BESTERRA
BESTERRA CO., LTD
Company highlights
The latest annual dividend per share is higher than the year before.
Key figures
Period Feb 2025 to Jan 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Reportable segments (business divisions used in reporting): one; other activities under “Other” or adjustments
Revenue and profit
BESTERRA
Period Feb 2025 to Jan 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥1.0 billion | Consolidated |
| Employee payrolls and allowances | ¥0.4 billion | Consolidated | |
| Commission fees | ¥0.1 billion | Parent only | |
| Provision for shareholder benefit program | ¥83.31 million | Consolidated | |
| Amortization of goodwill | ¥45.52 million | Consolidated | |
| Depreciation | ¥26.06 million | Parent only | |
| Research and development expenses | ¥9.73 million | Consolidated | |
| Retirement benefit expenses | ¥8.18 million | Consolidated | |
| Provision for directors' retirement benefits | ¥4.11 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.2 billion | Consolidated |
| Ordinary income | ¥0.8 billion | Consolidated | |
| Operating income | ¥0.7 billion | Consolidated | |
| Net income | ¥0.7 billion | Consolidated |
BESTERRA
Selling, general and administrative expenses
Period Feb 2025 to Jan 2026Source Annual securities reports
- Other ¥1.0 billion
- Employee payrolls and allowances ¥0.4 billion
- Commission fees ¥0.1 billion
- Provision for shareholder benefit program ¥0.1 billion
- Amortization of goodwill ¥0.0 billion
- Depreciation ¥0.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
BESTERRA
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
BESTERRA
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥6.0B | ¥5.5B | ¥9.4B | ¥10.9B | ¥11.1B |
| Year on year (%) | +62.0%◆ | -8.5% | +72.1%◆ | +16.0% | +2.2% |
| Ordinary income (loss) | ¥0.7B | -¥0.1B | ¥0.4B | ¥0.6B | ¥0.8B |
| Change from prior year | +238.9% | profit to loss◆ | loss to profit◆ | +45.2% | +29.0% |
| Ordinary income (loss) as a share of Net sales | 12.1% | -1.7% | 4.3% | 5.4% | 6.9% |
| Change (percentage points) | +6.3 points◆ | -13.8 points◆ | +6.1 points◆ | +1.1 points | +1.4 points |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2015Net sales year on year +48.8%, Ordinary income (loss) as a share of revenue +4.1 points
- 2016Net sales year on year +25.7%
- 2017Ordinary income (loss) as a share of revenue -2.4 points
- 2020Net sales year on year -30.3%, Ordinary income (loss) as a share of revenue -7.2 points
- 2021Ordinary income (loss) as a share of revenue +2.9 points
- 2022Net sales year on year +62.0%, Ordinary income (loss) as a share of revenue +6.3 points
- 2023Ordinary income (loss) as a share of revenue -13.8 points, Ordinary income (loss) profit to loss
- 2024Net sales year on year +72.1%, Ordinary income (loss) as a share of revenue +6.1 points, Ordinary income (loss) loss to profit
BESTERRA
Earnings and net assets per share over time
Unit yenSource Annual securities reports
BESTERRA
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 | ¥6.0 billion | ¥5.5 billion | ¥9.4 billion | ¥10.9 billion | ¥11.1 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥-94.82 million | ¥0.4 billion | ¥0.6 billion | ¥0.8 billion |
| Net income (loss) attributable to owners of parent | ¥1.4 billion | ¥-64.36 million | ¥0.2 billion | ¥0.4 billion | ¥0.7 billion |
| Comprehensive income | ¥1.2 billion | ¥-52.45 million | ¥-0.1 billion | ¥0.9 billion | ¥0.8 billion |
| Net assets | ¥4.3 billion | ¥4.4 billion | ¥4.1 billion | ¥4.9 billion | ¥5.4 billion |
| Total assets | ¥9.0 billion | ¥8.4 billion | ¥10.9 billion | ¥11.0 billion | ¥8.3 billion |
| Net assets per share | 493.97 yen | 493.05 yen | 461.31 yen | 546.88 yen | 609.14 yen |
| Basic earnings (loss) per share | 165.48 yen | -7.33 yen | 26.08 yen | 46.25 yen | 81.35 yen |
| Diluted earnings per share | 162.73 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | 81.22 yen |
| Equity-to-asset ratio | 47.6% | 51.8% | 37.6% | 43.9% | 64.8% |
| Return on equity | 40.6% | -1.5% | 5.5% | 9.2% | 14.3% |
| Net cash provided by (used in) operating activities | ¥0.5 billion | ¥-0.4 billion | ¥-1.4 billion | ¥-0.6 billion | ¥1.6 billion |
| Net cash provided by (used in) investing activities | ¥-32.78 million | ¥-0.5 billion | ¥24.83 million | ¥1.5 billion | ¥1.5 billion |
| Net cash provided by (used in) financing activities | ¥0.3 billion | ¥85.31 million | ¥1.5 billion | ¥-0.7 billion | ¥-3.3 billion |
| Cash and cash equivalents | ¥2.1 billion | ¥1.3 billion | ¥1.4 billion | ¥1.6 billion | ¥1.4 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥5.1 billion | ¥4.5 billion | ¥7.6 billion | ¥9.1 billion | ¥8.5 billion |
| Ordinary income (loss) | ¥0.6 billion | ¥-0.2 billion | ¥0.3 billion | ¥0.6 billion | ¥0.7 billion |
| Net income (loss) | ¥1.4 billion | ¥-0.1 billion | ¥0.2 billion | ¥0.5 billion | ¥0.6 billion |
| Capital stock | ¥0.7 billion | ¥0.8 billion | ¥0.8 billion | ¥0.8 billion | ¥1.1 billion |
| Total number of issued shares (common stock) | 8,750,400 shares | 8,990,200 shares | 8,990,200 shares | 8,990,200 shares | 9,297,200 shares |
| Net assets | ¥4.3 billion | ¥4.3 billion | ¥4.0 billion | ¥4.9 billion | ¥5.4 billion |
| Total assets | ¥8.5 billion | ¥8.1 billion | ¥10.0 billion | ¥10.5 billion | ¥7.9 billion |
| Net assets per share | 493.01 yen | 485.62 yen | 451.99 yen | 547.69 yen | 606.4 yen |
| Dividend per share | 16 yen | 20 yen | 20 yen | 20 yen | 40 yen |
| Interim dividend per share | 6 yen | 10 yen | 10 yen | 10 yen | 15 yen |
| Basic earnings (loss) per share | 163.93 yen | -13.87 yen | 24.15 yen | 56.36 yen | 66.06 yen |
| Diluted earnings per share | 161.21 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | 65.96 yen |
| Equity-to-asset ratio | 50.0% | 53.0% | 40.1% | 46.2% | 67.9% |
| Return on equity | 40.3% | -2.8% | 5.2% | 11.3% | 11.6% |
| Payout ratio | 9.8% | Could not be retrieved | 82.8% | 35.5% | 60.6% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 1/2026 | ¥40 | ¥15 | 60.6% | |
| FY ending 1/2025 | ¥20 | ¥10 | 35.5% | |
| FY ending 1/2024 | ¥20 | ¥10 | 82.8% | |
| FY ending 1/2023 | ¥20 | ¥10 | Could not be retrieved | |
| FY ending 1/2022 | ¥16 | ¥6 | 9.8% | |
| FY ending 1/2021 | ¥16 | ¥6 | 102.7% | |
| FY ending 1/2020 | ¥16 | ¥6 | 219.5% | |
| FY ending 1/2019 | ¥15 | ¥5 | 19.6% | |
| FY ending 1/2018 | ¥15 | ¥5 | 47.3% | Stock split or share consolidation noted |
| FY ending 1/2017 | ¥40 | ¥10 | 40.6% | |
| FY ending 1/2016 | ¥90 | Could not be retrieved | 35.0% | Stock split or share consolidation noted |
BESTERRA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
BESTERRA
Unit %Source Annual securities reports
- Financial institutions1.32%
- Securities firms0.66%
- Other corporations2.30%
- Foreign holders (institutions)3.64%
- Foreign holders (individuals)0.09%
- Individuals and others91.99%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 吉野 佳秀 | 10.41% | 922,670 |
| 2 | 吉野 炳樹 | 9.86% | 874,065 |
| 3 | 長 泰治 | 1.91% | 169,451 |
| 4 | 五代 俊昭 | 1.8% | 160,187 |
| 5 | 木村 勇 | 1.74% | 155,000 |
| 6 | 日本マスタートラスト信託銀行株式会社 | 1.3% | 115,400 |
| 7 | 塚本 かや | 1.21% | 108,000 |
| 8 | 森分 志賀子 | 1.01% | 90,000 |
| 9 | BOFAS INC SEGREGATION ACCOUNT(常任代理人 BOFA証券株式会社) | 0.97% | 85,959 |
| 10 | 第一カッター興業株式会社 | 0.94% | 83,500 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 1/2026 | ¥9.73 million | ¥8.77 million |
| FY ending 1/2021 | ¥9.19 million | ¥5.21 million |
| FY ending 1/2017 | ¥7.67 million | Could not be retrieved |
Revenue scale in the same industry
BESTERRA
Source Annual securities reports of each company
Construction: 150 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 DAIWA HOUSE INDUSTRYFY Mar 2026 ¥5.6T
- 2 Sekisui HouseFY Jan 2026 ¥4.2T
- 3 KAJIMAFY Mar 2026 ¥3.1T
- … 120 companies
- 124 CANDEALFY Sep 2025 ¥13.9B
- 125 ETS GroupFY Sep 2025 ¥11.3B
- 126 BESTERRAThis companyFY Jan 2026 ¥11.1B
- 127 NITTOHFY Mar 2026 ¥11.1B
- 128 MASARUFY Sep 2025 ¥10.6B
- … 22 companies
Workforce information
Women 24 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 141 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任あずさ監査法人 |
| Audit fees (this year, total) | ¥36.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated |
| Net sales | ¥11.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥1.5 billion | Consolidated |
| Diluted earnings per share | 81.22 yen | Consolidated |
| Cash and cash equivalents | ¥1.4 billion | Consolidated |
| Net assets | ¥5.4 billion | Consolidated |
| Ordinary income (loss) | ¥0.8 billion | Consolidated |
| Total assets | ¥8.3 billion | Consolidated |
| Return on equity | 14.3% | Consolidated |
| Equity-to-asset ratio | 64.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.3 billion | Consolidated |
| Basic earnings (loss) per share | 81.35 yen | Consolidated |
| Net assets per share | 609.14 yen | Consolidated |
| Dividend per share | 40 yen | Parent only |
| Net sales | ¥8.5 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Diluted earnings per share | 65.96 yen | Parent only |
| Total number of issued shares (common stock) | 9,297,200 shares | Parent only |
| Net assets | ¥5.4 billion | Parent only |
| Ordinary income (loss) | ¥0.7 billion | Parent only |
| Total assets | ¥7.9 billion | Parent only |
| Return on equity | 11.6% | Parent only |
| Equity-to-asset ratio | 67.9% | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Payout ratio | 60.6% | Parent only |
| Interim dividend per share | 15 yen | Parent only |
| Basic earnings (loss) per share | 66.06 yen | Parent only |
| Net assets per share | 606.4 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 185 people | Consolidated |
| Number of employees | 185 people | Consolidated |
| Wage gap between men and women (all employees) | 64.2% | Parent only |
| Average length of service (years) | 5.3 years | Parent only |
| Average annual salary | ¥6.54 million | Parent only |
| Average age (years) | 42.2 years old | Parent only |
| Number of employees | 121 people | Parent only |
| Number of employees | 121 people | Parent only |
| Number of employees | 121 people | Parent only |
| Wage gap between men and women (regular employees) | 67.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 50.3% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥70.73 million | Consolidated |
| Average number of temporary employees | 18 people | Consolidated |
| Average number of temporary employees | 18 people | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 18 people | Parent only |
| Average number of temporary employees | 18 people | Parent only |
| Average number of temporary employees | 18 people | Parent only |
| Total return on the share price index | 222.5% | Parent only |
| Ratio of female employees in managerial positions | 4.5% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 2,764,232 shares | Consolidated |
| Total number of shares held treasury shares etc | 436,290 shares | Consolidated |
| Number of issues whose number of shares decreased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥1.4 billion | Consolidated |
| Number of shares | 9,297,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.7% | Consolidated |
| Shareholding ratio | 31.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 436,290 shares | Consolidated |
| Number of voting rights | 88,472 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.5 billion | Consolidated |
| Carrying amount on the balance sheet | ¥1.7 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 77.5% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥9.73 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥8.77 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥36.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥36.00 million | Consolidated |
Balance sheet (123 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥25.25 million | Consolidated |
| Other | ¥64.57 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥7.50 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Consolidated |
| Goodwill | ¥70.73 million | Consolidated |
| Retained earnings | ¥2.4 billion | Consolidated |
| Notes receivable - trade | ¥8.32 million | Consolidated |
| Non-current liabilities | ¥0.3 billion | Consolidated |
| Non-current assets | ¥2.7 billion | Consolidated |
| Land | ¥0.2 billion | Consolidated |
| Accounts receivable - trade | ¥17.03 million | Consolidated |
| Contract liabilities | ¥32.37 million | Consolidated |
| Contract assets | ¥1.6 billion | Consolidated |
| Accounts receivable from completed construction contracts | ¥1.8 billion | Consolidated |
| Buildings and structures | ¥0.2 billion | Consolidated |
| Buildings and structures, net | ¥0.1 billion | Consolidated |
| Investments and other assets | ¥2.3 billion | Consolidated |
| Investment securities | ¥2.2 billion | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥82.50 million | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥0.4 billion | Consolidated |
| Provision for shareholder benefit program | ¥83.31 million | Consolidated |
| Shareholders' equity | ¥5.2 billion | Consolidated |
| Machinery, vehicles, tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Machinery | ¥5.10 million | Consolidated |
| Current liabilities | ¥2.6 billion | Consolidated |
| Current assets | ¥5.7 billion | Consolidated |
| Accumulated depreciation | ¥-84.98 million | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Intangible assets | ¥78.24 million | Consolidated |
| Cash and cash equivalents | ¥1.4 billion | Consolidated |
| Cash and deposits | ¥1.4 billion | Consolidated |
| Net assets | ¥5.4 billion | Consolidated |
| Net assets | ¥5.4 billion | Consolidated |
| Total assets | ¥8.3 billion | Consolidated |
| Deferred tax liabilities | ¥67.92 million | Consolidated |
| Deferred tax assets | ¥2.63 million | Consolidated |
| Treasury stock | ¥-0.6 billion | Consolidated |
| Valuation and translation adjustments | ¥0.1 billion | Consolidated |
| Liabilities | ¥2.9 billion | Consolidated |
| Liabilities and net assets | ¥8.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.84 million | Consolidated |
| Allowance for doubtful accounts | ¥-4.07 million | Consolidated |
| Capital surplus | ¥2.4 billion | Consolidated |
| Capital stock | ¥1.1 billion | Consolidated |
| Net defined benefit liability | ¥82.86 million | Consolidated |
| Long-term loans payable | ¥0.1 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥0.6 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.5 billion | Consolidated |
| Other | ¥7.10 million | Parent only |
| Other | ¥48.06 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.18 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Software | ¥4.59 million | Parent only |
| Investments in capital | ¥0.02 million | Parent only |
| Retained earnings | ¥2.4 billion | Parent only |
| Legal retained earnings | ¥0.20 million | Parent only |
| Unearned revenue | ¥3.15 million | Parent only |
| Prepaid expenses | ¥39.59 million | Parent only |
| Notes receivable - trade | ¥7.92 million | Parent only |
| Non-current liabilities | ¥0.2 billion | Parent only |
| Non-current assets | ¥3.4 billion | Parent only |
| Land | ¥0.2 billion | Parent only |
| Accounts receivable - trade | ¥3.50 million | Parent only |
| Contract liabilities | ¥29.85 million | Parent only |
| Contract assets | ¥1.5 billion | Parent only |
| Accounts receivable from completed construction contracts | ¥1.7 billion | Parent only |
| Accounts payable for construction contracts | ¥1.1 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥4.30 million | Parent only |
| Buildings | ¥0.2 billion | Parent only |
| Buildings, net | ¥95.81 million | Parent only |
| Investments and other assets | ¥3.1 billion | Parent only |
| Investment securities | ¥2.2 billion | Parent only |
| Property, plant and equipment | ¥0.3 billion | Parent only |
| Costs on uncompleted construction contracts | ¥66.45 million | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥59.51 million | Parent only |
| Accrued expenses | ¥67.84 million | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Provision for shareholder benefit program | ¥83.31 million | Parent only |
| Shareholders' equity | ¥5.2 billion | Parent only |
| Structures | ¥10.39 million | Parent only |
| Structures, net | ¥3.64 million | Parent only |
| Machinery and equipment | ¥27.25 million | Parent only |
| Machinery and equipment, net | ¥0 | Parent only |
| Current liabilities | ¥2.4 billion | Parent only |
| Current assets | ¥4.5 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-71.22 million | Parent only |
| Accumulated depreciation | ¥-6.75 million | Parent only |
| Accumulated depreciation | ¥-27.25 million | Parent only |
| Accumulated depreciation | ¥-22.46 million | Parent only |
| Intangible assets | ¥4.77 million | Parent only |
| Cash and deposits | ¥0.5 billion | Parent only |
| Net assets | ¥5.4 billion | Parent only |
| Net assets | ¥5.4 billion | Parent only |
| Total assets | ¥7.9 billion | Parent only |
| Deferred tax liabilities | ¥67.46 million | Parent only |
| Retained earnings brought forward | ¥2.4 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Valuation and translation adjustments | ¥0.1 billion | Parent only |
| Liabilities | ¥2.5 billion | Parent only |
| Liabilities and net assets | ¥7.9 billion | Parent only |
| Supplies | ¥7.88 million | Parent only |
| Allowance for doubtful accounts | ¥-0.84 million | Parent only |
| Allowance for doubtful accounts | ¥-3.87 million | Parent only |
| Capital surplus | ¥2.4 billion | Parent only |
| Legal capital surplus | ¥2.4 billion | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Vehicle and delivery equipment | ¥22.46 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥82.86 million | Parent only |
| Long-term prepaid expenses | ¥0.31 million | Parent only |
| Long term accounts payable other | ¥18.15 million | Parent only |
| Shares of subsidiaries and associates | ¥0.8 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥0.6 billion | Parent only |
| Deposits received | ¥13.37 million | Parent only |
| Current portion of long-term loans payable | ¥0.4 billion | Parent only |
Accounts unique to this company (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥3.4 billion | Consolidated |
| Revenue | ¥1.2 billion | Consolidated |
| Revenue | ¥14.18 million | Consolidated |
| Revenue | ¥-50.38 million | Consolidated |
| Revenue | ¥24.60 million | Consolidated |
| Revenue | ¥-33.85 million | Consolidated |
| Revenue | ¥-14.18 million | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥0.60 million | Consolidated |
| Revenue | ¥3.4 billion | Consolidated |
| Revenue | ¥32.37 million | Consolidated |
| Revenue | ¥-50.38 million | Parent only |
Statement of income (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥9.92 million | Consolidated |
| Other | ¥6.83 million | Consolidated |
| Other | ¥1.0 billion | Consolidated |
| Other comprehensive income | ¥71.89 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥71.89 million | Consolidated |
| Amortization of goodwill | ¥45.52 million | Consolidated |
| Real estate rent | ¥33.85 million | Consolidated |
| Rent expenses on real estates | ¥24.60 million | Consolidated |
| Cancellation refund | ¥5.15 million | Consolidated |
| Cost of sales on side line business cns | ¥0.3 billion | Consolidated |
| Net sales of side line business cns | ¥0.3 billion | Consolidated |
| Gross profit on side line business cns | ¥69.48 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥0.8 billion | Consolidated |
| Dividend income | ¥56.44 million | Consolidated |
| Increase in cash and cash equivalents resulting from merger | ¥0.94 million | Consolidated |
| Operating income | ¥0.7 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥97.09 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.22 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.05 million | Consolidated |
| Cost of sales | ¥8.9 billion | Consolidated |
| Gross profit (loss) | ¥2.2 billion | Consolidated |
| Net sales | ¥11.1 billion | Consolidated |
| Cost of sales of completed construction contracts cns | ¥8.7 billion | Consolidated |
| Gross profit on completed construction contracts cns | ¥2.2 billion | Consolidated |
| Net sales of completed construction contracts | ¥10.8 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Net income | ¥0.7 billion | Consolidated |
| Net income (loss) | ¥0.7 billion | Consolidated |
| Net income (loss) | ¥0.7 billion | Consolidated |
| Provision for directors' retirement benefits | ¥4.11 million | Consolidated |
| Employee payrolls and allowances | ¥0.4 billion | Consolidated |
| Gain on sales of investment securities | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥1.5 billion | Consolidated |
| Interest expenses | ¥15.85 million | Consolidated |
| Commission fees | ¥49.80 million | Consolidated |
| Issuance of new shares | ¥0.5 billion | Consolidated |
| Provision for shareholder benefit program | ¥83.31 million | Consolidated |
| Income taxes - current | ¥0.4 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥-0.1 billion | Consolidated |
| Impairment loss | ¥13.17 million | Consolidated |
| Impairment loss | ¥13.17 million | Consolidated |
| Extraordinary income | ¥0.3 billion | Consolidated |
| Extraordinary loss | ¥13.22 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.2 billion | Consolidated |
| Research and development expenses | ¥9.73 million | Consolidated |
| Income (loss) before income taxes | ¥1.0 billion | Consolidated |
| Income (loss) before income taxes | ¥1.0 billion | Consolidated |
| Ordinary income | ¥0.8 billion | Consolidated |
| Disposal of treasury stock | ¥14.85 million | Consolidated |
| Purchase of treasury stock | ¥-0.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-3.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.5 billion | Consolidated |
| Retirement benefit expenses | ¥8.18 million | Consolidated |
| Change of scope of consolidation | ¥-0.1 billion | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥0.1 billion | Consolidated |
| Other | ¥11.97 million | Parent only |
| Other | ¥5.45 million | Parent only |
| Other | ¥0.6 billion | Parent only |
| Real estate rent | ¥33.85 million | Parent only |
| Rent expenses on real estates | ¥24.60 million | Parent only |
| Cancellation refund | ¥5.15 million | Parent only |
| Cost of sales on side line business cns | ¥13.93 million | Parent only |
| Net sales of side line business cns | ¥20.30 million | Parent only |
| Gross profit on side line business cns | ¥6.37 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Dividend income | ¥56.25 million | Parent only |
| Operating income | ¥0.7 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥94.36 million | Parent only |
| Gain on sales of non-current assets | ¥0.22 million | Parent only |
| Loss on retirement of non-current assets | ¥0.01 million | Parent only |
| Cost of sales | ¥6.7 billion | Parent only |
| Gross profit (loss) | ¥1.8 billion | Parent only |
| Net sales | ¥8.5 billion | Parent only |
| Cost of sales of completed construction contracts cns | ¥6.7 billion | Parent only |
| Gross profit on completed construction contracts cns | ¥1.8 billion | Parent only |
| Net sales of completed construction contracts | ¥8.5 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Provision for directors' retirement benefits | ¥4.11 million | Parent only |
| Employee payrolls and allowances | ¥0.3 billion | Parent only |
| Gain on sales of investment securities | ¥0.1 billion | Parent only |
| Interest expenses | ¥13.30 million | Parent only |
| Commission fees | ¥49.80 million | Parent only |
| Commission fees | ¥0.1 billion | Parent only |
| Issuance of new shares | ¥0.5 billion | Parent only |
| Provision for shareholder benefit program | ¥83.31 million | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-0.1 billion | Parent only |
| Depreciation | ¥26.06 million | Parent only |
| Impairment loss | ¥13.17 million | Parent only |
| Extraordinary income | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥13.19 million | Parent only |
| Income (loss) before income taxes | ¥0.8 billion | Parent only |
| Ordinary income | ¥0.7 billion | Parent only |
| Disposal of treasury stock | ¥14.85 million | Parent only |
| Purchase of treasury stock | ¥-0.4 billion | Parent only |
| Selling, general and administrative expenses | ¥1.1 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥1.20 million | Parent only |
| Retirement benefit expenses | ¥8.18 million | Parent only |
| Gain on sales of shares of subsidiaries and associates | ¥1.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.5 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥71.89 million | Consolidated |
| Total changes during the period | ¥0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥71.53 million | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥98.93 million | Consolidated |
| Other | ¥2.43 million | Consolidated |
| Amortization of goodwill | ¥45.52 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥55.16 million | Consolidated |
| Proceeds from cancellation of insurance funds | ¥66.90 million | Consolidated |
| Cancellation refund | ¥-5.15 million | Consolidated |
| Interest expenses paid | ¥-14.07 million | Consolidated |
| Interest and dividends income received | ¥57.72 million | Consolidated |
| Proceeds from withdrawal of investments in silent partnership | ¥14.18 million | Consolidated |
| Interest and dividend income | ¥-57.72 million | Consolidated |
| Gain on sales of non-current assets | ¥-0.22 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.05 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥1.1 billion | Consolidated |
| Subtotal | ¥2.2 billion | Consolidated |
| Increase (decrease) in provision for loss on construction contracts | ¥-1.73 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥-14.03 million | Consolidated |
| Proceeds from sales of investment securities | ¥1.4 billion | Consolidated |
| Interest expenses | ¥15.85 million | Consolidated |
| Commission fees | ¥49.80 million | Consolidated |
| Purchase of property plant and equipment | ¥-4.88 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.22 million | Consolidated |
| Decrease (increase) in costs on construction contracts in progress | ¥-28.10 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.1 billion | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥12.41 million | Consolidated |
| Proceeds from issuance of common stock | ¥0.5 billion | Consolidated |
| Income taxes refund (paid) | ¥-0.6 billion | Consolidated |
| Depreciation | ¥29.43 million | Consolidated |
| Impairment loss | ¥13.17 million | Consolidated |
| Purchase of intangible assets | ¥-3.43 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-3.0 billion | Consolidated |
| Redemption of bonds | ¥-50.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.4 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-1.11 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥6.00 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated | Disclosed |
| Dividend per share | 40 | Parent only | Disclosed |
| Number of employees | 185 | Consolidated | Disclosed |
| Net assets | ¥5.4 billion | Consolidated | Disclosed |
| Net sales | ¥11.1 billion | Consolidated | Disclosed |
| Operating income | ¥0.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.8 billion | Consolidated | Disclosed |
| Net income | ¥0.7 billion | Consolidated | Disclosed |
| Total assets | ¥8.3 billion | Consolidated | Disclosed |
| Operating margin | 6.7% | Consolidated | Calculated |
| Net margin | 6.6% | Consolidated | Calculated |
| Sales per employee | 60218303 yen | Consolidated | Calculated |
| Total asset turnover | 1.34 times | Consolidated | Calculated |
| Net assets to total assets | 64.8% | Consolidated | Calculated |