セルム
株式会社セルム
Company highlights
The largest segment by revenue is Organizational and Talent Development Segment, at 76.2% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
セルム
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 | |
| Organizational and Talent Development Segment | ¥7.9 billion | 76.2% | ¥7.7 billion | ¥1.6 billion | 92.1% | 20.1% | ¥1.6 billion |
| Stakeholder Relations Segment | ¥2.5 billion | 23.8% | ¥0.5 billion | ¥0.1 billion | 7.9% | 5.5% | ¥-7.10 million |
| Total of the businesses | ¥10.3 billion | 100.0% | ¥1.7 billion | 100.0% | |||
Revenue and profit
セルム
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥1.1 billion | Consolidated |
| Commission fees | ¥0.5 billion | Consolidated | |
| Amortization of goodwill | ¥0.4 billion | Consolidated | |
| Bonuses | ¥0.3 billion | Consolidated | |
| Provision for bonuses | ¥99.73 million | Consolidated | |
| Depreciation | ¥32.32 million | Parent only | |
| Provision for directors' bonuses | ¥18.00 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥2.18 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥5.1 billion | Consolidated |
| Operating income | ¥1.2 billion | Consolidated | |
| Ordinary income | ¥1.0 billion | Consolidated | |
| Net income | ¥0.6 billion | Consolidated |
セルム
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥1.1 billion
- Commission fees ¥0.5 billion
- Amortization of goodwill ¥0.4 billion
- Bonuses ¥0.3 billion
- Provision for bonuses ¥0.1 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥1.5 billion
Performance, financial position and capital allocation
Long-term changes in performance
セルム
Long-term revenue, profit and asset trends
Period 2017 to 2026Source Annual securities reportsDisclosed
セルム
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥6.5B | ¥7.3B | ¥7.5B | ¥8.2B | ¥10.3B |
| Year on year (%) | +40.6%◆ | +12.3% | +3.3% | +9.1% | +25.9%◆ |
| Ordinary income (loss) | ¥0.7B | ¥0.9B | ¥1.0B | ¥1.0B | ¥1.0B |
| Change from prior year | +102.6% | +31.9% | +9.6% | -4.7% | +7.5% |
| Ordinary income (loss) as a share of Net sales | 10.8% | 12.7% | 13.4% | 11.7% | 10.0% |
| Change (percentage points) | +3.3 points◆ | +1.9 points | +0.8 points | -1.7 points | -1.7 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2018Net sales year on year +129.6%, Ordinary income (loss) as a share of revenue +9.5 points
- 2021Ordinary income (loss) as a share of revenue -3.6 points
- 2022Net sales year on year +40.6%, Ordinary income (loss) as a share of revenue +3.3 points
- 2026Net sales year on year +25.9%
セルム
Earnings and net assets per share over time
Unit yenSource Annual securities reports
セルム
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 | ¥6.5 billion | ¥7.3 billion | ¥7.5 billion | ¥8.2 billion | ¥10.3 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥0.9 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | ¥0.5 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion |
| Comprehensive income | ¥0.4 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion |
| Net assets | ¥3.9 billion | ¥3.3 billion | ¥3.1 billion | ¥2.8 billion | ¥3.1 billion |
| Total assets | ¥6.0 billion | ¥5.0 billion | ¥4.9 billion | ¥7.3 billion | ¥7.1 billion |
| Net assets per share | 146.82 yen | 135.25 yen | 131.42 yen | 125.41 yen | 136.54 yen |
| Basic earnings (loss) per share | 14.31 yen | 21.54 yen | 27.31 yen | 25.18 yen | 26.94 yen |
| Diluted earnings per share | 13.63 yen | 20.91 yen | 26.57 yen | 24.57 yen | 26.49 yen |
| Equity-to-asset ratio | 65.5% | 65.5% | 62.4% | 36.9% | 42.0% |
| Return on equity | 13.1% | 15.1% | 20.1% | 19.3% | 20.6% |
| Net cash provided by (used in) operating activities | ¥1.1 billion | ¥0.7 billion | ¥0.7 billion | ¥1.1 billion | ¥1.0 billion |
| Net cash provided by (used in) investing activities | ¥-20.89 million | ¥-41.89 million | ¥-0.4 billion | ¥-2.5 billion | ¥-15.06 million |
| Net cash provided by (used in) financing activities | ¥0.9 billion | ¥-1.9 billion | ¥-0.2 billion | ¥1.1 billion | ¥-0.9 billion |
| Cash and cash equivalents | ¥2.9 billion | ¥1.7 billion | ¥1.8 billion | ¥1.6 billion | ¥1.7 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥5.3 billion | ¥6.0 billion | ¥5.9 billion | ¥5.9 billion | ¥6.1 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.8 billion | ¥1.1 billion | ¥0.8 billion | ¥0.8 billion |
| Net income (loss) | ¥0.2 billion | ¥0.4 billion | ¥0.9 billion | ¥0.6 billion | ¥0.6 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion |
| Total number of issued shares (common stock) | 6,700,600 shares | 13,620,400 shares | 12,909,400 shares | 25,838,000 shares | 23,138,000 shares |
| Net assets | ¥3.8 billion | ¥3.0 billion | ¥3.1 billion | ¥2.8 billion | ¥3.1 billion |
| Total assets | ¥5.6 billion | ¥4.6 billion | ¥4.6 billion | ¥6.6 billion | ¥6.4 billion |
| Net assets per share | 141.19 yen | 123.6 yen | 129.37 yen | 124.2 yen | 135.24 yen |
| Dividend per share | 18 yen | 13 yen | 19 yen | 14 yen | 15 yen |
| Interim dividend per share | Could not be retrieved | 6 yen | 8 yen | 5 yen | 7 yen |
| Basic earnings (loss) per share | 7.12 yen | 16.97 yen | 37.84 yen | 26.55 yen | 27.02 yen |
| Diluted earnings per share | 6.78 yen | 16.47 yen | 36.81 yen | 25.91 yen | 26.57 yen |
| Equity-to-asset ratio | 67.2% | 65.8% | 65.3% | 40.2% | 45.8% |
| Return on equity | 6.6% | 12.6% | 29.3% | 20.6% | 20.8% |
| Payout ratio | 63.2% | 38.3% | 25.1% | 52.7% | 55.5% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥15 | ¥7 | 55.5% | |
| FY ending 3/2025 | ¥14 | ¥5 | 52.7% | Stock split or share consolidation noted |
| FY ending 3/2024 | ¥19 | ¥8 | 25.1% | |
| FY ending 3/2023 | ¥13 | ¥6 | 38.3% | Stock split or share consolidation noted |
| FY ending 3/2022 | ¥18 | Could not be retrieved | 63.2% |
セルム
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
セルム
Unit %Source Annual securities reports
- Financial institutions0.06%
- Securities firms0.97%
- Other corporations29.49%
- Foreign holders (institutions)0.92%
- Foreign holders (individuals)0.34%
- Individuals and others68.21%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社アイランドプラス | 16.97% | 3,680,000 |
| 2 | 加島 禎二 | 14.89% | 3,228,355 |
| 3 | 加藤 友希 | 7.38% | 1,600,000 |
| 4 | 株式会社PINE RIVER | 7.38% | 1,600,000 |
| 5 | 若鍋 孝司 | 6.46% | 1,400,000 |
| 6 | 株式会社アイズ | 6.46% | 1,400,000 |
| 7 | 田口 佳子 | 6.15% | 1,334,000 |
| 8 | 山崎 教世 | 4.15% | 900,000 |
| 9 | 小林 剛 | 3.02% | 655,200 |
| 10 | 吉冨 敏雄 | 2.22% | 482,192 |
Revenue scale in the same industry
セルム
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
- … 308 companies
- 312 HEIAN CEREMONY SERVICEFY Mar 2025 ¥10.6B
- 313 Nippon Ski Resort DevelopmentFY Jul 2025 ¥10.5B
- 314 セルムThis companyFY Mar 2026 ¥10.3B
- 315 CocolonetFY Mar 2025 ¥10.1B
- 316 Kyoei Security ServiceFY Mar 2025 ¥10.1B
- … 355 companies
Workforce information
Women 77 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 140 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥45.95 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated |
| Net sales | ¥10.3 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-15.06 million | Consolidated |
| Diluted earnings per share | 26.49 yen | Consolidated |
| Cash and cash equivalents | ¥1.7 billion | Consolidated |
| Net assets | ¥3.1 billion | Consolidated |
| Ordinary income (loss) | ¥1.0 billion | Consolidated |
| Total assets | ¥7.1 billion | Consolidated |
| Return on equity | 20.6% | Consolidated |
| Equity-to-asset ratio | 42.0% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Basic earnings (loss) per share | 26.94 yen | Consolidated |
| Net assets per share | 136.54 yen | Consolidated |
| Dividend per share | 15 yen | Parent only |
| Net sales | ¥6.1 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Diluted earnings per share | 26.57 yen | Parent only |
| Total number of issued shares (common stock) | 23,138,000 shares | Parent only |
| Net assets | ¥3.1 billion | Parent only |
| Ordinary income (loss) | ¥0.8 billion | Parent only |
| Total assets | ¥6.4 billion | Parent only |
| Return on equity | 20.8% | Parent only |
| Equity-to-asset ratio | 45.8% | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Payout ratio | 55.5% | Parent only |
| Interim dividend per share | 7 yen | Parent only |
| Basic earnings (loss) per share | 27.02 yen | Parent only |
| Net assets per share | 135.24 yen | Parent only |
Employees (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 245 people | Consolidated |
| Number of employees | 245 people | Consolidated |
| Wage gap between men and women (all employees) | 59.0% | Parent only |
| Average length of service (years) | 7 years | Parent only |
| Average annual salary | ¥6.97 million | Parent only |
| Average age (years) | 38.1 years old | Parent only |
| Number of employees | 135 people | Parent only |
| Number of employees | 135 people | Parent only |
| Wage gap between men and women (regular employees) | 59.8% | Parent only |
Shares (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 16,279,747 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,454,000 shares | Consolidated |
| Number of shares | 23,138,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.3% | Consolidated |
| Shareholding ratio | 75.1% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,454,000 shares | Consolidated |
| Number of voting rights | 216,777 units | Consolidated |
| Carrying amount on the balance sheet | ¥7.69 million | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Total shareholder return | 156.3% | Parent only |
Other disclosed items (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Goodwill before offsetting | ¥3.1 billion | Consolidated |
| Net sales to external customers | ¥10.3 billion | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥47.67 million | Consolidated |
| Depreciation | ¥77.32 million | Consolidated |
| Number of consolidated subsidiaries | 7 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 50.0% | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 21.7% | Parent only |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥45.95 million | Consolidated |
| Fees for audit and attestation services - total | ¥45.95 million | Consolidated |
Accounts unique to this company (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥1.77 million | Consolidated |
| Revenue | ¥0.62 million | Consolidated |
| Revenue | ¥5.92 million | Consolidated |
| Change in average annual salary from the previous year | 12.0% | Parent only |
| Revenue | ¥24.85 million | Parent only |
Balance sheet (98 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥17.93 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥85.43 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other, net | ¥74.18 million | Consolidated |
| Goodwill | ¥3.1 billion | Consolidated |
| Work in process | ¥2.02 million | Consolidated |
| Retained earnings | ¥1.4 billion | Consolidated |
| Non-current liabilities | ¥2.0 billion | Consolidated |
| Non-current assets | ¥4.0 billion | Consolidated |
| Accounts receivable - trade | ¥1.1 billion | Consolidated |
| Contract liabilities | ¥43.77 million | Consolidated |
| Buildings, net | ¥63.34 million | Consolidated |
| Provision for directors' bonuses | ¥18.00 million | Consolidated |
| Investments and other assets | ¥0.5 billion | Consolidated |
| Investment securities | ¥32.98 million | Consolidated |
| Subscription rights to shares | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥0.1 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accrued expenses | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥0.2 billion | Consolidated |
| Shareholders' equity | ¥2.9 billion | Consolidated |
| Current liabilities | ¥1.9 billion | Consolidated |
| Current assets | ¥3.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Foreign currency translation adjustment | ¥42.37 million | Consolidated |
| Intangible assets | ¥3.4 billion | Consolidated |
| Cash and cash equivalents | ¥1.7 billion | Consolidated |
| Cash and deposits | ¥1.8 billion | Consolidated |
| Net assets | ¥3.1 billion | Consolidated |
| Net assets | ¥3.1 billion | Consolidated |
| Total assets | ¥7.1 billion | Consolidated |
| Total assets | ¥7.1 billion | Consolidated |
| Deferred tax liabilities | ¥33.64 million | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.6 billion | Consolidated |
| Valuation and translation adjustments | ¥42.37 million | Consolidated |
| Liabilities | ¥3.9 billion | Consolidated |
| Liabilities and net assets | ¥7.1 billion | Consolidated |
| Supplies | ¥4.58 million | Consolidated |
| Accounts payable - trade | ¥0.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-3.21 million | Consolidated |
| Capital surplus | ¥1.0 billion | Consolidated |
| Capital stock | ¥1.0 billion | Consolidated |
| Asset retirement obligations | ¥40.60 million | Consolidated |
| Provision for bonuses | ¥84.48 million | Consolidated |
| Net defined benefit liability | ¥22.40 million | Consolidated |
| Long-term loans payable | ¥1.9 billion | Consolidated |
| Non-controlling interests | ¥0.13 million | Consolidated |
| Current portion of long-term loans payable | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥59.72 million | Parent only |
| Other | ¥75.69 million | Parent only |
| Other | ¥0.32 million | Parent only |
| Investments in other securities of subsidiaries and associates | ¥35.17 million | Parent only |
| Goodwill | ¥0.8 billion | Parent only |
| Software | ¥0.1 billion | Parent only |
| Work in process | ¥0.34 million | Parent only |
| Retained earnings | ¥1.4 billion | Parent only |
| Prepaid expenses | ¥53.06 million | Parent only |
| Non-current liabilities | ¥1.9 billion | Parent only |
| Non-current assets | ¥5.3 billion | Parent only |
| Accounts receivable - trade | ¥0.6 billion | Parent only |
| Contract liabilities | ¥9.21 million | Parent only |
| Buildings, net | ¥47.45 million | Parent only |
| Provision for directors' bonuses | ¥18.00 million | Parent only |
| Investments and other assets | ¥4.3 billion | Parent only |
| Investment securities | ¥7.69 million | Parent only |
| Subscription rights to shares | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥72.30 million | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥2.9 billion | Parent only |
| Current liabilities | ¥1.4 billion | Parent only |
| Current assets | ¥1.1 billion | Parent only |
| Intangible assets | ¥0.9 billion | Parent only |
| Cash and deposits | ¥0.3 billion | Parent only |
| Net assets | ¥3.1 billion | Parent only |
| Net assets | ¥3.1 billion | Parent only |
| Total assets | ¥6.4 billion | Parent only |
| Deferred tax assets | ¥0.2 billion | Parent only |
| Retained earnings brought forward | ¥1.4 billion | Parent only |
| Treasury stock | ¥-0.6 billion | Parent only |
| Liabilities | ¥3.3 billion | Parent only |
| Liabilities and net assets | ¥6.4 billion | Parent only |
| Supplies | ¥4.58 million | Parent only |
| Accounts payable - trade | ¥0.5 billion | Parent only |
| Capital surplus | ¥1.0 billion | Parent only |
| Legal capital surplus | ¥1.0 billion | Parent only |
| Capital stock | ¥1.0 billion | Parent only |
| Asset retirement obligations | ¥33.59 million | Parent only |
| Long-term loans payable | ¥1.9 billion | Parent only |
| Long-term prepaid expenses | ¥21.24 million | Parent only |
| Shares of subsidiaries and associates | ¥4.0 billion | Parent only |
| Deposits received | ¥19.09 million | Parent only |
| Current portion of long-term loans payable | ¥0.3 billion | Parent only |
Statement of income (82 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.44 million | Consolidated |
| Other | ¥9.18 million | Consolidated |
| Other comprehensive income | ¥3.86 million | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Cancellation refund | ¥2.46 million | Consolidated |
| Dividends from surplus | ¥-0.3 billion | Consolidated |
| Comprehensive income | ¥0.6 billion | Consolidated |
| Interest income | ¥1.18 million | Consolidated |
| Guaranty money income | ¥2.90 million | Consolidated |
| Operating income | ¥1.2 billion | Consolidated |
| Operating income | ¥1.2 billion | Consolidated |
| Non-operating income | ¥11.37 million | Consolidated |
| Non-operating expenses | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated |
| Cost of sales | ¥5.2 billion | Consolidated |
| Gross profit (loss) | ¥5.1 billion | Consolidated |
| Net sales | ¥10.3 billion | Consolidated |
| Net sales | ¥10.3 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Net income (loss) | ¥0.6 billion | Consolidated |
| Provision for directors' bonuses | ¥18.00 million | Consolidated |
| Loss on valuation of investment securities | ¥76.56 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-15.06 million | Consolidated |
| Interest expenses | ¥47.35 million | Consolidated |
| Commission fees | ¥0.5 billion | Consolidated |
| Compensation expenses | ¥1.15 million | Consolidated |
| Issuance of new shares | ¥12.60 million | Consolidated |
| Income taxes - current | ¥0.5 billion | Consolidated |
| Income taxes | ¥0.5 billion | Consolidated |
| Income taxes - deferred | ¥-29.62 million | Consolidated |
| Foreign exchange losses | ¥6.47 million | Consolidated |
| Foreign currency translation adjustment net of tax | ¥3.86 million | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥5.17 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥1.0 billion | Consolidated |
| Income (loss) before income taxes | ¥1.0 billion | Consolidated |
| Ordinary income | ¥1.0 billion | Consolidated |
| Salaries and allowances | ¥1.1 billion | Consolidated |
| Disposal of treasury stock | ¥18.68 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.9 billion | Consolidated |
| Selling, general and administrative expenses | ¥4.0 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥2.18 million | Consolidated |
| Bonuses | ¥0.3 billion | Consolidated |
| Provision for bonuses | ¥99.73 million | Consolidated |
| Changes in equity of parent from transaction of non controlling interest | ¥-0.03 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥-0.31 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥-0.31 million | Consolidated |
| Other | ¥2.54 million | Parent only |
| Other | ¥0.71 million | Parent only |
| Amortization of goodwill | ¥0.1 billion | Parent only |
| Dividends from surplus | ¥-0.3 billion | Parent only |
| Interest income | ¥0.42 million | Parent only |
| Guaranty money income | ¥2.62 million | Parent only |
| Dividend income | ¥0.2 billion | Parent only |
| Operating income | ¥0.7 billion | Parent only |
| Non-operating income | ¥0.3 billion | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Cost of sales | ¥3.2 billion | Parent only |
| Gross profit (loss) | ¥2.9 billion | Parent only |
| Net sales | ¥6.1 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Net income (loss) | ¥0.6 billion | Parent only |
| Provision for directors' bonuses | ¥18.00 million | Parent only |
| Loss on investments in partnership | ¥87.30 million | Parent only |
| Interest expenses | ¥47.35 million | Parent only |
| Commission fees | ¥0.4 billion | Parent only |
| Compensation expenses | ¥1.03 million | Parent only |
| Issuance of new shares | ¥12.60 million | Parent only |
| Income taxes - current | ¥0.3 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-49.84 million | Parent only |
| Depreciation | ¥32.32 million | Parent only |
| Income (loss) before income taxes | ¥0.8 billion | Parent only |
| Ordinary income | ¥0.8 billion | Parent only |
| Salaries and allowances | ¥0.7 billion | Parent only |
| Disposal of treasury stock | ¥18.68 million | Parent only |
| Selling, general and administrative expenses | ¥2.3 billion | Parent only |
| Bonuses | ¥0.2 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.3 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥41.82 million | Consolidated |
| Total changes during the period | ¥0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥38.24 million | Parent only |
Statement of cash flows (32 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-5.33 million | Consolidated |
| Other | ¥1.71 million | Consolidated |
| Other | ¥-12.73 million | Consolidated |
| Amortization of goodwill | ¥0.4 billion | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-33.07 million | Consolidated |
| Interest expenses paid | ¥-47.35 million | Consolidated |
| Interest and dividends income received | ¥1.18 million | Consolidated |
| Interest and dividend income | ¥-1.18 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-62.04 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥8.57 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥1.01 million | Consolidated |
| Payments into time deposits | ¥-0.09 million | Consolidated |
| Subtotal | ¥1.7 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥3.00 million | Consolidated |
| Proceeds from sales of investment securities | ¥0.10 million | Consolidated |
| Valuation gains (losses) on investment securities | ¥76.56 million | Consolidated |
| Interest expenses | ¥47.35 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥12.60 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-0.62 million | Consolidated |
| Purchase of property plant and equipment | ¥-5.18 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥2.39 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥87.44 million | Consolidated |
| Share-based payment expenses | ¥45.71 million | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Depreciation | ¥77.32 million | Consolidated |
| Purchase of intangible assets | ¥-11.43 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥2.18 million | Consolidated |
| Payments for asset retirement obligations | ¥-1.18 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥15.65 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.35 million | Consolidated |
| Dividends | ¥-0.3 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.5 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.0 billion | Consolidated | Disclosed |
| Dividend per share | 15 | Parent only | Disclosed |
| Number of employees | 245 | Consolidated | Disclosed |
| Net assets | ¥3.1 billion | Consolidated | Disclosed |
| Net sales | ¥10.3 billion | Consolidated | Disclosed |
| Operating income | ¥1.2 billion | Consolidated | Disclosed |
| Ordinary income | ¥1.0 billion | Consolidated | Disclosed |
| Net income | ¥0.6 billion | Consolidated | Disclosed |
| Total assets | ¥7.1 billion | Consolidated | Disclosed |
| Operating margin | 11.3% | Consolidated | Calculated |
| Net margin | 5.6% | Consolidated | Calculated |
| Sales per employee | 42074343 yen | Consolidated | Calculated |
| Total asset turnover | 1.46 times | Consolidated | Calculated |
| Net assets to total assets | 44.2% | Consolidated | Calculated |