경기미래학당관리

비상장계속사업자

kyunggimihakdangkoanri

김용수

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

경기미래학당관리

Business Reg. No. 2148814187 · CEO 김용수

I.Investment Overview

Target경기미래학당관리 (2148814187)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명경기미래학당관리
영문명kyunggimihakdangkoanri
대표자김용수
사업자등록번호2148814187
법인등록번호1101113741679
설립일2007.08.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW14.4202114202216.2202316.42024162025
영업이익100M KRW5.620215.120224.420234.9202442025
순이익100M KRW0.620211.420220.820231.120241.12025
Item20252024202320222021
자산총계104.1억원126억원148억원170.3억원186.7억원
부채총계63.6억원86.7억원109.7억원132.9억원150.6억원
자본총계40.5억원39.4억원38.3억원37.5억원36.1억원
매출액16억원16.4억원16.2억원14억원14.4억원
영업이익4억원4.9억원4.4억원5.1억원5.6억원
순이익1.1억원1.1억원8,130만원1.4억원5,936만원

VI.Financial Ratios

FY2025 basis

25.24%

영업이익률

7%

순이익률

1.08%

ROA

2.77%

ROE

157.1%

부채비율

38.9%

자기자본비율

VII.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.

경기미래학당관리 투심보고서 | Alpha Lenz