오삼코리아

비상장계속사업자

osamkorea

고극

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

오삼코리아

Business Reg. No. 6168193282 · CEO 고극

I.Investment Overview

Target오삼코리아 (6168193282)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명오삼코리아
영문명osamkorea
대표자고극
사업자등록번호6168193282
법인등록번호2201110089871
설립일2012.02.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1.620222.420231.620240.92025
영업이익100M KRW-7.22021-8.82022-7.52023-6.82024-6.42025
순이익100M KRW-7.92021-14.22022-102023-8.42024-5.82025
Item20252024202320222021
자산총계141.1억원140.5억원142.8억원144억원139.6억원
부채총계158억원151.5억원145.3억원136.6억원118억원
자본총계-16.8억원-11억원-2.6억원7.4억원21.6억원
매출액9,451만원1.6억원2.4억원1.6억원
영업이익-6.4억원-6.8억원-7.5억원-8.8억원-7.2억원
순이익-5.8억원-8.4억원-10억원-14.2억원-7.9억원

VI.Financial Ratios

FY2025 basis

-678.07%

영업이익률

-618.49%

순이익률

-4.14%

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.

오삼코리아 투심보고서 | Alpha Lenz