Ekitan&Co
Ekitan&Co.,Ltd.
Company highlights
The largest segment by revenue is モビリティサポート事業, at 43.8% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Ekitan&Co
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| モビリティサポート事業 | ¥1.3 billion | 43.8% | ¥1.4 billion | ¥0.2 billion | 70.8% | 14.6% | ¥0.3 billion |
| M&A・インキュベーション事業 | ¥0.9 billion | 31.7% | ¥1.0 billion | ¥68.80 million | 25.4% | 7.3% | ¥99.35 million |
| 広告配信プラットフォーム事業 | ¥0.7 billion | 24.5% | ¥1.1 billion | ¥10.44 million | 3.9% | 1.4% | ¥-8.59 million |
| Total of the businesses | ¥3.0 billion | 100.0% | ¥0.3 billion | 100.0% | |||
Revenue and profit
Ekitan&Co
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 | ¥0.3 billion | Consolidated |
| Payrolls and allowances | ¥0.2 billion | Parent only | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Business consignment expenses | ¥96.13 million | Consolidated | |
| Commission fees | ¥62.16 million | Parent only | |
| Amortization of goodwill | ¥27.74 million | Consolidated | |
| Provision for bonuses | ¥7.23 million | Consolidated | |
| Depreciation | ¥4.18 million | Parent only | |
| Retirement benefit expenses | ¥1.99 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥0.9 billion | Consolidated |
| Net income | ¥-0.4 billion | Consolidated | |
| Operating income | ¥-16.84 million | Consolidated | |
| Ordinary income | ¥-12.10 million | Consolidated |
Ekitan&Co
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥0.3 billion
- Payrolls and allowances ¥0.2 billion
- Directors' compensations ¥0.1 billion
- Business consignment expenses ¥0.1 billion
- Commission fees ¥0.1 billion
- Amortization of goodwill ¥0.0 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
Ekitan&Co
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Ekitan&Co
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥2.9B | ¥3.2B | ¥4.0B | ¥3.5B | ¥3.0B |
| Year on year (%) | +48.4%◆ | +10.9% | +26.0%◆ | -13.3% | -14.5% |
| Ordinary income (loss) | ¥0.1B | ¥0.1B | ¥0.0B | ¥0.2B | -¥0.0B |
| Change from prior year | -31.9% | -25.8% | -73.7% | +486.8% | profit to loss◆ |
| Ordinary income (loss) as a share of Net sales | 4.9% | 3.3% | 0.7% | 4.6% | -0.4% |
| Change (percentage points) | -5.7 points◆ | -1.6 points | -2.6 points◆ | +3.9 points◆ | -5.0 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2014Ordinary income (loss) as a share of revenue -2.3 points
- 2017Ordinary income (loss) as a share of revenue +4.1 points
- 2020Ordinary income (loss) as a share of revenue -3.9 points
- 2021Net sales year on year -32.0%
- 2022Net sales year on year +48.4%, Ordinary income (loss) as a share of revenue -5.7 points
- 2024Net sales year on year +26.0%, Ordinary income (loss) as a share of revenue -2.6 points
- 2025Ordinary income (loss) as a share of revenue +3.9 points
- 2026Ordinary income (loss) as a share of revenue -5.0 points, Ordinary income (loss) profit to loss
Ekitan&Co
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Ekitan&Co
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.9 billion | ¥3.2 billion | ¥4.0 billion | ¥3.5 billion | ¥3.0 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥0.1 billion | ¥27.46 million | ¥0.2 billion | ¥-12.10 million |
| Net income (loss) attributable to owners of parent | ¥80.21 million | ¥89.83 million | ¥-0.7 billion | ¥57.92 million | ¥-0.4 billion |
| Comprehensive income | ¥80.21 million | ¥89.83 million | ¥-0.7 billion | ¥55.45 million | ¥-0.4 billion |
| Net assets | ¥2.8 billion | ¥2.5 billion | ¥1.7 billion | ¥1.6 billion | ¥1.2 billion |
| Total assets | ¥3.5 billion | ¥3.2 billion | ¥2.7 billion | ¥2.5 billion | ¥1.9 billion |
| Net assets per share | 515.26 yen | 513.25 yen | 351.08 yen | 349.42 yen | 257.3 yen |
| Basic earnings (loss) per share | 14.56 yen | 17.04 yen | -152.02 yen | 12.15 yen | -78.09 yen |
| Equity-to-asset ratio | 80.2% | 78.9% | 62.2% | 67.0% | 65.2% |
| Return on equity | 2.8% | 3.4% | Could not be retrieved | 3.5% | Could not be retrieved |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥63.21 million | ¥0.1 billion | ¥0.2 billion | ¥24.84 million |
| Net cash provided by (used in) investing activities | ¥-0.8 billion | ¥-0.3 billion | ¥-0.2 billion | ¥-48.11 million | ¥-50.47 million |
| Net cash provided by (used in) financing activities | ¥-77.99 million | ¥-0.5 billion | ¥-81.05 million | ¥-0.2 billion | ¥-0.1 billion |
| Cash and cash equivalents | ¥2.1 billion | ¥1.4 billion | ¥1.3 billion | ¥1.2 billion | ¥1.0 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.6 billion | ¥1.6 billion | ¥1.4 billion | ¥1.3 billion | ¥1.2 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥0.1 billion | ¥-14.60 million | ¥21.00 million | ¥-0.1 billion |
| Net income (loss) | ¥0.2 billion | ¥0.1 billion | ¥-0.9 billion | ¥6.24 million | ¥-0.4 billion |
| Capital stock | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Total number of issued shares (common stock) | 6,818,800 shares | 6,018,800 shares | 6,018,800 shares | 6,018,800 shares | 6,018,800 shares |
| Net assets | ¥2.9 billion | ¥2.6 billion | ¥1.6 billion | ¥1.5 billion | ¥1.0 billion |
| Total assets | ¥3.3 billion | ¥2.9 billion | ¥1.9 billion | ¥1.7 billion | ¥1.2 billion |
| Net assets per share | 534.43 yen | 541.34 yen | 334.97 yen | 322.47 yen | 219.58 yen |
| Dividend per share | 14 yen | 14 yen | 14 yen | 14 yen | 8 yen |
| Basic earnings (loss) per share | 27.68 yen | 22.83 yen | -195.4 yen | 1.31 yen | -89.01 yen |
| Equity-to-asset ratio | 89.3% | 90.6% | 87.4% | 87.7% | 86.8% |
| Return on equity | 5.2% | 4.3% | Could not be retrieved | 0.4% | Could not be retrieved |
| Payout ratio | 50.6% | 61.3% | Could not be retrieved | 1,068.7% | 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 | ¥8 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2025 | ¥14 | Could not be retrieved | 1,068.7% | |
| FY ending 3/2024 | ¥14 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2023 | ¥14 | Could not be retrieved | 61.3% | |
| FY ending 3/2022 | ¥14 | Could not be retrieved | 50.6% | |
| FY ending 3/2021 | ¥14 | Could not be retrieved | 42.4% | |
| FY ending 3/2020 | ¥20 | ¥10 | 549.5% | |
| FY ending 3/2019 | ¥20 | ¥10 | 40.2% | |
| FY ending 3/2018 | ¥20 | ¥10 | 33.9% | |
| FY ending 3/2017 | ¥20 | ¥10 | 25.7% | |
| FY ending 3/2016 | ¥20 | ¥10 | 33.2% | |
| FY ending 3/2015 | ¥20 | ¥10 | 38.0% | |
| FY ending 3/2014 | ¥20 | ¥10 | 43.9% | |
| FY ending 3/2013 | ¥20 | ¥10 | 39.9% |
Ekitan&Co
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Ekitan&Co
Unit %Source Annual securities reports
- Financial institutions0.04%
- Securities firms2.28%
- Other corporations32.11%
- Foreign holders (institutions)1.52%
- Foreign holders (individuals)0.20%
- Individuals and others63.85%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社Bold Investment | 35.94% | 1,700,000 |
| 2 | 渡辺 佳昭 | 3.44% | 163,000 |
| 3 | 柿沼 佑一 | 2.53% | 120,000 |
| 4 | 吉村 祥郎 | 1.8% | 85,200 |
| 5 | 株式会社ライフイン24group | 1.68% | 79,500 |
| 6 | 一般社団法人VIP | 1.58% | 75,000 |
| 7 | 東海東京証券株式会社 | 1.3% | 61,700 |
| 8 | 岡田 博之 | 1.26% | 60,000 |
| 9 | 松井 榮藏 | 1.05% | 50,000 |
| 10 | 株式会社SBI証券 | 0.91% | 43,040 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | Could not be retrieved | ¥0.1 billion |
| FY ending 3/2021 | ¥1.54 million | ¥84.88 million |
| FY ending 3/2020 | ¥2.99 million | Could not be retrieved |
| FY ending 3/2017 | ¥2.07 million | Could not be retrieved |
| FY ending 3/2016 | ¥12.21 million | Could not be retrieved |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| モビリティサポート事業 | ¥78.13 million |
| M&A・インキュベーション事業 | ¥5.43 million |
Revenue scale in the same industry
Ekitan&Co
Source Annual securities reports of each company
Information and Communication: 642 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 NTTFY Mar 2026 ¥14.4T
- 2 SoftBank GroupFY Mar 2026 ¥7.8T
- 3 ソフトバンクFY Mar 2026 ¥7.0T
- … 477 companies
- 481 Hybrid TechnologiesFY Sep 2025 ¥3.0B
- 482 Inbound PlatformFY Sep 2025 ¥3.0B
- 483 Ekitan&CoThis companyFY Mar 2026 ¥3.0B
- 484 Nihon Office Automation ResearchFY Dec 2025 ¥3.0B
- 485 FLIGHT SOLUTIONSFY Mar 2026 ¥2.9B
- … 157 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | RSM清和監査法人 |
| Audit fees (this year, total) | ¥33.30 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥3.96 million |
| 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: Information and Communication
“Kaisha no Shikumi: Selling the Same Hit Again and Again”
Reads the filings of game and film companies for how many years and in how many ways they resell the same title.
Information and Communication companies in this book: CAPCOM, TOHO, GungHo Online Entertainment
“Ano Kaisha no Shikumi” series, Vol.9 — Kindle and paperback
Find it on Amazon →
Same industry: Information and Communication
“Kaisha no Shikumi: Free”
Reads the filings of internet and broadcasting companies for who pays for services that users get free.
Information and Communication companies in this book: LY, Mercari, Nippon Television
“Ano Kaisha no Shikumi” series, Vol.6 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥24.84 million | Consolidated |
| Net sales | ¥3.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-50.47 million | Consolidated |
| Cash and cash equivalents | ¥1.0 billion | Consolidated |
| Net assets | ¥1.2 billion | Consolidated |
| Ordinary income (loss) | ¥-12.10 million | Consolidated |
| Total assets | ¥1.9 billion | Consolidated |
| Equity-to-asset ratio | 65.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-0.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Basic earnings (loss) per share | -78.09 yen | Consolidated |
| Net assets per share | 257.3 yen | Consolidated |
| Dividend per share | 8 yen | Parent only |
| Net sales | ¥1.2 billion | Parent only |
| Net income (loss) | ¥-0.4 billion | Parent only |
| Total number of issued shares (common stock) | 6,018,800 shares | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Ordinary income (loss) | ¥-0.1 billion | Parent only |
| Total assets | ¥1.2 billion | Parent only |
| Equity-to-asset ratio | 86.8% | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Basic earnings (loss) per share | -89.01 yen | Parent only |
| Net assets per share | 219.58 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 186 people | Consolidated |
| Number of employees | 186 people | Consolidated |
| Average length of service (years) | 8.3 years | Parent only |
| Average annual salary | ¥6.44 million | Parent only |
| Average age (years) | 43.8 years old | Parent only |
| Number of employees | 70 people | Parent only |
| Number of employees | 70 people | Parent only |
| Number of employees | 70 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 29 people | Consolidated |
| Average number of temporary employees | 29 people | Consolidated |
| Number of consolidated subsidiaries | 7 companies | Consolidated |
| Average number of temporary employees | 14 people | Parent only |
| Average number of temporary employees | 14 people | Parent only |
| Average number of temporary employees | 14 people | Parent only |
| Total return on the share price index | 59.2% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 2,437,440 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,289,200 shares | Consolidated |
| Number of shares | 6,018,800 shares | Consolidated |
| Shareholding ratio treasury shares etc | 21.4% | Consolidated |
| Shareholding ratio | 51.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,289,200 shares | Consolidated |
| Number of voting rights | 47,250 units | Consolidated |
| Total shareholder return | 75.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.1 billion | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥33.30 million | Consolidated |
| Fees for audit and attestation services - total | ¥33.30 million | Consolidated |
| Fees for non-audit services - reporting company | ¥3.96 million | Consolidated |
| Fees for non-audit services - total | ¥3.96 million | Consolidated |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥19.52 million | Consolidated |
| Revenue | ¥4.39 million | Consolidated |
| Revenue | ¥0.18 million | Consolidated |
| Revenue | ¥2.78 million | Consolidated |
| Revenue | ¥-2.04 million | Consolidated |
| Change in average annual salary from the previous year | 3.1% | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥-57.00 million | Parent only |
| Revenue | ¥11.05 million | Parent only |
| Revenue | ¥2.78 million | Parent only |
Balance sheet (88 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.04 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.70 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥55.00 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.03 million | Consolidated |
| Goodwill | ¥85.41 million | Consolidated |
| Goodwill | ¥85.41 million | Consolidated |
| Software | ¥7.49 million | Consolidated |
| Work in process | ¥0.52 million | Consolidated |
| Retained earnings | ¥1.2 billion | Consolidated |
| Raw materials and supplies | ¥0.46 million | Consolidated |
| Merchandise | ¥0.96 million | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥0.3 billion | Consolidated |
| Accounts receivable - trade and contract assets | ¥0.5 billion | Consolidated |
| Tools, furniture and fixtures | ¥4.06 million | Consolidated |
| Buildings, net | ¥7.08 million | Consolidated |
| Investments and other assets | ¥0.1 billion | Consolidated |
| Investment securities | ¥2.88 million | Consolidated |
| Property, plant and equipment | ¥11.84 million | Consolidated |
| Income taxes payable | ¥13.07 million | Consolidated |
| Shareholders' equity | ¥1.2 billion | Consolidated |
| Current liabilities | ¥0.5 billion | Consolidated |
| Current assets | ¥1.6 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Intangible assets | ¥0.1 billion | Consolidated |
| Cash and cash equivalents | ¥1.0 billion | Consolidated |
| Cash and deposits | ¥1.1 billion | Consolidated |
| Net assets | ¥1.2 billion | Consolidated |
| Net assets | ¥1.2 billion | Consolidated |
| Total assets | ¥1.9 billion | Consolidated |
| Deferred tax liabilities | ¥6.75 million | Consolidated |
| Deferred tax assets | ¥28.97 million | Consolidated |
| Treasury stock | ¥-0.6 billion | Consolidated |
| Valuation and translation adjustments | ¥0.03 million | Consolidated |
| Liabilities | ¥0.7 billion | Consolidated |
| Liabilities and net assets | ¥1.9 billion | Consolidated |
| Accounts payable - trade | ¥0.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-1.31 million | Consolidated |
| Allowance for doubtful accounts | ¥-0.94 million | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥0.3 billion | Consolidated |
| Asset retirement obligations | ¥17.31 million | Consolidated |
| Provision for bonuses | ¥50.33 million | Consolidated |
| Net defined benefit liability | ¥25.49 million | Consolidated |
| Long-term loans payable | ¥0.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥68.56 million | Consolidated |
| Other | ¥1.16 million | Parent only |
| Other capital surplus | ¥25.18 million | Parent only |
| Provision for loss on guarantees | ¥7.74 million | Parent only |
| Retained earnings | ¥1.1 billion | Parent only |
| Unearned revenue | ¥0.36 million | Parent only |
| Advances received | ¥21.11 million | Parent only |
| Prepaid expenses | ¥35.63 million | Parent only |
| Non-current liabilities | ¥22.14 million | Parent only |
| Non-current assets | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0 | Parent only |
| Guarantee deposits | ¥40.52 million | Parent only |
| Buildings, net | ¥0 | Parent only |
| Investments and other assets | ¥0.6 billion | Parent only |
| Property, plant and equipment | ¥0 | Parent only |
| Income taxes payable | ¥6.07 million | Parent only |
| Accrued consumption taxes | ¥2.52 million | Parent only |
| Accrued expenses | ¥17.12 million | Parent only |
| Accounts payable - other | ¥21.09 million | Parent only |
| Shareholders' equity | ¥1.0 billion | Parent only |
| Current liabilities | ¥0.1 billion | Parent only |
| Current assets | ¥0.6 billion | Parent only |
| Cash and deposits | ¥0.4 billion | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Net assets | ¥1.0 billion | Parent only |
| Total assets | ¥1.2 billion | Parent only |
| Retained earnings brought forward | ¥1.1 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Liabilities | ¥0.2 billion | Parent only |
| Liabilities and net assets | ¥1.2 billion | Parent only |
| Accounts payable - trade | ¥45.22 million | Parent only |
| Allowance for doubtful accounts | ¥-0.04 million | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Asset retirement obligations | ¥14.41 million | Parent only |
| Provision for bonuses | ¥12.68 million | Parent only |
| Long-term prepaid expenses | ¥0.17 million | Parent only |
| Shares of subsidiaries and associates | ¥0.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥57.00 million | Parent only |
| Deposits received | ¥9.37 million | Parent only |
Statement of income (78 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.12 million | Consolidated |
| Other comprehensive income | ¥-0.35 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-0.35 million | Consolidated |
| Amortization of goodwill | ¥27.74 million | Consolidated |
| Loss on cancellation of lease contracts | ¥0.06 million | Consolidated |
| Cancellation refund | ¥1.35 million | Consolidated |
| Dividends from surplus | ¥-66.09 million | Consolidated |
| Comprehensive income | ¥-0.4 billion | Consolidated |
| Interest income | ¥2.23 million | Consolidated |
| Dividend income | ¥0.09 million | Consolidated |
| Operating income | ¥-16.84 million | Consolidated |
| Non-operating income | ¥8.11 million | Consolidated |
| Non-operating expenses | ¥3.37 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥24.84 million | Consolidated |
| Loss on retirement of non-current assets | ¥10.80 million | Consolidated |
| Cost of sales | ¥2.1 billion | Consolidated |
| Gross profit (loss) | ¥0.9 billion | Consolidated |
| Net sales | ¥3.0 billion | Consolidated |
| Net income | ¥-0.4 billion | Consolidated |
| Net income | ¥-0.4 billion | Consolidated |
| Net income (loss) | ¥-0.4 billion | Consolidated |
| Net income (loss) | ¥-0.4 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Gain on sales of investment securities | ¥1.85 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-50.47 million | Consolidated |
| Interest expenses | ¥3.37 million | Consolidated |
| Gain on forfeiture of unclaimed dividends | ¥0.29 million | Consolidated |
| Business consignment expenses | ¥96.13 million | Consolidated |
| Income taxes - current | ¥29.77 million | Consolidated |
| Income taxes | ¥32.17 million | Consolidated |
| Income taxes - deferred | ¥2.40 million | Consolidated |
| Impairment loss | ¥0.3 billion | Consolidated |
| Impairment loss | ¥0.3 billion | Consolidated |
| Extraordinary income | ¥1.74 million | Consolidated |
| Extraordinary loss | ¥0.3 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥-0.3 billion | Consolidated |
| Ordinary income | ¥-12.10 million | Consolidated |
| Salaries and allowances | ¥0.3 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-0.4 billion | Consolidated |
| Gain on bargain purchase | ¥1.74 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.0 billion | Consolidated |
| Provision for bonuses | ¥7.23 million | Consolidated |
| Retirement benefit expenses | ¥1.99 million | Consolidated |
| Other | ¥0.29 million | Parent only |
| Reversal of provision for loss on guarantees | ¥31.01 million | Parent only |
| Dividends from surplus | ¥-66.09 million | Parent only |
| Interest income | ¥1.59 million | Parent only |
| Operating income | ¥-0.1 billion | Parent only |
| Non-operating income | ¥14.82 million | Parent only |
| Loss on retirement of non-current assets | ¥10.44 million | Parent only |
| Cost of sales | ¥0.8 billion | Parent only |
| Gross profit (loss) | ¥0.4 billion | Parent only |
| Net sales | ¥1.2 billion | Parent only |
| Net income (loss) | ¥-0.4 billion | Parent only |
| Net income (loss) | ¥-0.4 billion | Parent only |
| Directors' compensations | ¥43.86 million | Parent only |
| Gain on sales of investment securities | ¥1.59 million | Parent only |
| Commission fees | ¥62.16 million | Parent only |
| Gain on forfeiture of unclaimed dividends | ¥0.29 million | Parent only |
| Business consignment expenses | ¥80.59 million | Parent only |
| Income taxes - current | ¥0.53 million | Parent only |
| Income taxes | ¥2.54 million | Parent only |
| Income taxes - deferred | ¥2.02 million | Parent only |
| Depreciation | ¥4.18 million | Parent only |
| Impairment loss | ¥0.3 billion | Parent only |
| Extraordinary income | ¥40.03 million | Parent only |
| Extraordinary loss | ¥0.4 billion | Parent only |
| Income (loss) before income taxes | ¥-0.4 billion | Parent only |
| Ordinary income | ¥-0.1 billion | Parent only |
| Payrolls and allowances-SGA | ¥0.2 billion | Parent only |
| Selling, general and administrative expenses | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥4.07 million | Parent only |
| Reversal of provision for loss on business of subsidiaries and associates | ¥9.02 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥29.78 million | Parent only |
| Provision of allowance for doubtful accounts for subsidiaries and affiliates | ¥23.67 million | Parent only |
Statement of changes in equity (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-0.35 million | Consolidated |
| Total changes during the period | ¥-0.5 billion | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-20.26 million | Consolidated |
| Other | ¥-0 | Consolidated |
| Amortization of goodwill | ¥27.74 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-19.59 million | Consolidated |
| Payments for contributions in insurance fund | ¥-4.07 million | Consolidated |
| Proceeds from cancellation of insurance funds | ¥3.80 million | Consolidated |
| Interest expenses paid | ¥-3.37 million | Consolidated |
| Interest and dividends income received | ¥2.31 million | Consolidated |
| Interest income | ¥-2.23 million | Consolidated |
| Dividend income | ¥-0.09 million | Consolidated |
| Loss on retirement of non-current assets | ¥10.80 million | Consolidated |
| (Increase) decrease in notes receivable, trade receivables, contract assets and other | ¥45.83 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥25.40 million | Consolidated |
| Payments into time deposits | ¥-2.92 million | Consolidated |
| Subtotal | ¥95.57 million | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-2.70 million | Consolidated |
| Proceeds from sales of investment securities | ¥28.07 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-1.85 million | Consolidated |
| Interest expenses | ¥3.37 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥9,000 | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.65 million | Consolidated |
| Purchase of property plant and equipment | ¥-20.38 million | Consolidated |
| Decrease (increase) in inventories | ¥5.04 million | Consolidated |
| Income taxes paid | ¥-71.14 million | Consolidated |
| Income taxes refund | ¥1.46 million | Consolidated |
| Depreciation | ¥84.51 million | Consolidated |
| Impairment loss | ¥0.3 billion | Consolidated |
| Purchase of intangible assets | ¥-79.79 million | Consolidated |
| Increase in short term loans payable | ¥0.35 million | Consolidated |
| Decrease in short term loans payable | ¥-0.25 million | Consolidated |
| Gain on bargain purchase | ¥-1.74 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.33 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-3.90 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-5.77 million | Consolidated |
| Dividends | ¥-66.09 million | Consolidated |
| Proceeds from long term loans payable | ¥15.00 million | Consolidated |
| Repayment of long term loans payable | ¥-89.72 million | Consolidated |
| Collection of long-term loans receivable | ¥0.07 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥24.84 million | Consolidated | Disclosed |
| Dividend per share | 8 | Parent only | Disclosed |
| Number of employees | 186 | Consolidated | Disclosed |
| Net assets | ¥1.2 billion | Consolidated | Disclosed |
| Net sales | ¥3.0 billion | Consolidated | Disclosed |
| Operating income | ¥-16.84 million | Consolidated | Disclosed |
| Ordinary income | ¥-12.10 million | Consolidated | Disclosed |
| Net income | ¥-0.4 billion | Consolidated | Disclosed |
| Total assets | ¥1.9 billion | Consolidated | Disclosed |
| Operating margin | -0.6% | Consolidated | Calculated |
| Net margin | -12.3% | Consolidated | Calculated |
| Sales per employee | 16090290 yen | Consolidated | Calculated |
| Total asset turnover | 1.6 times | Consolidated | Calculated |
| Net assets to total assets | 65.2% | Consolidated | Calculated |