코리아코스팩

비상장계속사업자

Korea Cospack Co., Ltd.

임성준

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

코리아코스팩

Business Reg. No. 1318611936 · CEO 임성준

I.Investment Overview

Target코리아코스팩 (1318611936)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명코리아코스팩
영문명Korea Cospack Co., Ltd.
대표자임성준
사업자등록번호1318611936
법인등록번호1201110484783
설립일2009.01.09
종업원수3명

V.Shareholders

As of 2023.12.31 · post-deal reflects dilution from the new investment (est.)

Shareholding

  • 임성준100.00%
  • 임성준69.42%
ShareholderRelationSharesPrePost
임성준본인3,39169.42%69.42%
임성준본인99100.00%100.00%

VI.Key Executives

NameTitleCareer
임성준CEO대표이사현, (주)코리아코스팩 대표이사
최윤석사내이사전,법무법인 산지 근무 전, 법무법인 로프렉스 근무
전은숙사내이사현,(주)에스앤비랩 대표 현,렘넌트지역아동센터 대표
박현정이사전 세무법인 송현 근무

VII.Workforce

3

Current headcount · 2026.06 as of

VIII.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW98.6202182.3202280.92023123.1202446.22025
영업이익100M KRW-21.920210.82022-2720239.32024-2.82025
순이익100M KRW-24.8202134.32022-3820238.62024-3.32025
Item20252024202320222021
자산총계289.8억원304.4억원245.6억원166.3억원183.8억원
부채총계187.8억원232.7억원200.9억원99.4억원151.1억원
자본총계102억원71.7억원44.8억원67억원32.7억원
매출액46.2억원123.1억원80.9억원82.3억원98.6억원
영업이익-2.8억원9.3억원-27억원8,042만원-21.9억원
순이익-3.3억원8.6억원-38억원34.3억원-24.8억원

IX.Financial Ratios

FY2025 basis

-5.99%

영업이익률

-7.04%

순이익률

-1.12%

ROA

-3.19%

ROE

184.01%

부채비율

35.21%

자기자본비율

X.Audit Opinion

FY-endOpinionAuditor
2023.12.31적정성운회계법인
2023.12.31적정이정회계법인
2022.12.31적정성운회계법인
2022.12.31적정이정회계법인

XI.R&D Activity

Keywords 화장품용기

YearProjectsPapersPatents
2013000
2012100

XII.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.

코리아코스팩 투심보고서 | Alpha Lenz