비아이제3호

비상장계속사업자

BI 3RD CORP.

이주형

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

비아이제3호

Business Reg. No. 8498801547 · CEO 이주형

I.Investment Overview

Target비아이제3호 (8498801547)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명비아이제3호
영문명BI 3RD CORP.
대표자이주형
사업자등록번호8498801547
법인등록번호1101117410650
설립일2020.03.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-0.12021-0.12022-0.22023-0.32024-7.32025
순이익100M KRW-0.12021-0.12022-0.22023-0.32024-8.12025
Item20252024202320222021
자산총계251.4억원212.8억원192.2억원169.3억원149.3억원
부채총계260.1억원213.5억원192.6억원169.5억원149.3억원
자본총계-8.7억원-6,553만원-3,867만원-1,518만원-316만원
매출액0원
영업이익-7.3억원-2,689만원-2,366만원-1,252만원-1,175만원
순이익-8.1억원-2,686만원-2,349만원-1,202만원-1,147만원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-3.21%

ROA

ROE

부채비율

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.

비아이제3호 투심보고서 | Alpha Lenz