Á¾¸ñ¸í |
Æ¿·Ð |
ÁøÇà»óȲ |
°ø¸ðÁÖ |
½ÃÀ屸ºÐ |
ÄÚ½º´Ú |
Á¾¸ñÄÚµå |
217880 |
¾÷Á¾ |
ÀÀ¿ë¼ÒÇÁÆ®¿þ¾î °³¹ß ¹× °ø±Þ¾÷ |
´ëÇ¥ÀÚ |
ÃÖ¹éÁØ |
±â¾÷±¸ºÐ |
Áß¼ÒÀÏ¹Ý |
º»Á¡¼ÒÀçÁö |
¼¿ïƯº°½Ã °¼±¸ ¸¶°îÁß¾Ó14·Î 22 |
ȨÆäÀÌÁö |
www.tilon.com |
´ëÇ¥ÀüÈ |
02-2627-9000 |
ÃÖ´ëÁÖÁÖ |
ÃÖ¹éÁØ 39% |
¸ÅÃâ¾× |
12,594 (¹é¸¸¿ø) |
¹ýÀμ¼ºñ¿ëÂ÷°¨Àü °è¼Ó»ç¾÷ÀÌÀÍ |
-10,732 (¹é¸¸¿ø) |
¼øÀÌÀÍ |
-10,732 (¹é¸¸¿ø) |
ÀÚº»±Ý |
2,781 (¹é¸¸¿ø) |
ÃѰø¸ðÁֽļö |
600,000 ÁÖ |
¾×¸é°¡ |
500 ¿ø |
»óÀå°ø¸ð |
½ÅÁÖ¸ðÁý : 600,000 ÁÖ (100%)
|
Èñ¸Á°ø¸ð°¡¾× |
25,000 ~ 30,000 ¿ø |
û¾à°æÀï·ü |
|
È®Á¤°ø¸ð°¡ |
- ¿ø |
°ø¸ð±Ý¾× |
15,000 (¹é¸¸¿ø) |
ÁÖ°£»ç |
Ű¿òÁõ±Ç
|
Áֽļö: 150,000~180,000 ÁÖ / û¾àÇѵµ: 8,000~10,000 ÁÖ |
ÁÖ¿äÀÏÁ¤ |
¼ö¿ä¿¹ÃøÀÏ |
2023.03.07 ~ 2023.03.08 |
°ø¸ðû¾àÀÏ |
- ~ - |
¹èÁ¤°ø°íÀÏ(½Å¹®) |
2023.03.16 (ÁÖ°£»ç ȨÆäÀÌÁö ÂüÁ¶) |
³³ÀÔÀÏ |
2023.03.16 |
ȯºÒÀÏ |
2023.03.16 |
»óÀåÀÏ |
|
°ø¸ð»çÇ× |
È®Á¤°ø¸ð°¡ |
- ¿ø |
ÁÖ´ç¾×¸é°¡ : 500 ¿ø |
Èñ¸Á°ø¸ð°¡¾× : 25,000 ~ 30,000 ¿ø |
|
ÃѰø¸ðÁֽļö |
600,000 ÁÖ |
°ø¸ð±Ý¾× : 15,000 (¹é¸¸¿ø) |
|
±×
·ì
º°
¹è
Á¤ |
¿ì¸®»çÁÖÁ¶ÇÕ |
120,000 ÁÖ (20%) |
û¾àÁõ°Å±ÝÀ² : 100% |
±â°üÅõÀÚÀÚµî |
300,000~330,000 ÁÖ (50~55%) |
ÃÖ°íÇѵµ : - ÁÖ |
ÀϹÝû¾àÀÚ |
150,000~180,000 ÁÖ (25~30%) |
û¾àÁõ°Å±ÝÀ² : 50% |
û¾à ÃÖ°íÇѵµ : 8,000~10,000 ÁÖ |
ÃÖÀú : - ÁÖ |
|
IRÀÏÁ¤ |
IRÀÏÀÚ
|
|
IRÀå¼Ò/½Ã°£
|
±â°ü :
ÀÏ¹Ý :
|
|
¼ö¿ä¿¹Ãø°á°ú |
±â°ü°æÀï·ü
|
|
Àǹ«º¸À¯È®¾à
|
0.00%
|
|
 |
|
|
±¸ºÐ |
2022.09.30 | 2021.12.31 | 2020.12.31 |
¾ÈÁ¤¼º |
ºÎäºñÀ² |
849.66 % | 0.00 % | 0.00 % |
À¯µ¿ºñÀ² |
20.61 % | 21.18 % | 30.79 % |
¼öÀͼº |
ÀÚ±âÀÚº»¼öÀÍ·ü |
-51.74 % | 181.01 % | 53.69 % |
¿µ¾÷ÀÌÀÍ·ü |
-13.61 % | -10.35 % | -52.44 % |
¼ºÀ强 |
¸ÅÃâ¾×Áõ°¡À² |
-99.21 % | 38.54 % | -4.40 % |
¿µ¾÷ÀÌÀÍÁõ°¡À² |
4.20 % | -72.67 % | -4.58 % |
|
ºÎäºñÀ² (%) |
 |
|
À¯µ¿ºñÀ² (%) |
 |
|
|
ÀÚ±âÀÚº»¼öÀÍ·ü (%) |
 |
|
¿µ¾÷ÀÌÀÍ·ü (%) |
 |
|
|
¸ÅÃâ¾×Áõ°¡À² (%) |
 |
|
¿µ¾÷ÀÌÀÍÁõ°¡À² (%) |
 |
|
±¸ ºÐ |
2022.09.30 | 2021.12.31 | 2020.12.31 |
EPS (ÁÖ´ç¼øÀÌÀÍ) |
-297 ¿ø | -2,184 ¿ø | -2,283 ¿ø |
PER (ÁÖ°¡¼öÀͺñÀ²)
°ø¸ð°¡ ´ëºñ |
-101.10 | -13.74 | -13.14 |
BPS (ÁÖ´ç¼øÀڻ갡ġ) |
574 ¿ø | -1,207 ¿ø | -4,252 ¿ø |
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
52.31 | -24.86 | -7.06 |
SPS (ÁÖ´ç¸ÅÃâ¾×) |
1,309 ¿ø | 2,563 ¿ø | 2,373 ¿ø |
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
22.91 | 11.71 | 12.64 |
|
EPS (ÁÖ´ç¼øÀÌÀÍ) (¿ø) |
 |
|
PER (ÁÖ°¡¼öÀͺñÀ²) |
 |
|
|
BPS (ÁÖ´ç¼øÀڻ갡ġ) (¿ø) |
 |
|
PBR (ÁÖ°¡¼øÀÚ»êºñÀ²) |
 |
|
|
SPS (ÁÖ´ç¸ÅÃâ¾×) (¿ø) |
 |
|
PSR (ÁÖ°¡¸ÅÃâ¾×ºñÀ²) |
 |
|
|
 |
|
|
1.»ç¾÷ÇöȲ
-´ç»ç´Â ¼ÒÇÁÆ®¿þ¾î °³¹ß ¹× Á¦Á¶, ÆÇ¸Å¸¦ ¸ñÀûÀ¸·Î ¼³¸³µÇ¾úÀ¸¸ç, Ŭ¶ó¿ìµÎ ÄÄÇ»ÆÃ ȯ°æ ±¸ÃàÀ» À§ÇÑ °¡»óÈ ¿øÃµ±â¼ú°ú ºí·ÏüÀÎ ±â¹Ý
ÀüÀÚ¹®¼ À¯Åë°ü¸® ±â¼ú ³»Àçȸ¦ Åä´ë·Î Ŭ¶ó¿ìµå °¡»ó µ¥½ºÅ©Åé ¼Ö·ç¼Ç, È»óȸÀÇ Çù¾÷¼Ö·ç¼Ç, °¡»óÈ ¸Á¿¬°è ¼Ö·ç¼Ç, °¡»óÈ µ¥ÀÌÅÍ »èÁ¦ ÀÎÁõ
¼Ö·ç¼Ç ¹× Ŭ¶ó¿ìµå °¡»óÈ ¾îÇöóÀ̾𽺠ÆÇ¸Å¸¦ ÁÖ»ç¾÷À¸·Î Çϰí ÀÖ½À´Ï´Ù. ´ç»ç´Â ÀÌ·¯ÇÑ ¼Ö·ç¼ÇÀ» °í°´ÀÌ Á÷Á¢ ±¸ÃàÇÏ´Â ÇüÅÂÀÇ Á¦Ç°°ú
DaaS(Desktop as a Service) ±¸µ¶Çü Á¦Ç°À¸·Î Á¦°øÇϰí ÀÖ½À´Ï´Ù.
´ç»ç´Â Ŭ¶ó¿ìµå °¡»óÈ ¿øÃµ±â¼úÀ» ¸ÞŸ¹ö½º·Î È®ÀåÇÏ¿© Çö½Ç¼¼°è ÀÀ¿ëÇÁ·Î±×·¥°ú µ¥ÀÌÅ͸¦ ¾î¶² º¯Çüµµ ÇÊ¿ä¾øÀÌ ¸ÞŸ¹ö½º °ø°£ ³»¿¡ ÀÓÀÇ·Î
·»´õ¸µµÈ PCȸ鿡¼ ±¸µ¿½Ãų ¼ö ÀÖ´Â ¸ÞŸ¹ö½º ¿ÀÇǽº ¼Ö·ç¼ÇÀ» È®º¸ÇÏ¿© °ø±ÞÇϰí ÀÖÀ¸¸ç, ºí·ÏüÀÎ ±â¹Ý ÀüÀÚ¹®¼ À¯Åë°ü¸® ±â¼úÀ» È®Àå ¹ßÀüÇÏ¿©
¸ÞŸ¹ö½º ³»¿¡¼ NFT¸¦ ¹ß±ÞÇÏ´Â »ç¾÷À» ÃßÁøÇϰí ÀÖ½À´Ï´Ù
2.¸ÅÃâÇöȲ
(´ÜÀ§
: ¹é¸¸¿ø, õ$, õ¡Í) |
¸ÅÃâ |
ǰ
¸ñ |
2022³â 3ºÐ±â |
2021³â |
2020³â |
2019³â |
À¯Çü |
(Á¦22±â) |
(Á¦21±â) |
(Á¦20±â) |
(Á¦19±â) |
¼Ö·ç¼Ç |
±¸ÃàÇü |
¼öÃâ |
- |
- |
27 |
- |
($25) |
³»¼ö |
4,452 |
7,597 |
7,715 |
8,798 |
¼Ò°è |
4,452 |
7,597 |
7,742 |
8,798 |
±¸µ¶Çü |
³»¼ö |
2,598 |
4,477 |
860 |
127 |
¼Ò°è |
2,598 |
4,477 |
860 |
127 |
À¯Áöº¸¼ö |
¼öÃâ |
- |
1 |
1 |
- |
(¡Í100) |
(¡Í100) |
³»¼ö |
430 |
519 |
488 |
580 |
¼Ò°è |
4,30 |
519 |
489 |
580 |
¼Ò°è |
¼öÃâ |
¡¡ |
1 |
28 |
- |
- |
(¡Í100) |
($25, ¡Í100) |
³»¼ö |
7,480 |
12,593 |
9,063 |
9,505 |
¼Ò°è |
7,480 |
12,594 |
9,091 |
9,505 |
»óǰ |
³»¼ö |
- |
- |
- |
3 |
ÇÕ°è |
¼öÃâ |
- |
1 |
28 |
- |
(¡Í100) |
($25, ¡Í100) |
³»¼ö |
7,480 |
12,593 |
9,063 |
9,508 |
¼Ò°è |
7,480 |
12,594 |
9,091 |
9,508 |
3.À繫ÇöȲ
[ ÃÖ±Ù 3°³³â ¼öÀͼº ÁöÇ¥ ÃßÀÌ ] |
(´ÜÀ§: ¿ø) |
±¸ºÐ |
2019³â |
2020³â |
2021³â |
2022³â 3ºÐ±â |
¸ÅÃâ¾× |
9,508,797,472 |
9,090,865,038 |
12,593,663,938 |
7,479,591,748 |
¸ÅÃâ¿ø°¡ |
8,454,607,069 |
6,820,963,483 |
6,928,553,267 |
2,497,398,230 |
¸ÅÃâ¿ø°¡À² |
88.91% |
75.03% |
55.02% |
33.39% |
¸ÅÃâÃÑÀÌÀÍ |
1,054,190,403 |
2,269,901,555 |
5,665,110,671 |
4,982,193,518 |
¸ÅÃâÃÑÀÌÀÍ·ü(%) |
11.09% |
24.97% |
44.98% |
66.61% |
ÆÇ¸Åºñ¿Í°ü¸®ºñ |
6,050,831,195 |
7,037,232,407 |
6,968,210,429 |
6,000,511,863 |
- ÆÇ°üºñÀ²(%) |
63.63% |
77.41% |
55.33% |
80.23% |
¿µ¾÷ÀÌÀÍ |
-4,996,640,792 |
-4,767,330,852 |
-1,303,099,758 |
-1,018,318,345 |
- ¿µ¾÷ÀÌÀÍ·ü(%) |
-52.55% |
-52.44% |
-10.35% |
-13.61% |
¿µ¾÷¿Ü¼öÀÍ |
38,600,719 |
136,852,528 |
4,111,041,584 |
341,166,685 |
¿µ¾÷¿Üºñ¿ë |
1,842,562,360 |
4,112,883,718 |
13,540,370,379 |
1,018,297,791 |
´ç±â¼øÀÌÀÍ |
-6,740,743,247 |
-8,744,660,723 |
-10,732,428,553 |
-1,695,449,451 |
[ ÃÖ±Ù 3°³³â À繫¾ÈÀü¼º ÁöÇ¥ ] |
(´ÜÀ§: ¿ø) |
±¸ ºÐ(´ÜÀ§: ¿ø) |
2019³â |
2020³â |
2021³â |
2022³â 3ºÐ±â |
ȸ»ç |
¾÷Á¾Æò±Õ |
ÀÚ»êÃѰè |
30,694,672,578 |
33,405,265,448 |
33,309,234,855 |
- |
31,111,473,631 |
- À¯µ¿ÀÚ»ê |
8,985,800,585 |
10,756,017,907 |
6,273,527,565 |
- |
4,100,656,070 |
ºÎäÃѰè |
22,034,734,896 |
33,904,831,282 |
39,238,591,359 |
- |
27,835,097,704 |
- À¯µ¿ºÎä |
9,404,542,559 |
20,111,638,141 |
29,612,274,614 |
- |
19,896,473,691 |
ÀÚº»ÃѰè |
8,659,937,682 |
-499,565,834 |
-5,929,356,504 |
- |
3,276,375,927 |
- ÀÚº»±Ý |
2,250,159,000 |
2,280,158,500 |
2,456,822,500 |
- |
2,856,822,500 |
ÃÑÂ÷ÀÔ±Ý |
11,824,119,975 |
14,390,900,000 |
11,250,250,000 |
- |
18,165,450,000 |
-´Ü±âÂ÷ÀÔ±Ý |
1,624,119,975 |
6,455,900,000 |
5,794,000,000 |
- |
13,904,220,000 |
-Àå±âÂ÷ÀÔ±Ý |
10,200,000,000 |
7,935,000,000 |
5,456,250,000 |
- |
4,261,230,000 |
¡¡ |
ºÎäºñÀ²(%) |
254.44% |
(¿ÏÀüÀÚº»Àá½Ä) |
(¿ÏÀüÀÚº»Àá½Ä) |
80.10% |
849.57% |
À¯µ¿ºñÀ²(%) |
95.55% |
53.48% |
21.19% |
167.85% |
20.61% |
Â÷ÀÔ±ÝÀÇÁ¸µµ(%) |
38.52% |
43.08% |
33.78% |
20.46% |
58.39% |
4.°ø¸ðÈÄ À¯Åë°¡´É ¹°·®(º¸È£¿¹¼ö, »óÀåÈÄ
À¯ÅëÁֽļö)
±¸ºÐ |
°ü°è |
ÁÖÁÖ¸í |
°ø¸ðÀü |
°ø¸ðÈÄ |
»óÀåÈÄ |
Áֽļö |
ÁöºÐÀ² |
Áֽļö |
ÁöºÐÀ² |
¸ÅµµÁ¦ÇѱⰣ |
À¯Åë |
Àǹ«º¸À¯ |
ÃÖ´ëÁÖÁÖµî |
ÃÖ´ëÁÖÁÖ |
ÃÖ¹éÁØ |
2,049,218 |
38.21% |
2,049,218 |
34.26% |
2³â |
Á¦ÇÑ |
Ư¼ö°ü°èÀÎ |
ÃÖ¹é·ü |
196,676 |
3.67% |
196,676 |
3.29% |
¹°·® |
Ư¼ö°ü°èÀÎ |
±è°æ¼÷ |
59,390 |
1.11% |
59,390 |
0.99% |
¡¡ |
Ư¼ö°ü°èÀÎ |
Ãֹ鳲 |
11,115 |
0.21% |
11,115 |
0.19% |
¡¡ |
Ư¼ö°ü°èÀÎ |
±è¼®ºÀ |
10,000 |
0.19% |
10,000 |
0.17% |
¡¡ |
Ư¼ö°ü°èÀÎ |
±¸ÀÚ¿¬ |
4,238 |
0.08% |
4,238 |
0.07% |
¡¡ |
Ư¼ö°ü°èÀÎ |
ÃÖ¼øÈñ |
3,125 |
0.06% |
3,125 |
0.05% |
¡¡ |
Ư¼ö°ü°èÀÎ |
Àå¿ëÇõ |
3,011 |
0.06% |
3,011 |
0.05% |
¡¡ |
Ư¼ö°ü°èÀÎ |
¾Èº´½É |
1,164 |
0.02% |
1,164 |
0.02% |
¡¡ |
ÀÚ±âÁÖ½Ä |
¢ßÆ¿·Ð |
96,512 |
1.80% |
96,512 |
1.61% |
1³â |
¡¡ |
ÃÖ´ëÁÖÁÖµî ¼Ò°è |
2,434,449 |
45.39% |
2,434,449 |
40.70% |
- |
¡¡ |
Àǹ«ÀμöºÐ |
´ëÇ¥ÁÖ°ü»ç |
Ű¿òÁõ±Ç |
- |
- |
18,000 |
0.30% |
3°³¿ù |
¡¡ |
¿ì¸®»çÁÖÁ¶ÇÕ |
°ø¸ð¹èÁ¤ |
- |
- |
120,000 |
2.01% |
1³â |
¡¡ |
Àǹ«º¸À¯¹°·® ¼Ò°è |
2,434,449 |
45.39% |
2,572,449 |
43.01% |
- |
À¯ÅëÁ¦Çѹ°·® ¼Ò°è |
2,434,449 |
45.39% |
2,572,449 |
43.01% |
- |
À¯Åë |
±âÁ¸ÁÖÁÖ |
2,929,196 |
54.61% |
2,929,196 |
48.97% |
- |
°¡´É¹°·® |
°ø¸ðÁÖÁÖ |
- |
- |
480,000 |
8.02% |
- |
À¯Åë°¡´É¹°·® ¼Ò°è |
2,929,196 |
54.61% |
3,409,196 |
56.99% |
- |
ÇÕ°è |
5,363,645 |
100.00% |
5,981,645 |
100.00% |
- |
5.¿ä¾àÀ繫Á¦Ç¥
±¸ ºÐ |
Á¦22±â 3ºÐ±â |
Á¦21±â |
Á¦20±â |
(°¨»ç¹ÞÁö ¾Æ´ÏÇÑ |
À繫Á¦Ç¥) |
[À¯µ¿ÀÚ»ê] |
4,100,656,070 |
6,273,527,565 |
10,366,013,741 |
´çÁÂÀÚ»ê |
4,040,558,769 |
6,032,965,336 |
10,258,976,241 |
Àç°íÀÚ»ê |
60,097,301 |
240,562,229 |
107,037,500 |
[ºñÀ¯µ¿ÀÚ»ê] |
27,010,817,561 |
27,035,707,290 |
22,878,062,272 |
ÅõÀÚÀÚ»ê |
16,819,612 |
13,815,269 |
10,179,435 |
À¯ÇüÀÚ»ê |
24,330,694,742 |
24,241,375,820 |
21,868,431,476 |
¹«ÇüÀÚ»ê |
1,911,741,229 |
1,661,728,659 |
55,427,555 |
±âŸºñÀ¯µ¿ÀÚ»ê |
751,561,978 |
1,118,787,542 |
944,023,806 |
ÀÚ»êÃѰè |
31,111,473,631 |
33,309,234,855 |
33,244,076,013 |
[À¯µ¿ºÎä] |
19,896,473,691 |
29,612,274,614 |
33,664,504,867 |
[ºñÀ¯µ¿ºÎä] |
7,938,624,013 |
9,626,316,745 |
15,866,726,103 |
ºÎäÃѰè |
27,835,097,704 |
39,238,591,359 |
49,531,230,970 |
[ÀÚº»±Ý] |
2,856,822,500 |
2,456,822,500 |
1,915,158,500 |
[ÀÚº»À׿©±Ý] |
36,030,061,317 |
25,515,437,242 |
6,891,368,884 |
[±âŸÀÚº»±¸¼º¿ä¼Ò] |
6,573,754,787 |
6,587,196,980 |
4,662,702,331 |
[°á¼Õ±Ý] |
-42,184,262,677 |
-40,488,813,226 |
-29,756,384,672 |
ÀÚº»ÃѰè |
3,276,375,927 |
-5,929,356,504 |
-16,287,154,957 |
¡¡ |
2022.1.1~2022.09.30 |
2021.1.1~2021.12.31 |
2020.1.1~2020.12.31 |
¸ÅÃâ¾× |
7,479,591,748 |
12,593,663,938 |
9,090,865,038 |
¿µ¾÷ÀÌÀÍ(¼Õ½Ç) |
-1,018,318,345 |
-1,303,099,758 |
-4,767,330,852 |
´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
-1,695,449,451 |
-10,732,428,553 |
-8,744,660,723 |
±âº»ÁÖ´ç¼Õ½Ç ¹× Èñ¼®ÁÖ´ç¼Õ½Ç |
-327 |
-2,769 |
(2,612 |
6.µ¿Á¾¾÷ü¿ÍÀÇ À繫Á¤º¸ ºñ±³
[2021³â ¿ä¾àÀ繫ÇöȲ] |
(´ÜÀ§ : ¹é¸¸¿ø) |
±¸ºÐ |
Æ¿·Ð |
¿¥·Î |
¾ÆÀÌÄù½ºÆ® |
À§¼¼¾ÆÀÌÅØ |
Ç÷¡Æ¼¾î |
ºñÁî´Ï½º¿Â |
ȸ°è±âÁØ |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
K-IFRS |
[À¯µ¿ÀÚ»ê] |
6,274 |
32,915 |
24,423 |
14,485 |
40,997 |
29,509 |
[ºñÀ¯µ¿ÀÚ»ê] |
27,036 |
22,845 |
28,816 |
32,983 |
11,228 |
43,720 |
ÀÚ»êÃѰè |
33,309 |
55,760 |
53,239 |
47,468 |
52,225 |
73,229 |
[À¯µ¿ºÎä] |
29,612 |
12,033 |
9,133 |
9,643 |
7,610 |
7,945 |
[ºñÀ¯µ¿ºÎä] |
9,626 |
1,999 |
2,267 |
12,093 |
1,106 |
1,491 |
ºÎäÃѰè |
39,239 |
14,032 |
11,400 |
21,736 |
8,716 |
9,436 |
ÀÚº»ÃѰè(Áö¹è) |
-5,929 |
41,598 |
41,839 |
25,732 |
43,509 |
63,267 |
¸ÅÃâ¾× |
12,594 |
32,699 |
11,717 |
21,939 |
29,352 |
24,930 |
¿µ¾÷ÀÌÀÍ |
-1,303 |
3,771 |
2,374 |
3,632 |
1,956 |
7,188 |
´ç±â¼øÀÌÀÍ(Áö¹è) |
-10,732 |
3,771 |
2,271 |
2,509 |
2,052 |
6,092 |
|
|
|
|
IPO °ø¸ðÁÖ Á¤º¸, °ø¸ð°¡, °ø¸ðÁֽļö, °ø¸ðû¾àÀÏÁ¤µîÀº À¯°¡Áõ±Ç½Å°í¼ ¼ö¸®(±Ý°¨À§)°úÁ¤¿¡¼
º¯°æµÉ ¼ö ÀÖ½À´Ï´Ù. |
Àç ¹« »ó Å ǥ
ȸ»ç¸í : ÁÖ½Äȸ»ç Æ¿·Ð |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2021³â 12¿ù 31ÀÏ ÇöÀç |
2020³â 12¿ù 31ÀÏ ÇöÀç |
ÀÚ »ê |
|
¡¡ |
¥°. À¯µ¿ÀÚ»ê |
6,417,686,672 |
10,756,017,907 |
¥±. ºñÀ¯µ¿ÀÚ»ê |
26,820,171,185 |
22,649,247,541 |
ÀÚ »ê ÃÑ °è |
33,237,857,857 |
33,405,265,448 |
ºÎ ä |
¡¡ |
|
¥°. À¯µ¿ºÎä |
20,664,745,799 |
20,111,638,141 |
¥±. ºñÀ¯µ¿ºÎä |
8,232,283,773 |
13,793,193,141 |
ºÎ ä ÃÑ °è |
28,897,029,572 |
33,904,831,282 |
ÀÚ º» |
¡¡ |
¡¡ |
¥°. ÀÚº»±Ý |
2,623,822,500 |
2,255,158,500 |
1. º¸ÅëÁÖÀÚº»±Ý |
¡¡ 2,256,822,500 |
1,715,158,500
|
2. ¿ì¼±ÁÖÀÚº»±Ý |
367,000,000 ¡¡ |
540,000,000
|
¥±. ÀÚº»À׿©±Ý |
14,560,272,870 |
13,739,717,510 |
1. ÁֽĹßÇàÃʰú±Ý |
14,560,272,870 ¡¡ |
13,739,717,510 |
¥². ÀÚº»Á¶Á¤ |
(26,800) |
(789,091,487) |
1. ÀÚ±âÁÖ½Ä |
(26,800)¡¡ |
(26,800)
|
2. Àüȯ±Ç´ë°¡ |
¡¡- |
208,844,803
|
3. ±âŸÀÇÀÚº»Á¶Á¤ |
- ¡¡ |
(997,909,490)
|
¥³. ±âŸÆ÷°ý¼ÕÀÍ´©°è¾× |
6,721,484,094 |
4,783,828,374 |
1. ÀÚ»êÀçÆò°¡ÀÌÀÍ |
¡¡ 6,721,484,094 |
4,783,828,374 |
¥´. °á¼Õ±Ý |
19,564,724,379 |
20,489,178,731 |
1. ÀÓÀÇÀû¸³±Ý |
2,914,669 ¡¡ |
2,914,669 ¡¡ |
2. ¹Ì󸮰á¼Õ±Ý |
(19,567,639,048)¡¡ |
(20,492,093,400)¡¡ |
ÀÚ º» ÃÑ °è |
4,340,828,285 |
(499,565,834) |
ºÎ ä ¹× ÀÚ º» ÃÑ °è |
33,237,857,857 |
33,405,265,448 |
¼Õ ÀÍ °è »ê ¼
ȸ»ç¸í : ÁÖ½Äȸ»ç Æ¿·Ð |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
2021³â 12¿ù 31ÀϱîÁö |
2020³â 12¿ù 31ÀϱîÁö |
I. ¸ÅÃâ¾× |
¡¡ 12,593,663,938 |
¡¡ 9,090,865,038 |
1. Á¦Ç°¸ÅÃâ |
12,069,551,648 |
8,404,922,550 |
2. ±âŸ¸ÅÃâ |
523,075,562 |
657,627,836 |
3. ÇØ¿Ü¸ÅÃâ |
1,036,728 |
28,314,652 |
II. ¸ÅÃâ¿ø°¡ |
¡¡ 6,916,219,374 |
6,820,963,483
|
1. Á¦Ç°¸ÅÃâ¿ø°¡ |
6,916,219,374 |
6,820,963,483 |
III. ¸ÅÃâÃÑÀÌÀÍ |
¡¡ 5,677,444,564 |
¡¡ 2,269,901,555 |
IV. ÆÇ¸Åºñ¿Í°ü¸®ºñ |
¡¡ 7,172,719,607 |
¡¡ 7,037,232,407 |
1. ±Þ¿©(ÁÖ¼®21) |
1,313,668,991 |
944,747,704 |
2. ÅðÁ÷±Þ¿©(ÁÖ¼®21) |
273,635,099 |
220,357,188 |
3. º¹¸®ÈÄ»ýºñ(ÁÖ¼®21) |
421,559,465 |
236,791,397 |
4. ´ë¼Õ»ó°¢ºñ |
149,557,641 |
1,624,915,919 |
5. ¿©ºñ±³Åëºñ |
93,317,704 |
60,461,435 |
6. Á¢´ëºñ |
140,019,120 |
168,293,397 |
7. Åë½Åºñ |
41,224,281 |
28,257,926 |
8. Àü·Âºñ |
86,316,439 |
81,745,103 |
9. ¼¼±Ý°ú°ø°ú(ÁÖ¼®21) |
66,522,620 |
48,106,250 |
10. °¨°¡»ó°¢ºñ(ÁÖ¼®21) |
761,322,063 |
505,716,528 |
11. Áö±ÞÀÓÂ÷·á(ÁÖ¼®21) |
28,307,756 |
28,572,386 |
12. ¼ö¼±ºñ |
5,259,700 |
744,282 |
13. º¸Çè·á |
47,460,598 |
18,967,977 |
14. Â÷·®À¯Áöºñ |
109,931,410 |
85,716,972 |
15. ¿î¹Ýºñ |
8,974,050 |
9,574,545 |
16. ±³À°ÈƷúñ |
2,011,000 |
- |
17. µµ¼Àμâºñ |
12,356,164 |
5,714,038 |
18. ¼Ò¸ðǰºñ |
105,217,946 |
40,510,055 |
19. Áö±Þ¼ö¼ö·á |
2,130,874,054 |
851,777,781 |
20. ±¤°í¼±Àüºñ |
90,729,091 |
121,927,886 |
21. °Ç¹°°ü¸®ºñ |
196,781,347 |
137,154,315 |
22. ¹«ÇüÀÚ»ê»ó°¢ºñ(ÁÖ¼®21) |
17,731,707 |
468,235,372 |
23. Çùȸºñ |
27,430,000 |
39,363,491 |
24. °æ»ó¿¬±¸°³¹ßºñ |
1,042,511,361 |
1,277,489,552 |
25. ¿ÜÁֿ뿪ºñ |
- |
32,090,908 |
V. ¿µ¾÷¼Õ½Ç |
1,495,275,043 ¡¡ |
¡¡4,767,330,852 |
VI. ¿µ¾÷¿Ü¼öÀÍ |
3,109,955,202 ¡¡ |
¡¡136,852,528 |
1. ÀÌÀÚ¼öÀÍ |
27,502,621 |
3,341,855 |
2. ¿ÜȯÂ÷ÀÍ |
1,120,364 |
- |
3. ¿ÜÈȯ»êÀÌÀÍ |
1,782 |
- |
4. Ãæ´çºÎäȯÀÔ¾× |
2,901,440,172 |
- |
5. ÀâÀÌÀÍ |
179,890,263 |
133,510,673 |
VII. ¿µ¾÷¿Üºñ¿ë |
¡¡ 690,225,807 |
4,112,883,718
|
1. ÀÌÀÚºñ¿ë |
651,043,167 |
555,954,256 |
2. ¿ÜȯÂ÷¼Õ |
15,452 |
- |
3. À¯ÇüÀÚ»êóºÐ¼Õ½Ç |
7,000 |
- |
4. ¹«ÇüÀÚ»ê¼Õ»óÂ÷¼Õ |
- |
613,158,682 |
5. Ãæ´çºÎäÀüÀÔ¾× |
- |
2,901,440,172 |
6. ¿ÜÈȯ»ê¼Õ½Ç |
- |
90,519 |
7. Àâ¼Õ½Ç |
39,160,188 |
42,240,089 |
VIII. ¹ýÀμ¼ºñ¿ëÂ÷°¨Àü¼øÀÌÀÍ(¼Õ½Ç) |
924,454,352
|
¡¡(8,743,362,042) |
IX. ¹ýÀμ¼ºñ¿ë(ÁÖ¼®14) |
-
|
¡¡ 1,298,681 |
X. ´ç±â¼øÀÌÀÍ(¼Õ½Ç) |
924,454,352
|
(8,744,660,723)
|
XI. ÁÖ´ç¼ÕÀÍ(ÁÖ¼®20) |
|
|
1. ±âº»ÁÖ´çÀÌÀÍ(¼Õ½Ç) |
241
|
(2,612)
|
ÀÚ º» º¯ µ¿ Ç¥
Á¦21±â 2021³â 01¿ù 01ÀϺÎÅÍ 2021³â 12¿ù 31ÀϱîÁö |
Á¦20±â 2020³â 01¿ù 01ÀϺÎÅÍ 2020³â 12¿ù 31ÀϱîÁö |
ȸ»ç¸í : ÁÖ½Äȸ»ç Æ¿·Ð |
(´ÜÀ§ : ¿ø) |
°ú ¸ñ |
ÀÚ º» ±Ý |
ÀÚº»À׿©±Ý |
ÀÚ º»Á¶ Á¤ |
±âŸÆ÷°ý¼ÕÀÍ´©°è¾× |
ÀÌÀÍÀ׿©±Ý |
ÃÑ °è |
2020.01.01(Àü±âÃÊ) |
2,250,159,000 |
13,744,717,010 |
213,422,416 |
4,196,157,264 |
(11,744,518,008) |
8,659,937,682 |
´ç±â¼ø¼Õ½Ç |
- |
- |
- |
- |
(8,744,660,723) |
(8,744,660,723) |
º¸ÅëÁÖÀÇ ¿ì¼±ÁÖ Àüȯ |
4,999,500 |
(4,999,500) |
- |
- |
- |
- |
Àüȯ±Ç´ë°¡ |
- |
- |
(4,604,413) |
- |
- |
(4,604,413) |
±âŸÀÇÀÚº»Á¶Á¤ |
- |
- |
(997,909,490) |
- |
- |
(997,909,490) |
ÀçÆò°¡ÀÌÀÍÀ׿©±Ý |
- |
- |
- |
587,671,110 |
- |
587,671,110 |
2020.12.31(Àü±â¸») |
2,255,158,500 |
13,739,717,510 |
(789,091,487) |
4,783,828,374 |
(20,489,178,731) |
(499,565,834) |
2021.01.01(´ç±âÃÊ) |
2,255,158,500 |
13,739,717,510 |
(789,091,487) |
4,783,828,374 |
(20,489,178,731) |
(499,565,834) |
´ç±â¼øÀÌÀÍ |
- |
- |
- |
- |
924,454,352 |
924,454,352 |
Àüȯ»çäÀÇ Àüȯ |
125,000,000 |
1,069,197,416 |
(208,844,803) |
- |
- |
985,352,613 |
Àüȯ»óȯ¿ì¼±ÁÖÀÇ Àüȯ |
243,664,000 |
(248,642,056) |
- |
- |
- |
(4,978,056) |
±âŸÀÇÀÚº»Á¶Á¤ |
- |
- |
997,909,490 |
- |
- |
997,909,490 |
ÀçÆò°¡ÀÌÀÍÀ׿©±Ý |
- |
- |
¡¡- |
1,937,655,720 |
- |
1,937,655,720 |
2021.12.31(´ç±â¸») |
2,623,822,500 |
14,560,272,870 |
(26,800) |
6,721,484,094 |
(19,564,724,379) |
4,340,828,285 |
|
Æ¿·Ð Àå¿Ü½ÃÀå °Å·¡µ¿Çâ |
ÆË´Ï´Ù (°¡°ÝÂü°í) |
Èñ¸Á°¡°Ý |
¼ö·® |
³¯Â¥ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
»ð´Ï´Ù (°¡°ÝÂü°í) |
Èñ¸Á°¡°Ý |
¼ö·® |
³¯Â¥ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Æ¿·Ð IPO°ø¸ð,Æ¿·Ð °ø¸ðÀÏÁ¤,Æ¿·Ð °ø¸ðÁÖ,Æ¿·Ð »óÀå,Æ¿·Ð û¾àÀÏÁ¤,Æ¿·Ð °ø¸ð°¡,Æ¿·Ð û¾à°æÀï·ü,Æ¿·Ð °ø¸ðÁֽļö,Æ¿·Ð È®Á¤°ø¸ð°¡,Æ¿·Ð °ø¸ð±Ý¾×,Æ¿·Ð °ø¸ðºÐ¼®,Æ¿·Ð °ø¸ðû¾à,°ø¸ðÁֺм®,°ø¸ðÁÖû¾àÀÏÁ¤,°ø¸ðû¾àÀÏÁ¤
¡Ø IPO°ø¸ðÁÖ Á¤º¸, °ø¸ðû¾àÀÏÁ¤ µîÀº Áõ±Ç½Å°í¼ ¼ö¸®°úÁ¤¿¡¼ º¯°æµÉ ¼ö ÀÖÀ¸¸ç ÀԷ¿À·ùµµ ¹èÁ¦ ¸øÇÏ´Ï º»ÀΠåÀÓÇÏ¿¡ ÅõÀÚ¹Ù¶ø´Ï´Ù
|
|
°ø¸ðÁÖ ´º½º
°ø¸ðÁÖ ÀÏÁ¤
|