트러스트

비상장계속사업자

TRUST CO.,LTD

조상윤

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

트러스트

Business Reg. No. 4668600882 · CEO 조상윤

I.Investment Overview

Target트러스트 (4668600882)
Investment
Post-deal stake
ValuationPre — / Post —

II.Investment Highlights

No investment highlights written yet.

III.Investment Risks

No risks written yet.

IV.Company Profile

회사명트러스트
영문명TRUST CO.,LTD
대표자조상윤
사업자등록번호4668600882
법인등록번호2201110167908
설립일2017.10.11

V.Financial Summary

Per DART disclosure · in 억/만원 (KRW)

Financial trend (100M KRW)

매출액100M KRW0.22021435.72022-281.52023143.7202435.62025
영업이익100M KRW-1.520215.22022-40202320.92024-10.72025
순이익100M KRW-1.420214.72022-41.42023102024-21.22025
Item20252024202320222021
자산총계500.6억원531.2억원672.6억원313.9억원342.4억원
부채총계549.6억원558.9억원710.3억원310.2억원343.5억원
자본총계-49억원-27.7억원-37.7억원3.6억원-1.1억원
매출액35.6억원143.7억원-281.5억원435.7억원2,000만원
영업이익-10.7억원20.9억원-40억원5.2억원-1.5억원
순이익-21.2억원10억원-41.4억원4.7억원-1.4억원

VI.Financial Ratios

FY2025 basis

-30.15%

영업이익률

-59.67%

순이익률

-4.24%

ROA

ROE

부채비율

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.

트러스트 투심보고서 | Alpha Lenz