큐브리얼티인베스트

비상장계속사업자

cuberealtyinvest Inc.

김재윤, 이희훈

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

큐브리얼티인베스트

Business Reg. No. 4568101346 · CEO 김재윤, 이희훈

I.Investment Overview

Target큐브리얼티인베스트 (4568101346)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명큐브리얼티인베스트
영문명cuberealtyinvest Inc.
대표자김재윤, 이희훈
사업자등록번호4568101346
법인등록번호2011110055479
설립일2019.02.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW18.1202424.22025
영업이익100M KRW-12.72021-73.92022-135.12023-31202434.52025
순이익100M KRW-50.72021303.72022138.72023-46.6202477.82025
Item20252024202320222021
자산총계732.8억원554.6억원905.1억원888.7억원252.2억원
부채총계538.7억원282.7억원586.7억원709억원376.2억원
자본총계194.1억원271.8억원318.4억원179.7억원-124억원
매출액24.2억원18.1억원
영업이익34.5억원-31억원-135.1억원-73.9억원-12.7억원
순이익77.8억원-46.6억원138.7억원303.7억원-50.7억원

VI.Financial Ratios

FY2025 basis

142.63%

영업이익률

321.09%

순이익률

10.61%

ROA

40.07%

ROE

277.56%

부채비율

26.49%

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.

큐브리얼티인베스트 투심보고서 | Alpha Lenz