Orchestra
Orchestra Holdings Inc.
Company highlights
The largest segment by revenue is Digital transformation business, at 50.3% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Orchestra
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating profit | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Digital transformation business | ¥7.5 billion | 50.3% | ¥6.7 billion | ¥0.7 billion | 26.0% | 8.9% | ¥0.5 billion |
| Digital Marketing Business | ¥5.7 billion | 38.0% | ¥5.6 billion | ¥1.9 billion | 71.7% | 32.6% | ¥2.0 billion |
| IP・エンタメ事業 | ¥1.7 billion | 11.6% | ¥0.9 billion | ¥57.47 million | 2.2% | 3.3% | ¥31.67 million |
| Total of the businesses | ¥14.9 billion | 100.0% | ¥2.6 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥5.5 billion | Consolidated |
| Salaries | ¥2.4 billion | Consolidated | |
| Other | ¥2.1 billion | Consolidated | |
| Directors' compensations | ¥0.6 billion | Consolidated | |
| Legal welfare expenses | ¥0.4 billion | Consolidated | |
| Salaries and allowances | ¥0.3 billion | Parent only | |
| Fee expenses | ¥0.1 billion | Parent only | |
| Entertainment expenses | ¥0.1 billion | Parent only | |
| Rents | ¥0.1 billion | Parent only | |
| Depreciation | ¥17.04 million | Parent only | |
| Profit by stage | Operating income | ¥1.4 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated | |
| Ordinary income | ¥51.66 million | Parent only |
Orchestra
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥5.5 billion
- Salaries ¥2.4 billion
- Other ¥2.1 billion
- Directors' compensations ¥0.6 billion
- Legal welfare expenses ¥0.4 billion
- Salaries and allowances ¥0.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
Orchestra
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Orchestra
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥14.0B | ¥15.8B |
| Year on year (%) | Could not be retrieved | Could not be retrieved | Could not be retrieved | comparison basis not confirmed | +12.3% |
| Ordinary income (loss) | ¥1.3B | ¥1.4B | ¥0.8B | ¥0.8B | ¥0.8B |
| Change from prior year | +88.3% | +8.8% | -44.5% | +0.9% | -3.8% |
| Ordinary income (loss) as a share of Revenue (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | 5.6% | 4.8% |
| Change (percentage points) | Could not be retrieved | Could not be retrieved | Could not be retrieved | comparison basis not confirmed | -0.8 points |
Fiscal periods marked for changes
Earlier fiscal periods (6)
- 2013Net sales year on year +181.2%
- 2014Net sales year on year +31.4%
- 2016Net sales year on year +36.4%, Ordinary income (loss) as a share of revenue +3.9 points
- 2018Net sales year on year +23.0%
- 2019Net sales year on year +28.7%
- 2020Net sales year on year +26.6%
- 2021Net sales year on year +40.7%
- 2022Net sales year on year -37.6%, Ordinary income (loss) as a share of revenue +5.8 points
- 2023Ordinary income (loss) as a share of revenue -7.1 points
Orchestra
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Orchestra
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (30 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥14.0 billion | ¥15.8 billion |
| Profit (loss) before tax (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.3 billion | ¥1.4 billion |
| Profit (loss) attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.7 billion | ¥0.8 billion |
| Comprehensive income attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.7 billion | ¥0.9 billion |
| Equity attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | ¥5.5 billion | ¥6.0 billion | ¥6.5 billion |
| Total assets (IFRS) | Could not be retrieved | Could not be retrieved | ¥13.5 billion | ¥14.4 billion | ¥16.2 billion |
| Equity attributable to owners of parent per share (IFRS) | Could not be retrieved | Could not be retrieved | 549.47 yen | 619.69 yen | 688.95 yen |
| Basic earnings (loss) per share (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | 75.45 yen | 84.92 yen |
| Diluted earnings (loss) per share (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | 75.29 yen | Could not be retrieved |
| Ratio of equity attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | 41.1% | 41.9% | 40.2% |
| Return on equity attributable to owners of parent (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | 12.8% | 13.0% |
| Net cash provided by (used in) operating activities (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥1.4 billion | ¥1.0 billion |
| Net cash provided by (used in) investing activities (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-0.4 billion | ¥-1.2 billion |
| Net cash provided by (used in) financing activities (IFRS) | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-1.0 billion | ¥0.4 billion |
| Cash and cash equivalents (IFRS) | Could not be retrieved | Could not be retrieved | ¥3.3 billion | ¥3.3 billion | ¥3.5 billion |
| Net sales | ¥16.6 billion | ¥10.4 billion | ¥12.1 billion | ¥14.0 billion | ¥15.8 billion |
| Ordinary income (loss) | ¥1.3 billion | ¥1.4 billion | ¥0.8 billion | ¥0.8 billion | ¥0.8 billion |
| Net income (loss) attributable to owners of parent | ¥0.8 billion | ¥0.9 billion | ¥0.5 billion | ¥0.3 billion | ¥0.3 billion |
| Comprehensive income | ¥0.9 billion | ¥1.1 billion | ¥0.4 billion | ¥0.3 billion | ¥0.3 billion |
| Net assets | ¥4.9 billion | ¥5.7 billion | ¥6.0 billion | ¥6.1 billion | ¥6.1 billion |
| Total assets | ¥10.6 billion | ¥11.4 billion | ¥12.7 billion | ¥12.8 billion | ¥13.6 billion |
| Net assets per share | 440.5 yen | 528.39 yen | 558.68 yen | 583.66 yen | 592.5 yen |
| Basic earnings (loss) per share | 77.33 yen | 87.12 yen | 48.31 yen | 33.8 yen | 27.08 yen |
| Diluted earnings per share | 77.1 yen | 85.4 yen | 47.81 yen | 33.73 yen | Could not be retrieved |
| Equity-to-asset ratio | 40.9% | 45.4% | 43.1% | 44.3% | 41.0% |
| Return on equity | 24.7% | 18.0% | 8.9% | 5.9% | 4.6% |
| Net cash provided by (used in) operating activities | ¥1.1 billion | ¥-0.5 billion | ¥1.0 billion | ¥1.1 billion | ¥0.7 billion |
| Net cash provided by (used in) investing activities | ¥-32.18 million | ¥-1.0 billion | ¥-2.0 billion | ¥-0.4 billion | ¥-1.2 billion |
| Net cash provided by (used in) financing activities | ¥2.5 billion | ¥-0.4 billion | ¥1.2 billion | ¥-0.7 billion | ¥0.7 billion |
| Cash and cash equivalents | ¥5.0 billion | ¥3.1 billion | ¥3.3 billion | ¥3.3 billion | ¥3.5 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥1.3 billion | ¥0.8 billion | ¥1.1 billion | ¥1.2 billion | ¥1.3 billion |
| Ordinary income (loss) | ¥0.5 billion | ¥72.08 million | ¥97.37 million | ¥46.33 million | ¥51.66 million |
| Net income (loss) | ¥2.1 billion | ¥-0.4 billion | ¥40.27 million | ¥-0.3 billion | ¥-86.28 million |
| Capital stock | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 9,796,000 shares | 9,811,400 shares | 9,817,800 shares | 10,034,200 shares | 10,034,200 shares |
| Net assets | ¥2.7 billion | ¥2.2 billion | ¥2.2 billion | ¥1.6 billion | ¥1.2 billion |
| Total assets | ¥4.0 billion | ¥3.7 billion | ¥5.0 billion | ¥4.9 billion | ¥6.4 billion |
| Net assets per share | 272.03 yen | 224.81 yen | 205.74 yen | 169.03 yen | 127.26 yen |
| Dividend per share | 8 yen | 9 yen | 10 yen | 11 yen | 12 yen |
| Basic earnings (loss) per share | 211.14 yen | -39.89 yen | 4.1 yen | -27.64 yen | -8.97 yen |
| Diluted earnings per share | 210.53 yen | Could not be retrieved | 4.06 yen | Could not be retrieved | Could not be retrieved |
| Equity-to-asset ratio | 62.1% | 56.3% | 40.3% | 33.7% | 18.8% |
| Return on equity | 136.7% | Could not be retrieved | 2.0% | Could not be retrieved | Could not be retrieved |
| Payout ratio | 3.8% | Could not be retrieved | 243.9% | 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 12/2025 | ¥12 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2024 | ¥11 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2023 | ¥10 | Could not be retrieved | 243.9% | |
| FY ending 12/2022 | ¥9 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2021 | ¥8 | Could not be retrieved | 3.8% | |
| FY ending 12/2020 | ¥7 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2019 | ¥6 | Could not be retrieved | Could not be retrieved | |
| FY ending 12/2018 | ¥5 | Could not be retrieved | 9,383.0% | Stock split or share consolidation noted |
Orchestra
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Orchestra
Unit %Source Annual securities reports
- Financial institutions4.59%
- Securities firms2.34%
- Other corporations18.20%
- Foreign holders (institutions)0.27%
- Foreign holders (individuals)0.10%
- Individuals and others74.51%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 中村 慶郎 | 17.92% | 1,690,900 |
| 2 | 佐藤 亨樹 | 16.77% | 1,581,800 |
| 3 | 慶キャピタル株式会社 | 8.22% | 775,200 |
| 4 | TSK capital株式会社 | 8.22% | 775,200 |
| 5 | 脇山 季秋 | 4.35% | 410,000 |
| 6 | 日本マスタートラスト信託銀行株式会社(信託口) | 4.26% | 402,300 |
| 7 | 鈴木 謙司 | 3.43% | 324,000 |
| 8 | 蔭山 恭一 | 2.23% | 210,000 |
| 9 | 岩崎 泰次 | 1.92% | 181,500 |
| 10 | 五代儀 直美 | 1.85% | 174,500 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 12/2025 | ¥79.23 million |
| FY ending 12/2020 | ¥73.83 million |
Revenue scale in the same industry
Orchestra
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
- … 239 companies
- 243 STEPFY Sep 2025 ¥15.8B
- 244 BroadmediaFY Mar 2026 ¥15.8B
- 245 OrchestraThis companyFY Dec 2025 ¥15.8B
- 246 PIALAFY Dec 2025 ¥15.7B
- 247 マイクロアドFY Sep 2025 ¥15.7B
- … 424 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) | ¥67.54 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
Major management indicators (5 years) (39 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) operating activities (IFRS) | ¥1.0 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 84.92 yen | Consolidated |
| Revenue (IFRS) | ¥15.8 billion | Consolidated |
| Net sales | ¥15.8 billion | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥0.8 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.2 billion | Consolidated |
| Cash and cash equivalents | ¥3.5 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.5 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥1.4 billion | Consolidated |
| Net assets | ¥6.1 billion | Consolidated |
| Ordinary income (loss) | ¥0.8 billion | Consolidated |
| Total assets | ¥13.6 billion | Consolidated |
| Total assets (IFRS) | ¥16.2 billion | Consolidated |
| Return on equity | 4.6% | Consolidated |
| Equity-to-asset ratio | 41.0% | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥6.5 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 13.0% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 40.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.7 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥0.4 billion | Consolidated |
| Basic earnings (loss) per share | 27.08 yen | Consolidated |
| Net assets per share | 592.5 yen | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 688.95 yen | Consolidated |
| Dividend per share | 12 yen | Parent only |
| Operating revenue | ¥1.3 billion | Parent only |
| Net income (loss) | ¥-86.28 million | Parent only |
| Total number of issued shares (common stock) | 10,034,200 shares | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Ordinary income (loss) | ¥51.66 million | Parent only |
| Total assets | ¥6.4 billion | Parent only |
| Equity-to-asset ratio | 18.8% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Basic earnings (loss) per share | -8.97 yen | Parent only |
| Net assets per share | 127.26 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,178 people | Consolidated |
| Number of employees | 1,178 people | Consolidated |
| Number of employees | 1,178 people | Consolidated |
| Average length of service (years) | 4.9 years | Parent only |
| Average annual salary | ¥5.72 million | Parent only |
| Average age (years) | 39 years old | Parent only |
| Number of employees | 40 people | Parent only |
| Number of employees | 40 people | Parent only |
Shares (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment largest holding company | ¥1.58 million | Consolidated |
| Number of shares held | 6,525,400 shares | Consolidated |
| Total number of shares held treasury shares etc | 600,300 shares | Consolidated |
| Number of shares | 10,034,200 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.0% | Consolidated |
| Shareholding ratio | 69.2% | Consolidated |
| Number of shares held in own name treasury shares etc | 600,300 shares | Consolidated |
| Number of voting rights | 94,279 units | Consolidated |
| Book value equity securities not listed investment equity securities held for pure investment largest holding company | ¥0.3 billion | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment largest holding company | ¥0.8 billion | Consolidated |
| Number of issues | 19 issues | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Total shareholder return | 54.3% | Parent only |
Other disclosed items (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total return on the share price index | 120.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥79.23 million | Consolidated |
Audit (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥40.44 million | Consolidated |
| Fees for audit and attestation services - total | ¥67.54 million | Consolidated |
| Fees for audit and attestation services - consolidated subsidiaries | ¥27.10 million | Consolidated |
Balance sheet (106 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥20.73 million | Consolidated |
| Other | ¥-19.16 million | Consolidated |
| Other | ¥1.56 million | Consolidated |
| Other current liabilities clifrs | ¥1.2 billion | Consolidated |
| Other current assets caifrs | ¥0.2 billion | Consolidated |
| Other components of equity IFRS | ¥0.3 billion | Consolidated |
| Other financial assets | ¥1.6 billion | Consolidated |
| Other non current liabilities nclifrs | ¥20.10 million | Consolidated |
| Other non current assets ncaifrs | ¥8.02 million | Consolidated |
| Goodwill | ¥5.4 billion | Consolidated |
| Goodwill and intangible assets accumulated amortization and impairment losses IFRS | ¥-0.1 billion | Consolidated |
| Goodwill and intangible assets acquisition cost IFRS | ¥5.6 billion | Consolidated |
| Goodwill and intangible assets IFRS | ¥5.4 billion | Consolidated |
| Goodwill IFRS | ¥5.4 billion | Consolidated |
| Goodwill IFRS | ¥5.4 billion | Consolidated |
| Software | ¥-0.1 billion | Consolidated |
| Software | ¥0.2 billion | Consolidated |
| Software IFRS | ¥48.70 million | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease obligations | ¥1.0 billion | Consolidated |
| Right of use assets IFRS | ¥1.3 billion | Consolidated |
| Borrowings | ¥1.6 billion | Consolidated |
| Borrowings | ¥2.4 billion | Consolidated |
| Retained earnings IFRS | ¥4.6 billion | Consolidated |
| Trade and other payables clifrs | ¥2.1 billion | Consolidated |
| Trade and other receivables caifrs | ¥3.2 billion | Consolidated |
| Liabilities other than liabilities directly associated with assets held for sale IFRS | ¥5.4 billion | Consolidated |
| Liabilities directly associated with assets held for sale IFRS | ¥43.03 million | Consolidated |
| Current assets other than assets held for sale caifrs | ¥7.4 billion | Consolidated |
| Assets held for sale IFRS | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥-0.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥18.54 million | Consolidated |
| Buildings and structures | ¥0.2 billion | Consolidated |
| Buildings and structures | ¥-60.62 million | Consolidated |
| Buildings and structures IFRS | ¥0.2 billion | Consolidated |
| Provisions nclifrs | ¥95.15 million | Consolidated |
| Property, plant and equipment | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥-0.2 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.2 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Total current liabilities IFRS | ¥5.4 billion | Consolidated |
| Current assets IFRS | ¥7.5 billion | Consolidated |
| Intangible assets IFRS | ¥48.70 million | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.5 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥3.5 billion | Consolidated |
| Net assets | ¥7.0 billion | Consolidated |
| Net assets | ¥7.0 billion | Consolidated |
| Total assets | ¥16.2 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥0.2 billion | Consolidated |
| Deferred tax assets IFRS | ¥0.1 billion | Consolidated |
| Treasury shares IFRS | ¥-0.5 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥6.5 billion | Consolidated |
| Liabilities and equity IFRS | ¥16.2 billion | Consolidated |
| Liabilities IFRS | ¥9.1 billion | Consolidated |
| Capital surplus IFRS | ¥1.8 billion | Consolidated |
| Share capital IFRS | ¥0.4 billion | Consolidated |
| Non controlling interests IFRS | ¥0.5 billion | Consolidated |
| Non current labilities IFRS | ¥3.7 billion | Consolidated |
| Non current assets IFRS | ¥8.6 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥10.48 million | Parent only |
| Other | ¥91.00 million | Parent only |
| Software | ¥35.04 million | Parent only |
| Retained earnings | ¥1.1 billion | Parent only |
| Advances received | ¥65.95 million | Parent only |
| Prepaid expenses | ¥45.86 million | Parent only |
| Non-current liabilities | ¥1.9 billion | Parent only |
| Non-current assets | ¥4.1 billion | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥7.09 million | Parent only |
| Buildings, net | ¥61.56 million | Parent only |
| Investments and other assets | ¥4.0 billion | Parent only |
| Property, plant and equipment | ¥68.65 million | Parent only |
| Income taxes payable | ¥37.35 million | Parent only |
| Accrued consumption taxes | ¥34.42 million | Parent only |
| Accrued expenses | ¥36.53 million | Parent only |
| Dividends payable | ¥0.42 million | Parent only |
| Accounts payable - other | ¥0.4 billion | Parent only |
| Shareholders' equity | ¥1.2 billion | Parent only |
| Current liabilities | ¥3.3 billion | Parent only |
| Current assets | ¥2.3 billion | Parent only |
| Intangible assets | ¥35.04 million | Parent only |
| Cash and deposits | ¥0.2 billion | Parent only |
| Short-term loans payable | ¥0.9 billion | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Net assets | ¥1.2 billion | Parent only |
| Total assets | ¥6.4 billion | Parent only |
| Deferred tax assets | ¥17.41 million | Parent only |
| Retained earnings brought forward | ¥1.1 billion | Parent only |
| Treasury stock | ¥-0.5 billion | Parent only |
| Liabilities | ¥5.2 billion | Parent only |
| Liabilities and net assets | ¥6.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.4 billion | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Long-term loans payable | ¥1.9 billion | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥18.64 million | Parent only |
| Shares of subsidiaries and associates | ¥3.9 billion | Parent only |
| Affiliated company short-term loans payable | ¥1.3 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥2.2 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥31.16 million | Parent only |
| Deposits received | ¥40.33 million | Parent only |
| Current portion of long-term loans payable | ¥0.5 billion | Parent only |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥45.72 million | Consolidated |
| Revenue | ¥6.46 million | Consolidated |
Statement of income (96 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥29.82 million | Consolidated |
| Other | ¥11.81 million | Consolidated |
| Other | ¥2.1 billion | Consolidated |
| Other | ¥0.04 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 | ¥47.94 million | Consolidated |
| Other comprehensive income IFRS | ¥47.98 million | Consolidated |
| Other comprehensive income IFRS | ¥47.98 million | Consolidated |
| Other income IFRS | ¥94.91 million | Consolidated |
| Other income IFRS | ¥94.91 million | Consolidated |
| Other income IFRS | ¥94.91 million | Consolidated |
| Other expenses IFRS | ¥39.25 million | Consolidated |
| Other expenses IFRS | ¥39.25 million | Consolidated |
| Other expenses IFRS | ¥39.25 million | Consolidated |
| Segment profit loss IFRS | ¥1.4 billion | Consolidated |
| Lease obligations | ¥17.07 million | Consolidated |
| Financial liabilities measured at amortized cost | ¥46.73 million | Consolidated |
| Interest income IFRS | ¥4.81 million | Consolidated |
| Rental income2 IFRS | ¥12.91 million | Consolidated |
| Dividend income IFRS | ¥1.59 million | Consolidated |
| Operating income | ¥1.4 billion | Consolidated |
| Operating income | ¥1.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥8.70 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥0.04 million | Consolidated |
| Basic earnings loss per share IFRS | 84.92 yen | Consolidated |
| Cost of sales IFRS | ¥8.9 billion | Consolidated |
| Gross profit IFRS | ¥6.9 billion | Consolidated |
| Net sales | ¥15.8 billion | Consolidated |
| Net sales | ¥15.8 billion | Consolidated |
| Revenue from external customers IFRS | ¥15.8 billion | Consolidated |
| Profit loss IFRS | ¥0.9 billion | Consolidated |
| Profit loss IFRS | ¥0.9 billion | Consolidated |
| Profit loss IFRS | ¥0.9 billion | Consolidated |
| Profit loss IFRS | ¥0.9 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.9 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.9 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.9 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated |
| Directors' compensations | ¥0.6 billion | Consolidated |
| Total transactions with owners IFRS | ¥-0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.2 billion | Consolidated |
| Commission fees | ¥18.73 million | Consolidated |
| Change in interests in subsidiaries | ¥-40.00 million | Consolidated |
| Income tax expense IFRS | ¥0.5 billion | Consolidated |
| Legal welfare expenses | ¥0.4 billion | Consolidated |
| Depreciation and amortization | ¥0.4 billion | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥0.2 billion | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥-0.66 million | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥47.94 million | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥0.04 million | Consolidated |
| Salaries | ¥2.4 billion | Consolidated |
| Profit loss before tax IFRS | ¥1.4 billion | Consolidated |
| Profit loss before tax IFRS | ¥1.4 billion | Consolidated |
| Profit loss before tax IFRS | ¥1.4 billion | Consolidated |
| Purchase of treasury stock | ¥-0.2 billion | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥0.4 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥5.5 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥5.5 billion | Consolidated |
| Dividendsofsurplus | ¥-0.1 billion | Consolidated |
| Finance income IFRS | ¥6.40 million | Consolidated |
| Finance income IFRS | ¥6.40 million | Consolidated |
| Finance income IFRS | ¥6.40 million | Consolidated |
| Finance costs IFRS | ¥63.84 million | Consolidated |
| Finance costs IFRS | ¥63.84 million | Consolidated |
| Finance costs IFRS | ¥63.84 million | Consolidated |
| Profit loss attributable to non controlling interests IFRS | ¥48.55 million | Consolidated |
| Comprehensive income attributable to non controlling interests IFRS | ¥48.56 million | Consolidated |
| Other | ¥0.79 million | Parent only |
| Other | ¥3,000 | Parent only |
| Entertainment expenses | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Interest income | ¥24.41 million | Parent only |
| Operating income | ¥75.19 million | Parent only |
| Operating revenue | ¥1.3 billion | Parent only |
| Non-operating income | ¥25.20 million | Parent only |
| Non-operating expenses | ¥48.73 million | Parent only |
| Operating expenses | ¥1.2 billion | Parent only |
| Rents | ¥0.1 billion | Parent only |
| Net income (loss) | ¥-86.28 million | Parent only |
| Net income (loss) | ¥-86.28 million | Parent only |
| Directors' compensations | ¥0.3 billion | Parent only |
| Interest expenses | ¥46.15 million | Parent only |
| Fee expenses | ¥0.1 billion | Parent only |
| Commission fees | ¥2.57 million | Parent only |
| Income taxes - current | ¥45.03 million | Parent only |
| Income taxes | ¥30.08 million | Parent only |
| Income taxes - deferred | ¥-14.95 million | Parent only |
| Depreciation | ¥17.04 million | Parent only |
| Extraordinary loss | ¥0.1 billion | Parent only |
| Income (loss) before income taxes | ¥-56.21 million | Parent only |
| Ordinary income | ¥51.66 million | Parent only |
| Salaries and allowances | ¥0.3 billion | Parent only |
| Purchase of treasury stock | ¥-0.2 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥98.05 million | Parent only |
| Provision for loss on business of subsidiaries and associates | ¥9.81 million | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥22.81 million | Consolidated |
| Other | ¥-88.88 million | Consolidated |
| Proceeds from sale of other investments inv cfifrs | ¥0.1 billion | Consolidated |
| Repayments of lease obligations | ¥-0.3 billion | Consolidated |
| Payments for acquisition of businesses inv cfifrs | ¥-26.85 million | Consolidated |
| Interest paid ope cfifrs | ¥-48.21 million | Consolidated |
| Interest and dividends received ope cfifrs | ¥6.40 million | Consolidated |
| Increase (decrease) in trade and other payables | ¥-0.3 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥0.2 billion | Consolidated |
| Payments for acquisition of subsidiaries inv cfifrs | ¥-1.2 billion | Consolidated |
| Subtotal | ¥1.6 billion | Consolidated |
| Purchase of investment securities inv cfifrs | ¥-21.03 million | Consolidated |
| Proceeds from sale of investment securities inv cfifrs | ¥4.36 million | Consolidated |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cfifrs | ¥58.13 million | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-46.71 million | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-75.18 million | Consolidated |
| Income taxes paid ope cfifrs | ¥-0.6 billion | Consolidated |
| Income taxes refund ope cfifrs | ¥72.39 million | Consolidated |
| Depreciation and amortization | ¥0.4 billion | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-4.05 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥0.4 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.3 billion | Consolidated |
| Collection of loans receivable inv cfifrs | ¥1.74 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Finance income and expenses, net | ¥11.68 million | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥1.4 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-0.7 billion | Consolidated |
| Payments for acquisition of interests in subsidiaries from non-controlling interests | ¥-40.00 million | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-0.4 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.19 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated | Disclosed |
| Dividend per share | 12 | Parent only | Disclosed |
| Number of employees | 1,178 | Consolidated | Disclosed |
| Net assets | ¥7.0 billion | Consolidated | Disclosed |
| Net sales | ¥15.8 billion | Consolidated | Disclosed |
| Operating income | ¥1.4 billion | Consolidated | Disclosed |
| Operating revenue | ¥1.3 billion | Parent only | Disclosed |
| Ordinary income | ¥51.66 million | Parent only | Disclosed |
| Net income | ¥0.8 billion | Consolidated | Disclosed |
| Total assets | ¥16.2 billion | Consolidated | Disclosed |
| Operating margin | 9.2% | Consolidated | Calculated |
| Net margin | 5.2% | Consolidated | Calculated |
| Sales per employee | 13385555 yen | Consolidated | Calculated |
| Total asset turnover | 0.98 times | Consolidated | Calculated |
| Net assets to total assets | 43.4% | Consolidated | Calculated |