HOTLAND
HOTLAND HOLDINGS Co., Ltd.
Company highlights
The largest segment by revenue is Food and beverage, at 95.8% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
HOTLAND
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Food and beverage | ¥48.9 billion | 95.8% | ¥44.1 billion | ¥1.8 billion | 3.7% | ¥2.4 billion |
| 製販事業 | ¥1.9 billion | 3.8% | ¥1.9 billion | ¥0.1 billion | 5.2% | ¥0.2 billion |
| Resort | ¥0.2 billion | 0.5% | ¥0.1 billion | ¥-84.69 million | -34.5% | ¥-21.26 million |
| Total of the businesses | ¥51.0 billion | 100.0% | ||||
Revenue and profit
HOTLAND
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Rents | ¥5.0 billion | Consolidated |
| Salaries and allowances | ¥4.6 billion | Consolidated | |
| Depreciation | ¥1.7 billion | Consolidated | |
| Advertising expenses | ¥1.7 billion | Consolidated | |
| Commission fees | ¥1.5 billion | Consolidated | |
| Utilities expenses | ¥1.1 billion | Consolidated | |
| Legal welfare expenses | ¥0.9 billion | Consolidated | |
| Business consignment expenses | ¥0.4 billion | Parent only | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Amortization of goodwill | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥47.56 million | Consolidated | |
| Research and development expenses | ¥32.02 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥28.6 billion | Consolidated |
| Ordinary income | ¥2.1 billion | Consolidated | |
| Operating income | ¥1.8 billion | Consolidated | |
| Net income | ¥0.4 billion | Consolidated |
HOTLAND
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Rents ¥5.0 billion
- Salaries and allowances ¥4.6 billion
- Depreciation ¥1.7 billion
- Advertising expenses ¥1.7 billion
- Commission fees ¥1.5 billion
- Utilities expenses ¥1.1 billion
- Other (not itemized) ¥11.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
HOTLAND
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
HOTLAND
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥29.7B | ¥32.2B | ¥38.7B | ¥46.1B | ¥51.0B |
| Year on year (%) | +3.3% | +8.4% | +20.4%◆ | +19.2% | +10.7% |
| Ordinary income (loss) | ¥3.6B | ¥2.6B | ¥2.6B | ¥3.4B | ¥2.1B |
| Change from prior year | +199.1% | -27.6% | +1.0% | +30.7% | -40.3% |
| Ordinary income (loss) as a share of Net sales | 12.1% | 8.1% | 6.8% | 7.5% | 4.0% |
| Change (percentage points) | +7.9 points◆ | -4.0 points◆ | -1.3 points | +0.7 points | -3.4 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2013Ordinary income (loss) as a share of revenue +2.2 points
- 2014Net sales year on year +33.0%, Ordinary income (loss) as a share of revenue +2.5 points
- 2015Ordinary income (loss) as a share of revenue -2.6 points
- 2019Ordinary income (loss) as a share of revenue +2.6 points
- 2021Ordinary income (loss) as a share of revenue +7.9 points
- 2022Ordinary income (loss) as a share of revenue -4.0 points
- 2023Net sales year on year +20.4%
- 2025Ordinary income (loss) as a share of revenue -3.4 points
HOTLAND
Earnings and net assets per share over time
Unit yenSource Annual securities reports
HOTLAND
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 | ¥29.7 billion | ¥32.2 billion | ¥38.7 billion | ¥46.1 billion | ¥51.0 billion |
| Ordinary income (loss) | ¥3.6 billion | ¥2.6 billion | ¥2.6 billion | ¥3.4 billion | ¥2.1 billion |
| Net income (loss) attributable to owners of parent | ¥2.1 billion | ¥1.4 billion | ¥1.0 billion | ¥1.8 billion | ¥0.4 billion |
| Comprehensive income | ¥2.7 billion | ¥1.7 billion | ¥1.1 billion | ¥2.0 billion | ¥-66.05 million |
| Net assets | ¥9.1 billion | ¥10.7 billion | ¥10.8 billion | ¥12.5 billion | ¥12.2 billion |
| Total assets | ¥21.3 billion | ¥22.1 billion | ¥23.7 billion | ¥28.5 billion | ¥33.5 billion |
| Net assets per share | 402.44 yen | 470.85 yen | 484.03 yen | 556.75 yen | 533.37 yen |
| Basic earnings (loss) per share | 96.55 yen | 62.94 yen | 47.21 yen | 87.01 yen | 19.07 yen |
| Diluted earnings per share | 96.02 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 40.7% | 46.2% | 43.4% | 41.5% | 33.9% |
| Return on equity | 28.1% | 14.4% | 10.0% | 16.7% | 3.5% |
| Net cash provided by (used in) operating activities | ¥5.2 billion | ¥2.9 billion | ¥2.9 billion | ¥4.0 billion | ¥2.5 billion |
| Net cash provided by (used in) investing activities | ¥-2.4 billion | ¥-1.8 billion | ¥-2.7 billion | ¥-3.8 billion | ¥-4.9 billion |
| Net cash provided by (used in) financing activities | ¥-1.8 billion | ¥-0.9 billion | ¥-0.7 billion | ¥0.6 billion | ¥3.5 billion |
| Cash and cash equivalents | ¥3.0 billion | ¥3.2 billion | ¥2.7 billion | ¥3.6 billion | ¥4.7 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥24.3 billion | ¥22.0 billion | ¥24.8 billion | ¥27.1 billion | ¥23.9 billion |
| Ordinary income (loss) | ¥3.1 billion | ¥2.3 billion | ¥1.9 billion | ¥1.6 billion | ¥0.4 billion |
| Net income (loss) | ¥1.9 billion | ¥1.3 billion | ¥1.2 billion | ¥0.8 billion | ¥-20.92 million |
| Capital stock | ¥3.3 billion | ¥3.3 billion | ¥3.3 billion | ¥3.3 billion | ¥3.3 billion |
| Total number of issued shares (common stock) | 21,560,400 shares | 21,655,600 shares | 21,655,600 shares | 21,655,600 shares | 21,655,600 shares |
| Net assets | ¥8.8 billion | ¥10.0 billion | ¥10.3 billion | ¥10.8 billion | ¥9.9 billion |
| Total assets | ¥18.0 billion | ¥18.6 billion | ¥20.2 billion | ¥23.0 billion | ¥25.8 billion |
| Net assets per share | 409.58 yen | 463.93 yen | 485.47 yen | 509.09 yen | 466.73 yen |
| Dividend per share | 7 yen | 7 yen | 10 yen | 13 yen | 13 yen |
| Basic earnings (loss) per share | 88.5 yen | 58.76 yen | 54.69 yen | 37.84 yen | -0.98 yen |
| Diluted earnings per share | 88.02 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 49.1% | 54.1% | 51.1% | 47.1% | 38.5% |
| Return on equity | 25.0% | 13.4% | 11.6% | 7.6% | -0.2% |
| Payout ratio | 7.9% | 11.9% | 18.3% | 34.4% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥13 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2024 | ¥13 | Could not be retrieved | 34.4% | |
| FY ending 12/2023 | ¥10 | Could not be retrieved | 18.3% | |
| FY ending 12/2022 | ¥7 | Could not be retrieved | 11.9% | |
| FY ending 12/2021 | ¥7 | Could not be retrieved | 7.9% | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2019 | ¥5 | Could not be retrieved | 13.9% | |
| FY 2018 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2017 | ¥5 | Could not be retrieved | 16.4% | |
| FY ending 12/2016 | ¥5 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2015 | ¥7 | Could not be retrieved | 14.9% | Stock split or share consolidation noted |
HOTLAND
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
HOTLAND
Unit %Source Annual securities reports
- Financial institutions8.00%
- Securities firms0.44%
- Other corporations34.92%
- Foreign holders (institutions)1.15%
- Foreign holders (individuals)0.06%
- Individuals and others55.43%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社佐瀬興産 | 23.05% | 4,900,000 |
| 2 | 佐瀬 守男 | 7.5% | 1,595,000 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 6.48% | 1,376,000 |
| 4 | 株式会社ニップン | 5.07% | 1,078,000 |
| 5 | 佐瀬 由美子 | 2.4% | 511,000 |
| 6 | サントリー株式会社 | 2.39% | 509,000 |
| 7 | オタフクソース株式会社 | 0.99% | 210,000 |
| 8 | 株式会社J-オイルミルズ | 0.99% | 210,000 |
| 9 | 株式会社コシダカホールディングス | 0.72% | 152,000 |
| 10 | 株式会社日本カストディ銀行(信託口) | 0.45% | 96,000 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 12/2025 | ¥32.02 million | ¥4.1 billion |
| FY ending 12/2020 | ¥17.47 million | ¥1.4 billion |
Revenue scale in the same industry
HOTLAND
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 147 companies
- 151 Baroque JapanFY Feb 2026 ¥51.5B
- 152 SAC'S BARFY Mar 2026 ¥51.3B
- 153 HOTLANDThis companyFY Dec 2025 ¥51.0B
- 154 PARIS MIKIFY Mar 2025 ¥50.8B
- 155 TRUSTFY Mar 2025 ¥50.3B
- … 188 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,633 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
23 hours |
| Share of board members who are women | 0% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 仰星監査法人 |
| Audit fees (this year, total) | ¥64.00 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) (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-66.05 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Net sales | ¥51.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.9 billion | Consolidated |
| Cash and cash equivalents | ¥4.7 billion | Consolidated |
| Net assets | ¥12.2 billion | Consolidated |
| Ordinary income (loss) | ¥2.1 billion | Consolidated |
| Total assets | ¥33.5 billion | Consolidated |
| Return on equity | 3.5% | Consolidated |
| Equity-to-asset ratio | 33.9% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥3.5 billion | Consolidated |
| Basic earnings (loss) per share | 19.07 yen | Consolidated |
| Net assets per share | 533.37 yen | Consolidated |
| Dividend per share | 13 yen | Parent only |
| Net sales | ¥23.9 billion | Parent only |
| Net income (loss) | ¥-20.92 million | Parent only |
| Total number of issued shares (common stock) | 21,655,600 shares | Parent only |
| Net assets | ¥9.9 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥25.8 billion | Parent only |
| Return on equity | -0.2% | Parent only |
| Equity-to-asset ratio | 38.5% | Parent only |
| Capital stock | ¥3.3 billion | Parent only |
| Basic earnings (loss) per share | -0.98 yen | Parent only |
| Net assets per share | 466.73 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,099 people | Consolidated |
| Number of employees | 1,099 people | Consolidated |
| Wage gap between men and women (all employees) | 80.7% | Parent only |
| Average length of service (years) | 5 years | Parent only |
| Average length of service months | 3 months | Parent only |
| Average annual salary | ¥5.38 million | Parent only |
| Average age (years) | 35.6 years old | Parent only |
| Number of employees | 421 people | Parent only |
| Number of employees | 421 people | Parent only |
| Wage gap between men and women (regular employees) | 83.4% | Parent only |
| Wage gap between men and women (non-regular employees) | 99.6% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥1.5 billion | Consolidated |
| Net sales to external customers | ¥51.0 billion | Consolidated |
| Average number of temporary employees | 7,012 people | Consolidated |
| Average number of temporary employees | 7,012 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥3.8 billion | Consolidated |
| Depreciation | ¥1.8 billion | Consolidated |
| Number of consolidated subsidiaries | 17 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 0.0% | Parent only |
| Average number of temporary employees | 690 people | Parent only |
| Average number of temporary employees | 690 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 3.1% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 10,638,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 393,800 shares | Consolidated |
| Number of shares | 21,655,600 shares | Consolidated |
| Shareholding ratio treasury shares etc | 1.8% | Consolidated |
| Shareholding ratio | 50.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 393,800 shares | Consolidated |
| Number of voting rights | 212,477 units | Consolidated |
| Carrying amount on the balance sheet | ¥20.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Total shareholder return | 169.4% | Parent only |
Research and development (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses | ¥32.02 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥4.1 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥64.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥64.00 million | Consolidated |
Balance sheet (151 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥50.00 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥2.0 billion | Consolidated |
| Other | ¥7.87 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥41.82 million | Consolidated |
| Goodwill | ¥1.5 billion | Consolidated |
| Software | ¥99.86 million | Consolidated |
| Lease obligations | ¥0.4 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease assets | ¥1.1 billion | Consolidated |
| Lease assets, net | ¥0.5 billion | Consolidated |
| Work in process | ¥14.38 million | Consolidated |
| Retained earnings | ¥5.5 billion | Consolidated |
| Raw materials and supplies | ¥2.8 billion | Consolidated |
| Merchandise and finished goods | ¥0.5 billion | Consolidated |
| Non-current liabilities | ¥9.9 billion | Consolidated |
| Non-current assets | ¥19.5 billion | Consolidated |
| Land | ¥1.2 billion | Consolidated |
| Accounts receivable - trade | ¥2.8 billion | Consolidated |
| Contract liabilities | ¥0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥3.0 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.7 billion | Consolidated |
| Buildings and structures | ¥16.7 billion | Consolidated |
| Buildings and structures, net | ¥8.9 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥6.1 billion | Consolidated |
| Investment securities | ¥0.4 billion | Consolidated |
| Notes and accounts payable - trade | ¥2.8 billion | Consolidated |
| Lease and guarantee deposits | ¥3.2 billion | Consolidated |
| Property, plant and equipment | ¥11.8 billion | Consolidated |
| Income taxes refund receivable | ¥37.73 million | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Accrued consumption taxes | ¥0.3 billion | Consolidated |
| Accrued expenses | ¥1.3 billion | Consolidated |
| Accounts payable - other | ¥1.9 billion | Consolidated |
| Shareholders' equity | ¥11.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.8 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥11.4 billion | Consolidated |
| Current assets | ¥13.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Accumulated depreciation | ¥-2.4 billion | Consolidated |
| Accumulated depreciation | ¥-7.7 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Forward exchange contracts | ¥0.6 billion | Consolidated |
| Forward exchange contracts | ¥1.1 billion | Consolidated |
| Foreign currency translation adjustment | ¥-30.60 million | Consolidated |
| Intangible assets | ¥1.6 billion | Consolidated |
| Cash and cash equivalents | ¥4.7 billion | Consolidated |
| Cash and deposits | ¥4.8 billion | Consolidated |
| Short-term loans payable | ¥1.5 billion | Consolidated |
| Net assets | ¥12.2 billion | Consolidated |
| Net assets | ¥12.2 billion | Consolidated |
| Total assets | ¥33.5 billion | Consolidated |
| Total assets | ¥33.5 billion | Consolidated |
| Deferred gains or losses on hedges | ¥0.1 billion | Consolidated |
| Deferred tax liabilities | ¥4.19 million | Consolidated |
| Deferred tax assets | ¥1.3 billion | Consolidated |
| Treasury stock | ¥-0.8 billion | Consolidated |
| Valuation and translation adjustments | ¥0.1 billion | Consolidated |
| Liabilities | ¥21.3 billion | Consolidated |
| Liabilities and net assets | ¥33.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-16.25 million | Consolidated |
| Allowance for doubtful accounts | ¥-80.26 million | Consolidated |
| Capital surplus | ¥3.2 billion | Consolidated |
| Capital stock | ¥3.3 billion | Consolidated |
| Asset retirement obligations | ¥1.2 billion | Consolidated |
| Asset retirement obligations | ¥21.83 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥-6.18 million | Consolidated |
| Net defined benefit liability | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥7.6 billion | Consolidated |
| Long-term prepaid expenses | ¥0.2 billion | Consolidated |
| Long-term loans receivable | ¥21.76 million | Consolidated |
| Non-controlling interests | ¥0.8 billion | Consolidated |
| Guarantee deposited-NCL | ¥0.4 billion | Consolidated |
| Current portion of long-term loans payable | ¥1.9 billion | Consolidated |
| Other | ¥3.55 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥6.72 million | Parent only |
| Valuation difference on available-for-sale securities | ¥41.82 million | Parent only |
| Other capital surplus | ¥3.64 million | Parent only |
| Software | ¥89.75 million | Parent only |
| Lease obligations | ¥8.36 million | Parent only |
| Lease obligations | ¥1.76 million | Parent only |
| Lease assets | ¥9.33 million | Parent only |
| Work in process | ¥9.25 million | Parent only |
| General reserve | ¥0.6 billion | Parent only |
| Retained earnings | ¥4.0 billion | Parent only |
| Legal retained earnings | ¥12.95 million | Parent only |
| Prepaid expenses | ¥0.2 billion | Parent only |
| Advance payments trade | ¥0.5 billion | Parent only |
| Raw materials and supplies | ¥1.9 billion | Parent only |
| Merchandise and finished goods | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥7.1 billion | Parent only |
| Non-current assets | ¥17.1 billion | Parent only |
| Land | ¥0.5 billion | Parent only |
| Accounts receivable - trade | ¥2.3 billion | Parent only |
| Contract liabilities | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Buildings, net | ¥3.8 billion | Parent only |
| Construction in progress | ¥0.1 billion | Parent only |
| Investments and other assets | ¥12.1 billion | Parent only |
| Investment securities | ¥0.4 billion | Parent only |
| Lease and guarantee deposits | ¥1.4 billion | Parent only |
| Property, plant and equipment | ¥4.9 billion | Parent only |
| Accounts receivable - other | ¥1.5 billion | Parent only |
| Accrued expenses | ¥0.5 billion | Parent only |
| Accounts payable - other | ¥3.1 billion | Parent only |
| Shareholders' equity | ¥9.7 billion | Parent only |
| Structures, net | ¥0.2 billion | Parent only |
| Machinery and equipment, net | ¥28.58 million | Parent only |
| Current liabilities | ¥8.7 billion | Parent only |
| Current assets | ¥8.7 billion | Parent only |
| Forward exchange contracts | ¥0.6 billion | Parent only |
| Forward exchange contracts | ¥1.1 billion | Parent only |
| Intangible assets | ¥96.47 million | Parent only |
| Cash and deposits | ¥0.9 billion | Parent only |
| Short-term loans payable | ¥1.7 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥3.11 million | Parent only |
| Net assets | ¥9.9 billion | Parent only |
| Net assets | ¥9.9 billion | Parent only |
| Total assets | ¥25.8 billion | Parent only |
| Deferred gains or losses on hedges | ¥0.1 billion | Parent only |
| Deferred tax assets | ¥0.7 billion | Parent only |
| Retained earnings brought forward | ¥3.4 billion | Parent only |
| Treasury stock | ¥-0.8 billion | Parent only |
| Valuation and translation adjustments | ¥0.2 billion | Parent only |
| Liabilities | ¥15.9 billion | Parent only |
| Liabilities and net assets | ¥25.8 billion | Parent only |
| Accounts payable - trade | ¥1.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-1.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-83.25 million | Parent only |
| Capital surplus | ¥3.2 billion | Parent only |
| Legal capital surplus | ¥3.2 billion | Parent only |
| Capital stock | ¥3.3 billion | Parent only |
| Asset retirement obligations | ¥0.5 billion | Parent only |
| Asset retirement obligations | ¥21.83 million | Parent only |
| Provision for bonuses | ¥48.00 million | Parent only |
| Vehicles, net | ¥21.96 million | Parent only |
| Provision for retirement benefits | ¥65.99 million | Parent only |
| Long-term loans payable | ¥6.2 billion | Parent only |
| Long-term prepaid expenses | ¥28.07 million | Parent only |
| Long-term loans receivable | ¥19.26 million | Parent only |
| Shares of subsidiaries and associates | ¥2.5 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥20.36 million | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥7.5 billion | Parent only |
| Guarantee deposited-NCL | ¥0.4 billion | Parent only |
| Deposits received | ¥0.2 billion | Parent only |
| Current portion of long-term loans payable | ¥1.4 billion | Parent only |
Statement of income (97 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥46.60 million | Consolidated |
| Other | ¥17.64 million | Consolidated |
| Other comprehensive income | ¥-0.6 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥21.67 million | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Cancellation refund | ¥17.39 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥-66.05 million | Consolidated |
| Interest and dividend income | ¥15.12 million | Consolidated |
| Operating income | ¥1.8 billion | Consolidated |
| Operating income | ¥1.8 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated |
| Gain on sales of non-current assets | ¥7.15 million | Consolidated |
| Loss on sales and retirement of noncurrent assets | ¥20.89 million | Consolidated |
| Rents | ¥5.0 billion | Consolidated |
| Cost of sales | ¥22.4 billion | Consolidated |
| Gross profit (loss) | ¥28.6 billion | Consolidated |
| Net sales | ¥51.0 billion | Consolidated |
| Net sales | ¥51.0 billion | Consolidated |
| Advertising expenses | ¥1.7 billion | Consolidated |
| Net income | ¥0.4 billion | Consolidated |
| Net income | ¥0.4 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-4.9 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Commission fees | ¥4.30 million | Consolidated |
| Commission fees | ¥1.5 billion | Consolidated |
| Utilities expenses | ¥1.1 billion | Consolidated |
| Income taxes - current | ¥0.8 billion | Consolidated |
| Income taxes | ¥0.6 billion | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Legal welfare expenses | ¥0.9 billion | Consolidated |
| Depreciation | ¥1.7 billion | Consolidated |
| Impairment loss | ¥0.8 billion | Consolidated |
| Impairment loss | ¥0.8 billion | Consolidated |
| Impairment loss | ¥0.8 billion | Consolidated |
| Foreign exchange gains | ¥0.3 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-30.89 million | Consolidated |
| Extraordinary income | ¥7.15 million | Consolidated |
| Extraordinary loss | ¥0.9 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-21.37 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.1 billion | Consolidated |
| Research and development expenses | ¥32.02 million | Consolidated |
| Income (loss) before income taxes | ¥1.2 billion | Consolidated |
| Income (loss) before income taxes | ¥1.2 billion | Consolidated |
| Ordinary income | ¥2.1 billion | Consolidated |
| Salaries and allowances | ¥4.6 billion | Consolidated |
| Deferred gains or losses on hedges net of tax | ¥-0.6 billion | Consolidated |
| Subsidy income | ¥35.94 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥3.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥26.9 billion | Consolidated |
| Reversal of allowance for doubtful accounts | ¥0.60 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥4.00 million | Consolidated |
| Retirement benefit expenses | ¥47.56 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.2 billion | Consolidated |
| Other | ¥1.83 million | Parent only |
| Other | ¥2.18 million | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest and dividend income | ¥66.11 million | Parent only |
| Operating income | ¥0.8 billion | Parent only |
| Non-operating income | ¥0.4 billion | Parent only |
| Non-operating expenses | ¥0.8 billion | Parent only |
| Loss on sales and retirement of noncurrent assets | ¥4.00 million | Parent only |
| Rents | ¥2.6 billion | Parent only |
| Cost of sales | ¥13.5 billion | Parent only |
| Gross profit (loss) | ¥10.3 billion | Parent only |
| Net sales | ¥23.9 billion | Parent only |
| Advertising expenses | ¥1.1 billion | Parent only |
| Net income (loss) | ¥-20.92 million | Parent only |
| Net income (loss) | ¥-20.92 million | Parent only |
| Interest expenses | ¥90.53 million | Parent only |
| Commission fees | ¥4.30 million | Parent only |
| Business consignment expenses | ¥0.4 billion | Parent only |
| Utilities expenses | ¥0.2 billion | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-29.51 million | Parent only |
| Depreciation | ¥0.6 billion | Parent only |
| Impairment loss | ¥0.1 billion | Parent only |
| Foreign exchange gains | ¥0.3 billion | Parent only |
| Extraordinary loss | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥0.2 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Salaries and allowances | ¥1.6 billion | Parent only |
| Subsidy income | ¥35.94 million | Parent only |
| Selling, general and administrative expenses | ¥9.5 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.7 billion | Parent only |
| Provision for bonuses | ¥45.98 million | Parent only |
| Retirement benefit expenses | ¥15.12 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥5.05 million | Parent only |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥35.48 million | Consolidated |
| Revenue | ¥4.8 billion | Consolidated |
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥39.47 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.5 billion | Consolidated |
| Total changes during the period | ¥-0.9 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.6 billion | Parent only |
Statement of cash flows (41 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Increase decrease in other assets liabilities | ¥-0.3 billion | Consolidated |
| Amortization of goodwill | ¥0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-0.4 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.3 billion | Consolidated |
| Cancellation refund | ¥-17.39 million | Consolidated |
| Interest expenses paid | ¥-0.1 billion | Consolidated |
| Interest and dividends income received | ¥15.12 million | Consolidated |
| Interest and dividend income | ¥-15.12 million | Consolidated |
| Loss gain on sales and retirement of noncurrent assets | ¥13.73 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-31.57 million | Consolidated |
| Payments into time deposits | ¥-17.00 million | Consolidated |
| Subtotal | ¥3.7 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥0.1 billion | Consolidated |
| Payments for guarantee deposits | ¥-0.3 billion | Consolidated |
| Interest expenses | ¥0.1 billion | Consolidated |
| Purchase of property plant and equipment | ¥-3.8 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥7.15 million | Consolidated |
| Decrease in consumption taxes payable | ¥12.45 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥0.1 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-6.76 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.4 billion | Consolidated |
| Income taxes paid | ¥-1.1 billion | Consolidated |
| Depreciation | ¥1.8 billion | Consolidated |
| Impairment loss | ¥0.8 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-84.02 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.4 billion | Consolidated |
| Proceeds from subsidy income | ¥35.94 million | Consolidated |
| Subsidy income | ¥-35.94 million | Consolidated |
| Payments of loans receivable | ¥-5.09 million | Consolidated |
| Collection of loans receivable | ¥6.74 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥7.37 million | Consolidated |
| Payments for asset retirement obligations | ¥-65.08 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥45.20 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥30.38 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-0.7 billion | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Proceeds from long term loans payable | ¥6.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-1.7 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-12.82 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.5 billion | Consolidated | Disclosed |
| Dividend per share | 13 | Parent only | Disclosed |
| Number of employees | 1,099 | Consolidated | Disclosed |
| Net assets | ¥12.2 billion | Consolidated | Disclosed |
| Net sales | ¥51.0 billion | Consolidated | Disclosed |
| Operating income | ¥1.8 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.1 billion | Consolidated | Disclosed |
| Net income | ¥0.4 billion | Consolidated | Disclosed |
| Total assets | ¥33.5 billion | Consolidated | Disclosed |
| Operating margin | 3.5% | Consolidated | Calculated |
| Net margin | 0.8% | Consolidated | Calculated |
| Sales per employee | 46443114 yen | Consolidated | Calculated |
| Total asset turnover | 1.53 times | Consolidated | Calculated |
| Net assets to total assets | 36.4% | Consolidated | Calculated |