모든오피스

비상장계속사업자

Modenoffice.co.Ltd

정의진

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

모든오피스

Business Reg. No. 2148738348 · CEO 정의진

I.Investment Overview

Target모든오피스 (2148738348)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명모든오피스
영문명Modenoffice.co.Ltd
대표자정의진
사업자등록번호2148738348
법인등록번호1101112818742
설립일2003.07.09
종업원수47명

V.Workforce

47

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW222.72021245.82022248.22023208.62024204.82025
영업이익100M KRW2.320213.120223.12023-10.120243.12025
순이익100M KRW1.420211.220220.42023-12.420240.62025
Item20252024202320222021
자산총계138.8억원132.9억원137.7억원147.7억원123.1억원
부채총계115.3억원110억원102.3억원112.8억원89.4억원
자본총계23.5억원22.9억원35.3억원34.9억원33.7억원
매출액204.8억원208.6억원248.2억원245.8억원222.7억원
영업이익3.1억원-10.1억원3.1억원3.1억원2.3억원
순이익5,575만원-12.4억원4,061만원1.2억원1.4억원

VII.Financial Ratios

FY2025 basis

1.53%

영업이익률

0.27%

순이익률

0.4%

ROA

2.37%

ROE

491.07%

부채비율

16.92%

자기자본비율

VIII.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.

모든오피스 투심보고서 | Alpha Lenz