엔에스개발

비상장계속사업자

NS Development co.,Ltd

남기홍

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

엔에스개발

Business Reg. No. 6038153703 · CEO 남기홍

I.Investment Overview

Target엔에스개발 (6038153703)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엔에스개발
영문명NS Development co.,Ltd
대표자남기홍
사업자등록번호6038153703
법인등록번호1801110454908
설립일2003.07.04

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW1620207.9202113.4202212.7202310.72024
영업이익100M KRW3.92020-3.82021-2.72022-1.92023-0.52024
순이익100M KRW1.4202036.52021-8.6202222023-2.82024
Item20242023202220212020
자산총계117.6억원121.3억원172.1억원159.9억원210.5억원
부채총계70.9억원71.8억원114.6억원93.8억원180.9억원
자본총계46.7억원49.5억원57.5억원66.1억원29.6억원
매출액10.7억원12.7억원13.4억원7.9억원16억원
영업이익-5,321만원-1.9억원-2.7억원-3.8억원3.9억원
순이익-2.8억원2억원-8.6억원36.5억원1.4억원

VI.Financial Ratios

FY2024 basis

-4.97%

영업이익률

-25.9%

순이익률

-2.36%

ROA

-5.94%

ROE

151.7%

부채비율

39.73%

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.

엔에스개발 투심보고서 | Alpha Lenz