AHC GROUP
AHC GROUP INC.
Company highlights
The largest segment by revenue is Welfare business, at 56.3% of the total.
Key figures
Period Dec 2024 to Nov 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
AHC GROUP
Revenue and profit by business segment
Period Dec 2024 to Nov 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Welfare business | ¥3.7 billion | 56.3% | ¥3.4 billion | ¥0.2 billion | 5.9% | ¥0.3 billion |
| Nursing care business | ¥1.6 billion | 23.5% | ¥1.6 billion | ¥-1.81 million | -0.1% | ¥-28.11 million |
| Restaurant | ¥1.3 billion | 20.2% | ¥1.2 billion | ¥88.35 million | 6.6% | ¥80.55 million |
| Total of the businesses | ¥6.7 billion | 100.0% | ||||
Revenue and profit
AHC GROUP
Period Dec 2024 to Nov 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Directors' compensations | ¥0.1 billion | Consolidated |
| Payrolls and allowances | ¥87.12 million | Consolidated | |
| Fee expenses | ¥79.76 million | Consolidated | |
| Amortization of goodwill | ¥46.91 million | Consolidated | |
| Depreciation | ¥3.91 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥-1.15 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥0.7 billion | Consolidated |
| Ordinary income | ¥0.1 billion | Consolidated | |
| Operating income | ¥0.1 billion | Consolidated | |
| Net income | ¥1.02 million | Consolidated |
AHC GROUP
Selling, general and administrative expenses
Period Dec 2024 to Nov 2025Source Annual securities reports
- Directors' compensations ¥0.1 billion
- Payrolls and allowances ¥0.1 billion
- Fee expenses ¥0.1 billion
- Amortization of goodwill ¥0.0 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥0.2 billion
Performance, financial position and capital allocation
Long-term changes in performance
AHC GROUP
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
AHC GROUP
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥4.1B | ¥4.9B | ¥5.9B | ¥6.3B | ¥6.7B |
| Year on year (%) | +0.8% | +19.2% | +20.7%◆ | +6.0% | +6.1% |
| Ordinary income (loss) | ¥0.0B | -¥0.2B | ¥0.1B | ¥0.2B | ¥0.1B |
| Change from prior year | -80.2% | profit to loss◆ | loss to profit◆ | +119.1% | -17.8% |
| Ordinary income (loss) as a share of Net sales | 1.0% | -4.1% | 1.2% | 2.5% | 1.9% |
| Change (percentage points) | -3.9 points◆ | -5.0 points◆ | +5.3 points◆ | +1.3 points | -0.6 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2019Ordinary income (loss) as a share of revenue +4.4 points
- 2021Ordinary income (loss) as a share of revenue -3.9 points
- 2022Ordinary income (loss) as a share of revenue -5.0 points, Ordinary income (loss) profit to loss
- 2023Net sales year on year +20.7%, Ordinary income (loss) as a share of revenue +5.3 points, Ordinary income (loss) loss to profit
AHC GROUP
Earnings and net assets per share over time
Unit yenSource Annual securities reports
AHC GROUP
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.1 billion | ¥4.9 billion | ¥5.9 billion | ¥6.3 billion | ¥6.7 billion |
| Ordinary income (loss) | ¥39.25 million | ¥-0.2 billion | ¥70.61 million | ¥0.2 billion | ¥0.1 billion |
| Net income (loss) attributable to owners of parent | ¥1.31 million | ¥-0.3 billion | ¥67.86 million | ¥98.31 million | ¥1.02 million |
| Comprehensive income | ¥1.31 million | ¥-0.3 billion | ¥67.86 million | ¥98.31 million | ¥1.02 million |
| Net assets | ¥1.3 billion | ¥1.1 billion | ¥1.2 billion | ¥1.2 billion | ¥1.2 billion |
| Total assets | ¥4.7 billion | ¥5.2 billion | ¥5.2 billion | ¥5.8 billion | ¥6.1 billion |
| Net assets per share | 641.77 yen | 518.44 yen | 551.31 yen | 579.69 yen | 569.39 yen |
| Basic earnings (loss) per share | 0.63 yen | -121.82 yen | 32.35 yen | 47.01 yen | 0.49 yen |
| Diluted earnings per share | 0.6 yen | Could not be retrieved | 31.36 yen | 45.6 yen | 0.48 yen |
| Equity-to-asset ratio | 28.2% | 20.9% | 22.1% | 20.8% | 19.4% |
| Return on equity | 0.1% | Could not be retrieved | 6.1% | 8.3% | 0.1% |
| Net cash provided by (used in) operating activities | ¥-12.32 million | ¥-0.1 billion | ¥97.99 million | ¥0.4 billion | ¥0.2 billion |
| Net cash provided by (used in) investing activities | ¥-0.7 billion | ¥-0.9 billion | ¥-94.13 million | ¥-0.4 billion | ¥-0.4 billion |
| Net cash provided by (used in) financing activities | ¥0.9 billion | ¥0.6 billion | ¥-15.08 million | ¥0.3 billion | ¥0.2 billion |
| Cash and cash equivalents | ¥2.5 billion | ¥2.1 billion | ¥2.0 billion | ¥2.4 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 | ¥2.1 billion | ¥2.8 billion | ¥3.4 billion | ¥3.6 billion | ¥3.8 billion |
| Ordinary income (loss) | ¥-63.64 million | ¥-0.1 billion | ¥0.1 billion | ¥0.2 billion | ¥76.41 million |
| Net income (loss) | ¥-62.78 million | ¥-0.2 billion | ¥0.1 billion | ¥0.1 billion | ¥21.09 million |
| Capital stock | ¥0.5 billion | ¥50.00 million | ¥51.71 million | ¥54.12 million | ¥67.16 million |
| Total number of issued shares (common stock) | 2,097,650 shares | 2,097,650 shares | 2,102,844 shares | 2,109,576 shares | 2,135,870 shares |
| Net assets | ¥1.1 billion | ¥0.9 billion | ¥1.1 billion | ¥1.1 billion | ¥1.1 billion |
| Total assets | ¥3.5 billion | ¥3.8 billion | ¥3.7 billion | ¥4.2 billion | ¥4.6 billion |
| Net assets per share | 521.4 yen | 440.62 yen | 509.27 yen | 538.7 yen | 537.95 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 10 yen | 12 yen |
| Basic earnings (loss) per share | -30.07 yen | -80.19 yen | 67.97 yen | 48.47 yen | 10.07 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 65.88 yen | 47.01 yen | 9.86 yen |
| Equity-to-asset ratio | 31.1% | 24.4% | 29.1% | 26.6% | 24.4% |
| Return on equity | Could not be retrieved | Could not be retrieved | 14.3% | 9.3% | 1.9% |
| Payout ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | 20.6% | 119.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 11/2025 | ¥12 | Could not be retrieved | 119.2% | |
| FY ending 11/2024 | ¥10 | Could not be retrieved | 20.6% |
AHC GROUP
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
AHC GROUP
Unit %Source Annual securities reports
- Financial institutions0.40%
- Securities firms3.36%
- Other corporations35.82%
- Foreign holders (institutions)0.33%
- Foreign holders (individuals)0.20%
- Individuals and others59.89%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | YHC株式会社 | 27.62% | 572,000 |
| 2 | 荒木 喜貴 | 22.06% | 457,000 |
| 3 | AHCグループ社員持株会 | 3.01% | 62,300 |
| 4 | 村光 伸介 | 2.9% | 60,000 |
| 5 | G2株式会社 | 2.63% | 54,400 |
| 6 | 吉元 幸次郎 | 2.07% | 42,911 |
| 7 | 田中 康雅 | 1.89% | 39,080 |
| 8 | 土山 茂太 | 1.73% | 35,762 |
| 9 | MHC株式会社 | 1.45% | 30,000 |
| 10 | 薛 学立 | 1.38% | 28,500 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 11/2025 | ¥0.3 billion |
| FY ending 11/2020 | ¥0.2 billion |
Research and development expenses and capital expenditure by segment (FY ending 11/2025)
| Segment | Capital expenditure |
|---|---|
| Welfare business | ¥0.3 billion |
| Nursing care business | ¥9.15 million |
| Restaurant | ¥7.22 million |
Revenue scale in the same industry
AHC GROUP
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
- … 372 companies
- 376 ENECHANGEFY Mar 2026 ¥6.7B
- 377 CORRECFY Feb 2026 ¥6.7B
- 378 AHC GROUPThis companyFY Nov 2025 ¥6.7B
- 379 ASIROFY Oct 2025 ¥6.6B
- 380 SHIKIGAKU.CoFY Feb 2026 ¥6.5B
- … 291 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 史彩監査法人 |
| Audit fees (this year, total) | ¥34.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.02 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Net sales | ¥6.7 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Diluted earnings per share | 0.48 yen | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Net assets | ¥1.2 billion | Consolidated |
| Ordinary income (loss) | ¥0.1 billion | Consolidated |
| Total assets | ¥6.1 billion | Consolidated |
| Return on equity | 0.1% | Consolidated |
| Equity-to-asset ratio | 19.4% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.02 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Basic earnings (loss) per share | 0.49 yen | Consolidated |
| Net assets per share | 569.39 yen | Consolidated |
| Dividend per share | 12 yen | Parent only |
| Net sales | ¥3.8 billion | Parent only |
| Net income (loss) | ¥21.09 million | Parent only |
| Diluted earnings per share | 9.86 yen | Parent only |
| Total number of issued shares (common stock) | 2,135,870 shares | Parent only |
| Net assets | ¥1.1 billion | Parent only |
| Ordinary income (loss) | ¥76.41 million | Parent only |
| Total assets | ¥4.6 billion | Parent only |
| Return on equity | 1.9% | Parent only |
| Equity-to-asset ratio | 24.4% | Parent only |
| Capital stock | ¥67.16 million | Parent only |
| Payout ratio | 119.2% | Parent only |
| Basic earnings (loss) per share | 10.07 yen | Parent only |
| Net assets per share | 537.95 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 489 people | Consolidated |
| Number of employees | 489 people | Consolidated |
| Wage gap between men and women (all employees) | 81.6% | Parent only |
| Average length of service (years) | 4.08 years | Parent only |
| Average annual salary | ¥3.94 million | Parent only |
| Average age (years) | 39.6 years old | Parent only |
| Number of employees | 287 people | Parent only |
| Number of employees | 287 people | Parent only |
| Number of employees | 287 people | Parent only |
| Wage gap between men and women (regular employees) | 82.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 102.1% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥0.3 billion | Consolidated |
| Net sales to external customers | ¥6.7 billion | Consolidated |
| Average number of temporary employees | 382 people | Consolidated |
| Average number of temporary employees | 382 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥0.3 billion | Consolidated |
| Depreciation | ¥98.70 million | Consolidated |
| Number of consolidated subsidiaries | 8 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 0.0% | Parent only |
| Average number of temporary employees | 234 people | Parent only |
| Average number of temporary employees | 234 people | Parent only |
| Average number of temporary employees | 234 people | Parent only |
| Total return on the share price index | 213.2% | Parent only |
| Ratio of female employees in managerial positions | 11.8% | Parent only |
Shares (16 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,381,953 shares | Consolidated |
| Total number of shares held treasury shares etc | 64,600 shares | Consolidated |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment reporting company | ¥3.06 million | Consolidated |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥12.00 million | Consolidated |
| Number of shares | 2,135,870 shares | Consolidated |
| Shareholding ratio treasury shares etc | 3.0% | Consolidated |
| Shareholding ratio | 66.7% | Consolidated |
| Number of shares held in own name treasury shares etc | 64,600 shares | Consolidated |
| Number of voting rights | 20,694 units | Consolidated |
| Carrying amount on the balance sheet | ¥15.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥65.24 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 59.2% | 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 | ¥34.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥34.00 million | Consolidated |
Balance sheet (119 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥10.40 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥57.57 million | Consolidated |
| Goodwill | ¥0.3 billion | Consolidated |
| Lease obligations | ¥5.39 million | Consolidated |
| Lease obligations | ¥3.10 million | Consolidated |
| Retained earnings | ¥0.3 billion | Consolidated |
| Raw materials and supplies | ¥0.01 million | Consolidated |
| Merchandise and finished goods | ¥12.48 million | Consolidated |
| Non-current liabilities | ¥3.4 billion | Consolidated |
| Non-current assets | ¥2.4 billion | Consolidated |
| Land | ¥0.5 billion | Consolidated |
| Accounts receivable - trade | ¥1.0 billion | Consolidated |
| Buildings | ¥0.8 billion | Consolidated |
| Buildings and accompanying facilities | ¥0.4 billion | Consolidated |
| Construction in progress | ¥11.01 million | Consolidated |
| Investments and other assets | ¥0.7 billion | Consolidated |
| Real estate for investment | ¥0.4 billion | Consolidated |
| Investment securities | ¥80.24 million | Consolidated |
| Property, plant and equipment | ¥1.4 billion | Consolidated |
| Income taxes payable | ¥27.06 million | Consolidated |
| Accrued expenses | ¥0.4 billion | Consolidated |
| Shareholders' equity | ¥1.2 billion | Consolidated |
| Inventories | ¥12.49 million | Consolidated |
| Inventories | ¥12.49 million | Consolidated |
| Current liabilities | ¥1.5 billion | Consolidated |
| Current assets | ¥3.7 billion | Consolidated |
| Accumulated depreciation | ¥-13.13 million | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Goodwill | ¥-58.03 million | Consolidated |
| Intangible assets | ¥0.4 billion | Consolidated |
| Cash and cash equivalents | ¥2.4 billion | Consolidated |
| Cash and deposits | ¥2.4 billion | Consolidated |
| Net assets | ¥1.2 billion | Consolidated |
| Net assets | ¥1.2 billion | Consolidated |
| Total assets | ¥6.1 billion | Consolidated |
| Total assets | ¥6.1 billion | Consolidated |
| Deferred tax assets | ¥49.10 million | Consolidated |
| Treasury stock | ¥-64.20 million | Consolidated |
| Liabilities | ¥4.9 billion | Consolidated |
| Liabilities and net assets | ¥6.1 billion | Consolidated |
| Accounts payable - trade | ¥77.89 million | Consolidated |
| Allowance for doubtful accounts | ¥-8.01 million | Consolidated |
| Allowance for doubtful accounts | ¥-18.31 million | Consolidated |
| Capital surplus | ¥0.8 billion | Consolidated |
| Capital stock | ¥67.16 million | Consolidated |
| Asset retirement obligations | ¥1.19 million | Consolidated |
| Provision for bonuses | ¥33.90 million | Consolidated |
| Long-term loans payable | ¥3.4 billion | Consolidated |
| Long-term loans receivable | ¥17.62 million | Consolidated |
| Other | ¥9.96 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥17.39 million | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.49 million | Parent only |
| Other capital surplus | ¥0.4 billion | Parent only |
| Software | ¥7.51 million | Parent only |
| Lease obligations | ¥5.39 million | Parent only |
| Lease obligations | ¥3.10 million | Parent only |
| Leasehold right | ¥45.19 million | Parent only |
| Investments in capital | ¥0.15 million | Parent only |
| Retained earnings | ¥0.2 billion | Parent only |
| Unearned revenue | ¥10.35 million | Parent only |
| Advances received | ¥7.22 million | Parent only |
| Prepaid expenses | ¥77.10 million | Parent only |
| Merchandise | ¥3.50 million | Parent only |
| Right of trademark | ¥2.33 million | Parent only |
| Non-current liabilities | ¥2.4 billion | Parent only |
| Non-current assets | ¥2.6 billion | Parent only |
| Land | ¥0.5 billion | Parent only |
| Accounts receivable - trade | ¥0.5 billion | Parent only |
| Tools, furniture and fixtures | ¥67.97 million | Parent only |
| Buildings | ¥0.7 billion | Parent only |
| Buildings and accompanying facilities | ¥0.3 billion | Parent only |
| Construction in progress | ¥11.01 million | Parent only |
| Investments and other assets | ¥1.4 billion | Parent only |
| Real estate for investment | ¥0.4 billion | Parent only |
| Investment securities | ¥80.24 million | Parent only |
| Property, plant and equipment | ¥1.1 billion | Parent only |
| Income taxes payable | ¥3.32 million | Parent only |
| Accrued expenses | ¥0.3 billion | Parent only |
| Accounts payable - other | ¥16.15 million | Parent only |
| Shareholders' equity | ¥1.1 billion | Parent only |
| Inventories | ¥3.51 million | Parent only |
| Structures | ¥20.90 million | Parent only |
| Current liabilities | ¥1.0 billion | Parent only |
| Current assets | ¥2.0 billion | Parent only |
| Accumulated depreciation | ¥-13.13 million | Parent only |
| Accumulated depreciation | ¥-0.3 billion | Parent only |
| Goodwill | ¥-16.62 million | Parent only |
| Intangible assets | ¥55.53 million | Parent only |
| Cash and deposits | ¥1.2 billion | Parent only |
| Net assets | ¥1.1 billion | Parent only |
| Net assets | ¥1.1 billion | Parent only |
| Total assets | ¥4.6 billion | Parent only |
| Deferred tax assets | ¥15.13 million | Parent only |
| Retained earnings brought forward | ¥0.2 billion | Parent only |
| Treasury stock | ¥-64.20 million | Parent only |
| Liabilities | ¥3.4 billion | Parent only |
| Liabilities and net assets | ¥4.6 billion | Parent only |
| Supplies | ¥0.01 million | Parent only |
| Accounts payable - trade | ¥21.99 million | Parent only |
| Allowance for doubtful accounts | ¥-8.01 million | Parent only |
| Allowance for doubtful accounts | ¥-5.91 million | Parent only |
| Capital surplus | ¥0.9 billion | Parent only |
| Legal capital surplus | ¥0.5 billion | Parent only |
| Capital stock | ¥67.16 million | Parent only |
| Asset retirement obligations | ¥1.19 million | Parent only |
| Provision for bonuses | ¥2.63 million | Parent only |
| Vehicle and delivery equipment | ¥12.45 million | Parent only |
| Long-term loans payable | ¥2.4 billion | Parent only |
| Long-term prepaid expenses | ¥24.79 million | Parent only |
| Long-term loans receivable | ¥17.31 million | Parent only |
| Shares of subsidiaries and associates | ¥0.7 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥80.00 million | Parent only |
| Deposits received | ¥44.37 million | Parent only |
Accounts unique to this company (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.8 billion | Consolidated |
| Revenue | ¥0.68 million | Consolidated |
| Revenue | ¥32.09 million | Consolidated |
| Revenue | ¥7.99 million | Consolidated |
| Revenue | ¥26.08 million | Consolidated |
| Revenue | ¥20.42 million | Consolidated |
| Revenue | ¥3.94 million | Consolidated |
| Revenue | ¥-0.21 million | Consolidated |
| Revenue | ¥4.53 million | Consolidated |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥0.68 million | Parent only |
| Revenue | ¥22.48 million | Parent only |
| Revenue | ¥7.99 million | Parent only |
| Revenue | ¥26.08 million | Parent only |
Statement of income (83 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥13.95 million | Consolidated |
| Other | ¥13.92 million | Consolidated |
| Amortization of goodwill | ¥46.91 million | Consolidated |
| Dividends from surplus | ¥-20.79 million | Consolidated |
| Comprehensive income | ¥1.02 million | Consolidated |
| Interest income | ¥4.32 million | Consolidated |
| Rental income | ¥23.90 million | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Non-operating income | ¥74.93 million | Consolidated |
| Non-operating expenses | ¥56.73 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated |
| Gain on sales of non-current assets | ¥0.21 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.05 million | Consolidated |
| Cost of sales | ¥6.0 billion | Consolidated |
| Gross profit (loss) | ¥0.7 billion | Consolidated |
| Net sales | ¥6.7 billion | Consolidated |
| Net sales | ¥6.7 billion | Consolidated |
| Net income | ¥1.02 million | Consolidated |
| Net income | ¥1.02 million | Consolidated |
| Net income (loss) | ¥1.02 million | Consolidated |
| Net income (loss) | ¥1.02 million | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.4 billion | Consolidated |
| Interest expenses | ¥25.64 million | Consolidated |
| Fee expenses | ¥79.76 million | Consolidated |
| Gain on step acquisitions | ¥2.10 million | Consolidated |
| Income taxes - current | ¥52.49 million | Consolidated |
| Income taxes | ¥57.02 million | Consolidated |
| Income taxes - deferred | ¥4.53 million | Consolidated |
| Depreciation | ¥6.64 million | Consolidated |
| Impairment loss | ¥63.41 million | Consolidated |
| Impairment loss | ¥63.41 million | Consolidated |
| Extraordinary income | ¥2.31 million | Consolidated |
| Extraordinary loss | ¥71.45 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥21.48 million | Consolidated |
| Taxes and dues | ¥2.52 million | Consolidated |
| Income (loss) before income taxes | ¥58.04 million | Consolidated |
| Income (loss) before income taxes | ¥58.04 million | Consolidated |
| Ordinary income | ¥0.1 billion | Consolidated |
| Payrolls and allowances-SGA | ¥87.12 million | Consolidated |
| Disposal of treasury stock | ¥0.48 million | Consolidated |
| Purchase of treasury stock | ¥-32.44 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.02 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥0.2 billion | Consolidated |
| Selling, general and administrative expenses | ¥0.6 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥8.01 million | Consolidated |
| Provision of allowance for doubtful accounts | ¥-1.15 million | Consolidated |
| Other | ¥7.62 million | Parent only |
| Other | ¥9.98 million | Parent only |
| Dividends from surplus | ¥-20.79 million | Parent only |
| Interest income | ¥3.12 million | Parent only |
| Rental income | ¥23.90 million | Parent only |
| Dividend income | ¥30.06 million | Parent only |
| Operating income | ¥36.87 million | Parent only |
| Non-operating income | ¥87.86 million | Parent only |
| Non-operating expenses | ¥48.32 million | Parent only |
| Loss on retirement of non-current assets | ¥0 | Parent only |
| Cost of sales | ¥3.3 billion | Parent only |
| Gross profit (loss) | ¥0.5 billion | Parent only |
| Net sales | ¥3.8 billion | Parent only |
| Net income (loss) | ¥21.09 million | Parent only |
| Net income (loss) | ¥21.09 million | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥21.37 million | Parent only |
| Fee expenses | ¥63.36 million | Parent only |
| Income taxes - current | ¥23.05 million | Parent only |
| Income taxes | ¥22.05 million | Parent only |
| Income taxes - deferred | ¥-1.00 million | Parent only |
| Depreciation | ¥6.64 million | Parent only |
| Depreciation | ¥3.91 million | Parent only |
| Impairment loss | ¥25.28 million | Parent only |
| Extraordinary loss | ¥33.27 million | Parent only |
| Taxes and dues | ¥2.31 million | Parent only |
| Income (loss) before income taxes | ¥43.14 million | Parent only |
| Ordinary income | ¥76.41 million | Parent only |
| Payrolls and allowances-SGA | ¥70.37 million | Parent only |
| Disposal of treasury stock | ¥0.48 million | Parent only |
| Purchase of treasury stock | ¥-32.44 million | Parent only |
| Selling, general and administrative expenses | ¥0.4 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥8.01 million | Parent only |
| Provision of allowance for doubtful accounts | ¥-1.19 million | Parent only |
| Provision for bonuses | ¥4.58 million | Parent only |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-25.64 million | Consolidated |
| Total changes during the period | ¥-5.57 million | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-11.24 million | Consolidated |
| Other | ¥-10.30 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥25.27 million | Consolidated |
| Decrease (increase) in other current assets | ¥-28.89 million | Consolidated |
| Amortization of goodwill | ¥46.91 million | Consolidated |
| Repayments of lease obligations | ¥-3.00 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥15.78 million | Consolidated |
| Interest expenses paid | ¥-25.64 million | Consolidated |
| Interest and dividends income received | ¥3.81 million | Consolidated |
| Proceeds from subsidy income | ¥31.16 million | Consolidated |
| Subsidy income | ¥-38.41 million | Consolidated |
| Interest and dividend income | ¥-4.32 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-22.56 million | Consolidated |
| Subtotal | ¥0.3 billion | Consolidated |
| Purchase of investment securities | ¥-3.06 million | Consolidated |
| Interest expenses | ¥25.64 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-5.55 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥3.05 million | Consolidated |
| Payments for retirement of property, plant and equipment | ¥3,000 | Consolidated |
| Loss on retirement of property, plant and equipment | ¥0.05 million | Consolidated |
| Decrease in consumption taxes payable | ¥-4.21 million | Consolidated |
| Share-based payment expenses | ¥8.33 million | Consolidated |
| Decrease (increase) in inventories | ¥-2.70 million | Consolidated |
| Income taxes paid | ¥-84.80 million | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Impairment loss | ¥63.41 million | Consolidated |
| Purchase of intangible assets | ¥-0.50 million | Consolidated |
| Proceeds from disposition of treasury stock | ¥0.48 million | Consolidated |
| Regarding purchase of treasury stock | ¥-32.44 million | Consolidated |
| Payments of loans receivable | ¥-60.00 million | Consolidated |
| Collection of loans receivable | ¥44.92 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥6.87 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.53 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-87.99 million | Consolidated |
| Dividends | ¥-20.74 million | Consolidated |
| Proceeds from long term loans payable | ¥0.9 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.7 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.2 billion | Consolidated | Disclosed |
| Dividend per share | 12 | Parent only | Disclosed |
| Number of employees | 489 | Consolidated | Disclosed |
| Net assets | ¥1.2 billion | Consolidated | Disclosed |
| Net sales | ¥6.7 billion | Consolidated | Disclosed |
| Operating income | ¥0.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.1 billion | Consolidated | Disclosed |
| Net income | ¥1.02 million | Consolidated | Disclosed |
| Total assets | ¥6.1 billion | Consolidated | Disclosed |
| Operating margin | 1.6% | Consolidated | Calculated |
| Net margin | 0.0% | Consolidated | Calculated |
| Sales per employee | 13619783 yen | Consolidated | Calculated |
| Total asset turnover | 1.09 times | Consolidated | Calculated |
| Net assets to total assets | 19.4% | Consolidated | Calculated |