KG Intelligence
KG Intelligence CO., LTD.
Company highlights
The annual dividend per share has risen for 4 consecutive years.
Key figures
Period 2024-12-21 to 2025-12-20ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Breakdown by business: not published
Revenue and profit
KG Intelligence
Period 2024-12-21 to 2025-12-20Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥0.1 billion | Consolidated |
| Advertising expenses | ¥90.91 million | Consolidated | |
| Salaries and bonuses | ¥84.59 million | Consolidated | |
| Directors' compensations | ¥66.73 million | Consolidated | |
| Welfare expenses | ¥21.14 million | Parent only | |
| Depreciation | ¥4.08 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥1.97 million | Consolidated | |
| Profit by stage | Ordinary income | ¥0.5 billion | Consolidated |
| Operating income | ¥0.4 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
KG Intelligence
Selling, general and administrative expenses
Period 2024-12-21 to 2025-12-20Source Annual securities reports
- Other ¥0.1 billion
- Advertising expenses ¥0.1 billion
- Salaries and bonuses ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Welfare expenses ¥0.0 billion
- Depreciation ¥0.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
KG Intelligence
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
KG Intelligence
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Operating revenue | ¥2.2B | ¥2.5B | ¥2.7B | ¥2.5B | ¥2.7B |
| Year on year (%) | +13.7% | +14.6% | +6.8% | -7.2% | +10.9% |
| Ordinary income (loss) | ¥0.0B | ¥0.3B | ¥0.4B | ¥0.3B | ¥0.5B |
| Change from prior year | loss to profit◆ | +703.5% | +41.1% | -15.8% | +44.2% |
| Ordinary income (loss) as a share of Operating revenue | 1.5% | 10.8% | 14.3% | 12.9% | 16.8% |
| Change (percentage points) | +19.7 points◆ | +9.3 points◆ | +3.5 points◆ | -1.3 points | +3.9 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2013Ordinary income (loss) as a share of revenue -3.8 points
- 2014Ordinary income (loss) as a share of revenue -5.2 points
- 2017Ordinary income (loss) as a share of revenue -5.3 points
- 2018Ordinary income (loss) as a share of revenue -6.4 points, Ordinary income (loss) profit to loss
- 2019Ordinary income (loss) as a share of revenue -7.7 points
- 2020Operating revenue year on year -22.6%, Ordinary income (loss) as a share of revenue -9.7 points
- 2021Ordinary income (loss) as a share of revenue +19.7 points, Ordinary income (loss) loss to profit
- 2022Ordinary income (loss) as a share of revenue +9.3 points
- 2023Ordinary income (loss) as a share of revenue +3.5 points
- 2025Ordinary income (loss) as a share of revenue +3.9 points
KG Intelligence
Earnings and net assets per share over time
Unit yenSource Annual securities reports
KG Intelligence
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 |
|---|---|---|---|---|---|
| Operating revenue | ¥2.2 billion | ¥2.5 billion | ¥2.7 billion | ¥2.5 billion | ¥2.7 billion |
| Ordinary income (loss) | ¥33.44 million | ¥0.3 billion | ¥0.4 billion | ¥0.3 billion | ¥0.5 billion |
| Net income (loss) attributable to owners of parent | ¥72.46 million | ¥0.3 billion | ¥0.4 billion | ¥0.2 billion | ¥0.3 billion |
| Comprehensive income | ¥70.92 million | ¥0.3 billion | ¥0.4 billion | ¥0.3 billion | ¥0.4 billion |
| Net assets | ¥5.4 billion | ¥5.7 billion | ¥6.0 billion | ¥5.9 billion | ¥6.0 billion |
| Total assets | ¥6.6 billion | ¥7.2 billion | ¥7.4 billion | ¥6.7 billion | ¥6.9 billion |
| Net assets per share | 743.94 yen | 781.64 yen | 821.99 yen | 807.05 yen | 822.42 yen |
| Basic earnings (loss) per share | 10.02 yen | 46.68 yen | 51.35 yen | 32.99 yen | 45.87 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 32.97 yen | Could not be retrieved |
| Equity-to-asset ratio | 81.6% | 79.0% | 79.9% | 87.8% | 87.4% |
| Return on equity | 1.3% | 6.1% | 6.4% | 4.1% | 5.6% |
| Net cash provided by (used in) operating activities | ¥0.4 billion | ¥0.5 billion | ¥0.3 billion | ¥-0.3 billion | ¥0.3 billion |
| Net cash provided by (used in) investing activities | ¥0.2 billion | ¥-0.2 billion | ¥-0.2 billion | ¥0.2 billion | ¥-0.1 billion |
| Net cash provided by (used in) financing activities | ¥-75.93 million | ¥-73.92 million | ¥-84.73 million | ¥-0.3 billion | ¥-0.3 billion |
| Cash and cash equivalents | ¥0.9 billion | ¥1.1 billion | ¥1.1 billion | ¥0.7 billion | ¥0.6 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥2.0 billion | ¥2.3 billion | ¥2.4 billion | ¥2.3 billion | ¥2.6 billion |
| Ordinary income (loss) | ¥57.20 million | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion | ¥0.5 billion |
| Net income (loss) | ¥96.81 million | ¥0.3 billion | ¥0.3 billion | ¥0.2 billion | ¥0.3 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 7,398,000 shares | 7,398,000 shares | 7,398,000 shares | 7,398,000 shares | 7,398,000 shares |
| Net assets | ¥5.5 billion | ¥5.7 billion | ¥6.0 billion | ¥5.9 billion | ¥6.1 billion |
| Total assets | ¥6.3 billion | ¥6.7 billion | ¥6.8 billion | ¥6.7 billion | ¥6.9 billion |
| Net assets per share | 757.37 yen | 791.17 yen | 825.93 yen | 810.66 yen | 826.91 yen |
| Dividend per share | 10 yen | 11.7 yen | 34 yen | 35 yen | 36 yen |
| Interim dividend per share | 5 yen | 5 yen | 5 yen | 17 yen | 18 yen |
| Basic earnings (loss) per share | 13.38 yen | 42.92 yen | 45.75 yen | 32.7 yen | 46.77 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 32.68 yen | Could not be retrieved |
| Equity-to-asset ratio | 86.3% | 86.0% | 87.5% | 88.3% | 87.8% |
| Return on equity | 1.8% | 5.5% | 5.7% | 4.0% | 5.7% |
| Payout ratio | 74.7% | 27.3% | 74.3% | 107.0% | 77.0% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥36 | ¥18 | 77.0% | |
| FY ending 12/2024 | ¥35 | ¥17 | 107.0% | |
| FY ending 12/2023 | ¥34 | ¥5 | 74.3% | |
| FY ending 12/2022 | ¥11.7 | ¥5 | 27.3% | |
| FY ending 12/2021 | ¥10 | ¥5 | 74.7% | |
| FY ending 12/2020 | ¥10 | ¥5 | Could not be retrieved | |
| FY ending 12/2019 | ¥10 | ¥5 | Could not be retrieved | |
| FY ending 12/2018 | ¥34.2 | ¥15.8 | Could not be retrieved | |
| FY ending 12/2017 | ¥41.9 | ¥19.1 | 172.3% | |
| FY ending 12/2016 | ¥19.4 | ¥10.2 | 51.8% | |
| FY ending 12/2015 | ¥19.6 | ¥10.4 | 50.5% | |
| FY ending 12/2014 | ¥20.8 | ¥10 | 48.6% | |
| FY ending 12/2013 | ¥16.8 | ¥7.2 | 25.1% | |
| FY ending 12/2012 | ¥10 | ¥5 | 12.5% |
KG Intelligence
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
KG Intelligence
Unit %Source Annual securities reports
- Financial institutions8.51%
- Securities firms1.27%
- Other corporations45.84%
- Foreign holders (institutions)3.11%
- Foreign holders (individuals)0.14%
- Individuals and others41.13%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社OHANA | 45.77% | 3,351,000 |
| 2 | 株式会社百十四銀行 | 3.57% | 261,000 |
| 3 | 益田 武美 | 3.01% | 221,000 |
| 4 | 須田 幸正 | 2.57% | 188,000 |
| 5 | KG社員持株会 | 2.06% | 151,000 |
| 6 | 株式会社香川銀行 | 1.78% | 130,000 |
| 7 | 株式会社中国銀行 | 1.71% | 125,000 |
| 8 | 株式会社伊予銀行 | 1.45% | 106,000 |
| 9 | 天井 智子 | 1.44% | 106,000 |
| 10 | INTERACTIVE BROKERS LLC(常任代理人 インタラクティブ・ブローカーズ証券株式会社) | 0.87% | 63,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥0.2 billion |
| FY ending 12/2020 | ¥6.00 million |
Revenue scale in the same industry
KG Intelligence
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
- … 500 companies
- 504 KUMAMOTO HOTEL CASTLEFY Mar 2026 ¥2.8B
- 505 ギックスFY Jun 2026 ¥2.8B
- 506 KG IntelligenceThis companyFY Dec 2025 ¥2.7B
- 507 EnjinFY May 2026 ¥2.7B
- 508 AKECHI GOLF CLUBFY Sep 2025 ¥2.7B
- … 163 companies
Workforce information
Women 8.7 yrs Average length of service by gender
Women 109 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 225 |
| Share of managers who are women | 15.3% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| 2022-07-20 | 令和4年度中国経済産業局における地域中小企業・小規模事業者の人材確保支援等事業(株式会社KG情報) | 経済産業省 | ¥26.00 million |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥22.00 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 | ¥0.4 billion | Consolidated |
| Operating revenue | ¥2.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Cash and cash equivalents | ¥0.6 billion | Consolidated |
| Net assets | ¥6.0 billion | Consolidated |
| Ordinary income (loss) | ¥0.5 billion | Consolidated |
| Total assets | ¥6.9 billion | Consolidated |
| Return on equity | 5.6% | Consolidated |
| Equity-to-asset ratio | 87.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Basic earnings (loss) per share | 45.87 yen | Consolidated |
| Net assets per share | 822.42 yen | Consolidated |
| Dividend per share | 36 yen | Parent only |
| Operating revenue | ¥2.6 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Total number of issued shares (common stock) | 7,398,000 shares | Parent only |
| Net assets | ¥6.1 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥6.9 billion | Parent only |
| Return on equity | 5.7% | Parent only |
| Equity-to-asset ratio | 87.8% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 77.0% | Parent only |
| Interim dividend per share | 18 yen | Parent only |
| Basic earnings (loss) per share | 46.77 yen | Parent only |
| Net assets per share | 826.91 yen | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 176 people | Consolidated |
| Number of employees | 176 people | Consolidated |
| Average length of service (years) | 12 years | Parent only |
| Average length of service months | 10 months | Parent only |
| Average annual salary | ¥4.90 million | Parent only |
| Average age (years) | 41.6 years old | Parent only |
| Number of employees | 165 people | Parent only |
| Number of employees | 165 people | Parent only |
| Number of employees | 165 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 41 people | Consolidated |
| Average number of temporary employees | 41 people | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Average number of temporary employees | 38 people | Parent only |
| Average number of temporary employees | 38 people | Parent only |
| Average number of temporary employees | 38 people | Parent only |
| Total return on the share price index | 212.9% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,706,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 77,900 shares | Consolidated |
| Number of shares | 7,398,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.1% | Consolidated |
| Shareholding ratio | 64.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 77,900 shares | Consolidated |
| Number of voting rights | 73,106 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 281.4% | 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 | ¥22.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥22.00 million | Consolidated |
Balance sheet (119 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.14 million | Consolidated |
| Other | ¥82.63 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥13.76 million | Consolidated |
| Other | ¥43.94 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥60.86 million | Consolidated |
| Other, net | ¥12.20 million | Consolidated |
| Work in process | ¥0.21 million | Consolidated |
| Retained earnings | ¥4.0 billion | Consolidated |
| Advances received | ¥67.61 million | Consolidated |
| Raw materials and supplies | ¥14.09 million | Consolidated |
| Notes receivable - trade | ¥4.03 million | Consolidated |
| Non-current liabilities | ¥0.3 billion | Consolidated |
| Non-current assets | ¥1.4 billion | Consolidated |
| Land | ¥0.8 billion | Consolidated |
| Accounts receivable - trade | ¥0.4 billion | Consolidated |
| Contract assets | ¥70.96 million | Consolidated |
| Buildings and structures | ¥1.0 billion | Consolidated |
| Buildings and structures, net | ¥0.3 billion | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥0.2 billion | Consolidated |
| Investment securities | ¥0.1 billion | Consolidated |
| Subscription rights to shares | ¥1.98 million | Consolidated |
| Property, plant and equipment | ¥1.1 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥6.0 billion | Consolidated |
| Machinery, equipment and vehicles | ¥1.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥28.16 million | Consolidated |
| Current liabilities | ¥0.6 billion | Consolidated |
| Current assets | ¥5.5 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Accumulated depreciation | ¥-1.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.90 million | Consolidated |
| Intangible assets | ¥43.94 million | Consolidated |
| Cash and cash equivalents | ¥0.6 billion | Consolidated |
| Cash and deposits | ¥5.0 billion | Consolidated |
| Net assets | ¥6.0 billion | Consolidated |
| Net assets | ¥6.0 billion | Consolidated |
| Total assets | ¥6.9 billion | Consolidated |
| Deferred tax liabilities | ¥9.89 million | Consolidated |
| Deferred tax assets | ¥1.16 million | Consolidated |
| Treasury stock | ¥-36.28 million | Consolidated |
| Finished goods | ¥5.28 million | Consolidated |
| Valuation and translation adjustments | ¥61.76 million | Consolidated |
| Liabilities | ¥0.9 billion | Consolidated |
| Liabilities and net assets | ¥6.9 billion | Consolidated |
| Accounts payable - trade | ¥51.24 million | Consolidated |
| Allowance for doubtful accounts | ¥-1.11 million | Consolidated |
| Allowance for doubtful accounts | ¥-1.16 million | Consolidated |
| Capital surplus | ¥1.0 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Asset retirement obligations | ¥7.39 million | Consolidated |
| Provision for bonuses | ¥0.61 million | Consolidated |
| Net defined benefit liability | ¥55.60 million | Consolidated |
| Other | ¥2.14 million | Parent only |
| Other | ¥76.84 million | Parent only |
| Other | ¥87.70 million | Parent only |
| Other | ¥11.50 million | Parent only |
| Other | ¥17.14 million | Parent only |
| Valuation difference on available-for-sale securities | ¥60.86 million | Parent only |
| Other capital surplus | ¥4.26 million | Parent only |
| Software | ¥26.63 million | Parent only |
| Work in process | ¥0.21 million | Parent only |
| Retained earnings | ¥4.0 billion | Parent only |
| Legal retained earnings | ¥7.93 million | Parent only |
| Advances received | ¥61.63 million | Parent only |
| Prepaid expenses | ¥2.15 million | Parent only |
| Raw materials and supplies | ¥14.07 million | Parent only |
| Notes receivable - trade | ¥4.03 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥1.6 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥3.27 million | Parent only |
| Land | ¥0.7 billion | Parent only |
| Accounts receivable - trade | ¥0.4 billion | Parent only |
| Contract assets | ¥69.43 million | Parent only |
| Tools, furniture and fixtures | ¥12.14 million | Parent only |
| Buildings, net | ¥0.2 billion | Parent only |
| Provision for directors' retirement benefits | ¥0.2 billion | Parent only |
| Investments and other assets | ¥0.5 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥1.98 million | Parent only |
| Property, plant and equipment | ¥1.0 billion | Parent only |
| Income taxes payable | ¥0.1 billion | Parent only |
| Accrued expenses | ¥18.18 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥6.0 billion | Parent only |
| Structures, net | ¥4.83 million | Parent only |
| Machinery and equipment, net | ¥28.16 million | Parent only |
| Current liabilities | ¥0.6 billion | Parent only |
| Current assets | ¥5.3 billion | Parent only |
| Intangible assets | ¥43.78 million | Parent only |
| Cash and deposits | ¥4.8 billion | Parent only |
| Net assets | ¥6.1 billion | Parent only |
| Net assets | ¥6.1 billion | Parent only |
| Total assets | ¥6.9 billion | Parent only |
| Deferred tax liabilities | ¥9.89 million | Parent only |
| Retained earnings brought forward | ¥4.0 billion | Parent only |
| Treasury stock | ¥-36.28 million | Parent only |
| Finished goods | ¥5.28 million | Parent only |
| Valuation and translation adjustments | ¥60.86 million | Parent only |
| Liabilities | ¥0.8 billion | Parent only |
| Liabilities and net assets | ¥6.9 billion | Parent only |
| Accounts payable - trade | ¥50.82 million | Parent only |
| Allowance for doubtful accounts | ¥-3.67 million | Parent only |
| Allowance for doubtful accounts | ¥-1.15 million | Parent only |
| Capital surplus | ¥1.0 billion | Parent only |
| Legal capital surplus | ¥1.0 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Asset retirement obligations | ¥7.39 million | Parent only |
| Provision for bonuses | ¥0.57 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Provision for retirement benefits | ¥55.60 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥3.98 million | Parent only |
| Shares of subsidiaries and associates | ¥0.3 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥50.00 million | Parent only |
| Deposits received | ¥26.80 million | Parent only |
Statement of income (71 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.70 million | Consolidated |
| Other | ¥0.18 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other comprehensive income | ¥40.20 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥40.13 million | Consolidated |
| Real estate rent | ¥6.13 million | Consolidated |
| Rent expenses on real estates | ¥1.46 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥0.4 billion | Consolidated |
| Interest income | ¥8.29 million | Consolidated |
| Dividend income | ¥3.47 million | Consolidated |
| Operating income | ¥0.4 billion | Consolidated |
| Operating cost | ¥1.9 billion | Consolidated |
| Operating revenue | ¥2.7 billion | Consolidated |
| Non-operating income | ¥22.59 million | Consolidated |
| Non-operating expenses | ¥3.08 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Operating gross profit | ¥0.8 billion | Consolidated |
| Loss on retirement of non-current assets | ¥1.43 million | Consolidated |
| Advertising expenses | ¥90.91 million | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Directors' compensations | ¥66.73 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | Consolidated |
| Income taxes - current | ¥0.1 billion | Consolidated |
| Income taxes | ¥0.1 billion | Consolidated |
| Income taxes - deferred | ¥4.33 million | Consolidated |
| Depreciation | ¥4.08 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.07 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥0.07 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-43.50 million | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated |
| Salaries and bonuses | ¥84.59 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥0.4 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥1.97 million | Consolidated |
| Other | ¥0.41 million | Parent only |
| Other | ¥0.18 million | Parent only |
| Other | ¥94.54 million | Parent only |
| Real estate rent | ¥6.28 million | Parent only |
| Rent expenses on real estates | ¥1.46 million | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥8.07 million | Parent only |
| Dividend income | ¥3.47 million | Parent only |
| Operating income | ¥0.4 billion | Parent only |
| Operating cost | ¥1.8 billion | Parent only |
| Operating revenue | ¥2.6 billion | Parent only |
| Non-operating income | ¥24.21 million | Parent only |
| Non-operating expenses | ¥3.08 million | Parent only |
| Operating gross profit | ¥0.8 billion | Parent only |
| Loss on retirement of non-current assets | ¥1.43 million | Parent only |
| Advertising expenses | ¥88.37 million | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Directors' compensations | ¥58.33 million | Parent only |
| Income taxes - current | ¥0.1 billion | Parent only |
| Income taxes | ¥0.1 billion | Parent only |
| Income taxes - deferred | ¥4.49 million | Parent only |
| Depreciation | ¥3.13 million | Parent only |
| Welfare expenses | ¥21.14 million | Parent only |
| Income (loss) before income taxes | ¥0.5 billion | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Salaries and bonuses | ¥67.56 million | Parent only |
| Selling, general and administrative expenses | ¥0.3 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥2.97 million | Parent only |
| Provision of allowance for doubtful accounts | ¥1.95 million | Parent only |
Accounts unique to this company (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥3.01 million | Consolidated |
| Revenue | ¥3.01 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥42.18 million | Consolidated |
| Total changes during the period | ¥0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥42.11 million | Parent only |
Statement of cash flows (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-20.14 million | Consolidated |
| Other | ¥-0.13 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥-21.43 million | Consolidated |
| Decrease (increase) in other current assets | ¥0.07 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.35 million | Consolidated |
| Interest and dividends income received | ¥5.92 million | Consolidated |
| Interest and dividend income | ¥-11.76 million | Consolidated |
| Loss on retirement of non-current assets | ¥1.43 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-46.61 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥4.4 billion | Consolidated |
| Payments into time deposits | ¥-4.4 billion | Consolidated |
| Subtotal | ¥0.4 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥9.96 million | Consolidated |
| Payments for guarantee deposits | ¥-3.60 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.1 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.16 million | Consolidated |
| Decrease (increase) in inventories | ¥-4.35 million | Consolidated |
| Income taxes paid | ¥-60.81 million | Consolidated |
| Income taxes refund | ¥4.12 million | Consolidated |
| Depreciation | ¥40.10 million | Consolidated |
| Purchase of intangible assets | ¥-21.49 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥1.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.06 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥1.82 million | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated | Disclosed |
| Dividend per share | 36 | Parent only | Disclosed |
| Number of employees | 176 | Consolidated | Disclosed |
| Net assets | ¥6.0 billion | Consolidated | Disclosed |
| Operating income | ¥0.4 billion | Consolidated | Disclosed |
| Operating revenue | ¥2.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.5 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥6.9 billion | Consolidated | Disclosed |
| Operating margin | 16.1% | Consolidated | Calculated |
| Net margin | 12.3% | Consolidated | Calculated |
| Sales per employee | 15546051 yen | Consolidated | Calculated |
| Total asset turnover | 0.4 times | Consolidated | Calculated |
| Net assets to total assets | 87.4% | Consolidated | Calculated |