ヴィス
株式会社ヴィス
Company highlights
The largest segment by revenue is Branding business, at 96.3% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ヴィス
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Branding business | ¥15.9 billion | 96.3% | ¥15.6 billion | ¥2.0 billion | 96.9% | 12.6% | ¥1.9 billion |
| Data solution place solution business | ¥0.6 billion | 3.7% | ¥0.6 billion | ¥64.98 million | 3.1% | 10.8% | ¥0.1 billion |
| Total of the businesses | ¥16.5 billion | 100.0% | ¥2.1 billion | 100.0% | |||
Revenue and profit
ヴィス
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥1.1 billion | Consolidated |
| Bonuses | ¥0.5 billion | Consolidated | |
| Legal welfare expenses | ¥0.2 billion | Consolidated | |
| Rents | ¥0.2 billion | Consolidated | |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Commission fees | ¥0.2 billion | Consolidated | |
| Depreciation | ¥74.24 million | Consolidated | |
| Provision for bonuses | ¥37.38 million | Consolidated | |
| Provision for directors' bonuses | ¥3.66 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥4.7 billion | Consolidated |
| Operating income | ¥1.9 billion | Consolidated | |
| Ordinary income | ¥1.9 billion | Consolidated | |
| Net income | ¥1.4 billion | Consolidated |
ヴィス
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥1.1 billion
- Bonuses ¥0.5 billion
- Legal welfare expenses ¥0.2 billion
- Rents ¥0.2 billion
- Directors' compensations ¥0.2 billion
- Commission fees ¥0.2 billion
- Other (not itemized) ¥0.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
ヴィス
Long-term revenue, profit and asset trends
Period 2017 to 2026Source Annual securities reportsDisclosed
ヴィス
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥10.7B | ¥13.2B | ¥14.4B | ¥16.3B | ¥16.5B |
| Year on year (%) | +32.8%◆ | comparison basis not confirmed | +8.9% | +12.9% | +1.5% |
| Ordinary income (loss) | ¥1.0B | ¥1.3B | ¥1.5B | ¥1.9B | ¥1.9B |
| Change from prior year | +98.4% | comparison basis not confirmed | +19.3% | +26.8% | +0.8% |
| Ordinary income (loss) as a share of Net sales | 9.4% | 9.6% | 10.5% | 11.8% | 11.7% |
| Change (percentage points) | +3.1 points◆ | comparison basis not confirmed | +0.9 points | +1.3 points | -0.1 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2018Net sales year on year +22.4%
- 2019Net sales year on year +20.9%
- 2021Ordinary income (loss) as a share of revenue -3.7 points
- 2022Net sales year on year +32.8%, Ordinary income (loss) as a share of revenue +3.1 points
ヴィス
Earnings and net assets per share over time
Unit yenSource Annual securities reports
ヴィス
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 | Could not be retrieved | ¥13.2 billion | ¥14.4 billion | ¥16.3 billion | ¥16.5 billion |
| Ordinary income (loss) | Could not be retrieved | ¥1.3 billion | ¥1.5 billion | ¥1.9 billion | ¥1.9 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | ¥0.9 billion | ¥1.0 billion | ¥1.4 billion | ¥1.4 billion |
| Comprehensive income | Could not be retrieved | ¥0.9 billion | ¥1.0 billion | ¥1.4 billion | ¥1.4 billion |
| Net assets | Could not be retrieved | ¥5.0 billion | ¥5.8 billion | ¥6.9 billion | ¥7.9 billion |
| Total assets | Could not be retrieved | ¥8.0 billion | ¥9.9 billion | ¥10.8 billion | ¥12.5 billion |
| Net assets per share | Could not be retrieved | 608.12 yen | 704.43 yen | 828.73 yen | 939.31 yen |
| Basic earnings (loss) per share | Could not be retrieved | 104.3 yen | 120.42 yen | 163.43 yen | 163.39 yen |
| Diluted earnings per share | Could not be retrieved | 102.47 yen | 118.53 yen | 161.38 yen | 162.38 yen |
| Equity-to-asset ratio | Could not be retrieved | 62.8% | 59.1% | 64.1% | 63.3% |
| Return on equity | Could not be retrieved | 17.1% | 18.3% | 21.3% | 18.4% |
| Net cash provided by (used in) operating activities | Could not be retrieved | ¥1.2 billion | ¥1.5 billion | ¥1.6 billion | ¥1.3 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | ¥-0.4 billion | ¥-0.4 billion | ¥-0.3 billion | ¥-0.3 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | ¥-0.1 billion | ¥-0.2 billion | ¥-0.3 billion | ¥-0.4 billion |
| Cash and cash equivalents | Could not be retrieved | ¥4.2 billion | ¥5.0 billion | ¥6.0 billion | ¥6.6 billion |
Parent only indicators (18 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥10.7 billion | ¥13.2 billion | ¥14.4 billion | ¥16.3 billion | ¥16.5 billion |
| Ordinary income (loss) | ¥1.0 billion | ¥1.3 billion | ¥1.5 billion | ¥1.9 billion | ¥1.9 billion |
| Net income (loss) | ¥0.7 billion | ¥0.9 billion | ¥1.0 billion | ¥1.3 billion | ¥1.3 billion |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.6 billion |
| Total number of issued shares (common stock) | 8,204,050 shares | 8,225,050 shares | 8,279,050 shares | 8,351,800 shares | 8,435,050 shares |
| Net assets | ¥4.3 billion | ¥5.0 billion | ¥5.9 billion | ¥6.9 billion | ¥7.9 billion |
| Total assets | ¥6.9 billion | ¥8.0 billion | ¥9.9 billion | ¥10.8 billion | ¥12.5 billion |
| Net assets per share | 521.78 yen | 612.87 yen | 708.25 yen | 828.39 yen | 935.6 yen |
| Dividend per share | 17 yen | 21 yen | 36 yen | 49 yen | 49 yen |
| Basic earnings (loss) per share | 84.09 yen | 109.06 yen | 119.51 yen | 159.28 yen | 159.98 yen |
| Diluted earnings per share | 82.66 yen | 107.14 yen | 117.64 yen | 157.29 yen | 159 yen |
| Equity-to-asset ratio | 61.8% | 63.0% | 59.1% | 64.1% | 63.1% |
| Return on equity | 17.3% | 19.2% | 18.0% | 20.7% | 18.1% |
| Payout ratio | 20.2% | 19.3% | 30.1% | 30.8% | 30.6% |
| Net cash provided by (used in) operating activities | ¥1.4 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-82.81 million | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-54.17 million | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
| Cash and cash equivalents | ¥3.5 billion | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥49 | Could not be retrieved | 30.6% | |
| FY ending 3/2025 | ¥49 | Could not be retrieved | 30.8% | |
| FY ending 3/2024 | ¥36 | Could not be retrieved | 30.1% | |
| FY ending 3/2023 | ¥21 | Could not be retrieved | 19.3% | |
| FY ending 3/2022 | ¥17 | Could not be retrieved | 20.2% | |
| FY ending 3/2021 | ¥8 | Could not be retrieved | 19.7% | |
| FY ending 3/2020 | ¥15 | Could not be retrieved | 16.9% | Stock split or share consolidation noted |
| FY ending 3/2019 | ¥55 | Could not be retrieved | 20.1% | |
| FY ending 3/2018 | ¥40 | Could not be retrieved | 20.3% | |
| FY ending 3/2017 | ¥31.6 | Could not be retrieved | 20.1% | Stock split or share consolidation noted |
ヴィス
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ヴィス
Unit %Source Annual securities reports
- Financial institutions2.63%
- Securities firms0.69%
- Other corporations42.42%
- Foreign holders (institutions)2.61%
- Foreign holders (individuals)0.02%
- Individuals and others51.63%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社クレド | 40.66% | 3,430,000 |
| 2 | 中村 勇人 | 22.36% | 1,886,400 |
| 3 | 竹内 理人 | 5.09% | 429,500 |
| 4 | ヴィス従業員持株会 | 3.05% | 257,200 |
| 5 | 金谷 智浩 | 2.04% | 171,950 |
| 6 | 大滝 仁実 | 2.01% | 169,950 |
| 7 | 横山 賢次 | 1.68% | 142,000 |
| 8 | 野村信託銀行株式会社(投信口) | 1.6% | 135,100 |
| 9 | 永岡 陽介 | 1.48% | 124,700 |
| 10 | ベル投資事業有限責任組合1 | 1.37% | 115,400 |
Research and development expenses and capital expenditure
| Fiscal year | Research and development | Capital expenditure |
|---|---|---|
| FY ending 3/2026 | ¥7.00 million | ¥0.4 billion |
| FY ending 3/2025 | ¥38.46 million | Could not be retrieved |
| FY ending 3/2021 | Could not be retrieved | ¥0.6 billion |
Revenue scale in the same industry
ヴィス
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 230 companies
- 234 OHBAFY May 2026 ¥17.0B
- 235 Quants Research InstituteFY Sep 2025 ¥16.6B
- 236 ヴィスThis companyFY Mar 2026 ¥16.5B
- 237 CRGFY Sep 2025 ¥16.4B
- 238 Bengo4.comFY Mar 2026 ¥16.3B
- … 433 companies
Workforce information
Women 147 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 301 |
| Childcare leave taken, men |
114.2% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 19.1% |
| Share of board members who are women | 16.7% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥20.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥4.50 million |
| 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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated |
| Net sales | ¥16.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Diluted earnings per share | 162.38 yen | Consolidated |
| Cash and cash equivalents | ¥6.6 billion | Consolidated |
| Net assets | ¥7.9 billion | Consolidated |
| Ordinary income (loss) | ¥1.9 billion | Consolidated |
| Total assets | ¥12.5 billion | Consolidated |
| Return on equity | 18.4% | Consolidated |
| Equity-to-asset ratio | 63.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Basic earnings (loss) per share | 163.39 yen | Consolidated |
| Net assets per share | 939.31 yen | Consolidated |
| Dividend per share | 49 yen | Parent only |
| Net sales | ¥16.5 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Diluted earnings per share | 159 yen | Parent only |
| Total number of issued shares (common stock) | 8,435,050 shares | Parent only |
| Net assets | ¥7.9 billion | Parent only |
| Ordinary income (loss) | ¥1.9 billion | Parent only |
| Total assets | ¥12.5 billion | Parent only |
| Return on equity | 18.1% | Parent only |
| Equity-to-asset ratio | 63.1% | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Payout ratio | 30.6% | Parent only |
| Basic earnings (loss) per share | 159.98 yen | Parent only |
| Net assets per share | 935.6 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 301 people | Consolidated |
| Number of employees | 301 people | Consolidated |
| Wage gap between men and women (all employees) | 78.2% | Parent only |
| Average length of service (years) | 5.9 years | Parent only |
| Average annual salary | ¥7.30 million | Parent only |
| Average age (years) | 34.2 years old | Parent only |
| Number of employees | 296 people | Parent only |
| Number of employees | 296 people | Parent only |
| Wage gap between men and women (regular employees) | 78.7% | Parent only |
| Wage gap between men and women (non-regular employees) | 30.7% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 6,862,200 shares | Consolidated |
| Total number of shares held treasury shares etc | 100 shares | Consolidated |
| Number of shares | 8,435,050 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 81.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 100 shares | Consolidated |
| Number of voting rights | 84,284 units | Consolidated |
| Total shareholder return | 262.1% | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥16.5 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.4 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 114.3% | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 19.1% | Parent only |
Research and development (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Research and development expenses included in general and administrative expenses and manufacturing cost for current period | ¥7.91 million | Consolidated |
| Research and development expenses | ¥7.00 million | Consolidated |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.4 billion | Consolidated |
Audit (4 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 |
| Fees for non-audit services - reporting company | ¥4.50 million | Consolidated |
| Fees for non-audit services - total | ¥4.50 million | Consolidated |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥16.3 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Change in average annual salary from the previous year | -11.6% | Parent only |
| Revenue | ¥16.3 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
Balance sheet (106 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥29.25 million | Consolidated |
| Other | ¥55.02 million | Consolidated |
| Other | ¥43.90 million | Consolidated |
| Other | ¥0.08 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥2.21 million | Consolidated |
| Software | ¥46.94 million | Consolidated |
| Lease obligations | ¥4.83 million | Consolidated |
| Lease obligations | ¥1.36 million | Consolidated |
| Lease assets, net | ¥5.33 million | Consolidated |
| Work in process | ¥0.3 billion | Consolidated |
| Retained earnings | ¥6.8 billion | Consolidated |
| Advances received | ¥1.3 billion | Consolidated |
| Prepaid expenses | ¥84.72 million | Consolidated |
| Non-current liabilities | ¥0.3 billion | Consolidated |
| Non-current assets | ¥3.5 billion | Consolidated |
| Land | ¥1.2 billion | Consolidated |
| Accounts receivable - trade | ¥1.8 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Buildings and structures, net | ¥1.1 billion | Consolidated |
| Provision for directors' bonuses | ¥3.66 million | Consolidated |
| Investments and other assets | ¥1.1 billion | Consolidated |
| Investment securities | ¥0.4 billion | Consolidated |
| Lease and guarantee deposits | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥2.4 billion | Consolidated |
| Accounts receivable - other | ¥5.26 million | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accrued consumption taxes | ¥46.87 million | Consolidated |
| Accrued expenses | ¥0.5 billion | Consolidated |
| Accounts payable - other | ¥61.83 million | Consolidated |
| Shareholders' equity | ¥7.9 billion | Consolidated |
| Share award rights | ¥11.90 million | Consolidated |
| Current liabilities | ¥4.3 billion | Consolidated |
| Current assets | ¥9.0 billion | Consolidated |
| Accumulated depreciation | ¥-0.4 billion | Consolidated |
| Intangible assets | ¥47.02 million | Consolidated |
| Cash and cash equivalents | ¥6.6 billion | Consolidated |
| Cash and deposits | ¥6.8 billion | Consolidated |
| Net assets | ¥7.9 billion | Consolidated |
| Net assets | ¥7.9 billion | Consolidated |
| Total assets | ¥12.5 billion | Consolidated |
| Total assets | ¥12.5 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.13 million | Consolidated |
| Valuation and translation adjustments | ¥2.21 million | Consolidated |
| Liabilities | ¥4.6 billion | Consolidated |
| Liabilities and net assets | ¥12.5 billion | Consolidated |
| Accounts payable - trade | ¥2.1 billion | Consolidated |
| Capital surplus | ¥0.5 billion | Consolidated |
| Capital stock | ¥0.6 billion | Consolidated |
| Asset retirement obligations | ¥0.3 billion | Consolidated |
| Provision for bonuses | ¥44.28 million | Consolidated |
| Deposits received | ¥23.86 million | Consolidated |
| Other | ¥29.25 million | Parent only |
| Other | ¥55.02 million | Parent only |
| Other | ¥42.02 million | Parent only |
| Other | ¥0.08 million | Parent only |
| Valuation difference on available-for-sale securities | ¥2.21 million | Parent only |
| Software | ¥28.27 million | Parent only |
| Lease obligations | ¥4.83 million | Parent only |
| Lease obligations | ¥1.36 million | Parent only |
| Lease assets, net | ¥5.33 million | Parent only |
| Work in process | ¥0.3 billion | Parent only |
| Retained earnings | ¥6.8 billion | Parent only |
| Legal retained earnings | ¥6.25 million | Parent only |
| Advances received | ¥1.3 billion | Parent only |
| Prepaid expenses | ¥84.17 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥3.6 billion | Parent only |
| Land | ¥1.2 billion | Parent only |
| Accounts receivable - trade | ¥1.8 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings, net | ¥1.1 billion | Parent only |
| Provision for directors' bonuses | ¥3.66 million | Parent only |
| Investments and other assets | ¥1.1 billion | Parent only |
| Investment securities | ¥0.4 billion | Parent only |
| Lease and guarantee deposits | ¥0.4 billion | Parent only |
| Property, plant and equipment | ¥2.4 billion | Parent only |
| Accounts receivable - other | ¥17.43 million | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥43.81 million | Parent only |
| Accrued expenses | ¥0.5 billion | Parent only |
| Accounts payable - other | ¥59.36 million | Parent only |
| Shareholders' equity | ¥7.9 billion | Parent only |
| Share award rights | ¥11.90 million | Parent only |
| Structures, net | ¥1.22 million | Parent only |
| Current liabilities | ¥4.3 billion | Parent only |
| Current assets | ¥8.9 billion | Parent only |
| Intangible assets | ¥28.35 million | Parent only |
| Cash and deposits | ¥6.7 billion | Parent only |
| Net assets | ¥7.9 billion | Parent only |
| Net assets | ¥7.9 billion | Parent only |
| Total assets | ¥12.5 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥6.8 billion | Parent only |
| Treasury stock | ¥-0.13 million | Parent only |
| Valuation and translation adjustments | ¥2.21 million | Parent only |
| Liabilities | ¥4.6 billion | Parent only |
| Liabilities and net assets | ¥12.5 billion | Parent only |
| Accounts payable - trade | ¥2.1 billion | Parent only |
| Capital surplus | ¥0.5 billion | Parent only |
| Legal capital surplus | ¥0.5 billion | Parent only |
| Capital stock | ¥0.6 billion | Parent only |
| Asset retirement obligations | ¥0.3 billion | Parent only |
| Provision for bonuses | ¥43.33 million | Parent only |
| Shares of subsidiaries and associates | ¥90.00 million | Parent only |
| Deposits received | ¥23.86 million | Parent only |
Statement of income (86 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.55 million | Consolidated |
| Other | ¥0.23 million | Consolidated |
| Other comprehensive income | ¥1.04 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥1.04 million | Consolidated |
| Dividends from surplus | ¥-0.4 billion | Consolidated |
| Comprehensive income | ¥1.4 billion | Consolidated |
| Insurance | ¥0.23 million | Consolidated |
| Interest income | ¥17.66 million | Consolidated |
| Rent income | ¥3.41 million | Consolidated |
| Operating income | ¥1.9 billion | Consolidated |
| Operating income | ¥1.9 billion | Consolidated |
| Non-operating income | ¥21.85 million | Consolidated |
| Non-operating expenses | ¥37.89 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated |
| Gain on sales of non-current assets | ¥12.36 million | Consolidated |
| Loss on retirement of non-current assets | ¥5.65 million | Consolidated |
| Rents | ¥0.2 billion | Consolidated |
| Cost of sales | ¥11.7 billion | Consolidated |
| Gross profit (loss) | ¥4.7 billion | Consolidated |
| Net sales | ¥16.5 billion | Consolidated |
| Net sales | ¥16.5 billion | Consolidated |
| Net income | ¥1.4 billion | Consolidated |
| Net income | ¥1.4 billion | Consolidated |
| Net income (loss) | ¥1.4 billion | Consolidated |
| Net income (loss) | ¥1.4 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Provision for directors' bonuses | ¥3.66 million | Consolidated |
| Loss on investments in partnership | ¥25.83 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Interest expenses | ¥0.12 million | Consolidated |
| Commission fees | ¥0.2 billion | Consolidated |
| Issuance of new shares | ¥40.81 million | Consolidated |
| Income taxes - current | ¥0.5 billion | Consolidated |
| Income taxes | ¥0.6 billion | Consolidated |
| Income taxes - deferred | ¥69.78 million | Consolidated |
| Legal welfare expenses | ¥0.2 billion | Consolidated |
| Depreciation | ¥74.24 million | Consolidated |
| Extraordinary income | ¥12.36 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.6 billion | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Income (loss) before income taxes | ¥1.9 billion | Consolidated |
| Ordinary income | ¥1.9 billion | Consolidated |
| Salaries and allowances | ¥1.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.8 billion | Consolidated |
| Rent expenses | ¥6.05 million | Consolidated |
| Bonuses | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥37.38 million | Consolidated |
| Other | ¥0.55 million | Parent only |
| Other | ¥0.22 million | Parent only |
| Dividends from surplus | ¥-0.4 billion | Parent only |
| Insurance | ¥0.23 million | Parent only |
| Interest income | ¥17.55 million | Parent only |
| Rent income | ¥3.41 million | Parent only |
| Operating income | ¥1.9 billion | Parent only |
| Non-operating income | ¥28.68 million | Parent only |
| Non-operating expenses | ¥37.88 million | Parent only |
| Gain on sales of non-current assets | ¥12.36 million | Parent only |
| Loss on retirement of non-current assets | ¥5.65 million | Parent only |
| Rents | ¥0.2 billion | Parent only |
| Cost of sales | ¥11.8 billion | Parent only |
| Gross profit (loss) | ¥4.6 billion | Parent only |
| Net sales | ¥16.5 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Net income (loss) | ¥1.3 billion | Parent only |
| Directors' compensations | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥3.66 million | Parent only |
| Loss on investments in partnership | ¥25.83 million | Parent only |
| Interest expenses | ¥0.12 million | Parent only |
| Issuance of new shares | ¥40.81 million | Parent only |
| Fiduciary obligation fee | ¥2.45 million | Parent only |
| Income taxes - current | ¥0.5 billion | Parent only |
| Income taxes | ¥0.6 billion | Parent only |
| Income taxes - deferred | ¥66.38 million | Parent only |
| Legal welfare expenses | ¥0.2 billion | Parent only |
| Depreciation | ¥74.45 million | Parent only |
| Extraordinary income | ¥12.36 million | Parent only |
| Income (loss) before income taxes | ¥1.9 billion | Parent only |
| Consulting fee income | ¥4.50 million | Parent only |
| Ordinary income | ¥1.9 billion | Parent only |
| Salaries and allowances | ¥1.0 billion | Parent only |
| Selling, general and administrative expenses | ¥2.8 billion | Parent only |
| Rent expenses | ¥6.05 million | Parent only |
| Bonuses | ¥0.5 billion | Parent only |
| Provision for bonuses | ¥36.43 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-2.42 million | Consolidated |
| Total changes during the period | ¥1.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-2.42 million | Parent only |
Statement of cash flows (33 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-46.23 million | Consolidated |
| Other | ¥1.05 million | Consolidated |
| Repayments of lease obligations | ¥-0.89 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥0.2 billion | Consolidated |
| Interest expenses paid | ¥-0.12 million | Consolidated |
| Interest and dividends income received | ¥17.63 million | Consolidated |
| Increase (decrease) in advances received | ¥0.9 billion | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-18.06 million | Consolidated |
| Interest and dividend income | ¥-17.66 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-12.36 million | Consolidated |
| Loss on retirement of non-current assets | ¥5.65 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.6 billion | Consolidated |
| Subtotal | ¥2.0 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-2.48 million | Consolidated |
| Loss gain on investments in partnership | ¥25.83 million | Consolidated |
| Purchase of investment securities | ¥-0.1 billion | Consolidated |
| Interest expenses | ¥0.12 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥23.39 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-7.23 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥25.45 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.2 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥15.29 million | Consolidated |
| Increase decrease in income taxes payable the factor based tax | ¥8.60 million | Consolidated |
| Decrease in consumption taxes payable | ¥-0.1 billion | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-0.2 billion | Consolidated |
| Increase (decrease) in accounts payable-other | ¥0.77 million | Consolidated |
| Share-based payment expenses | ¥11.90 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-0.7 billion | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Purchase of intangible assets | ¥-26.96 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-17.00 million | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated | Disclosed |
| Dividend per share | 49 | Parent only | Disclosed |
| Number of employees | 301 | Consolidated | Disclosed |
| Net assets | ¥7.9 billion | Consolidated | Disclosed |
| Net sales | ¥16.5 billion | Consolidated | Disclosed |
| Operating income | ¥1.9 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.9 billion | Consolidated | Disclosed |
| Net income | ¥1.4 billion | Consolidated | Disclosed |
| Total assets | ¥12.5 billion | Consolidated | Disclosed |
| Operating margin | 11.8% | Consolidated | Calculated |
| Net margin | 8.3% | Consolidated | Calculated |
| Sales per employee | 54782777 yen | Consolidated | Calculated |
| Total asset turnover | 1.32 times | Consolidated | Calculated |
| Net assets to total assets | 63.4% | Consolidated | Calculated |