에이치에이개발

비상장계속사업자

HA development

구경보

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

에이치에이개발

Business Reg. No. 5128125707 · CEO 구경보

I.Investment Overview

Target에이치에이개발 (5128125707)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명에이치에이개발
영문명HA development
대표자구경보
사업자등록번호5128125707
법인등록번호1314110477911
설립일2020.11.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02021104.72022198202375.920248.92025
영업이익100M KRW-7.920212.3202276.9202319.82024-92025
순이익100M KRW-9.32021-5.1202252.4202324.82024-12.32025
Item20252024202320222021
자산총계131.9억원141.5억원345.9억원214.8억원132.2억원
부채총계81.3억원78.7억원307.8억원229억원141.4억원
자본총계50.6억원62.9억원38.1억원-14.2억원-9.2억원
매출액8.9억원75.9억원198억원104.7억원0원
영업이익-9억원19.8억원76.9억원2.3억원-7.9억원
순이익-12.3억원24.8억원52.4억원-5.1억원-9.3억원

VI.Financial Ratios

FY2025 basis

-100.82%

영업이익률

-137.1%

순이익률

-9.29%

ROA

-24.22%

ROE

160.69%

부채비율

38.36%

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.

에이치에이개발 투심보고서 | Alpha Lenz