미래지구개발

비상장계속사업자

MIRAEJIGU DEVELOPMENT

이성엽

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

미래지구개발

Business Reg. No. 4418101515 · CEO 이성엽

I.Investment Overview

Target미래지구개발 (4418101515)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명미래지구개발
영문명MIRAEJIGU DEVELOPMENT
대표자이성엽
사업자등록번호4418101515
법인등록번호1101117221429
설립일2019.09.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW329.92021789.920221,130.52023292025
영업이익100M KRW-34.82021141.8202266.12023-24.72024-52025
순이익100M KRW-45.42021113.1202245.72023-21.72024-5.42025
Item20252024202320222021
자산총계121.1억원148.1억원690.4억원388.8억원563.5억원
부채총계72.1억원93.8억원581억원325억원612.8억원
자본총계48.9억원54.3억원109.5억원63.8억원-49.3억원
매출액29억원1,130.5억원789.9억원329.9억원
영업이익-5억원-24.7억원66.1억원141.8억원-34.8억원
순이익-5.4억원-21.7억원45.7억원113.1억원-45.4억원

VI.Financial Ratios

FY2025 basis

-17.17%

영업이익률

-18.63%

순이익률

-4.46%

ROA

-11.04%

ROE

147.52%

부채비율

40.4%

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.

미래지구개발 투심보고서 | Alpha Lenz