HEIAN CEREMONY SERVICE
HEIAN CEREMONY SERVICE CO.,LTD.
Company highlights
The largest segment by revenue is Funeral, at 85.1% of the total.
Key figures
Period Apr 2024 to Mar 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
HEIAN CEREMONY SERVICE
Revenue and profit by business segment
Period Apr 2024 to Mar 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Funeral | ¥9.2 billion | 85.1% | ¥8.7 billion | ¥2.6 billion | 92.9% | 28.5% | ¥2.5 billion |
| Nursing Care | ¥1.1 billion | 10.3% | ¥1.1 billion | ¥25.93 million | 0.9% | 2.3% | ¥21.47 million |
| Marriage | ¥0.3 billion | 2.6% | ¥0.3 billion | ¥35.24 million | 1.2% | 12.8% | ¥43.45 million |
| Mutual aid association | ¥0.2 billion | 2.1% | ¥0.2 billion | ¥0.1 billion | 4.9% | 61.5% | ¥0.1 billion |
| Total of the businesses | ¥10.8 billion | 100.0% | ¥2.8 billion | 100.0% | |||
Revenue and profit
HEIAN CEREMONY SERVICE
Period Apr 2024 to Mar 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥0.5 billion | Consolidated |
| Payrolls and allowances | ¥0.4 billion | Consolidated | |
| Salaries, allowances and bonuses | ¥0.3 billion | Parent only | |
| Other | ¥0.1 billion | Parent only | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Depreciation | ¥91.86 million | Consolidated | |
| Promotion expenses | ¥77.55 million | Parent only | |
| Taxes and dues | ¥76.53 million | Parent only | |
| Rents | ¥75.33 million | Parent only | |
| Legal welfare expenses | ¥65.55 million | Parent only | |
| Commission fees | ¥54.79 million | Parent only | |
| Operations consignment expenses | ¥17.04 million | Parent only | |
| Retirement benefit expenses | ¥13.22 million | Consolidated | |
| Rent expenses | ¥2.63 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥3.4 billion | Consolidated |
| Ordinary income | ¥1.9 billion | Consolidated | |
| Operating income | ¥1.7 billion | Consolidated | |
| Net income | ¥1.4 billion | Consolidated |
HEIAN CEREMONY SERVICE
Selling, general and administrative expenses
Period Apr 2024 to Mar 2025Source Annual securities reports
- Advertising expenses ¥0.5 billion
- Payrolls and allowances ¥0.4 billion
- Salaries, allowances and bonuses ¥0.3 billion
- Other ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Depreciation ¥0.1 billion
- Other (not itemized) ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
HEIAN CEREMONY SERVICE
Long-term revenue, profit and asset trends
Period 2013 to 2025Source Annual securities reportsDisclosed
HEIAN CEREMONY SERVICE
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥8.3B | ¥9.0B | ¥9.7B | ¥10.1B | ¥10.6B |
| Year on year (%) | -14.9% | +7.5% | +7.8% | +4.3% | +5.1% |
| Ordinary income (loss) | ¥1.1B | ¥1.4B | ¥1.6B | ¥1.8B | ¥1.9B |
| Change from prior year | -41.8% | +25.0% | +19.1% | +8.3% | +7.0% |
| Ordinary income (loss) as a share of Net sales | 13.1% | 15.2% | 16.8% | 17.5% | 17.8% |
| Change (percentage points) | -6.1 points◆ | +2.1 points◆ | +1.6 points | +0.7 points | +0.3 points |
Fiscal periods marked for changes
- 2021Ordinary income (loss) as a share of revenue -6.1 points
- 2022Ordinary income (loss) as a share of revenue +2.1 points
HEIAN CEREMONY SERVICE
Earnings and net assets per share over time
Unit yenSource Annual securities reports
HEIAN CEREMONY SERVICE
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 | ¥8.3 billion | ¥9.0 billion | ¥9.7 billion | ¥10.1 billion | ¥10.6 billion |
| Ordinary income (loss) | ¥1.1 billion | ¥1.4 billion | ¥1.6 billion | ¥1.8 billion | ¥1.9 billion |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | ¥0.9 billion | ¥1.1 billion | ¥0.9 billion | ¥1.4 billion |
| Comprehensive income | ¥0.7 billion | ¥0.9 billion | ¥1.1 billion | ¥0.9 billion | ¥1.3 billion |
| Net assets | ¥19.1 billion | ¥19.6 billion | ¥20.3 billion | ¥20.7 billion | ¥21.6 billion |
| Total assets | ¥33.2 billion | ¥33.3 billion | ¥33.9 billion | ¥34.0 billion | ¥34.5 billion |
| Net assets per share | 1,549.8 yen | 1,603.5 yen | 1,667.15 yen | 1,724.83 yen | 1,803.65 yen |
| Basic earnings (loss) per share | 54.43 yen | 75.95 yen | 86.3 yen | 73.27 yen | 113.7 yen |
| Equity-to-asset ratio | 57.5% | 58.8% | 59.8% | 60.8% | 62.6% |
| Return on equity | 3.7% | 4.8% | 5.3% | 4.3% | 6.4% |
| Net cash provided by (used in) operating activities | ¥0.5 billion | ¥1.1 billion | ¥1.5 billion | ¥1.5 billion | ¥1.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.9 billion | ¥-1.2 billion | ¥-1.2 billion | ¥-1.1 billion | ¥-3.9 billion |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | ¥-0.4 billion | ¥-0.4 billion | ¥-0.5 billion | ¥-0.4 billion |
| Cash and cash equivalents | ¥9.2 billion | ¥8.7 billion | ¥8.5 billion | ¥8.5 billion | ¥5.6 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥7.0 billion | ¥7.6 billion | ¥8.3 billion | ¥8.7 billion | ¥9.2 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥1.3 billion | ¥1.5 billion | ¥1.6 billion | ¥1.6 billion |
| Net income (loss) | ¥0.8 billion | ¥0.9 billion | ¥1.0 billion | ¥0.8 billion | ¥1.2 billion |
| Capital stock | ¥0.8 billion | ¥0.8 billion | ¥0.8 billion | ¥0.8 billion | ¥0.8 billion |
| Total number of issued shares (common stock) | 14,667,000 shares | 12,306,795 shares | 12,306,795 shares | 12,306,795 shares | 12,306,795 shares |
| Net assets | ¥18.0 billion | ¥18.6 billion | ¥19.2 billion | ¥19.5 billion | ¥20.3 billion |
| Total assets | ¥24.4 billion | ¥25.0 billion | ¥25.8 billion | ¥26.1 billion | ¥26.9 billion |
| Net assets per share | 1,466.56 yen | 1,518.3 yen | 1,578.42 yen | 1,626.76 yen | 1,697.59 yen |
| Dividend per share | 27 yen | 27 yen | 28 yen | 30 yen | 34 yen |
| Interim dividend per share | 13 yen | 13 yen | 13 yen | 14 yen | 16 yen |
| Basic earnings (loss) per share | 58.25 yen | 74.53 yen | 83.21 yen | 65.35 yen | 102.82 yen |
| Equity-to-asset ratio | 73.8% | 74.2% | 74.4% | 74.7% | 75.5% |
| Return on equity | 4.1% | 5.0% | 5.4% | 4.1% | 6.2% |
| Payout ratio | 46.4% | 36.2% | 33.6% | 45.9% | 33.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2025 | ¥34 | ¥16 | 33.1% | |
| FY ending 3/2024 | ¥30 | ¥14 | 45.9% | |
| FY ending 3/2023 | ¥28 | ¥13 | 33.6% | |
| FY ending 3/2022 | ¥27 | ¥13 | 36.2% | |
| FY ending 3/2021 | ¥27 | ¥13 | 46.4% | |
| FY ending 3/2020 | ¥27 | ¥13 | 32.3% | |
| FY ending 3/2019 | ¥28 | ¥16 | 27.8% | |
| FY ending 3/2018 | ¥24 | ¥12 | 25.2% | |
| FY ending 3/2017 | ¥23 | ¥11 | 22.3% | |
| FY ending 3/2016 | ¥21 | ¥10 | 24.1% | |
| FY ending 3/2015 | ¥20 | ¥10 | 24.4% | |
| FY ending 3/2014 | ¥19 | ¥9 | 23.5% | |
| FY ending 3/2013 | ¥19 | ¥9 | 23.0% |
HEIAN CEREMONY SERVICE
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
HEIAN CEREMONY SERVICE
Unit %Source Annual securities reports
- Financial institutions1.61%
- Securities firms0.81%
- Other corporations23.75%
- Foreign holders (institutions)7.04%
- Foreign holders (individuals)0.08%
- Individuals and others66.71%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 相馬秀行 | 20.42% | 2,447,000 |
| 2 | 小余綾弘産株式会社 | 18.32% | 2,195,000 |
| 3 | 光通信株式会社 | 3.58% | 429,000 |
| 4 | 山田雅孝 | 3.06% | 367,000 |
| 5 | 山田たか子 | 3.05% | 365,000 |
| 6 | JP MORGAN CHASE BANK 385632 (常任代理人 株式会社みずほ銀行決済営業部) | 3.04% | 363,000 |
| 7 | 山田朗弘 | 2.97% | 355,000 |
| 8 | 相馬ちず子 | 2.7% | 323,000 |
| 9 | 相馬桂 | 1.86% | 223,000 |
| 10 | 山田悦子 | 1.4% | 168,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2025 | ¥0.8 billion |
| FY ending 3/2021 | ¥1.5 billion |
Revenue scale in the same industry
HEIAN CEREMONY SERVICE
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
- … 306 companies
- 310 SHUEI YOBIKOFY Mar 2026 ¥10.7B
- 311 ABISTFY Sep 2025 ¥10.6B
- 312 HEIAN CEREMONY SERVICEThis companyFY Mar 2025 ¥10.6B
- 313 Nippon Ski Resort DevelopmentFY Jul 2025 ¥10.5B
- 314 セルムFY Mar 2026 ¥10.3B
- … 357 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 800 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
26.7 hours |
| Share of managers who are women | 12% |
| Share of board members who are women | 33.3% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 2,744 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | オリエント監査法人 |
| Audit fees (this year, total) | ¥27.00 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 | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Net sales | ¥10.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.9 billion | Consolidated |
| Cash and cash equivalents | ¥5.6 billion | Consolidated |
| Net assets | ¥21.6 billion | Consolidated |
| Ordinary income (loss) | ¥1.9 billion | Consolidated |
| Total assets | ¥34.5 billion | Consolidated |
| Return on equity | 6.4% | Consolidated |
| Equity-to-asset ratio | 62.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Basic earnings (loss) per share | 113.7 yen | Consolidated |
| Net assets per share | 1,803.65 yen | Consolidated |
| Dividend per share | 34 yen | Parent only |
| Net sales | ¥9.2 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Total number of issued shares (common stock) | 12,306,795 shares | Parent only |
| Net assets | ¥20.3 billion | Parent only |
| Ordinary income (loss) | ¥1.6 billion | Parent only |
| Total assets | ¥26.9 billion | Parent only |
| Return on equity | 6.2% | Parent only |
| Equity-to-asset ratio | 75.5% | Parent only |
| Capital stock | ¥0.8 billion | Parent only |
| Payout ratio | 33.1% | Parent only |
| Interim dividend per share | 16 yen | Parent only |
| Basic earnings (loss) per share | 102.82 yen | Parent only |
| Net assets per share | 1,697.59 yen | Parent only |
Employees (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 293 people | Consolidated |
| Number of employees | 293 people | Consolidated |
| Wage gap between men and women (all employees) | 48.4% | Parent only |
| Average length of service (years) | 13 years | Parent only |
| Average length of service months | 3 months | Parent only |
| Average annual salary | ¥5.58 million | Parent only |
| Average age (years) | 42 years old | Parent only |
| Average age months | 7 months | Parent only |
| Number of employees | 201 people | Parent only |
| Number of employees | 201 people | Parent only |
| Number of employees | 201 people | Parent only |
| Wage gap between men and women (regular employees) | 61.3% | Parent only |
| Wage gap between men and women (non-regular employees) | 96.7% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 849 people | Consolidated |
| Average number of temporary employees | 849 people | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Average number of temporary employees | 504 people | Parent only |
| Average number of temporary employees | 504 people | Parent only |
| Average number of temporary employees | 504 people | Parent only |
| Total return on the share price index | 213.4% | Parent only |
| Ratio of female employees in managerial positions | 12.0% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 7,238,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 323,900 shares | Consolidated |
| Number of shares | 12,306,795 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.6% | Consolidated |
| Shareholding ratio | 60.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 323,900 shares | Consolidated |
| Number of voting rights | 119,727 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.50 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 123.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.8 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 (124 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥34.33 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥-35.11 million | Consolidated |
| Accumulated impairment loss on leased assets | ¥14.79 million | Consolidated |
| Retained earnings | ¥18.3 billion | Consolidated |
| Raw materials and supplies | ¥0.2 billion | Consolidated |
| Merchandise and finished goods | ¥38.41 million | Consolidated |
| Non-current liabilities | ¥11.6 billion | Consolidated |
| Non-current assets | ¥26.3 billion | Consolidated |
| Land | ¥9.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.7 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Buildings and structures | ¥18.4 billion | Consolidated |
| Buildings and structures, net | ¥6.3 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Provision for directors' retirement benefits | ¥83.91 million | Consolidated |
| Investments and other assets | ¥9.5 billion | Consolidated |
| Investment securities | ¥5.3 billion | Consolidated |
| Lease and guarantee deposits | ¥1.5 billion | Consolidated |
| Securities | ¥1.9 billion | Consolidated |
| Property, plant and equipment | ¥16.8 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Accrued consumption taxes | ¥92.46 million | Consolidated |
| Shareholders' equity | ¥21.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.9 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥1.3 billion | Consolidated |
| Current assets | ¥8.2 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-1.6 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-12.1 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-0.7 billion | Consolidated |
| Intangible assets | ¥41.54 million | Consolidated |
| Cash and cash equivalents | ¥5.6 billion | Consolidated |
| Cash and deposits | ¥5.7 billion | Consolidated |
| Net assets | ¥21.6 billion | Consolidated |
| Net assets | ¥21.6 billion | Consolidated |
| Total assets | ¥34.5 billion | Consolidated |
| Deferred tax assets | ¥0.5 billion | Consolidated |
| Treasury stock | ¥-0.3 billion | Consolidated |
| Valuation and translation adjustments | ¥-35.11 million | Consolidated |
| Liabilities | ¥12.9 billion | Consolidated |
| Liabilities and net assets | ¥34.5 billion | Consolidated |
| Accounts payable - trade | ¥0.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-4.36 million | Consolidated |
| Capital surplus | ¥2.8 billion | Consolidated |
| Capital stock | ¥0.8 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Accumulated impairment loss on long term leased assets | ¥5.92 million | Consolidated |
| Other | ¥11.95 million | Parent only |
| Other | ¥2.97 million | Parent only |
| Other | ¥5.58 million | Parent only |
| Other | ¥35.85 million | Parent only |
| Other | ¥10.57 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-0.05 million | Parent only |
| Software | ¥10.98 million | Parent only |
| Life insurance funds | ¥0.2 billion | Parent only |
| Investments in capital | ¥0.27 million | Parent only |
| General reserve | ¥15.9 billion | Parent only |
| Retained earnings | ¥17.0 billion | Parent only |
| Legal retained earnings | ¥27.62 million | Parent only |
| Advances received | ¥29.11 million | Parent only |
| Prepaid expenses | ¥71.33 million | Parent only |
| Raw materials and supplies | ¥0.1 billion | Parent only |
| Merchandise and finished goods | ¥31.26 million | Parent only |
| Non-current liabilities | ¥5.4 billion | Parent only |
| Non-current assets | ¥21.0 billion | Parent only |
| Land | ¥9.0 billion | Parent only |
| Tools, furniture and fixtures | ¥1.3 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings | ¥15.0 billion | Parent only |
| Buildings, net | ¥4.9 billion | Parent only |
| Construction in progress | ¥0.2 billion | Parent only |
| Provision for directors' retirement benefits | ¥83.91 million | Parent only |
| Investments and other assets | ¥6.3 billion | Parent only |
| Investment securities | ¥2.0 billion | Parent only |
| Lease and guarantee deposits | ¥0.5 billion | Parent only |
| Securities | ¥1.0 billion | Parent only |
| Property, plant and equipment | ¥14.6 billion | Parent only |
| Accounts receivable - other | ¥20.67 million | Parent only |
| Income taxes payable | ¥0.3 billion | Parent only |
| Accrued consumption taxes | ¥72.35 million | Parent only |
| Accrued expenses | ¥0.1 billion | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥20.3 billion | Parent only |
| Structures | ¥0.8 billion | Parent only |
| Structures, net | ¥0.2 billion | Parent only |
| Machinery and equipment | ¥0.2 billion | Parent only |
| Machinery and equipment, net | ¥0.1 billion | Parent only |
| Current liabilities | ¥1.2 billion | Parent only |
| Current assets | ¥6.0 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-1.2 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-10.1 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-0.5 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-99.38 million | Parent only |
| Accumulated depreciation and impairment loss | ¥-0.4 billion | Parent only |
| Intangible assets | ¥21.55 million | Parent only |
| Cash and deposits | ¥4.4 billion | Parent only |
| Net assets | ¥20.3 billion | Parent only |
| Net assets | ¥20.3 billion | Parent only |
| Total assets | ¥26.9 billion | Parent only |
| Deferred tax assets | ¥0.4 billion | Parent only |
| Retained earnings brought forward | ¥1.1 billion | Parent only |
| Treasury stock | ¥-0.3 billion | Parent only |
| Valuation and translation adjustments | ¥-0.05 million | Parent only |
| Liabilities | ¥6.6 billion | Parent only |
| Liabilities and net assets | ¥26.9 billion | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.68 million | Parent only |
| Capital surplus | ¥2.8 billion | Parent only |
| Legal capital surplus | ¥2.8 billion | Parent only |
| Capital stock | ¥0.8 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Vehicle and delivery equipment | ¥0.5 billion | Parent only |
| Vehicles, net | ¥55.35 million | Parent only |
| Provision for retirement benefits | ¥0.2 billion | Parent only |
| Long-term prepaid expenses | ¥0.80 million | Parent only |
| Shares of subsidiaries and associates | ¥2.4 billion | Parent only |
| Long term loans payable to subsidiaries and affiliates | ¥5.0 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.8 billion | Parent only |
| Deposits received | ¥3.89 million | Parent only |
| Current portion of long term loans receivable from subsidiaries and affiliates | ¥0.1 billion | Parent only |
Accounts unique to this company (20 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥1.9 billion | Consolidated |
| Revenue | ¥1.21 million | Consolidated |
| Revenue | ¥11.1 billion | Consolidated |
| Revenue | ¥24.60 million | Consolidated |
| Revenue | ¥0.30 million | Consolidated |
| Revenue | ¥0.62 million | Consolidated |
| Revenue | ¥5,000 | Consolidated |
| Revenue | ¥-0.4 billion | Consolidated |
| Revenue | ¥3.5 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥8.9 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥6.0 billion | Parent only |
| Revenue | ¥22.75 million | Parent only |
| Revenue | ¥7.80 million | Parent only |
| Revenue | ¥45.06 million | Parent only |
| Revenue | ¥53.97 million | Parent only |
Statement of income (75 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥68.79 million | Consolidated |
| Other | ¥2.53 million | Consolidated |
| Other comprehensive income | ¥-34.48 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-34.48 million | Consolidated |
| Loss on insurance cancellation | ¥1.43 million | Consolidated |
| Dividends from surplus | ¥-0.4 billion | Consolidated |
| Comprehensive income | ¥1.3 billion | Consolidated |
| Interest income | ¥14.08 million | Consolidated |
| Rental income | ¥51.72 million | Consolidated |
| Dividend income | ¥0.50 million | Consolidated |
| Operating income | ¥1.7 billion | Consolidated |
| Non-operating income | ¥0.2 billion | Consolidated |
| Non-operating expenses | ¥15.38 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated |
| Cost of sales | ¥7.2 billion | Consolidated |
| Gross profit (loss) | ¥3.4 billion | Consolidated |
| Net sales | ¥10.6 billion | Consolidated |
| Advertising expenses | ¥0.5 billion | Consolidated |
| Net income | ¥1.4 billion | Consolidated |
| Net income | ¥1.4 billion | Consolidated |
| Net income (loss) | ¥1.4 billion | Consolidated |
| Net income (loss) | ¥1.4 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.9 billion | Consolidated |
| Income taxes - current | ¥0.6 billion | Consolidated |
| Income taxes | ¥0.5 billion | Consolidated |
| Income taxes - deferred | ¥-92.88 million | Consolidated |
| Depreciation | ¥10.49 million | Consolidated |
| Depreciation | ¥91.86 million | Consolidated |
| Impairment loss | ¥22.47 million | Consolidated |
| Extraordinary loss | ¥22.47 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-2.9 billion | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Ordinary income | ¥1.9 billion | Consolidated |
| Payrolls and allowances-SGA | ¥0.4 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.7 billion | Consolidated |
| Retirement benefit expenses | ¥13.22 million | Consolidated |
| Other | ¥60.65 million | Parent only |
| Other | ¥0.43 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Operations consignment expenses | ¥17.04 million | Parent only |
| Dividends from surplus | ¥-0.4 billion | Parent only |
| Interest income | ¥15.07 million | Parent only |
| Rental income | ¥36.49 million | Parent only |
| Dividend income | ¥0.1 billion | Parent only |
| Operating income | ¥1.4 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥97.42 million | Parent only |
| Rents | ¥75.33 million | Parent only |
| Cost of sales | ¥6.3 billion | Parent only |
| Gross profit (loss) | ¥2.9 billion | Parent only |
| Net sales | ¥9.2 billion | Parent only |
| Advertising expenses | ¥0.5 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Net income (loss) | ¥1.2 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥87.48 million | Parent only |
| Commission fees | ¥54.79 million | Parent only |
| Income taxes - current | ¥0.5 billion | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥-97.08 million | Parent only |
| Legal welfare expenses | ¥65.55 million | Parent only |
| Depreciation | ¥9.51 million | Parent only |
| Depreciation | ¥72.00 million | Parent only |
| Taxes and dues | ¥76.53 million | Parent only |
| Income (loss) before income taxes | ¥1.6 billion | Parent only |
| Ordinary income | ¥1.6 billion | Parent only |
| Salaries, allowances and bonuses | ¥0.3 billion | Parent only |
| Promotion expenses | ¥77.55 million | Parent only |
| Selling, general and administrative expenses | ¥1.5 billion | Parent only |
| Rent expenses | ¥2.63 million | Parent only |
| Retirement benefit expenses | ¥11.53 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.9 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-34.48 million | Consolidated |
| Total changes during the period | ¥0.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.16 million | Parent only |
Statement of cash flows (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Other proceeds | ¥59.50 million | Consolidated |
| Other payments | ¥-26.29 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-4.65 million | Consolidated |
| Loss gain on cancellation of insurance contract | ¥1.43 million | Consolidated |
| Interest and dividends income received | ¥5.30 million | Consolidated |
| Interest and dividend income | ¥-14.58 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-23.81 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.1 billion | Consolidated |
| Payments into time deposits | ¥-0.1 billion | Consolidated |
| Subtotal | ¥2.0 billion | Consolidated |
| Purchase of investment securities | ¥-5.7 billion | Consolidated |
| Purchase of short term investment securities | ¥-1.0 billion | Consolidated |
| Purchase of property plant and equipment | ¥-0.8 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥3.57 million | Consolidated |
| Decrease (increase) in inventories | ¥-9.25 million | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated |
| Impairment loss | ¥22.47 million | Consolidated |
| Purchase of intangible assets | ¥-0.50 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥1.26 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥14.34 million | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.4 billion | Consolidated | Disclosed |
| Dividend per share | 34 | Parent only | Disclosed |
| Number of employees | 293 | Consolidated | Disclosed |
| Net assets | ¥21.6 billion | Consolidated | Disclosed |
| Net sales | ¥10.6 billion | Consolidated | Disclosed |
| Operating income | ¥1.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.9 billion | Consolidated | Disclosed |
| Net income | ¥1.4 billion | Consolidated | Disclosed |
| Total assets | ¥34.5 billion | Consolidated | Disclosed |
| Operating margin | 16.4% | Consolidated | Calculated |
| Net margin | 12.9% | Consolidated | Calculated |
| Sales per employee | 36169017 yen | Consolidated | Calculated |
| Total asset turnover | 0.31 times | Consolidated | Calculated |
| Net assets to total assets | 62.6% | Consolidated | Calculated |