삼스브이앤에스

비상장계속사업자

SAM''S V&S

홍익표

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

삼스브이앤에스

Business Reg. No. 2148715025 · CEO 홍익표

I.Investment Overview

Target삼스브이앤에스 (2148715025)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명삼스브이앤에스
영문명SAM''S V&S
대표자홍익표
사업자등록번호2148715025
법인등록번호1101112560294
설립일2008.01.01
종업원수4명

V.Workforce

4

Current headcount · 2026.07 as of

VI.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW26.8202128.7202232.1202333.8202436.92025
영업이익100M KRW11.2202112.5202212.3202315.1202418.32025
순이익100M KRW4.320212.420222.820235.8202413.82025
Item20252024202320222021
자산총계278.5억원266.1억원258.7억원275.7억원271.2억원
부채총계251.8억원253.2억원249.1억원268.8억원266.7억원
자본총계26.7억원12.9억원9.6억원6.8억원4.4억원
매출액36.9억원33.8억원32.1억원28.7억원26.8억원
영업이익18.3억원15.1억원12.3억원12.5억원11.2억원
순이익13.8억원5.8억원2.8억원2.4억원4.3억원

VII.Financial Ratios

FY2025 basis

49.59%

영업이익률

37.34%

순이익률

4.95%

ROA

51.63%

ROE

943%

부채비율

9.59%

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.

삼스브이앤에스 투심보고서 | Alpha Lenz