key coffee
key coffee inc
Company highlights
The largest segment by revenue is Coffee related, at 93.7% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
key coffee
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Coffee related | ¥83.6 billion | 93.7% | ¥69.9 billion | ¥1.6 billion | 96.4% | 1.9% | ¥0.9 billion |
| Food and beverage related | ¥5.6 billion | 6.3% | ¥4.2 billion | ¥59.00 million | 3.6% | 1.1% | ¥26.00 million |
| Total of the businesses | ¥89.2 billion | 100.0% | ¥1.6 billion | 100.0% | |||
Revenue and profit
key coffee
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and bonuses | ¥5.0 billion | Consolidated |
| Other | ¥3.2 billion | Consolidated | |
| Packing and transportation expenses | ¥2.2 billion | Consolidated | |
| Welfare expenses | ¥0.9 billion | Consolidated | |
| Rent expenses | ¥0.9 billion | Consolidated | |
| Provision for bonuses | ¥0.4 billion | Consolidated | |
| Business consignment expenses | ¥0.4 billion | Parent only | |
| Commission fees | ¥0.4 billion | Parent only | |
| Depreciation | ¥0.4 billion | Consolidated | |
| Vehicle expenses | ¥0.4 billion | Consolidated | |
| Directors' compensations | ¥0.3 billion | Consolidated | |
| Supplies expenses | ¥0.2 billion | Consolidated | |
| Research and development expenses | ¥0.2 billion | Consolidated | |
| Taxes and dues | ¥0.2 billion | Parent only | |
| Retirement benefit expenses | ¥-68.00 million | Consolidated | |
| Amortization of goodwill | ¥53.00 million | Consolidated | |
| Provision for dividend | ¥32.00 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥23.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥16.6 billion | Consolidated |
| Ordinary income | ¥1.3 billion | Consolidated | |
| Operating income | ¥1.1 billion | Consolidated | |
| Net income | ¥1.0 billion | Consolidated |
key coffee
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and bonuses ¥5.0 billion
- Other ¥3.2 billion
- Packing and transportation expenses ¥2.2 billion
- Welfare expenses ¥0.9 billion
- Rent expenses ¥0.9 billion
- Provision for bonuses ¥0.4 billion
- Other (not itemized) ¥2.8 billion
Performance, financial position and capital allocation
Long-term changes in performance
key coffee
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
key coffee
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥55.7B | ¥63.3B | ¥73.8B | ¥77.8B | ¥93.1B |
| Year on year (%) | +5.9% | +13.7% | +16.6% | +5.4% | +19.6% |
| Ordinary income (loss) | ¥1.0B | ¥0.3B | ¥0.9B | ¥0.6B | ¥1.3B |
| Change from prior year | loss to profit◆ | -65.9% | +148.4% | -26.6% | +107.2% |
| Ordinary income (loss) as a share of Net sales | 1.8% | 0.6% | 1.2% | 0.8% | 1.4% |
| Change (percentage points) | +7.8 points◆ | -1.3 points | +0.6 points | -0.4 points | +0.6 points |
Fiscal periods marked for changes
- 2021Ordinary income (loss) as a share of revenue -7.2 points, Ordinary income (loss) profit to loss
- 2022Ordinary income (loss) as a share of revenue +7.8 points, Ordinary income (loss) loss to profit
key coffee
Earnings and net assets per share over time
Unit yenSource Annual securities reports
key coffee
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 | ¥55.7 billion | ¥63.3 billion | ¥73.8 billion | ¥77.8 billion | ¥93.1 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥0.3 billion | ¥0.9 billion | ¥0.6 billion | ¥1.3 billion |
| Net income (loss) attributable to owners of parent | ¥0.7 billion | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥1.0 billion |
| Comprehensive income | ¥0.8 billion | ¥0.3 billion | ¥0.7 billion | ¥0.2 billion | ¥1.4 billion |
| Net assets | ¥30.5 billion | ¥30.5 billion | ¥31.0 billion | ¥31.0 billion | ¥32.3 billion |
| Total assets | ¥43.4 billion | ¥51.8 billion | ¥54.8 billion | ¥58.2 billion | ¥78.5 billion |
| Net assets per share | 1,410.7 yen | 1,412.75 yen | 1,432.35 yen | 1,431.07 yen | 1,482.72 yen |
| Basic earnings (loss) per share | 34.69 yen | 8.08 yen | 8.42 yen | 10 yen | 46.14 yen |
| Equity-to-asset ratio | 69.5% | 58.4% | 55.9% | 52.6% | 40.5% |
| Return on equity | 2.5% | 0.6% | 0.6% | 0.7% | 3.2% |
| Net cash provided by (used in) operating activities | ¥0.9 billion | ¥-3.1 billion | ¥0.5 billion | ¥-1.4 billion | ¥-3.4 billion |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | ¥-1.0 billion | ¥-1.7 billion | ¥-1.1 billion | ¥-5.3 billion |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | ¥2.8 billion | ¥1.7 billion | ¥2.8 billion | ¥8.8 billion |
| Cash and cash equivalents | ¥5.4 billion | ¥4.1 billion | ¥4.7 billion | ¥5.1 billion | ¥5.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥49.1 billion | ¥56.3 billion | ¥66.4 billion | ¥70.6 billion | ¥84.3 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.3 billion | ¥0.6 billion | ¥0.3 billion | ¥0.9 billion |
| Net income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.1 billion | ¥-13.00 million | ¥0.7 billion |
| Capital stock | ¥4.6 billion | ¥4.6 billion | ¥4.6 billion | ¥4.6 billion | ¥4.6 billion |
| Total number of issued shares (common stock) | 22,689,000 shares | 22,689,000 shares | 22,689,000 shares | 22,689,000 shares | 22,689,000 shares |
| Net assets | ¥28.7 billion | ¥28.8 billion | ¥28.9 billion | ¥28.6 billion | ¥29.4 billion |
| Total assets | ¥40.5 billion | ¥48.8 billion | ¥51.6 billion | ¥54.8 billion | ¥72.6 billion |
| Net assets per share | 1,340.96 yen | 1,342.9 yen | 1,351.65 yen | 1,334.93 yen | 1,371.34 yen |
| Dividend per share | 10 yen | 10 yen | 12 yen | 12 yen | 12 yen |
| Interim dividend per share | 5 yen | 5 yen | 7 yen | 6 yen | 6 yen |
| Basic earnings (loss) per share | 9.44 yen | 8.2 yen | 6.02 yen | -0.61 yen | 30.48 yen |
| Equity-to-asset ratio | 70.8% | 59.0% | 56.1% | 52.2% | 40.5% |
| Return on equity | 0.7% | 0.6% | 0.4% | -0.0% | 2.3% |
| Payout ratio | 105.9% | 121.9% | 199.1% | Could not be retrieved | 39.4% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥12 | ¥6 | 39.4% | |
| FY ending 3/2025 | ¥12 | ¥6 | Could not be retrieved | |
| FY ending 3/2024 | ¥12 | ¥7 | 199.1% | |
| FY ending 3/2023 | ¥10 | ¥5 | 121.9% | |
| FY ending 3/2022 | ¥10 | ¥5 | 105.9% | |
| FY ending 3/2021 | ¥5 | ¥0 | -3.2% | |
| FY ending 3/2020 | ¥20 | ¥9 | 74.5% | |
| FY ending 3/2019 | ¥18 | ¥9 | 387.1% | |
| FY ending 3/2018 | ¥18 | ¥9 | 78.4% | |
| FY ending 3/2017 | ¥18 | ¥9 | 70.6% | |
| FY ending 3/2016 | ¥17 | ¥8 | 39.8% | |
| FY ending 3/2015 | ¥16 | ¥8 | 46.3% | |
| FY ending 3/2014 | ¥15 | ¥7 | 35.2% | |
| FY ending 3/2013 | ¥12 | ¥5 | 48.7% |
key coffee
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
key coffee
Unit %Source Annual securities reports
- Financial institutions10.83%
- Securities firms0.74%
- Other corporations14.05%
- Foreign holders (institutions)1.52%
- Foreign holders (individuals)0.15%
- Individuals and others72.71%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 博友興産有限会社 | 10.47% | 2,270,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 7.66% | 1,662,300 |
| 3 | キーコーヒー取引先持株会 | 2.92% | 634,800 |
| 4 | 柴 田 裕 | 2.31% | 502,220 |
| 5 | 株式会社日本カストディ銀行(信託E口) | 1.18% | 256,300 |
| 6 | 株式会社日本カストディ銀行(信託口) | 0.84% | 184,100 |
| 7 | 日本生命保険相互会社 | 0.83% | 181,100 |
| 8 | 柴 田 誠 | 0.78% | 169,204 |
| 9 | 前田建設工業株式会社 | 0.64% | 140,000 |
| 10 | キーコーヒー社員持株会 | 0.56% | 122,720 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥0.2 billion | ¥1.6 billion |
| FY ending 3/2021 | ¥0.2 billion | ¥0.6 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Coffee related | ¥1.4 billion |
| Food and beverage related | ¥0.1 billion |
Revenue scale in the same industry
key coffee
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
- … 43 companies
- 47 KIBUN FOODSFY Mar 2026 ¥111.0B
- 48 Riken VitaminFY Mar 2026 ¥96.3B
- 49 key coffeeThis companyFY Mar 2026 ¥93.1B
- 50 KENKO MayonnaiseFY Mar 2026 ¥92.4B
- 51 OenonFY Dec 2025 ¥87.6B
- … 79 companies
Workforce information
Women 137 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 618 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
15.3 hours |
| Annual paid leave taken (all employees) | 57.3% |
| Childcare leave taken, men |
85.7% |
| Childcare leave taken, women |
75% |
| Share of managers who are women | 6.5% |
| Share of board members who are women | 22.2% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 10,534 t-CO2 |
| Sites covered by the report | 1 |
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) | ¥99.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥0.00 million |
| Going concern note | Stated as not applicable |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-3.4 billion | Consolidated |
| Net sales | ¥93.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-5.3 billion | Consolidated |
| Cash and cash equivalents | ¥5.3 billion | Consolidated |
| Net assets | ¥32.3 billion | Consolidated |
| Ordinary income (loss) | ¥1.3 billion | Consolidated |
| Total assets | ¥78.5 billion | Consolidated |
| Return on equity | 3.2% | Consolidated |
| Equity-to-asset ratio | 40.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.8 billion | Consolidated |
| Basic earnings (loss) per share | 46.14 yen | Consolidated |
| Net assets per share | 1,482.72 yen | Consolidated |
| Dividend per share | 12 yen | Parent only |
| Net sales | ¥84.3 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Total number of issued shares (common stock) | 22,689,000 shares | Parent only |
| Net assets | ¥29.4 billion | Parent only |
| Ordinary income (loss) | ¥0.9 billion | Parent only |
| Total assets | ¥72.6 billion | Parent only |
| Return on equity | 2.3% | Parent only |
| Equity-to-asset ratio | 40.5% | Parent only |
| Capital stock | ¥4.6 billion | Parent only |
| Payout ratio | 39.4% | Parent only |
| Interim dividend per share | 6 yen | Parent only |
| Basic earnings (loss) per share | 30.48 yen | Parent only |
| Net assets per share | 1,371.34 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,019 people | Consolidated |
| Number of employees | 1,019 people | Consolidated |
| Wage gap between men and women (all employees) | 50.9% | Parent only |
| Average length of service (years) | 16.6 years | Parent only |
| Average annual salary | ¥5.43 million | Parent only |
| Average age (years) | 41.5 years old | Parent only |
| Number of employees | 618 people | Parent only |
| Number of employees | 618 people | Parent only |
| Number of employees | 618 people | Parent only |
| Wage gap between men and women (regular employees) | 70.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 77.4% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥0.5 billion | Consolidated |
| Net sales to external customers | ¥93.1 billion | Consolidated |
| Average number of temporary employees | 1,661 people | Consolidated |
| Average number of temporary employees | 1,661 people | Consolidated |
| Number of associates accounted for using equity method | 3 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥7.2 billion | Consolidated |
| Depreciation | ¥1.1 billion | Consolidated |
| Number of consolidated subsidiaries | 14 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 85.7% | Parent only |
| Average number of temporary employees | 597 people | Parent only |
| Average number of temporary employees | 597 people | Parent only |
| Average number of temporary employees | 597 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 6.5% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 6,122,744 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,010,400 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 | 17 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 | ¥0.1 billion | Consolidated |
| Number of shares | 22,689,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.5% | Consolidated |
| Shareholding ratio | 28.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,010,400 shares | Consolidated |
| Number of voting rights | 216,624 units | Consolidated |
| Carrying amount on the balance sheet | ¥14.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥2.5 billion | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Number of issues | 35 issues | Consolidated |
| Total shareholder return | 95.6% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥0.2 billion | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.6 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥99.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥99.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥0 | Consolidated |
| Fees for non-audit services - total | ¥0 | Consolidated |
Accounts unique to this company (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.4 billion | Consolidated |
| Revenue | ¥53.00 million | Consolidated |
| Change in average annual salary from the previous year | 2.7% | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥13.00 million | Parent only |
| Revenue | ¥-1.5 billion | Parent only |
| Revenue | ¥1.3 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
Balance sheet (143 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.0 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥4.4 billion | Consolidated |
| Other | ¥1.7 billion | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other provision | ¥13.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.0 billion | Consolidated |
| Other, net | ¥1.2 billion | Consolidated |
| Goodwill | ¥0.5 billion | Consolidated |
| Work in process | ¥0.5 billion | Consolidated |
| Deferred tax liabilities for land revaluation | ¥0.5 billion | Consolidated |
| Retained earnings | ¥25.9 billion | Consolidated |
| Raw materials and supplies | ¥17.2 billion | Consolidated |
| Notes receivable - trade | ¥0.4 billion | Consolidated |
| Merchandise and finished goods | ¥5.0 billion | Consolidated |
| Non-current liabilities | ¥4.7 billion | Consolidated |
| Non-current assets | ¥26.3 billion | Consolidated |
| Land | ¥10.6 billion | Consolidated |
| Revaluation reserve for land | ¥-2.8 billion | Consolidated |
| Accounts receivable - trade | ¥22.6 billion | Consolidated |
| Contract liabilities | ¥67.00 million | Consolidated |
| Guarantee deposits | ¥0.8 billion | Consolidated |
| Buildings and structures | ¥17.4 billion | Consolidated |
| Buildings and structures, net | ¥4.3 billion | Consolidated |
| Investments and other assets | ¥6.9 billion | Consolidated |
| Investment securities | ¥4.7 billion | Consolidated |
| Notes and accounts payable - trade | ¥19.3 billion | Consolidated |
| Property, plant and equipment | ¥18.1 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Accounts payable - other | ¥2.3 billion | Consolidated |
| Shareholders' equity | ¥33.1 billion | Consolidated |
| Provision for stocks payment-NCL | ¥0.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥13.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥2.0 billion | Consolidated |
| Current liabilities | ¥41.5 billion | Consolidated |
| Current assets | ¥52.3 billion | Consolidated |
| Accumulated depreciation | ¥-3.2 billion | Consolidated |
| Accumulated depreciation | ¥-13.1 billion | Consolidated |
| Accumulated depreciation | ¥-11.2 billion | Consolidated |
| Foreign currency translation adjustment | ¥20.00 million | Consolidated |
| Intangible assets | ¥1.2 billion | Consolidated |
| Cash and cash equivalents | ¥5.3 billion | Consolidated |
| Cash and deposits | ¥5.3 billion | Consolidated |
| Short-term loans payable | ¥17.3 billion | Consolidated |
| Net assets | ¥32.3 billion | Consolidated |
| Net assets | ¥32.3 billion | Consolidated |
| Total assets | ¥78.5 billion | Consolidated |
| Total assets | ¥78.5 billion | Consolidated |
| Deferred tax liabilities | ¥1.8 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-2.5 billion | Consolidated |
| Valuation and translation adjustments | ¥-1.3 billion | Consolidated |
| Liabilities | ¥46.3 billion | Consolidated |
| Liabilities | ¥46.3 billion | Consolidated |
| Liabilities and net assets | ¥78.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.1 billion | Consolidated |
| Capital surplus | ¥5.1 billion | Consolidated |
| Capital stock | ¥4.6 billion | Consolidated |
| Asset retirement obligations | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥0.5 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥0.4 billion | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Net defined benefit asset | ¥1.1 billion | Consolidated |
| Long-term loans payable | ¥0.5 billion | Consolidated |
| Long-term loans receivable | ¥18.00 million | Consolidated |
| Non-controlling interests | ¥0.5 billion | Consolidated |
| Current portion of long-term loans payable | ¥46.00 million | Consolidated |
| Other | ¥0.4 billion | Parent only |
| Other | ¥1.00 million | Parent only |
| Other | ¥0.4 billion | Parent only |
| Other | ¥1.2 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥1.0 billion | Parent only |
| Other capital surplus | ¥52.00 million | Parent only |
| Goodwill | ¥7.00 million | Parent only |
| Software | ¥37.00 million | Parent only |
| Lease obligations | ¥0.4 billion | Parent only |
| Lease obligations | ¥0.1 billion | Parent only |
| Lease assets | ¥0.4 billion | Parent only |
| Lease assets, net | ¥62.00 million | Parent only |
| Work in process | ¥0.5 billion | Parent only |
| Membership | ¥0.2 billion | Parent only |
| Deferred tax liabilities for land revaluation | ¥0.5 billion | Parent only |
| Investments in capital | ¥2.00 million | Parent only |
| General reserve | ¥22.5 billion | Parent only |
| Retained earnings | ¥23.9 billion | Parent only |
| Legal retained earnings | ¥0.6 billion | Parent only |
| Prepaid pension cost | ¥0.5 billion | Parent only |
| Prepaid expenses | ¥0.1 billion | Parent only |
| Advance payments trade | ¥0.1 billion | Parent only |
| Raw materials and supplies | ¥16.8 billion | Parent only |
| Notes receivable - trade | ¥0.4 billion | Parent only |
| Merchandise and finished goods | ¥4.9 billion | Parent only |
| Non-current liabilities | ¥3.7 billion | Parent only |
| Non-current assets | ¥23.1 billion | Parent only |
| Land | ¥5.8 billion | Parent only |
| Revaluation reserve for land | ¥-2.8 billion | Parent only |
| Reserve for reduction entry1 | ¥0.1 billion | Parent only |
| Accounts receivable - trade | ¥21.9 billion | Parent only |
| Guarantee deposits | ¥0.2 billion | Parent only |
| Buildings, net | ¥2.8 billion | Parent only |
| Construction in progress | ¥0.7 billion | Parent only |
| Investments and other assets | ¥11.3 billion | Parent only |
| Investment securities | ¥2.5 billion | Parent only |
| Property, plant and equipment | ¥11.3 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥16.00 million | Parent only |
| Accrued expenses | ¥0.6 billion | Parent only |
| Accounts payable - other | ¥2.1 billion | Parent only |
| Shareholders' equity | ¥31.1 billion | Parent only |
| Provision for stocks payment-NCL | ¥0.1 billion | Parent only |
| Structures, net | ¥53.00 million | Parent only |
| Machinery and equipment, net | ¥1.7 billion | Parent only |
| Current liabilities | ¥39.5 billion | Parent only |
| Current assets | ¥49.5 billion | Parent only |
| Intangible assets | ¥0.5 billion | Parent only |
| Cash and deposits | ¥3.6 billion | Parent only |
| Short-term loans payable | ¥17.0 billion | Parent only |
| Net assets | ¥29.4 billion | Parent only |
| Net assets | ¥29.4 billion | Parent only |
| Total assets | ¥72.6 billion | Parent only |
| Deferred tax liabilities | ¥0.4 billion | Parent only |
| Retained earnings brought forward | ¥0.7 billion | Parent only |
| Treasury stock | ¥-2.5 billion | Parent only |
| Valuation and translation adjustments | ¥-1.7 billion | Parent only |
| Liabilities | ¥43.2 billion | Parent only |
| Liabilities and net assets | ¥72.6 billion | Parent only |
| Accounts payable - trade | ¥18.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-7.00 million | Parent only |
| Capital surplus | ¥5.1 billion | Parent only |
| Legal capital surplus | ¥5.0 billion | Parent only |
| Capital stock | ¥4.6 billion | Parent only |
| Asset retirement obligations | ¥0.1 billion | Parent only |
| Provision for bonuses | ¥0.4 billion | Parent only |
| Vehicles, net | ¥13.00 million | Parent only |
| Long-term prepaid expenses | ¥34.00 million | Parent only |
| Long-term loans receivable | ¥18.00 million | Parent only |
| Shares of subsidiaries and associates | ¥7.8 billion | Parent only |
| Long term loans payable to subsidiaries and affiliates | ¥1.8 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥1.7 billion | Parent only |
| Deposits received | ¥80.00 million | Parent only |
Statement of income (105 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥91.00 million | Consolidated |
| Other | ¥17.00 million | Consolidated |
| Other | ¥3.2 billion | Consolidated |
| Other comprehensive income | ¥0.4 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥53.00 million | Consolidated |
| Real estate rent | ¥81.00 million | Consolidated |
| Rent expenses on real estates | ¥8.00 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥1.4 billion | Consolidated |
| Interest income | ¥2.00 million | Consolidated |
| Dividend income | ¥41.00 million | Consolidated |
| Operating income | ¥1.1 billion | Consolidated |
| Operating income | ¥1.1 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-3.4 billion | Consolidated |
| Cost of sales | ¥76.4 billion | Consolidated |
| Gross profit (loss) | ¥16.6 billion | Consolidated |
| Net sales | ¥93.1 billion | Consolidated |
| Net sales | ¥93.1 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Net income (loss) | ¥1.0 billion | Consolidated |
| Net income (loss) | ¥1.0 billion | Consolidated |
| Directors' compensations | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-5.3 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.2 billion | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥-2.00 million | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥-49.00 million | Consolidated |
| Supplies expenses | ¥0.2 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Impairment loss | ¥9.00 million | Consolidated |
| Impairment loss | ¥9.00 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-7.00 million | Consolidated |
| Extraordinary loss | ¥9.00 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥4.00 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.2 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
| Research and development expenses | ¥0.2 billion | Consolidated |
| Welfare expenses | ¥0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥1.3 billion | Consolidated |
| Income (loss) before income taxes | ¥1.3 billion | Consolidated |
| Ordinary income | ¥1.3 billion | Consolidated |
| Salaries and bonuses | ¥5.0 billion | Consolidated |
| Disposal of treasury stock | ¥22.00 million | Consolidated |
| Packing and transportation expenses | ¥2.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥8.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥15.5 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥2.00 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥23.00 million | Consolidated |
| Rent expenses | ¥0.9 billion | Consolidated |
| Provision for bonuses | ¥0.4 billion | Consolidated |
| Vehicle expenses | ¥0.4 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-11.00 million | Consolidated |
| Retirement benefit expenses | ¥-68.00 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥16.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥19.00 million | Consolidated |
| Other | ¥44.00 million | Parent only |
| Other | ¥0 | Parent only |
| Other | ¥1.0 billion | Parent only |
| Real estate rent | ¥82.00 million | Parent only |
| Rent expenses on real estates | ¥15.00 million | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥12.00 million | Parent only |
| Dividend income | ¥51.00 million | Parent only |
| Operating income | ¥0.8 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Cost of sales | ¥70.8 billion | Parent only |
| Gross profit (loss) | ¥13.5 billion | Parent only |
| Net sales | ¥84.3 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Interest expenses | ¥0.1 billion | Parent only |
| Commission fees | ¥0.4 billion | Parent only |
| Provision for dividend | ¥32.00 million | Parent only |
| Business consignment expenses | ¥0.4 billion | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥93.00 million | Parent only |
| Income taxes - deferred | ¥-68.00 million | Parent only |
| Supplies expenses | ¥0.2 billion | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Research and development expenses | ¥0.2 billion | Parent only |
| Welfare expenses | ¥0.7 billion | Parent only |
| Taxes and dues | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥0.7 billion | Parent only |
| Ordinary income | ¥0.9 billion | Parent only |
| Salaries and bonuses | ¥3.9 billion | Parent only |
| Disposal of treasury stock | ¥22.00 million | Parent only |
| Packing and transportation expenses | ¥2.2 billion | Parent only |
| Selling, general and administrative expenses | ¥12.7 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥4.00 million | Parent only |
| Provision of allowance for doubtful accounts | ¥2.00 million | Parent only |
| Rent expenses | ¥0.7 billion | Parent only |
| Provision for bonuses | ¥0.3 billion | Parent only |
| Vehicle expenses | ¥0.3 billion | Parent only |
| Retirement benefit expenses | ¥-89.00 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.1 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 | ¥0.5 billion | Consolidated |
| Total changes during the period | ¥0.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.4 billion | Parent only |
Statement of cash flows (39 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥2.00 million | Consolidated |
| Other | ¥-58.00 million | Consolidated |
| Other | ¥-3.00 million | Consolidated |
| Amortization of goodwill | ¥53.00 million | Consolidated |
| Proceeds from sale and leaseback | ¥0.3 billion | Consolidated |
| Repayments of lease obligations | ¥-0.1 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥6.5 billion | Consolidated |
| Interest expenses paid | ¥-0.1 billion | Consolidated |
| Interest and dividends income received | ¥34.00 million | Consolidated |
| Interest and dividend income | ¥-44.00 million | Consolidated |
| Increase decrease in provision for loss on order received | ¥-32.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-6.5 billion | Consolidated |
| Subtotal | ¥-3.0 billion | Consolidated |
| Purchase of investment securities | ¥-0.1 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.2 billion | Consolidated |
| Proceeds from dividends income from equity method affiliate | ¥14.00 million | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-1.7 billion | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-0.1 billion | Consolidated |
| Decrease in consumption taxes payable | ¥13.00 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.2 billion | Consolidated |
| Increase (decrease) in provision for share awards | ¥10.00 million | Consolidated |
| Decrease (increase) in inventories | ¥-5.5 billion | Consolidated |
| Income taxes paid | ¥-0.3 billion | Consolidated |
| Income taxes refund | ¥5.00 million | Consolidated |
| Depreciation | ¥1.1 billion | Consolidated |
| Impairment loss | ¥9.00 million | Consolidated |
| Purchase of intangible assets | ¥-75.00 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥9.0 billion | Consolidated |
| Proceeds from subsidy-InvCF | ¥0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥14.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.2 billion | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-20.00 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-85.00 million | Consolidated |
| Retirement benefit expenses | ¥-0.2 billion | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-3.5 billion | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-27.00 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-3.4 billion | Consolidated | Disclosed |
| Dividend per share | 12 | Parent only | Disclosed |
| Number of employees | 1,019 | Consolidated | Disclosed |
| Net assets | ¥32.3 billion | Consolidated | Disclosed |
| Net sales | ¥93.1 billion | Consolidated | Disclosed |
| Operating income | ¥1.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.3 billion | Consolidated | Disclosed |
| Net income | ¥1.0 billion | Consolidated | Disclosed |
| Total assets | ¥78.5 billion | Consolidated | Disclosed |
| Operating margin | 1.2% | Consolidated | Calculated |
| Net margin | 1.1% | Consolidated | Calculated |
| Sales per employee | 91331698 yen | Consolidated | Calculated |
| Total asset turnover | 1.19 times | Consolidated | Calculated |
| Net assets to total assets | 41.1% | Consolidated | Calculated |