리싸이클오피스

비상장계속사업자

RECYCLEOFFICE Co., LTD

김태수

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

리싸이클오피스

Business Reg. No. 1388199995 · CEO 김태수

I.Investment Overview

Target리싸이클오피스 (1388199995)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명리싸이클오피스
영문명RECYCLEOFFICE Co., LTD
대표자김태수
사업자등록번호1388199995
법인등록번호1341110399910
설립일2014.12.19

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW165.52021263.72022255.72023263.72024286.62025
영업이익100M KRW8.6202110.7202216.5202317.1202419.72025
순이익100M KRW4.820217.1202211202312.1202410.22025
Item20252024202320222021
자산총계310.5억원307.6억원151.6억원147.6억원143억원
부채총계240.5억원247.1억원103.2억원110.2억원112.6억원
자본총계69.9억원60.5억원48.5억원37.4억원30.4억원
매출액286.6억원263.7억원255.7억원263.7억원165.5억원
영업이익19.7억원17.1억원16.5억원10.7억원8.6억원
순이익10.2억원12.1억원11억원7.1억원4.8억원

VI.Financial Ratios

FY2025 basis

6.87%

영업이익률

3.56%

순이익률

3.29%

ROA

14.6%

ROE

343.93%

부채비율

22.53%

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.

리싸이클오피스 투심보고서 | Alpha Lenz