SUNNY SIDE UP GROUP
SUNNY SIDE UP GROUP Inc.
Company highlights
The largest segment by revenue is ブランドコミュニケーション事業, at 82.8% of the total.
Key figures
Period Jul 2024 to Jun 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SUNNY SIDE UP GROUP
Revenue and profit by business segment
Period Jul 2024 to Jun 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| ブランドコミュニケーション事業 | ¥16.2 billion | 82.8% | ¥14.4 billion | ¥2.7 billion | 96.1% | 16.8% | ¥2.5 billion |
| フードブランディング事業 | ¥3.3 billion | 16.8% | ¥3.3 billion | ¥93.01 million | 3.3% | 2.8% | ¥0.1 billion |
| ビジネスディベロップメント事業 | ¥66.57 million | 0.3% | ¥0.2 billion | ¥16.21 million | 0.6% | 24.3% | ¥26.70 million |
| Total of the businesses | ¥19.6 billion | 100.0% | ¥2.8 billion | 100.0% | |||
Revenue and profit
SUNNY SIDE UP GROUP
Period Jul 2024 to Jun 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.7 billion | Consolidated |
| Directors' compensations | ¥0.5 billion | Consolidated | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated | |
| Business consignment expenses | ¥0.1 billion | Consolidated | |
| Amortization of goodwill | ¥41.42 million | Consolidated | |
| Retirement benefit expenses | ¥28.40 million | Consolidated | |
| Depreciation | ¥26.40 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥18.59 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥4.6 billion | Consolidated |
| Ordinary income | ¥1.6 billion | Consolidated | |
| Operating income | ¥1.6 billion | Consolidated | |
| Net income | ¥0.9 billion | Consolidated |
SUNNY SIDE UP GROUP
Selling, general and administrative expenses
Period Jul 2024 to Jun 2025Source Annual securities reports
- Salaries and allowances ¥0.7 billion
- Directors' compensations ¥0.5 billion
- Provision for bonuses ¥0.3 billion
- Provision for directors' bonuses ¥0.2 billion
- Business consignment expenses ¥0.1 billion
- Amortization of goodwill ¥0.0 billion
- Other (not itemized) ¥1.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
SUNNY SIDE UP GROUP
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
SUNNY SIDE UP GROUP
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥15.4B | ¥16.2B | ¥19.0B | ¥17.9B | ¥19.6B |
| Year on year (%) | +9.0% | +5.4% | +17.1% | -5.5% | +9.4% |
| Ordinary income (loss) | ¥0.7B | ¥1.3B | ¥1.3B | ¥1.5B | ¥1.6B |
| Change from prior year | +141.7% | +92.6% | +4.0% | +12.5% | +9.0% |
| Ordinary income (loss) as a share of Net sales | 4.3% | 7.9% | 7.0% | 8.4% | 8.4% |
| Change (percentage points) | +2.4 points◆ | +3.6 points◆ | -0.9 points | +1.3 points | -0.0 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2013Net sales year on year +25.5%
- 2014Ordinary income (loss) as a share of revenue -3.1 points
- 2019Ordinary income (loss) as a share of revenue +2.2 points
- 2020Ordinary income (loss) as a share of revenue -3.0 points
- 2021Ordinary income (loss) as a share of revenue +2.4 points
- 2022Ordinary income (loss) as a share of revenue +3.6 points
SUNNY SIDE UP GROUP
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SUNNY SIDE UP GROUP
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 | ¥15.4 billion | ¥16.2 billion | ¥19.0 billion | ¥17.9 billion | ¥19.6 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥1.3 billion | ¥1.3 billion | ¥1.5 billion | ¥1.6 billion |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | ¥0.6 billion | ¥0.9 billion | ¥0.8 billion | ¥0.9 billion |
| Comprehensive income | ¥0.3 billion | ¥0.5 billion | ¥1.1 billion | ¥0.7 billion | ¥0.9 billion |
| Net assets | ¥2.3 billion | ¥2.8 billion | ¥3.7 billion | ¥4.1 billion | ¥4.7 billion |
| Total assets | ¥7.2 billion | ¥7.5 billion | ¥8.6 billion | ¥8.5 billion | ¥10.4 billion |
| Net assets per share | 151.3 yen | 178.92 yen | 238.78 yen | 266.2 yen | 304.55 yen |
| Basic earnings (loss) per share | 19.83 yen | 38.58 yen | 59.28 yen | 53.3 yen | 63.58 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 53.23 yen | Could not be retrieved |
| Equity-to-asset ratio | 31.8% | 35.7% | 41.4% | 46.9% | 43.7% |
| Return on equity | 13.8% | 23.4% | 28.3% | 21.1% | 22.3% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥1.2 billion | ¥0.8 billion | ¥0.7 billion | ¥2.2 billion |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-0.1 billion | ¥-0.1 billion |
| Net cash provided by (used in) financing activities | ¥0.4 billion | ¥-0.3 billion | ¥-0.7 billion | ¥-0.5 billion | ¥-0.5 billion |
| Cash and cash equivalents | ¥2.6 billion | ¥3.2 billion | ¥3.1 billion | ¥3.2 billion | ¥4.6 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥1.5 billion | ¥1.4 billion | ¥1.5 billion | ¥1.6 billion | ¥1.7 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.5 billion | ¥0.5 billion | ¥0.6 billion | ¥0.6 billion |
| Net income (loss) | ¥0.4 billion | ¥95.98 million | ¥0.6 billion | ¥0.4 billion | ¥0.5 billion |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.6 billion | ¥0.6 billion |
| Total number of issued shares (common stock) | 15,191,600 shares | 15,191,600 shares | 15,191,600 shares | 15,197,600 shares | 15,197,600 shares |
| Net assets | ¥1.8 billion | ¥1.9 billion | ¥2.4 billion | ¥2.5 billion | ¥2.7 billion |
| Total assets | ¥3.3 billion | ¥3.4 billion | ¥4.1 billion | ¥3.7 billion | ¥3.6 billion |
| Net assets per share | 116.63 yen | 116.86 yen | 153.26 yen | 159.72 yen | 170.47 yen |
| Dividend per share | 6 yen | 12 yen | 15 yen | 20 yen | 22 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 5 yen | 7 yen |
| Basic earnings (loss) per share | 26.74 yen | 6.37 yen | 42.04 yen | 28.73 yen | 36.75 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 28.69 yen | Could not be retrieved |
| Equity-to-asset ratio | 52.8% | 52.3% | 56.4% | 64.3% | 70.6% |
| Return on equity | 25.7% | 5.5% | 31.0% | 18.4% | 22.3% |
| Payout ratio | 22.4% | 188.4% | 35.7% | 69.6% | 59.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2025 | ¥22 | ¥7 | 59.9% | |
| FY ending 6/2024 | ¥20 | ¥5 | 69.6% | |
| FY ending 6/2023 | ¥15 | Could not be retrieved | 35.7% | |
| FY ending 6/2022 | ¥12 | Could not be retrieved | 188.4% | |
| FY ending 6/2021 | ¥6 | Could not be retrieved | 22.4% | |
| FY ending 6/2020 | ¥2 | Could not be retrieved | Could not be retrieved | Stock split or share consolidation noted |
| FY ending 6/2019 | ¥10 | Could not be retrieved | 31.5% | |
| FY ending 6/2018 | ¥10 | Could not be retrieved | 16.7% | |
| FY ending 6/2017 | ¥10 | Could not be retrieved | 53.8% | Stock split or share consolidation noted |
| FY ending 6/2016 | ¥30 | ¥5 | 90.6% | |
| FY ending 6/2015 | ¥10 | Could not be retrieved | Could not be retrieved | |
| FY ending 6/2014 | ¥20 | Could not be retrieved | 41.8% | |
| FY ending 6/2013 | ¥20 | Could not be retrieved | 25.3% | |
| FY ending 6/2012 | ¥30 | Could not be retrieved | 20.7% |
SUNNY SIDE UP GROUP
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SUNNY SIDE UP GROUP
Unit %Source Annual securities reports
- Financial institutions0.03%
- Securities firms1.81%
- Other corporations37.68%
- Foreign holders (institutions)2.08%
- Foreign holders (individuals)0.04%
- Individuals and others58.36%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社ネクストフィールド | 36.68% | 5,472,000 |
| 2 | 次原 悦子 | 7.86% | 1,172,400 |
| 3 | 渡邊 徳人 | 5.1% | 761,100 |
| 4 | 中田 英寿 | 5.08% | 757,800 |
| 5 | 小林 正晴 | 2.68% | 400,000 |
| 6 | 久貝 真次 | 2.09% | 312,300 |
| 7 | 丸田 稔 | 1.54% | 230,400 |
| 8 | 松本 里絵 | 1.44% | 215,000 |
| 9 | 高橋 恵 | 1.34% | 200,000 |
| 10 | 申 光華(常任代理人 三田証券株式会社) | 1.15% | 171,200 |
| 11 | 李 文哲(常任代理人 三田証券株式会社) | 1.15% | 171,200 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 6/2025 | ¥0.2 billion |
| FY ending 6/2020 | ¥28.48 million |
Research and development expenses and capital expenditure by segment (FY ending 6/2025)
| Segment | Capital expenditure |
|---|---|
| ブランドコミュニケーション事業 | ¥0.2 billion |
| フードブランディング事業 | ¥4.20 million |
Revenue scale in the same industry
SUNNY SIDE UP GROUP
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 203 companies
- 207 SAPPORO CLINICAL LABORATORYFY Mar 2025 ¥20.1B
- 208 HITO-TO-HITOFY Mar 2026 ¥20.1B
- 209 SUNNY SIDE UP GROUPThis companyFY Jun 2025 ¥19.6B
- 210 AmazeFY Nov 2025 ¥19.6B
- 211 CSSFY Sep 2025 ¥19.5B
- … 460 companies
Workforce information
Administrative filings and published information
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2024-04-24 | 日本産酒類海外展開支援事業 | 財務省 | ¥12.00 million |
| 2023-04-21 | 日本産酒類海外展開支援事業 | 財務省 | ¥12.00 million |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | RSM清和監査法人 |
| Audit fees (this year, total) | ¥39.00 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) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.2 billion | Consolidated |
| Net sales | ¥19.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Cash and cash equivalents | ¥4.6 billion | Consolidated |
| Net assets | ¥4.7 billion | Consolidated |
| Ordinary income (loss) | ¥1.6 billion | Consolidated |
| Total assets | ¥10.4 billion | Consolidated |
| Return on equity | 22.3% | Consolidated |
| Equity-to-asset ratio | 43.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | Consolidated |
| Basic earnings (loss) per share | 63.58 yen | Consolidated |
| Net assets per share | 304.55 yen | Consolidated |
| Dividend per share | 22 yen | Parent only |
| Operating revenue | ¥1.7 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Total number of issued shares (common stock) | 15,197,600 shares | Parent only |
| Net assets | ¥2.7 billion | Parent only |
| Ordinary income (loss) | ¥0.6 billion | Parent only |
| Total assets | ¥3.6 billion | Parent only |
| Return on equity | 22.3% | Parent only |
| Equity-to-asset ratio | 70.6% | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Payout ratio | 59.9% | Parent only |
| Interim dividend per share | 7 yen | Parent only |
| Basic earnings (loss) per share | 36.75 yen | Parent only |
| Net assets per share | 170.47 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 403 people | Consolidated |
| Number of employees | 403 people | Consolidated |
| Wage gap between men and women (all employees) | 74.7% | Parent only |
| Average length of service (years) | 5.7 years | Parent only |
| Average annual salary | ¥6.64 million | Parent only |
| Average age (years) | 40.6 years old | Parent only |
| Number of employees | 45 people | Parent only |
| Number of employees | 45 people | Parent only |
| Number of employees | 45 people | Parent only |
| Wage gap between men and women (regular employees) | 74.6% | Parent only |
| Wage gap between men and women (non-regular employees) | 110.2% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Gross scope 3 greenhouse gas emissions | 5,585 t-CO2e | Consolidated |
| Net sales to external customers | ¥19.6 billion | Consolidated |
| Average number of temporary employees | 62 people | Consolidated |
| Average number of temporary employees | 62 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.2 billion | Consolidated |
| Write-downs of inventories | ¥-3.52 million | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Average number of temporary employees | 6 people | Parent only |
| Average number of temporary employees | 6 people | Parent only |
| Average number of temporary employees | 6 people | Parent only |
| Total return on the share price index | 206.3% | Parent only |
| Ratio of female employees in managerial positions | 53.8% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 9,863,400 shares | Consolidated |
| Total number of shares held treasury shares etc | 277,400 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥21.61 million | Consolidated |
| Number of shares | 15,197,600 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.8% | Consolidated |
| Shareholding ratio | 66.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 277,400 shares | Consolidated |
| Number of voting rights | 149,115 units | Consolidated |
| Carrying amount on the balance sheet | ¥58.86 million | Consolidated |
| Carrying amount on the balance sheet | ¥80.56 million | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 83.4% | 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 | ¥39.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥39.00 million | Consolidated |
Balance sheet (130 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥10.64 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥80.38 million | Consolidated |
| Other, net | ¥66.53 million | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Lease obligations | ¥35.35 million | Consolidated |
| Lease obligations | ¥8.89 million | Consolidated |
| Lease assets | ¥0.2 billion | Consolidated |
| Lease assets, net | ¥45.73 million | Consolidated |
| Retained earnings | ¥3.4 billion | Consolidated |
| Raw materials and supplies | ¥27.90 million | Consolidated |
| Notes receivable - trade | ¥85.69 million | Consolidated |
| Merchandise and finished goods | ¥32.17 million | Consolidated |
| Non-current liabilities | ¥0.8 billion | Consolidated |
| Non-current assets | ¥1.8 billion | Consolidated |
| Accounts receivable - trade | ¥3.0 billion | Consolidated |
| Contract liabilities | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥1.1 billion | Consolidated |
| Buildings and structures, net | ¥0.4 billion | Consolidated |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥1.1 billion | Consolidated |
| Investment securities | ¥0.2 billion | Consolidated |
| Lease and guarantee deposits | ¥0.5 billion | Consolidated |
| Subscription rights to shares | ¥0.1 billion | Consolidated |
| Property, plant and equipment | ¥0.5 billion | Consolidated |
| Costs on uncompleted services | ¥0.5 billion | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Accrued expenses | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥4.5 billion | Consolidated |
| Machinery, equipment and vehicles | ¥7.24 million | Consolidated |
| Machinery, equipment and vehicles, net | ¥5.47 million | Consolidated |
| Current liabilities | ¥4.9 billion | Consolidated |
| Current assets | ¥8.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Accumulated depreciation | ¥-1.77 million | Consolidated |
| Foreign currency translation adjustment | ¥-18.86 million | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥4.6 billion | Consolidated |
| Cash and deposits | ¥4.7 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Net assets | ¥4.7 billion | Consolidated |
| Net assets | ¥4.7 billion | Consolidated |
| Total assets | ¥10.4 billion | Consolidated |
| Total assets | ¥10.4 billion | Consolidated |
| Deferred gains or losses on hedges | ¥-1.64 million | Consolidated |
| Deferred tax assets | ¥0.3 billion | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥59.88 million | Consolidated |
| Liabilities | ¥5.7 billion | Consolidated |
| Liabilities and net assets | ¥10.4 billion | Consolidated |
| Accounts payable - trade | ¥2.9 billion | Consolidated |
| Allowance for doubtful accounts | ¥-58.54 million | Consolidated |
| Allowance for doubtful accounts | ¥-16.98 million | Consolidated |
| Capital surplus | ¥0.7 billion | Consolidated |
| Capital stock | ¥0.6 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥0.4 billion | Consolidated |
| Long-term loans receivable | ¥4.35 million | Consolidated |
| Non-controlling interests | ¥42.66 million | Consolidated |
| Current portion of long-term loans payable | ¥0.1 billion | Consolidated |
| Other | ¥0.15 million | Parent only |
| Other | ¥2.48 million | Parent only |
| Other | ¥0.52 million | Parent only |
| Valuation difference on available-for-sale securities | ¥80.56 million | Parent only |
| Software | ¥1.01 million | Parent only |
| Lease obligations | ¥6.74 million | Parent only |
| Lease obligations | ¥0.90 million | Parent only |
| Lease assets, net | ¥12.19 million | Parent only |
| Membership | ¥5.36 million | Parent only |
| Investments in capital | ¥43.78 million | Parent only |
| General reserve | ¥7.00 million | Parent only |
| Retained earnings | ¥1.4 billion | Parent only |
| Legal retained earnings | ¥11.25 million | Parent only |
| Prepaid expenses | ¥24.30 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥2.7 billion | Parent only |
| Accounts receivable - trade | ¥15.17 million | Parent only |
| Contract liabilities | ¥5.05 million | Parent only |
| Tools, furniture and fixtures | ¥23.36 million | Parent only |
| Buildings, net | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥23.00 million | Parent only |
| Investments and other assets | ¥2.5 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Lease and guarantee deposits | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Accounts receivable - other | ¥0.3 billion | Parent only |
| Costs on uncompleted services | ¥27.43 million | Parent only |
| Income taxes payable | ¥37.15 million | Parent only |
| Accrued consumption taxes | ¥19.82 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥27.04 million | Parent only |
| Shareholders' equity | ¥2.5 billion | Parent only |
| Current liabilities | ¥0.6 billion | Parent only |
| Current assets | ¥0.9 billion | Parent only |
| Intangible assets | ¥1.53 million | Parent only |
| Cash and deposits | ¥0.4 billion | Parent only |
| Short-term loans payable | ¥0.2 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥62.73 million | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥31.49 million | Parent only |
| Net assets | ¥2.7 billion | Parent only |
| Net assets | ¥2.7 billion | Parent only |
| Total assets | ¥3.6 billion | Parent only |
| Deferred tax assets | ¥60.53 million | Parent only |
| Retained earnings brought forward | ¥1.4 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Valuation and translation adjustments | ¥80.56 million | Parent only |
| Liabilities | ¥0.9 billion | Parent only |
| Liabilities and net assets | ¥3.6 billion | Parent only |
| Accounts payable - trade | ¥31.19 million | Parent only |
| Allowance for doubtful accounts | ¥-31.49 million | Parent only |
| Capital surplus | ¥0.6 billion | Parent only |
| Legal capital surplus | ¥0.6 billion | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Asset retirement obligations | ¥96.22 million | Parent only |
| Provision for bonuses | ¥30.25 million | Parent only |
| Long-term loans payable | ¥0.2 billion | Parent only |
| Long-term prepaid expenses | ¥11.44 million | Parent only |
| Long term accounts payable other | ¥44.48 million | Parent only |
| Long-term loans receivable | ¥0.3 billion | Parent only |
| Shares of subsidiaries and associates | ¥1.8 billion | Parent only |
| Deposits received | ¥24.98 million | Parent only |
| Current portion of long-term loans payable | ¥75.00 million | Parent only |
Statement of income (92 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥8.41 million | Consolidated |
| Other | ¥8.45 million | Consolidated |
| Other comprehensive income | ¥-48.35 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-59.74 million | Consolidated |
| Amortization of goodwill | ¥41.42 million | Consolidated |
| Loss on valuation of investments in funds | ¥5.02 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Subsidy income | ¥32.10 million | Consolidated |
| Comprehensive income | ¥0.9 billion | Consolidated |
| Interest income | ¥2.94 million | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Non-operating income | ¥74.25 million | Consolidated |
| Non-operating expenses | ¥36.01 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.2 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.68 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.09 million | Consolidated |
| Cost of sales | ¥15.0 billion | Consolidated |
| Gross profit (loss) | ¥4.6 billion | Consolidated |
| Net sales | ¥19.6 billion | Consolidated |
| Net sales | ¥19.6 billion | Consolidated |
| Net income | ¥0.9 billion | Consolidated |
| Net income | ¥0.9 billion | Consolidated |
| Net income (loss) | ¥1.0 billion | Consolidated |
| Net income (loss) | ¥1.0 billion | Consolidated |
| Directors' compensations | ¥0.5 billion | Consolidated |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated |
| Gain on sales of investment securities | ¥1.64 million | Consolidated |
| Loss on valuation of investment securities | ¥17.68 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥4.18 million | Consolidated |
| Interest expenses | ¥8.26 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥12.89 million | Consolidated |
| Operations consignment fee | ¥15.35 million | Consolidated |
| Business consignment expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥0.6 billion | Consolidated |
| Income taxes | ¥0.7 billion | Consolidated |
| Income taxes - deferred | ¥48.11 million | Consolidated |
| Foreign exchange gains | ¥15.44 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥13.04 million | Consolidated |
| Extraordinary income | ¥15.21 million | Consolidated |
| Extraordinary loss | ¥22.79 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-39.35 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.5 billion | Consolidated |
| Income (loss) before income taxes | ¥1.6 billion | Consolidated |
| Income (loss) before income taxes | ¥1.6 billion | Consolidated |
| Ordinary income | ¥1.6 billion | Consolidated |
| Salaries and allowances | ¥0.7 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-1.66 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥18.59 million | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Retirement benefit expenses | ¥28.40 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥5.34 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥5.34 million | Consolidated |
| Other | ¥5.92 million | Parent only |
| Other | ¥0.78 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Subsidy income | ¥12.00 million | Parent only |
| Interest income | ¥4.85 million | Parent only |
| Operating income | ¥0.6 billion | Parent only |
| Operating revenue | ¥1.7 billion | Parent only |
| Non-operating income | ¥38.13 million | Parent only |
| Non-operating expenses | ¥11.49 million | Parent only |
| Cost of sales | ¥53.63 million | Parent only |
| Gross profit (loss) | ¥1.6 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Provision for directors' bonuses | ¥23.00 million | Parent only |
| Gain on sales of investment securities | ¥1.64 million | Parent only |
| Loss on valuation of investment securities | ¥12.32 million | Parent only |
| Interest expenses | ¥4.64 million | Parent only |
| Gain on reversal of share acquisition rights | ¥12.89 million | Parent only |
| Operations consignment fee | ¥15.35 million | Parent only |
| Business consignment expenses | ¥90.11 million | Parent only |
| Income taxes - current | ¥36.35 million | Parent only |
| Income taxes | ¥75.30 million | Parent only |
| Income taxes - deferred | ¥38.96 million | Parent only |
| Depreciation | ¥26.40 million | Parent only |
| Foreign exchange losses | ¥3.92 million | Parent only |
| Extraordinary income | ¥14.53 million | Parent only |
| Extraordinary loss | ¥12.32 million | Parent only |
| Income (loss) before income taxes | ¥0.6 billion | Parent only |
| Ordinary income | ¥0.6 billion | Parent only |
| Salaries and allowances | ¥0.3 billion | Parent only |
| Selling, general and administrative expenses | ¥1.0 billion | Parent only |
| Provision for bonuses | ¥30.25 million | Parent only |
| Dividends from subsidiaries and associates | ¥0.4 billion | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥4.80 million | Consolidated |
| Revenue | ¥4.16 million | Consolidated |
| Revenue | ¥6.16 million | Consolidated |
| Revenue | ¥-15.35 million | Consolidated |
| Revenue | ¥4.80 million | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥16.41 million | Consolidated |
| Revenue | ¥1.1 billion | Parent only |
| Revenue | ¥2.15 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-55.90 million | Consolidated |
| Total changes during the period | ¥0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-72.63 million | Parent only |
Statement of cash flows (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Increase (decrease) in other liabilities | ¥-39.07 million | Consolidated |
| Decrease (increase) in other assets | ¥0.1 billion | Consolidated |
| Amortization of goodwill | ¥41.42 million | Consolidated |
| Repayment of lease liabilities-FinCF | ¥-5.64 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥1.4 billion | Consolidated |
| Proceeds from share of profits on investments in capital | ¥0.01 million | Consolidated |
| Payments for investments in capital | ¥-30.00 million | Consolidated |
| Loss on valuation of investments in funds | ¥5.02 million | Consolidated |
| Interest expenses paid | ¥-8.26 million | Consolidated |
| Interest and dividends income received | ¥2.73 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-0.1 billion | Consolidated |
| Proceeds from subsidy income | ¥32.10 million | Consolidated |
| Subsidy income | ¥-32.10 million | Consolidated |
| Interest and dividend income | ¥-2.94 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.68 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.09 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.5 billion | Consolidated |
| Subtotal | ¥2.7 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥50.46 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-1.64 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥17.68 million | Consolidated |
| Equity in earnings losses of affiliates | ¥4.18 million | Consolidated |
| Interest expenses | ¥8.26 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥6.79 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.31 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-12.89 million | Consolidated |
| Proceeds from sales of short term and long term investment securities | ¥21.61 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.1 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥4.53 million | Consolidated |
| Decrease in consumption taxes payable | ¥90.90 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-14.06 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Income taxes refund | ¥61.10 million | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Foreign exchange loss (gain) | ¥31.72 million | Consolidated |
| Purchase of intangible assets | ¥-0.23 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-56.00 million | Consolidated |
| Collection of loans receivable | ¥1.87 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥14.99 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-7.64 million | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.2 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.2 billion | Consolidated | Disclosed |
| Dividend per share | 22 | Parent only | Disclosed |
| Number of employees | 403 | Consolidated | Disclosed |
| Net assets | ¥4.7 billion | Consolidated | Disclosed |
| Net sales | ¥19.6 billion | Consolidated | Disclosed |
| Operating income | ¥1.6 billion | Consolidated | Disclosed |
| Operating revenue | ¥1.7 billion | Parent only | Disclosed |
| Ordinary income | ¥1.6 billion | Consolidated | Disclosed |
| Net income | ¥0.9 billion | Consolidated | Disclosed |
| Total assets | ¥10.4 billion | Consolidated | Disclosed |
| Operating margin | 8.2% | Consolidated | Calculated |
| Net margin | 4.8% | Consolidated | Calculated |
| Sales per employee | 48603546 yen | Consolidated | Calculated |
| Total asset turnover | 1.88 times | Consolidated | Calculated |
| Net assets to total assets | 45.2% | Consolidated | Calculated |