더라파

비상장계속사업자

none

유정수

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

더라파

Business Reg. No. 1148634161 · CEO 유정수

I.Investment Overview

Target더라파 (1148634161)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더라파
영문명none
대표자유정수
사업자등록번호1148634161
법인등록번호1101112951774
설립일2004.02.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-12021-0.92022-0.72023-3.62024-11.42025
순이익100M KRW-12021-12022-0.72023-3.62024-11.32025
Item20252024202320222021
자산총계588억원432.6억원446.1억원365억원299.4억원
부채총계609.1억원442.3억원452.2억원370.4억원304억원
자본총계-21.1억원-9.7억원-6.1억원-5.5억원-4.5억원
매출액0원
영업이익-11.4억원-3.6억원-6,882만원-9,282만원-9,680만원
순이익-11.3억원-3.6억원-6,616만원-9,537만원-9,624만원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-1.93%

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.

더라파 투심보고서 | Alpha Lenz