만소

비상장계속사업자

manso

정훈탁

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

만소

Business Reg. No. 3078141240 · CEO 정훈탁

I.Investment Overview

Target만소 (3078141240)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명만소
영문명manso
대표자정훈탁
사업자등록번호3078141240
법인등록번호1647110036994
설립일2013.07.20

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW17.4202110.3202213.220231720244.72025
영업이익100M KRW32021-18.72022-13.22023-8.82024-27.62025
순이익100M KRW3.42021-20.92022-114.120232.52024-63.52025
Item20252024202320222021
자산총계1,277.9억원1,212.3억원470.1억원496.3억원430.8억원
부채총계730.5억원601.4억원581.1억원493.3억원406.8억원
자본총계547.4억원610.9억원-111억원3억원24억원
매출액4.7억원17억원13.2억원10.3억원17.4억원
영업이익-27.6억원-8.8억원-13.2억원-18.7억원3억원
순이익-63.5억원2.5억원-114.1억원-20.9억원3.4억원

VI.Financial Ratios

FY2025 basis

-591.04%

영업이익률

-1,357.92%

순이익률

-4.97%

ROA

-11.6%

ROE

133.44%

부채비율

42.84%

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.

만소 투심보고서 | Alpha Lenz