르그랑

비상장계속사업자

Giselle em

이승민

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

르그랑

Business Reg. No. 4018601278 · CEO 이승민

I.Investment Overview

Target르그랑 (4018601278)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명르그랑
영문명Giselle em
대표자이승민
사업자등록번호4018601278
법인등록번호1201110961335
설립일2018.11.01
종업원수6명

V.Workforce

6

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-335.42021-46.52022-261.12023-91.12024-62.72025
순이익100M KRW-348.42021-108.62022-416.42023-3142024-228.42025
Item20252024202320222021
자산총계1,136.9억원1,074.4억원1,123.7억원1,431.7억원1,304.2억원
부채총계2,559.7억원2,268.8억원2,004.1억원1,895.7억원1,659.6억원
자본총계-1,422.8억원-1,194.4억원-880.4억원-464억원-355.4억원
매출액0원
영업이익-62.7억원-91.1억원-261.1억원-46.5억원-335.4억원
순이익-228.4억원-314억원-416.4억원-108.6억원-348.4억원

VII.Financial Ratios

FY2025 basis

영업이익률

순이익률

-20.09%

ROA

ROE

부채비율

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.

르그랑 투심보고서 | Alpha Lenz