빌더스개발원

비상장계속사업자

builders development one

심태형

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

빌더스개발원

Business Reg. No. 8888700911 · CEO 심태형

I.Investment Overview

Target빌더스개발원 (8888700911)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명빌더스개발원
영문명builders development one
대표자심태형
사업자등록번호8888700911
법인등록번호1101116719582
설립일2018.04.17

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW11.3202112.5202227.220231812024536.42025
영업이익100M KRW-122021-60.82022-72.92023-217.5202493.42025
순이익100M KRW-56.52021-119.92022-167.32023-343.32024-43.12025
Item20252024202320222021
자산총계1,465.9억원1,179.4억원949.9억원921.6억원936.8억원
부채총계2,279.3억원1,949.7억원1,376.8억원1,181.3억원1,015.1억원
자본총계-813.4억원-770.3억원-427억원-259.7억원-78.3억원
매출액536.4억원181억원27.2억원12.5억원11.3억원
영업이익93.4억원-217.5억원-72.9억원-60.8억원-12억원
순이익-43.1억원-343.3억원-167.3억원-119.9억원-56.5억원

VI.Financial Ratios

FY2025 basis

17.41%

영업이익률

-8.04%

순이익률

-2.94%

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.

빌더스개발원 투심보고서 | Alpha Lenz