더반

비상장계속사업자

the van

황영철

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

더반

Business Reg. No. 7118101490 · CEO 황영철

I.Investment Overview

Target더반 (7118101490)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명더반
영문명the van
대표자황영철
사업자등록번호7118101490
법인등록번호1801111227891
설립일2019.07.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW9.4202114.8202214.4202313.92024
영업이익100M KRW-1.62021-0.320220.4202302024
순이익100M KRW-3.12021-3.52022-4.22023-4.42024
Item2024202320222021
자산총계119억원121.5억원124억원128.4억원
부채총계107.4억원105.7억원103.9억원104.9억원
자본총계11.5억원15.9억원20억원23.6억원
매출액13.9억원14.4억원14.8억원9.4억원
영업이익15만원3,625만원-3,350만원-1.6억원
순이익-4.4억원-4.2억원-3.5억원-3.1억원

VI.Financial Ratios

FY2024 basis

0.01%

영업이익률

-31.3%

순이익률

-3.66%

ROA

-37.74%

ROE

931.45%

부채비율

9.7%

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.

더반 투심보고서 | Alpha Lenz