그린써브

비상장계속사업자

Greenserve Co.,Ltd

김의곤

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

그린써브

Business Reg. No. 1428117110 · CEO 김의곤

I.Investment Overview

Target그린써브 (1428117110)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명그린써브
영문명Greenserve Co.,Ltd
대표자김의곤
사업자등록번호1428117110
법인등록번호1345110132651
설립일2009.01.01
종업원수30명

V.Workforce

30

Current headcount · 2026.06 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW107.5202112920221822023191.32024210.12025
영업이익100M KRW-0.2202112.1202223.4202326.8202419.32025
순이익100M KRW-3.220211.720227.8202315202412.12025
Item20252024202320222021
자산총계264.1억원263.5억원269.4억원262.3억원246억원
부채총계201.5억원212.2억원230.1억원230.1억원239.2억원
자본총계62.6억원51.3억원39.3억원32.2억원6.9억원
매출액210.1억원191.3억원182억원129억원107.5억원
영업이익19.3억원26.8억원23.4억원12.1억원-1,952만원
순이익12.1억원15억원7.8억원1.7억원-3.2억원

VII.Financial Ratios

FY2025 basis

9.18%

영업이익률

5.76%

순이익률

4.59%

ROA

19.35%

ROE

321.98%

부채비율

23.7%

자기자본비율

VIII.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.

그린써브 투심보고서 | Alpha Lenz