더라움엠

비상장

The Raum M

문병희

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

더라움엠

Business Reg. No. 4178700626 · CEO 문병희

I.Investment Overview

Target더라움엠 (4178700626)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더라움엠
영문명The Raum M
대표자문병희
사업자등록번호4178700626
법인등록번호1101116098473
설립일2016.06.22
종업원수3명

V.Workforce

3

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW102.42021127202215.8202318.1202448.72025
영업이익100M KRW1.72021-22.22022-5.920230.22024-3.32025
순이익100M KRW-2.4202112.22022-4.720231.12024-52025
Item20252024202320222021
자산총계221억원251.1억원266.2억원272.6억원396.6억원
부채총계209.5억원223.2억원237.5억원237.4억원334.6억원
자본총계11.5억원27.9억원28.7억원35.2억원61.9억원
매출액48.7억원18.1억원15.8억원127억원102.4억원
영업이익-3.3억원2,136만원-5.9억원-22.2억원1.7억원
순이익-5억원1.1억원-4.7억원12.2억원-2.4억원

VII.Financial Ratios

FY2025 basis

-6.88%

영업이익률

-10.26%

순이익률

-2.26%

ROA

-43.38%

ROE

1,819.41%

부채비율

5.21%

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.

더라움엠 투심보고서 | Alpha Lenz