엘림하우스

비상장계속사업자

ellimhouse

장현미

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

엘림하우스

Business Reg. No. 2128612777 · CEO 장현미

I.Investment Overview

Target엘림하우스 (2128612777)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엘림하우스
영문명ellimhouse
대표자장현미
사업자등록번호2128612777
법인등록번호1101115607332
설립일2015.01.06
종업원수5명

V.Workforce

5

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW130.9202154.12022282.9202314.32024162025
영업이익100M KRW0.22021-12.2202218.9202310.820241.12025
순이익100M KRW-02021-20.320226.620237.92024-7.42025
Item20252024202320222021
자산총계188.2억원355.7억원425.5억원441억원324.5억원
부채총계89.4억원249.4억원326.7억원348.8억원211.4억원
자본총계98.8억원106.2억원98.8억원92.3억원113.1억원
매출액16억원14.3억원282.9억원54.1억원130.9억원
영업이익1.1억원10.8억원18.9억원-12.2억원2,219만원
순이익-7.4억원7.9억원6.6억원-20.3억원-397만원

VII.Financial Ratios

FY2025 basis

6.62%

영업이익률

-46.49%

순이익률

-3.96%

ROA

-7.54%

ROE

90.52%

부채비율

52.49%

자기자본비율

VIII.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.

엘림하우스 투심보고서 | Alpha Lenz