그린101

비상장계속사업자

Green101

김상연

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

그린101

Business Reg. No. 4578602192 · CEO 김상연

I.Investment Overview

Target그린101 (4578602192)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명그린101
영문명Green101
대표자김상연
사업자등록번호4578602192
법인등록번호1101118003058
설립일2021.08.25

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-0.72021-2.52022-2.32023-2.72024-1.32025
순이익100M KRW-1.52021-16.82022-20.32023-20.72024-14.32025
Item20252024202320222021
자산총계223.9억원217.3억원222억원207.9억원173억원
부채총계274.5억원253.6억원237.5억원203.2억원151.5억원
자본총계-50.6억원-36.3억원-15.6억원4.7억원21.5억원
매출액0원
영업이익-1.3억원-2.7억원-2.3억원-2.5억원-7,356만원
순이익-14.3억원-20.7억원-20.3억원-16.8억원-1.5억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

-6.37%

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.

그린101 투심보고서 | Alpha Lenz