Toell
Toell Co.,Ltd.
Company highlights
The largest segment by revenue is The energy business, at 75.0% of the total.
Key figures
Period May 2025 to Apr 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Toell
Revenue and profit by business segment
Period May 2025 to Apr 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| The energy business | ¥20.3 billion | 75.0% | ¥20.6 billion | ¥2.2 billion | 64.0% | 10.7% | ¥2.0 billion |
| The water business | ¥6.8 billion | 25.0% | ¥6.7 billion | ¥1.2 billion | 36.0% | 18.0% | ¥1.3 billion |
| Total of the businesses | ¥27.0 billion | 100.0% | ¥3.4 billion | 100.0% | |||
Revenue and profit
Toell
Period May 2025 to Apr 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries, allowances and bonuses | ¥2.5 billion | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated | |
| Business consignment expenses | ¥0.5 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Parent only | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Retirement benefit expenses | ¥44.41 million | Consolidated | |
| Provision for directors' bonuses | ¥41.80 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥7.62 million | Consolidated | |
| Provision for directors' retirement benefits | ¥0.43 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥10.9 billion | Consolidated |
| Ordinary income | ¥2.5 billion | Consolidated | |
| Operating income | ¥2.0 billion | Consolidated | |
| Net income | ¥1.6 billion | Consolidated |
Toell
Selling, general and administrative expenses
Period May 2025 to Apr 2026Source Annual securities reports
- Salaries, allowances and bonuses ¥2.5 billion
- Depreciation ¥0.6 billion
- Business consignment expenses ¥0.5 billion
- Directors' compensations ¥0.2 billion
- Provision for bonuses ¥0.2 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥4.8 billion
Performance, financial position and capital allocation
Long-term changes in performance
Toell
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Toell
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥25.9B | ¥27.9B | ¥27.1B | ¥27.4B | ¥27.0B |
| Year on year (%) | +15.4% | +7.5% | -2.8% | +1.1% | -1.3% |
| Ordinary income (loss) | ¥2.2B | ¥2.5B | ¥2.9B | ¥2.3B | ¥2.5B |
| Change from prior year | +15.7% | +12.8% | +16.8% | -20.9% | +8.4% |
| Ordinary income (loss) as a share of Net sales | 8.4% | 8.8% | 10.6% | 8.3% | 9.1% |
| Change (percentage points) | +0.0 points | +0.4 points | +1.8 points | -2.3 points◆ | +0.8 points |
Fiscal periods marked for changes
- 2025Ordinary income (loss) as a share of revenue -2.3 points
Toell
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Toell
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 | ¥25.9 billion | ¥27.9 billion | ¥27.1 billion | ¥27.4 billion | ¥27.0 billion |
| Ordinary income (loss) | ¥2.2 billion | ¥2.5 billion | ¥2.9 billion | ¥2.3 billion | ¥2.5 billion |
| Net income (loss) attributable to owners of parent | ¥1.1 billion | ¥1.6 billion | ¥2.2 billion | ¥0.8 billion | ¥1.6 billion |
| Comprehensive income | ¥1.1 billion | ¥1.7 billion | ¥2.4 billion | ¥0.8 billion | ¥1.9 billion |
| Net assets | ¥18.2 billion | ¥19.3 billion | ¥21.4 billion | ¥20.5 billion | ¥22.0 billion |
| Total assets | ¥27.0 billion | ¥27.0 billion | ¥28.0 billion | ¥26.9 billion | ¥28.6 billion |
| Net assets per share | 888.92 yen | 953.93 yen | 1,053.05 yen | 1,089.97 yen | 1,172.39 yen |
| Basic earnings (loss) per share | 52.22 yen | 78.27 yen | 107.39 yen | 43.42 yen | 85.95 yen |
| Equity-to-asset ratio | 67.3% | 71.6% | 76.4% | 76.2% | 76.8% |
| Return on equity | 6.0% | 8.5% | 10.7% | 4.0% | 7.6% |
| Net cash provided by (used in) operating activities | ¥2.3 billion | ¥2.6 billion | ¥2.5 billion | ¥2.5 billion | ¥3.3 billion |
| Net cash provided by (used in) investing activities | ¥-1.0 billion | ¥-0.9 billion | ¥-1.2 billion | ¥-0.8 billion | ¥-1.1 billion |
| Net cash provided by (used in) financing activities | ¥-1.5 billion | ¥-1.6 billion | ¥-1.1 billion | ¥-2.2 billion | ¥-1.0 billion |
| Cash and cash equivalents | ¥5.5 billion | ¥5.6 billion | ¥5.7 billion | ¥5.2 billion | ¥6.5 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥26.1 billion | ¥28.0 billion | ¥27.2 billion | ¥27.4 billion | ¥27.1 billion |
| Ordinary income (loss) | ¥2.0 billion | ¥2.3 billion | ¥2.5 billion | ¥2.2 billion | ¥2.2 billion |
| Net income (loss) | ¥0.9 billion | ¥1.5 billion | ¥1.9 billion | ¥0.9 billion | ¥1.5 billion |
| Capital stock | ¥0.8 billion | ¥0.9 billion | ¥0.9 billion | ¥0.9 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 20,550,340 shares | 20,624,040 shares | 20,715,540 shares | 20,805,640 shares | 20,884,440 shares |
| Net assets | ¥16.9 billion | ¥18.0 billion | ¥19.7 billion | ¥18.9 billion | ¥20.0 billion |
| Total assets | ¥25.4 billion | ¥25.5 billion | ¥26.1 billion | ¥25.2 billion | ¥26.6 billion |
| Net assets per share | 828.49 yen | 889.83 yen | 970.79 yen | 1,005.91 yen | 1,070.52 yen |
| Dividend per share | 20 yen | 20 yen | 23 yen | 23 yen | 23 yen |
| Basic earnings (loss) per share | 45.18 yen | 75.56 yen | 96.08 yen | 44.22 yen | 78.55 yen |
| Equity-to-asset ratio | 66.6% | 70.6% | 75.4% | 75.3% | 75.5% |
| Return on equity | 5.5% | 8.8% | 10.3% | 4.4% | 7.6% |
| Payout ratio | 44.3% | 26.5% | 23.9% | 52.0% | 29.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 4/2026 | ¥23 | Could not be retrieved | 29.3% | |
| FY ending 4/2025 | ¥23 | Could not be retrieved | 52.0% | |
| FY ending 4/2024 | ¥23 | Could not be retrieved | 23.9% | |
| FY ending 4/2023 | ¥20 | Could not be retrieved | 26.5% | |
| FY ending 4/2022 | ¥20 | Could not be retrieved | 44.3% | |
| FY ending 4/2021 | ¥20 | Could not be retrieved | 31.1% | |
| FY ending 4/2020 | ¥15 | Could not be retrieved | 28.9% | |
| FY ending 4/2019 | ¥15 | Could not be retrieved | 30.0% | |
| FY ending 4/2018 | ¥15 | Could not be retrieved | 28.7% | |
| FY ending 4/2017 | ¥15 | Could not be retrieved | 25.6% | |
| FY ending 4/2016 | ¥15 | Could not be retrieved | 35.2% | |
| FY ending 4/2015 | ¥15 | Could not be retrieved | 26.7% | |
| FY ending 4/2014 | ¥15 | Could not be retrieved | 33.7% | |
| FY ending 4/2013 | ¥15 | Could not be retrieved | 33.7% |
Toell
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Toell
Unit %Source Annual securities reports
- Financial institutions1.63%
- Securities firms0.13%
- Other corporations31.19%
- Foreign holders (institutions)0.79%
- Foreign holders (individuals)0.02%
- Individuals and others66.25%
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 4/2026 | ¥1.0 billion |
| FY ending 4/2021 | ¥1.3 billion |
Research and development expenses and capital expenditure by segment (FY ending 4/2026)
| Segment | Capital expenditure |
|---|---|
| The energy business | ¥0.6 billion |
| The water business | ¥0.3 billion |
Revenue scale in the same industry
Toell
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 195 companies
- 199 RIGHT ONFY Aug 2025 ¥28.1B
- 200 Primo GlobalFY Aug 2025 ¥28.0B
- 201 ToellThis companyFY Apr 2026 ¥27.0B
- 202 CHIMNEYFY Mar 2026 ¥26.4B
- 203 YossixFY Mar 2026 ¥25.9B
- … 140 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 457 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
19.6 hours |
| Childcare leave taken, men |
45.5% |
| Share of managers who are women | 21.1% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人A&Aパートナーズ |
| Audit fees (this year, total) | ¥25.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.3 billion | Consolidated |
| Net sales | ¥27.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Cash and cash equivalents | ¥6.5 billion | Consolidated |
| Net assets | ¥22.0 billion | Consolidated |
| Ordinary income (loss) | ¥2.5 billion | Consolidated |
| Total assets | ¥28.6 billion | Consolidated |
| Return on equity | 7.6% | Consolidated |
| Equity-to-asset ratio | 76.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.0 billion | Consolidated |
| Basic earnings (loss) per share | 85.95 yen | Consolidated |
| Net assets per share | 1,172.39 yen | Consolidated |
| Dividend per share | 23 yen | Parent only |
| Net sales | ¥27.1 billion | Parent only |
| Net income (loss) | ¥1.5 billion | Parent only |
| Total number of issued shares (common stock) | 20,884,440 shares | Parent only |
| Net assets | ¥20.0 billion | Parent only |
| Ordinary income (loss) | ¥2.2 billion | Parent only |
| Total assets | ¥26.6 billion | Parent only |
| Return on equity | 7.6% | Parent only |
| Equity-to-asset ratio | 75.5% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 29.3% | Parent only |
| Basic earnings (loss) per share | 78.55 yen | Parent only |
| Net assets per share | 1,070.52 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 450 people | Consolidated |
| Number of employees | 450 people | Consolidated |
| Wage gap between men and women (all employees) | 66.4% | Parent only |
| Average length of service (years) | 13.7 years | Parent only |
| Average annual salary | ¥5.52 million | Parent only |
| Average age (years) | 45.2 years old | Parent only |
| Number of employees | 245 people | Parent only |
| Number of employees | 245 people | Parent only |
| Number of employees | 245 people | Parent only |
| Wage gap between men and women (regular employees) | 63.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 81.5% | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥27.0 billion | Consolidated |
| Average number of temporary employees | 183 people | Consolidated |
| Average number of temporary employees | 183 people | Consolidated |
| Number of associates accounted for using equity method | 2 companies | Consolidated |
| Investments accounted for using equity method | ¥65.31 million | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.2 billion | Consolidated |
| Depreciation | ¥1.5 billion | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 45.5% | Parent only |
| Average number of temporary employees | 99 people | Parent only |
| Average number of temporary employees | 99 people | Parent only |
| Average number of temporary employees | 99 people | Parent only |
| Total return on the share price index | 225.4% | Parent only |
| Ratio of female employees in managerial positions | 21.1% | Parent only |
Shares (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 10,369,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,160,500 shares | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of shares | 20,884,440 shares | Consolidated |
| Shareholding ratio treasury shares etc | 10.3% | Consolidated |
| Shareholding ratio | 55.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,160,500 shares | Consolidated |
| Number of voting rights | 187,190 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.50 million | Consolidated |
| Carrying amount on the balance sheet | ¥1.4 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 9 issues | Consolidated |
| Total shareholder return | 115.2% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.0 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥25.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥25.00 million | Consolidated |
Accounts unique to this company (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥4.3 billion | Consolidated |
| Revenue | ¥11.83 million | Consolidated |
| Revenue | ¥32.62 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥55.20 million | Consolidated |
| Revenue | ¥9.72 million | Consolidated |
| Revenue | ¥36.97 million | Consolidated |
| Revenue | ¥9.72 million | Consolidated |
| Change in average annual salary from the previous year | 2.0% | Parent only |
| Revenue | ¥11.83 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥76.62 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥55.20 million | Parent only |
| Revenue | ¥9.72 million | Parent only |
Balance sheet (137 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥11.94 million | Consolidated |
| Other | ¥0.6 billion | Consolidated |
| Other | ¥1.7 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.6 billion | Consolidated |
| Lease obligations | ¥0.5 billion | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease assets | ¥2.2 billion | Consolidated |
| Lease assets, net | ¥0.8 billion | Consolidated |
| Work in process | ¥7.73 million | Consolidated |
| Retained earnings | ¥20.6 billion | Consolidated |
| Merchandise and finished goods | ¥1.4 billion | Consolidated |
| Non-current liabilities | ¥1.4 billion | Consolidated |
| Non-current assets | ¥15.5 billion | Consolidated |
| Land | ¥6.4 billion | Consolidated |
| Accounts receivable - trade | ¥4.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.4 billion | Consolidated |
| Buildings and structures | ¥8.8 billion | Consolidated |
| Buildings and structures, net | ¥3.6 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Provision for directors' bonuses | ¥41.80 million | Consolidated |
| Provision for directors' retirement benefits | ¥6.94 million | Consolidated |
| Investments and other assets | ¥2.2 billion | Consolidated |
| Investment securities | ¥1.7 billion | Consolidated |
| Property, plant and equipment | ¥12.6 billion | Consolidated |
| Income taxes payable | ¥0.7 billion | Consolidated |
| Shareholders' equity | ¥20.9 billion | Consolidated |
| Machinery, equipment and vehicles | ¥7.6 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.3 billion | Consolidated |
| Current liabilities | ¥5.3 billion | Consolidated |
| Current assets | ¥13.1 billion | Consolidated |
| Accumulated depreciation | ¥-1.4 billion | Consolidated |
| Accumulated depreciation | ¥-1.5 billion | Consolidated |
| Accumulated depreciation | ¥-5.2 billion | Consolidated |
| Accumulated depreciation | ¥-6.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥0.3 billion | Consolidated |
| Intangible assets | ¥0.7 billion | Consolidated |
| Cash and cash equivalents | ¥6.5 billion | Consolidated |
| Cash and deposits | ¥6.5 billion | Consolidated |
| Net assets | ¥22.0 billion | Consolidated |
| Net assets | ¥22.0 billion | Consolidated |
| Total assets | ¥28.6 billion | Consolidated |
| Total assets | ¥28.6 billion | Consolidated |
| Deferred tax liabilities | ¥7.73 million | Consolidated |
| Deferred tax assets | ¥52.36 million | Consolidated |
| Treasury stock | ¥-1.8 billion | Consolidated |
| Valuation and translation adjustments | ¥1.0 billion | Consolidated |
| Liabilities | ¥6.6 billion | Consolidated |
| Liabilities and net assets | ¥28.6 billion | Consolidated |
| Supplies | ¥0.5 billion | Consolidated |
| Accounts payable - trade | ¥2.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-8.02 million | Consolidated |
| Capital surplus | ¥1.2 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Asset retirement obligations | ¥0.2 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥81.49 million | Consolidated |
| Net defined benefit liability | ¥0.6 billion | Consolidated |
| Long term accounts payable other | ¥0.2 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥36.97 million | Consolidated |
| Non-controlling interests | ¥9.09 million | Consolidated |
| Other | ¥17.93 million | Parent only |
| Other | ¥95.96 million | Parent only |
| Other | ¥1.26 million | Parent only |
| Other | ¥0.3 billion | Parent only |
| Valuation difference on available-for-sale securities | ¥0.6 billion | Parent only |
| Other capital surplus | ¥0.9 billion | Parent only |
| Software | ¥0.6 billion | Parent only |
| Software in progress | ¥74.56 million | Parent only |
| Lease obligations | ¥0.5 billion | Parent only |
| Lease obligations | ¥0.3 billion | Parent only |
| Lease assets | ¥0.8 billion | Parent only |
| Work in process | ¥4.39 million | Parent only |
| Leasehold right | ¥15.43 million | Parent only |
| Investments in capital | ¥0.80 million | Parent only |
| General reserve | ¥4.1 billion | Parent only |
| Retained earnings | ¥19.1 billion | Parent only |
| Legal retained earnings | ¥0.1 billion | Parent only |
| Unearned revenue | ¥8.36 million | Parent only |
| Prepaid expenses | ¥63.05 million | Parent only |
| Advance payments trade | ¥32.42 million | Parent only |
| Merchandise and finished goods | ¥1.3 billion | Parent only |
| Non-current liabilities | ¥1.4 billion | Parent only |
| Non-current assets | ¥14.6 billion | Parent only |
| Land | ¥5.9 billion | Parent only |
| Accounts receivable - trade | ¥4.3 billion | Parent only |
| Tools, furniture and fixtures | ¥0.4 billion | Parent only |
| Buildings | ¥1.3 billion | Parent only |
| Construction in progress | ¥0.1 billion | Parent only |
| Provision for directors' bonuses | ¥41.80 million | Parent only |
| Investments and other assets | ¥4.4 billion | Parent only |
| Investment securities | ¥1.6 billion | Parent only |
| Lease and guarantee deposits | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥9.6 billion | Parent only |
| Income taxes payable | ¥0.6 billion | Parent only |
| Accrued consumption taxes | ¥17.99 million | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.6 billion | Parent only |
| Shareholders' equity | ¥19.4 billion | Parent only |
| Structures | ¥0.2 billion | Parent only |
| Machinery and equipment | ¥0.8 billion | Parent only |
| Current liabilities | ¥5.2 billion | Parent only |
| Current assets | ¥11.9 billion | Parent only |
| Intangible assets | ¥0.7 billion | Parent only |
| Cash and deposits | ¥5.5 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.1 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥2.21 million | Parent only |
| Net assets | ¥20.0 billion | Parent only |
| Net assets | ¥20.0 billion | Parent only |
| Total assets | ¥26.6 billion | Parent only |
| Deferred tax assets | ¥14.02 million | Parent only |
| Retained earnings brought forward | ¥14.9 billion | Parent only |
| Treasury stock | ¥-1.8 billion | Parent only |
| Valuation and translation adjustments | ¥0.6 billion | Parent only |
| Liabilities | ¥6.5 billion | Parent only |
| Liabilities and net assets | ¥26.6 billion | Parent only |
| Supplies | ¥0.2 billion | Parent only |
| Accounts payable - trade | ¥2.5 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-8.02 million | Parent only |
| Capital surplus | ¥1.1 billion | Parent only |
| Legal capital surplus | ¥0.2 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Asset retirement obligations | ¥71.05 million | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Vehicle and delivery equipment | ¥0.1 billion | Parent only |
| Provision for retirement benefits | ¥0.6 billion | Parent only |
| Long-term prepaid expenses | ¥0.1 billion | Parent only |
| Long term accounts payable other | ¥0.2 billion | Parent only |
| Shares of subsidiaries and associates | ¥1.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥1.3 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥36.97 million | Parent only |
| Telephone subscription right | ¥6.51 million | Parent only |
| Deposits received | ¥0.9 billion | Parent only |
Statement of income (92 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Other | ¥8.45 million | Consolidated |
| Other comprehensive income | ¥0.3 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.1 billion | Consolidated |
| Dividends from surplus | ¥-0.4 billion | Consolidated |
| Comprehensive income | ¥1.9 billion | Consolidated |
| Interest income | ¥5.10 million | Consolidated |
| Dividend income | ¥34.21 million | Consolidated |
| Operating income | ¥2.0 billion | Consolidated |
| Operating income | ¥2.0 billion | Consolidated |
| Non-operating income | ¥0.5 billion | Consolidated |
| Non-operating expenses | ¥40.23 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥3.3 billion | Consolidated |
| Loss on sale of non-current assets | ¥0.10 million | Consolidated |
| Gain on sales of non-current assets | ¥16.22 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.28 million | Consolidated |
| Cost of sales | ¥16.1 billion | Consolidated |
| Gross profit (loss) | ¥10.9 billion | Consolidated |
| Net sales | ¥27.0 billion | Consolidated |
| Net sales | ¥27.0 billion | Consolidated |
| Net income | ¥1.6 billion | Consolidated |
| Net income | ¥1.6 billion | Consolidated |
| Net income (loss) | ¥1.6 billion | Consolidated |
| Net income (loss) | ¥1.6 billion | Consolidated |
| Provision for directors' bonuses | ¥41.80 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.43 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | Consolidated |
| Interest expenses | ¥11.65 million | Consolidated |
| Issuance of new shares | ¥62.88 million | Consolidated |
| Business consignment expenses | ¥0.5 billion | Consolidated |
| Income taxes - current | ¥0.9 billion | Consolidated |
| Income taxes | ¥0.9 billion | Consolidated |
| Income taxes - deferred | ¥-24.35 million | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated |
| Foreign exchange gains | ¥92.32 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥0.1 billion | Consolidated |
| Extraordinary income | ¥16.22 million | Consolidated |
| Extraordinary loss | ¥2.38 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥3.44 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥1.3 billion | Consolidated |
| Income (loss) before income taxes | ¥2.5 billion | Consolidated |
| Income (loss) before income taxes | ¥2.5 billion | Consolidated |
| Ordinary income | ¥2.5 billion | Consolidated |
| Salaries, allowances and bonuses | ¥2.5 billion | Consolidated |
| Purchase of treasury stock | ¥-0.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.0 billion | Consolidated |
| Selling, general and administrative expenses | ¥8.9 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥7.62 million | Consolidated |
| Rent expenses | ¥20.13 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥72.67 million | Consolidated |
| Retirement benefit expenses | ¥44.41 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.54 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.24 million | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥7.32 million | Parent only |
| Dividends from surplus | ¥-0.4 billion | Parent only |
| Interest income | ¥13.46 million | Parent only |
| Dividend income | ¥0.2 billion | Parent only |
| Operating income | ¥1.7 billion | Parent only |
| Non-operating income | ¥0.6 billion | Parent only |
| Non-operating expenses | ¥73.87 million | Parent only |
| Loss on sale of non-current assets | ¥0.10 million | Parent only |
| Gain on sales of non-current assets | ¥15.99 million | Parent only |
| Loss on retirement of non-current assets | ¥2.28 million | Parent only |
| Cost of sales | ¥16.7 billion | Parent only |
| Gross profit (loss) | ¥10.4 billion | Parent only |
| Net sales | ¥27.1 billion | Parent only |
| Net income (loss) | ¥1.5 billion | Parent only |
| Net income (loss) | ¥1.5 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥41.80 million | Parent only |
| Interest expenses | ¥11.65 million | Parent only |
| Issuance of new shares | ¥62.88 million | Parent only |
| Business consignment expenses | ¥2.2 billion | Parent only |
| Income taxes - current | ¥0.8 billion | Parent only |
| Income taxes | ¥0.7 billion | Parent only |
| Income taxes - deferred | ¥-14.58 million | Parent only |
| Depreciation | ¥0.6 billion | Parent only |
| Foreign exchange losses | ¥5.69 million | Parent only |
| Extraordinary income | ¥15.99 million | Parent only |
| Extraordinary loss | ¥2.38 million | Parent only |
| Income (loss) before income taxes | ¥2.2 billion | Parent only |
| Ordinary income | ¥2.2 billion | Parent only |
| Salaries, allowances and bonuses | ¥1.6 billion | Parent only |
| Purchase of treasury stock | ¥-0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥8.7 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥7.62 million | Parent only |
| Rent expenses | ¥49.21 million | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Retirement benefit expenses | ¥42.53 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.3 billion | Consolidated |
| Total changes during the period | ¥1.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.1 billion | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-57.19 million | Consolidated |
| Other | ¥-11.79 million | Consolidated |
| Repayments of finance lease obligations | ¥-0.3 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.1 billion | Consolidated |
| Interest expenses paid | ¥-11.61 million | Consolidated |
| Interest and dividends income received | ¥39.31 million | Consolidated |
| Interest and dividend income | ¥-39.31 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-16.12 million | Consolidated |
| Loss on retirement of non-current assets | ¥2.28 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.2 billion | Consolidated |
| Subtotal | ¥3.7 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥0.43 million | Consolidated |
| Interest expenses | ¥11.65 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.9 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥20.59 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥-78.90 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-4.06 million | Consolidated |
| Decrease (increase) in inventories | ¥-44.73 million | Consolidated |
| Income taxes paid | ¥-0.4 billion | Consolidated |
| Income taxes refund | ¥8,000 | Consolidated |
| Depreciation | ¥1.5 billion | Consolidated |
| Purchase of intangible assets | ¥-0.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.2 billion | Consolidated |
| Collection of loans receivable | ¥1.09 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.87 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-3.44 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥3.11 million | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-25.00 million | Consolidated |
| Increase (decrease) in deposits | ¥29.45 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥3.3 billion | Consolidated | Disclosed |
| Dividend per share | 23 | Parent only | Disclosed |
| Number of employees | 450 | Consolidated | Disclosed |
| Net assets | ¥22.0 billion | Consolidated | Disclosed |
| Net sales | ¥27.0 billion | Consolidated | Disclosed |
| Operating income | ¥2.0 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.5 billion | Consolidated | Disclosed |
| Net income | ¥1.6 billion | Consolidated | Disclosed |
| Total assets | ¥28.6 billion | Consolidated | Disclosed |
| Operating margin | 7.3% | Consolidated | Calculated |
| Net margin | 6.0% | Consolidated | Calculated |
| Sales per employee | 60086851 yen | Consolidated | Calculated |
| Total asset turnover | 0.95 times | Consolidated | Calculated |
| Net assets to total assets | 76.8% | Consolidated | Calculated |