일송

비상장계속사업자

ILSONG

류호창

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

일송

Business Reg. No. 3078601845 · CEO 류호창

I.Investment Overview

Target일송 (3078601845)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명일송
영문명ILSONG
대표자류호창
사업자등록번호3078601845
법인등록번호1615110270367
설립일2020.04.23

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.120225.3202310.3202412.92025
영업이익100M KRW-1.42021-1.22022-2.820230.820243.62025
순이익100M KRW-1.42021-0.82022-9.52023-6.92024-2.12025
Item20252024202320222021
자산총계301.6억원306.4억원287.8억원276.4억원175.1억원
부채총계287.9억원290.5억원265.1억원244.2억원142.1억원
자본총계13.8억원15.9억원22.7억원32.3억원33억원
매출액12.9억원10.3억원5.3억원1,150만원
영업이익3.6억원8,393만원-2.8억원-1.2억원-1.4억원
순이익-2.1억원-6.9억원-9.5억원-7,741만원-1.4억원

VI.Financial Ratios

FY2025 basis

27.74%

영업이익률

-16.5%

순이익률

-0.7%

ROA

-15.42%

ROE

2,092.05%

부채비율

4.56%

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.

일송 투심보고서 | Alpha Lenz