제라한세종

비상장계속사업자

ZERAHAN SEJONG

김 현

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

제라한세종

Business Reg. No. 8558101994 · CEO 김 현

I.Investment Overview

Target제라한세종 (8558101994)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명제라한세종
영문명ZERAHAN SEJONG
대표자김 현
사업자등록번호8558101994
법인등록번호1313110230527
설립일2020.03.12

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

영업이익100M KRW-12.62021-4.12022-2.72023-2.32024-2.82025
순이익100M KRW-17.32021-132022-12.42023-13.42024-25.82025
Item20252024202320222021
자산총계131.4억원131억원131.5억원131.5억원131.9억원
부채총계221.4억원195.2억원182.3억원170억원157.3억원
자본총계-90억원-64.2억원-50.8억원-38.4억원-25.5억원
매출액
영업이익-2.8억원-2.3억원-2.7억원-4.1억원-12.6억원
순이익-25.8억원-13.4억원-12.4억원-13억원-17.3억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-19.62%

ROA

ROE

부채비율

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.

제라한세종 투심보고서 | Alpha Lenz