남이

비상장계속사업자

NAME

조원기

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

남이

Business Reg. No. 2698700110 · CEO 조원기

I.Investment Overview

Target남이 (2698700110)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명남이
영문명NAME
대표자조원기
사업자등록번호2698700110
법인등록번호1342110162290
설립일2015.04.21

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-11.42021-7.32022-3.72023-5.42024-3.22025
순이익100M KRW-43.72021-192022-35.62023-32.62024-1092025
Item20252024202320222021
자산총계332억원389.7억원392.1억원391.1억원392.1억원
부채총계641.6억원583억원552.8억원516.2억원498.3억원
자본총계-309.6억원-193.3억원-160.7억원-125.1억원-106.1억원
매출액0원
영업이익-3.2억원-5.4억원-3.7억원-7.3억원-11.4억원
순이익-109억원-32.6억원-35.6억원-19억원-43.7억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-32.83%

ROA

ROE

부채비율

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.

남이 투심보고서 | Alpha Lenz