케이알코스모랜드

비상장계속사업자

KR COSMOLAND.CORP

사토루 타니카도

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

케이알코스모랜드

Business Reg. No. 8118800387 · CEO 사토루 타니카도

I.Investment Overview

Target케이알코스모랜드 (8118800387)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명케이알코스모랜드
영문명KR COSMOLAND.CORP
대표자사토루 타니카도
사업자등록번호8118800387
법인등록번호1801111029370
설립일2016.04.18

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW12.9202121.7202223.9202324.3202424.72025
영업이익100M KRW-2.6202122022220232.7202432025
순이익100M KRW-120218.620223.82023-1.6202422025
Item20252024202320222021
자산총계201.2억원221.5억원175.7억원170.6억원168.8억원
부채총계131.5억원153.8억원106.4억원105.1억원111.8억원
자본총계69.7억원67.7억원69.3억원65.5억원56.9억원
매출액24.7억원24.3억원23.9억원21.7억원12.9억원
영업이익3억원2.7억원2억원2억원-2.6억원
순이익2억원-1.6억원3.8억원8.6억원-9,777만원

VI.Financial Ratios

FY2025 basis

12.29%

영업이익률

7.92%

순이익률

0.97%

ROA

2.81%

ROE

188.77%

부채비율

34.63%

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.

케이알코스모랜드 투심보고서 | Alpha Lenz