UNIVA Oak
UNIVA Oak Holdings Limited
Company highlights
The largest segment by revenue is Renewable Energy, at 31.8% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
UNIVA Oak
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 | Margin | Last year | |
| Renewable Energy | ¥0.7 billion | 31.8% | ¥1.2 billion | ¥-0.3 billion | -39.7% | ¥-35.58 million |
| Trading | ¥0.6 billion | 26.6% | Could not be retrieved | ¥7.44 million | 1.3% | Could not be retrieved |
| ビューティー&ヘルスケア | ¥0.5 billion | 22.1% | ¥1.2 billion | ¥-0.2 billion | -37.6% | ¥-0.4 billion |
| デジタルマーケティング | ¥0.3 billion | 14.3% | ¥0.3 billion | ¥-18.88 million | -6.2% | ¥1.52 million |
| 成長支援 | ¥0.1 billion | 5.2% | ¥0.1 billion | ¥10.32 million | 9.3% | ¥-32.48 million |
| Total of the businesses | ¥2.1 billion | 100.0% | ||||
Revenue and profit
UNIVA Oak
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries and compensation | ¥0.5 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Business consignment expenses | ¥46.82 million | Parent only | |
| Promotion expenses | ¥45.48 million | Consolidated | |
| Advisory fee | ¥39.30 million | Parent only | |
| Provision for bonuses | ¥8.51 million | Consolidated | |
| Provision for shareholder benefit program | ¥6.36 million | Consolidated | |
| Amortization of goodwill | ¥4.89 million | Consolidated | |
| Retirement benefit expenses | ¥1.29 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.44 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.1 billion | Consolidated |
| Operating income | ¥-0.7 billion | Consolidated | |
| Net income | ¥-0.6 billion | Consolidated | |
| Ordinary income | ¥-0.5 billion | Consolidated |
UNIVA Oak
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Employees' salaries and compensation ¥0.5 billion
- Directors' compensations ¥0.2 billion
- Business consignment expenses ¥0.0 billion
- Promotion expenses ¥0.0 billion
- Advisory fee ¥0.0 billion
- Provision for bonuses ¥0.0 billion
- Other (not itemized) ¥0.9 billion
Performance, financial position and capital allocation
Long-term changes in performance
UNIVA Oak
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
UNIVA Oak
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥2.6B | ¥2.0B | ¥5.0B | ¥2.9B | ¥2.3B |
| Year on year (%) | -52.8%◆ | -21.6%◆ | +145.9%◆ | -42.8%◆ | -19.1% |
| Ordinary income (loss) | -¥1.0B | -¥0.6B | -¥0.9B | -¥1.0B | -¥0.5B |
| Change from prior year | 1.24x | 0.60x | 1.60x | 1.06x | 0.56x |
| Ordinary income (loss) as a share of Net sales | -37.1% | -28.4% | -18.5% | -34.2% | -23.5% |
| Change (percentage points) | -23.0 points◆ | +8.7 points◆ | +9.9 points◆ | -15.7 points◆ | +10.7 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (8)
- 2014Net sales year on year +170.8%, Ordinary income (loss) as a share of revenue +35.8 points, Ordinary income (loss) loss to profit
- 2016Net sales year on year -34.3%, Ordinary income (loss) as a share of revenue -5.8 points
- 2018Net sales year on year -36.9%, Ordinary income (loss) as a share of revenue +11.3 points
- 2019Net sales year on year -60.6%, Ordinary income (loss) as a share of revenue -63.4 points, Ordinary income (loss) profit to loss
- 2020Net sales year on year +82.2%, Ordinary income (loss) as a share of revenue -3.6 points
- 2021Net sales year on year +36.1%, Ordinary income (loss) as a share of revenue +32.4 points
- 2022Net sales year on year -52.8%, Ordinary income (loss) as a share of revenue -23.0 points
- 2023Net sales year on year -21.6%, Ordinary income (loss) as a share of revenue +8.7 points
- 2024Net sales year on year +145.9%, Ordinary income (loss) as a share of revenue +9.9 points
- 2025Net sales year on year -42.8%, Ordinary income (loss) as a share of revenue -15.7 points
- 2026Ordinary income (loss) as a share of revenue +10.7 points
UNIVA Oak
Earnings and net assets per share over time
Unit yenSource Annual securities reports
UNIVA Oak
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 | ¥2.6 billion | ¥2.0 billion | ¥5.0 billion | ¥2.9 billion | ¥2.3 billion |
| Ordinary income (loss) | ¥-1.0 billion | ¥-0.6 billion | ¥-0.9 billion | ¥-1.0 billion | ¥-0.5 billion |
| Net income (loss) attributable to owners of parent | ¥-1.7 billion | ¥-0.7 billion | ¥-1.4 billion | ¥-0.7 billion | ¥-0.6 billion |
| Comprehensive income | ¥-1.8 billion | ¥-0.8 billion | ¥-1.8 billion | ¥-0.9 billion | ¥-0.6 billion |
| Net assets | ¥4.2 billion | ¥4.5 billion | ¥2.7 billion | ¥1.8 billion | ¥1.2 billion |
| Total assets | ¥7.4 billion | ¥7.6 billion | ¥6.0 billion | ¥5.0 billion | ¥5.0 billion |
| Net assets per share | 59.73 yen | 52.49 yen | 33.23 yen | 22.1 yen | 14.74 yen |
| Basic earnings (loss) per share | -29.62 yen | -9.22 yen | -17.71 yen | -9.18 yen | -7.23 yen |
| Equity-to-asset ratio | 54.8% | 56.0% | 44.3% | 35.6% | 23.6% |
| Return on equity | -37.8% | -16.6% | -41.3% | -33.2% | -39.2% |
| Net cash provided by (used in) operating activities | ¥-1.2 billion | ¥-1.0 billion | ¥-1.0 billion | ¥-0.2 billion | ¥-0.9 billion |
| Net cash provided by (used in) investing activities | ¥-0.2 billion | ¥0.9 billion | ¥-6.19 million | ¥82.05 million | ¥2.35 million |
| Net cash provided by (used in) financing activities | ¥1.1 billion | ¥-0.6 billion | ¥0.6 billion | ¥3.38 million | ¥0.8 billion |
| Cash and cash equivalents | ¥2.0 billion | ¥1.3 billion | ¥1.0 billion | ¥0.9 billion | ¥0.7 billion |
Parent only indicators (11 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.2 billion | ¥0.2 billion | ¥0.4 billion | ¥0.1 billion | ¥0.2 billion |
| Ordinary income (loss) | ¥-0.3 billion | ¥-0.7 billion | ¥-0.3 billion | ¥-0.4 billion | ¥-0.3 billion |
| Net income (loss) | ¥-2.7 billion | ¥-0.8 billion | ¥-1.5 billion | ¥-0.1 billion | ¥-0.5 billion |
| Capital stock | ¥4.8 billion | ¥4.8 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 67,535,000 shares | 80,676,000 shares | 80,676,000 shares | 80,676,000 shares | 80,676,000 shares |
| Net assets | ¥4.2 billion | ¥4.4 billion | ¥2.8 billion | ¥2.7 billion | ¥2.2 billion |
| Total assets | ¥4.7 billion | ¥4.7 billion | ¥3.2 billion | ¥3.0 billion | ¥2.5 billion |
| Net assets per share | 61.46 yen | 54.02 yen | 35.09 yen | 33.42 yen | 27.32 yen |
| Basic earnings (loss) per share | -47.9 yen | -10.94 yen | -18.41 yen | -1.67 yen | -5.78 yen |
| Equity-to-asset ratio | 88.6% | 92.7% | 88.1% | 90.0% | 88.6% |
| Return on equity | -54.1% | -19.2% | -41.3% | -4.9% | -19.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2019 | ¥5 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2018 | ¥10 | Could not be retrieved | 48.2% | |
| FY ending 3/2017 | ¥5 | Could not be retrieved | 26.6% | |
| FY ending 3/2016 | ¥5 | Could not be retrieved | 34.4% | |
| FY ending 3/2015 | ¥5 | Could not be retrieved | 13.1% |
Shareholder composition
Share ownership by holder category
UNIVA Oak
Unit %Source Annual securities reports
- Financial institutions0.08%
- Securities firms3.87%
- Other corporations29.52%
- Foreign holders (institutions)13.62%
- Foreign holders (individuals)0.14%
- Individuals and others52.75%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 1株式会社ユニヴァ・キャピタル・ファイナンス | 16.3% | 13,140,000 |
| 2 | 2NSL DTT CLIENT ACCOUNT 1(常任代理人 野村證券株式会社) | 10.53% | 8,489,000 |
| 3 | 3株式会社ユニヴァ・アセット・マネジメント | 8.71% | 7,019,000 |
| 4 | 4楽天証券株式会社 | 2.31% | 1,865,000 |
| 5 | 5西本 誠治 | 2.31% | 1,860,000 |
| 6 | 6佐野 敦彦 | 2.21% | 1,780,000 |
| 7 | 7株式会社シェフコ | 1.49% | 1,200,000 |
| 8 | 8山崎 宏 | 1.12% | 900,000 |
| 9 | 9吉澤 英和 | 1.01% | 810,000 |
| 10 | 10株式会社SBI証券 | 0.92% | 739,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥13.82 million |
| FY ending 3/2021 | ¥0.3 billion |
Revenue scale in the same industry
UNIVA Oak
Source Annual securities reports of each company
Securities and Commodity Futures: 17 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 SBIFY Mar 2026 ¥1.9T
- 2 Financial Partners GroupFY Sep 2025 ¥129.8B
- 3 Monex GroupFY Mar 2026 ¥92.8B
- … 9 companies
- 13 マーキュリアFY Dec 2025 ¥7.2B
- 14 KOBAYASHI YOKOFY Mar 2026 ¥5.0B
- 15 UNIVA OakThis companyFY Mar 2026 ¥2.3B
- 16 Japan Asia InvestmentFY Mar 2026 ¥2.1B
- 17 Leading SecuritiesFY Mar 2026 ¥1.5B
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人日本橋事務所 |
| Audit fees (this year, total) | ¥37.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Note present |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (25 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-0.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.9 billion | Consolidated |
| Net sales | ¥2.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥2.35 million | Consolidated |
| Cash and cash equivalents | ¥0.7 billion | Consolidated |
| Net assets | ¥1.2 billion | Consolidated |
| Ordinary income (loss) | ¥-0.5 billion | Consolidated |
| Total assets | ¥5.0 billion | Consolidated |
| Return on equity | -39.2% | Consolidated |
| Equity-to-asset ratio | 23.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.8 billion | Consolidated |
| Basic earnings (loss) per share | -7.23 yen | Consolidated |
| Net assets per share | 14.74 yen | Consolidated |
| Net sales | ¥0.2 billion | Parent only |
| Net income (loss) | ¥-0.5 billion | Parent only |
| Total number of issued shares (common stock) | 80,676,000 shares | Parent only |
| Net assets | ¥2.2 billion | Parent only |
| Ordinary income (loss) | ¥-0.3 billion | Parent only |
| Total assets | ¥2.5 billion | Parent only |
| Return on equity | -19.1% | Parent only |
| Equity-to-asset ratio | 88.6% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Basic earnings (loss) per share | -5.78 yen | Parent only |
| Net assets per share | 27.32 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 116 people | Consolidated |
| Number of employees | 116 people | Consolidated |
| Average length of service (years) | 6.2 years | Parent only |
| Average annual salary | ¥7.90 million | Parent only |
| Average age (years) | 51.6 years old | Parent only |
| Number of employees | 2 people | Parent only |
| Number of employees | 2 people | Parent only |
| Number of employees | 2 people | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥2.3 billion | Consolidated |
| Average number of temporary employees | 19 people | Consolidated |
| Average number of temporary employees | 19 people | Consolidated |
| Number of associates accounted for using equity method | 4 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥27.51 million | Consolidated |
| Write-downs of inventories | ¥53.67 million | Consolidated |
| Depreciation | ¥16.76 million | Consolidated |
| Number of consolidated subsidiaries | 12 companies | Consolidated |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 37,805,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 46,900 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 | 1 issues | Consolidated |
| Number of shares | 80,676,080 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 46.9% | Consolidated |
| Number of shares held in own name treasury shares etc | 46,900 shares | Consolidated |
| Number of voting rights | 804,791 units | Consolidated |
| Carrying amount on the balance sheet | ¥2.50 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 82.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥13.82 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥37.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥37.00 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.48 million | Consolidated |
| Revenue | ¥51.68 million | Consolidated |
| Change in average annual salary from the previous year | 22.1% | Parent only |
Balance sheet (127 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥28.62 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-25.44 million | Consolidated |
| Goodwill | ¥20.80 million | Consolidated |
| Goodwill | ¥20.80 million | Consolidated |
| Lease assets | ¥9.39 million | Consolidated |
| Lease assets, net | ¥2.75 million | Consolidated |
| Work in process | ¥47.70 million | Consolidated |
| Retained earnings | ¥-1.2 billion | Consolidated |
| Raw materials and supplies | ¥13.28 million | Consolidated |
| Merchandise and finished goods | ¥58.42 million | Consolidated |
| Operational investment securities | ¥0 | Consolidated |
| Non-current liabilities | ¥2.4 billion | Consolidated |
| Non-current assets | ¥1.8 billion | Consolidated |
| Land | ¥1.1 billion | Consolidated |
| Accounts receivable - trade | ¥0.5 billion | Consolidated |
| Contract liabilities | ¥0.2 billion | Consolidated |
| Contract assets | ¥37.39 million | Consolidated |
| Tools, furniture and fixtures | ¥50.61 million | Consolidated |
| Tools, furniture and fixtures | ¥20.99 million | Consolidated |
| Buildings and structures | ¥34.25 million | Consolidated |
| Buildings and structures, net | ¥9.79 million | Consolidated |
| Construction in progress | ¥8.31 million | Consolidated |
| Investments and other assets | ¥0.4 billion | Consolidated |
| Investment securities | ¥0.2 billion | Consolidated |
| Subscription rights to shares | ¥6.07 million | Consolidated |
| Property, plant and equipment | ¥1.3 billion | Consolidated |
| Income taxes payable | ¥2.52 million | Consolidated |
| Accounts payable - other | ¥0.1 billion | Consolidated |
| Provision for shareholder benefit program | ¥9.31 million | Consolidated |
| Shareholders' equity | ¥1.6 billion | Consolidated |
| Inventories | ¥0.1 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.2 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥95.01 million | Consolidated |
| Current liabilities | ¥1.5 billion | Consolidated |
| Current assets | ¥3.3 billion | Consolidated |
| Accumulated depreciation | ¥-6.64 million | Consolidated |
| Accumulated depreciation | ¥-29.62 million | Consolidated |
| Accumulated depreciation | ¥-24.46 million | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Foreign currency translation adjustment | ¥-0.4 billion | Consolidated |
| Intangible assets | ¥49.43 million | Consolidated |
| Cash and cash equivalents | ¥0.7 billion | Consolidated |
| Cash and deposits | ¥0.7 billion | Consolidated |
| Short-term loans payable | ¥0.4 billion | Consolidated |
| Bonds payable | ¥22.20 million | Consolidated |
| Net assets | ¥1.2 billion | Consolidated |
| Net assets | ¥1.2 billion | Consolidated |
| Total assets | ¥5.0 billion | Consolidated |
| Total assets | ¥5.0 billion | Consolidated |
| Deferred tax liabilities | ¥5.46 million | Consolidated |
| Deferred tax assets | ¥0.42 million | Consolidated |
| Deferred assets | ¥1.48 million | Consolidated |
| Treasury stock | ¥-14.31 million | Consolidated |
| Valuation and translation adjustments | ¥-0.4 billion | Consolidated |
| Liabilities | ¥3.8 billion | Consolidated |
| Liabilities and net assets | ¥5.0 billion | Consolidated |
| Accounts payable - trade | ¥95.86 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.79 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.50 million | Consolidated |
| Capital surplus | ¥2.7 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Asset retirement obligations | ¥43.37 million | Consolidated |
| Net defined benefit liability | ¥14.83 million | Consolidated |
| Long-term loans payable | ¥0.9 billion | Consolidated |
| Affiliated company short-term loans payable | ¥60.00 million | Consolidated |
| Loans receivable to subsidiaries and affiliates | ¥1.6 billion | Consolidated |
| Long term loans payable to subsidiaries and affiliates | ¥1.2 billion | Consolidated |
| Long-term loans receivable from subsidiaries and affiliates | ¥5.60 million | Consolidated |
| Non-controlling interests | ¥2.34 million | Consolidated |
| Deposits received | ¥0.2 billion | Consolidated |
| Current portion of bonds payable | ¥53.60 million | Consolidated |
| Current portion of long term loans receivable from subsidiaries and affiliates | ¥5.60 million | Consolidated |
| Current portion of long-term loans payable | ¥77.18 million | Consolidated |
| Other | ¥37.28 million | Parent only |
| Other | ¥0.01 million | Parent only |
| Other | ¥56.13 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-25.44 million | Parent only |
| Other capital surplus | ¥0.7 billion | Parent only |
| Lease obligations | ¥0.23 million | Parent only |
| Lease assets, net | ¥0 | Parent only |
| Retained earnings | ¥-0.6 billion | Parent only |
| Legal retained earnings | ¥35.50 million | Parent only |
| Unearned revenue | ¥2.44 million | Parent only |
| Prepaid expenses | ¥14.22 million | Parent only |
| Operational investment securities | ¥0 | Parent only |
| Non-current liabilities | ¥32.75 million | Parent only |
| Non-current assets | ¥0.3 billion | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥18.48 million | Parent only |
| Investments and other assets | ¥0.3 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Subscription rights to shares | ¥6.07 million | Parent only |
| Property, plant and equipment | ¥18.48 million | Parent only |
| Accounts receivable - other | ¥11.28 million | Parent only |
| Income taxes payable | ¥0.95 million | Parent only |
| Accrued expenses | ¥10.93 million | Parent only |
| Accounts payable - other | ¥18.89 million | Parent only |
| Provision for shareholder benefit program | ¥9.31 million | Parent only |
| Shareholders' equity | ¥2.2 billion | Parent only |
| Current liabilities | ¥0.2 billion | Parent only |
| Current assets | ¥2.2 billion | Parent only |
| Intangible assets | ¥0 | Parent only |
| Cash and deposits | ¥0.2 billion | Parent only |
| Net assets | ¥2.2 billion | Parent only |
| Net assets | ¥2.2 billion | Parent only |
| Total assets | ¥2.5 billion | Parent only |
| Retained earnings brought forward | ¥-0.6 billion | Parent only |
| Treasury stock | ¥-14.31 million | Parent only |
| Valuation and translation adjustments | ¥-25.44 million | Parent only |
| Liabilities | ¥0.3 billion | Parent only |
| Liabilities and net assets | ¥2.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.0 billion | Parent only |
| Capital surplus | ¥2.7 billion | Parent only |
| Legal capital surplus | ¥2.0 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥20.12 million | Parent only |
| Provision for retirement benefits | ¥12.62 million | Parent only |
| Shares of subsidiaries and associates | ¥0.1 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥2.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.7 billion | Parent only |
| Deposits received | ¥0.2 billion | Parent only |
| Current portion of long term loans receivable from subsidiaries and affiliates | ¥1.6 billion | Parent only |
Statement of income (86 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥11.98 million | Consolidated |
| Other | ¥10.89 million | Consolidated |
| Other comprehensive income | ¥-8.59 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-25.44 million | Consolidated |
| Amortization of goodwill | ¥4.89 million | Consolidated |
| Amortization of goodwill | ¥4.89 million | Consolidated |
| Comprehensive income | ¥-0.6 billion | Consolidated |
| Interest income | ¥1.34 million | Consolidated |
| Operating income | ¥-0.7 billion | Consolidated |
| Operating income | ¥-0.7 billion | Consolidated |
| Non-operating income | ¥0.3 billion | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-0.9 billion | Consolidated |
| Loss on sale of non-current assets | ¥5.41 million | Consolidated |
| Gain on sales of non-current assets | ¥2.06 million | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| Cost of sales | ¥1.3 billion | Consolidated |
| Gross profit (loss) | ¥1.1 billion | Consolidated |
| Net sales | ¥2.3 billion | Consolidated |
| Net sales | ¥2.3 billion | Consolidated |
| Net income | ¥-0.6 billion | Consolidated |
| Net income | ¥-0.6 billion | Consolidated |
| Net income (loss) | ¥-0.6 billion | Consolidated |
| Net income (loss) | ¥-0.6 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Employees' salaries and compensation | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥2.35 million | Consolidated |
| Share of loss of investments accounted for using equity method | ¥16.94 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥0.12 million | Consolidated |
| Interest expenses | ¥85.55 million | Consolidated |
| Provision for shareholder benefit program | ¥6.36 million | Consolidated |
| Income taxes - current | ¥2.30 million | Consolidated |
| Income taxes | ¥10.83 million | Consolidated |
| Income taxes - deferred | ¥8.53 million | Consolidated |
| Impairment loss | ¥31.39 million | Consolidated |
| Impairment loss | ¥31.39 million | Consolidated |
| Foreign exchange gains | ¥0.2 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥16.73 million | Consolidated |
| Extraordinary income | ¥2.06 million | Consolidated |
| Extraordinary loss | ¥36.80 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥10.86 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.6 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.6 billion | Consolidated |
| Ordinary income | ¥-0.5 billion | Consolidated |
| Purchase of treasury stock | ¥-0.12 million | Consolidated |
| Subsidy income | ¥14.50 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.8 billion | Consolidated |
| Promotion expenses | ¥45.48 million | Consolidated |
| Selling, general and administrative expenses | ¥1.8 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.23 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.44 million | Consolidated |
| Provision for bonuses | ¥8.51 million | Consolidated |
| Retirement benefit expenses | ¥1.29 million | Consolidated |
| Purchase of shares of consolidated subsidiaries | ¥-2.04 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-11.78 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-11.78 million | Consolidated |
| Other | ¥1.87 million | Parent only |
| Interest income | ¥7.70 million | Parent only |
| Operating income | ¥-0.1 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥0.3 billion | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Cost of sales | ¥9.41 million | Parent only |
| Gross profit (loss) | ¥0.2 billion | Parent only |
| Net sales | ¥0.2 billion | Parent only |
| Net income (loss) | ¥-0.5 billion | Parent only |
| Net income (loss) | ¥-0.5 billion | Parent only |
| Directors' compensations | ¥45.60 million | Parent only |
| Employees' salaries and compensation | ¥38.68 million | Parent only |
| Interest expenses | ¥0.02 million | Parent only |
| Provision for shareholder benefit program | ¥6.36 million | Parent only |
| Business consignment expenses | ¥46.82 million | Parent only |
| Income taxes - current | ¥0.52 million | Parent only |
| Income taxes | ¥0.52 million | Parent only |
| Foreign exchange gains | ¥0.1 billion | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥-0.5 billion | Parent only |
| Ordinary income | ¥-0.3 billion | Parent only |
| Purchase of treasury stock | ¥-0.12 million | Parent only |
| Selling, general and administrative expenses | ¥0.3 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.3 billion | Parent only |
| Retirement benefit expenses | ¥0.50 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.2 billion | Parent only |
| Advisory fee | ¥39.30 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 | ¥-2.46 million | Consolidated |
| Total changes during the period | ¥-0.5 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-19.36 million | Parent only |
Statement of cash flows (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.81 million | Consolidated |
| Increase (decrease) in other liabilities | ¥7.83 million | Consolidated |
| Decrease (increase) in other assets | ¥-7.58 million | Consolidated |
| Amortization of goodwill | ¥4.89 million | Consolidated |
| Repayments of finance lease obligations | ¥-3.09 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-51.06 million | Consolidated |
| Interest expenses paid | ¥-80.89 million | Consolidated |
| Interest and dividends income received | ¥1.34 million | Consolidated |
| Repayments of installment payables | ¥-16.54 million | Consolidated |
| Interest and dividend income | ¥-1.34 million | Consolidated |
| Decrease increase in investment securities for sale | ¥9.40 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-52.80 million | Consolidated |
| Subtotal | ¥-0.8 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥3.46 million | Consolidated |
| Payments for guarantee deposits | ¥-8.22 million | Consolidated |
| Equity in earnings losses of affiliates | ¥16.94 million | Consolidated |
| Interest expenses | ¥85.55 million | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥0.60 million | Consolidated |
| Purchase of property plant and equipment | ¥-7.07 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥16.16 million | Consolidated |
| Loss gain on sales of property plant and equipment | ¥3.35 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥-25.50 million | Consolidated |
| Decrease in consumption taxes payable | ¥1.27 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥-17.89 million | Consolidated |
| Share-based payment expenses | ¥5.47 million | Consolidated |
| Decrease (increase) in inventories | ¥-16.80 million | Consolidated |
| Income taxes refund (paid) | ¥-6.48 million | Consolidated |
| Depreciation | ¥16.76 million | Consolidated |
| Impairment loss | ¥31.39 million | Consolidated |
| Foreign exchange loss (gain) | ¥-0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-7.87 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.3 billion | Consolidated |
| Redemption of bonds | ¥-51.60 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.12 million | Consolidated |
| Proceeds from subsidy income | ¥14.50 million | Consolidated |
| Subsidy income | ¥-14.50 million | Consolidated |
| Collection of loans receivable | ¥5.60 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.68 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0.84 million | Consolidated |
| Proceeds from purchase of shares of subsidiaries resulting in change in scope of consolidation | ¥0.28 million | Consolidated |
| Proceeds from long term loans payable | ¥1.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
| Proceeds from share issuance to non controlling shareholders | ¥9.80 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-0.9 billion | Consolidated | Disclosed |
| Number of employees | 116 | Consolidated | Disclosed |
| Net assets | ¥1.2 billion | Consolidated | Disclosed |
| Net sales | ¥2.3 billion | Consolidated | Disclosed |
| Operating income | ¥-0.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥-0.5 billion | Consolidated | Disclosed |
| Net income | ¥-0.6 billion | Consolidated | Disclosed |
| Total assets | ¥5.0 billion | Consolidated | Disclosed |
| Operating margin | -29.5% | Consolidated | Calculated |
| Net margin | -25.0% | Consolidated | Calculated |
| Sales per employee | 20102440 yen | Consolidated | Calculated |
| Total asset turnover | 0.46 times | Consolidated | Calculated |
| Net assets to total assets | 23.8% | Consolidated | Calculated |