Agratio urban design
Agratio urban design Inc.
Company highlights
The largest segment by revenue is Housing, at 82.1% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Agratio urban design
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Ordinary income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Housing | ¥30.4 billion | 82.1% | ¥27.1 billion | ¥3.3 billion | 10.8% | ¥2.8 billion |
| Asset solution business | ¥6.2 billion | 16.8% | ¥3.6 billion | ¥0.6 billion | 9.8% | ¥0.4 billion |
| Vacation rental | ¥0.4 billion | 1.1% | ¥0.1 billion | ¥-28.70 million | -7.4% | ¥-28.07 million |
| Total of the businesses | ¥37.0 billion | 100.0% | ||||
Revenue and profit
Agratio urban design
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.6 billion | Consolidated |
| Taxes and dues | ¥0.6 billion | Consolidated | |
| Sales commission | ¥0.4 billion | Consolidated | |
| Advertising expenses | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥0.1 billion | Consolidated | |
| Amortization of goodwill | ¥61.50 million | Consolidated | |
| Depreciation | ¥25.75 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥6.6 billion | Consolidated |
| Operating income | ¥3.3 billion | Consolidated | |
| Ordinary income | ¥2.8 billion | Consolidated | |
| Net income | ¥1.9 billion | Consolidated |
Agratio urban design
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥0.6 billion
- Taxes and dues ¥0.6 billion
- Sales commission ¥0.4 billion
- Advertising expenses ¥0.3 billion
- Provision for bonuses ¥0.1 billion
- Amortization of goodwill ¥0.1 billion
- Other (not itemized) ¥1.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
Agratio urban design
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Agratio urban design
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥23.8B | ¥25.8B | ¥27.6B | ¥30.7B | ¥37.0B |
| Year on year (%) | +16.0% | +8.8% | comparison basis not confirmed | +11.4% | +20.3%◆ |
| Ordinary income (loss) | ¥2.0B | ¥1.9B | ¥1.3B | ¥2.2B | ¥2.8B |
| Change from prior year | +79.4% | -8.3% | comparison basis not confirmed | +74.0% | +23.8% |
| Ordinary income (loss) as a share of Net sales | 8.6% | 7.2% | 4.7% | 7.3% | 7.5% |
| Change (percentage points) | +3.0 points◆ | -1.3 points | comparison basis not confirmed | +2.6 points◆ | +0.2 points |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2016Net sales year on year +42.0%
- 2017Net sales year on year +28.6%
- 2018Net sales year on year +29.5%
- 2019Ordinary income (loss) as a share of revenue -2.4 points
- 2021Ordinary income (loss) as a share of revenue +2.6 points
- 2022Ordinary income (loss) as a share of revenue +3.0 points
- 2025Ordinary income (loss) as a share of revenue +2.6 points
- 2026Net sales year on year +20.3%
Agratio urban design
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Agratio urban design
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 | Could not be retrieved | Could not be retrieved | ¥27.6 billion | ¥30.7 billion | ¥37.0 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | ¥1.3 billion | ¥2.2 billion | ¥2.8 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | ¥0.9 billion | ¥1.6 billion | ¥1.9 billion |
| Comprehensive income | Could not be retrieved | Could not be retrieved | ¥0.9 billion | ¥1.6 billion | ¥1.9 billion |
| Net assets | Could not be retrieved | Could not be retrieved | ¥6.0 billion | ¥7.2 billion | ¥8.6 billion |
| Total assets | Could not be retrieved | Could not be retrieved | ¥25.0 billion | ¥33.3 billion | ¥38.6 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | 1,041.71 yen | 1,256.34 yen | 1,495.94 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | 151.78 yen | 274.64 yen | 335.6 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | 23.9% | 21.7% | 22.3% |
| Return on equity | Could not be retrieved | Could not be retrieved | 14.6% | 23.9% | 24.4% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | ¥-0.6 billion | ¥-4.6 billion | ¥-1.8 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | ¥-0.5 billion | ¥37.90 million | ¥-34.36 million |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | ¥1.4 billion | ¥5.4 billion | ¥2.6 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | ¥6.2 billion | ¥7.2 billion | ¥7.9 billion |
Parent only indicators (18 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥23.8 billion | ¥25.8 billion | ¥27.6 billion | ¥30.6 billion | ¥36.8 billion |
| Ordinary income (loss) | ¥2.0 billion | ¥1.9 billion | ¥1.3 billion | ¥2.3 billion | ¥2.8 billion |
| Net income (loss) | ¥1.4 billion | ¥1.3 billion | ¥0.9 billion | ¥1.6 billion | ¥2.0 billion |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 5,743,200 shares | 5,754,000 shares | 5,754,000 shares | 5,754,000 shares | 5,754,000 shares |
| Net assets | ¥4.7 billion | ¥5.6 billion | ¥6.0 billion | ¥7.3 billion | ¥8.7 billion |
| Total assets | ¥19.5 billion | ¥23.1 billion | ¥25.1 billion | ¥33.3 billion | ¥38.6 billion |
| Net assets per share | 819.38 yen | 967.93 yen | 1,047.9 yen | 1,268.98 yen | 1,516.15 yen |
| Dividend per share | 75 yen | 78 yen | 60 yen | 96 yen | 118 yen |
| Basic earnings (loss) per share | 246.29 yen | 224.66 yen | 157.98 yen | 281.08 yen | 343.17 yen |
| Diluted earnings per share | 245.2 yen | 224.49 yen | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 24.1% | 24.1% | 24.1% | 21.9% | 22.6% |
| Return on equity | 34.3% | 25.1% | 15.7% | 24.3% | 24.6% |
| Payout ratio | 30.5% | 34.7% | 38.0% | 34.2% | 34.4% |
| Net cash provided by (used in) operating activities | ¥-1.6 billion | ¥-2.7 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-64.49 million | ¥-52.06 million | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥3.2 billion | ¥2.7 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥6.0 billion | ¥6.0 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥118 | Could not be retrieved | 34.4% | |
| FY ending 3/2025 | ¥96 | Could not be retrieved | 34.2% | |
| FY ending 3/2024 | ¥60 | Could not be retrieved | 38.0% | |
| FY ending 3/2023 | ¥78 | Could not be retrieved | 34.7% | |
| FY ending 3/2022 | ¥75 | Could not be retrieved | 30.5% | |
| FY ending 3/2021 | ¥42 | Could not be retrieved | 30.6% | |
| FY ending 3/2020 | ¥18 | Could not be retrieved | 28.9% | |
| FY ending 3/2019 | ¥20 | Could not be retrieved | 46.3% | |
| FY ending 3/2018 | ¥27.5 | Could not be retrieved | 33.1% | Stock split or share consolidation noted |
| FY ending 3/2017 | ¥45 | Could not be retrieved | 29.9% | Stock split or share consolidation noted |
| FY ending 3/2016 | ¥90 | Could not be retrieved | 18.4% | Stock split or share consolidation noted |
Agratio urban design
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Agratio urban design
Unit %Source Annual securities reports
- Securities firms0.57%
- Other corporations0.86%
- Foreign holders (institutions)0.43%
- Foreign holders (individuals)0.08%
- Individuals and others98.05%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 大林 竜一 | 40.67% | 2,340,000 |
| 2 | 平井 浩之 | 2.09% | 120,000 |
| 3 | 五郎川 隆 | 1.65% | 95,000 |
| 4 | 伊藤 一也 | 1.3% | 75,000 |
| 5 | 阿多 賢一 | 1.3% | 75,000 |
| 6 | 唐川 範久 | 1.3% | 75,000 |
| 7 | 柿原 宏之 | 1.3% | 75,000 |
| 8 | アグレ都市デザイン従業員持株会 | 1.12% | 64,500 |
| 9 | 三好 秀樹 | 0.83% | 48,000 |
| 10 | 伊藤 武憲 | 0.59% | 34,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥31.87 million |
| FY ending 3/2021 | ¥40.26 million |
Revenue scale in the same industry
Agratio urban design
Source Annual securities reports of each company
Real Estate: 147 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 Mitsui FudosanFY Mar 2026 ¥2.7T
- 2 Mitsubishi EstateFY Mar 2026 ¥1.7T
- 3 Iida GroupFY Mar 2026 ¥1.5T
- … 66 companies
- 70 B-LotFY Dec 2025 ¥37.8B
- 71 コロンビア・ワークスFY Dec 2025 ¥37.1B
- 72 Agratio urban designThis companyFY Mar 2026 ¥37.0B
- 73 NIPPON PARKING DEVELOPMENTFY Jul 2025 ¥36.8B
- 74 AIRPORT FACILITIESFY Mar 2026 ¥36.8B
- … 73 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥27.20 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Stated as not applicable |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
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 | ¥-1.8 billion | Consolidated |
| Net sales | ¥37.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-34.36 million | Consolidated |
| Cash and cash equivalents | ¥7.9 billion | Consolidated |
| Net assets | ¥8.6 billion | Consolidated |
| Ordinary income (loss) | ¥2.8 billion | Consolidated |
| Total assets | ¥38.6 billion | Consolidated |
| Return on equity | 24.4% | Consolidated |
| Equity-to-asset ratio | 22.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥2.6 billion | Consolidated |
| Basic earnings (loss) per share | 335.6 yen | Consolidated |
| Net assets per share | 1,495.94 yen | Consolidated |
| Dividend per share | 118 yen | Parent only |
| Net sales | ¥36.8 billion | Parent only |
| Net income (loss) | ¥2.0 billion | Parent only |
| Total number of issued shares (common stock) | 5,754,000 shares | Parent only |
| Net assets | ¥8.7 billion | Parent only |
| Ordinary income (loss) | ¥2.8 billion | Parent only |
| Total assets | ¥38.6 billion | Parent only |
| Return on equity | 24.6% | Parent only |
| Equity-to-asset ratio | 22.6% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Payout ratio | 34.4% | Parent only |
| Basic earnings (loss) per share | 343.17 yen | Parent only |
| Net assets per share | 1,516.15 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 142 people | Consolidated |
| Number of employees | 142 people | Consolidated |
| Average length of service (years) | 6.3 years | Parent only |
| Average annual salary | ¥8.22 million | Parent only |
| Average age (years) | 37 years old | Parent only |
| Number of employees | 138 people | Parent only |
| Number of employees | 138 people | Parent only |
| Number of employees | 138 people | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 3,001,500 shares | Consolidated |
| Total number of shares held treasury shares etc | 300 shares | Consolidated |
| Number of shares | 5,754,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 52.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 300 shares | Consolidated |
| Number of voting rights | 57,408 units | Consolidated |
| Total shareholder return | 278.0% | Parent only |
Other disclosed items (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥37.0 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥36.54 million | Consolidated |
| Depreciation | ¥25.82 million | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 4.4% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥31.87 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥27.20 million | Consolidated |
| Fees for audit and attestation services - total | ¥27.20 million | Consolidated |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥8.17 million | Consolidated |
| Revenue | ¥95.68 million | Consolidated |
| Revenue | ¥-0.1 billion | Consolidated |
| Revenue | ¥-12.09 million | Consolidated |
| Change in average annual salary from the previous year | 9.3% | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥28.36 million | Parent only |
| Revenue | ¥1.21 million | Parent only |
| Revenue | ¥1.19 million | Parent only |
| Revenue | ¥8.17 million | Parent only |
Balance sheet (138 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥8.22 million | Consolidated |
| Other | ¥10.74 million | Consolidated |
| Other | ¥79.17 million | Consolidated |
| Other | ¥15.27 million | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Software | ¥3.87 million | Consolidated |
| Lease obligations | ¥9.90 million | Consolidated |
| Lease obligations | ¥4.77 million | Consolidated |
| Lease assets | ¥37.82 million | Consolidated |
| Lease assets | ¥0 | Consolidated |
| Lease assets, net | ¥14.41 million | Consolidated |
| Real estate for sale in process | ¥25.7 billion | Consolidated |
| Life insurance funds | ¥7.20 million | Consolidated |
| Investments in capital | ¥5.10 million | Consolidated |
| Retained earnings | ¥7.9 billion | Consolidated |
| Advances received | ¥0.2 billion | Consolidated |
| Prepaid expenses | ¥63.92 million | Consolidated |
| Advance payments trade | ¥0.5 billion | Consolidated |
| Non-current liabilities | ¥8.2 billion | Consolidated |
| Non-current assets | ¥0.8 billion | Consolidated |
| Land | ¥38.61 million | Consolidated |
| Accounts receivable - trade | ¥38.42 million | Consolidated |
| Accounts receivable from completed construction contracts | ¥2.23 million | Consolidated |
| Provision for warranties for completed construction | ¥28.36 million | Consolidated |
| Accounts payable for construction contracts | ¥2.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥17.03 million | Consolidated |
| Tools, furniture and fixtures | ¥7.13 million | Consolidated |
| Buildings | ¥0.1 billion | Consolidated |
| Buildings, net | ¥59.75 million | Consolidated |
| Construction in progress | ¥8.70 million | Consolidated |
| Investments and other assets | ¥0.3 billion | Consolidated |
| Property, plant and equipment | ¥0.1 billion | Consolidated |
| Consumption taxes receivable | ¥0.70 million | Consolidated |
| Advances received on construction contracts in progress | ¥0.30 million | Consolidated |
| Costs on uncompleted construction contracts | ¥2.57 million | Consolidated |
| Income taxes payable | ¥0.5 billion | Consolidated |
| Accrued consumption taxes | ¥58.74 million | Consolidated |
| Accrued expenses | ¥62.97 million | Consolidated |
| Dividends payable | ¥0.45 million | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥8.6 billion | Consolidated |
| Current liabilities | ¥21.8 billion | Consolidated |
| Current assets | ¥37.8 billion | Consolidated |
| Accumulated depreciation | ¥-23.41 million | Consolidated |
| Accumulated depreciation | ¥-9.90 million | Consolidated |
| Accumulated depreciation | ¥-46.20 million | Consolidated |
| Accumulated depreciation | ¥-32.41 million | Consolidated |
| Intangible assets | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥7.9 billion | Consolidated |
| Cash and deposits | ¥7.9 billion | Consolidated |
| Short-term loans payable | ¥6.9 billion | Consolidated |
| Bonds payable | ¥0.1 billion | Consolidated |
| Net assets | ¥8.6 billion | Consolidated |
| Net assets | ¥8.6 billion | Consolidated |
| Total assets | ¥38.6 billion | Consolidated |
| Total assets | ¥38.6 billion | Consolidated |
| Deferred tax liabilities | ¥2.69 million | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-0.18 million | Consolidated |
| Liabilities | ¥30.0 billion | Consolidated |
| Liabilities | ¥30.0 billion | Consolidated |
| Liabilities and net assets | ¥38.6 billion | Consolidated |
| Real estate for sale | ¥3.6 billion | Consolidated |
| Capital surplus | ¥0.4 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Vehicle and delivery equipment | ¥40.57 million | Consolidated |
| Vehicles, net | ¥8.16 million | Consolidated |
| Long-term loans payable | ¥8.1 billion | Consolidated |
| Long-term prepaid expenses | ¥2.04 million | Consolidated |
| Current portion of bonds payable | ¥60.00 million | Consolidated |
| Current portion of long-term loans payable | ¥10.9 billion | Consolidated |
| Other | ¥8.22 million | Parent only |
| Other | ¥10.74 million | Parent only |
| Other | ¥74.19 million | Parent only |
| Other | ¥14.18 million | Parent only |
| Software | ¥3.20 million | Parent only |
| Lease obligations | ¥9.90 million | Parent only |
| Lease obligations | ¥4.77 million | Parent only |
| Lease assets | ¥37.82 million | Parent only |
| Lease assets | ¥0 | Parent only |
| Lease assets, net | ¥14.41 million | Parent only |
| Real estate for sale in process | ¥25.7 billion | Parent only |
| Investments in capital | ¥5.07 million | Parent only |
| Retained earnings | ¥8.0 billion | Parent only |
| Advances received | ¥0.1 billion | Parent only |
| Prepaid expenses | ¥63.79 million | Parent only |
| Advance payments trade | ¥0.5 billion | Parent only |
| Non-current liabilities | ¥8.2 billion | Parent only |
| Non-current assets | ¥0.9 billion | Parent only |
| Accounts receivable - trade | ¥24.56 million | Parent only |
| Accounts receivable from completed construction contracts | ¥2.23 million | Parent only |
| Accounts payable for construction contracts | ¥2.6 billion | Parent only |
| Tools, furniture and fixtures | ¥15.68 million | Parent only |
| Tools, furniture and fixtures | ¥6.11 million | Parent only |
| Buildings | ¥85.84 million | Parent only |
| Buildings, net | ¥50.38 million | Parent only |
| Investments and other assets | ¥0.9 billion | Parent only |
| Property, plant and equipment | ¥79.07 million | Parent only |
| Advances received on construction contracts in progress | ¥0.30 million | Parent only |
| Costs on uncompleted construction contracts | ¥2.57 million | Parent only |
| Income taxes payable | ¥0.5 billion | Parent only |
| Accrued consumption taxes | ¥58.74 million | Parent only |
| Accrued expenses | ¥62.17 million | Parent only |
| Dividends payable | ¥0.45 million | Parent only |
| Accounts payable - other | ¥0.3 billion | Parent only |
| Shareholders' equity | ¥8.7 billion | Parent only |
| Current liabilities | ¥21.7 billion | Parent only |
| Current assets | ¥37.7 billion | Parent only |
| Accumulated depreciation | ¥-23.41 million | Parent only |
| Accumulated depreciation | ¥-9.57 million | Parent only |
| Accumulated depreciation | ¥-35.47 million | Parent only |
| Accumulated depreciation | ¥-32.41 million | Parent only |
| Intangible assets | ¥3.20 million | Parent only |
| Cash and deposits | ¥7.8 billion | Parent only |
| Short-term loans payable | ¥6.9 billion | Parent only |
| Bonds payable | ¥0.1 billion | Parent only |
| Net assets | ¥8.7 billion | Parent only |
| Net assets | ¥8.7 billion | Parent only |
| Total assets | ¥38.6 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥8.0 billion | Parent only |
| Treasury stock | ¥-0.18 million | Parent only |
| Liabilities | ¥29.9 billion | Parent only |
| Liabilities and net assets | ¥38.6 billion | Parent only |
| Real estate for sale | ¥3.6 billion | Parent only |
| Capital surplus | ¥0.4 billion | Parent only |
| Legal capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Vehicle and delivery equipment | ¥40.57 million | Parent only |
| Vehicles, net | ¥8.16 million | Parent only |
| Long-term loans payable | ¥8.1 billion | Parent only |
| Long-term prepaid expenses | ¥1.59 million | Parent only |
| Shares of subsidiaries and associates | ¥0.6 billion | Parent only |
| Current portion of bonds payable | ¥60.00 million | Parent only |
| Current portion of long-term loans payable | ¥10.9 billion | Parent only |
Statement of income (76 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥16.80 million | Consolidated |
| Other | ¥1.65 million | Consolidated |
| Amortization of goodwill | ¥61.50 million | Consolidated |
| Amortization of goodwill | ¥61.50 million | Consolidated |
| Dividends from surplus | ¥-0.6 billion | Consolidated |
| Comprehensive income | ¥1.9 billion | Consolidated |
| Interest income | ¥11.76 million | Consolidated |
| Interest income | ¥11.76 million | Consolidated |
| Commission fee | ¥24.00 million | Consolidated |
| Dividend income | ¥0.09 million | Consolidated |
| Operating income | ¥3.3 billion | Consolidated |
| Non-operating income | ¥61.02 million | Consolidated |
| Non-operating expenses | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-1.8 billion | Consolidated |
| Cost of sales | ¥30.4 billion | Consolidated |
| Gross profit (loss) | ¥6.6 billion | Consolidated |
| Net sales | ¥37.0 billion | Consolidated |
| Net sales | ¥37.0 billion | Consolidated |
| Advertising expenses | ¥0.3 billion | Consolidated |
| Net income | ¥1.9 billion | Consolidated |
| Net income | ¥1.9 billion | Consolidated |
| Net income (loss) | ¥1.9 billion | Consolidated |
| Net income (loss) | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-34.36 million | Consolidated |
| Interest expenses | ¥0.5 billion | Consolidated |
| Interest expenses | ¥0.5 billion | Consolidated |
| Commission fees | ¥74.03 million | Consolidated |
| Income taxes - current | ¥0.9 billion | Consolidated |
| Income taxes | ¥0.9 billion | Consolidated |
| Income taxes - deferred | ¥-6.71 million | Consolidated |
| Depreciation | ¥25.75 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.7 billion | Consolidated |
| Taxes and dues | ¥0.6 billion | Consolidated |
| Income (loss) before income taxes | ¥2.8 billion | Consolidated |
| Income (loss) before income taxes | ¥2.8 billion | Consolidated |
| Ordinary income | ¥2.8 billion | Consolidated |
| Ordinary income | ¥2.8 billion | Consolidated |
| Salaries and allowances | ¥0.6 billion | Consolidated |
| Subsidy income | ¥8.38 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.9 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥2.6 billion | Consolidated |
| Sales commission | ¥0.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.3 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Other | ¥21.81 million | Parent only |
| Other | ¥1.65 million | Parent only |
| Other | ¥39.55 million | Parent only |
| Cost of sales - real estate | ¥30.3 billion | Parent only |
| Real estate sales | ¥36.7 billion | Parent only |
| Dividends from surplus | ¥-0.6 billion | Parent only |
| Interest income | ¥11.52 million | Parent only |
| Commission fee | ¥24.00 million | Parent only |
| Dividend income | ¥0.09 million | Parent only |
| Operating income | ¥3.3 billion | Parent only |
| Non-operating income | ¥58.62 million | Parent only |
| Non-operating expenses | ¥0.6 billion | Parent only |
| Cost of sales | ¥30.4 billion | Parent only |
| Gross profit (loss) | ¥6.5 billion | Parent only |
| Net sales | ¥36.8 billion | Parent only |
| Cost of sales of completed construction contracts cns | ¥74.75 million | Parent only |
| Net sales of completed construction contracts | ¥90.07 million | Parent only |
| Net income (loss) | ¥2.0 billion | Parent only |
| Net income (loss) | ¥2.0 billion | Parent only |
| Interest expenses | ¥0.5 billion | Parent only |
| Commission fees | ¥74.03 million | Parent only |
| Income taxes - current | ¥0.8 billion | Parent only |
| Income taxes | ¥0.8 billion | Parent only |
| Income taxes - deferred | ¥-6.71 million | Parent only |
| Depreciation | ¥24.03 million | Parent only |
| Taxes and dues | ¥0.6 billion | Parent only |
| Income (loss) before income taxes | ¥2.8 billion | Parent only |
| Ordinary income | ¥2.8 billion | Parent only |
| Salaries and allowances | ¥0.6 billion | Parent only |
| Sales commission | ¥0.4 billion | Parent only |
| Selling, general and administrative expenses | ¥3.1 billion | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.4 billion | Consolidated |
| Total changes during the period | ¥1.4 billion | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.1 billion | Consolidated |
| Other | ¥-2.43 million | Consolidated |
| Amortization of goodwill | ¥61.50 million | Consolidated |
| Repayments of finance lease obligations | ¥-4.65 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.7 billion | Consolidated |
| Interest expenses paid | ¥-0.5 billion | Consolidated |
| Interest and dividends income received | ¥11.80 million | Consolidated |
| Increase (decrease) in advances received | ¥7.61 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-3.38 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-0.2 billion | Consolidated |
| Interest and dividend income | ¥-11.85 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥8.52 million | Consolidated |
| Increase decrease in provision for warranties for completed construction | ¥5.87 million | Consolidated |
| Subtotal | ¥-0.6 billion | Consolidated |
| Interest expenses | ¥0.5 billion | Consolidated |
| Purchase of property plant and equipment | ¥-12.52 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥5.29 million | Consolidated |
| Increase (decrease) in advances received on uncompleted constructions contracts | ¥-4.34 million | Consolidated |
| Decrease/increase in consumption taxes receivable/payable | ¥28.14 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥30.82 million | Consolidated |
| Decrease (increase) in inventories | ¥-4.4 billion | Consolidated |
| Income taxes paid | ¥-0.8 billion | Consolidated |
| Depreciation | ¥25.82 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.1 billion | Consolidated |
| Redemption of bonds | ¥-80.00 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥33.02 million | Consolidated |
| Dividends | ¥-0.6 billion | Consolidated |
| Proceeds from long term loans payable | ¥16.6 billion | Consolidated |
| Repayment of long term loans payable | ¥-13.3 billion | Consolidated |
| Decrease (increase) in long-term prepaid expenses | ¥-0.77 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-1.8 billion | Consolidated | Disclosed |
| Dividend per share | 118 | Parent only | Disclosed |
| Number of employees | 142 | Consolidated | Disclosed |
| Net assets | ¥8.6 billion | Consolidated | Disclosed |
| Net sales | ¥37.0 billion | Consolidated | Disclosed |
| Operating income | ¥3.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.8 billion | Consolidated | Disclosed |
| Net income | ¥1.9 billion | Consolidated | Disclosed |
| Total assets | ¥38.6 billion | Consolidated | Disclosed |
| Operating margin | 8.9% | Consolidated | Calculated |
| Net margin | 5.2% | Consolidated | Calculated |
| Sales per employee | 260389007 yen | Consolidated | Calculated |
| Total asset turnover | 0.96 times | Consolidated | Calculated |
| Net assets to total assets | 22.3% | Consolidated | Calculated |