경기꿈나무

비상장계속사업자

kyungkidreamtree.co.,ltd.

허영기

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

경기꿈나무

Business Reg. No. 2048604577 · CEO 허영기

I.Investment Overview

Target경기꿈나무 (2048604577)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명경기꿈나무
영문명kyungkidreamtree.co.,ltd.
대표자허영기
사업자등록번호2048604577
법인등록번호1101113723792
설립일2007.07.24

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW9.6202110.1202210.5202310.82024112025
영업이익100M KRW0.120210.120220.220230.220240.22025
순이익100M KRW-0.32021-0.1202202023-0.820241.32025
Item20252024202320222021
자산총계171.7억원207.6억원256.9억원288.5억원309.2억원
부채총계125.4억원162.6억원211.1억원242.7억원263.3억원
자본총계46.3억원45억원45.9억원45.8억원45.9억원
매출액11억원10.8억원10.5억원10.1억원9.6억원
영업이익1,844만원1,729만원1,581만원1,453만원1,386만원
순이익1.3억원-8,240만원350만원-846만원-3,022만원

VI.Financial Ratios

FY2025 basis

1.68%

영업이익률

11.6%

순이익률

0.74%

ROA

2.76%

ROE

270.72%

부채비율

26.97%

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.

경기꿈나무 투심보고서 | Alpha Lenz