First-corporation
First-corporation Inc.
Company highlights
The largest segment by revenue is Construction, at 75.5% of the total.
Key figures
Period Jun 2025 to May 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
First-corporation
Revenue and profit by business segment
Period Jun 2025 to May 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Construction | ¥27.2 billion | 75.5% | ¥22.6 billion | ¥3.0 billion | 73.3% | 11.2% | ¥1.7 billion |
| Real estate business | ¥8.8 billion | 24.5% | ¥20.3 billion | ¥1.1 billion | 26.7% | 12.6% | ¥2.2 billion |
| Total of the businesses | ¥36.0 billion | 100.0% | ¥4.1 billion | 100.0% | |||
Revenue and profit
First-corporation
Period Jun 2025 to May 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employee payrolls and allowances | ¥0.6 billion | Parent only |
| Other | ¥0.5 billion | Parent only | |
| Commission fees | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Rent expenses | ¥0.1 billion | Parent only | |
| Legal welfare expenses | ¥99.87 million | Parent only | |
| Provision for management board incentive plan trust | ¥37.81 million | Consolidated | |
| Retirement benefit expenses | ¥31.52 million | Consolidated | |
| Provision for dividend | ¥21.70 million | Consolidated | |
| Depreciation | ¥10.39 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥4.7 billion | Consolidated |
| Operating income | ¥2.9 billion | Consolidated | |
| Ordinary income | ¥2.7 billion | Consolidated | |
| Net income | ¥1.9 billion | Consolidated |
First-corporation
Selling, general and administrative expenses
Period Jun 2025 to May 2026Source Annual securities reports
- Employee payrolls and allowances ¥0.6 billion
- Other ¥0.5 billion
- Commission fees ¥0.2 billion
- Directors' compensations ¥0.1 billion
- Rent expenses ¥0.1 billion
- Legal welfare expenses ¥0.1 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
First-corporation
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
First-corporation
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥30.2B | ¥25.5B | ¥28.5B | ¥43.2B | ¥36.4B |
| Year on year (%) | +44.3%◆ | comparison basis not confirmed | +11.5% | +51.6%◆ | -15.7% |
| Ordinary income (loss) | ¥1.9B | ¥2.0B | ¥1.4B | ¥2.5B | ¥2.7B |
| Change from prior year | +17.6% | comparison basis not confirmed | -28.1% | +74.3% | +8.5% |
| Ordinary income (loss) as a share of Net sales | 6.3% | 7.7% | 5.0% | 5.7% | 7.4% |
| Change (percentage points) | -1.4 points | comparison basis not confirmed | -2.8 points◆ | +0.7 points | +1.6 points |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2014Net sales year on year +110.1%, Ordinary income (loss) as a share of revenue +2.2 points
- 2015Net sales year on year +93.9%
- 2016Ordinary income (loss) as a share of revenue +4.0 points
- 2017Net sales year on year +28.7%
- 2020Net sales year on year +23.2%, Ordinary income (loss) as a share of revenue -4.3 points
- 2021Ordinary income (loss) as a share of revenue +2.2 points
- 2022Net sales year on year +44.3%
- 2024Ordinary income (loss) as a share of revenue -2.8 points
- 2025Net sales year on year +51.6%
First-corporation
Earnings and net assets per share over time
Unit yenSource Annual securities reports
First-corporation
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | ¥25.5 billion | ¥28.5 billion | ¥43.2 billion | ¥36.4 billion |
| Ordinary income (loss) | Could not be retrieved | ¥2.0 billion | ¥1.4 billion | ¥2.5 billion | ¥2.7 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | ¥1.4 billion | ¥0.9 billion | ¥1.7 billion | ¥1.9 billion |
| Comprehensive income | Could not be retrieved | ¥1.4 billion | ¥0.9 billion | ¥1.7 billion | ¥1.9 billion |
| Net assets | Could not be retrieved | ¥7.9 billion | ¥8.5 billion | ¥9.8 billion | ¥11.1 billion |
| Total assets | Could not be retrieved | ¥21.5 billion | ¥23.7 billion | ¥24.9 billion | ¥32.3 billion |
| Net assets per share | Could not be retrieved | 664.54 yen | 708.48 yen | 816.73 yen | 929.21 yen |
| Basic earnings (loss) per share | Could not be retrieved | 114.8 yen | 79.15 yen | 139.74 yen | 157.18 yen |
| Diluted earnings per share | Could not be retrieved | 114.75 yen | 79.11 yen | 139.69 yen | 157.11 yen |
| Equity-to-asset ratio | Could not be retrieved | 36.9% | 35.7% | 39.2% | 34.5% |
| Return on equity | Could not be retrieved | 18.4% | 11.5% | 18.3% | 18.0% |
| Net cash provided by (used in) operating activities | Could not be retrieved | ¥-0.3 billion | ¥-1.6 billion | ¥2.1 billion | ¥-9.9 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | ¥-0.1 billion | ¥-92.07 million | ¥-49.98 million | ¥-27.94 million |
| Net cash provided by (used in) financing activities | Could not be retrieved | ¥0.5 billion | ¥0.7 billion | ¥-0.8 billion | ¥7.2 billion |
| Cash and cash equivalents | Could not be retrieved | ¥5.1 billion | ¥4.1 billion | ¥5.4 billion | ¥2.6 billion |
Parent only indicators (18 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥30.2 billion | ¥25.5 billion | ¥27.8 billion | ¥43.1 billion | ¥35.9 billion |
| Ordinary income (loss) | ¥1.9 billion | ¥2.1 billion | ¥1.4 billion | ¥2.6 billion | ¥2.8 billion |
| Net income (loss) | ¥1.3 billion | ¥1.5 billion | ¥1.0 billion | ¥1.5 billion | ¥1.9 billion |
| Capital stock | ¥0.7 billion | ¥0.7 billion | ¥0.7 billion | ¥0.7 billion | ¥0.7 billion |
| Total number of issued shares (common stock) | 13,363,540 shares | 13,363,540 shares | 13,363,540 shares | 13,363,540 shares | 13,363,540 shares |
| Net assets | ¥6.9 billion | ¥8.0 billion | ¥8.6 billion | ¥9.8 billion | ¥11.2 billion |
| Total assets | ¥17.8 billion | ¥21.3 billion | ¥23.6 billion | ¥24.6 billion | ¥32.0 billion |
| Net assets per share | 585 yen | 675 yen | 721.22 yen | 818.67 yen | 930.67 yen |
| Dividend per share | 32 yen | 35 yen | 31 yen | 42 yen | 48 yen |
| Basic earnings (loss) per share | 105.76 yen | 122.08 yen | 81.45 yen | 128.95 yen | 156.71 yen |
| Diluted earnings per share | 105.71 yen | 122.03 yen | 81.42 yen | 128.89 yen | 156.64 yen |
| Equity-to-asset ratio | 38.9% | 37.7% | 36.5% | 39.8% | 34.9% |
| Return on equity | 19.2% | 19.4% | 11.6% | 16.7% | 17.9% |
| Payout ratio | 30.3% | 28.7% | 38.0% | 32.6% | 30.6% |
| Net cash provided by (used in) operating activities | ¥3.0 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-71.14 million | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-2.3 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥4.9 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 5/2026 | ¥48 | Could not be retrieved | 30.6% | |
| FY ending 5/2025 | ¥42 | Could not be retrieved | 32.6% | |
| FY ending 5/2024 | ¥31 | Could not be retrieved | 38.0% | |
| FY ending 5/2023 | ¥35 | Could not be retrieved | 28.7% | |
| FY ending 5/2022 | ¥32 | Could not be retrieved | 30.3% | |
| FY ending 5/2021 | ¥38 | Could not be retrieved | 42.1% | |
| FY ending 5/2020 | ¥20 | Could not be retrieved | 30.0% | |
| FY ending 5/2019 | ¥38 | Could not be retrieved | 39.7% | |
| FY ending 5/2018 | ¥38 | Could not be retrieved | 32.3% | |
| FY ending 5/2017 | ¥37 | Could not be retrieved | 32.8% | |
| FY ending 5/2016 | ¥26 | Could not be retrieved | 29.4% | Stock split or share consolidation noted |
| FY ending 5/2015 | ¥35 | Could not be retrieved | 18.0% | Stock split or share consolidation noted |
First-corporation
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
First-corporation
Unit %Source Annual securities reports
- Financial institutions5.40%
- Securities firms0.20%
- Other corporations9.20%
- Foreign holders (institutions)1.60%
- Foreign holders (individuals)0.00%
- Individuals and others83.60%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 中村利秋 | 16.27% | 2,067,360 |
| 2 | 飯田一樹 | 10.51% | 1,335,000 |
| 3 | 株式会社中村 | 8.66% | 1,099,520 |
| 4 | 株式会社日本カストディ銀行(信託E口) | 5.61% | 712,300 |
| 5 | 齋藤みさを | 4.01% | 510,000 |
| 6 | 中村莉紗 | 1.54% | 195,600 |
| 7 | 中村建二 | 1.54% | 195,600 |
| 8 | 堀口忠美 | 1.54% | 195,400 |
| 9 | NOMURA PB NOMINEES LIMITED OMNIBUS-MARGIN(CASHPB)(常任代理人 野村証券株式会社) | 1.08% | 137,323 |
| 10 | 横山一夫 | 0.63% | 80,600 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development |
|---|---|
| FY ending 5/2021 | ¥0.1 billion |
| FY ending 5/2020 | ¥12.54 million |
Revenue scale in the same industry
First-corporation
Source Annual securities reports of each company
Construction: 150 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 DAIWA HOUSE INDUSTRYFY Mar 2026 ¥5.6T
- 2 Sekisui HouseFY Jan 2026 ¥4.2T
- 3 KAJIMAFY Mar 2026 ¥3.1T
- … 90 companies
- 94 Chugai RoFY Mar 2026 ¥37.3B
- 95 Sata ConstructionFY Mar 2026 ¥36.8B
- 96 First-corporationThis companyFY May 2026 ¥36.4B
- 97 MIKIKOGYOFY Dec 2025 ¥36.2B
- 98 Fujiki KomutenFY Mar 2026 ¥35.7B
- … 52 companies
Workforce information
Women 4.7 yrs Average length of service by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 165 |
| Share of managers who are women | 3.2% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 東陽監査法人 |
| Audit fees (this year, total) | ¥32.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Stated as not applicable |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-9.9 billion | Consolidated |
| Net sales | ¥36.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-27.94 million | Consolidated |
| Diluted earnings per share | 157.11 yen | Consolidated |
| Cash and cash equivalents | ¥2.6 billion | Consolidated |
| Net assets | ¥11.1 billion | Consolidated |
| Ordinary income (loss) | ¥2.7 billion | Consolidated |
| Total assets | ¥32.3 billion | Consolidated |
| Return on equity | 18.0% | Consolidated |
| Equity-to-asset ratio | 34.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥7.2 billion | Consolidated |
| Basic earnings (loss) per share | 157.18 yen | Consolidated |
| Net assets per share | 929.21 yen | Consolidated |
| Dividend per share | 48 yen | Parent only |
| Net sales | ¥35.9 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Diluted earnings per share | 156.64 yen | Parent only |
| Total number of issued shares (common stock) | 13,363,540 shares | Parent only |
| Net assets | ¥11.2 billion | Parent only |
| Ordinary income (loss) | ¥2.8 billion | Parent only |
| Total assets | ¥32.0 billion | Parent only |
| Return on equity | 17.9% | Parent only |
| Equity-to-asset ratio | 34.9% | Parent only |
| Capital stock | ¥0.7 billion | Parent only |
| Payout ratio | 30.6% | Parent only |
| Basic earnings (loss) per share | 156.71 yen | Parent only |
| Net assets per share | 930.67 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 199 people | Consolidated |
| Number of employees | 199 people | Consolidated |
| Wage gap between men and women (all employees) | 66.5% | Parent only |
| Average length of service (years) | 6.2 years | Parent only |
| Average annual salary | ¥8.81 million | Parent only |
| Average age (years) | 42 years old | Parent only |
| Number of employees | 179 people | Parent only |
| Number of employees | 179 people | Parent only |
| Number of employees | 179 people | Parent only |
| Wage gap between men and women (regular employees) | 67.4% | Parent only |
| Wage gap between men and women (non-regular employees) | 8.1% | Parent only |
Other disclosed items (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥36.4 billion | Consolidated |
| Average number of temporary employees | 67 people | Consolidated |
| Average number of temporary employees | 67 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥3.46 million | Consolidated |
| Depreciation | ¥13.84 million | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 57 people | Parent only |
| Average number of temporary employees | 57 people | Parent only |
| Average number of temporary employees | 57 people | Parent only |
| Total return on the share price index | 238.6% | Parent only |
| Ratio of female employees in managerial positions | 3.2% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 6,528,703 shares | Consolidated |
| Total number of shares held treasury shares etc | 660,500 shares | Consolidated |
| Number of shares | 13,363,540 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.9% | Consolidated |
| Shareholding ratio | 51.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 660,500 shares | Consolidated |
| Number of voting rights | 126,896 units | Consolidated |
| Carrying amount on the balance sheet | ¥32.03 million | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 151.0% | Parent only |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥32.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥32.00 million | Consolidated |
Accounts unique to this company (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥8.0 billion | Consolidated |
| Revenue | ¥17.1 billion | Consolidated |
| Revenue | ¥9.10 million | Consolidated |
| Revenue | ¥2.21 million | Consolidated |
| Revenue | ¥-5.23 million | Consolidated |
| Revenue | ¥-1.0 billion | Consolidated |
| Revenue | ¥-1.5 billion | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Change in average annual salary from the previous year | 12.3% | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥9.10 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥8.88 million | Parent only |
| Revenue | ¥2.19 million | Parent only |
Balance sheet (119 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥56.74 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥13.28 million | Consolidated |
| Other, net | ¥17.35 million | Consolidated |
| Retained earnings | ¥10.7 billion | Consolidated |
| Non-current liabilities | ¥8.6 billion | Consolidated |
| Non-current assets | ¥1.0 billion | Consolidated |
| Land | ¥14.80 million | Consolidated |
| Provision for warranties for completed construction | ¥0.3 billion | Consolidated |
| Buildings and structures, net | ¥0.1 billion | Consolidated |
| Provision for management board incentive plan trust-NCL | ¥53.19 million | Consolidated |
| Investments and other assets | ¥0.9 billion | Consolidated |
| Investment securities | ¥32.03 million | Consolidated |
| Notes payable accounts payable for construction contracts and other cns | ¥2.3 billion | Consolidated |
| Subscription rights to shares | ¥3.31 million | Consolidated |
| Property, plant and equipment | ¥0.2 billion | Consolidated |
| Advances received on construction contracts in progress | ¥0.9 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥49.32 million | Consolidated |
| Income taxes payable | ¥0.8 billion | Consolidated |
| Shareholders' equity | ¥11.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0 | Consolidated |
| Current liabilities | ¥12.6 billion | Consolidated |
| Current assets | ¥31.2 billion | Consolidated |
| Accumulated depreciation | ¥-41.20 million | Consolidated |
| Intangible assets | ¥13.28 million | Consolidated |
| Cash and cash equivalents | ¥2.6 billion | Consolidated |
| Cash and deposits | ¥2.6 billion | Consolidated |
| Short-term loans payable | ¥1.8 billion | Consolidated |
| Net assets | ¥11.1 billion | Consolidated |
| Net assets | ¥11.1 billion | Consolidated |
| Total assets | ¥32.3 billion | Consolidated |
| Total assets | ¥32.3 billion | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-1.0 billion | Consolidated |
| Liabilities | ¥21.1 billion | Consolidated |
| Liabilities and net assets | ¥32.3 billion | Consolidated |
| Real estate for sale | ¥2.7 billion | Consolidated |
| Capital surplus | ¥0.7 billion | Consolidated |
| Capital stock | ¥0.7 billion | Consolidated |
| Provision for bonuses | ¥46.60 million | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥8.1 billion | Consolidated |
| Electronically recorded obligations - operating | ¥2.3 billion | Consolidated |
| Current portion of long-term loans payable | ¥2.5 billion | Consolidated |
| Other | ¥50.46 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥1.24 million | Parent only |
| Other | ¥0.5 billion | Parent only |
| Other capital surplus | ¥37.70 million | Parent only |
| Software | ¥8.95 million | Parent only |
| Lease obligations | ¥4.33 million | Parent only |
| Lease obligations | ¥1.68 million | Parent only |
| Lease assets | ¥7.62 million | Parent only |
| Lease assets, net | ¥5.33 million | Parent only |
| Real estate for sale in process | ¥17.1 billion | Parent only |
| Provision for loss on guarantees | ¥99.97 million | Parent only |
| Investments in capital | ¥0.04 million | Parent only |
| Retained earnings | ¥10.7 billion | Parent only |
| Advances received | ¥0.3 billion | Parent only |
| Prepaid expenses | ¥89.42 million | Parent only |
| Advance payments trade | ¥0.5 billion | Parent only |
| Right of trademark | ¥3.20 million | Parent only |
| Non-current liabilities | ¥8.5 billion | Parent only |
| Non-current assets | ¥1.0 billion | Parent only |
| Land | ¥14.80 million | Parent only |
| Accounts receivable - trade | ¥43.47 million | Parent only |
| Accounts receivable from completed construction contracts | ¥7.9 billion | Parent only |
| Provision for warranties for completed construction | ¥0.3 billion | Parent only |
| Accounts payable for construction contracts | ¥2.3 billion | Parent only |
| Tools, furniture and fixtures | ¥31.95 million | Parent only |
| Tools, furniture and fixtures | ¥12.01 million | Parent only |
| Buildings | ¥0.1 billion | Parent only |
| Buildings, net | ¥0.1 billion | Parent only |
| Provision for management board incentive plan trust-NCL | ¥53.19 million | Parent only |
| Investments and other assets | ¥0.9 billion | Parent only |
| Investment securities | ¥0.03 million | Parent only |
| Lease and guarantee deposits | ¥73.30 million | Parent only |
| Subscription rights to shares | ¥3.31 million | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Advances received on construction contracts in progress | ¥0.9 billion | Parent only |
| Costs on uncompleted construction contracts | ¥49.32 million | Parent only |
| Income taxes payable | ¥0.8 billion | Parent only |
| Accrued consumption taxes | ¥70.40 million | Parent only |
| Accrued expenses | ¥49.03 million | Parent only |
| Accounts payable - other | ¥0.7 billion | Parent only |
| Shareholders' equity | ¥11.2 billion | Parent only |
| Current liabilities | ¥12.3 billion | Parent only |
| Current assets | ¥31.0 billion | Parent only |
| Accumulated depreciation | ¥-2.29 million | Parent only |
| Accumulated depreciation | ¥-19.94 million | Parent only |
| Accumulated depreciation | ¥-18.49 million | Parent only |
| Intangible assets | ¥12.87 million | Parent only |
| Patent right | ¥0.72 million | Parent only |
| Cash and deposits | ¥2.5 billion | Parent only |
| Short-term loans payable | ¥1.6 billion | Parent only |
| Net assets | ¥11.2 billion | Parent only |
| Net assets | ¥11.2 billion | Parent only |
| Total assets | ¥32.0 billion | Parent only |
| Deferred tax assets | ¥0.5 billion | Parent only |
| Retained earnings brought forward | ¥10.7 billion | Parent only |
| Treasury stock | ¥-1.0 billion | Parent only |
| Liabilities | ¥20.8 billion | Parent only |
| Liabilities and net assets | ¥32.0 billion | Parent only |
| Real estate for sale | ¥2.5 billion | Parent only |
| Accounts payable - trade | ¥69.54 million | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Capital surplus | ¥0.7 billion | Parent only |
| Legal capital surplus | ¥0.7 billion | Parent only |
| Capital stock | ¥0.7 billion | Parent only |
| Provision for bonuses | ¥46.60 million | Parent only |
| Provision for retirement benefits | ¥0.3 billion | Parent only |
| Long-term loans payable | ¥8.0 billion | Parent only |
| Long-term prepaid expenses | ¥30.27 million | Parent only |
| Shares of subsidiaries and associates | ¥32.00 million | Parent only |
| Electronically recorded obligations - operating | ¥2.3 billion | Parent only |
| Deposits received | ¥0.1 billion | Parent only |
| Current portion of long-term loans payable | ¥2.4 billion | Parent only |
Statement of income (84 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.09 million | Consolidated |
| Other | ¥7.82 million | Consolidated |
| Dividends from surplus | ¥-0.5 billion | Consolidated |
| Comprehensive income | ¥1.9 billion | Consolidated |
| Insurance | ¥10.22 million | Consolidated |
| Interest income | ¥8.19 million | Consolidated |
| Commission fee | ¥0.10 million | Consolidated |
| Operating income | ¥2.9 billion | Consolidated |
| Operating income | ¥2.9 billion | Consolidated |
| Non-operating income | ¥21.81 million | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-9.9 billion | Consolidated |
| Cost of sales | ¥31.7 billion | Consolidated |
| Gross profit (loss) | ¥4.7 billion | Consolidated |
| Net sales | ¥36.4 billion | Consolidated |
| Net sales | ¥36.4 billion | Consolidated |
| Net income | ¥1.9 billion | Consolidated |
| Net income | ¥1.9 billion | Consolidated |
| Net income (loss) | ¥1.9 billion | Consolidated |
| Net income (loss) | ¥1.9 billion | Consolidated |
| Provision for management board incentive plan trust-SGA | ¥37.81 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-27.94 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Commission fees | ¥26.81 million | Consolidated |
| Commission fees | ¥0.2 billion | Consolidated |
| Provision for dividend | ¥21.70 million | Consolidated |
| Income taxes - current | ¥1.1 billion | Consolidated |
| Income taxes | ¥0.8 billion | Consolidated |
| Income taxes - deferred | ¥-0.3 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-2.8 billion | Consolidated |
| Income (loss) before income taxes | ¥2.7 billion | Consolidated |
| Income (loss) before income taxes | ¥2.7 billion | Consolidated |
| Ordinary income | ¥2.7 billion | Consolidated |
| Disposal of treasury stock | ¥35.32 million | Consolidated |
| Purchase of treasury stock | ¥-0.04 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥7.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.8 billion | Consolidated |
| Retirement benefit expenses | ¥31.52 million | Consolidated |
| Other | ¥1.07 million | Parent only |
| Other | ¥7.42 million | Parent only |
| Other | ¥0.5 billion | Parent only |
| Other sales rev oa | ¥0.3 billion | Parent only |
| Cost of sales - real estate | ¥7.0 billion | Parent only |
| Gross profit real estate sales gp | ¥1.4 billion | Parent only |
| Real estate sales | ¥8.4 billion | Parent only |
| Reversal of provision for loss on guarantees | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-0.5 billion | Parent only |
| Insurance | ¥10.22 million | Parent only |
| Interest income | ¥10.25 million | Parent only |
| Commission fee | ¥0.10 million | Parent only |
| Operating income | ¥2.9 billion | Parent only |
| Non-operating income | ¥32.71 million | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Cost of sales | ¥31.2 billion | Parent only |
| Gross profit (loss) | ¥4.7 billion | Parent only |
| Net sales | ¥35.9 billion | Parent only |
| Cost of sales of completed construction contracts cns | ¥24.1 billion | Parent only |
| Gross profit on completed construction contracts cns | ¥3.1 billion | Parent only |
| Net sales of completed construction contracts | ¥27.2 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Provision for management board incentive plan trust-SGA | ¥37.81 million | Parent only |
| Employee payrolls and allowances | ¥0.6 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥26.81 million | Parent only |
| Commission fees | ¥0.3 billion | Parent only |
| Provision for dividend | ¥21.70 million | Parent only |
| Income taxes - current | ¥1.1 billion | Parent only |
| Income taxes | ¥0.8 billion | Parent only |
| Income taxes - deferred | ¥-0.3 billion | Parent only |
| Legal welfare expenses | ¥99.87 million | Parent only |
| Depreciation | ¥10.39 million | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥2.7 billion | Parent only |
| Ordinary income | ¥2.8 billion | Parent only |
| Disposal of treasury stock | ¥35.32 million | Parent only |
| Purchase of treasury stock | ¥-0.04 million | Parent only |
| Selling, general and administrative expenses | ¥1.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.2 billion | Parent only |
| Rent expenses | ¥0.1 billion | Parent only |
| Retirement benefit expenses | ¥31.04 million | Parent only |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.4 billion | Consolidated |
| Total changes during the period | ¥1.4 billion | Parent only |
Statement of cash flows (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-72.96 million | Consolidated |
| Other | ¥-6.48 million | Consolidated |
| Purchase of golf club memberships | ¥-18.00 million | Consolidated |
| Repayments of lease obligations | ¥-2.57 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-1.4 billion | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥8.19 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.2 billion | Consolidated |
| Increase decrease in provision for warranties for completed construction | ¥0.2 billion | Consolidated |
| Subtotal | ¥-8.9 billion | Consolidated |
| Net change in reserve for management board benefit trust-OpeCF | ¥36.30 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.98 million | Consolidated |
| Increase (decrease) in advances received on uncompleted constructions contracts | ¥0.4 billion | Consolidated |
| Share-based payment expenses | ¥2.68 million | Consolidated |
| Increase (decrease) in provision for share awards | ¥-0.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥-8.7 billion | Consolidated |
| Income taxes paid | ¥-0.8 billion | Consolidated |
| Depreciation | ¥13.84 million | Consolidated |
| Purchase of intangible assets | ¥-2.48 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥1.6 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.04 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥30.90 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.2 billion | Consolidated |
| Dividends | ¥-0.5 billion | Consolidated |
| Proceeds from long term loans payable | ¥7.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-9.9 billion | Consolidated | Disclosed |
| Dividend per share | 48 | Parent only | Disclosed |
| Number of employees | 199 | Consolidated | Disclosed |
| Net assets | ¥11.1 billion | Consolidated | Disclosed |
| Net sales | ¥36.4 billion | Consolidated | Disclosed |
| Operating income | ¥2.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.7 billion | Consolidated | Disclosed |
| Net income | ¥1.9 billion | Consolidated | Disclosed |
| Total assets | ¥32.3 billion | Consolidated | Disclosed |
| Operating margin | 8.0% | Consolidated | Calculated |
| Net margin | 5.2% | Consolidated | Calculated |
| Sales per employee | 183002412 yen | Consolidated | Calculated |
| Total asset turnover | 1.13 times | Consolidated | Calculated |
| Net assets to total assets | 34.5% | Consolidated | Calculated |