Izu Shaboten Resort
Izu Shaboten Resort Co.,Ltd
Company highlights
The largest segment by revenue is Leisure, at 65.5% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Izu Shaboten Resort
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Leisure | ¥3.7 billion | 65.5% | ¥3.5 billion | ¥0.8 billion | 68.9% | 22.1% | ¥0.8 billion |
| Anitouch | ¥1.2 billion | 21.9% | ¥1.3 billion | ¥0.3 billion | 29.1% | 27.8% | ¥0.3 billion |
| Hotel | ¥0.7 billion | 12.6% | ¥0.7 billion | ¥24.23 million | 2.1% | 3.4% | ¥63.75 million |
| Total of the businesses | ¥5.6 billion | 100.0% | ¥1.2 billion | 100.0% | |||
Revenue and profit
Izu Shaboten Resort
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Payrolls and allowances | ¥0.9 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated | |
| Commission fees | ¥0.3 billion | Consolidated | |
| Amortization of goodwill | ¥91.35 million | Consolidated | |
| Provision for bonuses | ¥38.30 million | Consolidated | |
| Directors' compensations | ¥36.95 million | Parent only | |
| Retirement benefit expenses | ¥31.20 million | Consolidated | |
| Taxes and dues | ¥8.95 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥4.5 billion | Consolidated |
| Ordinary income | ¥1.2 billion | Consolidated | |
| Operating income | ¥1.2 billion | Consolidated | |
| Net income | ¥0.8 billion | Consolidated |
Izu Shaboten Resort
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Payrolls and allowances ¥0.9 billion
- Depreciation ¥0.4 billion
- Commission fees ¥0.3 billion
- Amortization of goodwill ¥0.1 billion
- Provision for bonuses ¥0.0 billion
- Directors' compensations ¥0.0 billion
- Other (not itemized) ¥1.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
Izu Shaboten Resort
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
Izu Shaboten Resort
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥2.4B | ¥3.4B | ¥4.6B | ¥5.5B | ¥5.6B |
| Year on year (%) | +12.0% | +40.8%◆ | +37.1%◆ | +18.1% | +1.9% |
| Ordinary income (loss) | ¥0.2B | ¥0.7B | ¥1.0B | ¥1.2B | ¥1.2B |
| Change from prior year | +27.6% | +221.5% | +37.6% | +30.6% | -2.7% |
| Ordinary income (loss) as a share of Net sales | 9.0% | 20.4% | 20.5% | 22.7% | 21.7% |
| Change (percentage points) | +1.1 points | +11.5 points◆ | +0.1 points | +2.2 points◆ | -1.0 points |
Fiscal periods marked for changes
Earlier fiscal periods (3)
- 2017Ordinary income (loss) as a share of revenue +13.0 points
- 2020Ordinary income (loss) as a share of revenue -2.4 points
- 2021Net sales year on year -27.3%, Ordinary income (loss) as a share of revenue -3.1 points
- 2023Net sales year on year +40.8%, Ordinary income (loss) as a share of revenue +11.5 points
- 2024Net sales year on year +37.1%
- 2025Ordinary income (loss) as a share of revenue +2.2 points
Izu Shaboten Resort
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Izu Shaboten Resort
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 | ¥2.4 billion | ¥3.4 billion | ¥4.6 billion | ¥5.5 billion | ¥5.6 billion |
| Ordinary income (loss) | ¥0.2 billion | ¥0.7 billion | ¥1.0 billion | ¥1.2 billion | ¥1.2 billion |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | ¥0.5 billion | ¥0.3 billion | ¥0.9 billion | ¥0.8 billion |
| Comprehensive income | ¥0.2 billion | ¥0.5 billion | ¥0.3 billion | ¥0.9 billion | ¥0.8 billion |
| Net assets | ¥2.8 billion | ¥3.3 billion | ¥4.9 billion | ¥5.8 billion | ¥6.3 billion |
| Total assets | ¥3.8 billion | ¥4.9 billion | ¥6.7 billion | ¥7.3 billion | ¥7.8 billion |
| Net assets per share | 195.46 yen | 229.45 yen | 269.65 yen | 311.29 yen | 341.31 yen |
| Basic earnings (loss) per share | 13.65 yen | 33.51 yen | 17.77 yen | 49.66 yen | 45.41 yen |
| Diluted earnings per share | Could not be retrieved | 33.46 yen | 17.52 yen | 49.01 yen | 45.1 yen |
| Equity-to-asset ratio | 74.2% | 66.0% | 73.1% | 79.0% | 81.2% |
| Return on equity | 7.2% | 15.8% | 7.9% | 17.0% | 13.9% |
| Net cash provided by (used in) operating activities | ¥0.3 billion | ¥1.0 billion | ¥1.0 billion | ¥1.5 billion | ¥1.3 billion |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | ¥-0.4 billion | ¥-0.6 billion | ¥-0.8 billion | ¥-0.5 billion |
| Net cash provided by (used in) financing activities | ¥-21.12 million | ¥0.4 billion | ¥-0.5 billion | ¥-0.5 billion | ¥-0.3 billion |
| Cash and cash equivalents | ¥0.8 billion | ¥1.8 billion | ¥1.8 billion | ¥1.9 billion | ¥2.4 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥0.2 billion | ¥0.2 billion | ¥0.9 billion | ¥0.5 billion | ¥0.6 billion |
| Ordinary income (loss) | ¥2.44 million | ¥18.99 million | ¥0.6 billion | ¥0.3 billion | ¥0.4 billion |
| Net income (loss) | ¥23.04 million | ¥16.25 million | ¥0.3 billion | ¥0.3 billion | ¥0.4 billion |
| Capital stock | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 28,496,537 shares | 28,496,537 shares | 18,248,268 shares | 18,477,768 shares | 18,572,768 shares |
| Net assets | ¥0.6 billion | ¥0.6 billion | ¥2.3 billion | ¥2.5 billion | ¥2.6 billion |
| Total assets | ¥0.8 billion | ¥0.8 billion | ¥2.4 billion | ¥2.6 billion | ¥2.7 billion |
| Net assets per share | 42.36 yen | 43.88 yen | 125.52 yen | 133.74 yen | 141.77 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 10 yen | 15 yen | 20 yen |
| Basic earnings (loss) per share | 1.62 yen | 1.14 yen | 17.38 yen | 14.38 yen | 22.6 yen |
| Diluted earnings per share | Could not be retrieved | 1.14 yen | 17.12 yen | 14.19 yen | 22.44 yen |
| Equity-to-asset ratio | 75.1% | 73.7% | 96.4% | 96.3% | 97.0% |
| Return on equity | 3.9% | 2.6% | 21.7% | 11.0% | 16.4% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 57.5% | 104.3% | 88.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥20 | Could not be retrieved | 88.5% | |
| FY ending 3/2025 | ¥15 | Could not be retrieved | 104.3% | |
| FY ending 3/2024 | ¥10 | Could not be retrieved | 57.5% | Stock split or share consolidation noted |
Izu Shaboten Resort
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Izu Shaboten Resort
Unit %Source Annual securities reports
- Financial institutions0.03%
- Securities firms1.47%
- Other corporations59.23%
- Foreign holders (institutions)1.79%
- Foreign holders (individuals)0.07%
- Individuals and others37.41%
- Government and municipalities0.00%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 山河企画有限会社 | 7.33% | 1,359,750 |
| 2 | 柏温泉リゾート株式会社 | 6.5% | 1,205,000 |
| 3 | 株式会社トーテム | 6.47% | 1,200,000 |
| 4 | 株式会社船カンショートコース | 6.47% | 1,200,000 |
| 5 | 株式会社広共 | 4.85% | 900,000 |
| 6 | 株式会社RND | 3.77% | 700,000 |
| 7 | ロイヤル観光有限会社 | 3.5% | 650,000 |
| 8 | 有限会社MBL | 3.37% | 625,000 |
| 9 | 株式会社ハッピーリゾート | 2.76% | 511,850 |
| 10 | 株式会社広共コーポレーション | 2.53% | 468,450 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥0.3 billion |
| FY ending 3/2021 | ¥0.1 billion |
Revenue scale in the same industry
Izu Shaboten Resort
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
- … 402 companies
- 406 JOHNAN ACADEMIC PREPARATORY INSTITUTEFY Mar 2026 ¥5.6B
- 407 StartlineFY Mar 2026 ¥5.6B
- 408 Izu Shaboten ResortThis companyFY Mar 2026 ¥5.6B
- 409 ENVIRONMENTAL CONTROL CENTERFY Jun 2026 ¥5.6B
- 410 ProjectHoldingsFY Dec 2025 ¥5.5B
- … 261 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | KDA監査法人 |
| Audit fees (this year, total) | ¥17.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Stated as not applicable |
| 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 | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated |
| Net sales | ¥5.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Diluted earnings per share | 45.1 yen | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Net assets | ¥6.3 billion | Consolidated |
| Ordinary income (loss) | ¥1.2 billion | Consolidated |
| Total assets | ¥7.8 billion | Consolidated |
| Return on equity | 13.9% | Consolidated |
| Equity-to-asset ratio | 81.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Basic earnings (loss) per share | 45.41 yen | Consolidated |
| Net assets per share | 341.31 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Net sales | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Diluted earnings per share | 22.44 yen | Parent only |
| Total number of issued shares (common stock) | 18,572,768 shares | Parent only |
| Net assets | ¥2.6 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥2.7 billion | Parent only |
| Return on equity | 16.4% | Parent only |
| Equity-to-asset ratio | 97.0% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Payout ratio | 88.5% | Parent only |
| Basic earnings (loss) per share | 22.6 yen | Parent only |
| Net assets per share | 141.77 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 176 people | Consolidated |
| Number of employees | 176 people | Consolidated |
| Average length of service (years) | 6.8 years | Parent only |
| Average annual salary | ¥4.73 million | Parent only |
| Average age (years) | 33.4 years old | Parent only |
| Number of employees | 5 people | Parent only |
| Number of employees | 5 people | Parent only |
| Number of employees | 5 people | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥5.6 billion | Consolidated |
| Average number of temporary employees | 220 people | Consolidated |
| Average number of temporary employees | 220 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.3 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Number of consolidated subsidiaries | 3 companies | Consolidated |
| Total return on the share price index | 202.2% | Parent only |
Shares (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held in others names treasury shares etc | 0 shares | Consolidated |
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥5.10 million | Consolidated |
| Number of shares held | 8,820,050 shares | Consolidated |
| Total number of shares held treasury shares etc | 23,900 shares | Consolidated |
| Number of shares | 18,572,768 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.1% | Consolidated |
| Shareholding ratio | 47.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 23,900 shares | Consolidated |
| Total of valuation gain (loss) | ¥-2.61 million | Consolidated |
| Number of voting rights | 183,436 units | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.2 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 238.9% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.3 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥17.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥17.00 million | Consolidated |
Accounts unique to this company (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥87.95 million | Consolidated |
| Revenue | ¥3.16 million | Consolidated |
| Revenue | ¥0.71 million | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Change in average annual salary from the previous year | -26.6% | Parent only |
| Revenue | ¥0.08 million | Parent only |
| Revenue | ¥1.12 million | Parent only |
Balance sheet (106 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥33.62 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.7 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥38.35 million | Consolidated |
| Other | ¥8.21 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-11.80 million | Consolidated |
| Other, net | ¥0.2 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Goodwill | ¥0.6 billion | Consolidated |
| Software | ¥6.76 million | Consolidated |
| Lease obligations | ¥16.66 million | Consolidated |
| Retained earnings | ¥4.4 billion | Consolidated |
| Advances received | ¥6.95 million | Consolidated |
| Non-current liabilities | ¥0.7 billion | Consolidated |
| Non-current assets | ¥4.7 billion | Consolidated |
| Land | ¥0.3 billion | Consolidated |
| Contract liabilities | ¥6.95 million | Consolidated |
| Buildings and structures | ¥4.5 billion | Consolidated |
| Buildings and structures, net | ¥2.3 billion | Consolidated |
| Construction in progress | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥0.9 billion | Consolidated |
| Investment securities | ¥0.2 billion | Consolidated |
| Subscription rights to shares | ¥11.25 million | Consolidated |
| Property, plant and equipment | ¥3.1 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥6.3 billion | Consolidated |
| Machinery and equipment | ¥0.3 billion | Consolidated |
| Machinery and equipment, net | ¥83.79 million | Consolidated |
| Current liabilities | ¥0.7 billion | Consolidated |
| Current assets | ¥3.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Accumulated depreciation | ¥-2.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Intangible assets | ¥0.7 billion | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Cash and deposits | ¥2.7 billion | Consolidated |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.75 million | Consolidated |
| Net assets | ¥6.3 billion | Consolidated |
| Net assets | ¥6.3 billion | Consolidated |
| Total assets | ¥7.8 billion | Consolidated |
| Total assets | ¥7.8 billion | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-17.33 million | Consolidated |
| Valuation and translation adjustments | ¥-11.80 million | Consolidated |
| Liabilities | ¥1.5 billion | Consolidated |
| Liabilities and net assets | ¥7.8 billion | Consolidated |
| Accounts payable - trade | ¥61.17 million | Consolidated |
| Allowance for doubtful accounts | ¥-3.91 million | Consolidated |
| Capital surplus | ¥1.9 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Asset retirement obligations | ¥83.85 million | Consolidated |
| Provision for bonuses | ¥38.30 million | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Long-term loans payable | ¥0.3 billion | Consolidated |
| Shares of subsidiaries and associates | ¥0.2 billion | Consolidated |
| Deposits received | ¥4.05 million | Consolidated |
| Current portion of long-term loans payable | ¥30.15 million | Consolidated |
| Other | ¥0.23 million | Parent only |
| Other | ¥7.09 million | Parent only |
| Other | ¥7.33 million | Parent only |
| Other | ¥4.57 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-2.61 million | Parent only |
| Other capital surplus | ¥0.2 billion | Parent only |
| Retained earnings | ¥0.6 billion | Parent only |
| Prepaid expenses | ¥2.90 million | Parent only |
| Non-current liabilities | ¥42.27 million | Parent only |
| Non-current assets | ¥1.9 billion | Parent only |
| Accounts receivable - trade | ¥2,000 | Parent only |
| Tools, furniture and fixtures | ¥15.58 million | Parent only |
| Tools, furniture and fixtures | ¥2.18 million | Parent only |
| Buildings and structures | ¥0.4 billion | Parent only |
| Buildings and structures, net | ¥0.1 billion | Parent only |
| Investments and other assets | ¥1.7 billion | Parent only |
| Investment securities | ¥0.2 billion | Parent only |
| Lease and guarantee deposits | ¥17.91 million | Parent only |
| Subscription rights to shares | ¥11.25 million | Parent only |
| Property, plant and equipment | ¥0.1 billion | Parent only |
| Income taxes payable | ¥5.62 million | Parent only |
| Accrued expenses | ¥1.68 million | Parent only |
| Accounts payable - other | ¥9.58 million | Parent only |
| Shareholders' equity | ¥2.6 billion | Parent only |
| Current liabilities | ¥27.34 million | Parent only |
| Current assets | ¥0.9 billion | Parent only |
| Accumulated depreciation | ¥-13.40 million | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Cash and deposits | ¥0.9 billion | Parent only |
| Net assets | ¥2.6 billion | Parent only |
| Net assets | ¥2.6 billion | Parent only |
| Total assets | ¥2.7 billion | Parent only |
| Deferred tax assets | ¥10.47 million | Parent only |
| Retained earnings brought forward | ¥0.6 billion | Parent only |
| Treasury stock | ¥-17.33 million | Parent only |
| Valuation and translation adjustments | ¥-2.61 million | Parent only |
| Liabilities | ¥69.61 million | Parent only |
| Liabilities and net assets | ¥2.7 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.75 million | Parent only |
| Capital surplus | ¥1.9 billion | Parent only |
| Legal capital surplus | ¥1.6 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥26.59 million | Parent only |
| Provision for bonuses | ¥2.09 million | Parent only |
| Provision for retirement benefits | ¥15.44 million | Parent only |
| Shares of subsidiaries and associates | ¥1.5 billion | Parent only |
| Deposits received | ¥1.03 million | Parent only |
Statement of income (87 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥26.13 million | Consolidated |
| Other | ¥0.86 million | Consolidated |
| Other comprehensive income | ¥-3.17 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-5.72 million | Consolidated |
| Amortization of goodwill | ¥91.35 million | Consolidated |
| Amortization of goodwill | ¥91.35 million | Consolidated |
| Amortization of goodwill | ¥91.35 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥0.8 billion | Consolidated |
| Insurance | ¥17.12 million | Consolidated |
| Interest income | ¥4.38 million | Consolidated |
| Commission fee | ¥1.52 million | Consolidated |
| Rent income | ¥4.36 million | Consolidated |
| Dividend income | ¥5.10 million | Consolidated |
| Operating income | ¥1.2 billion | Consolidated |
| Operating income | ¥1.2 billion | Consolidated |
| Non-operating income | ¥49.48 million | Consolidated |
| Non-operating expenses | ¥4.73 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.97 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.32 million | Consolidated |
| Cost of sales | ¥1.1 billion | Consolidated |
| Gross profit (loss) | ¥4.5 billion | Consolidated |
| Net sales | ¥5.6 billion | Consolidated |
| Net sales | ¥5.6 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated |
| Net income | ¥0.8 billion | Consolidated |
| Net income (loss) | ¥0.8 billion | Consolidated |
| Net income (loss) | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.5 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥7.99 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥2.55 million | Consolidated |
| Interest expenses | ¥3.86 million | Consolidated |
| Commission fees | ¥0.3 billion | Consolidated |
| Issuance of new shares | ¥26.99 million | Consolidated |
| Income taxes - current | ¥0.4 billion | Consolidated |
| Income taxes | ¥0.4 billion | Consolidated |
| Income taxes - deferred | ¥-13.38 million | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Extraordinary income | ¥18.09 million | Consolidated |
| Extraordinary loss | ¥0.32 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥1.69 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥1.2 billion | Consolidated |
| Income (loss) before income taxes | ¥1.2 billion | Consolidated |
| Ordinary income | ¥1.2 billion | Consolidated |
| Payrolls and allowances-SGA | ¥0.9 billion | Consolidated |
| Disposal of treasury stock | ¥0.10 million | Consolidated |
| Purchase of treasury stock | ¥-0.96 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥3.3 billion | Consolidated |
| Provision for bonuses | ¥38.30 million | Consolidated |
| Retirement benefit expenses | ¥31.20 million | Consolidated |
| Other | ¥5.42 million | Parent only |
| Other | ¥0 | Parent only |
| Cost of other business sales | ¥24.07 million | Parent only |
| Sales on other business rev oa | ¥25.20 million | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥1.41 million | Parent only |
| Dividend income | ¥5.10 million | Parent only |
| Operating income | ¥0.4 billion | Parent only |
| Non-operating income | ¥13.05 million | Parent only |
| Cost of sales | ¥24.07 million | Parent only |
| Gross profit (loss) | ¥0.6 billion | Parent only |
| Net sales | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Net income (loss) | ¥0.4 billion | Parent only |
| Directors' compensations | ¥36.95 million | Parent only |
| Commission fees | ¥70.92 million | Parent only |
| Issuance of new shares | ¥26.99 million | Parent only |
| Income taxes - current | ¥8.34 million | Parent only |
| Income taxes | ¥7.99 million | Parent only |
| Income taxes - deferred | ¥-0.35 million | Parent only |
| Depreciation | ¥0.36 million | Parent only |
| Extraordinary loss | ¥0 | Parent only |
| Taxes and dues | ¥8.95 million | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Consulting fee income | ¥0.2 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Payrolls and allowances-SGA | ¥39.25 million | Parent only |
| Disposal of treasury stock | ¥0.10 million | Parent only |
| Purchase of treasury stock | ¥-0.96 million | Parent only |
| Selling, general and administrative expenses | ¥0.2 billion | Parent only |
| Provision for bonuses | ¥2.09 million | Parent only |
| Retirement benefit expenses | ¥1.43 million | Parent only |
| Dividends from subsidiaries and associates | ¥0.4 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.6 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥-9.26 million | Consolidated |
| Total changes during the period | ¥0.2 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-11.81 million | Parent only |
Statement of cash flows (32 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-2.13 million | Consolidated |
| Other | ¥-24.17 million | Consolidated |
| Other | ¥-4.23 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥0.97 million | Consolidated |
| Decrease (increase) in other current assets | ¥3.92 million | Consolidated |
| Amortization of goodwill | ¥91.35 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥13.30 million | Consolidated |
| Proceeds from insurance income | ¥17.12 million | Consolidated |
| Interest expenses paid | ¥-3.86 million | Consolidated |
| Interest and dividends income received | ¥9.46 million | Consolidated |
| Decrease (increase) in advance payments to suppliers | ¥-6.03 million | Consolidated |
| Insurance | ¥-17.12 million | Consolidated |
| Interest and dividend income | ¥-9.48 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-0.97 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.32 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-24.46 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.1 billion | Consolidated |
| Payments into time deposits | ¥-0.3 billion | Consolidated |
| Subtotal | ¥1.7 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥-7.99 million | Consolidated |
| Interest expenses | ¥3.86 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-8.49 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.3 billion | Consolidated |
| Increase decrease in income taxes payable the factor based tax | ¥-13.54 million | Consolidated |
| Decrease in consumption taxes payable | ¥3.20 million | Consolidated |
| Income taxes paid | ¥-0.4 billion | Consolidated |
| Depreciation | ¥0.4 billion | Consolidated |
| Foreign exchange loss (gain) | ¥-1.69 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥1.54 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥15.05 million | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-49.26 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.3 billion | Consolidated | Disclosed |
| Dividend per share | 20 | Parent only | Disclosed |
| Number of employees | 176 | Consolidated | Disclosed |
| Net assets | ¥6.3 billion | Consolidated | Disclosed |
| Net sales | ¥5.6 billion | Consolidated | Disclosed |
| Operating income | ¥1.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.2 billion | Consolidated | Disclosed |
| Net income | ¥0.8 billion | Consolidated | Disclosed |
| Total assets | ¥7.8 billion | Consolidated | Disclosed |
| Operating margin | 20.9% | Consolidated | Calculated |
| Net margin | 15.0% | Consolidated | Calculated |
| Sales per employee | 31772193 yen | Consolidated | Calculated |
| Total asset turnover | 0.72 times | Consolidated | Calculated |
| Net assets to total assets | 81.3% | Consolidated | Calculated |