CVS Bay Area
CVS Bay Area Inc.
Company highlights
The largest segment by revenue is マンションフロントサービス事業, at 50.6% of the total.
Key figures
Period Mar 2025 to Feb 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
CVS Bay Area
Revenue and profit by business segment
Period Mar 2025 to Feb 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| マンションフロントサービス事業 | ¥4.0 billion | 50.6% | ¥4.2 billion | ¥0.3 billion | 43.0% | 7.9% | ¥0.4 billion |
| Hotel business | ¥2.2 billion | 28.4% | ¥2.0 billion | ¥0.2 billion | 28.7% | 9.4% | ¥0.5 billion |
| コンビニエンス・ストア事業 | ¥1.5 billion | 18.8% | ¥1.4 billion | ¥0.1 billion | 18.2% | 9.1% | ¥0.1 billion |
| クリーニング事業 | ¥0.2 billion | 2.2% | ¥0.2 billion | ¥73.60 million | 10.1% | 43.5% | ¥37.55 million |
| Total of the businesses | ¥7.8 billion | 100.0% | ¥0.7 billion | 100.0% | |||
Revenue and profit
CVS Bay Area
Period Mar 2025 to Feb 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥1.5 billion | Consolidated |
| Directors compensations salaries and allowances | ¥1.1 billion | Consolidated | |
| Rent expenses | ¥0.3 billion | Consolidated | |
| Depreciation | ¥0.3 billion | Consolidated | |
| Sales commission | ¥0.3 billion | Parent only | |
| Welfare expenses | ¥0.2 billion | Consolidated | |
| Business consignment expenses | ¥99.83 million | Consolidated | |
| Utilities expenses | ¥94.62 million | Consolidated | |
| Provision for bonuses | ¥23.88 million | Consolidated | |
| Retirement benefit expenses | ¥5.58 million | Consolidated | |
| Profit by stage | Net income | ¥-1.1 billion | Consolidated |
| Operating income | ¥0.1 billion | Consolidated | |
| Ordinary income | ¥-63.59 million | Consolidated |
CVS Bay Area
Selling, general and administrative expenses
Period Mar 2025 to Feb 2026Source Annual securities reports
- Other ¥1.5 billion
- Directors compensations salaries and allowances ¥1.1 billion
- Rent expenses ¥0.3 billion
- Depreciation ¥0.3 billion
- Sales commission ¥0.3 billion
- Welfare expenses ¥0.2 billion
- Other (not itemized) ¥0.1 billion
Performance, financial position and capital allocation
CVS Bay Area
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
CVS Bay Area
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Ordinary income (loss) | -¥0.4B | ¥0.0B | ¥0.4B | ¥0.4B | -¥0.1B |
| Change from prior year | 0.65x | loss to profit◆ | +789.8% | -8.1% | profit to loss◆ |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2014Ordinary income (loss) loss to profit
- 2019Ordinary income (loss) profit to loss
- 2020Ordinary income (loss) loss to profit
- 2021Ordinary income (loss) profit to loss
- 2023Ordinary income (loss) loss to profit
- 2026Ordinary income (loss) profit to loss
CVS Bay Area
Earnings and net assets per share over time
Unit yenSource Annual securities reports
CVS Bay Area
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 |
|---|---|---|---|---|---|
| Gross operating revenue | ¥7.2 billion | ¥6.9 billion | ¥7.5 billion | ¥7.8 billion | ¥7.9 billion |
| Ordinary income (loss) | ¥-0.4 billion | ¥47.21 million | ¥0.4 billion | ¥0.4 billion | ¥-63.59 million |
| Net income (loss) attributable to owners of parent | ¥-0.8 billion | ¥-13.53 million | ¥0.7 billion | ¥1.1 billion | ¥-1.1 billion |
| Comprehensive income | ¥-0.8 billion | ¥-21.01 million | ¥0.7 billion | ¥1.1 billion | ¥-1.1 billion |
| Net assets | ¥2.8 billion | ¥2.7 billion | ¥3.4 billion | ¥4.4 billion | ¥3.1 billion |
| Total assets | ¥9.4 billion | ¥8.7 billion | ¥10.3 billion | ¥11.3 billion | ¥10.4 billion |
| Net assets per share | 574.15 yen | 555.9 yen | 680.5 yen | 887.13 yen | 633.22 yen |
| Basic earnings (loss) per share | -168.45 yen | -2.74 yen | 141.32 yen | 227.51 yen | -230.91 yen |
| Equity-to-asset ratio | 30.1% | 31.6% | 32.7% | 38.9% | 30.1% |
| Return on equity | Could not be retrieved | Could not be retrieved | 22.9% | 29.0% | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥-0.4 billion | ¥-0.2 billion | ¥0.5 billion | ¥0.4 billion | ¥0.3 billion |
| Net cash provided by (used in) investing activities | ¥0.2 billion | ¥0.7 billion | ¥-1.1 billion | ¥-0.4 billion | ¥-0.5 billion |
| Net cash provided by (used in) financing activities | ¥-84.74 million | ¥-0.4 billion | ¥0.7 billion | ¥-0.1 billion | ¥0.3 billion |
| Cash and cash equivalents | ¥1.7 billion | ¥1.8 billion | ¥1.9 billion | ¥1.8 billion | ¥1.9 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Gross operating revenue | ¥2.0 billion | ¥2.5 billion | ¥3.1 billion | ¥3.4 billion | ¥3.8 billion |
| Ordinary income (loss) | ¥-0.4 billion | ¥-84.05 million | ¥0.3 billion | ¥0.3 billion | ¥-0.2 billion |
| Net income (loss) | ¥-0.8 billion | ¥-82.29 million | ¥0.6 billion | ¥1.1 billion | ¥-1.2 billion |
| Capital stock | ¥1.2 billion | ¥1.2 billion | ¥1.2 billion | ¥1.2 billion | ¥1.2 billion |
| Total number of issued shares (common stock) | 5,064,000 shares | 5,064,000 shares | 5,064,000 shares | 5,064,000 shares | 5,064,000 shares |
| Net assets | ¥2.8 billion | ¥2.6 billion | ¥3.2 billion | ¥4.2 billion | ¥2.9 billion |
| Total assets | ¥8.7 billion | ¥7.9 billion | ¥9.3 billion | ¥10.4 billion | ¥9.5 billion |
| Net assets per share | 565.9 yen | 533.72 yen | 644.84 yen | 844.72 yen | 583.84 yen |
| Dividend per share | 12 yen | 16 yen | 20 yen | 23 yen | 20 yen |
| Interim dividend per share | 6 yen | 8 yen | 10 yen | 10 yen | 10 yen |
| Basic earnings (loss) per share | -164.68 yen | -16.67 yen | 127.84 yen | 220.78 yen | -237.88 yen |
| Equity-to-asset ratio | 32.2% | 33.4% | 34.1% | 40.1% | 30.2% |
| Return on equity | Could not be retrieved | Could not be retrieved | 21.7% | 29.6% | Could not be retrieved |
| Payout ratio | Could not be retrieved | Could not be retrieved | 15.6% | 10.4% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 2/2026 | ¥20 | ¥10 | Could not be retrieved | |
| FY ending 2/2025 | ¥23 | ¥10 | 10.4% | |
| FY ending 2/2024 | ¥20 | ¥10 | 15.6% | |
| FY ending 2/2023 | ¥16 | ¥8 | Could not be retrieved | |
| FY ending 2/2022 | ¥12 | ¥6 | Could not be retrieved | |
| FY ending 2/2021 | ¥14 | ¥8 | Could not be retrieved | |
| FY ending 2/2020 | ¥20 | ¥10 | Could not be retrieved | |
| FY ending 2/2019 | ¥30 | ¥10 | 3.9% | |
| FY ending 2/2018 | ¥20 | Could not be retrieved | Could not be retrieved | |
| FY ending 2/2017 | ¥10 | Could not be retrieved | 39.3% | Stock split or share consolidation noted |
| FY ending 2/2016 | ¥1 | Could not be retrieved | 25.9% | |
| FY ending 2/2015 | ¥1 | Could not be retrieved | 25.6% | |
| FY ending 2/2014 | ¥1 | ¥1 | Could not be retrieved | |
| FY ending 2/2013 | ¥2 | ¥1 | Could not be retrieved |
CVS Bay Area
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
CVS Bay Area
Unit %Source Annual securities reports
- Financial institutions1.30%
- Securities firms0.50%
- Other corporations27.90%
- Foreign holders (institutions)0.70%
- Foreign holders (individuals)0.30%
- Individuals and others69.30%
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 2/2026 | ¥0.5 billion |
| FY ending 2/2021 | ¥0.7 billion |
Revenue scale in the same industry
CVS Bay Area
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 286 companies
- 290 GINZA RENOIRFY Mar 2026 ¥8.3B
- 291 POPLARFY Feb 2026 ¥8.0B
- 292 CVS Bay AreaThis companyFY Feb 2026 ¥7.9B
- 293 INGSFY Aug 2025 ¥7.7B
- 294 NATTYSWANKYFY Jan 2026 ¥7.7B
- … 49 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥25.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-1.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Gross operating revenue | ¥7.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Cash and cash equivalents | ¥1.9 billion | Consolidated |
| Net assets | ¥3.1 billion | Consolidated |
| Ordinary income (loss) | ¥-63.59 million | Consolidated |
| Total assets | ¥10.4 billion | Consolidated |
| Equity-to-asset ratio | 30.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-1.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.3 billion | Consolidated |
| Basic earnings (loss) per share | -230.91 yen | Consolidated |
| Net assets per share | 633.22 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Gross operating revenue | ¥3.8 billion | Parent only |
| Net income (loss) | ¥-1.2 billion | Parent only |
| Total number of issued shares (common stock) | 5,064,000 shares | Parent only |
| Net assets | ¥2.9 billion | Parent only |
| Ordinary income (loss) | ¥-0.2 billion | Parent only |
| Total assets | ¥9.5 billion | Parent only |
| Equity-to-asset ratio | 30.2% | Parent only |
| Capital stock | ¥1.2 billion | Parent only |
| Interim dividend per share | 10 yen | Parent only |
| Basic earnings (loss) per share | -237.88 yen | Parent only |
| Net assets per share | 583.84 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 184 people | Consolidated |
| Number of employees | 184 people | Consolidated |
| Average length of service (years) | 7.8 years | Parent only |
| Average annual salary | ¥3.72 million | Parent only |
| Average age (years) | 43.2 years old | Parent only |
| Number of employees | 62 people | Parent only |
| Number of employees | 62 people | Parent only |
| Number of employees | 62 people | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥7.9 billion | Consolidated |
| Average number of temporary employees | 633 people | Consolidated |
| Average number of temporary employees | 633 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.5 billion | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Number of consolidated subsidiaries | 10 companies | Consolidated |
| Average number of temporary employees | 63 people | Parent only |
| Average number of temporary employees | 63 people | Parent only |
| Average number of temporary employees | 63 people | Parent only |
| Total return on the share price index | 238.4% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 2,840,800 shares | Consolidated |
| Total number of shares held treasury shares etc | 127,600 shares | Consolidated |
| Number of shares | 5,064,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 2.5% | Consolidated |
| Shareholding ratio | 57.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 127,600 shares | Consolidated |
| Number of voting rights | 49,271 units | Consolidated |
| Total shareholder return | 147.3% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.5 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥25.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥25.00 million | Consolidated |
Balance sheet (128 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.47 million | Consolidated |
| Other | ¥3.47 million | Consolidated |
| Other | ¥1.43 million | Consolidated |
| Other | ¥47.95 million | Consolidated |
| Other | ¥11.54 million | Consolidated |
| Other, net | ¥2.66 million | Consolidated |
| Software | ¥42.20 million | Consolidated |
| Lease obligations | ¥2.19 million | Consolidated |
| Lease obligations | ¥0.75 million | Consolidated |
| Retained earnings | ¥1.9 billion | Consolidated |
| Unearned revenue | ¥7.91 million | Consolidated |
| Prepaid expenses | ¥87.93 million | Consolidated |
| Merchandise | ¥49.28 million | Consolidated |
| Non-current liabilities | ¥4.1 billion | Consolidated |
| Non-current assets | ¥7.7 billion | Consolidated |
| Land | ¥1.4 billion | Consolidated |
| Accounts receivable - trade | ¥0.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Buildings | ¥4.7 billion | Consolidated |
| Buildings, net | ¥3.3 billion | Consolidated |
| Construction in progress | ¥25.20 million | Consolidated |
| Investments and other assets | ¥2.1 billion | Consolidated |
| Real estate for investment net | ¥1.7 billion | Consolidated |
| Investment securities | ¥0.1 billion | Consolidated |
| Lease and guarantee deposits | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥5.5 billion | Consolidated |
| Accounts receivable - other | ¥0.2 billion | Consolidated |
| Income taxes refund receivable | ¥57.43 million | Consolidated |
| Income taxes payable | ¥32.98 million | Consolidated |
| Accrued consumption taxes | ¥0.2 billion | Consolidated |
| Accrued expenses | ¥94.41 million | Consolidated |
| Accounts payable - other | ¥0.4 billion | Consolidated |
| Shareholders' equity | ¥3.1 billion | Consolidated |
| Structures | ¥0.7 billion | Consolidated |
| Structures, net | ¥0.6 billion | Consolidated |
| Machinery, equipment and vehicles | ¥1.65 million | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.07 million | Consolidated |
| Current liabilities | ¥3.2 billion | Consolidated |
| Current assets | ¥2.7 billion | Consolidated |
| Accumulated depreciation | ¥-0.81 million | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-1.4 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Accumulated depreciation | ¥-69.59 million | Consolidated |
| Accumulated depreciation | ¥-1.58 million | Consolidated |
| Intangible assets | ¥61.32 million | Consolidated |
| Cash and cash equivalents | ¥1.9 billion | Consolidated |
| Cash and deposits | ¥1.9 billion | Consolidated |
| Short-term loans payable | ¥1.9 billion | Consolidated |
| Net assets | ¥3.1 billion | Consolidated |
| Net assets | ¥3.1 billion | Consolidated |
| Total assets | ¥10.4 billion | Consolidated |
| Total assets | ¥10.4 billion | Consolidated |
| Deferred tax liabilities | ¥0.01 million | Consolidated |
| Deferred tax assets | ¥91.27 million | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Liabilities | ¥7.2 billion | Consolidated |
| Liabilities and net assets | ¥10.4 billion | Consolidated |
| Accounts payable - trade | ¥0.1 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.10 million | Consolidated |
| Capital surplus | ¥0.2 billion | Consolidated |
| Capital stock | ¥1.2 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥23.88 million | Consolidated |
| Net defined benefit liability | ¥67.18 million | Consolidated |
| Long-term loans payable | ¥3.5 billion | Consolidated |
| Long-term prepaid expenses | ¥15.43 million | Consolidated |
| Long term guarantee deposited | ¥0.4 billion | Consolidated |
| Telephone subscription right | ¥7.58 million | Consolidated |
| Deposits received | ¥56.20 million | Consolidated |
| Current portion of long-term loans payable | ¥0.4 billion | Consolidated |
| Other | ¥0.47 million | Parent only |
| Other | ¥28.25 million | Parent only |
| Other | ¥11.54 million | Parent only |
| Software | ¥6.50 million | Parent only |
| General reserve | ¥0.2 billion | Parent only |
| Retained earnings | ¥1.6 billion | Parent only |
| Legal retained earnings | ¥0.1 billion | Parent only |
| Unearned revenue | ¥8.20 million | Parent only |
| Prepaid expenses | ¥70.55 million | Parent only |
| Merchandise | ¥24.21 million | Parent only |
| Non-current liabilities | ¥4.1 billion | Parent only |
| Non-current assets | ¥8.4 billion | Parent only |
| Land | ¥1.4 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings, net | ¥3.3 billion | Parent only |
| Construction in progress | ¥25.20 million | Parent only |
| Investments and other assets | ¥2.9 billion | Parent only |
| Real estate for investment net | ¥1.7 billion | Parent only |
| Investment securities | ¥85.70 million | Parent only |
| Lease and guarantee deposits | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥5.5 billion | Parent only |
| Accounts receivable - other | ¥0.2 billion | Parent only |
| Income taxes refund receivable | ¥57.22 million | Parent only |
| Accrued consumption taxes | ¥90.94 million | Parent only |
| Accrued expenses | ¥40.28 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥2.9 billion | Parent only |
| Structures, net | ¥0.6 billion | Parent only |
| Current liabilities | ¥2.6 billion | Parent only |
| Current assets | ¥1.1 billion | Parent only |
| Intangible assets | ¥21.35 million | Parent only |
| Cash and deposits | ¥0.8 billion | Parent only |
| Short-term loans payable | ¥1.9 billion | Parent only |
| Net assets | ¥2.9 billion | Parent only |
| Net assets | ¥2.9 billion | Parent only |
| Total assets | ¥9.5 billion | Parent only |
| Deferred tax assets | ¥40.96 million | Parent only |
| Retained earnings brought forward | ¥1.3 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Liabilities | ¥6.7 billion | Parent only |
| Liabilities and net assets | ¥9.5 billion | Parent only |
| Accounts payable - trade | ¥2.76 million | Parent only |
| Capital surplus | ¥0.2 billion | Parent only |
| Legal capital surplus | ¥0.2 billion | Parent only |
| Capital stock | ¥1.2 billion | Parent only |
| Asset retirement obligations | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥21.95 million | Parent only |
| Vehicle and delivery equipment | ¥0.07 million | Parent only |
| Provision for retirement benefits | ¥67.18 million | Parent only |
| Long-term loans payable | ¥3.5 billion | Parent only |
| Long-term prepaid expenses | ¥15.43 million | Parent only |
| Long term guarantee deposited | ¥0.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥1.0 billion | Parent only |
| Telephone subscription right | ¥3.31 million | Parent only |
| Deposits received | ¥8.86 million | Parent only |
| Current portion of long-term loans payable | ¥0.4 billion | Parent only |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥4.53 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥2.42 million | Consolidated |
| Revenue | ¥-2.42 million | Consolidated |
| Revenue | ¥-0.4 billion | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥-0.4 billion | Consolidated |
| Revenue | ¥0.1 billion | Parent only |
Statement of income (87 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥19.66 million | Consolidated |
| Other | ¥17.64 million | Consolidated |
| Other | ¥1.5 billion | Consolidated |
| Real estate rent | ¥0.4 billion | Consolidated |
| Rent expenses on real estates | ¥0.4 billion | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Comprehensive income | ¥-1.1 billion | Consolidated |
| Interest income | ¥3.70 million | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Operating gross profit | ¥3.8 billion | Consolidated |
| Gross operating revenue | ¥7.9 billion | Consolidated |
| Gross operating revenue | ¥7.9 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.03 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.70 million | Consolidated |
| Cost of sales | ¥4.1 billion | Consolidated |
| Net sales | ¥7.9 billion | Consolidated |
| Net income | ¥-1.1 billion | Consolidated |
| Net income | ¥-1.1 billion | Consolidated |
| Net income (loss) | ¥-1.1 billion | Consolidated |
| Net income (loss) | ¥-1.1 billion | Consolidated |
| Directors compensations salaries and allowances | ¥1.1 billion | Consolidated |
| Loss on investments in partnership | ¥94.57 million | Consolidated |
| Gain on sales of investment securities | ¥12.90 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Interest expenses | ¥70.58 million | Consolidated |
| Business consignment expenses | ¥99.83 million | Consolidated |
| Utilities expenses | ¥94.62 million | Consolidated |
| Income taxes - current | ¥58.55 million | Consolidated |
| Income taxes | ¥0.5 billion | Consolidated |
| Income taxes - deferred | ¥0.4 billion | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Impairment loss | ¥0.6 billion | Consolidated |
| Impairment loss | ¥0.6 billion | Consolidated |
| Extraordinary income | ¥2.45 million | Consolidated |
| Extraordinary loss | ¥0.6 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.1 billion | Consolidated |
| Welfare expenses | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.7 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.7 billion | Consolidated |
| Ordinary income | ¥-63.59 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-1.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.7 billion | Consolidated |
| Rent expenses | ¥0.3 billion | Consolidated |
| Provision for bonuses | ¥23.88 million | Consolidated |
| Retirement benefit expenses | ¥5.58 million | Consolidated |
| Other | ¥16.86 million | Parent only |
| Other | ¥15.93 million | Parent only |
| Real estate rent | ¥0.4 billion | Parent only |
| Rent expenses on real estates | ¥0.4 billion | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Interest and dividend income | ¥31.50 million | Parent only |
| Operating income | ¥15.02 million | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥0.6 billion | Parent only |
| Operating gross profit | ¥2.6 billion | Parent only |
| Gross operating revenue | ¥3.8 billion | Parent only |
| Gain on sales of non-current assets | ¥0.03 million | Parent only |
| Loss on retirement of non-current assets | ¥0.67 million | Parent only |
| Cost of sales | ¥1.1 billion | Parent only |
| Net sales | ¥3.8 billion | Parent only |
| Net income (loss) | ¥-1.2 billion | Parent only |
| Net income (loss) | ¥-1.2 billion | Parent only |
| Directors compensations salaries and allowances | ¥0.6 billion | Parent only |
| Loss on investments in partnership | ¥93.35 million | Parent only |
| Gain on sales of investment securities | ¥12.90 million | Parent only |
| Interest expenses | ¥70.21 million | Parent only |
| Utilities expenses | ¥92.13 million | Parent only |
| Income taxes - current | ¥5.29 million | Parent only |
| Income taxes | ¥0.4 billion | Parent only |
| Income taxes - deferred | ¥0.4 billion | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Impairment loss | ¥0.6 billion | Parent only |
| Extraordinary income | ¥0.03 million | Parent only |
| Extraordinary loss | ¥0.6 billion | Parent only |
| Welfare expenses | ¥78.11 million | Parent only |
| Income (loss) before income taxes | ¥-0.8 billion | Parent only |
| Ordinary income | ¥-0.2 billion | Parent only |
| Sales commission | ¥0.3 billion | Parent only |
| Selling, general and administrative expenses | ¥2.6 billion | Parent only |
| Rent expenses | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥21.95 million | Parent only |
| Retirement benefit expenses | ¥5.58 million | Parent only |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-1.3 billion | Consolidated |
| Total changes during the period | ¥-1.3 billion | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥79.26 million | Consolidated |
| Other | ¥-0.22 million | Consolidated |
| Repayments of lease obligations | ¥-0.86 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-25.59 million | Consolidated |
| Interest expenses paid | ¥-68.80 million | Consolidated |
| Interest and dividends income received | ¥3.70 million | Consolidated |
| Interest and dividend income | ¥-3.70 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.03 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.70 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥8.74 million | Consolidated |
| Subtotal | ¥0.6 billion | Consolidated |
| Increase (decrease) in provisions | ¥4.94 million | Consolidated |
| Loss gain on investments in partnership | ¥94.57 million | Consolidated |
| Proceeds from sales of investment securities | ¥30.82 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-12.90 million | Consolidated |
| Interest expenses | ¥70.58 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥5.36 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.21 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.06 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-19.77 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥40.78 million | Consolidated |
| Decrease in consumption taxes payable | ¥73.66 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-67.33 million | Consolidated |
| Decrease (increase) in inventories | ¥-2.69 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Impairment loss | ¥0.6 billion | Consolidated |
| Purchase of intangible assets | ¥-30.65 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.4 billion | Consolidated |
| Payments for asset retirement obligations | ¥-2.58 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.08 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.4 billion | Consolidated |
| Proceeds from guarantee deposits received | ¥1.63 million | Consolidated |
| Repayments of guarantee deposits received | ¥-11.43 million | Consolidated |
| Increase (decrease) in deposits | ¥23.92 million | 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 | 20 | Parent only | Disclosed |
| Number of employees | 184 | Consolidated | Disclosed |
| Net assets | ¥3.1 billion | Consolidated | Disclosed |
| Net sales | ¥7.9 billion | Consolidated | Disclosed |
| Operating income | ¥0.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥-63.59 million | Consolidated | Disclosed |
| Net income | ¥-1.1 billion | Consolidated | Disclosed |
| Total assets | ¥10.4 billion | Consolidated | Disclosed |
| Operating margin | 1.6% | Consolidated | Calculated |
| Net margin | -14.4% | Consolidated | Calculated |
| Sales per employee | 42945924 yen | Consolidated | Calculated |
| Total asset turnover | 0.76 times | Consolidated | Calculated |
| Net assets to total assets | 30.1% | Consolidated | Calculated |