PA
PA Co., Ltd
Company highlights
The largest segment by revenue is 人材ソリューション事業, at 47.0% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
PA
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| 人材ソリューション事業 | ¥1.0 billion | 47.0% | ¥1.0 billion | ¥0.3 billion | 26.6% | ¥0.3 billion |
| こどもケアサポート事業 | ¥0.6 billion | 30.0% | ¥0.5 billion | ¥23.02 million | 3.8% | ¥6.37 million |
| 人材派遣・人材紹介事業 | ¥0.4 billion | 18.3% | ¥0.3 billion | ¥38.00 million | 10.3% | ¥20.28 million |
| 地域力創造事業 | ¥95.06 million | 4.7% | ¥61.24 million | ¥-13.64 million | -14.3% | ¥-25.29 million |
| Total of the businesses | ¥2.0 billion | 100.0% | ||||
Revenue and profit
PA
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.3 billion | Consolidated |
| Directors' compensations | ¥30.85 million | Consolidated | |
| Provision for shareholder benefit program | ¥8.34 million | Consolidated | |
| Depreciation | ¥3.80 million | Parent only | |
| Retirement benefit expenses | ¥3.71 million | Consolidated | |
| Advertising expenses | ¥2.01 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥0.65 million | Consolidated | |
| Provision for bonuses | ¥0.12 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥0.8 billion | Consolidated |
| Ordinary income | ¥0.1 billion | Consolidated | |
| Operating income | ¥0.1 billion | Consolidated | |
| Net income | ¥95.88 million | Consolidated |
PA
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Salaries and allowances ¥0.3 billion
- Directors' compensations ¥0.0 billion
- Provision for shareholder benefit program ¥0.0 billion
- Depreciation ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Advertising expenses ¥0.0 billion
- Other (not itemized) ¥0.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
PA
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
PA
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥1.6B | ¥1.7B | ¥1.8B | ¥1.9B | ¥2.0B |
| Year on year (%) | -1.2% | +5.3% | +7.2% | +5.1% | +7.7% |
| Ordinary income (loss) | -¥0.0B | ¥0.1B | ¥0.1B | ¥0.1B | ¥0.1B |
| Change from prior year | 0.28x | loss to profit◆ | -12.6% | -0.0% | +109.0% |
| Ordinary income (loss) as a share of Net sales | -1.6% | 4.7% | 3.8% | 3.6% | 7.1% |
| Change (percentage points) | +3.9 points◆ | +6.3 points◆ | -0.9 points | -0.2 points | +3.4 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2014Net sales year on year +25.2%, Ordinary income (loss) as a share of revenue -7.6 points
- 2015Ordinary income (loss) as a share of revenue +2.0 points
- 2016Ordinary income (loss) as a share of revenue -3.3 points
- 2020Net sales year on year -29.3%, Ordinary income (loss) as a share of revenue -6.2 points, Ordinary income (loss) profit to loss
- 2021Ordinary income (loss) as a share of revenue +3.9 points
- 2022Ordinary income (loss) as a share of revenue +6.3 points, Ordinary income (loss) loss to profit
- 2025Ordinary income (loss) as a share of revenue +3.4 points
PA
Earnings and net assets per share over time
Unit yenSource Annual securities reports
PA
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 | ¥1.6 billion | ¥1.7 billion | ¥1.8 billion | ¥1.9 billion | ¥2.0 billion |
| Ordinary income (loss) | ¥-24.65 million | ¥78.20 million | ¥68.37 million | ¥68.36 million | ¥0.1 billion |
| Net income (loss) attributable to owners of parent | ¥-0.3 billion | ¥49.24 million | ¥44.96 million | ¥73.42 million | ¥95.88 million |
| Comprehensive income | ¥-0.3 billion | ¥40.08 million | ¥45.02 million | ¥67.11 million | ¥0.1 billion |
| Net assets | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.5 billion | ¥0.5 billion |
| Total assets | ¥1.4 billion | ¥1.3 billion | ¥1.4 billion | ¥1.3 billion | ¥1.4 billion |
| Net assets per share | 32.66 yen | 32.6 yen | 36.77 yen | 43.27 yen | 48.42 yen |
| Basic earnings (loss) per share | -26.09 yen | 4.58 yen | 4.18 yen | 6.83 yen | 8.92 yen |
| Equity-to-asset ratio | 25.1% | 26.3% | 29.2% | 34.8% | 37.2% |
| Return on equity | -57.1% | 14.0% | 12.1% | 17.1% | 19.4% |
| Net cash provided by (used in) operating activities | ¥-92.68 million | ¥58.30 million | ¥0.1 billion | ¥21.83 million | ¥0.1 billion |
| Net cash provided by (used in) investing activities | ¥0.2 billion | ¥-40.07 million | ¥-1.41 million | ¥-19.87 million | ¥-76.80 million |
| Net cash provided by (used in) financing activities | ¥-45.07 million | ¥-49.50 million | ¥-55.01 million | ¥-55.44 million | ¥-60.18 million |
| Cash and cash equivalents | ¥0.9 billion | ¥0.8 billion | ¥0.9 billion | ¥0.8 billion | ¥0.8 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.9 billion | ¥1.0 billion | ¥1.1 billion | ¥1.0 billion | ¥1.0 billion |
| Ordinary income (loss) | ¥36.07 million | ¥31.24 million | ¥55.77 million | ¥0.1 billion | ¥84.33 million |
| Net income (loss) | ¥-0.2 billion | ¥13.84 million | ¥37.86 million | ¥0.1 billion | ¥62.87 million |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥10.00 million | ¥10.00 million |
| Total number of issued shares (common stock) | 11,229,800 shares | 11,229,800 shares | 11,229,800 shares | 11,229,800 shares | 11,229,800 shares |
| Net assets | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion | ¥0.3 billion |
| Total assets | ¥1.1 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Net assets per share | 18.03 yen | 15.62 yen | 19.14 yen | 28.38 yen | 30.09 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 4.2 yen | 8.2 yen |
| Basic earnings (loss) per share | -19.58 yen | 1.29 yen | 3.52 yen | 9.37 yen | 5.85 yen |
| Equity-to-asset ratio | 17.4% | 17.3% | 20.6% | 30.4% | 32.0% |
| Return on equity | -70.4% | 7.7% | 20.3% | 39.4% | 20.0% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 44.8% | 140.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2025 | ¥8.2 | Could not be retrieved | 140.2% | |
| FY ending 12/2024 | ¥4.2 | Could not be retrieved | 44.8% | |
| FY 2023 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| 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 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2019 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2018 | ¥3 | Could not be retrieved | -17.4% | |
| FY ending 12/2017 | ¥3 | Could not be retrieved | -47.2% | |
| FY ending 12/2016 | ¥3 | Could not be retrieved | 3.5% | |
| FY ending 12/2015 | ¥3 | Could not be retrieved | 26.9% | |
| FY ending 12/2014 | ¥5 | Could not be retrieved | 134.8% |
PA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
PA
Unit %Source Annual securities reports
- Financial institutions0.02%
- Securities firms0.53%
- Other corporations26.28%
- Foreign holders (institutions)0.25%
- Foreign holders (individuals)0.11%
- Individuals and others72.81%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 有限会社PLEASANT | 27.12% | 2,916,000 |
| 2 | 加藤 博敏 | 13.77% | 1,481,000 |
| 3 | 加藤 郁子 | 8.5% | 914,000 |
| 4 | 金子 美由紀 | 6.18% | 664,000 |
| 5 | 加藤 一裕 | 6.18% | 664,000 |
| 6 | 増田 明彦 | 0.63% | 68,000 |
| 7 | 加藤 美恵子 | 0.51% | 55,000 |
| 8 | 佐伯 高史 | 0.37% | 40,000 |
| 9 | 中野 進 | 0.22% | 23,000 |
| 10 | 花房 太郎 | 0.19% | 20,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥69.00 million |
| FY ending 12/2020 | ¥0.2 billion |
Revenue scale in the same industry
PA
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
- … 528 companies
- 532 Twenty-four sevenFY Nov 2025 ¥2.1B
- 533 朝日観光FY Mar 2026 ¥2.1B
- 534 PAThis companyFY Dec 2025 ¥2.0B
- 535 かがやきFY Jun 2026 ¥2.0B
- 536 ビジネスコーチFY Sep 2025 ¥2.0B
- … 135 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人東海会計社 |
| Audit fees (this year, total) | ¥18.75 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 | ¥0.1 billion | Consolidated |
| Net sales | ¥2.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-76.80 million | Consolidated |
| Cash and cash equivalents | ¥0.8 billion | Consolidated |
| Net assets | ¥0.5 billion | Consolidated |
| Ordinary income (loss) | ¥0.1 billion | Consolidated |
| Total assets | ¥1.4 billion | Consolidated |
| Return on equity | 19.4% | Consolidated |
| Equity-to-asset ratio | 37.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥95.88 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-60.18 million | Consolidated |
| Basic earnings (loss) per share | 8.92 yen | Consolidated |
| Net assets per share | 48.42 yen | Consolidated |
| Dividend per share | 8.2 yen | Parent only |
| Net sales | ¥1.0 billion | Parent only |
| Net income (loss) | ¥62.87 million | Parent only |
| Total number of issued shares (common stock) | 11,229,800 shares | Parent only |
| Net assets | ¥0.3 billion | Parent only |
| Ordinary income (loss) | ¥84.33 million | Parent only |
| Total assets | ¥1.0 billion | Parent only |
| Return on equity | 20.0% | Parent only |
| Equity-to-asset ratio | 32.0% | Parent only |
| Capital stock | ¥10.00 million | Parent only |
| Payout ratio | 140.2% | Parent only |
| Basic earnings (loss) per share | 5.85 yen | Parent only |
| Net assets per share | 30.09 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 159 people | Consolidated |
| Number of employees | 159 people | Consolidated |
| Wage gap between men and women (all employees) | 74.9% | Parent only |
| Average length of service (years) | 7.8 years | Parent only |
| Average annual salary | ¥4.05 million | Parent only |
| Average age (years) | 38.2 years old | Parent only |
| Number of employees | 61 people | Parent only |
| Number of employees | 61 people | Parent only |
| Number of employees | 61 people | Parent only |
| Wage gap between men and women (regular employees) | 80.9% | Parent only |
| Wage gap between men and women (non-regular employees) | 93.0% | Parent only |
Other disclosed items (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥2.0 billion | Consolidated |
| Average number of temporary employees | 71 people | Consolidated |
| Average number of temporary employees | 71 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥69.54 million | Consolidated |
| Depreciation | ¥20.28 million | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 0.0% | Parent only |
| Average number of temporary employees | 19 people | Parent only |
| Average number of temporary employees | 19 people | Parent only |
| Average number of temporary employees | 19 people | Parent only |
| Total return on the share price index | 333.1% | Parent only |
| Ratio of female employees in managerial positions | 26.1% | Parent only |
Shares (17 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.17 million | Consolidated |
| Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥6.43 million | Consolidated |
| Number of shares held | 6,846,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 476,900 shares | Consolidated |
| Number of shares | 11,229,800 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.2% | Consolidated |
| Shareholding ratio | 63.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 476,900 shares | Consolidated |
| Total of valuation gain (loss) | ¥-1.01 million | Consolidated |
| Number of voting rights | 107,482 units | Consolidated |
| Carrying amount on the balance sheet | ¥0 | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment reporting company | ¥0 | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥3.11 million | Consolidated |
| Number of issues | 3 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 172.7% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥69.00 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥18.75 million | Consolidated |
| Fees for audit and attestation services - total | ¥18.75 million | Consolidated |
Balance sheet (110 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥6.21 million | Consolidated |
| Other | ¥63.19 million | Consolidated |
| Other | ¥71.94 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-0.67 million | Consolidated |
| Other, net | ¥14.61 million | Consolidated |
| Retained earnings | ¥0.3 billion | Consolidated |
| Raw materials and supplies | ¥0.06 million | Consolidated |
| Notes receivable - trade | ¥0.2 billion | Consolidated |
| Merchandise and finished goods | ¥0.13 million | Consolidated |
| Non-current liabilities | ¥0.1 billion | Consolidated |
| Non-current assets | ¥0.3 billion | Consolidated |
| Land | ¥36.04 million | Consolidated |
| Accounts receivable - trade | ¥0.2 billion | Consolidated |
| Contract liabilities | ¥0.09 million | Consolidated |
| Contract assets | ¥52.97 million | Consolidated |
| Buildings and structures, net | ¥98.32 million | Consolidated |
| Construction in progress | ¥28.42 million | Consolidated |
| Investments and other assets | ¥0.1 billion | Consolidated |
| Notes and accounts payable - trade | ¥35.61 million | Consolidated |
| Lease and guarantee deposits | ¥79.71 million | Consolidated |
| Property, plant and equipment | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥12.99 million | Consolidated |
| Accounts payable - other | ¥78.99 million | Consolidated |
| Provision for shareholder benefit program | ¥8.58 million | Consolidated |
| Shareholders' equity | ¥0.5 billion | Consolidated |
| Inventories | ¥0.20 million | Consolidated |
| Current liabilities | ¥0.8 billion | Consolidated |
| Current assets | ¥1.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Intangible assets | ¥0.24 million | Consolidated |
| Cash and cash equivalents | ¥0.8 billion | Consolidated |
| Cash and deposits | ¥0.8 billion | Consolidated |
| Short-term loans payable | ¥0.5 billion | Consolidated |
| Net assets | ¥0.5 billion | Consolidated |
| Net assets | ¥0.5 billion | Consolidated |
| Total assets | ¥1.4 billion | Consolidated |
| Total assets | ¥1.4 billion | Consolidated |
| Deferred tax liabilities | ¥3.25 million | Consolidated |
| Deferred tax assets | ¥2.75 million | Consolidated |
| Treasury stock | ¥-71.35 million | Consolidated |
| Valuation and translation adjustments | ¥-0.67 million | Consolidated |
| Liabilities | ¥0.9 billion | Consolidated |
| Liabilities and net assets | ¥1.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-0.38 million | Consolidated |
| Allowance for doubtful accounts | ¥-1.92 million | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥10.00 million | Consolidated |
| Asset retirement obligations | ¥39.92 million | Consolidated |
| Provision for bonuses | ¥22.21 million | Consolidated |
| Net defined benefit liability | ¥20.54 million | Consolidated |
| Net defined benefit asset | ¥33.50 million | Consolidated |
| Long-term loans payable | ¥35.46 million | Consolidated |
| Non-controlling interests | ¥0.21 million | Consolidated |
| Guarantee deposited-NCL | ¥11.32 million | Consolidated |
| Current portion of long-term loans payable | ¥55.01 million | Consolidated |
| Other | ¥4.42 million | Parent only |
| Other | ¥1.19 million | Parent only |
| Other | ¥62.83 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-0.67 million | Parent only |
| Other capital surplus | ¥0.3 billion | Parent only |
| Investments in capital | ¥0.12 million | Parent only |
| Retained earnings | ¥0.1 billion | Parent only |
| Legal retained earnings | ¥2.50 million | Parent only |
| Advances received | ¥0.09 million | Parent only |
| Prepaid pension cost | ¥33.50 million | Parent only |
| Prepaid expenses | ¥6.62 million | Parent only |
| Advance payments trade | ¥0.40 million | Parent only |
| Notes receivable - trade | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥60.65 million | Parent only |
| Non-current assets | ¥0.3 billion | Parent only |
| Land | ¥36.04 million | Parent only |
| Tools, furniture and fixtures | ¥4.14 million | Parent only |
| Buildings, net | ¥7.25 million | Parent only |
| Construction in progress | ¥28.42 million | Parent only |
| Investments and other assets | ¥0.2 billion | Parent only |
| Lease and guarantee deposits | ¥56.37 million | Parent only |
| Property, plant and equipment | ¥83.54 million | Parent only |
| Income taxes payable | ¥2.08 million | Parent only |
| Accrued consumption taxes | ¥7.12 million | Parent only |
| Accrued expenses | ¥6.46 million | Parent only |
| Accounts payable - other | ¥22.05 million | Parent only |
| Provision for shareholder benefit program | ¥8.58 million | Parent only |
| Shareholders' equity | ¥0.3 billion | Parent only |
| Structures, net | ¥2.90 million | Parent only |
| Current liabilities | ¥0.6 billion | Parent only |
| Current assets | ¥0.7 billion | Parent only |
| Cash and deposits | ¥0.5 billion | Parent only |
| Short-term loans payable | ¥0.5 billion | Parent only |
| Net assets | ¥0.3 billion | Parent only |
| Net assets | ¥0.3 billion | Parent only |
| Total assets | ¥1.0 billion | Parent only |
| Deferred tax assets | ¥1.37 million | Parent only |
| Retained earnings brought forward | ¥0.1 billion | Parent only |
| Treasury stock | ¥-71.35 million | Parent only |
| Valuation and translation adjustments | ¥-0.67 million | Parent only |
| Liabilities | ¥0.7 billion | Parent only |
| Liabilities and net assets | ¥1.0 billion | Parent only |
| Accounts payable - trade | ¥34.23 million | Parent only |
| Allowance for doubtful accounts | ¥-0.38 million | Parent only |
| Allowance for doubtful accounts | ¥-1.67 million | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥10.00 million | Parent only |
| Asset retirement obligations | ¥17.43 million | Parent only |
| Vehicle and delivery equipment | ¥4.79 million | Parent only |
| Long-term loans payable | ¥32.00 million | Parent only |
| Long-term prepaid expenses | ¥0.04 million | Parent only |
| Shares of subsidiaries and associates | ¥0.1 billion | Parent only |
| Guarantee deposited-NCL | ¥11.22 million | Parent only |
| Deposits received | ¥7.81 million | Parent only |
| Current portion of long-term loans payable | ¥48.00 million | Parent only |
Statement of income (94 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.62 million | Consolidated |
| Other | ¥0.34 million | Consolidated |
| Other comprehensive income | ¥4.66 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.75 million | Consolidated |
| Dividends from surplus | ¥-45.16 million | Consolidated |
| Subsidy income | ¥1.19 million | Consolidated |
| Comprehensive income | ¥0.1 billion | Consolidated |
| Sponsorship income | ¥2.97 million | Consolidated |
| Interest income | ¥1.40 million | Consolidated |
| Dividend income | ¥0.17 million | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Non-operating income | ¥22.38 million | Consolidated |
| Non-operating expenses | ¥6.98 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.1 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.74 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.15 million | Consolidated |
| Cost of sales | ¥1.2 billion | Consolidated |
| Gross profit (loss) | ¥0.8 billion | Consolidated |
| Net sales | ¥2.0 billion | Consolidated |
| Net sales | ¥2.0 billion | Consolidated |
| Net income | ¥95.88 million | Consolidated |
| Net income | ¥95.88 million | Consolidated |
| Net income (loss) | ¥95.67 million | Consolidated |
| Net income (loss) | ¥95.67 million | Consolidated |
| Directors' compensations | ¥30.85 million | Consolidated |
| Gain on sales of investment securities | ¥6.43 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-76.80 million | Consolidated |
| Interest expenses | ¥6.64 million | Consolidated |
| Provision for shareholder benefit program | ¥8.34 million | Consolidated |
| Income taxes - current | ¥31.78 million | Consolidated |
| Income taxes | ¥23.16 million | Consolidated |
| Income taxes - deferred | ¥-8.62 million | Consolidated |
| Impairment loss | ¥23.09 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥3.90 million | Consolidated |
| Extraordinary income | ¥3.36 million | Consolidated |
| Extraordinary loss | ¥27.43 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥-1,000 | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-20.64 million | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Ordinary income | ¥0.1 billion | Consolidated |
| Salaries and allowances | ¥0.3 billion | Consolidated |
| Purchase of treasury stock | ¥-0.02 million | Consolidated |
| Subsidy income | ¥6.60 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.1 billion | Consolidated |
| LossOnLitigationSGAIFRS | ¥0.70 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-60.18 million | Consolidated |
| Selling, general and administrative expenses | ¥0.7 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.65 million | Consolidated |
| Provision for bonuses | ¥0.12 million | Consolidated |
| Retirement benefit expenses | ¥3.71 million | Consolidated |
| Capital increase of consolidated subsidiaries | ¥-0.02 million | Consolidated |
| Loss on reorganization of subsidiaries/associates | ¥3.48 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0.21 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.21 million | Consolidated |
| Other | ¥2.05 million | Parent only |
| Other | ¥0.30 million | Parent only |
| Dividends from surplus | ¥-45.16 million | Parent only |
| Sponsorship income | ¥2.97 million | Parent only |
| Interest income | ¥1.01 million | Parent only |
| Commission fee | ¥10.53 million | Parent only |
| Dividend income | ¥0.17 million | Parent only |
| Operating income | ¥61.26 million | Parent only |
| Non-operating income | ¥29.77 million | Parent only |
| Non-operating expenses | ¥6.69 million | Parent only |
| Gain on sales of non-current assets | ¥0.73 million | Parent only |
| Loss on retirement of non-current assets | ¥0.15 million | Parent only |
| Cost of sales | ¥0.4 billion | Parent only |
| Gross profit (loss) | ¥0.6 billion | Parent only |
| Net sales | ¥1.0 billion | Parent only |
| Advertising expenses | ¥2.01 million | Parent only |
| Net income (loss) | ¥62.87 million | Parent only |
| Net income (loss) | ¥62.87 million | Parent only |
| Gain on sales of investment securities | ¥6.43 million | Parent only |
| Interest expenses | ¥6.39 million | Parent only |
| Provision for shareholder benefit program | ¥8.34 million | Parent only |
| Income taxes - current | ¥2.09 million | Parent only |
| Income taxes | ¥-1.39 million | Parent only |
| Income taxes - deferred | ¥-3.48 million | Parent only |
| Depreciation | ¥3.80 million | Parent only |
| Impairment loss | ¥23.09 million | Parent only |
| Extraordinary income | ¥3.35 million | Parent only |
| Extraordinary loss | ¥26.20 million | Parent only |
| Income (loss) before income taxes | ¥61.49 million | Parent only |
| Ordinary income | ¥84.33 million | Parent only |
| Salaries and allowances | ¥0.3 billion | Parent only |
| Purchase of treasury stock | ¥-0.02 million | Parent only |
| Subsidy income | ¥6.60 million | Parent only |
| LossOnLitigationSGAIFRS | ¥0.70 million | Parent only |
| Selling, general and administrative expenses | ¥0.5 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.60 million | Parent only |
| Retirement benefit expenses | ¥3.05 million | Parent only |
| Loss on reorganization of subsidiaries/associates | ¥2.26 million | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.62 million | Consolidated |
| Revenue | ¥-2.97 million | Consolidated |
| Revenue | ¥-2.62 million | Consolidated |
| Revenue | ¥2.62 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥55.05 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥4.38 million | Consolidated |
| Total changes during the period | ¥18.45 million | Parent only |
| Net changes in items other than shareholders' equity | ¥0.75 million | Parent only |
Statement of cash flows (47 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥10.41 million | Consolidated |
| Other | ¥5.07 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥5.10 million | Consolidated |
| Interest expenses paid | ¥-7.12 million | Consolidated |
| Interest and dividends income received | ¥1.38 million | Consolidated |
| Increase (decrease) in advances received | ¥-0.81 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥4.79 million | Consolidated |
| Proceeds from subsidy income | ¥1.19 million | Consolidated |
| Subsidy income | ¥-1.19 million | Consolidated |
| Interest and dividend income | ¥-1.57 million | Consolidated |
| Settlement package received | ¥2.62 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.74 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.15 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-37.07 million | Consolidated |
| Subtotal | ¥0.1 billion | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-6.43 million | Consolidated |
| Interest expenses | ¥6.64 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥17.14 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-57.34 million | Consolidated |
| Purchase of short term and long term investment securities | ¥-34.61 million | Consolidated |
| Proceeds from sales of short term and long term investment securities | ¥51.57 million | Consolidated |
| Purchase of property plant and equipment | ¥-62.83 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.81 million | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-0.03 million | Consolidated |
| Decrease in consumption taxes payable | ¥-0.45 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥1.71 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥-16.21 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.05 million | Consolidated |
| Income taxes refund (paid) | ¥-14.63 million | Consolidated |
| Depreciation | ¥20.28 million | Consolidated |
| Impairment loss | ¥23.09 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥40.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.02 million | Consolidated |
| Subsidy income | ¥-6.60 million | Consolidated |
| LossOnLitigationSGAIFRS | ¥0.70 million | Consolidated |
| Payments for loss on litigation | ¥-0.70 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥-0.45 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥10.04 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥3.46 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-0.97 million | Consolidated |
| Dividends | ¥-45.07 million | Consolidated |
| Repayment of long term loans payable | ¥-55.01 million | Consolidated |
| Loss on reorganization of subsidiaries/associates | ¥3.48 million | Consolidated |
| Repayments to non-controlling shareholders | ¥-0.09 million | Consolidated |
| Proceeds from guarantee deposits received | ¥5.34 million | Consolidated |
| Repayments of guarantee deposits received | ¥-1.92 million | Consolidated |
| Increase (decrease) in deposits | ¥3.07 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.1 billion | Consolidated | Disclosed |
| Dividend per share | 8 | Parent only | Disclosed |
| Number of employees | 159 | Consolidated | Disclosed |
| Net assets | ¥0.5 billion | Consolidated | Disclosed |
| Net sales | ¥2.0 billion | Consolidated | Disclosed |
| Operating income | ¥0.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.1 billion | Consolidated | Disclosed |
| Net income | ¥95.88 million | Consolidated | Disclosed |
| Total assets | ¥1.4 billion | Consolidated | Disclosed |
| Operating margin | 6.3% | Consolidated | Calculated |
| Net margin | 4.7% | Consolidated | Calculated |
| Sales per employee | 12711346 yen | Consolidated | Calculated |
| Total asset turnover | 1.45 times | Consolidated | Calculated |
| Net assets to total assets | 37.3% | Consolidated | Calculated |