노르딕아이스

비상장계속사업자

NORDIC ICE INC

박삼암

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

노르딕아이스

Business Reg. No. 6038170997 · CEO 박삼암

I.Investment Overview

Target노르딕아이스 (6038170997)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명노르딕아이스
영문명NORDIC ICE INC
대표자박삼암
사업자등록번호6038170997
법인등록번호1801110662741
설립일2009.03.01

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW315.12021441.2202290.72023117.62024265.72025
영업이익100M KRW9.2202117.3202278.1202339.8202480.92025
순이익100M KRW39202163.8202284.7202334.1202479.22025
Item20252024202320222021
자산총계627.2억원543억원507.7억원458.9억원484.8억원
부채총계58.3억원43.4억원32.2억원68.1억원146.5억원
자본총계568.8억원499.6억원475.5억원390.8억원338.3억원
매출액265.7억원117.6억원90.7억원441.2억원315.1억원
영업이익80.9억원39.8억원78.1억원17.3억원9.2억원
순이익79.2억원34.1억원84.7억원63.8억원39억원

VI.Financial Ratios

FY2025 basis

30.46%

영업이익률

29.81%

순이익률

12.63%

ROA

13.93%

ROE

10.26%

부채비율

90.7%

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.

노르딕아이스 투심보고서 | Alpha Lenz