부산그린에너지

비상장계속사업자

Busan Green Energy

주환오

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

부산그린에너지

Business Reg. No. 6178625346 · CEO 주환오

I.Investment Overview

Target부산그린에너지 (6178625346)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명부산그린에너지
영문명Busan Green Energy
대표자주환오
사업자등록번호6178625346
법인등록번호1801110950295
설립일2015.01.02

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW455.42021722.92022691.12023669.22024577.12025
영업이익100M KRW-14.62021-34.520220.820236.820248.12025
순이익100M KRW-57.42021-74.12022-39.22023-31.42024-26.22025
Item20252024202320222021
자산총계1,378.5억원1,429.4억원1,603억원1,683.1억원1,604.1억원
부채총계1,323.7억원1,348.9억원1,490.6억원1,531.5억원1,379.5억원
자본총계54.7억원80.5억원112.4억원151.6억원224.6억원
매출액577.1억원669.2억원691.1억원722.9억원455.4억원
영업이익8.1억원6.8억원7,633만원-34.5억원-14.6억원
순이익-26.2억원-31.4억원-39.2억원-74.1억원-57.4억원

VI.Financial Ratios

FY2025 basis

1.4%

영업이익률

-4.54%

순이익률

-1.9%

ROA

-47.86%

ROE

2,418.4%

부채비율

3.97%

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.

부산그린에너지 투심보고서 | Alpha Lenz