LEOCLAN
LEOCLAN Co.,Ltd.
Company highlights
The largest segment by revenue is Total medical solution business, at 94.3% of the total.
Key figures
Period Oct 2024 to Sep 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
LEOCLAN
Revenue and profit by business segment
Period Oct 2024 to Sep 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Total medical solution business | ¥20.3 billion | 94.3% | ¥18.6 billion | ¥0.3 billion | 79.8% | 1.5% | ¥94.55 million |
| Remote image diagnosis service business | ¥0.8 billion | 3.8% | ¥0.8 billion | ¥69.23 million | 17.9% | 8.4% | ¥67.00 million |
| FoodService | ¥0.4 billion | 1.9% | ¥0.4 billion | ¥8.88 million | 2.3% | 2.2% | ¥14.22 million |
| Total of the businesses | ¥21.5 billion | 100.0% | ¥0.4 billion | 100.0% | |||
Revenue and profit
LEOCLAN
Period Oct 2024 to Sep 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.9 billion | Consolidated |
| Traveling and transportation expenses | ¥0.2 billion | Parent only | |
| Provision for bonuses | ¥98.40 million | Consolidated | |
| Depreciation | ¥47.36 million | Parent only | |
| Provision for directors' retirement benefits | ¥31.73 million | Consolidated | |
| Retirement benefit expenses | ¥30.37 million | Consolidated | |
| Provision for directors' bonuses | ¥10.80 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥2.35 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.7 billion | Consolidated |
| Ordinary income | ¥0.3 billion | Consolidated | |
| Operating income | ¥0.3 billion | Consolidated | |
| Net income | ¥0.2 billion | Consolidated |
LEOCLAN
Selling, general and administrative expenses
Period Oct 2024 to Sep 2025Source Annual securities reports
- Salaries and allowances ¥0.9 billion
- Traveling and transportation expenses ¥0.2 billion
- Provision for bonuses ¥0.1 billion
- Depreciation ¥0.0 billion
- Provision for directors' retirement benefits ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥1.1 billion
Performance, financial position and capital allocation
LEOCLAN
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
LEOCLAN
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥26.3B | ¥29.8B | ¥26.6B | ¥19.8B | ¥21.5B |
| Year on year (%) | +19.8% | +13.0% | -10.5% | -25.6%◆ | +8.5% |
| Ordinary income (loss) | ¥0.6B | ¥0.7B | ¥0.4B | ¥0.2B | ¥0.3B |
| Change from prior year | +187.6% | +19.1% | -39.2% | -58.0% | +70.5% |
| Ordinary income (loss) as a share of Net sales | 2.3% | 2.4% | 1.6% | 0.9% | 1.4% |
| Change (percentage points) | +1.3 points | +0.1 points | -0.8 points | -0.7 points | +0.5 points |
Fiscal periods marked for changes
Earlier fiscal periods (1)
- 2018Net sales year on year +34.9%, Ordinary income (loss) as a share of revenue +2.4 points
- 2019Net sales year on year +40.4%
- 2020Net sales year on year -39.1%, Ordinary income (loss) as a share of revenue -2.3 points
- 2024Net sales year on year -25.6%
LEOCLAN
Earnings and net assets per share over time
Unit yenSource Annual securities reports
LEOCLAN
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 | ¥26.3 billion | ¥29.8 billion | ¥26.6 billion | ¥19.8 billion | ¥21.5 billion |
| Ordinary income (loss) | ¥0.6 billion | ¥0.7 billion | ¥0.4 billion | ¥0.2 billion | ¥0.3 billion |
| Net income (loss) attributable to owners of parent | ¥0.4 billion | ¥0.4 billion | ¥0.3 billion | ¥0.1 billion | ¥0.2 billion |
| Comprehensive income | ¥0.4 billion | ¥0.5 billion | ¥0.3 billion | ¥0.1 billion | ¥0.2 billion |
| Net assets | ¥5.2 billion | ¥5.5 billion | ¥5.7 billion | ¥5.7 billion | ¥5.8 billion |
| Total assets | ¥13.0 billion | ¥13.5 billion | ¥14.7 billion | ¥10.7 billion | ¥10.9 billion |
| Net assets per share | 855.78 yen | 915.42 yen | 946.33 yen | 943.51 yen | 951.55 yen |
| Basic earnings (loss) per share | 66.64 yen | 74.3 yen | 46.12 yen | 23.09 yen | 25.86 yen |
| Diluted earnings per share | 66.11 yen | 73.84 yen | 45.84 yen | 22.96 yen | 25.76 yen |
| Equity-to-asset ratio | 38.8% | 40.0% | 37.9% | 52.3% | 51.8% |
| Return on equity | 8.0% | 8.4% | 5.0% | 2.4% | 2.7% |
| Net cash provided by (used in) operating activities | ¥1.3 billion | ¥0.2 billion | ¥0.3 billion | ¥33.08 million | ¥-86.65 million |
| Net cash provided by (used in) investing activities | ¥-42.13 million | ¥-49.96 million | ¥-82.01 million | ¥0.1 billion | ¥-0.6 billion |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | ¥-0.1 billion | ¥-0.2 billion | ¥-97.22 million | ¥-0.1 billion |
| Cash and cash equivalents | ¥5.4 billion | ¥5.5 billion | ¥5.5 billion | ¥5.6 billion | ¥4.7 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥23.4 billion | ¥27.3 billion | ¥24.0 billion | ¥17.4 billion | ¥19.5 billion |
| Ordinary income (loss) | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥-15.64 million | ¥0.3 billion |
| Net income (loss) | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥44.31 million | ¥0.2 billion |
| Capital stock | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion |
| Total number of issued shares (common stock) | 1,960,800 shares | 1,960,800 shares | 1,960,800 shares | 1,967,800 shares | 5,922,000 shares |
| Net assets | ¥4.8 billion | ¥5.0 billion | ¥5.2 billion | ¥5.1 billion | ¥5.2 billion |
| Total assets | ¥11.8 billion | ¥12.3 billion | ¥13.7 billion | ¥9.5 billion | ¥9.9 billion |
| Net assets per share | 818.33 yen | 853.57 yen | 884.07 yen | 865.93 yen | 885.47 yen |
| Dividend per share | 40 yen | 50 yen | 50 yen | 50 yen | 17 yen |
| Basic earnings (loss) per share | 50.54 yen | 49.91 yen | 45.7 yen | 7.52 yen | 37.14 yen |
| Diluted earnings per share | 50.14 yen | 49.6 yen | 45.42 yen | 7.48 yen | 37.01 yen |
| Equity-to-asset ratio | 40.9% | 40.9% | 38.0% | 54.0% | 52.9% |
| Return on equity | 6.3% | 6.0% | 5.3% | 0.9% | 4.2% |
| Payout ratio | 26.4% | 33.4% | 36.5% | 221.6% | 45.8% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 9/2025 | ¥17 | Could not be retrieved | 45.8% | Stock split or share consolidation noted |
| FY ending 9/2024 | ¥50 | Could not be retrieved | 221.6% | |
| FY ending 9/2023 | ¥50 | Could not be retrieved | 36.5% | |
| FY ending 9/2022 | ¥50 | Could not be retrieved | 33.4% | |
| FY ending 9/2021 | ¥40 | Could not be retrieved | 26.4% | |
| FY ending 9/2020 | ¥45 | Could not be retrieved | 44.7% | |
| FY ending 9/2019 | ¥40 | Could not be retrieved | 10.1% | |
| FY ending 9/2018 | ¥40 | Could not be retrieved | 9.3% | Stock split or share consolidation noted |
| FY ending 9/2017 | ¥4,000 | Could not be retrieved | 25.3% | |
| FY ending 9/2016 | ¥4,000 | Could not be retrieved | 5.0% |
LEOCLAN
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
LEOCLAN
Unit %Source Annual securities reports
- Financial institutions0.02%
- Securities firms2.99%
- Other corporations50.03%
- Foreign holders (institutions)1.50%
- Foreign holders (individuals)0.01%
- Individuals and others45.46%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社A&M | 33.69% | 1,995,000 |
| 2 | UH Partners 2投資事業有限責任組合 | 7.45% | 441,300 |
| 3 | 光通信KK投資事業有限責任組合 | 6.49% | 384,300 |
| 4 | 株式会社UH Partners 3 | 3.62% | 214,100 |
| 5 | 大阪中小企業投資育成株式会社 | 3.34% | 198,000 |
| 6 | レオクラン従業員持株会 | 3.14% | 185,900 |
| 7 | 杉田 昭吾 | 2.82% | 166,800 |
| 8 | 株式会社SBI証券 | 1.82% | 107,876 |
| 9 | 八上 重明 | 1.42% | 84,000 |
| 10 | 古川 國久 | 1.22% | 72,000 |
| 11 | 医療法人藤井会 | 1.22% | 72,000 |
| 12 | ファスキアホールディングス株式会社 | 1.22% | 72,000 |
| 13 | 株式会社ユニティ建築企画 | 1.22% | 72,000 |
| 14 | セントラルメディカル株式会社 | 1.22% | 72,000 |
| 15 | 和田 公良 | 1.22% | 72,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 9/2025 | ¥84.81 million |
| FY ending 9/2020 | ¥44.68 million |
Revenue scale in the same industry
LEOCLAN
Source Annual securities reports of each company
Wholesale Trade: 330 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 MitsubishiFY Mar 2026 ¥18.9T
- 2 ITOCHUFY Mar 2026 ¥14.8T
- 3 MITSUI &FY Mar 2026 ¥14.0T
- … 254 companies
- 258 TORQFY Oct 2025 ¥22.5B
- 259 DAIKO TSUSANFY May 2026 ¥22.0B
- 260 LEOCLANThis companyFY Sep 2025 ¥21.5B
- 261 ASMOFY Mar 2026 ¥21.2B
- 262 yokohama gyoruiFY Mar 2026 ¥21.0B
- … 68 companies
Workforce information
Women 10.4 yrs Average length of service by gender
Women 37 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 145 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
16.7 hours |
| Annual paid leave taken |
65.2% |
| Childcare leave taken, men |
33.3% |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 21% |
| Share of board members who are women | 0% |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 有限責任監査法人トーマツ |
| Audit fees (this year, total) | ¥43.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥23.00 million |
| 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 | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥-86.65 million | Consolidated |
| Net sales | ¥21.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Diluted earnings per share | 25.76 yen | Consolidated |
| Cash and cash equivalents | ¥4.7 billion | Consolidated |
| Net assets | ¥5.8 billion | Consolidated |
| Ordinary income (loss) | ¥0.3 billion | Consolidated |
| Total assets | ¥10.9 billion | Consolidated |
| Return on equity | 2.7% | Consolidated |
| Equity-to-asset ratio | 51.8% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Basic earnings (loss) per share | 25.86 yen | Consolidated |
| Net assets per share | 951.55 yen | Consolidated |
| Dividend per share | 17 yen | Parent only |
| Net sales | ¥19.5 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Diluted earnings per share | 37.01 yen | Parent only |
| Total number of issued shares (common stock) | 5,922,000 shares | Parent only |
| Net assets | ¥5.2 billion | Parent only |
| Ordinary income (loss) | ¥0.3 billion | Parent only |
| Total assets | ¥9.9 billion | Parent only |
| Return on equity | 4.2% | Parent only |
| Equity-to-asset ratio | 52.9% | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Payout ratio | 45.8% | Parent only |
| Basic earnings (loss) per share | 37.14 yen | Parent only |
| Net assets per share | 885.47 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 155 people | Consolidated |
| Number of employees | 155 people | Consolidated |
| Average length of service (years) | 8.9 years | Parent only |
| Average annual salary | ¥6.83 million | Parent only |
| Average age (years) | 39.2 years old | Parent only |
| Number of employees | 123 people | Parent only |
| Number of employees | 123 people | Parent only |
| Number of employees | 123 people | Parent only |
Other disclosed items (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥21.5 billion | Consolidated |
| Average number of temporary employees | 68 people | Consolidated |
| Average number of temporary employees | 68 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥84.81 million | Consolidated |
| Depreciation | ¥89.73 million | Consolidated |
| Number of consolidated subsidiaries | 4 companies | Consolidated |
| Average number of temporary employees | 16 people | Parent only |
| Average number of temporary employees | 16 people | Parent only |
| Average number of temporary employees | 16 people | Parent only |
| Total return on the share price index | 217.8% | Parent only |
| Ratio of female employees in managerial positions | 21.1% | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,281,276 shares | Consolidated |
| Total number of shares held treasury shares etc | 200 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 2 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥45.00 million | Consolidated |
| Number of shares | 5,922,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.0% | Consolidated |
| Shareholding ratio | 72.3% | Consolidated |
| Number of shares held in own name treasury shares etc | 200 shares | Consolidated |
| Number of voting rights | 59,206 units | Consolidated |
| Carrying amount on the balance sheet | ¥45.00 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 151.8% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥84.81 million | Consolidated |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥43.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥43.50 million | Consolidated |
| Fees for non-audit services - reporting company | ¥23.00 million | Consolidated |
| Fees for non-audit services - total | ¥23.00 million | Consolidated |
Balance sheet (122 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥87.11 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥54.13 million | Consolidated |
| Other | ¥95.88 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥75.22 million | Consolidated |
| Other, net | ¥49.85 million | Consolidated |
| Retained earnings | ¥4.5 billion | Consolidated |
| Advance payments trade | ¥0.2 billion | Consolidated |
| Raw materials and supplies | ¥2.21 million | Consolidated |
| Notes receivable - trade | ¥4.2 billion | Consolidated |
| Merchandise and finished goods | ¥20.84 million | Consolidated |
| Non-current liabilities | ¥0.9 billion | Consolidated |
| Non-current assets | ¥1.6 billion | Consolidated |
| Contract liabilities | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥0.8 billion | Consolidated |
| Buildings and structures, net | ¥0.2 billion | Consolidated |
| Provision for directors' bonuses | ¥10.80 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.5 billion | Consolidated |
| Investments and other assets | ¥1.2 billion | Consolidated |
| Investment securities | ¥0.6 billion | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Income taxes payable | ¥36.54 million | Consolidated |
| Shareholders' equity | ¥5.6 billion | Consolidated |
| Current liabilities | ¥4.2 billion | Consolidated |
| Current assets | ¥9.3 billion | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.6 billion | Consolidated |
| Intangible assets | ¥95.88 million | Consolidated |
| Cash and cash equivalents | ¥4.7 billion | Consolidated |
| Cash and deposits | ¥4.8 billion | Consolidated |
| Net assets | ¥5.8 billion | Consolidated |
| Net assets | ¥5.8 billion | Consolidated |
| Total assets | ¥10.9 billion | Consolidated |
| Total assets | ¥10.9 billion | Consolidated |
| Deferred tax assets | ¥0.2 billion | Consolidated |
| Treasury stock | ¥-0.17 million | Consolidated |
| Valuation and translation adjustments | ¥75.22 million | Consolidated |
| Liabilities | ¥5.1 billion | Consolidated |
| Liabilities and net assets | ¥10.9 billion | Consolidated |
| Accounts payable - trade | ¥3.5 billion | Consolidated |
| Allowance for doubtful accounts | ¥-2.96 million | Consolidated |
| Capital surplus | ¥0.5 billion | Consolidated |
| Capital stock | ¥0.5 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Net defined benefit liability | ¥0.3 billion | Consolidated |
| Non-controlling interests | ¥0.2 billion | Consolidated |
| Other | ¥26.82 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.1 billion | Parent only |
| Other | ¥0.71 million | Parent only |
| Valuation difference on available-for-sale securities | ¥75.22 million | Parent only |
| Other capital surplus | ¥56.27 million | Parent only |
| Software | ¥52.03 million | Parent only |
| Software in progress | ¥31.24 million | Parent only |
| Lease obligations | ¥4.31 million | Parent only |
| Lease obligations | ¥1.73 million | Parent only |
| Lease assets | ¥7.84 million | Parent only |
| Lease assets, net | ¥5.36 million | Parent only |
| Investments in capital | ¥0.01 million | Parent only |
| General reserve | ¥2.1 billion | Parent only |
| Retained earnings | ¥4.1 billion | Parent only |
| Legal retained earnings | ¥24.50 million | Parent only |
| Prepaid expenses | ¥39.17 million | Parent only |
| Advance payments trade | ¥0.2 billion | Parent only |
| Notes receivable - trade | ¥0.1 billion | Parent only |
| Merchandise | ¥17.96 million | Parent only |
| Non-current liabilities | ¥0.7 billion | Parent only |
| Non-current assets | ¥1.6 billion | Parent only |
| Contract liabilities | ¥0.3 billion | Parent only |
| Tools, furniture and fixtures | ¥84.45 million | Parent only |
| Tools, furniture and fixtures | ¥17.27 million | Parent only |
| Buildings | ¥0.7 billion | Parent only |
| Buildings, net | ¥0.2 billion | Parent only |
| Construction in progress | ¥0.52 million | Parent only |
| Provision for directors' bonuses | ¥0.30 million | Parent only |
| Provision for directors' retirement benefits | ¥0.4 billion | Parent only |
| Investments and other assets | ¥1.3 billion | Parent only |
| Investment securities | ¥0.6 billion | Parent only |
| Property, plant and equipment | ¥0.2 billion | Parent only |
| Income taxes payable | ¥12.85 million | Parent only |
| Accrued expenses | ¥73.58 million | Parent only |
| Accounts payable - other | ¥78.04 million | Parent only |
| Shareholders' equity | ¥5.2 billion | Parent only |
| Structures | ¥6.43 million | Parent only |
| Structures, net | ¥2.66 million | Parent only |
| Current liabilities | ¥3.9 billion | Parent only |
| Current assets | ¥8.3 billion | Parent only |
| Accumulated depreciation | ¥-2.48 million | Parent only |
| Accumulated depreciation | ¥-67.18 million | Parent only |
| Accumulated depreciation | ¥-0.5 billion | Parent only |
| Accumulated depreciation | ¥-3.77 million | Parent only |
| Accumulated depreciation | ¥-0.10 million | Parent only |
| Intangible assets | ¥83.98 million | Parent only |
| Cash and deposits | ¥3.9 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.12 million | Parent only |
| Net assets | ¥5.2 billion | Parent only |
| Net assets | ¥5.2 billion | Parent only |
| Total assets | ¥9.9 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥2.0 billion | Parent only |
| Treasury stock | ¥-0.17 million | Parent only |
| Valuation and translation adjustments | ¥75.22 million | Parent only |
| Liabilities | ¥4.7 billion | Parent only |
| Liabilities and net assets | ¥9.9 billion | Parent only |
| Supplies | ¥0.63 million | Parent only |
| Accounts payable - trade | ¥3.4 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.54 million | Parent only |
| Capital surplus | ¥0.5 billion | Parent only |
| Legal capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥0.5 billion | Parent only |
| Asset retirement obligations | ¥55.69 million | Parent only |
| Provision for bonuses | ¥86.54 million | Parent only |
| Vehicle and delivery equipment | ¥0.30 million | Parent only |
| Vehicles, net | ¥0.20 million | Parent only |
| Provision for retirement benefits | ¥0.3 billion | Parent only |
| Long-term prepaid expenses | ¥6.89 million | Parent only |
| Shares of subsidiaries and associates | ¥0.2 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥38.00 million | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Deposits received | ¥10.73 million | Parent only |
Statement of income (80 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.42 million | Consolidated |
| Other | ¥0.78 million | Consolidated |
| Other comprehensive income | ¥4.54 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥4.54 million | Consolidated |
| Commitment fee | ¥0.74 million | Consolidated |
| Commission for syndicate loan | ¥2.00 million | Consolidated |
| Cancellation refund | ¥14.02 million | Consolidated |
| Dividends from surplus | ¥-98.39 million | Consolidated |
| Subsidy income | ¥1.64 million | Consolidated |
| Comprehensive income | ¥0.2 billion | Consolidated |
| Interest income | ¥7.02 million | Consolidated |
| Dividend income | ¥3.30 million | Consolidated |
| Operating income | ¥0.3 billion | Consolidated |
| Operating income | ¥0.3 billion | Consolidated |
| Non-operating income | ¥28.41 million | Consolidated |
| Non-operating expenses | ¥7.85 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥-86.65 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.35 million | Consolidated |
| Cost of sales | ¥18.7 billion | Consolidated |
| Gross profit (loss) | ¥2.7 billion | Consolidated |
| Net sales | ¥21.5 billion | Consolidated |
| Net sales | ¥21.5 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Provision for directors' bonuses | ¥10.80 million | Consolidated |
| Provision for directors' retirement benefits | ¥31.73 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Share of loss of investments accounted for using equity method | ¥3.98 million | Consolidated |
| Issuance of new shares | ¥6.21 million | Consolidated |
| Income taxes - current | ¥0.1 billion | Consolidated |
| Income taxes | ¥0.1 billion | Consolidated |
| Income taxes - deferred | ¥36.78 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.8 billion | Consolidated |
| Income (loss) before income taxes | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥0.3 billion | Consolidated |
| Ordinary income | ¥0.3 billion | Consolidated |
| Salaries and allowances | ¥0.9 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.5 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥2.35 million | Consolidated |
| Provision for bonuses | ¥98.40 million | Consolidated |
| Retirement benefit expenses | ¥30.37 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥18.92 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥18.92 million | Consolidated |
| Other | ¥6.22 million | Parent only |
| Other | ¥1.87 million | Parent only |
| Commission for syndicate loan | ¥2.00 million | Parent only |
| Cost of real estate rent | ¥16.10 million | Parent only |
| Cancellation refund | ¥14.02 million | Parent only |
| Dividends from surplus | ¥-98.39 million | Parent only |
| Interest income | ¥7.19 million | Parent only |
| Dividend income | ¥62.70 million | Parent only |
| Operating income | ¥0.2 billion | Parent only |
| Non-operating income | ¥0.1 billion | Parent only |
| Non-operating expenses | ¥19.98 million | Parent only |
| Cost of sales | ¥17.3 billion | Parent only |
| Gross profit (loss) | ¥2.2 billion | Parent only |
| Net sales | ¥19.5 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Provision for directors' bonuses | ¥0.30 million | Parent only |
| Provision for directors' retirement benefits | ¥21.83 million | Parent only |
| Gain on extinguishment of tie-in shares | ¥10.10 million | Parent only |
| Issuance of new shares | ¥6.21 million | Parent only |
| Traveling and transportation expenses | ¥0.2 billion | Parent only |
| Income taxes - current | ¥30.29 million | Parent only |
| Income taxes | ¥64.43 million | Parent only |
| Income taxes - deferred | ¥34.14 million | Parent only |
| Depreciation | ¥47.36 million | Parent only |
| Extraordinary income | ¥10.10 million | Parent only |
| Income (loss) before income taxes | ¥0.3 billion | Parent only |
| Ordinary income | ¥0.3 billion | Parent only |
| Salaries and allowances | ¥0.8 billion | Parent only |
| Selling, general and administrative expenses | ¥2.0 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥0.43 million | Parent only |
| Provision for bonuses | ¥86.54 million | Parent only |
| Retirement benefit expenses | ¥30.37 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥78.06 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥17.45 million | Consolidated |
| Total changes during the period | ¥0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥4.54 million | Parent only |
Statement of cash flows (38 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-1.38 million | Consolidated |
| Increase (decrease) in other current liabilities | ¥0.2 billion | Consolidated |
| Decrease (increase) in other current assets | ¥-0.2 billion | Consolidated |
| Repayments of lease obligations | ¥-2.59 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥53.02 million | Consolidated |
| Payments for contributions in insurance fund | ¥-82.98 million | Consolidated |
| Proceeds from cancellation of insurance funds | ¥54.26 million | Consolidated |
| Loss gain on cancellation of insurance contract | ¥-14.02 million | Consolidated |
| Interest and dividends income received | ¥10.29 million | Consolidated |
| Interest and dividend income | ¥-10.32 million | Consolidated |
| Loss on retirement of non-current assets | ¥0.35 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-0.4 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥20.00 million | Consolidated |
| Payments into time deposits | ¥-30.00 million | Consolidated |
| Subtotal | ¥79.97 million | Consolidated |
| Increase decrease in provision for directors bonuses | ¥0.40 million | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥13.61 million | Consolidated |
| Payments for investments in real estates | ¥-1.38 million | Consolidated |
| Purchase of investment securities | ¥-0.4 billion | Consolidated |
| Equity in earnings losses of affiliates | ¥3.98 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥5.60 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-7.64 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥6.21 million | Consolidated |
| Purchase of property plant and equipment | ¥-30.05 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.27 million | Consolidated |
| Decrease in consumption taxes payable | ¥16.84 million | Consolidated |
| Decrease (increase) in inventories | ¥48.31 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Income taxes refund | ¥2.10 million | Consolidated |
| Depreciation | ¥89.73 million | Consolidated |
| Purchase of intangible assets | ¥-52.10 million | Consolidated |
| Proceeds from sale of intangible assets | ¥1.68 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥1.28 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-0.05 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-76.69 million | Consolidated |
| Dividends | ¥-98.35 million | Consolidated |
| Purchase of shares of subsidiaries and associates | ¥-54.90 million | Consolidated |
| Dividends paid to non-controlling interests | ¥-6.00 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥3.8 billion | Parent only |
| Revenue | ¥2.72 million | Parent only |
| Revenue | ¥18.84 million | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥-86.65 million | Consolidated | Disclosed |
| Dividend per share | 17 | Parent only | Disclosed |
| Number of employees | 155 | Consolidated | Disclosed |
| Net assets | ¥5.8 billion | Consolidated | Disclosed |
| Net sales | ¥21.5 billion | Consolidated | Disclosed |
| Operating income | ¥0.3 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.3 billion | Consolidated | Disclosed |
| Net income | ¥0.2 billion | Consolidated | Disclosed |
| Total assets | ¥10.9 billion | Consolidated | Disclosed |
| Operating margin | 1.3% | Consolidated | Calculated |
| Net margin | 0.7% | Consolidated | Calculated |
| Sales per employee | 138642110 yen | Consolidated | Calculated |
| Total asset turnover | 1.98 times | Consolidated | Calculated |
| Net assets to total assets | 53.5% | Consolidated | Calculated |