세라블라썸코리아

비상장계속사업자

SAERA.CO.LTD.

박세광

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

세라블라썸코리아

Business Reg. No. 2188116970 · CEO 박세광

I.Investment Overview

Target세라블라썸코리아 (2188116970)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명세라블라썸코리아
영문명SAERA.CO.LTD.
대표자박세광
사업자등록번호2188116970
법인등록번호1101111198054
설립일1995.10.01
종업원수17명

V.Workforce

17

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW260.92021262.72022206.62023118.1202462.12025
영업이익100M KRW-1.82021-6.220225.82023-54.12024-32.52025
순이익100M KRW-4.72021-10.520220.22023-57.22024-362025
Item20252024202320222021
자산총계141.9억원188.8억원239.2억원235.7억원244.9억원
부채총계137.9억원148.8억원142.1억원148.8억원147.5억원
자본총계4억원39.9억원97.1억원86.9억원97.5억원
매출액62.1억원118.1억원206.6억원262.7억원260.9억원
영업이익-32.5억원-54.1억원5.8억원-6.2억원-1.8억원
순이익-36억원-57.2억원1,536만원-10.5억원-4.7억원

VII.Financial Ratios

FY2025 basis

-52.37%

영업이익률

-57.96%

순이익률

-25.36%

ROA

-909.42%

ROE

3,485.7%

부채비율

2.79%

자기자본비율

VIII.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.

세라블라썸코리아 투심보고서 | Alpha Lenz