OHMORI
OHMORI CO.,LTD.
Company highlights
The largest segment by revenue is Construction, at 74.7% of the total.
Key figures
Period Aug 2024 to Jul 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
OHMORI
Revenue and profit by business segment
Period Aug 2024 to Jul 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Construction | ¥4.8 billion | 74.7% | ¥4.3 billion | ¥0.5 billion | 64.1% | 10.5% | ¥0.4 billion |
| Real estate business | ¥0.6 billion | 9.3% | ¥0.7 billion | ¥0.1 billion | 14.9% | 19.4% | ¥74.05 million |
| OLY事業 | ¥0.6 billion | 9.0% | ¥0.5 billion | ¥89.58 million | 11.4% | 15.5% | ¥97.76 million |
| 通信関連事業 | ¥0.4 billion | 7.0% | ¥0.4 billion | ¥75.18 million | 9.6% | 16.7% | ¥55.45 million |
| Total of the businesses | ¥6.4 billion | 100.0% | ¥0.8 billion | 100.0% | |||
Revenue and profit
OHMORI
Period Aug 2024 to Jul 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥0.1 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Employee payrolls and allowances | ¥0.1 billion | Consolidated | |
| Commission fees | ¥55.67 million | Consolidated | |
| Taxes and dues | ¥54.34 million | Consolidated | |
| Miscellaneous expenses | ¥29.15 million | Parent only | |
| Rents | ¥27.93 million | Consolidated | |
| Provision for directors' bonuses | ¥25.27 million | Consolidated | |
| Provision for bonuses | ¥20.91 million | Consolidated | |
| Legal welfare expenses | ¥17.43 million | Parent only | |
| Welfare expenses | ¥13.06 million | Parent only | |
| Correspondence and transportation expenses | ¥11.42 million | Parent only | |
| Depreciation | ¥8.36 million | Consolidated | |
| Stationery expenses | ¥5.84 million | Parent only | |
| Power utilities expenses | ¥3.33 million | Parent only | |
| Insurance expenses | ¥2.89 million | Parent only | |
| Provision for directors' retirement benefits | ¥2.70 million | Consolidated | |
| Repair and maintenance | ¥2.06 million | Parent only | |
| Entertainment expenses | ¥1.53 million | Parent only | |
| Retirement benefit expenses | ¥1.34 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-0.10 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.4 billion | Consolidated |
| Operating income | ¥0.8 billion | Consolidated | |
| Ordinary income | ¥0.8 billion | Consolidated | |
| Net income | ¥0.5 billion | Consolidated |
OHMORI
Selling, general and administrative expenses
Period Aug 2024 to Jul 2025Source Annual securities reports
- Other ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Employee payrolls and allowances ¥0.1 billion
- Commission fees ¥0.1 billion
- Taxes and dues ¥0.1 billion
- Miscellaneous expenses ¥0.0 billion
- Other (not itemized) ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
OHMORI
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
OHMORI
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥5.0B | ¥5.2B | ¥6.1B | ¥6.0B | ¥6.4B |
| Year on year (%) | -4.5% | +5.9% | +15.4% | -1.2% | +7.7% |
| Ordinary income (loss) | ¥0.3B | ¥0.3B | ¥0.4B | ¥0.6B | ¥0.8B |
| Change from prior year | -38.9% | +1.4% | +36.4% | +37.3% | +27.6% |
| Ordinary income (loss) as a share of Net sales | 6.3% | 6.1% | 7.2% | 10.0% | 11.8% |
| Change (percentage points) | -3.6 points◆ | -0.3 points | +1.1 points | +2.8 points◆ | +1.8 points |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2013Ordinary income (loss) as a share of revenue +6.2 points, Ordinary income (loss) loss to profit
- 2015Ordinary income (loss) as a share of revenue +2.8 points
- 2016Net sales year on year +34.5%
- 2018Ordinary income (loss) as a share of revenue +7.4 points
- 2019Net sales year on year +44.3%
- 2020Ordinary income (loss) as a share of revenue +2.2 points
- 2021Ordinary income (loss) as a share of revenue -3.6 points
- 2024Ordinary income (loss) as a share of revenue +2.8 points
OHMORI
Earnings and net assets per share over time
Unit yenSource Annual securities reports
OHMORI
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 | ¥5.0 billion | ¥5.2 billion | ¥6.1 billion | ¥6.0 billion | ¥6.4 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion | ¥0.6 billion | ¥0.8 billion |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion | ¥0.5 billion |
| Comprehensive income | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion | ¥0.5 billion |
| Net assets | ¥4.3 billion | ¥4.5 billion | ¥5.1 billion | ¥5.6 billion | ¥5.9 billion |
| Total assets | ¥8.9 billion | ¥9.5 billion | ¥11.4 billion | ¥11.9 billion | ¥12.0 billion |
| Net assets per share | 284.77 yen | 294.43 yen | 289.36 yen | 296.95 yen | 314.75 yen |
| Basic earnings (loss) per share | 16.39 yen | 17.07 yen | 19.04 yen | 22.72 yen | 27.8 yen |
| Diluted earnings per share | 16.05 yen | 16.78 yen | 18.33 yen | 22.19 yen | 27.22 yen |
| Equity-to-asset ratio | 47.8% | 46.2% | 44.4% | 46.4% | 48.8% |
| Return on equity | 5.8% | 5.9% | 6.2% | 7.8% | 9.1% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥0.5 billion | ¥-2.0 billion | ¥1.5 billion | ¥-0.9 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥-4.48 million | ¥0.2 billion | ¥-0.1 billion | ¥-0.2 billion |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | ¥-0.2 billion | ¥1.5 billion | ¥-0.3 billion | ¥0.1 billion |
| Cash and cash equivalents | ¥2.3 billion | ¥2.6 billion | ¥2.3 billion | ¥3.4 billion | ¥2.4 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.0 billion | ¥3.9 billion | ¥4.0 billion | ¥4.2 billion | ¥4.7 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.6 billion | ¥0.7 billion |
| Net income (loss) | ¥0.2 billion | ¥0.3 billion | ¥0.2 billion | ¥0.3 billion | ¥0.5 billion |
| Capital stock | ¥2.8 billion | ¥2.8 billion | ¥3.0 billion | ¥3.1 billion | ¥3.1 billion |
| Total number of issued shares (common stock) | 14,874,239 shares | 14,972,849 shares | 17,522,849 shares | 18,672,849 shares | 18,672,849 shares |
| Net assets | ¥4.2 billion | ¥4.4 billion | ¥5.0 billion | ¥5.4 billion | ¥5.7 billion |
| Total assets | ¥8.3 billion | ¥8.7 billion | ¥10.6 billion | ¥11.0 billion | ¥11.2 billion |
| Net assets per share | 276.79 yen | 287.98 yen | 280.57 yen | 283.63 yen | 299.68 yen |
| Dividend per share | 7 yen | 5 yen | 8 yen | 10 yen | 11.5 yen |
| Basic earnings (loss) per share | 13.02 yen | 18.55 yen | 15.3 yen | 17.53 yen | 26.04 yen |
| Diluted earnings per share | 12.75 yen | 18.23 yen | 14.74 yen | 17.13 yen | 25.5 yen |
| Equity-to-asset ratio | 49.5% | 49.5% | 46.1% | 48.0% | 49.8% |
| Return on equity | 4.8% | 6.6% | 5.1% | 6.3% | 8.9% |
| Payout ratio | 53.8% | 27.0% | 52.3% | 57.0% | 44.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 7/2025 | ¥11.5 | Could not be retrieved | 44.2% | |
| FY ending 7/2024 | ¥10 | Could not be retrieved | 57.0% | |
| FY ending 7/2023 | ¥8 | Could not be retrieved | 52.3% | |
| FY ending 7/2022 | ¥5 | Could not be retrieved | 27.0% | |
| FY ending 7/2021 | ¥7 | Could not be retrieved | 53.8% | |
| FY ending 7/2020 | ¥7 | Could not be retrieved | 40.1% | |
| FY ending 7/2019 | ¥5 | Could not be retrieved | 48.1% | |
| FY ending 7/2018 | ¥5 | Could not be retrieved | 35.3% | |
| FY ending 7/2017 | ¥2 | Could not be retrieved | 30.6% | |
| FY ending 7/2016 | ¥5 | Could not be retrieved | 55.4% | Stock split or share consolidation noted |
| FY ending 7/2015 | ¥0.5 | Could not be retrieved | 57.6% |
OHMORI
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
OHMORI
Unit %Source Annual securities reports
- Financial institutions1.00%
- Securities firms3.59%
- Other corporations6.68%
- Foreign holders (institutions)9.33%
- Foreign holders (individuals)0.03%
- Individuals and others79.37%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | WINBASE TECHNOLOGIES LIMITED(常任代理人 垣鍔公良) | 5.58% | 1,041,500 |
| 2 | 高野 廣克 | 3.36% | 626,300 |
| 3 | 株式会社プラス | 2.82% | 525,702 |
| 4 | 石原 勝 | 2.26% | 421,000 |
| 5 | BNY GCM CLIENT ACCOUNT JPRDAC ISG(FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 1.6% | 298,800 |
| 6 | 有限会社広栄企画 | 1.22% | 228,358 |
| 7 | モルガン・スタンレーMUFG証券株式会社 | 1.13% | 211,000 |
| 8 | 大盛工業役員持株会理事長 福井 龍一 | 1.06% | 197,477 |
| 9 | 株式会社日本カストディ銀行(信託口) | 0.96% | 179,000 |
| 10 | 東京短資株式会社 | 0.93% | 174,300 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 7/2025 | ¥0.2 billion |
| FY ending 7/2020 | ¥24.33 million |
Revenue scale in the same industry
OHMORI
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
- … 133 companies
- 137 SAITAFY Jun 2026 ¥7.0B
- 138 KANDA TSUSHINKIFY Mar 2026 ¥6.8B
- 139 OHMORIThis companyFY Jul 2025 ¥6.4B
- 140 岐阜造園FY Sep 2025 ¥6.3B
- 141 Meiho Facility WorksFY Mar 2026 ¥6.1B
- … 9 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人アヴァンティア |
| Audit fees (this year, total) | ¥27.00 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 | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.9 billion | Consolidated |
| Net sales | ¥6.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Diluted earnings per share | 27.22 yen | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Net assets | ¥5.9 billion | Consolidated |
| Ordinary income (loss) | ¥0.8 billion | Consolidated |
| Total assets | ¥12.0 billion | Consolidated |
| Return on equity | 9.1% | Consolidated |
| Equity-to-asset ratio | 48.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.1 billion | Consolidated |
| Basic earnings (loss) per share | 27.8 yen | Consolidated |
| Net assets per share | 314.75 yen | Consolidated |
| Dividend per share | 11.5 yen | Parent only |
| Net sales | ¥4.7 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Diluted earnings per share | 25.5 yen | Parent only |
| Total number of issued shares (common stock) | 18,672,849 shares | Parent only |
| Net assets | ¥5.7 billion | Parent only |
| Ordinary income (loss) | ¥0.7 billion | Parent only |
| Total assets | ¥11.2 billion | Parent only |
| Return on equity | 8.9% | Parent only |
| Equity-to-asset ratio | 49.8% | Parent only |
| Capital stock | ¥3.1 billion | Parent only |
| Payout ratio | 44.2% | Parent only |
| Basic earnings (loss) per share | 26.04 yen | Parent only |
| Net assets per share | 299.68 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 135 people | Consolidated |
| Number of employees | 135 people | Consolidated |
| Average length of service (years) | 9.1 years | Parent only |
| Average annual salary | ¥6.82 million | Parent only |
| Average age (years) | 36.7 years old | Parent only |
| Number of employees | 87 people | Parent only |
| Number of employees | 87 people | Parent only |
| Number of employees | 87 people | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥6.4 billion | Consolidated |
| Average number of temporary employees | 22 people | Consolidated |
| Average number of temporary employees | 22 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.2 billion | Consolidated |
| Depreciation | ¥60.40 million | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Average number of temporary employees | 17 people | Parent only |
| Average number of temporary employees | 17 people | Parent only |
| Total return on the share price index | 221.8% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 3,903,437 shares | Consolidated |
| Total number of shares held treasury shares etc | 18,600 shares | Consolidated |
| Number of shares | 18,672,849 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 20.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 18,600 shares | Consolidated |
| Number of voting rights | 185,080 units | Consolidated |
| Total shareholder return | 252.8% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.2 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥27.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥27.00 million | Consolidated |
Balance sheet (114 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥34.83 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥97.37 million | Consolidated |
| Other | ¥0.80 million | Consolidated |
| Life insurance funds | ¥72.93 million | Consolidated |
| Retained earnings | ¥1.8 billion | Consolidated |
| Notes receivable - trade | ¥19.55 million | Consolidated |
| Notes receivable, accounts receivable from completed construction contracts and other | ¥2.0 billion | Consolidated |
| Bad debts | ¥1.84 million | Consolidated |
| Non-current liabilities | ¥4.1 billion | Consolidated |
| Non-current assets | ¥1.3 billion | Consolidated |
| Land | ¥0.5 billion | Consolidated |
| Accounts receivable - trade | ¥0.1 billion | Consolidated |
| Contract assets | ¥1.7 billion | Consolidated |
| Accounts receivable from completed construction contracts | ¥74.76 million | Consolidated |
| Provision for warranties for completed construction | ¥11.52 million | Consolidated |
| Accounts payable for construction contracts | ¥0.3 billion | Consolidated |
| Buildings and structures, net | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥21.25 million | Consolidated |
| Investments and other assets | ¥0.5 billion | Consolidated |
| Subscription rights to shares | ¥78.28 million | Consolidated |
| Property, plant and equipment | ¥0.8 billion | Consolidated |
| Advances received on construction contracts in progress | ¥0.8 billion | Consolidated |
| Costs on uncompleted construction contracts | ¥0.4 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥53.01 million | Consolidated |
| Shareholders' equity | ¥5.9 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.1 billion | Consolidated |
| Current liabilities | ¥2.0 billion | Consolidated |
| Current assets | ¥10.8 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Intangible assets | ¥0.80 million | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Cash and deposits | ¥2.5 billion | Consolidated |
| Short-term loans payable | ¥0.3 billion | Consolidated |
| Net assets | ¥5.9 billion | Consolidated |
| Net assets | ¥5.9 billion | Consolidated |
| Total assets | ¥12.0 billion | Consolidated |
| Total assets | ¥12.0 billion | Consolidated |
| Deferred tax assets | ¥33.12 million | Consolidated |
| Treasury stock | ¥-54.46 million | Consolidated |
| Liabilities | ¥6.1 billion | Consolidated |
| Liabilities and net assets | ¥12.0 billion | Consolidated |
| Real estate for sale | ¥5.8 billion | Consolidated |
| Supplies | ¥17.84 million | Consolidated |
| Allowance for doubtful accounts | ¥-8.60 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.81 million | Consolidated |
| Capital surplus | ¥1.0 billion | Consolidated |
| Capital stock | ¥3.1 billion | Consolidated |
| Asset retirement obligations | ¥13.77 million | Consolidated |
| Provision for bonuses | ¥50.48 million | Consolidated |
| Net defined benefit asset | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥4.0 billion | Consolidated |
| Long-term loans receivable | ¥2.91 million | Consolidated |
| Other | ¥0.2 billion | Parent only |
| Other | ¥21.93 million | Parent only |
| Other | ¥15.13 million | Parent only |
| Other | ¥0.07 million | Parent only |
| Other capital surplus | ¥0.5 billion | Parent only |
| Retained earnings | ¥1.5 billion | Parent only |
| Legal retained earnings | ¥86.14 million | Parent only |
| Prepaid pension cost | ¥0.1 billion | Parent only |
| Prepaid expenses | ¥55.22 million | Parent only |
| Notes receivable - trade | ¥12.33 million | Parent only |
| Bad debts | ¥1.84 million | Parent only |
| Non-current liabilities | ¥4.0 billion | Parent only |
| Non-current assets | ¥1.6 billion | Parent only |
| Land | ¥0.5 billion | Parent only |
| Provision for warranties for completed construction | ¥11.52 million | Parent only |
| Accounts payable for construction contracts | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings, net | ¥0.2 billion | Parent only |
| Long term loans receivable from employees | ¥2.84 million | Parent only |
| Investments and other assets | ¥0.8 billion | Parent only |
| Subscription rights to shares | ¥78.28 million | Parent only |
| Property, plant and equipment | ¥0.8 billion | Parent only |
| Advances received on construction contracts in progress | ¥0.5 billion | Parent only |
| Costs on uncompleted construction contracts | ¥0.4 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥52.14 million | Parent only |
| Shareholders' equity | ¥5.6 billion | Parent only |
| Structures, net | ¥7.67 million | Parent only |
| Machinery and equipment, net | ¥6.56 million | Parent only |
| Current liabilities | ¥1.5 billion | Parent only |
| Current assets | ¥9.6 billion | Parent only |
| Intangible assets | ¥0.07 million | Parent only |
| Cash and deposits | ¥1.4 billion | Parent only |
| Short-term loans payable | ¥0.3 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.2 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥6.13 million | Parent only |
| Advances paid | ¥20.30 million | Parent only |
| Net assets | ¥5.7 billion | Parent only |
| Net assets | ¥5.7 billion | Parent only |
| Total assets | ¥11.2 billion | Parent only |
| Deferred tax assets | ¥28.57 million | Parent only |
| Retained earnings brought forward | ¥1.4 billion | Parent only |
| Treasury stock | ¥-54.46 million | Parent only |
| Liabilities | ¥5.5 billion | Parent only |
| Liabilities and net assets | ¥11.2 billion | Parent only |
| Real estate for sale | ¥5.8 billion | Parent only |
| Supplies | ¥17.80 million | Parent only |
| Allowance for doubtful accounts | ¥-8.60 million | Parent only |
| Allowance for doubtful accounts | ¥-0.81 million | Parent only |
| Capital surplus | ¥1.0 billion | Parent only |
| Legal capital surplus | ¥0.5 billion | Parent only |
| Capital stock | ¥3.1 billion | Parent only |
| Provision for bonuses | ¥39.90 million | Parent only |
| Vehicles, net | ¥4.18 million | Parent only |
| Long-term loans payable | ¥4.0 billion | Parent only |
| Long term guarantee deposited | ¥34.59 million | Parent only |
| Shares of subsidiaries and associates | ¥0.5 billion | Parent only |
| Deposits received | ¥39.63 million | Parent only |
Accounts unique to this company (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥45.34 million | Consolidated |
| Revenue | ¥0.6 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥1.7 billion | Parent only |
| Revenue | ¥45.34 million | Parent only |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥0.5 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
Statement of income (96 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.64 million | Consolidated |
| Other | ¥1.21 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Cost of sales on real estate business | ¥0.4 billion | Consolidated |
| Sales on real estate business | ¥0.6 billion | Consolidated |
| Gross profit real estate business gp | ¥0.2 billion | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥0.5 billion | Consolidated |
| Interest and dividend income | ¥1.62 million | Consolidated |
| Operating income | ¥0.8 billion | Consolidated |
| Operating income | ¥0.8 billion | Consolidated |
| Non-operating income | ¥9.56 million | Consolidated |
| Non-operating expenses | ¥34.98 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.9 billion | Consolidated |
| Rents | ¥27.93 million | Consolidated |
| Cost of sales | ¥5.1 billion | Consolidated |
| Gross profit (loss) | ¥1.4 billion | Consolidated |
| Net sales | ¥6.4 billion | Consolidated |
| Net sales | ¥6.4 billion | Consolidated |
| Cost of sales of completed construction contracts cns | ¥3.9 billion | Consolidated |
| Gross profit on completed construction contracts cns | ¥0.9 billion | Consolidated |
| Net sales of completed construction contracts | ¥4.8 billion | Consolidated |
| Net income | ¥0.5 billion | Consolidated |
| Net income | ¥0.5 billion | Consolidated |
| Net income (loss) | ¥0.5 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Provision for directors' bonuses | ¥25.27 million | Consolidated |
| Provision for directors' retirement benefits | ¥2.70 million | Consolidated |
| Employee payrolls and allowances | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | Consolidated |
| Interest expenses | ¥33.77 million | Consolidated |
| Commission fees | ¥55.67 million | Consolidated |
| Gain on forfeiture of unclaimed dividends | ¥1.30 million | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥-23.70 million | Consolidated |
| Depreciation | ¥8.36 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.9 billion | Consolidated |
| Taxes and dues | ¥54.34 million | Consolidated |
| Income (loss) before income taxes | ¥0.8 billion | Consolidated |
| Income (loss) before income taxes | ¥0.8 billion | Consolidated |
| Ordinary income | ¥0.8 billion | Consolidated |
| Purchase of treasury stock | ¥-0.07 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥0.6 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0.10 million | Consolidated |
| Provision for bonuses | ¥20.91 million | Consolidated |
| Retirement benefit expenses | ¥1.34 million | Consolidated |
| Other | ¥6.09 million | Parent only |
| Other | ¥1.21 million | Parent only |
| Cost of sales on real estate business | ¥0.4 billion | Parent only |
| Sales on real estate business | ¥0.6 billion | Parent only |
| Gross profit real estate business gp | ¥0.2 billion | Parent only |
| Stationery expenses | ¥5.84 million | Parent only |
| Entertainment expenses | ¥1.53 million | Parent only |
| Insurance expenses | ¥2.89 million | Parent only |
| Repair and maintenance | ¥2.06 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Power utilities expenses | ¥3.33 million | Parent only |
| Interest income | ¥2.69 million | Parent only |
| Dividend income | ¥33.30 million | Parent only |
| Operating income | ¥0.7 billion | Parent only |
| Non-operating income | ¥43.39 million | Parent only |
| Non-operating expenses | ¥33.71 million | Parent only |
| Rents | ¥22.03 million | Parent only |
| Cost of sales | ¥3.6 billion | Parent only |
| Gross profit (loss) | ¥1.1 billion | Parent only |
| Net sales | ¥4.7 billion | Parent only |
| Cost of sales of completed construction contracts cns | ¥2.8 billion | Parent only |
| Gross profit on completed construction contracts cns | ¥0.8 billion | Parent only |
| Net sales of completed construction contracts | ¥3.6 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Directors' compensations | ¥90.00 million | Parent only |
| Provision for directors' bonuses | ¥15.47 million | Parent only |
| Employee payrolls and allowances | ¥94.00 million | Parent only |
| Interest expenses | ¥32.50 million | Parent only |
| Commission fees | ¥53.30 million | Parent only |
| Gain on forfeiture of unclaimed dividends | ¥1.30 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-20.80 million | Parent only |
| Legal welfare expenses | ¥17.43 million | Parent only |
| Depreciation | ¥7.06 million | Parent only |
| Welfare expenses | ¥13.06 million | Parent only |
| Taxes and dues | ¥53.19 million | Parent only |
| Income (loss) before income taxes | ¥0.7 billion | Parent only |
| Ordinary income | ¥0.7 billion | Parent only |
| Purchase of treasury stock | ¥-0.07 million | Parent only |
| Selling, general and administrative expenses | ¥0.4 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.10 million | Parent only |
| Provision for bonuses | ¥18.46 million | Parent only |
| Retirement benefit expenses | ¥1.11 million | Parent only |
| Correspondence and transportation expenses | ¥11.42 million | Parent only |
| Miscellaneous expenses | ¥29.15 million | Parent only |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.3 billion | Consolidated |
| Total changes during the period | ¥0.3 billion | Parent only |
Statement of cash flows (36 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥34.88 million | Consolidated |
| Other | ¥-0.63 million | Consolidated |
| Other | ¥-0.07 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-29.00 million | Consolidated |
| Payments for contributions in insurance fund | ¥-14.67 million | Consolidated |
| Interest expenses paid | ¥-34.77 million | Consolidated |
| Interest and dividends income received | ¥1.62 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-11.01 million | Consolidated |
| Interest and dividend income | ¥-1.62 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.3 billion | Consolidated |
| Increase decrease in provision for warranties for completed construction | ¥-4.18 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥95.41 million | Consolidated |
| Payments into time deposits | ¥-0.1 billion | Consolidated |
| Subtotal | ¥-0.6 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-17.71 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥2.70 million | Consolidated |
| Interest expenses | ¥33.77 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| Increase (decrease) in advances received on uncompleted constructions contracts | ¥-0.6 billion | Consolidated |
| Decrease in consumption taxes payable | ¥-77.64 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥0.1 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥28.08 million | Consolidated |
| Decrease (increase) in inventories | ¥-1.2 billion | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Income taxes refund | ¥8.29 million | Consolidated |
| Depreciation | ¥60.40 million | Consolidated |
| Increase in short term loans payable | ¥1.4 billion | Consolidated |
| Decrease in short term loans payable | ¥-1.8 billion | Consolidated |
| Collection of loans receivable | ¥1.64 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.37 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-55.13 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-19.86 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥1.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.3 billion | Consolidated |
| Decrease (increase) in long-term prepaid expenses | ¥-32.96 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.9 billion | Consolidated | Disclosed |
| Dividend per share | 12 | Parent only | Disclosed |
| Number of employees | 135 | Consolidated | Disclosed |
| Net assets | ¥5.9 billion | Consolidated | Disclosed |
| Net sales | ¥6.4 billion | Consolidated | Disclosed |
| Operating income | ¥0.8 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.8 billion | Consolidated | Disclosed |
| Net income | ¥0.5 billion | Consolidated | Disclosed |
| Total assets | ¥12.0 billion | Consolidated | Disclosed |
| Operating margin | 12.2% | Consolidated | Calculated |
| Net margin | 8.0% | Consolidated | Calculated |
| Sales per employee | 47732163 yen | Consolidated | Calculated |
| Total asset turnover | 0.54 times | Consolidated | Calculated |
| Net assets to total assets | 49.4% | Consolidated | Calculated |