AP
AP HOLDINGS CO.,LTD.
Company highlights
The largest segment by revenue is Domestic restaurant business, at 70.0% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
AP
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 | |
| Domestic restaurant business | ¥15.3 billion | 70.0% | ¥14.8 billion | ¥0.4 billion | 2.9% | ¥26.37 million |
| Ready-made meal Business | ¥3.7 billion | 16.8% | ¥3.0 billion | ¥0.2 billion | 6.7% | ¥0.2 billion |
| Overseas restaurant business | ¥2.1 billion | 9.4% | ¥2.5 billion | ¥-17.92 million | -0.9% | ¥-0.1 billion |
| Production and distribution businesses | ¥0.8 billion | 3.8% | ¥0.8 billion | ¥0.2 billion | 20.9% | ¥0.1 billion |
| Total of the businesses | ¥21.8 billion | 100.0% | ||||
Revenue and profit
AP
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥5.2 billion | Consolidated |
| Rent expenses | ¥2.2 billion | Consolidated | |
| Other | ¥0.7 billion | Parent only | |
| Depreciation | ¥0.4 billion | Consolidated | |
| Salaries | ¥0.3 billion | Parent only | |
| Advertising expenses | ¥0.2 billion | Parent only | |
| Utilities expenses | ¥9.91 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥13.8 billion | Consolidated |
| Net income | ¥1.1 billion | Consolidated | |
| Operating income | ¥0.8 billion | Consolidated | |
| Ordinary income | ¥0.7 billion | Consolidated |
AP
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Payrolls and allowances ¥5.2 billion
- Rent expenses ¥2.2 billion
- Other ¥0.7 billion
- Depreciation ¥0.4 billion
- Salaries ¥0.3 billion
- Advertising expenses ¥0.2 billion
- Other (not itemized) ¥4.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
AP
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
AP
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥8.0B | ¥17.2B | ¥20.6B | ¥21.1B | ¥21.8B |
| Year on year (%) | -10.6% | +114.8%◆ | +19.9% | +2.3% | +3.6% |
| Ordinary income (loss) | ¥1.6B | -¥1.1B | -¥0.1B | ¥0.3B | ¥0.7B |
| Change from prior year | loss to profit◆ | profit to loss◆ | 0.07x | loss to profit◆ | +185.3% |
| Ordinary income (loss) as a share of Net sales | 20.0% | -6.4% | -0.4% | 1.2% | 3.3% |
| Change (percentage points) | +46.4 points◆ | -26.4 points◆ | +6.1 points◆ | +1.6 points | +2.1 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (8)
- 2014Net sales year on year +38.7%
- 2015Net sales year on year +21.8%
- 2016Ordinary income (loss) as a share of revenue -4.0 points
- 2019Ordinary income (loss) as a share of revenue -2.5 points, Ordinary income (loss) profit to loss
- 2020Ordinary income (loss) loss to profit
- 2021Net sales year on year -61.2%, Ordinary income (loss) as a share of revenue -26.4 points, Ordinary income (loss) profit to loss
- 2022Ordinary income (loss) as a share of revenue +46.4 points, Ordinary income (loss) loss to profit
- 2023Net sales year on year +114.8%, Ordinary income (loss) as a share of revenue -26.4 points, Ordinary income (loss) profit to loss
- 2024Ordinary income (loss) as a share of revenue +6.1 points
- 2025Ordinary income (loss) loss to profit
- 2026Ordinary income (loss) as a share of revenue +2.1 points
AP
Earnings and net assets per share over time
Unit yenSource Annual securities reports
AP
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 | ¥8.0 billion | ¥17.2 billion | ¥20.6 billion | ¥21.1 billion | ¥21.8 billion |
| Ordinary income (loss) | ¥1.6 billion | ¥-1.1 billion | ¥-74.28 million | ¥0.3 billion | ¥0.7 billion |
| Net income (loss) attributable to owners of parent | ¥31.41 million | ¥-1.3 billion | ¥-0.5 billion | ¥-36.86 million | ¥1.1 billion |
| Comprehensive income | ¥18.07 million | ¥-1.2 billion | ¥-0.4 billion | ¥-0.1 billion | ¥1.1 billion |
| Net assets | ¥0.5 billion | ¥0.1 billion | ¥0.2 billion | ¥-50.73 million | ¥1.1 billion |
| Total assets | ¥9.7 billion | ¥9.1 billion | ¥8.3 billion | ¥7.7 billion | ¥8.0 billion |
| Net assets per share | -89.17 yen | -106.43 yen | -102.14 yen | -111.65 yen | -18.46 yen |
| Basic earnings (loss) per share | -2.75 yen | -126.43 yen | -44.35 yen | -7.53 yen | 84.49 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 79.02 yen |
| Equity-to-asset ratio | 4.7% | 0.4% | 1.3% | -0.8% | 14.0% |
| Return on equity | 7.0% | Could not be retrieved | Could not be retrieved | Could not be retrieved | 213.6% |
| Net cash provided by (used in) operating activities | ¥0.1 billion | ¥1.0 billion | ¥0.3 billion | ¥0.5 billion | ¥1.3 billion |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | ¥-0.6 billion | ¥-68.15 million | ¥-0.8 billion | ¥24.45 million |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥-0.2 billion | ¥-0.4 billion | ¥-0.4 billion | ¥-1.1 billion |
| Cash and cash equivalents | ¥1.5 billion | ¥1.8 billion | ¥1.6 billion | ¥0.9 billion | ¥1.2 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.5 billion | ¥2.1 billion | ¥2.0 billion | ¥2.1 billion | ¥2.2 billion |
| Ordinary income (loss) | ¥1.1 billion | ¥0.3 billion | ¥-88.66 million | ¥0.2 billion | ¥0.2 billion |
| Net income (loss) | ¥0.3 billion | ¥-1.3 billion | ¥-0.4 billion | ¥-0.4 billion | ¥0.7 billion |
| Capital stock | ¥50.00 million | ¥50.00 million | ¥50.00 million | ¥50.00 million | ¥50.00 million |
| Total number of issued shares (common stock) | 10,331,950 shares | 12,266,150 shares | 12,883,150 shares | 12,883,150 shares | 12,883,150 shares |
| Net assets | ¥0.6 billion | ¥78.13 million | ¥0.2 billion | ¥-0.2 billion | ¥0.5 billion |
| Total assets | ¥7.6 billion | ¥7.5 billion | ¥5.8 billion | ¥5.3 billion | ¥5.3 billion |
| Net assets per share | -79.77 yen | -103.29 yen | -98.27 yen | -124.14 yen | -66.11 yen |
| Basic earnings (loss) per share | 26.75 yen | -125.23 yen | -33.29 yen | -32.53 yen | 47.19 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 45.68 yen |
| Equity-to-asset ratio | 7.3% | 0.9% | 2.6% | -4.1% | 9.7% |
| Return on equity | 84.9% | Could not be retrieved | Could not be retrieved | Could not be retrieved | 445.5% |
Shareholder composition
Share ownership by holder category
AP
Unit %Source Annual securities reports
- Securities firms0.30%
- Other corporations10.52%
- Foreign holders (institutions)0.10%
- Foreign holders (individuals)0.17%
- Individuals and others88.90%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 米山 久 | 40.66% | 5,187,000 |
| 2 | MTRインベストメント株式会社 | 5.29% | 675,000 |
| 3 | 西 陽一郎 | 3.45% | 439,000 |
| 4 | オイシックス・ラ・大地株式会社 | 2.84% | 362,000 |
| 5 | 株式会社アップフロントグループ | 1.15% | 146,000 |
| 6 | 株式会社NSK | 0.86% | 109,000 |
| 7 | 里見 順子 | 0.47% | 60,000 |
| 8 | エー・ピーホールディングス従業員持株会 | 0.39% | 49,000 |
| 9 | 野村證券株式会社 | 0.24% | 30,000 |
| 10 | 吉野 勝己 | 0.2% | 26,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥0.4 billion |
| FY ending 3/2021 | ¥0.2 billion |
Revenue scale in the same industry
AP
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
Workforce information
Women 1,392 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,700 |
| Childcare leave taken, men |
100% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 16.7% |
| Share of board members who are women | 33% |
Subsidy award information
| Date approved | Subsidy | Ministry | Amount |
|---|---|---|---|
| Could not be retrieved | [第三回]令和2年度事業再構築補助金(交付申請等) | 中小企業庁 | ¥71.08 million |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人アヴァンティア |
| Audit fees (this year, total) | ¥40.00 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated |
| Net sales | ¥21.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥24.45 million | Consolidated |
| Diluted earnings per share | 79.02 yen | Consolidated |
| Cash and cash equivalents | ¥1.2 billion | Consolidated |
| Net assets | ¥1.1 billion | Consolidated |
| Ordinary income (loss) | ¥0.7 billion | Consolidated |
| Total assets | ¥8.0 billion | Consolidated |
| Return on equity | 213.6% | Consolidated |
| Equity-to-asset ratio | 14.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | Consolidated |
| Basic earnings (loss) per share | 84.49 yen | Consolidated |
| Net assets per share | -18.46 yen | Consolidated |
| Net sales | ¥2.2 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Diluted earnings per share | 45.68 yen | Parent only |
| Total number of issued shares (common stock) | 12,883,150 shares | Parent only |
| Net assets | ¥0.5 billion | Parent only |
| Ordinary income (loss) | ¥0.2 billion | Parent only |
| Total assets | ¥5.3 billion | Parent only |
| Return on equity | 445.5% | Parent only |
| Equity-to-asset ratio | 9.7% | Parent only |
| Capital stock | ¥50.00 million | Parent only |
| Basic earnings (loss) per share | 47.19 yen | Parent only |
| Net assets per share | -66.11 yen | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 735 people | Consolidated |
| Wage gap between men and women (all employees) | 79.1% | Parent only |
| Average length of service (years) | 9.4 years | Parent only |
| Average annual salary | ¥5.25 million | Parent only |
| Average age (years) | 43.3 years old | Parent only |
| Number of employees | 66 people | Parent only |
| Number of employees | 66 people | Parent only |
| Wage gap between men and women (regular employees) | 87.1% | Parent only |
| Wage gap between men and women (non-regular employees) | 83.9% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥21.8 billion | Consolidated |
| Average number of temporary employees | 854 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥22.01 million | Consolidated |
| Investments accounted for using equity method | ¥0.2 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.5 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Number of consolidated subsidiaries | 13 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 8 people | Parent only |
| Average number of temporary employees | 8 people | Parent only |
| Total return on the share price index | 179.0% | Parent only |
| Ratio of female employees in managerial positions | 60.7% | Parent only |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥74.40 million | Consolidated |
| Revenue | ¥14.98 million | Consolidated |
| Revenue | ¥-14.98 million | Consolidated |
| Revenue | 1,000 | Parent only |
| Revenue | 300 | Parent only |
| Revenue | 109,251.13 | Parent only |
| Revenue | 63,365.65 | Parent only |
| Change in average annual salary from the previous year | 98.4% | Parent only |
| Revenue | ¥3.6 billion | Parent only |
| Revenue | ¥0.8 billion | Parent only |
| Revenue | ¥74.40 million | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 7,086,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 125,200 shares | Consolidated |
| Number of voting rights held | 70,864 units | Consolidated |
| Number of shares | 12,884,450 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.0% | Consolidated |
| Shareholding ratio | 55.5% | Consolidated |
| Ratio of voting rights held | 55.6% | Consolidated |
| Number of shares held in own name treasury shares etc | 125,200 shares | Consolidated |
| Number of voting rights | 127,528 units | Consolidated |
| Carrying amount on the balance sheet | ¥76.42 million | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 190.7% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.4 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥40.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥40.00 million | Consolidated |
Balance sheet (135 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.54 million | Consolidated |
| Other, net | ¥0.1 billion | Consolidated |
| Software | ¥25.06 million | Consolidated |
| Retained earnings | ¥1.0 billion | Consolidated |
| Prepaid expenses | ¥0.3 billion | Consolidated |
| Raw materials | ¥37.41 million | Consolidated |
| Merchandise and finished goods | ¥0.5 billion | Consolidated |
| Non-current liabilities | ¥1.9 billion | Consolidated |
| Non-current assets | ¥4.7 billion | Consolidated |
| Land | ¥88.38 million | Consolidated |
| Accounts receivable - trade | ¥1.1 billion | Consolidated |
| Contract liabilities | ¥5.78 million | Consolidated |
| Tools, furniture and fixtures | ¥1.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Buildings and structures | ¥5.6 billion | Consolidated |
| Buildings and structures, net | ¥2.1 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥2.0 billion | Consolidated |
| Investment securities | ¥0.2 billion | Consolidated |
| Lease and guarantee deposits | ¥1.3 billion | Consolidated |
| Subscription rights to shares | ¥1.08 million | Consolidated |
| Property, plant and equipment | ¥2.7 billion | Consolidated |
| Income taxes payable | ¥34.92 million | Consolidated |
| Accrued consumption taxes | ¥0.2 billion | Consolidated |
| Accrued expenses | ¥0.6 billion | Consolidated |
| Accounts payable - other | ¥0.4 billion | Consolidated |
| Shareholders' equity | ¥1.2 billion | Consolidated |
| Inventories | ¥0.5 billion | Consolidated |
| Inventories | ¥0.5 billion | Consolidated |
| Current liabilities | ¥5.0 billion | Consolidated |
| Current assets | ¥3.3 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-0.4 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-1.7 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-3.5 billion | Consolidated |
| Foreign currency translation adjustment | ¥-95.49 million | Consolidated |
| Intangible assets | ¥25.60 million | Consolidated |
| Cash and cash equivalents | ¥1.2 billion | Consolidated |
| Cash and deposits | ¥1.2 billion | Consolidated |
| Short-term loans payable | ¥2.6 billion | Consolidated |
| Net assets | ¥1.1 billion | Consolidated |
| Net assets | ¥1.1 billion | Consolidated |
| Total assets | ¥8.0 billion | Consolidated |
| Total assets | ¥8.0 billion | Consolidated |
| Deferred tax liabilities | ¥20.65 million | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.1 billion | Consolidated |
| Valuation and translation adjustments | ¥-95.49 million | Consolidated |
| Liabilities | ¥6.9 billion | Consolidated |
| Liabilities and net assets | ¥8.0 billion | Consolidated |
| Accounts payable - trade | ¥0.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-5.39 million | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥50.00 million | Consolidated |
| Convertible-bond-type bonds with share acquisition rights | ¥99.00 million | Consolidated |
| Long-term loans payable | ¥1.6 billion | Consolidated |
| Long-term prepaid expenses | ¥0.2 billion | Consolidated |
| Non-controlling interests | ¥0.62 million | Consolidated |
| Current portion of long-term loans payable | ¥0.3 billion | Consolidated |
| Other | ¥81.21 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥14.59 million | Parent only |
| Other | ¥16.32 million | Parent only |
| Other capital surplus | ¥0.3 billion | Parent only |
| Other, net | ¥75.02 million | Parent only |
| Software | ¥14.92 million | Parent only |
| Retained earnings | ¥0.3 billion | Parent only |
| Legal retained earnings | ¥5.92 million | Parent only |
| Unearned revenue | ¥0.17 million | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Raw materials and supplies | ¥0.50 million | Parent only |
| Merchandise | ¥57.80 million | Parent only |
| Non-current liabilities | ¥1.4 billion | Parent only |
| Non-current assets | ¥3.6 billion | Parent only |
| Reserve for reduction entry2 | ¥9.19 million | Parent only |
| Accounts receivable - trade | ¥29.63 million | Parent only |
| Contract liabilities | ¥0.17 million | Parent only |
| Tools, furniture and fixtures | ¥1.4 billion | Parent only |
| Tools, furniture and fixtures | ¥84.22 million | Parent only |
| Buildings | ¥4.0 billion | Parent only |
| Buildings, net | ¥1.5 billion | Parent only |
| Investments and other assets | ¥1.9 billion | Parent only |
| Investment securities | ¥82.39 million | Parent only |
| Lease and guarantee deposits | ¥1.0 billion | Parent only |
| Subscription rights to shares | ¥1.08 million | Parent only |
| Property, plant and equipment | ¥1.7 billion | Parent only |
| Accounts receivable - other | ¥25.85 million | Parent only |
| Income taxes payable | ¥3.28 million | Parent only |
| Accrued consumption taxes | ¥73.63 million | Parent only |
| Accrued expenses | ¥0.4 billion | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥0.5 billion | Parent only |
| Structures | ¥0.75 million | Parent only |
| Structures, net | ¥0.58 million | Parent only |
| Current liabilities | ¥3.4 billion | Parent only |
| Current assets | ¥1.7 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-0.2 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-1.3 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-2.5 billion | Parent only |
| Accumulated depreciation and impairment loss | ¥-0.17 million | Parent only |
| Accumulated depreciation and impairment loss | ¥-0.47 million | Parent only |
| Intangible assets | ¥14.92 million | Parent only |
| Cash and deposits | ¥0.6 billion | Parent only |
| Short-term loans payable | ¥2.1 billion | Parent only |
| Net assets | ¥0.5 billion | Parent only |
| Net assets | ¥0.5 billion | Parent only |
| Total assets | ¥5.3 billion | Parent only |
| Deferred tax assets | ¥79.58 million | Parent only |
| Retained earnings brought forward | ¥0.3 billion | Parent only |
| Treasury stock | ¥-0.1 billion | Parent only |
| Liabilities | ¥4.8 billion | Parent only |
| Liabilities and net assets | ¥5.3 billion | Parent only |
| Accounts payable - trade | ¥36.82 million | Parent only |
| Allowance for doubtful accounts | ¥-5.39 million | Parent only |
| Allowance for doubtful accounts | ¥-3.0 billion | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Legal capital surplus | ¥9.37 million | Parent only |
| Capital stock | ¥50.00 million | Parent only |
| Asset retirement obligations | ¥3.44 million | Parent only |
| Vehicle and delivery equipment | ¥0.47 million | Parent only |
| Vehicles, net | ¥0 | Parent only |
| Convertible-bond-type bonds with share acquisition rights | ¥99.00 million | Parent only |
| Long-term loans payable | ¥1.2 billion | Parent only |
| Long-term prepaid expenses | ¥0.1 billion | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥63.76 million | Parent only |
| Shares of subsidiaries and associates | ¥0.4 billion | Parent only |
| Affiliated company short-term loans payable | ¥0.1 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Deposits received | ¥15.16 million | Parent only |
| Current portion of long-term loans payable | ¥0.3 billion | Parent only |
Statement of income (92 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥73.71 million | Consolidated |
| Other | ¥41.98 million | Consolidated |
| Other | ¥7.72 million | Consolidated |
| Other comprehensive income | ¥-28.47 million | Consolidated |
| Commission for syndicate loan | ¥14.98 million | Consolidated |
| Comprehensive income | ¥1.1 billion | Consolidated |
| Sponsorship income | ¥6.18 million | Consolidated |
| Interest and dividend income | ¥4.18 million | Consolidated |
| Operating income | ¥0.8 billion | Consolidated |
| Operating income | ¥0.8 billion | Consolidated |
| Non-operating income | ¥0.1 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated |
| Loss on sale of non-current assets | ¥4.92 million | Consolidated |
| Gain on sales of non-current assets | ¥8.26 million | Consolidated |
| Loss on retirement of non-current assets | ¥28.95 million | Consolidated |
| Cost of sales | ¥8.0 billion | Consolidated |
| Gross profit (loss) | ¥13.8 billion | Consolidated |
| Net sales | ¥21.8 billion | Consolidated |
| Net sales | ¥21.8 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 |
| Net cash provided by (used in) investing activities | ¥24.45 million | Consolidated |
| Share of profit of investments accounted for using equity method | ¥22.01 million | Consolidated |
| Interest expenses | ¥86.27 million | Consolidated |
| Commission fees | ¥20.00 million | Consolidated |
| Income taxes - current | ¥25.48 million | Consolidated |
| Income taxes | ¥-72.23 million | Consolidated |
| Income taxes - deferred | ¥-97.71 million | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Impairment loss | ¥79.94 million | Consolidated |
| Impairment loss | ¥79.94 million | Consolidated |
| Foreign exchange gains | ¥12.70 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-28.47 million | Consolidated |
| Extraordinary income | ¥0.5 billion | Consolidated |
| Extraordinary loss | ¥0.1 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥17.61 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥1.1 billion | Consolidated |
| Income (loss) before income taxes | ¥1.1 billion | Consolidated |
| Ordinary income | ¥0.7 billion | Consolidated |
| Payrolls and allowances-SGA | ¥5.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥13.0 billion | Consolidated |
| Rent expenses | ¥2.2 billion | Consolidated |
| Change of scope of consolidation | ¥2.33 million | Consolidated |
| Gain on sales of shares of subsidiaries and associates | ¥0.4 billion | Consolidated |
| Other | ¥79.14 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0.16 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.16 million | Consolidated |
| Other | ¥22.44 million | Parent only |
| Other | ¥5.69 million | Parent only |
| Other | ¥7.72 million | Parent only |
| Other | ¥0.7 billion | Parent only |
| Commission for syndicate loan | ¥14.98 million | Parent only |
| Sponsorship income | ¥6.18 million | Parent only |
| Interest and dividend income | ¥13.11 million | Parent only |
| Total | ¥0.3 billion | Parent only |
| Cost of merchandize sold | ¥0.2 billion | Parent only |
| Ending goods | ¥57.80 million | Parent only |
| Beginning goods | ¥27.32 million | Parent only |
| Operating income | ¥0.4 billion | Parent only |
| Non-operating income | ¥48.60 million | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥51.77 million | Parent only |
| Gross profit (loss) | ¥2.0 billion | Parent only |
| Net sales | ¥2.2 billion | Parent only |
| Advertising expenses | ¥0.2 billion | Parent only |
| Cost of purchased goods | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Net income (loss) | ¥0.7 billion | Parent only |
| Interest expenses | ¥69.22 million | Parent only |
| Commission fees | ¥20.00 million | Parent only |
| Utilities expenses | ¥9.91 million | Parent only |
| Income taxes - current | ¥3.28 million | Parent only |
| Income taxes | ¥2.22 million | Parent only |
| Income taxes - deferred | ¥-1.05 million | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Foreign exchange gains | ¥6.87 million | Parent only |
| Extraordinary income | ¥0.8 billion | Parent only |
| Extraordinary loss | ¥0.4 billion | Parent only |
| Income (loss) before income taxes | ¥0.7 billion | Parent only |
| Ordinary income | ¥0.2 billion | Parent only |
| Salaries | ¥0.3 billion | Parent only |
| Selling, general and administrative expenses | ¥1.6 billion | Parent only |
| Rent expenses | ¥54.77 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥0.1 billion | Parent only |
| Provision of allowance for doubtful accounts for subsidiaries and affiliates | ¥0.2 billion | Parent only |
| Other | ¥79.14 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-36.36 million | Consolidated |
| Total changes during the period | ¥0.7 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-7.72 million | Parent only |
Statement of cash flows (34 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥13.06 million | Consolidated |
| Other | ¥-5.64 million | Consolidated |
| Other | ¥-9.95 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥36.55 million | Consolidated |
| Interest expenses paid | ¥-86.27 million | Consolidated |
| Interest and dividends income received | ¥4.18 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.2 billion | Consolidated |
| Subtotal | ¥1.4 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-22.01 million | Consolidated |
| Interest expenses | ¥86.27 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥56.39 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-53.04 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.4 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥12.02 million | Consolidated |
| Losses (gains) on disposal or sales of property, plant and equipment | ¥33.87 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-62.58 million | Consolidated |
| Decrease in consumption taxes payable | ¥0.1 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥16.19 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.1 billion | Consolidated |
| Decrease (increase) in inventories | ¥9.36 million | Consolidated |
| Income taxes paid | ¥-24.83 million | Consolidated |
| Income taxes refund | ¥12.20 million | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Impairment loss | ¥79.94 million | Consolidated |
| Purchase of intangible assets | ¥-14.77 million | Consolidated |
| Net increase (decrease) in short-term borrowings | ¥-1.5 billion | Consolidated |
| Proceeds from issuance of bonds | ¥99.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-1.83 million | Consolidated |
| Proceeds from sales of shares of subsidiaries resulting in change in scope of consolidation | ¥0.5 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.6 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.2 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-27.25 million | Consolidated |
| Amortization of long term prepaid expenses | ¥32.48 million | Consolidated |
| Loss (gain) on sale of shares of subsidiaries and associates | ¥-0.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated | Disclosed |
| Number of employees | 735 | Consolidated | Disclosed |
| Net assets | ¥1.1 billion | Consolidated | Disclosed |
| Net sales | ¥21.8 billion | Consolidated | Disclosed |
| Operating income | ¥0.8 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.7 billion | Consolidated | Disclosed |
| Net income | ¥1.1 billion | Consolidated | Disclosed |
| Total assets | ¥8.0 billion | Consolidated | Disclosed |
| Operating margin | 3.9% | Consolidated | Calculated |
| Net margin | 5.2% | Consolidated | Calculated |
| Sales per employee | 29689499 yen | Consolidated | Calculated |
| Total asset turnover | 2.72 times | Consolidated | Calculated |
| Net assets to total assets | 14.0% | Consolidated | Calculated |