브이디컴퍼니

비상장계속사업자

vdcompany inc.

함판식

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

브이디컴퍼니

Business Reg. No. 1198801280 · CEO 함판식

I.Investment Overview

Target브이디컴퍼니 (1198801280)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명브이디컴퍼니
영문명vdcompany inc.
대표자함판식
사업자등록번호1198801280
법인등록번호1101116997758
설립일2019.01.30
종업원수57명

V.Workforce

57

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW208.32021234.62022238.12023128.22024123.92025
영업이익100M KRW70.6202141.7202210.52023-62.92024-422025
순이익100M KRW54.2202139.620226.72023-84.12024-43.12025
Item20252024202320222021
자산총계274.1억원358억원377.2억원316.7억원183.4억원
부채총계170.4억원211.2억원146.6억원88.6억원111.2억원
자본총계103.6억원146.8억원230.6억원228.1억원72.2억원
매출액123.9억원128.2억원238.1억원234.6억원208.3억원
영업이익-42억원-62.9억원10.5억원41.7억원70.6억원
순이익-43.1억원-84.1억원6.7억원39.6억원54.2억원

VII.Financial Ratios

FY2025 basis

-33.86%

영업이익률

-34.8%

순이익률

-15.74%

ROA

-41.62%

ROE

164.46%

부채비율

37.81%

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.

브이디컴퍼니 투심보고서 | Alpha Lenz