어반어스

비상장계속사업자

Urbanus

김주욱

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

어반어스

Business Reg. No. 8138700033 · CEO 김주욱

I.Investment Overview

Target어반어스 (8138700033)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명어반어스
영문명Urbanus
대표자김주욱
사업자등록번호8138700033
법인등록번호1101115686477
설립일2015.04.03
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 KRW50.6202115.420225.2202358.320245.42025
영업이익100M KRW-62021-16.22022-82023-18.8202452025
순이익100M KRW-13.22021-30.72022-18.42023-28.320247.32025
Item20252024202320222021
자산총계290.7억원299.8억원372.1억원400억원417.9억원
부채총계148.1억원149.9억원193.9억원203.4억원190.6억원
자본총계142.6억원149.9억원178.1억원196.6억원227.3억원
매출액5.4억원58.3억원5.2억원15.4억원50.6억원
영업이익5억원-18.8억원-8억원-16.2억원-6억원
순이익7.3억원-28.3억원-18.4억원-30.7억원-13.2억원

VII.Financial Ratios

FY2025 basis

91.96%

영업이익률

134.65%

순이익률

2.52%

ROA

5.14%

ROE

103.92%

부채비율

49.04%

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.

어반어스 투심보고서 | Alpha Lenz