창조이노베이션

비상장계속사업자

changjo innovation

김종진

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

창조이노베이션

Business Reg. No. 2538101558 · CEO 김종진

I.Investment Overview

Target창조이노베이션 (2538101558)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명창조이노베이션
영문명changjo innovation
대표자김종진
사업자등록번호2538101558
법인등록번호1701110766462
설립일2020.04.09

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW34.42021103.22022310.22023494.92024748.12025
영업이익100M KRW-74.42021-91.42022-23.62023-42.32024-85.42025
순이익100M KRW-153.32021-171.82022-106.92023-114.42024-1792025
Item20252024202320222021
자산총계2,247.3억원2,107억원1,776.9억원1,446.8억원1,402.4억원
부채총계3,096.8억원2,777.5억원2,333억원1,896억원1,679.8억원
자본총계-849.5억원-670.5억원-556.1억원-449.2억원-277.4억원
매출액748.1억원494.9억원310.2억원103.2억원34.4억원
영업이익-85.4억원-42.3억원-23.6억원-91.4억원-74.4억원
순이익-179억원-114.4억원-106.9억원-171.8억원-153.3억원

VI.Financial Ratios

FY2025 basis

-11.41%

영업이익률

-23.93%

순이익률

-7.97%

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.

창조이노베이션 투심보고서 | Alpha Lenz