임고개발

비상장계속사업자

Imgo Development co.

김도균

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

임고개발

Business Reg. No. 5058173273 · CEO 김도균

I.Investment Overview

Target임고개발 (5058173273)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명임고개발
영문명Imgo Development co.
대표자김도균
사업자등록번호5058173273
법인등록번호1747110033930
설립일2013.03.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1422021151.12022152.120231542024145.12025
영업이익100M KRW8.520215202212.12023-9.52024-23.72025
순이익100M KRW25.7202111.4202224.820232.52024-9.22025
Item20252024202320222021
자산총계2,319.4억원2,324.9억원2,086.7억원2,236.5억원2,236.7억원
부채총계2,166.3억원2,162.7억원2,019.2억원1,993.7억원2,005.4억원
자본총계153억원162.2억원67.6억원242.7억원231.3억원
매출액145.1억원154억원152.1억원151.1억원142억원
영업이익-23.7억원-9.5억원12.1억원5억원8.5억원
순이익-9.2억원2.5억원24.8억원11.4억원25.7억원

VI.Financial Ratios

FY2025 basis

-16.32%

영업이익률

-6.33%

순이익률

-0.4%

ROA

-6%

ROE

1,415.57%

부채비율

6.6%

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.

임고개발 투심보고서 | Alpha Lenz