강립실업

비상장계속사업자

K.I co,.ltd

김영필

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

강립실업

Business Reg. No. 3148108138 · CEO 김영필

I.Investment Overview

Target강립실업 (3148108138)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명강립실업
영문명K.I co,.ltd
대표자김영필
사업자등록번호3148108138
법인등록번호1601110037279
설립일1993.11.24
종업원수3명

V.Workforce

3

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW48.6202148.7202243.820234520249.62025
영업이익100M KRW-3.620210.12022-1.720231.62024-4.42025
순이익100M KRW-5.42021-1.32022-5.32023-2.72024-8.42025
Item20252024202320222021
자산총계154.5억원160억원163.5억원122.3억원124.6억원
부채총계122.2억원119.2억원120억원114.9억원115.9억원
자본총계32.4억원40.8억원43.5억원7.4억원8.7억원
매출액9.6억원45억원43.8억원48.7억원48.6억원
영업이익-4.4억원1.6억원-1.7억원740만원-3.6억원
순이익-8.4억원-2.7억원-5.3억원-1.3억원-5.4억원

VII.Financial Ratios

FY2025 basis

-45.54%

영업이익률

-87.98%

순이익률

-5.46%

ROA

-26.08%

ROE

377.32%

부채비율

20.95%

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.

강립실업 투심보고서 | Alpha Lenz