창공

비상장계속사업자

CHANGGONG

이석형

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

창공

Business Reg. No. 6138158665 · CEO 이석형

I.Investment Overview

Target창공 (6138158665)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명창공
영문명CHANGGONG
대표자이석형
사업자등록번호6138158665
법인등록번호1911110049920
설립일2010.11.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW11.420219.6202218.1202316.8202411.22025
영업이익100M KRW6.320215.720228.720238.320246.72025
순이익100M KRW-0.52021-0.42022-0.32023-0.220240.22025
Item20252024202320222021
자산총계167.8억원185.4억원207.8억원228억원244.8억원
부채총계159.8억원177.3억원199.4억원219.3억원235.7억원
자본총계8억원8.1억원8.4억원8.7억원9.1억원
매출액11.2억원16.8억원18.1억원9.6억원11.4억원
영업이익6.7억원8.3억원8.7억원5.7억원6.3억원
순이익1,600만원-2,239만원-3,317만원-4,069만원-4,717만원

VI.Financial Ratios

FY2025 basis

60.31%

영업이익률

1.43%

순이익률

0.1%

ROA

2.01%

ROE

2,003.89%

부채비율

4.75%

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.

창공 투심보고서 | Alpha Lenz