M&Aキャピタルパートナーズ
M&Aキャピタルパートナーズ株式会社
Company highlights
The latest annual dividend per share is higher than the year before.
Key figures
Period Oct 2024 to Sep 2025ConsolidatedIFRS
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
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Cost of sales | ¥14.5 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥6.2 billion | Consolidated | |
| Advertising expenses | ¥1.4 billion | Parent only | |
| Rents | ¥0.8 billion | Parent only | |
| Commission fees | ¥0.7 billion | Parent only | |
| Depreciation | ¥0.3 billion | Parent only | |
| Taxes and dues | ¥0.2 billion | Parent only | |
| Bonuses | ¥0.2 billion | Parent only | |
| Recruiting expenses | ¥0.2 billion | Parent only | |
| Fee expenses | ¥0.2 billion | Parent only | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Provision for directors' bonuses | ¥14.24 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥13.1 billion | Parent only |
| Ordinary income | ¥8.1 billion | Parent only | |
| Operating income | ¥7.1 billion | Consolidated | |
| Net income | ¥5.1 billion | Consolidated |
M&Aキャピタルパートナーズ
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Cost of sales ¥14.5 billion
- Selling general and administrative expenses IFRS ¥6.2 billion
- Advertising expenses ¥1.4 billion
- Rents ¥0.8 billion
- Commission fees ¥0.7 billion
- Depreciation ¥0.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
M&Aキャピタルパートナーズ
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
M&Aキャピタルパートナーズ
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥15.2B | ¥20.7B | ¥20.9B | ¥19.2B | ¥22.4B |
| Year on year (%) | +27.7%◆ | +36.6%◆ | +0.7% | -8.1% | +17.1% |
| Ordinary income (loss) | ¥6.6B | ¥9.8B | ¥7.5B | ¥6.4B | ¥7.9B |
| Change from prior year | +30.4% | +48.2% | -23.5% | -14.6% | +23.4% |
| Ordinary income (loss) as a share of Net sales | 43.5% | 47.2% | 35.8% | 33.3% | 35.1% |
| Change (percentage points) | +0.9 points | +3.7 points◆ | -11.3 points◆ | -2.5 points◆ | +1.8 points |
Fiscal periods marked for changes
Earlier fiscal periods (7)
- 2014Net sales year on year +44.0%, Ordinary income (loss) as a share of revenue -3.4 points
- 2015Net sales year on year +70.8%, Ordinary income (loss) as a share of revenue +5.1 points
- 2016Net sales year on year +31.9%, Ordinary income (loss) as a share of revenue -4.0 points
- 2018Ordinary income (loss) as a share of revenue -3.9 points
- 2019Net sales year on year +57.0%, Ordinary income (loss) as a share of revenue +7.1 points
- 2020Ordinary income (loss) as a share of revenue -4.0 points
- 2021Net sales year on year +27.7%
- 2022Net sales year on year +36.6%, Ordinary income (loss) as a share of revenue +3.7 points
- 2023Ordinary income (loss) as a share of revenue -11.3 points
- 2024Ordinary income (loss) as a share of revenue -2.5 points
M&Aキャピタルパートナーズ
Earnings and net assets per share over time
Unit yenSource Annual securities reports
M&Aキャピタルパートナーズ
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (29 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Profit (loss) before tax (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥6.5 billion | ¥7.2 billion |
| Profit (loss) attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥4.5 billion | ¥5.1 billion |
| Comprehensive income attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥4.7 billion | ¥4.3 billion |
| Equity attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | ¥36.6 billion | ¥40.0 billion | ¥43.3 billion |
| Total assets (IFRS) | Could not be retrieved | Could not be retrieved | ¥49.5 billion | ¥51.8 billion | ¥55.8 billion |
| Equity attributable to owners of parent per share (IFRS) | Could not be retrieved | Could not be retrieved | 1,153.3 yen | 1,260.08 yen | 1,362.9 yen |
| Basic earnings (loss) per share (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | 142.04 yen | 159.66 yen |
| Diluted earnings (loss) per share (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | 140.08 yen | 157.16 yen |
| Ratio of equity attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | 74.0% | 77.3% | 77.6% |
| Return on equity attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | 11.8% | 12.2% |
| Net cash provided by (used in) operating activities (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥4.9 billion | ¥9.5 billion |
| Net cash provided by (used in) investing activities (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-2.7 billion | ¥-26.1 billion |
| Net cash provided by (used in) financing activities (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-2.3 billion | ¥-2.3 billion |
| Cash and cash equivalents (IFRS) | Could not be retrieved | Could not be retrieved | ¥35.3 billion | ¥35.1 billion | ¥16.2 billion |
| Net sales | ¥15.2 billion | ¥20.7 billion | ¥20.9 billion | ¥19.2 billion | ¥22.4 billion |
| Ordinary income (loss) | ¥6.6 billion | ¥9.8 billion | ¥7.5 billion | ¥6.4 billion | ¥7.9 billion |
| Net income (loss) attributable to owners of parent | ¥4.3 billion | ¥6.8 billion | ¥4.2 billion | ¥4.5 billion | ¥5.5 billion |
| Comprehensive income | ¥4.3 billion | ¥6.8 billion | ¥4.2 billion | ¥4.6 billion | ¥4.7 billion |
| Net assets | ¥25.8 billion | ¥32.6 billion | ¥37.2 billion | ¥40.4 billion | ¥43.9 billion |
| Total assets | ¥30.8 billion | ¥39.9 billion | ¥43.9 billion | ¥47.1 billion | ¥51.9 billion |
| Net assets per share | 804.92 yen | 1,018.67 yen | 1,152.19 yen | 1,257.84 yen | 1,366.34 yen |
| Basic earnings (loss) per share | 136.65 yen | 214.21 yen | 133.17 yen | 140.58 yen | 173.65 yen |
| Diluted earnings per share | 132.25 yen | 208.93 yen | 130.4 yen | 138.64 yen | 170.94 yen |
| Equity-to-asset ratio | 82.9% | 81.0% | 83.3% | 84.7% | 83.6% |
| Return on equity | 18.8% | 23.5% | 12.3% | 11.7% | 13.2% |
| Net cash provided by (used in) operating activities | ¥6.0 billion | ¥8.5 billion | ¥4.7 billion | ¥3.8 billion | ¥8.3 billion |
| Net cash provided by (used in) investing activities | ¥-0.9 billion | ¥-91.98 million | ¥-1.3 billion | ¥-2.7 billion | ¥-26.1 billion |
| Net cash provided by (used in) financing activities | ¥0.8 billion | ¥-12.38 million | ¥0.2 billion | ¥-1.3 billion | ¥-1.1 billion |
| Cash and cash equivalents | ¥23.3 billion | ¥31.7 billion | ¥35.3 billion | ¥35.1 billion | ¥16.2 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥13.8 billion | ¥17.8 billion | ¥19.7 billion | ¥17.3 billion | ¥20.7 billion |
| Ordinary income (loss) | ¥6.9 billion | ¥9.1 billion | ¥8.2 billion | ¥6.5 billion | ¥8.1 billion |
| Net income (loss) | ¥4.7 billion | ¥6.1 billion | ¥5.3 billion | ¥4.6 billion | ¥5.1 billion |
| Capital stock | ¥2.9 billion | ¥2.9 billion | ¥2.9 billion | ¥2.9 billion | ¥2.9 billion |
| Total number of issued shares (common stock) | 31,717,000 shares | 31,729,000 shares | 31,759,000 shares | 31,759,000 shares | 31,759,000 shares |
| Net assets | ¥26.0 billion | ¥32.2 billion | ¥37.8 billion | ¥41.2 billion | ¥44.3 billion |
| Total assets | ¥30.5 billion | ¥38.2 billion | ¥44.1 billion | ¥47.3 billion | ¥51.7 billion |
| Net assets per share | 811.24 yen | 1,004.85 yen | 1,173.73 yen | 1,283.71 yen | 1,379.07 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 40 yen | 40 yen | 52.1 yen |
| Basic earnings (loss) per share | 147.74 yen | 193.4 yen | 168.54 yen | 144.85 yen | 160.49 yen |
| Diluted earnings per share | 142.98 yen | 188.64 yen | 165.03 yen | 142.86 yen | 157.98 yen |
| Equity-to-asset ratio | 84.3% | 83.4% | 84.5% | 86.3% | 84.7% |
| Return on equity | 20.3% | 21.3% | 15.5% | 11.8% | 12.0% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 23.7% | 27.6% | 32.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 9/2025 | ¥52.1 | Could not be retrieved | 32.5% | |
| FY ending 9/2024 | ¥40 | Could not be retrieved | 27.6% | |
| FY ending 9/2023 | ¥40 | Could not be retrieved | 23.7% |
M&Aキャピタルパートナーズ
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
M&Aキャピタルパートナーズ
Unit %Source Annual securities reports
- Financial institutions11.95%
- Securities firms2.87%
- Other corporations0.26%
- Foreign holders (institutions)23.10%
- Foreign holders (individuals)0.01%
- Individuals and others61.81%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 中村 悟 | 42.74% | 13,573,240 |
| 2 | 十亀 洋三 | 6.61% | 2,100,000 |
| 3 | 日本マスタートラスト信託銀行株式会社(信託口) | 6.52% | 2,071,900 |
| 4 | 株式会社日本カストディ銀行(信託口) | 4.8% | 1,525,500 |
| 5 | CEPLUX - THE INDEPENDENT UCITS PLATFORM 2(常任代理人 シティバンク、エヌ・エイ東京支店) | 3.2% | 1,015,600 |
| 6 | 土屋 淳 | 2.3% | 729,600 |
| 7 | THE BANK OF NEW YORK MELLON 140040(常任代理人 株式会社みずほ銀行決済営業部) | 2.15% | 683,348 |
| 8 | 野村證券株式会社 | 1.92% | 610,286 |
| 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) | 1.51% | 480,804 |
| 10 | NORTHERN TRUST CO.(AVFC)RE IEDU UCITS CLIENTS NON LENDING 15 PCT TREATY ACCOUNT(常任代理人 香港上海銀行東京支店) | 1.42% | 450,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 9/2025 | ¥86.82 million |
| FY ending 9/2020 | ¥90.30 million |
Revenue scale in the same industry
M&Aキャピタルパートナーズ
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
- … 186 companies
- 190 UNIVERSAL ENGEISHAFY Jun 2026 ¥22.5B
- 191 IKKFY Oct 2025 ¥22.5B
- 192 M&AキャピタルパートナーズThis companyFY Sep 2025 ¥22.4B
- 193 GIG WorksFY Oct 2025 ¥22.3B
- 194 Living PlatformFY Mar 2026 ¥22.1B
- … 477 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| Audit fees (this year, total) | ¥41.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥22.4 billion | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥-64.61 million | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥41.50 million | Parent only |
| Revenue | ¥1.0 billion | Parent only |
| Revenue | ¥28.39 million | Parent only |
| Revenue | ¥0.3 billion | Parent only |
Major management indicators (5 years) (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥4.7 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥8.3 billion | Consolidated |
| Net cash provided by (used in) operating activities (IFRS) | ¥9.5 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 159.66 yen | Consolidated |
| Net sales | ¥22.4 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 157.16 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥5.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥4.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-26.1 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-26.1 billion | Consolidated |
| Diluted earnings per share | 170.94 yen | Consolidated |
| Cash and cash equivalents | ¥16.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥16.2 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥7.2 billion | Consolidated |
| Net assets | ¥43.9 billion | Consolidated |
| Ordinary income (loss) | ¥7.9 billion | Consolidated |
| Total assets | ¥51.9 billion | Consolidated |
| Total assets (IFRS) | ¥55.8 billion | Consolidated |
| Return on equity | 13.2% | Consolidated |
| Equity-to-asset ratio | 83.6% | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥43.3 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 12.2% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 77.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥5.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-1.1 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-2.3 billion | Consolidated |
| Basic earnings (loss) per share | 173.65 yen | Consolidated |
| Net assets per share | 1,366.34 yen | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 1,362.9 yen | Consolidated |
| Dividend per share | 52.1 yen | Parent only |
| Net sales | ¥20.7 billion | Parent only |
| Net income (loss) | ¥5.1 billion | Parent only |
| Diluted earnings per share | 157.98 yen | Parent only |
| Total number of issued shares (common stock) | 31,759,000 shares | Parent only |
| Net assets | ¥44.3 billion | Parent only |
| Ordinary income (loss) | ¥8.1 billion | Parent only |
| Total assets | ¥51.7 billion | Parent only |
| Return on equity | 12.0% | Parent only |
| Equity-to-asset ratio | 84.7% | Parent only |
| Capital stock | ¥2.9 billion | Parent only |
| Payout ratio | 32.5% | Parent only |
| Basic earnings (loss) per share | 160.49 yen | Parent only |
| Net assets per share | 1,379.07 yen | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 364 people | Consolidated |
| Number of employees | 364 people | Consolidated |
| Number of employees | 364 people | Consolidated |
| Average length of service (years) | 3.3 years | Parent only |
| Average annual salary | ¥22.66 million | Parent only |
| Average age (years) | 32.4 years old | Parent only |
| Number of employees | 296 people | Parent only |
| Number of employees | 296 people | Parent only |
| Number of employees | 296 people | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 23,240,278 shares | Consolidated |
| Total number of shares held treasury shares etc | 400 shares | Consolidated |
| Number of shares | 31,759,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 73.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 400 shares | Consolidated |
| Number of voting rights | 317,399 units | Consolidated |
| Carrying amount on the balance sheet | ¥1.7 billion | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 68.0% | Parent only |
Other disclosed items (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total return on the share price index | 193.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥86.82 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥41.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥41.50 million | Consolidated |
Balance sheet (105 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥-0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥-0.1 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥90.64 million | Consolidated |
| Other current liabilities clifrs | ¥1.5 billion | Consolidated |
| Other current assets caifrs | ¥0.4 billion | Consolidated |
| Other components of equity IFRS | ¥-0.6 billion | Consolidated |
| Other financial liabilities | ¥1.54 million | Consolidated |
| Other financial assets | ¥5.58 million | Consolidated |
| Other financial assets | ¥2.9 billion | Consolidated |
| Other non current liabilities nclifrs | ¥1.0 billion | Consolidated |
| Other non current assets ncaifrs | ¥33.16 million | Consolidated |
| Lease obligations | ¥1.2 billion | Consolidated |
| Lease obligations | ¥1.9 billion | Consolidated |
| Right of use assets IFRS | ¥2.7 billion | Consolidated |
| Retained earnings IFRS | ¥37.6 billion | Consolidated |
| Trademarks accumulated amortization and impairment losses IFRS | ¥-0.3 billion | Consolidated |
| Trademarks acquisition cost IFRS | ¥0.3 billion | Consolidated |
| Trademarks IFRS | ¥0.96 million | Consolidated |
| Trade and other payables clifrs | ¥2.7 billion | Consolidated |
| Trade and other receivables caifrs | ¥0.3 billion | Consolidated |
| Contract liabilities | ¥1.4 billion | Consolidated |
| Short term time deposits | ¥30.0 billion | Consolidated |
| Buildings and accompanying facilities | ¥1.1 billion | Consolidated |
| Buildings and accompanying facilities | ¥-0.3 billion | Consolidated |
| Buildings and accompanying facilities IFRS | ¥0.7 billion | Consolidated |
| Provisions clifrs | ¥5.23 million | Consolidated |
| Provisions nclifrs | ¥0.9 billion | Consolidated |
| Property, plant and equipment | ¥1.5 billion | Consolidated |
| Property, plant and equipment | ¥-0.6 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.9 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.9 billion | Consolidated |
| Income taxes receivable | ¥19.20 million | Consolidated |
| Income taxes payable | ¥1.3 billion | Consolidated |
| Total current liabilities IFRS | ¥8.0 billion | Consolidated |
| Current assets IFRS | ¥46.9 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-0.4 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥0.5 billion | Consolidated |
| Intangible assets IFRS | ¥91.61 million | Consolidated |
| Intangible assets IFRS | ¥91.61 million | Consolidated |
| Cash and cash equivalents (IFRS) | ¥16.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥16.2 billion | Consolidated |
| Net assets | ¥43.3 billion | Consolidated |
| Net assets | ¥43.3 billion | Consolidated |
| Total assets | ¥55.8 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥0.5 billion | Consolidated |
| Deferred tax assets IFRS | ¥2.2 billion | Consolidated |
| Treasury shares IFRS | ¥-0.42 million | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥43.3 billion | Consolidated |
| Liabilities and equity IFRS | ¥55.8 billion | Consolidated |
| Liabilities IFRS | ¥12.5 billion | Consolidated |
| Capital surplus IFRS | ¥2.9 billion | Consolidated |
| Share capital IFRS | ¥2.9 billion | Consolidated |
| Net defined benefit liability | ¥79.06 million | Consolidated |
| Non current labilities IFRS | ¥4.5 billion | Consolidated |
| Non current assets IFRS | ¥8.9 billion | Consolidated |
| Other | ¥68.40 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-0.6 billion | Parent only |
| Software | ¥11.02 million | Parent only |
| Investments in capital | ¥10.00 million | Parent only |
| Retained earnings | ¥38.6 billion | Parent only |
| Prepaid expenses | ¥0.3 billion | Parent only |
| Non-current liabilities | ¥1.0 billion | Parent only |
| Non-current assets | ¥7.1 billion | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Contract liabilities | ¥1.1 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Buildings and accompanying facilities | ¥0.7 billion | Parent only |
| Provision for directors' bonuses | ¥6.67 million | Parent only |
| Investments and other assets | ¥6.3 billion | Parent only |
| Investment securities | ¥1.7 billion | Parent only |
| Lease and guarantee deposits | ¥0.5 billion | Parent only |
| Subscription rights to shares | ¥0.5 billion | Parent only |
| Property, plant and equipment | ¥0.8 billion | Parent only |
| Income taxes payable | ¥1.3 billion | Parent only |
| Accrued consumption taxes | ¥0.5 billion | Parent only |
| Accrued expenses | ¥0.3 billion | Parent only |
| Dividends payable | ¥0.84 million | Parent only |
| Accounts payable - other | ¥2.6 billion | Parent only |
| Shareholders' equity | ¥44.4 billion | Parent only |
| Current liabilities | ¥6.3 billion | Parent only |
| Current assets | ¥44.6 billion | Parent only |
| Intangible assets | ¥11.02 million | Parent only |
| Cash and deposits | ¥44.0 billion | Parent only |
| Net assets | ¥44.3 billion | Parent only |
| Net assets | ¥44.3 billion | Parent only |
| Total assets | ¥51.7 billion | Parent only |
| Deferred tax assets | ¥2.2 billion | Parent only |
| Retained earnings brought forward | ¥38.6 billion | Parent only |
| Treasury stock | ¥-0.42 million | Parent only |
| Valuation and translation adjustments | ¥-0.6 billion | Parent only |
| Liabilities | ¥7.4 billion | Parent only |
| Liabilities and net assets | ¥51.7 billion | Parent only |
| Capital surplus | ¥2.9 billion | Parent only |
| Legal capital surplus | ¥2.9 billion | Parent only |
| Capital stock | ¥2.9 billion | Parent only |
| Provision for bonuses | ¥0.5 billion | Parent only |
| Long-term prepaid expenses | ¥14.64 million | Parent only |
| Long term accounts payable other | ¥1.54 million | Parent only |
| Shares of subsidiaries and associates | ¥1.6 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥26.00 million | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Deposits received | ¥63.22 million | Parent only |
Statement of income (85 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.97 million | Consolidated |
| Other | ¥2.6 billion | Consolidated |
| Other | ¥4.91 million | Consolidated |
| Net change in fair value of equity instruments designated as measured at fair value through other comprehensive income net of tax items that will not be reclassified to profit or loss ociifrs | ¥-0.8 billion | Consolidated |
| Other comprehensive income IFRS | ¥-0.8 billion | Consolidated |
| Other comprehensive income IFRS | ¥-0.8 billion | Consolidated |
| Other income IFRS | ¥3.66 million | Consolidated |
| Other expenses IFRS | ¥0.8 billion | Consolidated |
| Other expenses IFRS | ¥0.8 billion | Consolidated |
| Lease obligations | ¥17.85 million | Consolidated |
| Financial assets measured at amortized cost | ¥98.13 million | Consolidated |
| Operating income | ¥7.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥9.5 billion | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥-0.97 million | Consolidated |
| Basic earnings loss per share IFRS | 159.66 yen | Consolidated |
| Cost of sales | ¥14.5 billion | Consolidated |
| Cost of sales IFRS | ¥8.3 billion | Consolidated |
| Gross profit IFRS | ¥14.2 billion | Consolidated |
| Net sales | ¥22.4 billion | Consolidated |
| Diluted earnings loss per share IFRS | 157.16 yen | Consolidated |
| Advertising expenses IFRS | ¥1.5 billion | Consolidated |
| Profit loss IFRS | ¥5.1 billion | Consolidated |
| Profit loss IFRS | ¥5.1 billion | Consolidated |
| Profit loss IFRS | ¥5.1 billion | Consolidated |
| Comprehensive income (IFRS) | ¥4.3 billion | Consolidated |
| Comprehensive income (IFRS) | ¥4.3 billion | Consolidated |
| Net income | ¥5.1 billion | Consolidated |
| Employee benefit expenses operating expenses IFRS | ¥7.6 billion | Consolidated |
| Total transactions with owners IFRS | ¥-1.0 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-26.1 billion | Consolidated |
| Commission fees | ¥0.8 billion | Consolidated |
| Income tax expense IFRS | ¥2.1 billion | Consolidated |
| Depreciation and amortization | ¥1.5 billion | Consolidated |
| Impairment loss | ¥0.8 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥-18.9 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥-0.90 million | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥3.27 million | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥-0.8 billion | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥-0.97 million | Consolidated |
| Profit loss before tax IFRS | ¥7.2 billion | Consolidated |
| Profit loss before tax IFRS | ¥7.2 billion | Consolidated |
| Purchase of treasury stock | ¥-0.07 million | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥4.3 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-2.3 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥6.2 billion | Consolidated |
| Dividendsofsurplus | ¥-1.3 billion | Consolidated |
| Finance income IFRS | ¥98.13 million | Consolidated |
| Finance income IFRS | ¥98.13 million | Consolidated |
| Finance costs IFRS | ¥22.76 million | Consolidated |
| Finance costs IFRS | ¥22.76 million | Consolidated |
| Dividends from surplus | ¥-1.3 billion | Parent only |
| Interest income | ¥96.16 million | Parent only |
| Operating income | ¥8.0 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥0.82 million | Parent only |
| Loss on retirement of non-current assets | ¥0.07 million | Parent only |
| Rents | ¥0.8 billion | Parent only |
| Cost of sales | ¥7.6 billion | Parent only |
| Gross profit (loss) | ¥13.1 billion | Parent only |
| Net sales | ¥20.7 billion | Parent only |
| Advertising expenses | ¥1.4 billion | Parent only |
| Net income (loss) | ¥5.1 billion | Parent only |
| Net income (loss) | ¥5.1 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Provision for directors' bonuses | ¥14.24 million | Parent only |
| Recruiting expenses | ¥0.2 billion | Parent only |
| Fee expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥0.7 billion | Parent only |
| Gain on reversal of share acquisition rights | ¥0.2 billion | Parent only |
| Income taxes - current | ¥2.3 billion | Parent only |
| Income taxes | ¥1.6 billion | Parent only |
| Income taxes - deferred | ¥-0.7 billion | Parent only |
| Depreciation | ¥0.3 billion | Parent only |
| Extraordinary income | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥1.6 billion | Parent only |
| Taxes and dues | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥6.7 billion | Parent only |
| Ordinary income | ¥8.1 billion | Parent only |
| Purchase of treasury stock | ¥-0.07 million | Parent only |
| Selling, general and administrative expenses | ¥5.1 billion | Parent only |
| Bonuses | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥15.19 million | Parent only |
| Loss on valuation of shares of subsidiaries and associates | ¥1.6 billion | Parent only |
| Miscellaneous income | ¥6.95 million | Parent only |
| Other | ¥0.75 million | Parent only |
Statement of cash flows (23 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-1.2 billion | Consolidated |
| Interest received | ¥45.47 million | Consolidated |
| Interest paid ope cfifrs | ¥-17.85 million | Consolidated |
| Increase (decrease) in trade and other payables | ¥-3.55 million | Consolidated |
| Decrease (increase) in trade and other receivables | ¥1.0 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.30 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥0.3 billion | Consolidated |
| Proceeds from withdrawal of time deposits inv cfifrs | ¥4.0 billion | Consolidated |
| Payments into time deposits inv cfifrs | ¥-30.0 billion | Consolidated |
| Subtotal | ¥11.2 billion | Consolidated |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cfifrs | ¥2.28 million | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-21.40 million | Consolidated |
| Proceeds from issuance of share acquisition rights fin cfifrs | ¥0.1 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-51.19 million | Consolidated |
| Income taxes paid ope cfifrs | ¥-1.7 billion | Consolidated |
| Depreciation and amortization | ¥1.5 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥0.8 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-32.16 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0.07 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-27.68 million | Consolidated |
| Dividends | ¥-1.3 billion | Consolidated |
| Finance income and expenses, net | ¥-75.37 million | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥3.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.7 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥9.5 billion | Consolidated | Disclosed |
| Dividend per share | 52 | Parent only | Disclosed |
| Number of employees | 364 | Consolidated | Disclosed |
| Net assets | ¥43.3 billion | Consolidated | Disclosed |
| Net sales | ¥22.4 billion | Consolidated | Disclosed |
| Operating income | ¥7.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥8.1 billion | Parent only | Disclosed |
| Net income | ¥5.1 billion | Consolidated | Disclosed |
| Total assets | ¥55.8 billion | Consolidated | Disclosed |
| Operating margin | 31.7% | Consolidated | Calculated |
| Net margin | 22.6% | Consolidated | Calculated |
| Sales per employee | 61672327 yen | Consolidated | Calculated |
| Total asset turnover | 0.4 times | Consolidated | Calculated |
| Net assets to total assets | 77.6% | Consolidated | Calculated |