무등배움터

비상장계속사업자

Mu Deung Bae Um Teo Ju Sik Hoe Sa

심양모

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

무등배움터

Business Reg. No. 4088180866 · CEO 심양모

I.Investment Overview

Target무등배움터 (4088180866)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명무등배움터
영문명Mu Deung Bae Um Teo Ju Sik Hoe Sa
대표자심양모
사업자등록번호4088180866
법인등록번호2001110272199
설립일2009.02.13

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW10.4202111.2202212.3202312.42024112025
영업이익100M KRW620216.220227.520237.3202462025
순이익100M KRW02021-020220.320230.220240.22025
Item20252024202320222021
자산총계134.2억원156.4억원177.3억원197.4억원217.9억원
부채총계130.4억원152.8억원173.9억원194.3억원214.8억원
자본총계3.8억원3.6억원3.4억원3.1억원3.1억원
매출액11억원12.4억원12.3억원11.2억원10.4억원
영업이익6억원7.3억원7.5억원6.2억원6억원
순이익1,715만원2,383만원2,962만원-437만원492만원

VI.Financial Ratios

FY2025 basis

54.05%

영업이익률

1.56%

순이익률

0.13%

ROA

4.53%

ROE

3,446.02%

부채비율

2.82%

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.

무등배움터 투심보고서 | Alpha Lenz