청라휴

비상장계속사업자

samwooengineering

김남규

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

청라휴

Business Reg. No. 8248600206 · CEO 김남규

I.Investment Overview

Target청라휴 (8248600206)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명청라휴
영문명samwooengineering
대표자김남규
사업자등록번호8248600206
법인등록번호1801110975970
설립일2015.07.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-0.12021-0.22022-1.82023-1.42024-0.62025
순이익100M KRW-0.52021-0.52022-2.22023-1.62024-62.92025
Item20252024202320222021
자산총계4.9억원181.9억원171.9억원161.5억원155.6억원
부채총계67.5억원181.7억원179.4억원166.8억원160.4억원
자본총계-62.6억원2,872만원-7.6억원-5.3억원-4.8억원
매출액0원
영업이익-6,293만원-1.4억원-1.8억원-1,676만원-1,391만원
순이익-62.9억원-1.6억원-2.2억원-5,422만원-5,318만원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-1,293.66%

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.

청라휴 투심보고서 | Alpha Lenz