B-R 31 ICE CREAM
B-R 31 ICE CREAM CO.,LTD.
Company highlights
The annual dividend per share has risen for 3 consecutive years.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
B-R 31 ICE CREAM
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥3.7 billion | Consolidated |
| Salaries and bonuses | ¥1.5 billion | Parent only | |
| Employees' salaries and compensation | ¥1.5 billion | Consolidated | |
| Other salaries | ¥0.9 billion | Consolidated | |
| Rent expenses | ¥0.7 billion | Consolidated | |
| Depreciation | ¥0.5 billion | Consolidated | |
| Provision for bonuses | ¥0.3 billion | Consolidated | |
| Retirement benefit expenses | ¥77.14 million | Consolidated | |
| Provision for directors' retirement benefits | ¥19.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥-0.06 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥17.0 billion | Consolidated |
| Ordinary income | ¥2.9 billion | Consolidated | |
| Operating income | ¥2.8 billion | Consolidated | |
| Net income | ¥1.8 billion | Consolidated |
B-R 31 ICE CREAM
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Advertising expenses ¥3.7 billion
- Salaries and bonuses ¥1.5 billion
- Employees' salaries and compensation ¥1.5 billion
- Other salaries ¥0.9 billion
- Rent expenses ¥0.7 billion
- Depreciation ¥0.5 billion
- Other (not itemized) ¥5.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
B-R 31 ICE CREAM
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
B-R 31 ICE CREAM
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥19.4B | ¥22.0B | ¥24.8B | ¥30.7B | ¥34.3B |
| Year on year (%) | +11.2% | comparison basis not confirmed | +12.4% | +23.9%◆ | +11.7% |
| Ordinary income (loss) | ¥1.4B | ¥1.7B | ¥1.9B | ¥2.4B | ¥2.9B |
| Change from prior year | +76.1% | comparison basis not confirmed | +10.0% | +28.4% | +19.9% |
| Ordinary income (loss) as a share of Net sales | 7.0% | 7.7% | 7.5% | 7.8% | 8.3% |
| Change (percentage points) | +2.6 points◆ | comparison basis not confirmed | -0.2 points | +0.3 points | +0.6 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2013Ordinary income (loss) as a share of revenue -3.8 points
- 2014Ordinary income (loss) as a share of revenue -6.7 points
- 2015Ordinary income (loss) as a share of revenue -3.2 points
- 2016Ordinary income (loss) as a share of revenue +2.8 points
- 2021Ordinary income (loss) as a share of revenue +2.6 points
- 2024Net sales year on year +23.9%
B-R 31 ICE CREAM
Earnings and net assets per share over time
Unit yenSource Annual securities reports
B-R 31 ICE CREAM
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | ¥22.0 billion | ¥24.8 billion | ¥30.7 billion | ¥34.3 billion |
| Ordinary income (loss) | Could not be retrieved | ¥1.7 billion | ¥1.9 billion | ¥2.4 billion | ¥2.9 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | ¥1.2 billion | ¥1.2 billion | ¥1.5 billion | ¥1.8 billion |
| Comprehensive income | Could not be retrieved | ¥1.3 billion | ¥1.3 billion | ¥1.6 billion | ¥1.9 billion |
| Net assets | Could not be retrieved | ¥11.4 billion | ¥12.4 billion | ¥13.6 billion | ¥15.0 billion |
| Total assets | Could not be retrieved | ¥20.0 billion | ¥21.4 billion | ¥26.3 billion | ¥31.8 billion |
| Net assets per share | Could not be retrieved | 1,182.91 yen | 1,283.94 yen | 1,415.02 yen | 1,554.76 yen |
| Basic earnings (loss) per share | Could not be retrieved | 127.95 yen | 124.72 yen | 160.2 yen | 183.78 yen |
| Equity-to-asset ratio | Could not be retrieved | 57.1% | 57.9% | 51.8% | 47.1% |
| Return on equity | Could not be retrieved | 10.8% | 10.1% | 11.9% | 12.4% |
| Net cash provided by (used in) operating activities | Could not be retrieved | ¥2.0 billion | ¥2.7 billion | ¥3.5 billion | ¥4.5 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | ¥-1.3 billion | ¥-1.6 billion | ¥-3.2 billion | ¥-4.3 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | ¥-0.5 billion | ¥-0.6 billion | ¥1.3 billion | ¥-1.0 billion |
| Cash and cash equivalents | Could not be retrieved | ¥5.8 billion | ¥6.4 billion | ¥8.0 billion | ¥7.2 billion |
Parent only indicators (18 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥19.4 billion | ¥21.1 billion | ¥23.5 billion | ¥29.3 billion | ¥32.6 billion |
| Ordinary income (loss) | ¥1.4 billion | ¥1.6 billion | ¥1.8 billion | ¥2.4 billion | ¥2.9 billion |
| Net income (loss) | ¥0.8 billion | ¥1.2 billion | ¥1.2 billion | ¥1.6 billion | ¥1.9 billion |
| Capital stock | ¥0.7 billion | ¥0.7 billion | ¥0.7 billion | ¥0.7 billion | ¥0.7 billion |
| Total number of issued shares (common stock) | 9,644,554 shares | 9,644,554 shares | 9,644,554 shares | 9,644,554 shares | 9,644,554 shares |
| Net assets | ¥10.2 billion | ¥11.2 billion | ¥12.1 billion | ¥13.3 billion | ¥14.7 billion |
| Total assets | ¥19.0 billion | ¥19.7 billion | ¥20.9 billion | ¥25.8 billion | ¥31.4 billion |
| Net assets per share | 1,057.51 yen | 1,160.45 yen | 1,251.96 yen | 1,377.02 yen | 1,523.15 yen |
| Dividend per share | 30 yen | 30 yen | 40 yen | 50 yen | 80 yen |
| Interim dividend per share | 15 yen | 15 yen | 20 yen | 20 yen | 25 yen |
| Basic earnings (loss) per share | 80.83 yen | 122.96 yen | 119.86 yen | 163.07 yen | 196.54 yen |
| Equity-to-asset ratio | 53.8% | 56.8% | 57.7% | 51.3% | 46.7% |
| Return on equity | 7.8% | 11.0% | 9.9% | 12.4% | 13.6% |
| Payout ratio | 37.1% | 24.4% | 33.4% | 30.7% | 40.7% |
| Net cash provided by (used in) operating activities | ¥4.0 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥5.4 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥80 | ¥25 | 40.7% | |
| FY ending 12/2024 | ¥50 | ¥20 | 30.7% | |
| FY ending 12/2023 | ¥40 | ¥20 | 33.4% | |
| FY ending 12/2022 | ¥30 | ¥15 | 24.4% | |
| FY ending 12/2021 | ¥30 | ¥15 | 37.1% | |
| FY ending 12/2020 | ¥30 | ¥10 | 65.3% | |
| FY ending 12/2019 | ¥30 | ¥15 | 65.8% | |
| FY ending 12/2018 | ¥30 | ¥15 | 102.4% | |
| FY ending 12/2017 | ¥40 | ¥20 | 145.6% | |
| FY ending 12/2016 | ¥40 | ¥20 | 219.8% | |
| FY ending 12/2015 | ¥60 | ¥40 | -458.4% | |
| FY ending 12/2014 | ¥80 | ¥40 | 273.5% | |
| FY ending 12/2013 | ¥80 | ¥40 | 68.2% | |
| FY ending 12/2012 | ¥90 | ¥40 | 54.9% |
B-R 31 ICE CREAM
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
B-R 31 ICE CREAM
Unit %Source Annual securities reports
- Financial institutions0.04%
- Securities firms0.77%
- Other corporations37.55%
- Foreign holders (institutions)38.92%
- Foreign holders (individuals)0.07%
- Individuals and others22.65%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | ダンキン ブランズ インターナショナル ホールディングス リミテッド(常任代理人 株式会社三井住友銀行) | 36.76% | 3,542,000 |
| 2 | 株式会社不二家 | 36.76% | 3,542,000 |
| 3 | ジェーピー モルガン チェース バンク(常任代理人 株式会社みずほ銀行) | 0.55% | 53,000 |
| 4 | UBS AG London A/C IPB Segregated Client Account(常任代理人 シティバンク、エヌ・エイ) | 0.32% | 31,000 |
| 5 | サーティワン従業員持株会 | 0.31% | 30,000 |
| 6 | JPモルガン証券株式会社 | 0.27% | 26,000 |
| 7 | JPLLC CLIENT ASSETS-SK J(常任代理人 シティバンク、エヌ・エイ) | 0.26% | 25,000 |
| 8 | モルガン・スタンレーMUFG証券株式会社 | 0.21% | 20,000 |
| 9 | ビ-エヌワイエム エスエーエヌブイ ビー エヌワイエム ジーシーエム クライアント アカウンツ エム エルエスシービー アールデイ(常任代理人 株式会社三菱UFJ銀行) | 0.21% | 20,000 |
| 10 | ステート ストリート バンク アンド トラスト カンパニー(常任代理人 株式会社みずほ銀行) | 0.14% | 14,000 |
Revenue scale in the same industry
B-R 31 ICE CREAM
Source Annual securities reports of each company
Foods: 130 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 JAPAN TOBACCOFY Dec 2025 ¥3.5T
- 2 SuntoryFY Dec 2025 ¥3.1T
- 3 ASAHI GROUPFY Dec 2025 ¥2.9T
- … 83 companies
- 87 ICHIMASA KAMABOKOFY Jun 2026 ¥35.5B
- 88 KanroFY Dec 2025 ¥34.8B
- 89 B-R 31 ICE CREAMThis companyFY Dec 2025 ¥34.3B
- 90 Ensuiko Sugar RefiningFY Mar 2026 ¥33.0B
- 91 MARUSAN-AIFY Sep 2025 ¥32.9B
- … 39 companies
Workforce information
Women 7.6 yrs Average length of service by gender
Women 250 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 475 |
| Annual paid leave taken (all employees) | 62.5% |
| Childcare leave taken, men |
63.6% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 16.1% |
| Share of board members who are women | 11.1% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 19,254 t-CO2 |
| Sites covered by the report | 1 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥49.98 million |
| Non-audit fees (this year, total) | Not applicable |
| Audit fees (this year, network firms) | ¥2.25 million |
| Non-audit fees (this year, network firms) | ¥6.70 million |
| 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 | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated |
| Net sales | ¥34.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.3 billion | Consolidated |
| Cash and cash equivalents | ¥7.2 billion | Consolidated |
| Net assets | ¥15.0 billion | Consolidated |
| Ordinary income (loss) | ¥2.9 billion | Consolidated |
| Total assets | ¥31.8 billion | Consolidated |
| Return on equity | 12.4% | Consolidated |
| Equity-to-asset ratio | 47.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.0 billion | Consolidated |
| Basic earnings (loss) per share | 183.78 yen | Consolidated |
| Net assets per share | 1,554.76 yen | Consolidated |
| Dividend per share | 80 yen | Parent only |
| Net sales | ¥32.6 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Total number of issued shares (common stock) | 9,644,554 shares | Parent only |
| Net assets | ¥14.7 billion | Parent only |
| Ordinary income (loss) | ¥2.9 billion | Parent only |
| Total assets | ¥31.4 billion | Parent only |
| Return on equity | 13.6% | Parent only |
| Equity-to-asset ratio | 46.7% | Parent only |
| Capital stock | ¥0.7 billion | Parent only |
| Payout ratio | 40.7% | Parent only |
| Interim dividend per share | 25 yen | Parent only |
| Basic earnings (loss) per share | 196.54 yen | Parent only |
| Net assets per share | 1,523.15 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 301 people | Consolidated |
| Number of employees | 301 people | Consolidated |
| Wage gap between men and women (all employees) | 62.3% | Parent only |
| Average length of service (years) | 11 years | Parent only |
| Average length of service months | 1 months | Parent only |
| Average annual salary | ¥8.68 million | Parent only |
| Average age (years) | 41.3 years old | Parent only |
| Number of employees | 282 people | Parent only |
| Number of employees | 282 people | Parent only |
| Wage gap between men and women (regular employees) | 71.6% | Parent only |
| Wage gap between men and women (non-regular employees) | 82.4% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 578 people | Consolidated |
| Average number of temporary employees | 578 people | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 475 people | Parent only |
| Average number of temporary employees | 475 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 16.1% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 7,307,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 8,700 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥3.70 million | Consolidated |
| Number of shares | 9,644,554 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 75.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 8,700 shares | Consolidated |
| Number of voting rights | 96,291 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 108.2% | Parent only |
Audit (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥2.25 million | Consolidated |
| Fees for audit and attestation services - reporting company | ¥49.98 million | Consolidated |
| Fees for audit and attestation services - total | ¥2.25 million | Consolidated |
| Fees for audit and attestation services - total | ¥49.98 million | Consolidated |
| Fees for non-audit services - reporting company | ¥6.70 million | Consolidated |
| Fees for non-audit services - total | ¥6.70 million | Consolidated |
Balance sheet (142 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥59.51 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥55.89 million | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Retained earnings | ¥13.7 billion | Consolidated |
| Prepaid expenses | ¥0.5 billion | Consolidated |
| Raw materials | ¥1.0 billion | Consolidated |
| Non-current liabilities | ¥4.1 billion | Consolidated |
| Non-current assets | ¥14.8 billion | Consolidated |
| Land | ¥0.7 billion | Consolidated |
| Accounts receivable - trade | ¥2.8 billion | Consolidated |
| Contract liabilities | ¥2.6 billion | Consolidated |
| Contract assets | ¥2.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥90.88 million | Consolidated |
| Buildings | ¥5.6 billion | Consolidated |
| Buildings, net | ¥2.9 billion | Consolidated |
| Construction in progress | ¥0.9 billion | Consolidated |
| Provision for directors' bonuses | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥82.40 million | Consolidated |
| Investments and other assets | ¥3.3 billion | Consolidated |
| Lease and guarantee deposits | ¥2.5 billion | Consolidated |
| Property, plant and equipment | ¥10.8 billion | Consolidated |
| Accounts receivable - other | ¥2.6 billion | Consolidated |
| Consumption taxes receivable | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥0.8 billion | Consolidated |
| Accounts payable - other | ¥6.8 billion | Consolidated |
| Shareholders' equity | ¥14.6 billion | Consolidated |
| Structures | ¥0.4 billion | Consolidated |
| Structures, net | ¥0.1 billion | Consolidated |
| Machinery and equipment | ¥6.0 billion | Consolidated |
| Machinery and equipment, net | ¥2.4 billion | Consolidated |
| Current liabilities | ¥12.8 billion | Consolidated |
| Current assets | ¥17.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Accumulated depreciation | ¥-2.7 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-3.6 billion | Consolidated |
| Accumulated depreciation | ¥-56.91 million | Consolidated |
| Foreign currency translation adjustment | ¥0.3 billion | Consolidated |
| Intangible assets | ¥0.7 billion | Consolidated |
| Cash and cash equivalents | ¥7.2 billion | Consolidated |
| Cash and deposits | ¥7.2 billion | Consolidated |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.46 million | Consolidated |
| Net assets | ¥15.0 billion | Consolidated |
| Net assets | ¥15.0 billion | Consolidated |
| Total assets | ¥31.8 billion | Consolidated |
| Deferred gains or losses on hedges | ¥8.29 million | Consolidated |
| Deferred tax liabilities | ¥17.57 million | Consolidated |
| Deferred tax assets | ¥0.3 billion | Consolidated |
| Treasury stock | ¥-17.52 million | Consolidated |
| Finished goods | ¥1.8 billion | Consolidated |
| Valuation and translation adjustments | ¥0.4 billion | Consolidated |
| Liabilities | ¥16.8 billion | Consolidated |
| Liabilities and net assets | ¥31.8 billion | Consolidated |
| Supplies | ¥0.6 billion | Consolidated |
| Accounts payable - trade | ¥1.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.23 million | Consolidated |
| Capital surplus | ¥0.2 billion | Consolidated |
| Capital stock | ¥0.7 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Vehicle and delivery equipment | ¥0.1 billion | Consolidated |
| Vehicles, net | ¥51.13 million | Consolidated |
| Net defined benefit liability | ¥88.58 million | Consolidated |
| Long-term loans payable | ¥1.7 billion | Consolidated |
| Long-term prepaid expenses | ¥0.2 billion | Consolidated |
| Long term guarantee deposited | ¥1.9 billion | Consolidated |
| Deposits received | ¥0.4 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.3 billion | Consolidated |
| Other | ¥56.05 million | Parent only |
| Other | ¥1.50 million | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other | ¥0.49 million | Parent only |
| Investments in other securities of subsidiaries and associates | ¥0.4 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥55.89 million | Parent only |
| Software | ¥0.5 billion | Parent only |
| Software in progress | ¥0.30 million | Parent only |
| General reserve | ¥4.1 billion | Parent only |
| Retained earnings | ¥13.7 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥0.5 billion | Parent only |
| Advance payments trade | ¥0.2 billion | Parent only |
| Raw materials | ¥1.0 billion | Parent only |
| Non-current liabilities | ¥4.0 billion | Parent only |
| Non-current assets | ¥14.4 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥14.06 million | Parent only |
| Land | ¥0.7 billion | Parent only |
| Accounts receivable - trade | ¥2.7 billion | Parent only |
| Contract liabilities | ¥2.6 billion | Parent only |
| Tools, furniture and fixtures | ¥90.88 million | Parent only |
| Buildings | ¥2.9 billion | Parent only |
| Construction in progress | ¥0.6 billion | Parent only |
| Provision for directors' bonuses | ¥0.2 billion | Parent only |
| Provision for directors' retirement benefits | ¥82.40 million | Parent only |
| Investments and other assets | ¥4.2 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Lease and guarantee deposits | ¥2.5 billion | Parent only |
| Property, plant and equipment | ¥9.7 billion | Parent only |
| Accounts receivable - other | ¥2.6 billion | Parent only |
| Consumption taxes receivable | ¥0.3 billion | Parent only |
| Income taxes payable | ¥0.8 billion | Parent only |
| Accrued expenses | ¥58.00 million | Parent only |
| Accounts payable - other | ¥6.7 billion | Parent only |
| Shareholders' equity | ¥14.6 billion | Parent only |
| Structures | ¥0.1 billion | Parent only |
| Machinery and equipment | ¥2.4 billion | Parent only |
| Current liabilities | ¥12.7 billion | Parent only |
| Current assets | ¥17.0 billion | Parent only |
| Intangible assets | ¥0.5 billion | Parent only |
| Cash and deposits | ¥7.1 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.46 million | Parent only |
| Net assets | ¥14.7 billion | Parent only |
| Net assets | ¥14.7 billion | Parent only |
| Total assets | ¥31.4 billion | Parent only |
| Deferred gains or losses on hedges | ¥8.29 million | Parent only |
| Deferred tax assets | ¥0.3 billion | Parent only |
| Retained earnings brought forward | ¥9.3 billion | Parent only |
| Treasury stock | ¥-17.52 million | Parent only |
| Finished goods | ¥1.8 billion | Parent only |
| Valuation and translation adjustments | ¥64.18 million | Parent only |
| Liabilities | ¥16.7 billion | Parent only |
| Liabilities and net assets | ¥31.4 billion | Parent only |
| Supplies | ¥0.5 billion | Parent only |
| Accounts payable - trade | ¥1.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.23 million | Parent only |
| Capital surplus | ¥0.2 billion | Parent only |
| Legal capital surplus | ¥0.2 billion | Parent only |
| Capital stock | ¥0.7 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥0.3 billion | Parent only |
| Vehicle and delivery equipment | ¥34.39 million | Parent only |
| Provision for retirement benefits | ¥88.58 million | Parent only |
| Long-term loans payable | ¥1.7 billion | Parent only |
| Long-term prepaid expenses | ¥0.2 billion | Parent only |
| Long term guarantee deposited | ¥1.9 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.5 billion | Parent only |
| Telephone subscription right | ¥17.07 million | Parent only |
| Deposits received | ¥0.4 billion | Parent only |
| Current portion of long-term loans payable | ¥0.3 billion | Parent only |
Accounts unique to this company (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥4.2 billion | Consolidated |
| Revenue | ¥-2.1 billion | Consolidated |
| Revenue | ¥2.0 billion | Consolidated |
| Revenue | ¥2.2 billion | Consolidated |
| Revenue | ¥-0.4 billion | Consolidated |
| Revenue | ¥1.8 billion | Consolidated |
| Revenue | ¥28.47 million | Consolidated |
| Revenue | ¥25.65 million | Consolidated |
| Revenue | ¥25.65 million | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥2.2 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥2.0 billion | Parent only |
| Revenue | ¥0.9 billion | Parent only |
| Revenue | ¥25.65 million | Parent only |
| Revenue | ¥2.2 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
Statement of income (82 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥13.65 million | Consolidated |
| Other | ¥2.84 million | Consolidated |
| Other comprehensive income | ¥0.1 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥47.97 million | Consolidated |
| Dividends from surplus | ¥-0.5 billion | Consolidated |
| Comprehensive income | ¥1.9 billion | Consolidated |
| Royalty income | ¥66.49 million | Consolidated |
| Interest income | ¥0.62 million | Consolidated |
| Operating income | ¥2.8 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥49.67 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated |
| Gain on sales of non-current assets | ¥12.86 million | Consolidated |
| Loss on disposal of property, plant and equipment | ¥45.88 million | Consolidated |
| Cost of sales | ¥17.3 billion | Consolidated |
| Gross profit (loss) | ¥17.0 billion | Consolidated |
| Net sales | ¥34.3 billion | Consolidated |
| Advertising expenses | ¥3.7 billion | Consolidated |
| Net income | ¥1.8 billion | Consolidated |
| Net income | ¥1.8 billion | Consolidated |
| Net income (loss) | ¥1.8 billion | Consolidated |
| Provision for directors' retirement benefits | ¥19.00 million | Consolidated |
| Employees' salaries and compensation | ¥1.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.3 billion | Consolidated |
| Interest expenses | ¥21.19 million | Consolidated |
| Income taxes - current | ¥1.1 billion | Consolidated |
| Income taxes | ¥1.0 billion | Consolidated |
| Income taxes - deferred | ¥-89.59 million | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Impairment loss | ¥69.60 million | Consolidated |
| Foreign exchange gains | ¥33.95 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥61.39 million | Consolidated |
| Extraordinary income | ¥12.86 million | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-1.66 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.8 billion | Consolidated |
| Income (loss) before income taxes | ¥2.8 billion | Consolidated |
| Income (loss) before income taxes | ¥2.8 billion | Consolidated |
| Ordinary income | ¥2.9 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-3.77 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.0 billion | Consolidated |
| Selling, general and administrative expenses | ¥14.3 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥-0.06 million | Consolidated |
| Rent expenses | ¥0.7 billion | Consolidated |
| Provision for bonuses | ¥0.3 billion | Consolidated |
| Retirement benefit expenses | ¥77.14 million | Consolidated |
| Other salaries | ¥0.9 billion | Consolidated |
| Other | ¥13.65 million | Parent only |
| Other | ¥2.84 million | Parent only |
| Dividends from surplus | ¥-0.5 billion | Parent only |
| Royalty income | ¥66.49 million | Parent only |
| Interest income | ¥6.13 million | Parent only |
| Operating income | ¥2.9 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥49.67 million | Parent only |
| Gain on sales of non-current assets | ¥12.86 million | Parent only |
| Loss on disposal of property, plant and equipment | ¥45.88 million | Parent only |
| Cost of sales | ¥16.7 billion | Parent only |
| Gross profit (loss) | ¥15.9 billion | Parent only |
| Net sales | ¥32.6 billion | Parent only |
| Advertising expenses | ¥3.7 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Net income (loss) | ¥1.9 billion | Parent only |
| Provision for directors' retirement benefits | ¥19.00 million | Parent only |
| Interest expenses | ¥21.18 million | Parent only |
| Income taxes - current | ¥1.1 billion | Parent only |
| Income taxes | ¥1.0 billion | Parent only |
| Income taxes - deferred | ¥-89.59 million | Parent only |
| Depreciation | ¥0.4 billion | Parent only |
| Foreign exchange gains | ¥34.22 million | Parent only |
| Extraordinary income | ¥12.86 million | Parent only |
| Extraordinary loss | ¥45.88 million | Parent only |
| Income (loss) before income taxes | ¥2.9 billion | Parent only |
| Ordinary income | ¥2.9 billion | Parent only |
| Salaries and bonuses | ¥1.5 billion | Parent only |
| Selling, general and administrative expenses | ¥13.0 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.06 million | Parent only |
| Rent expenses | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Retirement benefit expenses | ¥77.14 million | Parent only |
| Other salaries | ¥0.4 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.1 billion | Consolidated |
| Total changes during the period | ¥1.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥44.20 million | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥7.18 million | Consolidated |
| Other | ¥-11.50 million | Consolidated |
| Amortization of goodwill | ¥20.32 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.5 billion | Consolidated |
| Interest expenses paid | ¥-21.37 million | Consolidated |
| Interest and dividends income received | ¥2.00 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-0.1 billion | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-0.1 billion | Consolidated |
| Interest income | ¥-0.62 million | Consolidated |
| Gain on sales of non-current assets | ¥-12.86 million | Consolidated |
| Loss on disposal of property, plant and equipment | ¥45.88 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-12.60 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥0.5 billion | Consolidated |
| Subtotal | ¥5.3 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥90.50 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥19.00 million | Consolidated |
| Interest expenses | ¥21.19 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥89.51 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-4.2 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-2.3 billion | Consolidated |
| Decrease/increase in consumption taxes receivable/payable | ¥-0.3 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥2.8 billion | Consolidated |
| Decrease (increase) in inventories | ¥-0.5 billion | Consolidated |
| Income taxes paid | ¥-0.9 billion | Consolidated |
| Depreciation | ¥1.3 billion | Consolidated |
| Impairment loss | ¥69.60 million | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Decrease increase in claims provable in bankruptcy claims provable in rehabilitation | ¥0.12 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.06 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.3 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥7.34 million | Consolidated |
| Dividends | ¥-0.5 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.4 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-0.2 billion | Consolidated |
| Amortization of long term prepaid expenses | ¥0.2 billion | Consolidated |
| Repayments of long term guarantee deposits | ¥-0.1 billion | Consolidated |
| Increase (decrease) in deposits | ¥0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥4.5 billion | Consolidated | Disclosed |
| Dividend per share | 80 | Parent only | Disclosed |
| Number of employees | 301 | Consolidated | Disclosed |
| Net assets | ¥15.0 billion | Consolidated | Disclosed |
| Net sales | ¥34.3 billion | Consolidated | Disclosed |
| Operating income | ¥2.8 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.9 billion | Consolidated | Disclosed |
| Net income | ¥1.8 billion | Consolidated | Disclosed |
| Total assets | ¥31.8 billion | Consolidated | Disclosed |
| Operating margin | 8.1% | Consolidated | Calculated |
| Net margin | 5.2% | Consolidated | Calculated |
| Sales per employee | 113905336 yen | Consolidated | Calculated |
| Total asset turnover | 1.08 times | Consolidated | Calculated |
| Net assets to total assets | 47.1% | Consolidated | Calculated |