미래행복

비상장계속사업자

MIRAE HAPPY

원준성

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

미래행복

Business Reg. No. 7058600486 · CEO 원준성

I.Investment Overview

Target미래행복 (7058600486)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래행복
영문명MIRAE HAPPY
대표자원준성
사업자등록번호7058600486
법인등록번호1201110820044
설립일2016.05.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW4.220214.420224.520234.6202452025
영업이익100M KRW0202102022020230202402025
순이익100M KRW-1.42022-1.42023-1.220241.32025
Item20252024202320222021
자산총계304.8억원323.2억원349.2억원366억원376억원
부채총계292억원309.2억원333.9억원349.4억원358억원
자본총계12.7억원14억원15.2억원16.6억원18억원
매출액5억원4.6억원4.5억원4.4억원4.2억원
영업이익213만원159만원169만원120만원225만원
순이익1.3억원-1.2억원-1.4억원-1.4억원

VI.Financial Ratios

FY2025 basis

0.43%

영업이익률

25.26%

순이익률

0.41%

ROA

9.91%

ROE

2,291.26%

부채비율

4.18%

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.

미래행복 투심보고서 | Alpha Lenz