Horiifoodservice
Horiifoodservice Co.,Ltd.
Company highlights
The largest segment by revenue is North Kanto Area, at 46.7% of the total.
Key figures
Period Apr 2025 to Nov 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Horiifoodservice
Revenue and profit by business segment
Period Apr 2025 to Nov 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| North Kanto Area | ¥1.5 billion | 46.7% | ¥2.2 billion | ¥0.2 billion | 53.8% | 14.6% | ¥0.2 billion |
| Metropolitan Area | ¥1.2 billion | 38.7% | ¥1.8 billion | ¥0.1 billion | 33.4% | 10.9% | ¥0.2 billion |
| Tohoku Area | ¥0.5 billion | 14.7% | ¥0.8 billion | ¥52.14 million | 12.8% | 11.0% | ¥39.50 million |
| Total of the businesses | ¥3.2 billion | 100.0% | ¥0.4 billion | 100.0% | |||
Revenue and profit
Horiifoodservice
Period Apr 2025 to Nov 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and wages | ¥1.0 billion | Consolidated |
| Rents | ¥0.4 billion | Consolidated | |
| Utilities expenses | ¥0.2 billion | Consolidated | |
| Depreciation | ¥44.27 million | Consolidated | |
| Directors' compensations | ¥42.94 million | Consolidated | |
| Provision for bonuses | ¥15.43 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.4 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated | |
| Ordinary income | ¥0.2 billion | Consolidated | |
| Operating income | ¥0.1 billion | Consolidated |
Horiifoodservice
Selling, general and administrative expenses
Period Apr 2025 to Nov 2025Source Annual securities reports
- Salaries and wages ¥1.0 billion
- Rents ¥0.4 billion
- Utilities expenses ¥0.2 billion
- Depreciation ¥0.0 billion
- Directors' compensations ¥0.0 billion
- Provision for bonuses ¥0.0 billion
- Other (not itemized) ¥0.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
Horiifoodservice
Long-term revenue, profit and asset trends
Period 2013 to 2025Source Annual securities reportsDisclosed
Horiifoodservice
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥2.2B | ¥4.1B | ¥4.7B | ¥4.8B | ¥3.2B |
| Year on year (%) | comparison basis not confirmed | +87.6%◆ | +14.9% | comparison basis not confirmed | comparison basis not confirmed |
| Ordinary income (loss) | -¥0.3B | -¥0.2B | ¥0.1B | ¥0.2B | ¥0.2B |
| Change from prior year | comparison basis not confirmed | 0.78x | loss to profit◆ | comparison basis not confirmed | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | -13.4% | -5.6% | 1.7% | 3.8% | 4.9% |
| Change (percentage points) | comparison basis not confirmed | +7.8 points◆ | +7.3 points◆ | comparison basis not confirmed | comparison basis not confirmed |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2014Ordinary income (loss) as a share of revenue -3.4 points
- 2016Ordinary income (loss) as a share of revenue -2.6 points
- 2017Ordinary income (loss) as a share of revenue -3.5 points
- 2019Ordinary income (loss) as a share of revenue +3.3 points
- 2020Ordinary income (loss) as a share of revenue -2.2 points
- 2022Net sales year on year +87.6%, Ordinary income (loss) as a share of revenue +7.8 points
- 2023Ordinary income (loss) as a share of revenue +7.3 points, Ordinary income (loss) loss to profit
Horiifoodservice
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Horiifoodservice
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 |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥4.8 billion | ¥3.2 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.2 billion | ¥0.2 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.2 billion | ¥0.2 billion |
| Comprehensive income | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.2 billion | ¥0.2 billion |
| Net assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.5 billion | ¥1.1 billion |
| Total assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥3.0 billion | ¥3.5 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 72.21 yen | 148.77 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 30.92 yen | 29.08 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 28.87 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 15.7% | 29.6% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | 37.7% | 24.4% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.2 billion | ¥0.1 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-33.96 million | ¥10.68 million |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥47.05 million | ¥0.2 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.0 billion | ¥1.4 billion |
Parent only indicators (17 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.2 billion | ¥4.1 billion | ¥4.7 billion | ¥4.8 billion | ¥3.2 billion |
| Ordinary income (loss) | ¥-0.3 billion | ¥-0.2 billion | ¥80.97 million | ¥0.2 billion | ¥0.2 billion |
| Net income (loss) | ¥-0.4 billion | ¥-0.3 billion | ¥89.73 million | ¥0.1 billion | ¥0.2 billion |
| Investment gain (loss) under the equity method | ¥-4.71 million | ¥4.39 million | ¥5.97 million | Could not be retrieved | Could not be retrieved |
| Capital stock | ¥0.3 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 5,670,000 shares | 5,670,000 shares | 5,670,000 shares | 5,670,000 shares | 6,930,000 shares |
| Net assets | ¥0.4 billion | ¥0.1 billion | ¥0.2 billion | ¥0.4 billion | ¥1.0 billion |
| Total assets | ¥2.7 billion | ¥2.5 billion | ¥2.6 billion | ¥2.8 billion | ¥3.2 billion |
| Net assets per share | 68.6 yen | 19.76 yen | 40.52 yen | 67.06 yen | 144.16 yen |
| Basic earnings (loss) per share | -68.96 yen | -49.15 yen | 15.82 yen | 25.77 yen | 28.65 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 28.43 yen |
| Equity-to-asset ratio | 14.6% | 4.4% | 8.9% | 16.0% | 30.8% |
| Return on equity | -67.1% | -111.3% | 52.5% | 43.3% | 17.8% |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | ¥0.2 billion | ¥56.23 million | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-0.1 billion | ¥-4.21 million | ¥-20.00 million | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥1.0 billion | ¥-1.35 million | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥0.7 billion | ¥0.8 billion | ¥0.8 billion | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2020 | ¥3.5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2019 | ¥7 | Could not be retrieved | 15.9% | |
| FY ending 3/2018 | ¥7 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2017 | ¥7 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2016 | ¥7 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2015 | ¥7 | Could not be retrieved | 16.0% | |
| FY ending 3/2014 | ¥7 | Could not be retrieved | 32.8% | Stock split or share consolidation noted |
| FY ending 3/2013 | ¥13 | Could not be retrieved | 12.2% |
Shareholder composition
Share ownership by holder category
Horiifoodservice
Unit %Source Annual securities reports
- Securities firms5.52%
- Other corporations47.50%
- Foreign holders (institutions)0.87%
- Foreign holders (individuals)0.14%
- Individuals and others45.94%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社CCH | 47.12% | 3,265,900 |
| 2 | 堀井 克美 | 4.05% | 281,200 |
| 3 | 三菱UFJeスマート証券株式会社 | 3.47% | 240,700 |
| 4 | 清水 伸昭 | 2.28% | 158,000 |
| 5 | ホリイフード従業員持株会 | 1.17% | 81,700 |
| 6 | 林 喜代志 | 1.15% | 80,000 |
| 7 | 楽天証券株式会社 | 0.77% | 53,900 |
| 8 | 株式会社SBI証券 | 0.72% | 50,091 |
| 9 | 大貫 春樹 | 0.69% | 48,400 |
| 10 | 横須賀 修 | 0.57% | 40,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 11/2025 | ¥0.2 billion |
| FY ending 3/2021 | ¥65.59 million |
Research and development expenses and capital expenditure by segment (FY ending 11/2025)
| Segment | Capital expenditure |
|---|---|
| North Kanto Area | ¥24.14 million |
| Metropolitan Area | ¥79.44 million |
| Tohoku Area | ¥5.82 million |
Revenue scale in the same industry
Horiifoodservice
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
- … 320 companies
- 324 SLD EntertainmentFY Feb 2026 ¥3.7B
- 325 DREAM VISIONFY Mar 2026 ¥3.5B
- 326 HoriifoodserviceThis companyFY Nov 2025 ¥3.2B
- 327 TORICOFY Mar 2026 ¥3.2B
- 328 海帆FY Mar 2026 ¥3.2B
- … 15 companies
Workforce information
Women 687 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 1,256 |
| Childcare leave taken, men |
50% |
| Childcare leave taken, women |
50% |
| Share of managers who are women | 10% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 2,782 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 虎ノ門有限責任監査法人 |
| Audit fees (this year, total) | ¥19.40 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.1 billion | Consolidated |
| Net sales | ¥3.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥10.68 million | Consolidated |
| Diluted earnings per share | 28.87 yen | Consolidated |
| Cash and cash equivalents | ¥1.4 billion | Consolidated |
| Net assets | ¥1.1 billion | Consolidated |
| Ordinary income (loss) | ¥0.2 billion | Consolidated |
| Total assets | ¥3.5 billion | Consolidated |
| Return on equity | 24.4% | Consolidated |
| Equity-to-asset ratio | 29.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Basic earnings (loss) per share | 29.08 yen | Consolidated |
| Net assets per share | 148.77 yen | Consolidated |
| Net sales | ¥3.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Diluted earnings per share | 28.43 yen | Parent only |
| Total number of issued shares (common stock) | 6,930,000 shares | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Ordinary income (loss) | ¥0.2 billion | Parent only |
| Total assets | ¥3.2 billion | Parent only |
| Return on equity | 17.8% | Parent only |
| Equity-to-asset ratio | 30.8% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Basic earnings (loss) per share | 28.65 yen | Parent only |
| Net assets per share | 144.16 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 140 people | Consolidated |
| Number of employees | 140 people | Consolidated |
| Wage gap between men and women (all employees) | 44.7% | Parent only |
| Average length of service (years) | 10.5 years | Parent only |
| Average annual salary | ¥4.63 million | Parent only |
| Average age (years) | 40.7 years old | Parent only |
| Number of employees | 132 people | Parent only |
| Number of employees | 132 people | Parent only |
| Number of employees | 132 people | Parent only |
| Wage gap between men and women (regular employees) | 85.0% | Parent only |
| Wage gap between men and women (non-regular employees) | 88.0% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥3.2 billion | Consolidated |
| Average number of temporary employees | 336 people | Consolidated |
| Average number of temporary employees | 336 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.2 billion | Consolidated |
| Depreciation | ¥44.27 million | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 333 people | Parent only |
| Average number of temporary employees | 333 people | Parent only |
| Average number of temporary employees | 333 people | Parent only |
| Total return on the share price index | 274.5% | Parent only |
Shares (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥1.19 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥14.90 million | Consolidated |
| Number of shares held | 4,299,891 shares | Consolidated |
| Total number of shares held treasury shares etc | 400 shares | Consolidated |
| Number of shares | 6,930,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 62.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 400 shares | Consolidated |
| Total of valuation gain (loss) | ¥91.01 million | Consolidated |
| Number of voting rights | 69,278 units | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 90.5% | 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 | ¥19.40 million | Consolidated |
| Fees for audit and attestation services - total | ¥19.40 million | Consolidated |
Balance sheet (143 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥13.04 million | Consolidated |
| Other | ¥6.01 million | Consolidated |
| Other | ¥10.50 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥73.95 million | Consolidated |
| Software | ¥1.53 million | Consolidated |
| Lease assets | ¥47.57 million | Consolidated |
| Lease assets, net | ¥17.21 million | Consolidated |
| Investments in capital | ¥5.04 million | Consolidated |
| Retained earnings | ¥0.4 billion | Consolidated |
| Unearned revenue | ¥7.26 million | Consolidated |
| Prepaid expenses | ¥81.65 million | Consolidated |
| Raw materials and supplies | ¥0.1 billion | Consolidated |
| Right of trademark | ¥0.20 million | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥1.0 billion | Consolidated |
| Accounts receivable - trade | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥89.96 million | Consolidated |
| Provision for loss on store closing | ¥11.72 million | Consolidated |
| Buildings | ¥2.5 billion | Consolidated |
| Buildings, net | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥0.7 billion | Consolidated |
| Investment securities | ¥0.2 billion | Consolidated |
| Lease and guarantee deposits | ¥0.4 billion | Consolidated |
| Subscription rights to shares | ¥0.45 million | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Accounts receivable - other | ¥20.07 million | Consolidated |
| Income taxes payable | ¥7.41 million | Consolidated |
| Accrued consumption taxes | ¥27.35 million | Consolidated |
| Accrued expenses | ¥53.19 million | Consolidated |
| Accounts payable - other | ¥0.2 billion | Consolidated |
| Provision for shareholder benefit program | ¥21.00 million | Consolidated |
| Shareholders' equity | ¥1.0 billion | Consolidated |
| Stock issuance cost da | ¥18.61 million | Consolidated |
| Structures | ¥36.50 million | Consolidated |
| Structures, net | ¥1.90 million | Consolidated |
| Current liabilities | ¥2.0 billion | Consolidated |
| Current assets | ¥2.4 billion | Consolidated |
| Accumulated depreciation | ¥-30.35 million | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-2.3 billion | Consolidated |
| Accumulated depreciation | ¥-34.60 million | Consolidated |
| Accumulated depreciation | ¥-15.81 million | Consolidated |
| Intangible assets | ¥2.12 million | Consolidated |
| Cash and cash equivalents | ¥1.4 billion | Consolidated |
| Cash and deposits | ¥2.1 billion | Consolidated |
| Short-term loans payable | ¥1.4 billion | Consolidated |
| Bonds payable | ¥16.00 million | Consolidated |
| Net assets | ¥1.1 billion | Consolidated |
| Net assets | ¥1.1 billion | Consolidated |
| Total assets | ¥3.5 billion | Consolidated |
| Total assets | ¥3.5 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Deferred assets | ¥18.78 million | Consolidated |
| Treasury stock | ¥-0.19 million | Consolidated |
| Valuation and translation adjustments | ¥73.95 million | Consolidated |
| Liabilities | ¥2.4 billion | Consolidated |
| Liabilities and net assets | ¥3.5 billion | Consolidated |
| Accounts payable - trade | ¥0.1 billion | Consolidated |
| Capital surplus | ¥0.4 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Asset retirement obligations | ¥0.3 billion | Consolidated |
| Asset retirement obligations | ¥8.62 million | Consolidated |
| Provision for bonuses | ¥15.14 million | Consolidated |
| Vehicle and delivery equipment | ¥17.58 million | Consolidated |
| Vehicles, net | ¥1.77 million | Consolidated |
| Long-term loans payable | ¥86.91 million | Consolidated |
| Long-term prepaid expenses | ¥11.47 million | Consolidated |
| Long-term loans receivable | ¥19.39 million | Consolidated |
| Long term time deposits | ¥21.50 million | Consolidated |
| Telephone subscription right | ¥0.39 million | Consolidated |
| Non-controlling interests | ¥45.56 million | Consolidated |
| Deposits received | ¥53.19 million | Consolidated |
| Current portion of bonds payable | ¥14.00 million | Consolidated |
| Current portion of long-term loans payable | ¥6.61 million | Consolidated |
| Other | ¥1.11 million | Parent only |
| Other | ¥10.50 million | Parent only |
| Valuation difference on available-for-sale securities | ¥73.95 million | Parent only |
| Other capital surplus | ¥0.2 billion | Parent only |
| Software | ¥0.69 million | Parent only |
| Investments in capital | ¥5.03 million | Parent only |
| General reserve | ¥1.0 billion | Parent only |
| Retained earnings | ¥0.4 billion | Parent only |
| Legal retained earnings | ¥4.50 million | Parent only |
| Unearned revenue | ¥7.26 million | Parent only |
| Prepaid expenses | ¥81.06 million | Parent only |
| Raw materials and supplies | ¥46.92 million | Parent only |
| Right of trademark | ¥0.20 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥1.0 billion | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥78.62 million | Parent only |
| Provision for loss on store closing | ¥11.72 million | Parent only |
| Buildings | ¥0.2 billion | Parent only |
| Investments and other assets | ¥0.7 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Lease and guarantee deposits | ¥0.4 billion | Parent only |
| Subscription rights to shares | ¥0.45 million | Parent only |
| Property, plant and equipment | ¥0.3 billion | Parent only |
| Accounts receivable - other | ¥18.92 million | Parent only |
| Income taxes payable | ¥5.42 million | Parent only |
| Accrued consumption taxes | ¥25.31 million | Parent only |
| Accrued expenses | ¥50.04 million | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Provision for shareholder benefit program | ¥21.00 million | Parent only |
| Shareholders' equity | ¥0.9 billion | Parent only |
| Stock issuance cost da | ¥18.61 million | Parent only |
| Structures | ¥1.17 million | Parent only |
| Current liabilities | ¥2.0 billion | Parent only |
| Current assets | ¥2.2 billion | Parent only |
| Accumulated depreciation | ¥-5.21 million | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-2.3 billion | Parent only |
| Accumulated depreciation | ¥-2.5 billion | Parent only |
| Accumulated depreciation | ¥-28.06 million | Parent only |
| Accumulated depreciation | ¥-4.66 million | Parent only |
| Intangible assets | ¥1.28 million | Parent only |
| Cash and deposits | ¥1.9 billion | Parent only |
| Short-term loans payable | ¥1.4 billion | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Total assets | ¥3.2 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Deferred assets | ¥18.78 million | Parent only |
| Retained earnings brought forward | ¥-0.6 billion | Parent only |
| Treasury stock | ¥-0.19 million | Parent only |
| Valuation and translation adjustments | ¥73.95 million | Parent only |
| Liabilities | ¥2.2 billion | Parent only |
| Liabilities and net assets | ¥3.2 billion | Parent only |
| Accounts payable - trade | ¥0.1 billion | Parent only |
| Capital surplus | ¥0.4 billion | Parent only |
| Legal capital surplus | ¥0.2 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥0.3 billion | Parent only |
| Asset retirement obligations | ¥8.62 million | Parent only |
| Provision for bonuses | ¥13.77 million | Parent only |
| Vehicle and delivery equipment | ¥0.61 million | Parent only |
| Long-term prepaid expenses | ¥11.18 million | Parent only |
| Long-term loans receivable | ¥19.39 million | Parent only |
| Long term time deposits | ¥21.50 million | Parent only |
| Shares of subsidiaries and associates | ¥36.40 million | Parent only |
| Telephone subscription right | ¥0.39 million | Parent only |
| Deposits received | ¥52.44 million | Parent only |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.17 million | Consolidated |
| Revenue | ¥-13.73 million | Consolidated |
| Revenue | ¥0.17 million | Parent only |
Statement of income (88 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.42 million | Consolidated |
| Other | ¥1.88 million | Consolidated |
| Other comprehensive income | ¥20.85 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥20.85 million | Consolidated |
| Comprehensive income | ¥0.2 billion | Consolidated |
| Interest income | ¥1.51 million | Consolidated |
| Dividend income | ¥3.73 million | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Non-operating income | ¥28.91 million | Consolidated |
| Non-operating expenses | ¥18.93 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.1 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.18 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.89 million | Consolidated |
| Rents | ¥0.4 billion | Consolidated |
| Cost of sales | ¥0.8 billion | Consolidated |
| Gross profit (loss) | ¥2.4 billion | Consolidated |
| Net sales | ¥3.2 billion | Consolidated |
| Net sales | ¥3.2 billion | Consolidated |
| Loss on closing of stores | ¥2.91 million | Consolidated |
| Provision for loss on store closing expenses | ¥10.57 million | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Directors' compensations | ¥42.94 million | Consolidated |
| Gain on sales of investment securities | ¥17.24 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥10.68 million | Consolidated |
| Interest expenses | ¥12.86 million | Consolidated |
| Commission fees | ¥2.00 million | Consolidated |
| Issuance of new shares | ¥0.4 billion | Consolidated |
| Amortization of stock issuance cost | ¥2.18 million | Consolidated |
| Utilities expenses | ¥0.2 billion | Consolidated |
| Income taxes - current | ¥7.43 million | Consolidated |
| Income taxes | ¥-43.03 million | Consolidated |
| Income taxes - deferred | ¥-50.46 million | Consolidated |
| Depreciation | ¥44.27 million | Consolidated |
| Impairment loss | ¥4.49 million | Consolidated |
| Impairment loss | ¥4.49 million | Consolidated |
| Extraordinary income | ¥0.18 million | Consolidated |
| Extraordinary loss | ¥18.86 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Ordinary income | ¥0.2 billion | Consolidated |
| Salaries and wages | ¥1.0 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.2 billion | Consolidated |
| Provision for bonuses | ¥15.43 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥2.67 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥2.67 million | Consolidated |
| Other | ¥6.15 million | Parent only |
| Other | ¥1.88 million | Parent only |
| Interest and dividend income | ¥5.15 million | Parent only |
| Operating income | ¥0.1 billion | Parent only |
| Non-operating income | ¥34.14 million | Parent only |
| Non-operating expenses | ¥16.89 million | Parent only |
| Gain on sales of non-current assets | ¥0.05 million | Parent only |
| Loss on retirement of non-current assets | ¥0.89 million | Parent only |
| Rents | ¥0.4 billion | Parent only |
| Cost of sales | ¥0.9 billion | Parent only |
| Gross profit (loss) | ¥2.3 billion | Parent only |
| Net sales | ¥3.2 billion | Parent only |
| Loss on closing of stores | ¥2.91 million | Parent only |
| Provision for loss on store closing expenses | ¥10.57 million | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Directors' compensations | ¥38.38 million | Parent only |
| Gain on sales of investment securities | ¥17.24 million | Parent only |
| Interest expenses | ¥10.83 million | Parent only |
| Commission fees | ¥2.00 million | Parent only |
| Issuance of new shares | ¥0.4 billion | Parent only |
| Amortization of stock issuance cost | ¥2.18 million | Parent only |
| Utilities expenses | ¥0.2 billion | Parent only |
| Income taxes - current | ¥5.42 million | Parent only |
| Income taxes | ¥-45.05 million | Parent only |
| Income taxes - deferred | ¥-50.47 million | Parent only |
| Depreciation | ¥36.22 million | Parent only |
| Impairment loss | ¥4.49 million | Parent only |
| Extraordinary income | ¥0.05 million | Parent only |
| Extraordinary loss | ¥18.86 million | Parent only |
| Income (loss) before income taxes | ¥0.1 billion | Parent only |
| Consulting fee income | ¥5.60 million | Parent only |
| Ordinary income | ¥0.2 billion | Parent only |
| Salaries and wages | ¥0.9 billion | Parent only |
| Selling, general and administrative expenses | ¥2.2 billion | Parent only |
| Provision for bonuses | ¥14.05 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥23.98 million | Consolidated |
| Total changes during the period | ¥0.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥21.30 million | Parent only |
Statement of cash flows (40 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥8.22 million | Consolidated |
| Other | ¥-10.00 million | Consolidated |
| Other | ¥-0.22 million | Consolidated |
| Decrease (increase) in other assets | ¥2.57 million | Consolidated |
| Repayments of finance lease obligations | ¥-4.67 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥8.64 million | Consolidated |
| Interest expenses paid | ¥-3.25 million | Consolidated |
| Interest and dividends income received | ¥4.66 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-6.95 million | Consolidated |
| Interest and dividend income | ¥-5.24 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.18 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.89 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-5.68 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.4 billion | Consolidated |
| Payments into time deposits | ¥-0.3 billion | Consolidated |
| Subtotal | ¥0.1 billion | Consolidated |
| Increase decrease in provision for loss on store closing | ¥0.92 million | Consolidated |
| Proceeds from sales and redemption of investment securities | ¥30.26 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-17.24 million | Consolidated |
| Interest expenses | ¥12.86 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥15.13 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-16.98 million | Consolidated |
| Purchase of property plant and equipment | ¥-99.76 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.18 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥11.22 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-13.74 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥21.00 million | Consolidated |
| Proceeds from issuance of common stock | ¥0.3 billion | Consolidated |
| Decrease (increase) in inventories | ¥-41.82 million | Consolidated |
| Income taxes paid | ¥-11.59 million | Consolidated |
| Income taxes refund | ¥0.74 million | Consolidated |
| Depreciation | ¥44.27 million | Consolidated |
| Impairment loss | ¥4.49 million | Consolidated |
| Purchase of intangible assets | ¥-0.93 million | Consolidated |
| Decrease in short term loans payable | ¥-0.1 billion | Consolidated |
| Redemption of bonds | ¥-7.00 million | Consolidated |
| Payments for asset retirement obligations | ¥-23.22 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-26.40 million | Consolidated |
| Repayment of long term loans payable | ¥-4.41 million | Consolidated |
| Increase (decrease) in deposits | ¥22.10 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.1 billion | Consolidated | Disclosed |
| Number of employees | 140 | Consolidated | Disclosed |
| Net assets | ¥1.1 billion | Consolidated | Disclosed |
| Net sales | ¥3.2 billion | Consolidated | Disclosed |
| Operating income | ¥0.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.2 billion | Consolidated | Disclosed |
| Net income | ¥0.2 billion | Consolidated | Disclosed |
| Total assets | ¥3.5 billion | Consolidated | Disclosed |
| Operating margin | 4.6% | Consolidated | Calculated |
| Net margin | 5.6% | Consolidated | Calculated |
| Sales per employee | 23000550 yen | Consolidated | Calculated |
| Total asset turnover | 0.92 times | Consolidated | Calculated |
| Net assets to total assets | 30.9% | Consolidated | Calculated |