CLIP
CLIP Corporation
Company highlights
The largest segment by revenue is Education, at 82.4% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
CLIP
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 | Margin | Last year | |
| Education | ¥2.3 billion | 82.4% | ¥2.3 billion | ¥33.40 million | 1.5% | ¥64.87 million |
| Sports | ¥0.2 billion | 8.7% | ¥0.3 billion | ¥5.39 million | 2.3% | ¥15.46 million |
| Food and beverage | ¥0.1 billion | 4.7% | ¥0.2 billion | ¥-46.05 million | -35.9% | ¥-41.65 million |
| Lifelong Education | ¥0.1 billion | 4.2% | ¥58.11 million | ¥-19.15 million | -16.5% | ¥-25.34 million |
| Total of the businesses | ¥2.7 billion | 100.0% | ||||
Revenue and profit
CLIP
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥0.2 billion | Consolidated |
| Salaries and allowances | ¥0.1 billion | Consolidated | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Advertising expenses | ¥80.74 million | Consolidated | |
| Commission fees | ¥69.65 million | Consolidated | |
| Rents | ¥51.39 million | Consolidated | |
| Other salaries | ¥38.02 million | Consolidated | |
| Legal and employee benefits expenses | ¥37.86 million | Consolidated | |
| Amortization of goodwill | ¥29.70 million | Consolidated | |
| Traveling and transportation expenses | ¥24.99 million | Consolidated | |
| Depreciation | ¥13.91 million | Consolidated | |
| Bonuses | ¥12.57 million | Consolidated | |
| Provision for bonuses | ¥6.92 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥0.7 billion | Consolidated |
| Net income | ¥-86.57 million | Consolidated | |
| Operating income | ¥-37.44 million | Consolidated | |
| Ordinary income | ¥-5.17 million | Consolidated |
CLIP
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Other ¥0.2 billion
- Salaries and allowances ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Advertising expenses ¥0.1 billion
- Commission fees ¥0.1 billion
- Rents ¥0.1 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
CLIP
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
CLIP
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥3.2B | ¥2.9B | ¥3.0B | ¥3.0B | ¥2.9B |
| Year on year (%) | +0.3% | -8.5% | +3.5% | +0.0% | -5.2% |
| Ordinary income (loss) | ¥0.3B | ¥0.2B | ¥0.1B | ¥0.0B | -¥0.0B |
| Change from prior year | +48.1% | -42.6% | -67.4% | -28.6% | profit to loss◆ |
| Ordinary income (loss) as a share of Net sales | 10.0% | 6.3% | 2.0% | 1.4% | -0.2% |
| Change (percentage points) | +3.2 points◆ | -3.7 points◆ | -4.3 points◆ | -0.6 points | -1.6 points |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2015Ordinary income (loss) as a share of revenue -2.8 points
- 2016Ordinary income (loss) as a share of revenue -5.8 points
- 2017Ordinary income (loss) as a share of revenue -4.4 points
- 2022Ordinary income (loss) as a share of revenue +3.2 points
- 2023Ordinary income (loss) as a share of revenue -3.7 points
- 2024Ordinary income (loss) as a share of revenue -4.3 points
- 2026Ordinary income (loss) profit to loss
CLIP
Earnings and net assets per share over time
Unit yenSource Annual securities reports
CLIP
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 | ¥3.2 billion | ¥2.9 billion | ¥3.0 billion | ¥3.0 billion | ¥2.9 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.2 billion | ¥59.84 million | ¥42.69 million | ¥-5.17 million |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥0.1 billion | ¥87.80 million | ¥-75.27 million | ¥-86.57 million |
| Comprehensive income | ¥0.2 billion | ¥60.08 million | ¥0.2 billion | ¥-86.98 million | ¥0.1 billion |
| Net assets | ¥5.2 billion | ¥5.1 billion | ¥5.0 billion | ¥4.8 billion | ¥4.7 billion |
| Total assets | ¥5.9 billion | ¥5.8 billion | ¥5.8 billion | ¥5.5 billion | ¥5.4 billion |
| Net assets per share | 1,418.39 yen | 1,389.73 yen | 1,401.38 yen | 1,332.24 yen | 1,315.75 yen |
| Basic earnings (loss) per share | 59.1 yen | 29.07 yen | 23.89 yen | -20.9 yen | -24.03 yen |
| Equity-to-asset ratio | 88.1% | 88.4% | 87.5% | 87.6% | 87.1% |
| Return on equity | 4.2% | 2.1% | 1.7% | -1.5% | -1.8% |
| Net cash provided by (used in) operating activities | ¥0.4 billion | ¥-65.21 million | ¥0.2 billion | ¥-94.78 million | ¥-1.17 million |
| Net cash provided by (used in) investing activities | ¥-97.42 million | ¥-0.2 billion | ¥-0.2 billion | ¥-50.19 million | ¥3.84 million |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | ¥-0.2 billion | ¥-0.2 billion | ¥-0.1 billion | ¥-0.2 billion |
| Cash and cash equivalents | ¥3.0 billion | ¥2.6 billion | ¥2.4 billion | ¥2.1 billion | ¥2.0 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.0 billion | ¥1.8 billion | ¥1.8 billion | ¥1.8 billion | ¥1.7 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥0.1 billion | ¥0.1 billion | ¥0.2 billion | ¥0.1 billion |
| Net income (loss) | ¥0.1 billion | ¥0.1 billion | ¥0.2 billion | ¥0.1 billion | ¥0.1 billion |
| Capital stock | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion |
| Total number of issued shares (common stock) | 4,536,000 shares | 4,536,000 shares | 4,536,000 shares | 4,536,000 shares | 4,536,000 shares |
| Net assets | ¥3.9 billion | ¥3.8 billion | ¥3.8 billion | ¥3.7 billion | ¥3.9 billion |
| Total assets | ¥4.3 billion | ¥4.1 billion | ¥4.2 billion | ¥4.1 billion | ¥4.3 billion |
| Net assets per share | 1,048.8 yen | 1,021.73 yen | 1,047.36 yen | 1,035.81 yen | 1,072.06 yen |
| Dividend per share | 45 yen | 45 yen | 45 yen | 45 yen | 45 yen |
| Basic earnings (loss) per share | 38.54 yen | 31.16 yen | 45.52 yen | 37.99 yen | 28.32 yen |
| Equity-to-asset ratio | 90.2% | 91.1% | 89.9% | 90.3% | 89.8% |
| Return on equity | 3.7% | 3.0% | 4.4% | 3.6% | 2.7% |
| Payout ratio | 116.8% | 144.4% | 98.9% | 118.4% | 158.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥45 | Could not be retrieved | 158.9% | |
| FY ending 3/2025 | ¥45 | Could not be retrieved | 118.4% | |
| FY ending 3/2024 | ¥45 | Could not be retrieved | 98.9% | |
| FY ending 3/2023 | ¥45 | Could not be retrieved | 144.4% | |
| FY ending 3/2022 | ¥45 | Could not be retrieved | 116.8% | |
| FY ending 3/2021 | ¥40 | Could not be retrieved | 1,016.8% | |
| FY ending 3/2020 | ¥40 | Could not be retrieved | 127.8% | |
| FY ending 3/2019 | ¥40 | Could not be retrieved | 165.8% | |
| FY ending 3/2018 | ¥40 | Could not be retrieved | 107.5% | |
| FY ending 3/2017 | ¥40 | Could not be retrieved | 646.0% | |
| FY ending 3/2016 | ¥50 | Could not be retrieved | 159.6% | |
| FY ending 3/2015 | ¥50 | Could not be retrieved | 76.1% | |
| FY ending 3/2014 | ¥50 | Could not be retrieved | 57.1% | |
| FY ending 3/2013 | ¥40 | Could not be retrieved | 40.1% |
CLIP
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
CLIP
Unit %Source Annual securities reports
- Financial institutions8.40%
- Securities firms0.50%
- Other corporations32.10%
- Foreign holders (institutions)0.20%
- Foreign holders (individuals)0.20%
- Individuals and others58.50%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社平和堂 | 27.32% | 984,000 |
| 2 | 日本駐車場開発株式会社 | 12.39% | 446,000 |
| 3 | 株式会社十六銀行 | 3.91% | 140,000 |
| 4 | 井 上 信 氏 | 3.28% | 118,000 |
| 5 | 井 上 紀 美 | 2.94% | 106,000 |
| 6 | 井 上 正 憲 | 2.93% | 105,000 |
| 7 | 株式会社あいち銀行 | 2.65% | 95,000 |
| 8 | 岡 田 高 志 | 2.59% | 93,000 |
| 9 | クリップコーポレーション従業員持株会 | 1.71% | 61,000 |
| 10 | 株式会社名古屋銀行 | 1.41% | 50,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥31.00 million |
| FY ending 3/2021 | ¥64.00 million |
Revenue scale in the same industry
CLIP
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
- … 495 companies
- 499 A-tieFY Aug 2025 ¥2.9B
- 500 FitcrewFY Nov 2025 ¥2.9B
- 501 CLIPThis companyFY Mar 2026 ¥2.9B
- 502 CookbizFY Nov 2025 ¥2.9B
- 503 SumasapoFY Sep 2025 ¥2.8B
- … 168 companies
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 249 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人FRIQ |
| Audit fees (this year, total) | ¥20.00 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) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-1.17 million | Consolidated |
| Net sales | ¥2.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥3.84 million | Consolidated |
| Cash and cash equivalents | ¥2.0 billion | Consolidated |
| Net assets | ¥4.7 billion | Consolidated |
| Ordinary income (loss) | ¥-5.17 million | Consolidated |
| Total assets | ¥5.4 billion | Consolidated |
| Return on equity | -1.8% | Consolidated |
| Equity-to-asset ratio | 87.1% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥-86.57 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | Consolidated |
| Basic earnings (loss) per share | -24.03 yen | Consolidated |
| Net assets per share | 1,315.75 yen | Consolidated |
| Dividend per share | 45 yen | Parent only |
| Net sales | ¥1.7 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Total number of issued shares (common stock) | 4,536,000 shares | Parent only |
| Net assets | ¥3.9 billion | Parent only |
| Ordinary income (loss) | ¥0.1 billion | Parent only |
| Total assets | ¥4.3 billion | Parent only |
| Return on equity | 2.7% | Parent only |
| Equity-to-asset ratio | 89.8% | Parent only |
| Capital stock | ¥0.2 billion | Parent only |
| Payout ratio | 158.9% | Parent only |
| Basic earnings (loss) per share | 28.32 yen | Parent only |
| Net assets per share | 1,072.06 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 200 people | Consolidated |
| Number of employees | 200 people | Consolidated |
| Average length of service (years) | 7.7 years | Parent only |
| Average annual salary | ¥3.78 million | Parent only |
| Average age (years) | 37 years old | Parent only |
| Number of employees | 113 people | Parent only |
| Number of employees | 113 people | Parent only |
| Number of employees | 113 people | Parent only |
Other disclosed items (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥2.9 billion | Consolidated |
| Average number of temporary employees | 453 people | Consolidated |
| Average number of temporary employees | 453 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Equity in earnings losses of affiliates | ¥0.30 million | Consolidated |
| Investments accounted for using equity method | ¥10.31 million | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥25.80 million | Consolidated |
| Write-downs of inventories | ¥8.02 million | Consolidated |
| Depreciation | ¥36.72 million | Consolidated |
| Number of consolidated subsidiaries | 6 companies | Consolidated |
| Average number of temporary employees | 175 people | Parent only |
| Average number of temporary employees | 175 people | Parent only |
| Average number of temporary employees | 175 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 2,201,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 933,800 shares | Consolidated |
| Number of shares | 4,536,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 20.6% | Consolidated |
| Shareholding ratio | 61.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 933,800 shares | Consolidated |
| Number of voting rights | 35,944 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.5 billion | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 120.6% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥31.00 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥20.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥20.00 million | Consolidated |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.00 million | Consolidated |
| Revenue | ¥2.00 million | Consolidated |
| Revenue | ¥4.00 million | Consolidated |
| Revenue | ¥22.83 million | Consolidated |
| Revenue | ¥-2.00 million | Consolidated |
| Revenue | ¥-11.82 million | Consolidated |
| Revenue | ¥30.18 million | Consolidated |
| Revenue | ¥29.70 million | Consolidated |
| Revenue | ¥29.70 million | Consolidated |
| Change in average annual salary from the previous year | 3.5% | Parent only |
| Revenue | ¥2.00 million | Parent only |
Balance sheet (125 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥16.16 million | Consolidated |
| Other | ¥0.30 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥9.04 million | Consolidated |
| Other | ¥64.64 million | Consolidated |
| Other | ¥21.35 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Consolidated |
| Other, net | ¥21.95 million | Consolidated |
| Goodwill | ¥64.24 million | Consolidated |
| Goodwill | ¥64.24 million | Consolidated |
| Software | ¥6.80 million | Consolidated |
| Life insurance funds | ¥98.21 million | Consolidated |
| Retained earnings | ¥5.1 billion | Consolidated |
| Advances received | ¥83.47 million | Consolidated |
| Raw materials and supplies | ¥5.03 million | Consolidated |
| Notes and accounts receivable trade | ¥30.13 million | Consolidated |
| Merchandise and finished goods | ¥0.4 billion | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥2.1 billion | Consolidated |
| Land | ¥0.1 billion | Consolidated |
| Buildings and structures | ¥0.5 billion | Consolidated |
| Buildings and structures, net | ¥0.2 billion | Consolidated |
| Provision for directors' bonuses | ¥0.58 million | Consolidated |
| Investments and other assets | ¥1.7 billion | Consolidated |
| Real estate for investment | ¥68.61 million | Consolidated |
| Investment securities | ¥1.3 billion | Consolidated |
| Notes and accounts payable - trade | ¥19.22 million | Consolidated |
| Lease and guarantee deposits | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥16.32 million | Consolidated |
| Accrued consumption taxes | ¥34.00 million | Consolidated |
| Accrued expenses | ¥97.95 million | Consolidated |
| Accounts payable - other | ¥33.07 million | Consolidated |
| Shareholders' equity | ¥4.6 billion | Consolidated |
| Current liabilities | ¥0.5 billion | Consolidated |
| Current assets | ¥3.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Foreign currency translation adjustment | ¥23.04 million | Consolidated |
| Intangible assets | ¥92.38 million | Consolidated |
| Cash and cash equivalents | ¥2.0 billion | Consolidated |
| Cash and deposits | ¥2.8 billion | Consolidated |
| Short-term loans payable | ¥0.2 billion | Consolidated |
| Net assets | ¥4.7 billion | Consolidated |
| Net assets | ¥4.7 billion | Consolidated |
| Total assets | ¥5.4 billion | Consolidated |
| Total assets | ¥5.4 billion | Consolidated |
| Deferred tax liabilities | ¥28.95 million | Consolidated |
| Deferred tax assets | ¥0.22 million | Consolidated |
| Treasury stock | ¥-0.8 billion | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥0.7 billion | Consolidated |
| Liabilities | ¥0.7 billion | Consolidated |
| Liabilities and net assets | ¥5.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-16.95 million | Consolidated |
| Capital surplus | ¥29.70 million | Consolidated |
| Capital stock | ¥0.2 billion | Consolidated |
| Asset retirement obligations | ¥26.01 million | Consolidated |
| Provision for bonuses | ¥36.90 million | Consolidated |
| Net defined benefit liability | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥10.80 million | Consolidated |
| Long-term prepaid expenses | ¥10.88 million | Consolidated |
| Long-term loans receivable | ¥40.54 million | Consolidated |
| Shares of subsidiaries and associates | ¥22.28 million | Consolidated |
| Current portion of long-term loans payable | ¥10.01 million | Consolidated |
| Other | ¥0.24 million | Parent only |
| Other | ¥0.58 million | Parent only |
| Other | ¥35.49 million | Parent only |
| Valuation difference on available-for-sale securities | ¥0.1 billion | Parent only |
| Software | ¥5.94 million | Parent only |
| Life insurance funds | ¥98.21 million | Parent only |
| General reserve | ¥1.9 billion | Parent only |
| Retained earnings | ¥4.3 billion | Parent only |
| Legal retained earnings | ¥23.66 million | Parent only |
| Advances received | ¥58.84 million | Parent only |
| Prepaid expenses | ¥15.88 million | Parent only |
| Raw materials and supplies | ¥4.40 million | Parent only |
| Merchandise and finished goods | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥68.75 million | Parent only |
| Non-current assets | ¥2.5 billion | Parent only |
| Land | ¥0.1 billion | Parent only |
| Accounts receivable - trade | ¥7.71 million | Parent only |
| Tools, furniture and fixtures | ¥11.93 million | Parent only |
| Buildings, net | ¥59.13 million | Parent only |
| Investments and other assets | ¥2.3 billion | Parent only |
| Real estate for investment | ¥68.61 million | Parent only |
| Investment securities | ¥1.3 billion | Parent only |
| Lease and guarantee deposits | ¥58.23 million | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Income taxes payable | ¥14.22 million | Parent only |
| Accrued consumption taxes | ¥20.31 million | Parent only |
| Accrued expenses | ¥42.83 million | Parent only |
| Accounts payable - other | ¥14.97 million | Parent only |
| Shareholders' equity | ¥3.7 billion | Parent only |
| Current liabilities | ¥0.4 billion | Parent only |
| Current assets | ¥1.8 billion | Parent only |
| Intangible assets | ¥23.36 million | Parent only |
| Cash and deposits | ¥1.4 billion | Parent only |
| Short-term loans payable | ¥0.2 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥9.79 million | Parent only |
| Net assets | ¥3.9 billion | Parent only |
| Net assets | ¥3.9 billion | Parent only |
| Total assets | ¥4.3 billion | Parent only |
| Deferred tax liabilities | ¥28.04 million | Parent only |
| Retained earnings brought forward | ¥2.4 billion | Parent only |
| Treasury stock | ¥-0.8 billion | Parent only |
| Valuation and translation adjustments | ¥0.1 billion | Parent only |
| Liabilities | ¥0.4 billion | Parent only |
| Liabilities and net assets | ¥4.3 billion | Parent only |
| Accounts payable - trade | ¥7.33 million | Parent only |
| Allowance for doubtful accounts | ¥-16.95 million | Parent only |
| Capital surplus | ¥29.70 million | Parent only |
| Legal capital surplus | ¥29.70 million | Parent only |
| Capital stock | ¥0.2 billion | Parent only |
| Asset retirement obligations | ¥5.19 million | Parent only |
| Provision for bonuses | ¥25.22 million | Parent only |
| Vehicles, net | ¥0.25 million | Parent only |
| Provision for retirement benefits | ¥27.57 million | Parent only |
| Long-term prepaid expenses | ¥0.67 million | Parent only |
| Long-term loans receivable | ¥0.2 billion | Parent only |
| Long term guarantee deposited | ¥7.95 million | Parent only |
| Investments in capital of subsidiaries and affiliates | ¥13.62 million | Parent only |
| Shares of subsidiaries and associates | ¥0.5 billion | Parent only |
| Telephone subscription right | ¥17.42 million | Parent only |
| Deposits received | ¥5.07 million | Parent only |
Statement of income (100 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.61 million | Consolidated |
| Other | ¥5.62 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other comprehensive income | ¥0.2 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.2 billion | Consolidated |
| Amortization of goodwill | ¥29.70 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥0.1 billion | Consolidated |
| Insurance | ¥0.30 million | Consolidated |
| Insurance | ¥2.00 million | Consolidated |
| Interest income | ¥7.67 million | Consolidated |
| Commission fee | ¥0.41 million | Consolidated |
| Rent income | ¥2.11 million | Consolidated |
| Dividend income | ¥9.66 million | Consolidated |
| Operating income | ¥-37.44 million | Consolidated |
| Operating income | ¥-37.44 million | Consolidated |
| Non-operating income | ¥44.27 million | Consolidated |
| Non-operating expenses | ¥12.00 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-1.17 million | Consolidated |
| Gain on sales of non-current assets | ¥0.04 million | Consolidated |
| Rents | ¥51.39 million | Consolidated |
| Cost of sales | ¥2.2 billion | Consolidated |
| Gross profit (loss) | ¥0.7 billion | Consolidated |
| Net sales | ¥2.9 billion | Consolidated |
| Net sales | ¥2.9 billion | Consolidated |
| Advertising expenses | ¥80.74 million | Consolidated |
| Net income | ¥-86.57 million | Consolidated |
| Net income | ¥-86.57 million | Consolidated |
| Net income (loss) | ¥-86.57 million | Consolidated |
| Net income (loss) | ¥-86.57 million | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Gain on valuation of investment securities | ¥5.65 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥3.84 million | Consolidated |
| Share of profit of investments accounted for using equity method | ¥0.30 million | Consolidated |
| Interest expenses | ¥2.79 million | Consolidated |
| Commission fees | ¥3.59 million | Consolidated |
| Commission fees | ¥69.65 million | Consolidated |
| Traveling and transportation expenses | ¥24.99 million | Consolidated |
| Income taxes - current | ¥23.29 million | Consolidated |
| Income taxes | ¥29.97 million | Consolidated |
| Income taxes - deferred | ¥6.69 million | Consolidated |
| Legal and employee benefits expenses | ¥37.86 million | Consolidated |
| Depreciation | ¥13.91 million | Consolidated |
| Impairment loss | ¥30.53 million | Consolidated |
| Impairment loss | ¥30.53 million | Consolidated |
| Foreign exchange gains | ¥14.56 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥-2.23 million | Consolidated |
| Extraordinary income | ¥2.04 million | Consolidated |
| Extraordinary loss | ¥53.48 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥9.20 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥-56.60 million | Consolidated |
| Income (loss) before income taxes | ¥-56.60 million | Consolidated |
| Ordinary income | ¥-5.17 million | Consolidated |
| Salaries and allowances | ¥0.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥0.8 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥16.95 million | Consolidated |
| Bonuses | ¥12.57 million | Consolidated |
| Provision for bonuses | ¥6.92 million | Consolidated |
| Loss on valuation of investments in capital of subsidiaries and associates | ¥4.00 million | Consolidated |
| Other salaries | ¥38.02 million | Consolidated |
| Other | ¥2.86 million | Parent only |
| Other | ¥1.28 million | Parent only |
| Other | ¥1.83 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Insurance | ¥0.14 million | Parent only |
| Insurance | ¥2.00 million | Parent only |
| Interest and dividend income | ¥97.05 million | Parent only |
| Commission fee | ¥0.88 million | Parent only |
| Rent income | ¥2.11 million | Parent only |
| Operating income | ¥48.03 million | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥7.51 million | Parent only |
| Rents | ¥41.44 million | Parent only |
| Cost of sales | ¥1.1 billion | Parent only |
| Gross profit (loss) | ¥0.6 billion | Parent only |
| Net sales | ¥1.7 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Net income (loss) | ¥0.1 billion | Parent only |
| Directors' compensations | ¥81.86 million | Parent only |
| Gain on valuation of investment securities | ¥5.65 million | Parent only |
| Interest expenses | ¥2.64 million | Parent only |
| Commission fees | ¥3.59 million | Parent only |
| Commission fees | ¥44.86 million | Parent only |
| Income taxes - current | ¥21.93 million | Parent only |
| Income taxes | ¥24.01 million | Parent only |
| Income taxes - deferred | ¥2.08 million | Parent only |
| Depreciation | ¥9.37 million | Parent only |
| Impairment loss | ¥4.06 million | Parent only |
| Extraordinary income | ¥3.83 million | Parent only |
| Extraordinary loss | ¥27.00 million | Parent only |
| Income (loss) before income taxes | ¥0.1 billion | Parent only |
| Ordinary income | ¥0.1 billion | Parent only |
| Salaries and allowances | ¥93.26 million | Parent only |
| Selling, general and administrative expenses | ¥0.5 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥16.95 million | Parent only |
| Provision for bonuses | ¥5.60 million | Parent only |
| Loss on valuation of investments in capital of subsidiaries and associates | ¥4.00 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-59.41 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Consolidated |
| Total changes during the period | ¥0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.2 billion | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.82 million | Consolidated |
| Other | ¥13.25 million | Consolidated |
| Other | ¥-1.10 million | Consolidated |
| Amortization of goodwill | ¥29.70 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-11.18 million | Consolidated |
| Proceeds from insurance income | ¥2.00 million | Consolidated |
| Interest expenses paid | ¥-2.85 million | Consolidated |
| Interest and dividends income received | ¥16.78 million | Consolidated |
| Increase (decrease) in advances received | ¥1.64 million | Consolidated |
| Insurance | ¥-2.00 million | Consolidated |
| Interest and dividend income | ¥-17.34 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-8.29 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.8 billion | Consolidated |
| Payments into time deposits | ¥-0.8 billion | Consolidated |
| Subtotal | ¥-17.07 million | Consolidated |
| Increase decrease in provision for directors bonuses | ¥5,000 | Consolidated |
| Valuation gains (losses) on investment securities | ¥-5.65 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-0.30 million | Consolidated |
| Interest expenses | ¥2.79 million | Consolidated |
| Purchase of property plant and equipment | ¥-21.78 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.04 million | Consolidated |
| Loss gain on sales of property plant and equipment | ¥-0.04 million | Consolidated |
| Decrease in consumption taxes payable | ¥-3.49 million | Consolidated |
| Decrease (increase) in inventories | ¥-41.26 million | Consolidated |
| Income taxes paid | ¥-19.20 million | Consolidated |
| Income taxes refund | ¥21.18 million | Consolidated |
| Depreciation | ¥36.72 million | Consolidated |
| Impairment loss | ¥30.53 million | Consolidated |
| Foreign exchange loss (gain) | ¥-14.56 million | Consolidated |
| Purchase of intangible assets | ¥-3.15 million | Consolidated |
| Payments of loans receivable | ¥-12.19 million | Consolidated |
| Collection of loans receivable | ¥9.41 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥16.95 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-0.02 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-1.62 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Repayment of long term loans payable | ¥-9.17 million | Consolidated |
| Increase decrease in guarantee deposits received | ¥-4.70 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-1.17 million | Consolidated | Disclosed |
| Dividend per share | 45 | Parent only | Disclosed |
| Number of employees | 200 | Consolidated | Disclosed |
| Net assets | ¥4.7 billion | Consolidated | Disclosed |
| Net sales | ¥2.9 billion | Consolidated | Disclosed |
| Operating income | ¥-37.44 million | Consolidated | Disclosed |
| Ordinary income | ¥-5.17 million | Consolidated | Disclosed |
| Net income | ¥-86.57 million | Consolidated | Disclosed |
| Total assets | ¥5.4 billion | Consolidated | Disclosed |
| Operating margin | -1.3% | Consolidated | Calculated |
| Net margin | -3.0% | Consolidated | Calculated |
| Sales per employee | 14403210 yen | Consolidated | Calculated |
| Total asset turnover | 0.53 times | Consolidated | Calculated |
| Net assets to total assets | 87.1% | Consolidated | Calculated |