그린도시개발

비상장계속사업자

GREEN URBAN DEVELOPMENT CO.,LTD

김수식외 3인

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

그린도시개발

Business Reg. No. 4418101081 · CEO 김수식외 3인

I.Investment Overview

Target그린도시개발 (4418101081)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명그린도시개발
영문명GREEN URBAN DEVELOPMENT CO.,LTD
대표자김수식외 3인
사업자등록번호4418101081
법인등록번호2001110529095
설립일2018.05.10

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW4.5202124202293.62023790.42024217.72025
영업이익100M KRW-73.92021-68.12022-292023211.82024-38.62025
순이익100M KRW-85.32021-97.42022-57.92023185.72024-44.22025
Item20252024202320222021
자산총계927억원1,065.6억원417.3억원450.8억원492.2억원
부채총계1,023.1억원1,117.4억원654.9억원630.4억원574.4억원
자본총계-96.1억원-51.9억원-237.5억원-179.6억원-82.2억원
매출액217.7억원790.4억원93.6억원24억원4.5억원
영업이익-38.6억원211.8억원-29억원-68.1억원-73.9억원
순이익-44.2억원185.7억원-57.9억원-97.4억원-85.3억원

VI.Financial Ratios

FY2025 basis

-17.71%

영업이익률

-20.32%

순이익률

-4.77%

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.

그린도시개발 투심보고서 | Alpha Lenz