그레이스건설

비상장계속사업자

grace construction

남호일

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

그레이스건설

Business Reg. No. 4088612500 · CEO 남호일

I.Investment Overview

Target그레이스건설 (4088612500)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명그레이스건설
영문명grace construction
대표자남호일
사업자등록번호4088612500
법인등록번호2001110411648
설립일2014.11.05

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW37.8202119.820223.120244.62025
영업이익100M KRW-5.82021-5.12022-8.82023-28.82024282025
순이익100M KRW-16.82021-56.72022-9.42023-29202431.72025
Item20252024202320222021
자산총계1,871.8억원1,867.2억원340.7억원340억원1,603.9억원
부채총계2,066.1억원2,029.8억원434.3억원424.2억원1,631.4억원
자본총계-194.3억원-162.6억원-93.6억원-84.2억원-27.5억원
매출액4.6억원3.1억원19.8억원37.8억원
영업이익28억원-28.8억원-8.8억원-5.1억원-5.8억원
순이익31.7억원-29억원-9.4억원-56.7억원-16.8억원

VI.Financial Ratios

FY2025 basis

611.03%

영업이익률

692.33%

순이익률

1.69%

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.

그레이스건설 투심보고서 | Alpha Lenz