상공에너지

비상장계속사업자

Commerce & Industry Energy Co.,Ltd

김관행

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

상공에너지

Business Reg. No. 4038148196 · CEO 김관행

I.Investment Overview

Target상공에너지 (4038148196)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명상공에너지
영문명Commerce & Industry Energy Co.,Ltd
대표자김관행
사업자등록번호4038148196
법인등록번호2149110027633
설립일2007.11.28

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW305.32021310.72022330.52023350.52024291.22025
영업이익100M KRW282021-242022-162023-272024-69.12025
순이익100M KRW14.42021-35.72022-27.12023-36.72024-79.12025
Item20252024202320222021
자산총계613.5억원659.5억원736.7억원791.7억원853.2억원
부채총계288.3억원255.2억원295.7억원323.6억원349.4억원
자본총계325.2억원404.3억원441억원468.1억원503.8억원
매출액291.2억원350.5억원330.5억원310.7억원305.3억원
영업이익-69.1억원-27억원-16억원-24억원28억원
순이익-79.1억원-36.7억원-27.1억원-35.7억원14.4억원

VI.Financial Ratios

FY2025 basis

-23.73%

영업이익률

-27.16%

순이익률

-12.89%

ROA

-24.32%

ROE

88.65%

부채비율

53.01%

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.

상공에너지 투심보고서 | Alpha Lenz