키위플러스

비상장계속사업자

KIWI PLUS

최종배

Investment Review Report

Auto-filled from disclosures & public data + AI-drafted analysis. Edit, then export to PDF/DOCX.

Editor

1.Deal Terms

2.Valuation / Exit Assumptions

Exit Scenarios100M KRW

3.Fund Eligibility

Fund mandate eligibility — no data, enter manually

Enter fund mandate requirements and applicability (Y/N) to include a table in the report.

4.Capital Changes

Not in DART — enter capital-raise history manually

Enter capital changes such as founding capital and paid-in increases.

5.Stock Options

Enter manually

Enter stock option grant history.

6.Investment Highlights

AI draft — editable

Click 'Generate AI draft' to populate data-grounded investment highlights.

7.Investment Risks

AI draft — editable

Risks are populated after 'Generate AI draft'.

8.Market Analysis

AI draft — editable

9.Business Analysis

AI draft — editable

10.Conclusion (Investment Opinion)

AI draft — editable

11.P&L Projection

Analyst estimates, manual entry (100M KRW). Generates a trend chart & table.

Enter projected revenue / op. profit / net income (100M KRW) by year to add a trend chart and table.
Preview— the document below is saved as PDF/DOCX

Investment Review Report

키위플러스

Business Reg. No. 1208806591 · CEO 최종배

I.Investment Overview

Target키위플러스 (1208806591)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명키위플러스
영문명KIWI PLUS
대표자최종배
사업자등록번호1208806591
법인등록번호1101115300126
설립일2013.12.24
종업원수27명

V.Shareholders

As of 2025.12.31 · post-deal reflects dilution from the new investment (est.)

Shareholding

  • (주)케일럼78.12%
  • Others21.88%
ShareholderRelationSharesPrePost
(주)케일럼최대주주17,021,51078.12%78.12%

VI.Key Executives

NameTitleCareer
최종배CEO대표이사㈜키위플러스 대표이사 (現) 한국화웨이기술(유) 대외협력 및 홍보부문 상무(前) 뉴욕주립대 스토니브룩 기술경영석사 졸업
최연지사내이사태화기업관계사 경영기획센터 실장(現) (주)그린테크시스템,동서일렉 대표이사(現) 고려대학교 경영학과 석사
이동헌사내이사㈜그린테크시스템 대표이사 (現)㈜태화기업 이사 (前)NEWYORK UNIVERSITY 경제학과 졸업
엄준기감사㈜케일럼 부사장 (現) 앤디스파트너스 감사 (現) 하나증권 상무 (前) 경기대학교 응용통계학 졸업

VII.Workforce

27

Current headcount · 2026.06 as of

VIII.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW440.72025
영업이익100M KRW4.82025
순이익100M KRW3.92025
Item2025
자산총계25.9억원
부채총계24.3억원
자본총계1.6억원
매출액440.7억원
영업이익4.8억원
순이익3.9억원

IX.Financial Ratios

FY2025 basis

1.08%

영업이익률

0.88%

순이익률

6.93%

매출총이익률

14.99%

ROA

246.05%

ROE

1,541.08%

부채비율

97.01%

유동비율

6.09%

자기자본비율

-14.41%

매출액증가율

18원

EPS(원)

X.Audit Opinion

FY-endOpinionAuditor
2025.12.31적정의견삼정회계법인
2025.12.31-
2025.12.31한울회계법인

XI.Valuation & Exit Plan

Exit valuation
Holding period5y
Enter exit assumptions (investment, stake, exit valuation, period) to see MOIC·IRR.

This report compiles disclosure & public data and AI-drafts some sections as a research aid. It is not investment advice; the user bears final responsibility for facts and investment decisions.

키위플러스 투심보고서 | Alpha Lenz