수원학교사랑

비상장계속사업자

suwonschoollove.,LTD

김남정

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

수원학교사랑

Business Reg. No. 1358190336 · CEO 김남정

I.Investment Overview

Target수원학교사랑 (1358190336)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명수원학교사랑
영문명suwonschoollove.,LTD
대표자김남정
사업자등록번호1358190336
법인등록번호1358110136028
설립일2007.02.07

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW20.6202121.5202221.5202322202421.72025
영업이익100M KRW8.620217.520227.820236.6202452025
순이익100M KRW-3.72021-3.82022-3.82023-4.720244.72025
Item20252024202320222021
자산총계125.3억원160.3억원202.7억원235.7억원253.1억원
부채총계118.8억원149억원186.8억원216억원229.5억원
자본총계6.6억원11.3억원15.9억원19.8억원23.6억원
매출액21.7억원22억원21.5억원21.5억원20.6억원
영업이익5억원6.6억원7.8억원7.5억원8.6억원
순이익4.7억원-4.7억원-3.8억원-3.8억원-3.7억원

VI.Financial Ratios

FY2025 basis

22.95%

영업이익률

21.69%

순이익률

3.76%

ROA

71.89%

ROE

1,810.28%

부채비율

5.23%

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.

수원학교사랑 투심보고서 | Alpha Lenz