엘라포니시

비상장계속사업자

ELAFONISI

김종렬

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

엘라포니시

Business Reg. No. 2598101653 · CEO 김종렬

I.Investment Overview

Target엘라포니시 (2598101653)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명엘라포니시
영문명ELAFONISI
대표자김종렬
사업자등록번호2598101653
법인등록번호1712110113412
설립일2020.01.08

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW26.2202134.4202231.7202327.12024
영업이익100M KRW8.620215.42022-2.12023-22024
순이익100M KRW5.720210.32022-4.82023-2.12024
Item2024202320222021
자산총계335.5억원304.1억원197.9억원197.2억원
부채총계335.2억원301.8억원190.8억원190.5억원
자본총계2,565만원2.3억원7.1억원6.7억원
매출액27.1억원31.7억원34.4억원26.2억원
영업이익-2억원-2.1억원5.4억원8.6억원
순이익-2.1억원-4.8억원3,455만원5.7억원

VI.Financial Ratios

FY2024 basis

-7.54%

영업이익률

-7.57%

순이익률

-0.61%

ROA

-801.21%

ROE

130,682.96%

부채비율

0.08%

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.

엘라포니시 투심보고서 | Alpha Lenz