퍼스트에버개발

비상장계속사업자

First-ever

최인순

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

퍼스트에버개발

Business Reg. No. 3018701790 · CEO 최인순

I.Investment Overview

Target퍼스트에버개발 (3018701790)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명퍼스트에버개발
영문명First-ever
대표자최인순
사업자등록번호3018701790
법인등록번호1411110067823
설립일2020.12.14

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW47.32022212.92023561.120248.52025
영업이익100M KRW-3.92021-91.6202230.8202394.42024-332025
순이익100M KRW-7.12021-107.3202212.5202377.52024-38.42025
Item20252024202320222021
자산총계297.3억원658.5억원275.5억원315.5억원132.1억원
부채총계357.1억원679.9억원374.3억원426.9억원136.2억원
자본총계-59.8억원-21.4억원-98.8억원-111.4억원-4.1억원
매출액8.5억원561.1억원212.9억원47.3억원
영업이익-33억원94.4억원30.8억원-91.6억원-3.9억원
순이익-38.4억원77.5억원12.5억원-107.3억원-7.1억원

VI.Financial Ratios

FY2025 basis

-388.7%

영업이익률

-452.55%

순이익률

-12.92%

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.

퍼스트에버개발 투심보고서 | Alpha Lenz