Nippon Ski Resort Development
Nippon Ski Resort Development Co. Ltd.
Company highlights
The latest annual dividend per share is higher than the year before.
Key figures
Period Aug 2024 to Jul 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
Nippon Ski Resort Development
Period Aug 2024 to Jul 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Advertising expenses | ¥0.3 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated | |
| Salaries and allowances | ¥0.2 billion | Consolidated | |
| Business consignment expenses | ¥0.1 billion | Parent only | |
| Depreciation | ¥7.54 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥4.7 billion | Consolidated |
| Operating income | ¥2.2 billion | Consolidated | |
| Ordinary income | ¥2.2 billion | Consolidated | |
| Net income | ¥1.6 billion | Consolidated |
Nippon Ski Resort Development
Selling, general and administrative expenses
Period Aug 2024 to Jul 2025Source Annual securities reports
- Advertising expenses ¥0.3 billion
- Directors' compensations ¥0.2 billion
- Salaries and allowances ¥0.2 billion
- Business consignment expenses ¥0.1 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥1.6 billion
Performance, financial position and capital allocation
Long-term changes in performance
Nippon Ski Resort Development
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Nippon Ski Resort Development
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥4.5B | ¥5.6B | ¥6.9B | ¥8.2B | ¥10.5B |
| Year on year (%) | -25.0%◆ | +22.5%◆ | +23.9%◆ | +19.5% | +26.9%◆ |
| Ordinary income (loss) | -¥0.3B | ¥0.3B | ¥1.1B | ¥1.6B | ¥2.2B |
| Change from prior year | profit to loss◆ | loss to profit◆ | +212.1% | +44.2% | +43.9% |
| Ordinary income (loss) as a share of Net sales | -5.9% | 6.2% | 15.6% | 18.8% | 21.4% |
| Change (percentage points) | -12.3 points◆ | +12.1 points◆ | +9.4 points◆ | +3.2 points◆ | +2.5 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2014Net sales year on year +21.6%, Ordinary income (loss) as a share of revenue +2.5 points
- 2016Ordinary income (loss) as a share of revenue -12.7 points
- 2017Ordinary income (loss) as a share of revenue +5.4 points
- 2018Ordinary income (loss) as a share of revenue +2.4 points
- 2020Ordinary income (loss) as a share of revenue -3.2 points
- 2021Net sales year on year -25.0%, Ordinary income (loss) as a share of revenue -12.3 points, Ordinary income (loss) profit to loss
- 2022Net sales year on year +22.5%, Ordinary income (loss) as a share of revenue +12.1 points, Ordinary income (loss) loss to profit
- 2023Net sales year on year +23.9%, Ordinary income (loss) as a share of revenue +9.4 points
- 2024Ordinary income (loss) as a share of revenue +3.2 points
- 2025Net sales year on year +26.9%, Ordinary income (loss) as a share of revenue +2.5 points
Nippon Ski Resort Development
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Nippon Ski Resort Development
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 | ¥4.5 billion | ¥5.6 billion | ¥6.9 billion | ¥8.2 billion | ¥10.5 billion |
| Ordinary income (loss) | ¥-0.3 billion | ¥0.3 billion | ¥1.1 billion | ¥1.6 billion | ¥2.2 billion |
| Net income (loss) attributable to owners of parent | ¥-0.5 billion | ¥32.05 million | ¥1.0 billion | ¥1.1 billion | ¥1.6 billion |
| Comprehensive income | ¥-0.5 billion | ¥68.65 million | ¥1.0 billion | ¥1.2 billion | ¥1.7 billion |
| Net assets | ¥5.1 billion | ¥5.1 billion | ¥5.9 billion | ¥7.1 billion | ¥8.7 billion |
| Total assets | ¥6.9 billion | ¥7.2 billion | ¥7.6 billion | ¥11.0 billion | ¥13.4 billion |
| Net assets per share | 106.63 yen | 105 yen | 123.65 yen | 146.13 yen | 178.67 yen |
| Basic earnings (loss) per share | -10.4 yen | 0.7 yen | 20.94 yen | 24.01 yen | 34.68 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 20.91 yen | 23.95 yen | 34.56 yen |
| Equity-to-asset ratio | 70.2% | 66.4% | 73.9% | 60.7% | 61.2% |
| Return on equity | Could not be retrieved | 0.7% | 18.3% | 17.8% | 21.3% |
| Net cash provided by (used in) operating activities | ¥-0.2 billion | ¥1.2 billion | ¥1.6 billion | ¥2.0 billion | ¥2.7 billion |
| Net cash provided by (used in) investing activities | ¥-1.1 billion | ¥-0.6 billion | ¥-1.4 billion | ¥-2.7 billion | ¥-2.8 billion |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | ¥-0.2 billion | ¥-0.9 billion | ¥2.1 billion | ¥0.4 billion |
| Cash and cash equivalents | ¥2.0 billion | ¥2.4 billion | ¥1.7 billion | ¥3.1 billion | ¥3.5 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.9 billion | ¥0.7 billion | ¥0.7 billion | ¥0.9 billion | ¥1.0 billion |
| Ordinary income (loss) | ¥0.5 billion | ¥0.3 billion | ¥0.2 billion | ¥0.2 billion | ¥0.8 billion |
| Net income (loss) | ¥0.4 billion | ¥-87.77 million | ¥0.3 billion | ¥0.2 billion | ¥0.8 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 48,001,200 shares | 48,001,200 shares | 48,008,700 shares | 48,008,700 shares | 48,008,700 shares |
| Net assets | ¥2.8 billion | ¥2.6 billion | ¥2.8 billion | ¥3.0 billion | ¥3.7 billion |
| Total assets | ¥3.2 billion | ¥2.7 billion | ¥3.1 billion | ¥5.4 billion | ¥6.9 billion |
| Net assets per share | 60.38 yen | 56.12 yen | 59.99 yen | 63.93 yen | 80.62 yen |
| Dividend per share | 7 yen | 7 yen | 7 yen | 10 yen | 3.5 yen |
| Basic earnings (loss) per share | 9.17 yen | -1.93 yen | 6.14 yen | 5.19 yen | 18.36 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 6.13 yen | 5.17 yen | 18.3 yen |
| Equity-to-asset ratio | 86.8% | 94.5% | 88.6% | 53.9% | 53.8% |
| Return on equity | 15.5% | Could not be retrieved | 10.6% | 8.4% | 25.4% |
| Payout ratio | 76.3% | -362.7% | 114.0% | 192.7% | 19.1% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 7/2025 | ¥3.5 | Could not be retrieved | 19.1% | Stock split or share consolidation noted |
| FY ending 7/2024 | ¥10 | Could not be retrieved | 192.7% | |
| FY ending 7/2023 | ¥7 | Could not be retrieved | 114.0% | |
| FY ending 7/2022 | ¥7 | Could not be retrieved | -362.7% | |
| FY ending 7/2021 | ¥7 | Could not be retrieved | 76.3% |
Nippon Ski Resort Development
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Nippon Ski Resort Development
Unit %Source Annual securities reports
- Financial institutions0.91%
- Securities firms0.98%
- Other corporations66.36%
- Foreign holders (institutions)6.37%
- Foreign holders (individuals)0.11%
- Individuals and others25.26%
- Government and municipalities0.01%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 日本駐車場開発株式会社 | 68.6% | 31,492,200 |
| 2 | OKASAN INTERNATIONAL (ASIA) LIMITED(常任代理人 岡三証券株式会社) | 2.61% | 1,200,000 |
| 3 | 鈴木 周平 | 1.73% | 795,449 |
| 4 | HOTEL LOTTE CO.,LTD.(常任代理人 LOTTE HOTEL TOKYO OFFICE) | 0.87% | 399,600 |
| 5 | 佐々木 嶺一 | 0.66% | 304,500 |
| 6 | 髙梨 光 | 0.56% | 256,333 |
| 7 | 野村證券㈱ | 0.53% | 244,900 |
| 8 | ㈱日本カストディ銀行(信託口) | 0.53% | 242,700 |
| 9 | MSIP CLIENT SECURITIES(常任代理人 モルガン・スタンレーMUFG証券株式会社) | 0.46% | 213,400 |
| 10 | BNP PARIBAS | 0.43% | 199,700 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 7/2025 | ¥2.8 billion |
| FY ending 7/2020 | ¥1.1 billion |
Revenue scale in the same industry
Nippon Ski Resort Development
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
- … 307 companies
- 311 ABISTFY Sep 2025 ¥10.6B
- 312 HEIAN CEREMONY SERVICEFY Mar 2025 ¥10.6B
- 313 Nippon Ski Resort DevelopmentThis companyFY Jul 2025 ¥10.5B
- 314 セルムFY Mar 2026 ¥10.3B
- 315 CocolonetFY Mar 2025 ¥10.1B
- … 356 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥39.00 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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.7 billion | Consolidated |
| Net sales | ¥10.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.8 billion | Consolidated |
| Diluted earnings per share | 34.56 yen | Consolidated |
| Cash and cash equivalents | ¥3.5 billion | Consolidated |
| Net assets | ¥8.7 billion | Consolidated |
| Ordinary income (loss) | ¥2.2 billion | Consolidated |
| Total assets | ¥13.4 billion | Consolidated |
| Return on equity | 21.3% | Consolidated |
| Equity-to-asset ratio | 61.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.4 billion | Consolidated |
| Basic earnings (loss) per share | 34.68 yen | Consolidated |
| Net assets per share | 178.67 yen | Consolidated |
| Dividend per share | 3.5 yen | Parent only |
| Net sales | ¥1.0 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Diluted earnings per share | 18.3 yen | Parent only |
| Total number of issued shares (common stock) | 48,008,700 shares | Parent only |
| Net assets | ¥3.7 billion | Parent only |
| Ordinary income (loss) | ¥0.8 billion | Parent only |
| Total assets | ¥6.9 billion | Parent only |
| Return on equity | 25.4% | Parent only |
| Equity-to-asset ratio | 53.8% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 19.1% | Parent only |
| Basic earnings (loss) per share | 18.36 yen | Parent only |
| Net assets per share | 80.62 yen | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 250 people | Consolidated |
| Number of employees | 250 people | Consolidated |
| Wage gap between men and women (all employees) | 62.7% | Parent only |
| Average length of service (years) | 4.1 years | Parent only |
| Average annual salary | ¥5.23 million | Parent only |
| Average age (years) | 35.9 years old | Parent only |
| Number of employees | 107 people | Parent only |
| Number of employees | 107 people | Parent only |
| Wage gap between men and women (regular employees) | 62.7% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 520 people | Consolidated |
| Average number of temporary employees | 520 people | Consolidated |
| Number of consolidated subsidiaries | 9 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 50.0% | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Average number of temporary employees | 1 people | Parent only |
| Total return on the share price index | 84.0% | Parent only |
| Ratio of female employees in managerial positions | 11.8% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 35,348,782 shares | Consolidated |
| Total number of shares held treasury shares etc | 2,100,200 shares | Consolidated |
| Number of shares | 48,008,700 shares | Consolidated |
| Shareholding ratio treasury shares etc | 4.4% | Consolidated |
| Shareholding ratio | 77.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 2,100,200 shares | Consolidated |
| Number of voting rights | 458,980 units | Consolidated |
| Carrying amount on the balance sheet | ¥7.53 million | Consolidated |
| Number of issues | 5 issues | Consolidated |
| Total shareholder return | 61.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥2.8 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥39.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥39.00 million | Consolidated |
Balance sheet (117 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥5.00 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥60.02 million | Consolidated |
| Goodwill | ¥69.59 million | Consolidated |
| Lease obligations | ¥19.51 million | Consolidated |
| Lease obligations | ¥21.28 million | Consolidated |
| Retained earnings | ¥6.2 billion | Consolidated |
| Raw materials and supplies | ¥0.1 billion | Consolidated |
| Merchandise | ¥88.05 million | Consolidated |
| Non-current liabilities | ¥2.7 billion | Consolidated |
| Non-current assets | ¥8.2 billion | Consolidated |
| Land | ¥0.8 billion | Consolidated |
| Accounts receivable - trade | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥1.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥4.6 billion | Consolidated |
| Buildings and structures, net | ¥2.7 billion | Consolidated |
| Construction in progress | ¥0.8 billion | Consolidated |
| Investments and other assets | ¥0.4 billion | Consolidated |
| Investment securities | ¥9.18 million | Consolidated |
| Subscription rights to shares | ¥42.07 million | Consolidated |
| Property, plant and equipment | ¥7.6 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Accrued consumption taxes | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥8.2 billion | Consolidated |
| Inventories | ¥1.0 billion | Consolidated |
| Inventories | ¥1.0 billion | Consolidated |
| Machinery and equipment | ¥4.9 billion | Consolidated |
| Machinery and equipment, net | ¥2.8 billion | Consolidated |
| Current liabilities | ¥2.0 billion | Consolidated |
| Current assets | ¥5.2 billion | Consolidated |
| Accumulated depreciation | ¥-1.0 billion | Consolidated |
| Accumulated depreciation | ¥-1.9 billion | Consolidated |
| Accumulated depreciation | ¥-2.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.8 billion | Consolidated |
| Intangible assets | ¥0.1 billion | Consolidated |
| Cash and cash equivalents | ¥3.5 billion | Consolidated |
| Cash and deposits | ¥3.5 billion | Consolidated |
| Net assets | ¥8.7 billion | Consolidated |
| Net assets | ¥8.7 billion | Consolidated |
| Total assets | ¥13.4 billion | Consolidated |
| Deferred tax liabilities | ¥0.45 million | Consolidated |
| Deferred tax assets | ¥0.3 billion | Consolidated |
| Treasury stock | ¥-0.5 billion | Consolidated |
| Liabilities | ¥4.7 billion | Consolidated |
| Liabilities and net assets | ¥13.4 billion | Consolidated |
| Real estate for sale | ¥0.8 billion | Consolidated |
| Accounts payable - trade | ¥43.34 million | Consolidated |
| Capital surplus | ¥1.5 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Vehicle and delivery equipment | ¥1.1 billion | Consolidated |
| Vehicles, net | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥2.7 billion | Consolidated |
| Non-controlling interests | ¥0.5 billion | Consolidated |
| Current portion of long-term loans payable | ¥0.7 billion | Consolidated |
| Other | ¥16.48 million | Parent only |
| Other | ¥0.32 million | Parent only |
| Other | ¥39.06 million | Parent only |
| Other capital surplus | ¥0.4 billion | Parent only |
| Software | ¥3.31 million | Parent only |
| Software in progress | ¥39.29 million | Parent only |
| Lease receivables | ¥7.90 million | Parent only |
| Retained earnings | ¥1.8 billion | Parent only |
| Unearned revenue | ¥6.31 million | Parent only |
| Prepaid expenses | ¥53.44 million | Parent only |
| Raw materials and supplies | ¥0.52 million | Parent only |
| Merchandise | ¥20.55 million | Parent only |
| Right of trademark | ¥0.35 million | Parent only |
| Non-current liabilities | ¥2.6 billion | Parent only |
| Non-current assets | ¥4.3 billion | Parent only |
| Land | ¥0.2 billion | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥6.92 million | Parent only |
| Buildings and accompanying facilities net | ¥13.80 million | Parent only |
| Construction in progress | ¥6.01 million | Parent only |
| Investments and other assets | ¥3.7 billion | Parent only |
| Subscription rights to shares | ¥42.07 million | Parent only |
| Property, plant and equipment | ¥0.5 billion | Parent only |
| Accounts receivable - other | ¥0.1 billion | Parent only |
| Income taxes payable | ¥10.29 million | Parent only |
| Accrued consumption taxes | ¥1.29 million | Parent only |
| Accrued expenses | ¥32.36 million | Parent only |
| Accounts payable - other | ¥61.26 million | Parent only |
| Shareholders' equity | ¥3.7 billion | Parent only |
| Inventories | ¥0.8 billion | Parent only |
| Inventories | ¥0.8 billion | Parent only |
| Machinery and equipment, net | ¥0.2 billion | Parent only |
| Current liabilities | ¥0.6 billion | Parent only |
| Current assets | ¥2.6 billion | Parent only |
| Intangible assets | ¥42.95 million | Parent only |
| Cash and deposits | ¥0.9 billion | Parent only |
| Net assets | ¥3.7 billion | Parent only |
| Net assets | ¥3.7 billion | Parent only |
| Total assets | ¥6.9 billion | Parent only |
| Retained earnings brought forward | ¥1.8 billion | Parent only |
| Treasury stock | ¥-0.5 billion | Parent only |
| Liabilities | ¥3.1 billion | Parent only |
| Liabilities and net assets | ¥6.9 billion | Parent only |
| Real estate for sale | ¥0.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.4 billion | Parent only |
| Capital surplus | ¥1.4 billion | Parent only |
| Legal capital surplus | ¥1.0 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Provision for bonuses | ¥14.00 million | Parent only |
| Vehicles, net | ¥34.74 million | Parent only |
| Long-term loans payable | ¥2.5 billion | Parent only |
| Long-term prepaid expenses | ¥4.34 million | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥49.33 million | Parent only |
| Shares of subsidiaries and associates | ¥1.4 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥2.8 billion | Parent only |
| Deposits received | ¥64.90 million | Parent only |
| Current portion of long term loans receivable from subsidiaries and affiliates | ¥0.5 billion | Parent only |
| Current portion of long-term loans payable | ¥0.4 billion | Parent only |
Statement of income (76 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.13 million | Consolidated |
| Other | ¥0.25 million | Consolidated |
| Other | ¥0.61 million | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Subsidy income | ¥7.42 million | Consolidated |
| Comprehensive income | ¥1.7 billion | Consolidated |
| Insurance | ¥5.44 million | Consolidated |
| Interest income | ¥1.61 million | Consolidated |
| Operating income | ¥2.2 billion | Consolidated |
| Non-operating income | ¥46.55 million | Consolidated |
| Non-operating expenses | ¥56.18 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.7 billion | Consolidated |
| Gain on sales of non-current assets | ¥3.36 million | Consolidated |
| Loss on retirement of non-current assets | ¥21.25 million | Consolidated |
| Cost of sales | ¥5.8 billion | Consolidated |
| Gross profit (loss) | ¥4.7 billion | Consolidated |
| Net sales | ¥10.5 billion | Consolidated |
| Donations | ¥8.64 million | Consolidated |
| Advertising expenses | ¥0.3 billion | Consolidated |
| Net income | ¥1.6 billion | Consolidated |
| Net income | ¥1.6 billion | Consolidated |
| Net income (loss) | ¥1.7 billion | Consolidated |
| Net income (loss) | ¥1.7 billion | Consolidated |
| Directors' compensations | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.8 billion | Consolidated |
| Interest expenses | ¥33.09 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥0.88 million | Consolidated |
| Income taxes - current | ¥0.5 billion | Consolidated |
| Income taxes | ¥0.5 billion | Consolidated |
| Income taxes - deferred | ¥-17.21 million | Consolidated |
| Impairment loss | ¥5.80 million | Consolidated |
| Extraordinary income | ¥4.85 million | Consolidated |
| Extraordinary loss | ¥27.05 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥2.2 billion | Consolidated |
| Income (loss) before income taxes | ¥2.2 billion | Consolidated |
| Ordinary income | ¥2.2 billion | Consolidated |
| Salaries and allowances | ¥0.2 billion | Consolidated |
| Purchase of treasury stock | ¥-0.06 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.4 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.4 billion | Consolidated |
| Miscellaneous income | ¥8.44 million | Consolidated |
| Other | ¥14.19 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥0.1 billion | Consolidated |
| Other | ¥2.21 million | Parent only |
| Other | ¥0.20 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest income | ¥36.98 million | Parent only |
| Dividend income | ¥0.9 billion | Parent only |
| Operating income | ¥-0.2 billion | Parent only |
| Non-operating income | ¥1.0 billion | Parent only |
| Non-operating expenses | ¥35.09 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 |
| Donations | ¥5.60 million | Parent only |
| Advertising expenses | ¥0.1 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Net income (loss) | ¥0.8 billion | Parent only |
| Directors' compensations | ¥92.45 million | Parent only |
| Interest expenses | ¥29.30 million | Parent only |
| Gain on reversal of share acquisition rights | ¥0.88 million | Parent only |
| Business consignment expenses | ¥0.1 billion | Parent only |
| Income taxes - current | ¥-52.46 million | Parent only |
| Income taxes | ¥-52.46 million | Parent only |
| Depreciation | ¥7.54 million | Parent only |
| Extraordinary income | ¥8.66 million | Parent only |
| Income (loss) before income taxes | ¥0.8 billion | Parent only |
| Ordinary income | ¥0.8 billion | Parent only |
| Salaries and allowances | ¥0.1 billion | Parent only |
| Purchase of treasury stock | ¥-0.06 million | Parent only |
| Selling, general and administrative expenses | ¥0.8 billion | Parent only |
| Provision for bonuses | ¥12.78 million | Parent only |
| Reversal of provision for loss on business of subsidiaries and associates | ¥7.79 million | Parent only |
Accounts unique to this company (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥21.52 million | Consolidated |
| Revenue | ¥93.43 million | Consolidated |
| Revenue | ¥-0.02 million | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥93.43 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.1 billion | Consolidated |
| Total changes during the period | ¥0.8 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-7.25 million | Parent only |
Statement of cash flows (46 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other payments | ¥7.35 million | Consolidated |
| Other payments | ¥-13.16 million | Consolidated |
| Other payments | ¥-0.06 million | Consolidated |
| Amortization of goodwill | ¥4.97 million | Consolidated |
| Proceeds from exercise of stock options | ¥69.95 million | Consolidated |
| Repayment of lease liabilities-FinCF | ¥-33.29 million | Consolidated |
| Decrease (increase) in lease receivables | ¥40.04 million | Consolidated |
| Payments for transfer of business2 | ¥-80.30 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥5.47 million | Consolidated |
| Proceeds from insurance income | ¥5.49 million | Consolidated |
| Interest expenses paid | ¥-33.01 million | Consolidated |
| Interest and dividends income received | ¥1.63 million | Consolidated |
| Increase (decrease) in advances received | ¥-78.16 million | Consolidated |
| Decrease (increase) in prepaid expenses | ¥-5.28 million | Consolidated |
| Proceeds from subsidy income | ¥7.42 million | Consolidated |
| Subsidy income | ¥-7.42 million | Consolidated |
| Insurance | ¥-5.44 million | Consolidated |
| Interest and dividend income | ¥-1.72 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-3.36 million | Consolidated |
| Loss on retirement of non-current assets | ¥21.25 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-88.74 million | Consolidated |
| Subtotal | ¥3.1 billion | Consolidated |
| Interest expenses | ¥33.09 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-0.88 million | Consolidated |
| Purchase of property plant and equipment | ¥-2.7 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥62.18 million | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-21.25 million | Consolidated |
| (Increase) decrease in accounts receivables other | ¥16.55 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥-2.43 million | Consolidated |
| Decrease in consumption taxes payable | ¥-42.42 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥74.99 million | Consolidated |
| Share-based payment expenses | ¥17.10 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.2 billion | Consolidated |
| Income taxes paid | ¥-0.4 billion | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Impairment loss | ¥5.80 million | Consolidated |
| Purchase of intangible assets | ¥-69.03 million | Consolidated |
| Increase in short term loans payable | ¥0.5 billion | Consolidated |
| Decrease in short term loans payable | ¥-0.5 billion | Consolidated |
| Decrease increase in advances paid | ¥-13.85 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥52.90 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥1.1 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.5 billion | Consolidated |
| Dividends paid to non-controlling interests | ¥-24.57 million | Consolidated |
| Increase (decrease) in deposits | ¥23.97 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.7 billion | Consolidated | Disclosed |
| Dividend per share | 4 | Parent only | Disclosed |
| Number of employees | 250 | Consolidated | Disclosed |
| Net assets | ¥8.7 billion | Consolidated | Disclosed |
| Net sales | ¥10.5 billion | Consolidated | Disclosed |
| Operating income | ¥2.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥2.2 billion | Consolidated | Disclosed |
| Net income | ¥1.6 billion | Consolidated | Disclosed |
| Total assets | ¥13.4 billion | Consolidated | Disclosed |
| Operating margin | 21.5% | Consolidated | Calculated |
| Net margin | 15.2% | Consolidated | Calculated |
| Sales per employee | 41847068 yen | Consolidated | Calculated |
| Total asset turnover | 0.78 times | Consolidated | Calculated |
| Net assets to total assets | 64.9% | Consolidated | Calculated |