뉴세아

비상장계속사업자

NEW SEA

조귀남

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

뉴세아

Business Reg. No. 7158101925 · CEO 조귀남

I.Investment Overview

Target뉴세아 (7158101925)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명뉴세아
영문명NEW SEA
대표자조귀남
사업자등록번호7158101925
법인등록번호1345110469757
설립일2020.07.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.22021120220.920230.520240.52025
영업이익100M KRW-10.52021-2.62022-0.82023-1.620241.92025
순이익100M KRW-27.92021-25.32022-1.92023-2.520242.72025
Item20252024202320222021
자산총계417.3억원418억원449.1억원481억원398.8억원
부채총계477.5억원475.6억원504.1억원534.1억원426.7억원
자본총계-60.2억원-57.6억원-55.1억원-53.2억원-27.9억원
매출액4,824만원5,279만원9,324만원9,890만원1.2억원
영업이익1.9억원-1.6억원-7,654만원-2.6억원-10.5억원
순이익2.7억원-2.5억원-1.9억원-25.3억원-27.9억원

VI.Financial Ratios

FY2025 basis

396.52%

영업이익률

551.95%

순이익률

0.64%

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.

뉴세아 투심보고서 | Alpha Lenz