마스턴제131호가산피에프브이

비상장계속사업자

Mastern No. 131 Gasan PFV Co., Ltd

김상일

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

마스턴제131호가산피에프브이

Business Reg. No. 2938102273 · CEO 김상일

I.Investment Overview

Target마스턴제131호가산피에프브이 (2938102273)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명마스턴제131호가산피에프브이
영문명Mastern No. 131 Gasan PFV Co., Ltd
대표자김상일
사업자등록번호2938102273
법인등록번호1101117965481
설립일2021.07.21

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW02025
영업이익100M KRW-8.32021-152022-12.32023-10.62024-2.12025
순이익100M KRW-8.32021-14.62022-122023-9.52024
Item20252024202320222021
자산총계757.4억원761.5억원698.9억원661.1억원614.4억원
부채총계233.5억원256.1억원184.1억원134.2억원72.9억원
자본총계523.9억원505.4억원514.8억원526.9억원541.5억원
매출액0원
영업이익-2.1억원-10.6억원-12.3억원-15억원-8.3억원
순이익-9.5억원-12억원-14.6억원-8.3억원

VI.Financial Ratios

FY2025 basis

영업이익률

순이익률

ROA

ROE

44.57%

부채비율

69.17%

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.

마스턴제131호가산피에프브이 투심보고서 | Alpha Lenz