TAKE AND GIVE. NEEDS
TAKE AND GIVE. NEEDS Co., Ltd.
Company highlights
The company has paid a dividend for 2 consecutive years.
Key figures
Period Apr 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Reportable segments (business divisions used in reporting): one; other activities under “Other” or adjustments
Revenue and profit
TAKE AND GIVE. NEEDS
Period Apr 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥6.5 billion | Consolidated |
| Rents | ¥3.8 billion | Consolidated | |
| Advertising expenses | ¥3.6 billion | Consolidated | |
| Depreciation | ¥1.1 billion | Parent only | |
| Provision for bonuses | ¥0.2 billion | Consolidated | |
| Amortization of goodwill | ¥3.00 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥24.2 billion | Consolidated |
| Operating income | ¥1.6 billion | Consolidated | |
| Ordinary income | ¥1.2 billion | Consolidated | |
| Net income | ¥-76.00 million | Consolidated |
TAKE AND GIVE. NEEDS
Selling, general and administrative expenses
Period Apr 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥6.5 billion
- Rents ¥3.8 billion
- Advertising expenses ¥3.6 billion
- Depreciation ¥1.1 billion
- Provision for bonuses ¥0.2 billion
- Amortization of goodwill ¥0.0 billion
- Other (not itemized) ¥7.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
TAKE AND GIVE. NEEDS
Long-term revenue, profit and asset trends
Period 2013 to 2025Source Annual securities reportsDisclosed
TAKE AND GIVE. NEEDS
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥39.5B | ¥45.5B | ¥47.0B | ¥47.7B | ¥35.7B |
| Year on year (%) | comparison basis not confirmed | +15.3% | +3.3% | +1.4% | comparison basis not confirmed |
| Ordinary income (loss) | ¥1.5B | ¥3.2B | ¥3.8B | ¥3.6B | ¥1.2B |
| Change from prior year | comparison basis not confirmed | +105.5% | +18.0% | -4.5% | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | 3.9% | 7.0% | 8.0% | 7.5% | 3.4% |
| Change (percentage points) | comparison basis not confirmed | +3.1 points◆ | +1.0 points | -0.5 points | comparison basis not confirmed |
Fiscal periods marked for changes
- 2016Ordinary income (loss) as a share of revenue -2.4 points
- 2022Ordinary income (loss) as a share of revenue +3.1 points
TAKE AND GIVE. NEEDS
Earnings and net assets per share over time
Unit yenSource Annual securities reports
TAKE AND GIVE. NEEDS
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥39.5 billion | ¥45.5 billion | ¥47.0 billion | ¥47.7 billion | ¥35.7 billion |
| Ordinary income (loss) | ¥1.5 billion | ¥3.2 billion | ¥3.8 billion | ¥3.6 billion | ¥1.2 billion |
| Net income (loss) attributable to owners of parent | ¥1.9 billion | ¥4.1 billion | ¥1.8 billion | ¥3.5 billion | ¥-76.00 million |
| Comprehensive income | ¥1.9 billion | ¥4.1 billion | ¥1.8 billion | ¥3.6 billion | ¥-15.00 million |
| Net assets | ¥11.8 billion | ¥15.8 billion | ¥17.0 billion | ¥18.2 billion | ¥17.8 billion |
| Total assets | ¥54.0 billion | ¥55.2 billion | ¥54.4 billion | ¥53.2 billion | ¥51.9 billion |
| Net assets per share | 673.86 yen | 974.7 yen | 1,019.87 yen | 1,242.9 yen | 1,207.45 yen |
| Basic earnings (loss) per share | 128.89 yen | 300.77 yen | 113.59 yen | 243.15 yen | -5.26 yen |
| Diluted earnings per share | 105.72 yen | 231.26 yen | 103.07 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 21.9% | 28.5% | 31.2% | 34.1% | 34.0% |
| Return on equity | 19.7% | 29.8% | 11.2% | 20.2% | -0.4% |
| Net cash provided by (used in) operating activities | ¥6.7 billion | ¥3.5 billion | ¥3.8 billion | ¥5.5 billion | ¥1.2 billion |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | ¥-0.4 billion | ¥-2.5 billion | ¥-0.8 billion | ¥-3.0 billion |
| Net cash provided by (used in) financing activities | ¥1.0 billion | ¥-2.4 billion | ¥-4.4 billion | ¥-5.0 billion | ¥-0.6 billion |
| Cash and cash equivalents | ¥11.5 billion | ¥12.2 billion | ¥9.1 billion | ¥8.8 billion | ¥6.3 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥35.8 billion | ¥40.1 billion | ¥40.1 billion | ¥39.8 billion | ¥29.7 billion |
| Ordinary income (loss) | ¥1.6 billion | ¥2.4 billion | ¥2.8 billion | ¥2.5 billion | ¥0.5 billion |
| Net income (loss) | ¥1.6 billion | ¥3.4 billion | ¥0.9 billion | ¥3.2 billion | ¥-0.5 billion |
| Capital stock | ¥2.0 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 13,059,330 shares | 13,059,330 shares | 14,619,330 shares | 14,619,330 shares | 14,619,330 shares |
| Net assets | ¥11.3 billion | ¥14.6 billion | ¥14.9 billion | ¥15.7 billion | ¥14.7 billion |
| Total assets | ¥51.1 billion | ¥51.5 billion | ¥49.8 billion | ¥47.6 billion | ¥46.3 billion |
| Net assets per share | 633.35 yen | 883.02 yen | 875.79 yen | 1,073.83 yen | 1,008.75 yen |
| Dividend per share | Could not be retrieved | 20 yen | 20 yen | 40 yen | 31 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | 10 yen | 10 yen | Could not be retrieved |
| Basic earnings (loss) per share | 110.38 yen | 249.56 yen | 51.01 yen | 218.07 yen | -34.99 yen |
| Diluted earnings per share | 92.2 yen | 193.86 yen | 51.74 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 22.1% | 28.3% | 29.8% | 32.9% | 31.8% |
| Return on equity | 17.9% | 26.6% | 6.2% | 20.8% | -3.4% |
| Payout ratio | Could not be retrieved | 8.0% | 39.2% | 18.3% | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥31 | Could not be retrieved | Could not be retrieved | Fiscal year was not 12 months, Fiscal year was not 12 months |
| FY ending 3/2024 | ¥20 | ¥10 | 39.2% | |
| FY ending 3/2023 | ¥20 | Could not be retrieved | 8.0% | |
| FY 2022 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2020 | ¥20 | ¥10 | 24.1% | |
| FY ending 3/2019 | ¥15 | Could not be retrieved | 12.0% | |
| FY ending 3/2018 | ¥15 | Could not be retrieved | 23.8% | |
| FY ending 3/2017 | ¥15 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2016 | ¥15 | Could not be retrieved | 156.5% | |
| FY ending 3/2015 | ¥15 | Could not be retrieved | 25.5% | |
| FY ending 3/2014 | ¥15 | Could not be retrieved | 15.3% | Stock split or share consolidation noted |
| FY ending 3/2013 | ¥120 | Could not be retrieved | 10.7% |
TAKE AND GIVE. NEEDS
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
TAKE AND GIVE. NEEDS
Unit %Source Annual securities reports
- Financial institutions13.79%
- Securities firms8.39%
- Other corporations16.05%
- Foreign holders (institutions)17.94%
- Foreign holders (individuals)0.15%
- Individuals and others43.68%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 野 尻 佳 孝 | 16.85% | 2,460,950 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 9.13% | 1,332,800 |
| 3 | 株式会社東京ウエルズ | 7.1% | 1,036,970 |
| 4 | TSUNAGU INVESTMENTS PTE.LTD.(常任代理人 シティバンク、エヌ・エイ) | 5.76% | 840,527 |
| 5 | 株式会社SBI証券 | 4.05% | 591,320 |
| 6 | 株式会社ユニマットライフ | 3.75% | 548,200 |
| 7 | 株式会社日本カストディ銀行(信託口) | 3.32% | 484,500 |
| 8 | ウェルズ通商株式会社 | 3.01% | 439,000 |
| 9 | NOMURA SINGAPORE LIMITED CUSTOMER SEGREGATED A/C FJ-1309 (常任代理人 野村證券株式会社) | 1.95% | 285,000 |
| 10 | THE BANK OF NEW YORK MELLON 140040(常任代理人 株式会社みずほ銀行) | 1.92% | 280,700 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥1.6 billion |
| FY ending 3/2021 | ¥1.2 billion |
Revenue scale in the same industry
TAKE AND GIVE. NEEDS
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 122 companies
- 126 BIKEN TECHNOFY Mar 2026 ¥36.5B
- 127 BewithFY May 2026 ¥36.3B
- 128 TAKE AND GIVE. NEEDSThis companyFY Dec 2025 ¥35.7B
- 129 KeyHolderFY Dec 2025 ¥35.6B
- 130 NAGAWAFY Mar 2026 ¥35.4B
- … 541 companies
Workforce information
Women 6.4 yrs Average length of service by gender
Women 3,100 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 4,073 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
20 hours |
| Annual paid leave taken |
70.5% |
| Childcare leave taken, men |
31.6% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 31.4% |
| Share of board members who are women | 28.6% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 6,789 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥48.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (26 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥-15.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.2 billion | Consolidated |
| Net sales | ¥35.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.0 billion | Consolidated |
| Cash and cash equivalents | ¥6.3 billion | Consolidated |
| Net assets | ¥17.8 billion | Consolidated |
| Ordinary income (loss) | ¥1.2 billion | Consolidated |
| Total assets | ¥51.9 billion | Consolidated |
| Return on equity | -0.4% | Consolidated |
| Equity-to-asset ratio | 34.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-76.00 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Basic earnings (loss) per share | -5.26 yen | Consolidated |
| Net assets per share | 1,207.45 yen | Consolidated |
| Dividend per share | 31 yen | Parent only |
| Net sales | ¥29.7 billion | Parent only |
| Net income (loss) | ¥-0.5 billion | Parent only |
| Total number of issued shares (common stock) | 14,619,330 shares | Parent only |
| Net assets | ¥14.7 billion | Parent only |
| Ordinary income (loss) | ¥0.5 billion | Parent only |
| Total assets | ¥46.3 billion | Parent only |
| Return on equity | -3.4% | Parent only |
| Equity-to-asset ratio | 31.8% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Basic earnings (loss) per share | -34.99 yen | Parent only |
| Net assets per share | 1,008.75 yen | Parent only |
Employees (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,846 people | Consolidated |
| Number of employees | 1,846 people | Consolidated |
| Wage gap between men and women (all employees) | 75.5% | Parent only |
| Average length of service (years) | 6 years | Parent only |
| Average length of service months | 11 months | Parent only |
| Average annual salary | ¥4.64 million | Parent only |
| Average age (years) | 32.3 years old | Parent only |
| Number of employees | 1,447 people | Parent only |
| Number of employees | 1,447 people | Parent only |
| Number of employees | 1,447 people | Parent only |
| Wage gap between men and women (regular employees) | 81.8% | Parent only |
| Wage gap between men and women (non-regular employees) | 81.6% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥0.2 billion | Consolidated |
| Average number of temporary employees | 653 people | Consolidated |
| Average number of temporary employees | 653 people | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 36.4% | Parent only |
| Average number of temporary employees | 590 people | Parent only |
| Average number of temporary employees | 590 people | Parent only |
| Average number of temporary employees | 590 people | Parent only |
| Total return on the share price index | 277.3% | Parent only |
| Ratio of female employees in managerial positions | 32.6% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 8,299,967 shares | Consolidated |
| Total number of shares held treasury shares etc | 17,100 shares | Consolidated |
| Number of shares | 14,619,330 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 56.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 17,100 shares | Consolidated |
| Number of voting rights | 144,979 units | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 159.1% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.6 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥48.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥48.00 million | Consolidated |
Balance sheet (127 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.8 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥1.1 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Lease assets | ¥5.2 billion | Consolidated |
| Lease assets, net | ¥2.1 billion | Consolidated |
| Retained earnings | ¥6.5 billion | Consolidated |
| Prepaid expenses | ¥0.7 billion | Consolidated |
| Merchandise | ¥0.2 billion | Consolidated |
| Operating loans | ¥3.6 billion | Consolidated |
| Non-current liabilities | ¥19.0 billion | Consolidated |
| Non-current assets | ¥39.3 billion | Consolidated |
| Land | ¥12.8 billion | Consolidated |
| Accounts receivable - trade | ¥0.7 billion | Consolidated |
| Accounts receivable - trade | ¥0.7 billion | Consolidated |
| Contract liabilities | ¥1.9 billion | Consolidated |
| Tools, furniture and fixtures | ¥7.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.0 billion | Consolidated |
| Buildings and structures | ¥34.0 billion | Consolidated |
| Buildings and structures, net | ¥11.5 billion | Consolidated |
| Construction in progress | ¥0.9 billion | Consolidated |
| Investments and other assets | ¥10.4 billion | Consolidated |
| Investment securities | ¥15.00 million | Consolidated |
| Lease and guarantee deposits | ¥4.8 billion | Consolidated |
| Subscription rights to shares | ¥1.00 million | Consolidated |
| Property, plant and equipment | ¥28.3 billion | Consolidated |
| Income taxes payable | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥2.0 billion | Consolidated |
| Shareholders' equity | ¥17.6 billion | Consolidated |
| Provision for share-based compensation | ¥3.00 million | Consolidated |
| Machinery, equipment and vehicles | ¥0.1 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥25.00 million | Consolidated |
| Current liabilities | ¥15.2 billion | Consolidated |
| Current assets | ¥12.6 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-3.2 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-6.3 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-22.5 billion | Consolidated |
| Accumulated depreciation and impairment loss | ¥-0.1 billion | Consolidated |
| Intangible assets | ¥0.7 billion | Consolidated |
| Cash and cash equivalents | ¥6.3 billion | Consolidated |
| Cash and deposits | ¥6.6 billion | Consolidated |
| Short-term loans payable | ¥3.1 billion | Consolidated |
| Net assets | ¥17.8 billion | Consolidated |
| Net assets | ¥17.8 billion | Consolidated |
| Total assets | ¥51.9 billion | Consolidated |
| Deferred tax assets | ¥5.4 billion | Consolidated |
| Treasury stock | ¥-33.00 million | Consolidated |
| Liabilities | ¥34.1 billion | Consolidated |
| Liabilities and net assets | ¥51.9 billion | Consolidated |
| Supplies | ¥56.00 million | Consolidated |
| Accounts payable - trade | ¥1.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.3 billion | Consolidated |
| Allowance for doubtful accounts | ¥-86.00 million | Consolidated |
| Capital surplus | ¥11.1 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Asset retirement obligations | ¥3.1 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Long-term loans payable | ¥12.3 billion | Consolidated |
| Long-term prepaid expenses | ¥82.00 million | Consolidated |
| Non-controlling interests | ¥0.1 billion | Consolidated |
| Current portion of long-term loans payable | ¥5.2 billion | Consolidated |
| Other | ¥0.8 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.6 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other capital surplus | ¥11.0 billion | Parent only |
| Goodwill | ¥0.2 billion | Parent only |
| Software | ¥0.3 billion | Parent only |
| Investments in leases | ¥2.2 billion | Parent only |
| Investments in leases | ¥0.2 billion | Parent only |
| Lease obligations | ¥0.3 billion | Parent only |
| Lease assets | ¥0.4 billion | Parent only |
| Investments in capital | ¥0 | Parent only |
| Retained earnings | ¥3.6 billion | Parent only |
| Unearned revenue | ¥1.00 million | Parent only |
| Prepaid expenses | ¥0.7 billion | Parent only |
| Merchandise | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥18.5 billion | Parent only |
| Non-current assets | ¥38.0 billion | Parent only |
| Land | ¥12.8 billion | Parent only |
| Accounts receivable - trade | ¥2.5 billion | Parent only |
| Contract liabilities | ¥1.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0.7 billion | Parent only |
| Buildings, net | ¥8.8 billion | Parent only |
| Construction in progress | ¥0.5 billion | Parent only |
| Investments and other assets | ¥13.5 billion | Parent only |
| Investment securities | ¥15.00 million | Parent only |
| Lease and guarantee deposits | ¥4.7 billion | Parent only |
| Property, plant and equipment | ¥23.8 billion | Parent only |
| Income taxes payable | ¥53.00 million | Parent only |
| Accrued expenses | ¥2.00 million | Parent only |
| Accounts payable - other | ¥1.9 billion | Parent only |
| Shareholders' equity | ¥14.7 billion | Parent only |
| Provision for share-based compensation | ¥3.00 million | Parent only |
| Structures, net | ¥0.5 billion | Parent only |
| Machinery, equipment and vehicles, net | ¥9.00 million | Parent only |
| Current liabilities | ¥13.1 billion | Parent only |
| Current assets | ¥8.3 billion | Parent only |
| Intangible assets | ¥0.7 billion | Parent only |
| Cash and deposits | ¥4.2 billion | Parent only |
| Short-term loans payable | ¥2.0 billion | Parent only |
| Net assets | ¥14.7 billion | Parent only |
| Net assets | ¥14.7 billion | Parent only |
| Total assets | ¥46.3 billion | Parent only |
| Deferred tax assets | ¥5.2 billion | Parent only |
| Retained earnings brought forward | ¥3.6 billion | Parent only |
| Treasury stock | ¥-33.00 million | Parent only |
| Liabilities | ¥31.6 billion | Parent only |
| Liabilities and net assets | ¥46.3 billion | Parent only |
| Supplies | ¥41.00 million | Parent only |
| Accounts payable - trade | ¥1.3 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-50.00 million | Parent only |
| Capital surplus | ¥11.1 billion | Parent only |
| Legal capital surplus | ¥0.1 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥3.0 billion | Parent only |
| Provision for bonuses | ¥0.2 billion | Parent only |
| Long-term loans payable | ¥11.8 billion | Parent only |
| Long-term prepaid expenses | ¥82.00 million | Parent only |
| Long-term loans receivable | ¥1.6 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.3 billion | Parent only |
| Deposits received | ¥0.5 billion | Parent only |
| Current portion of long-term loans payable | ¥5.1 billion | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.9 billion | Consolidated |
| Revenue | ¥28.00 million | Consolidated |
| Revenue | ¥5.00 million | Consolidated |
| Revenue | ¥2.9 billion | Parent only |
Statement of income (73 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥9.00 million | Consolidated |
| Other | ¥12.00 million | Consolidated |
| Amortization of goodwill | ¥3.00 million | Consolidated |
| Dividends from surplus | ¥-0.4 billion | Consolidated |
| Comprehensive income | ¥-15.00 million | Consolidated |
| Interest income | ¥5.00 million | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Non-operating income | ¥14.00 million | Consolidated |
| Non-operating expenses | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.2 billion | Consolidated |
| Gain on sales of non-current assets | ¥51.00 million | Consolidated |
| Rents | ¥3.8 billion | Consolidated |
| Cost of sales | ¥11.5 billion | Consolidated |
| Gross profit (loss) | ¥24.2 billion | Consolidated |
| Net sales | ¥35.7 billion | Consolidated |
| Advertising expenses | ¥3.6 billion | Consolidated |
| Net income | ¥-76.00 million | Consolidated |
| Net income | ¥-76.00 million | Consolidated |
| Net income (loss) | ¥-15.00 million | Consolidated |
| Net income (loss) | ¥-15.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-3.0 billion | Consolidated |
| Interest expenses | ¥0.4 billion | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥61.00 million | Consolidated |
| Income taxes - deferred | ¥-0.2 billion | Consolidated |
| Impairment loss | ¥1.2 billion | Consolidated |
| Impairment loss | ¥1.2 billion | Consolidated |
| Extraordinary income | ¥51.00 million | Consolidated |
| Extraordinary loss | ¥1.2 billion | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-2.5 billion | Consolidated |
| Income (loss) before income taxes | ¥46.00 million | Consolidated |
| Income (loss) before income taxes | ¥46.00 million | Consolidated |
| Ordinary income | ¥1.2 billion | Consolidated |
| Salaries and allowances | ¥6.5 billion | Consolidated |
| Disposal of treasury stock | ¥7.00 million | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent | ¥-76.00 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥22.5 billion | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥61.00 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥61.00 million | Consolidated |
| Other | ¥22.00 million | Parent only |
| Other | ¥12.00 million | Parent only |
| Dividends from surplus | ¥-0.4 billion | Parent only |
| Interest income | ¥22.00 million | Parent only |
| Operating income | ¥0.7 billion | Parent only |
| Non-operating income | ¥53.00 million | Parent only |
| Non-operating expenses | ¥0.3 billion | Parent only |
| Gain on sales of non-current assets | ¥51.00 million | Parent only |
| Rents | ¥3.3 billion | Parent only |
| Cost of sales | ¥10.3 billion | Parent only |
| Gross profit (loss) | ¥19.4 billion | Parent only |
| Net sales | ¥29.7 billion | Parent only |
| Advertising expenses | ¥3.3 billion | Parent only |
| Net income (loss) | ¥-0.5 billion | Parent only |
| Net income (loss) | ¥-0.5 billion | Parent only |
| Interest expenses | ¥0.3 billion | Parent only |
| Income taxes - current | ¥53.00 million | Parent only |
| Income taxes | ¥-0.2 billion | Parent only |
| Income taxes - deferred | ¥-0.2 billion | Parent only |
| Depreciation | ¥1.1 billion | Parent only |
| Impairment loss | ¥1.2 billion | Parent only |
| Extraordinary income | ¥51.00 million | Parent only |
| Extraordinary loss | ¥1.2 billion | Parent only |
| Income (loss) before income taxes | ¥-0.7 billion | Parent only |
| Ordinary income | ¥0.5 billion | Parent only |
| Salaries and allowances | ¥4.9 billion | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Retirement of treasury stock | ¥7.00 million | Parent only |
| Selling, general and administrative expenses | ¥18.6 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥8.00 million | Parent only |
| Provision for bonuses | ¥0.2 billion | 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 | ¥63.00 million | Consolidated |
| Total changes during the period | ¥-0.9 billion | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.7 billion | Consolidated |
| Amortization of goodwill | ¥3.00 million | Consolidated |
| Purchase of software | ¥-90.00 million | Consolidated |
| Repayments of lease obligations | ¥-0.2 billion | Consolidated |
| Payments for transfer of business2 | ¥-0.8 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-0.5 billion | Consolidated |
| Interest expenses paid | ¥-0.4 billion | Consolidated |
| Interest and dividends income received | ¥5.00 million | Consolidated |
| Increase (decrease) in advances received | ¥-1.00 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-78.00 million | Consolidated |
| Interest and dividend income | ¥-5.00 million | Consolidated |
| Decrease increase in operating loans receivable | ¥-0.2 billion | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-51.00 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.2 billion | Consolidated |
| Increase (decrease) in contract liabilities | ¥26.00 million | Consolidated |
| Subtotal | ¥2.0 billion | Consolidated |
| Interest expenses | ¥0.4 billion | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥86.00 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-0.2 billion | Consolidated |
| Proceeds from issuance of subscription rights to shares | ¥1.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-2.1 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.1 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.8 billion | Consolidated |
| Increase (decrease) in provision for share-based compensation-OpeCF | ¥-2.00 million | Consolidated |
| Income taxes paid | ¥-0.4 billion | Consolidated |
| Depreciation | ¥1.5 billion | Consolidated |
| Impairment loss | ¥1.2 billion | Consolidated |
| Decrease/increase in short-term loans payable | ¥2.2 billion | Consolidated |
| Regarding purchase of treasury stock | ¥0 | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥12.00 million | Consolidated |
| Payments for asset retirement obligations | ¥-0.1 billion | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-0.2 billion | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
| Proceeds from long term loans payable | ¥2.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-4.3 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.2 billion | Consolidated | Disclosed |
| Dividend per share | 31 | Parent only | Disclosed |
| Number of employees | 1,846 | Consolidated | Disclosed |
| Net assets | ¥17.8 billion | Consolidated | Disclosed |
| Net sales | ¥35.7 billion | Consolidated | Disclosed |
| Operating income | ¥1.6 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.2 billion | Consolidated | Disclosed |
| Net income | ¥-76.00 million | Consolidated | Disclosed |
| Total assets | ¥51.9 billion | Consolidated | Disclosed |
| Operating margin | 4.5% | Consolidated | Calculated |
| Net margin | -0.2% | Consolidated | Calculated |
| Sales per employee | 19343987 yen | Consolidated | Calculated |
| Total asset turnover | 0.69 times | Consolidated | Calculated |
| Net assets to total assets | 34.2% | Consolidated | Calculated |