유퍼스트디벨로퍼

비상장계속사업자

UFIRSTDEVELOPER

김정호

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

유퍼스트디벨로퍼

Business Reg. No. 4728801916 · CEO 김정호

I.Investment Overview

Target유퍼스트디벨로퍼 (4728801916)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명유퍼스트디벨로퍼
영문명UFIRSTDEVELOPER
대표자김정호
사업자등록번호4728801916
법인등록번호1101117759397
설립일2021.01.21
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 KRW02021020220.2202317.720245.82025
영업이익100M KRW-47.22021-67.82022-22.72023-4.12024-16.32025
순이익100M KRW-772021-256.62022-221.32023-2362024-186.32025
Item20252024202320222021
자산총계2,159.1억원2,178.4억원2,295.6억원2,508.7억원985.9억원
부채총계3,162.7억원2,995.7억원2,879.3억원2,858.1억원1,059.9억원
자본총계-1,003.5억원-817.3억원-583.8억원-349.4억원-74억원
매출액5.8억원17.7억원1,957만원141만원280만원
영업이익-16.3억원-4.1억원-22.7억원-67.8억원-47.2억원
순이익-186.3억원-236억원-221.3억원-256.6억원-77억원

VII.Financial Ratios

FY2025 basis

-282.78%

영업이익률

-3,239.6%

순이익률

-8.63%

ROA

ROE

부채비율

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.

유퍼스트디벨로퍼 투심보고서 | Alpha Lenz