ビーアンドピー
株式会社ビーアンドピー
Company highlights
The annual dividend per share has risen for 5 consecutive years.
Key figures
Period Nov 2024 to Oct 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
ビーアンドピー
Period Nov 2024 to Oct 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥0.6 billion | Consolidated |
| Other | ¥0.4 billion | Parent only | |
| Directors' compensations | ¥0.1 billion | Consolidated | |
| Provision for bonuses | ¥57.06 million | Consolidated | |
| Retirement benefit expenses | ¥12.28 million | Consolidated | |
| Depreciation | ¥10.43 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥8.09 million | Consolidated | |
| Provision for directors' bonuses | ¥6.55 million | Parent only | |
| Amortization of goodwill | ¥4.91 million | Parent only | |
| Bonuses | ¥0.35 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥1.9 billion | Consolidated |
| Ordinary income | ¥0.7 billion | Consolidated | |
| Operating income | ¥0.7 billion | Consolidated | |
| Net income | ¥0.5 billion | Consolidated |
ビーアンドピー
Selling, general and administrative expenses
Period Nov 2024 to Oct 2025Source Annual securities reports
- Salaries and allowances ¥0.6 billion
- Other ¥0.4 billion
- Directors' compensations ¥0.1 billion
- Provision for bonuses ¥0.1 billion
- Retirement benefit expenses ¥0.0 billion
- Depreciation ¥0.0 billion
- Other (not itemized) ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
ビーアンドピー
Long-term revenue, profit and asset trends
Period 2016 to 2025Source Annual securities reportsDisclosed
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥2.5B | ¥2.9B | ¥3.2B | ¥3.5B | ¥4.5B |
| Year on year (%) | +4.4% | +14.3% | +8.9% | +11.4% | comparison basis not confirmed |
| Ordinary income (loss) | ¥0.3B | ¥0.4B | ¥0.5B | ¥0.6B | ¥0.7B |
| Change from prior year | +28.2% | +39.1% | +20.1% | +21.6% | comparison basis not confirmed |
| Ordinary income (loss) as a share of Net sales | 10.6% | 12.9% | 14.3% | 15.6% | 15.8% |
| Change (percentage points) | +2.0 points | +2.3 points◆ | +1.3 points | +1.3 points | comparison basis not confirmed |
Fiscal periods marked for changes
- 2018Ordinary income (loss) as a share of revenue +4.3 points
- 2020Ordinary income (loss) as a share of revenue -5.5 points
- 2022Ordinary income (loss) as a share of revenue +2.3 points
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥4.5 billion |
| Ordinary income (loss) | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.7 billion |
| Net income (loss) attributable to owners of parent | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.5 billion |
| Comprehensive income | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.5 billion |
| Net assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥3.8 billion |
| Total assets | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥4.7 billion |
| Net assets per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 1,642.72 yen |
| Basic earnings (loss) per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 213.53 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 211.76 yen |
| Equity-to-asset ratio | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 81.2% |
| Return on equity | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | 12.9% |
| Net cash provided by (used in) operating activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥0.7 billion |
| Net cash provided by (used in) investing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-0.3 billion |
| Net cash provided by (used in) financing activities | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥-0.1 billion |
| Cash and cash equivalents | Could not be retrieved | Could not be retrieved | Could not be retrieved | Could not be retrieved | ¥3.3 billion |
Parent only indicators (18 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.5 billion | ¥2.9 billion | ¥3.2 billion | ¥3.5 billion | ¥3.9 billion |
| Ordinary income (loss) | ¥0.3 billion | ¥0.4 billion | ¥0.5 billion | ¥0.6 billion | ¥0.7 billion |
| Net income (loss) | ¥0.2 billion | ¥0.2 billion | ¥0.3 billion | ¥0.4 billion | ¥0.5 billion |
| Capital stock | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion | ¥0.3 billion |
| Total number of issued shares (common stock) | 2,300,000 shares | 2,300,000 shares | 2,300,000 shares | 2,303,800 shares | 2,326,800 shares |
| Net assets | ¥2.8 billion | ¥2.9 billion | ¥3.1 billion | ¥3.4 billion | ¥3.8 billion |
| Total assets | ¥3.2 billion | ¥3.5 billion | ¥3.8 billion | ¥4.1 billion | ¥4.6 billion |
| Net assets per share | 1,196.95 yen | 1,271.09 yen | 1,365.98 yen | 1,493.83 yen | 1,646.67 yen |
| Dividend per share | 31 yen | 34 yen | 43 yen | 60 yen | 80 yen |
| Basic earnings (loss) per share | 82.44 yen | 104.74 yen | 130.64 yen | 171.24 yen | 217.51 yen |
| Diluted earnings per share | 82.36 yen | Could not be retrieved | 130.03 yen | 169.66 yen | 215.7 yen |
| Equity-to-asset ratio | 86.3% | 82.9% | 82.4% | 82.8% | 83.4% |
| Return on equity | 7.1% | 8.5% | 9.9% | 12.0% | 13.8% |
| Payout ratio | 37.6% | 32.5% | 32.9% | 35.0% | 36.8% |
| Net cash provided by (used in) operating activities | ¥0.2 billion | ¥0.3 billion | ¥0.4 billion | ¥0.4 billion | Could not be retrieved |
| Net cash provided by (used in) investing activities | ¥-70.33 million | ¥-44.36 million | ¥-65.10 million | ¥-0.1 billion | Could not be retrieved |
| Net cash provided by (used in) financing activities | ¥-59.10 million | ¥-85.11 million | ¥-0.1 billion | ¥-95.28 million | Could not be retrieved |
| Cash and cash equivalents | ¥2.3 billion | ¥2.5 billion | ¥2.7 billion | ¥3.0 billion | Could not be retrieved |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 10/2025 | ¥80 | Could not be retrieved | 36.8% | |
| FY ending 10/2024 | ¥60 | Could not be retrieved | 35.0% | |
| FY ending 10/2023 | ¥43 | Could not be retrieved | 32.9% | |
| FY ending 10/2022 | ¥34 | Could not be retrieved | 32.5% | |
| FY ending 10/2021 | ¥31 | Could not be retrieved | 37.6% | |
| FY ending 10/2020 | ¥22 | Could not be retrieved | 36.0% | |
| FY ending 10/2019 | ¥50 | Could not be retrieved | 33.5% | |
| FY ending 10/2018 | ¥50 | Could not be retrieved | 18.4% | Stock split or share consolidation noted |
| FY ending 10/2017 | ¥300,000 | Could not be retrieved | 30.4% | |
| FY ending 10/2016 | ¥300,000 | Could not be retrieved | 23.6% |
ビーアンドピー
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ビーアンドピー
Unit %Source Annual securities reports
- Financial institutions0.02%
- Securities firms2.24%
- Other corporations55.79%
- Foreign holders (institutions)1.25%
- Foreign holders (individuals)0.00%
- Individuals and others40.70%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 英知興産株式会社 | 54.75% | 1,270,000 |
| 2 | 吉岡 裕之 | 4.87% | 113,000 |
| 3 | 小島 洲雄 | 2.6% | 60,000 |
| 4 | ビーアンドピー従業員持株会 | 1.83% | 42,000 |
| 5 | 永井 詳二 | 1.63% | 38,000 |
| 6 | 楽天証券株式会社共有口 | 1.2% | 28,000 |
| 7 | 和田山 朋弥 | 1.16% | 27,000 |
| 8 | BNY GCM CLIENT ACCOUNT JPRD AC ISG(FE-AC)(常任代理人 株式会社三菱UFJ銀行) | 0.67% | 15,000 |
| 9 | 和田山 英一 | 0.66% | 15,000 |
| 10 | 株式会社SBI証券 | 0.57% | 13,000 |
Revenue scale in the same industry
ビーアンドピー
Source Annual securities reports of each company
Other Products: 120 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 NintendoFY Mar 2026 ¥2.3T
- 2 TOPPANFY Mar 2026 ¥1.8T
- 3 Dai Nippon PrintingFY Mar 2026 ¥1.5T
- … 102 companies
- 106 KOYOSHAFY Mar 2026 ¥4.8B
- 107 itamiartsFY Jan 2026 ¥4.8B
- 108 ビーアンドピーThis companyFY Oct 2025 ¥4.5B
- 109 The Sailor PenFY Dec 2025 ¥4.3B
- 110 KohsaiFY Jan 2026 ¥4.2B
- … 10 companies
Workforce information
Women 6.0 yrs Average length of service by gender
Women 64 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 179 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | PwCJapan有限責任監査法人 |
| Audit fees (this year, total) | ¥20.00 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 | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated |
| Net sales | ¥4.5 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Diluted earnings per share | 211.76 yen | Consolidated |
| Cash and cash equivalents | ¥3.3 billion | Consolidated |
| Net assets | ¥3.8 billion | Consolidated |
| Ordinary income (loss) | ¥0.7 billion | Consolidated |
| Total assets | ¥4.7 billion | Consolidated |
| Return on equity | 12.9% | Consolidated |
| Equity-to-asset ratio | 81.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Basic earnings (loss) per share | 213.53 yen | Consolidated |
| Net assets per share | 1,642.72 yen | Consolidated |
| Dividend per share | 80 yen | Parent only |
| Net sales | ¥3.9 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Diluted earnings per share | 215.7 yen | Parent only |
| Total number of issued shares (common stock) | 2,326,800 shares | Parent only |
| Net assets | ¥3.8 billion | Parent only |
| Ordinary income (loss) | ¥0.7 billion | Parent only |
| Total assets | ¥4.6 billion | Parent only |
| Return on equity | 13.8% | Parent only |
| Equity-to-asset ratio | 83.4% | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Payout ratio | 36.8% | Parent only |
| Basic earnings (loss) per share | 217.51 yen | Parent only |
| Net assets per share | 1,646.67 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 207 people | Consolidated |
| Number of employees | 207 people | Consolidated |
| Average length of service (years) | 9.7 years | Parent only |
| Average annual salary | ¥5.79 million | Parent only |
| Average age (years) | 38.4 years old | Parent only |
| Number of employees | 188 people | Parent only |
| Number of employees | 188 people | Parent only |
Other disclosed items (6 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 24 people | Consolidated |
| Average number of temporary employees | 24 people | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 23 people | Parent only |
| Average number of temporary employees | 23 people | Parent only |
| Total return on the share price index | 238.0% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 1,623,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 7,300 shares | Consolidated |
| Number of shares | 2,326,800 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.3% | Consolidated |
| Shareholding ratio | 70.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 7,300 shares | Consolidated |
| Number of voting rights | 23,156 units | Consolidated |
| Total shareholder return | 243.8% | Parent only |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥20.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥20.00 million | Consolidated |
Balance sheet (113 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥3.23 million | Consolidated |
| Other | ¥54.98 million | Consolidated |
| Other | ¥10.27 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥48.06 million | Consolidated |
| Goodwill | ¥58.26 million | Consolidated |
| Software | ¥20.08 million | Consolidated |
| Lease obligations | ¥0.76 million | Consolidated |
| Lease obligations | ¥2.24 million | Consolidated |
| Work in process | ¥43.15 million | Consolidated |
| Retained earnings | ¥3.2 billion | Consolidated |
| Raw materials and supplies | ¥13.12 million | Consolidated |
| Notes receivable - trade | ¥22.70 million | Consolidated |
| Merchandise and finished goods | ¥0.93 million | Consolidated |
| Non-current liabilities | ¥0.2 billion | Consolidated |
| Non-current assets | ¥0.5 billion | Consolidated |
| Land | ¥18.11 million | Consolidated |
| Accounts receivable - trade | ¥0.6 billion | Consolidated |
| Tools, furniture and fixtures | ¥23.47 million | Consolidated |
| Buildings and structures | ¥0.1 billion | Consolidated |
| Provision for directors' bonuses | ¥6.55 million | Consolidated |
| Investments and other assets | ¥0.2 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.3 billion | Consolidated |
| Property, plant and equipment | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥0.2 billion | Consolidated |
| Accounts payable - other | ¥28.27 million | Consolidated |
| Shareholders' equity | ¥3.8 billion | Consolidated |
| Machinery, equipment and vehicles | ¥0.6 billion | Consolidated |
| Current liabilities | ¥0.7 billion | Consolidated |
| Current assets | ¥4.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.5 billion | Consolidated |
| Intangible assets | ¥0.1 billion | Consolidated |
| Cash and cash equivalents | ¥3.3 billion | Consolidated |
| Cash and deposits | ¥3.3 billion | Consolidated |
| Net assets | ¥3.8 billion | Consolidated |
| Net assets | ¥3.8 billion | Consolidated |
| Total assets | ¥4.7 billion | Consolidated |
| Deferred tax liabilities | ¥20.22 million | Consolidated |
| Deferred tax assets | ¥0.1 billion | Consolidated |
| Treasury stock | ¥-11.45 million | Consolidated |
| Liabilities | ¥0.9 billion | Consolidated |
| Liabilities and net assets | ¥4.7 billion | Consolidated |
| Allowance for doubtful accounts | ¥-10.32 million | Consolidated |
| Allowance for doubtful accounts | ¥-4.01 million | Consolidated |
| Capital surplus | ¥0.3 billion | Consolidated |
| Capital stock | ¥0.3 billion | Consolidated |
| Provision for bonuses | ¥0.1 billion | Consolidated |
| Net defined benefit liability | ¥0.49 million | Consolidated |
| Long term accounts payable other | ¥0.2 billion | Consolidated |
| Electronically recorded monetary claims - operating | ¥71.64 million | Consolidated |
| Other | ¥10.21 million | Parent only |
| Other | ¥0.65 million | Parent only |
| Other | ¥0.2 billion | Parent only |
| Other | ¥0.47 million | Parent only |
| Other capital surplus | ¥1.39 million | Parent only |
| Goodwill | ¥4.78 million | Parent only |
| Software | ¥19.69 million | Parent only |
| Work in process | ¥35.04 million | Parent only |
| Investments in capital | ¥0.01 million | Parent only |
| General reserve | ¥0.8 billion | Parent only |
| Retained earnings | ¥3.2 billion | Parent only |
| Legal retained earnings | ¥2.50 million | Parent only |
| Prepaid expenses | ¥31.29 million | Parent only |
| Raw materials | ¥12.92 million | Parent only |
| Notes receivable - trade | ¥7.26 million | Parent only |
| Merchandise | ¥0.93 million | Parent only |
| Non-current liabilities | ¥0.1 billion | Parent only |
| Non-current assets | ¥0.5 billion | Parent only |
| Accounts receivable - trade | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥20.84 million | Parent only |
| Buildings | ¥72.64 million | Parent only |
| Provision for directors' bonuses | ¥6.55 million | Parent only |
| Investments and other assets | ¥0.3 billion | Parent only |
| Lease deposits | ¥24.92 million | Parent only |
| Property, plant and equipment | ¥0.1 billion | Parent only |
| Income taxes payable | ¥0.2 billion | Parent only |
| Accrued consumption taxes | ¥56.84 million | Parent only |
| Accrued expenses | ¥43.32 million | Parent only |
| Accounts payable - other | ¥20.50 million | Parent only |
| Shareholders' equity | ¥3.8 billion | Parent only |
| Machinery and equipment | ¥0.5 billion | Parent only |
| Current liabilities | ¥0.6 billion | Parent only |
| Current assets | ¥4.1 billion | Parent only |
| Accumulated depreciation | ¥-0.5 billion | Parent only |
| Intangible assets | ¥24.94 million | Parent only |
| Cash and deposits | ¥3.2 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥2.04 million | Parent only |
| Net assets | ¥3.8 billion | Parent only |
| Net assets | ¥3.8 billion | Parent only |
| Total assets | ¥4.6 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥2.4 billion | Parent only |
| Treasury stock | ¥-11.45 million | Parent only |
| Liabilities | ¥0.8 billion | Parent only |
| Liabilities and net assets | ¥4.6 billion | Parent only |
| Supplies | ¥0.12 million | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-2.04 million | Parent only |
| Allowance for doubtful accounts | ¥-0.31 million | Parent only |
| Capital surplus | ¥0.3 billion | Parent only |
| Legal capital surplus | ¥0.3 billion | Parent only |
| Capital stock | ¥0.3 billion | Parent only |
| Asset retirement obligations | ¥3.23 million | Parent only |
| Asset retirement obligations | ¥5.20 million | Parent only |
| Provision for bonuses | ¥0.1 billion | Parent only |
| Vehicle and delivery equipment | ¥6.24 million | Parent only |
| Long-term prepaid expenses | ¥5.70 million | Parent only |
| Long term accounts payable other | ¥0.1 billion | Parent only |
| Shares of subsidiaries and associates | ¥61.63 million | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Electronically recorded monetary claims - operating | ¥71.64 million | Parent only |
| Deposits received | ¥9.02 million | Parent only |
Statement of income (81 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Loss on cancellation of lease contracts | ¥1.53 million | Consolidated |
| Office transfer expenses | ¥0.98 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Comprehensive income | ¥0.5 billion | Consolidated |
| Interest income | ¥0.39 million | Consolidated |
| Guaranty money income | ¥1.09 million | Consolidated |
| Operating income | ¥0.7 billion | Consolidated |
| Non-operating income | ¥8.19 million | Consolidated |
| Non-operating expenses | ¥0.08 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated |
| Gain on sales of non-current assets | ¥1.45 million | Consolidated |
| Loss on retirement of non-current assets | ¥4.84 million | Consolidated |
| Cost of sales | ¥2.6 billion | Consolidated |
| Gross profit (loss) | ¥1.9 billion | Consolidated |
| Net sales | ¥4.5 billion | Consolidated |
| Net income | ¥0.5 billion | Consolidated |
| Net income | ¥0.5 billion | Consolidated |
| Net income (loss) | ¥0.5 billion | Consolidated |
| Net income (loss) | ¥0.5 billion | Consolidated |
| Directors' compensations | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.3 billion | Consolidated |
| Interest expenses | ¥0.07 million | Consolidated |
| Issuance of new shares | ¥24.84 million | Consolidated |
| Gain on forfeiture of unclaimed dividends | ¥0.03 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥-13.68 million | Consolidated |
| Extraordinary income | ¥1.45 million | Consolidated |
| Extraordinary loss | ¥7.36 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥0.4 billion | Consolidated |
| Income (loss) before income taxes | ¥0.7 billion | Consolidated |
| Income (loss) before income taxes | ¥0.7 billion | Consolidated |
| Ordinary income | ¥0.7 billion | Consolidated |
| Salaries and allowances | ¥0.6 billion | Consolidated |
| Disposal of treasury stock | ¥5.51 million | Consolidated |
| Subsidy income | ¥6.00 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.5 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.2 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥8.09 million | Consolidated |
| Provision for bonuses | ¥57.06 million | Consolidated |
| Retirement benefit expenses | ¥12.28 million | Consolidated |
| Miscellaneous income | ¥0.60 million | Consolidated |
| Other | ¥2,000 | Consolidated |
| Other | ¥0.4 billion | Parent only |
| Amortization of goodwill | ¥4.91 million | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Interest income | ¥1.93 million | Parent only |
| Guaranty money income | ¥1.05 million | Parent only |
| Total | ¥40.74 million | Parent only |
| Cost of merchandize sold | ¥39.80 million | Parent only |
| Ending goods | ¥0.93 million | Parent only |
| Operating income | ¥0.7 billion | Parent only |
| Non-operating income | ¥9.10 million | Parent only |
| Loss on retirement of non-current assets | ¥0.37 million | Parent only |
| Cost of sales | ¥2.2 billion | Parent only |
| Gross profit (loss) | ¥1.7 billion | Parent only |
| Net sales | ¥3.9 billion | Parent only |
| Cost of purchased goods | ¥40.74 million | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Net income (loss) | ¥0.5 billion | Parent only |
| Cost of products manufactured | ¥2.2 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Provision for directors' bonuses | ¥6.55 million | Parent only |
| Issuance of new shares | ¥24.84 million | Parent only |
| Gain on forfeiture of unclaimed dividends | ¥0.03 million | Parent only |
| Income taxes - current | ¥0.2 billion | Parent only |
| Income taxes | ¥0.2 billion | Parent only |
| Income taxes - deferred | ¥-12.50 million | Parent only |
| Depreciation | ¥10.43 million | Parent only |
| Extraordinary loss | ¥0.37 million | Parent only |
| Income (loss) before income taxes | ¥0.7 billion | Parent only |
| Ordinary income | ¥0.7 billion | Parent only |
| Salaries and allowances | ¥0.5 billion | Parent only |
| Disposal of treasury stock | ¥5.51 million | Parent only |
| Subsidy income | ¥6.00 million | Parent only |
| Selling, general and administrative expenses | ¥1.0 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥-1.20 million | Parent only |
| Bonuses | ¥0.35 million | Parent only |
| Provision for bonuses | ¥56.72 million | Parent only |
| Miscellaneous income | ¥6,000 | Parent only |
Accounts unique to this company (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.09 million | Consolidated |
| Revenue | ¥11.28 million | Consolidated |
| Revenue | ¥1.39 million | Parent only |
| Revenue | ¥0.08 million | Parent only |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.4 billion | Consolidated |
| Total changes during the period | ¥0.4 billion | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-52.11 million | Consolidated |
| Other | ¥-1.06 million | Consolidated |
| Amortization of goodwill | ¥9.25 million | Consolidated |
| Repayments of lease obligations | ¥-1.83 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥20.00 million | Consolidated |
| Interest expenses paid | ¥-0.07 million | Consolidated |
| Interest and dividends income received | ¥0.06 million | Consolidated |
| Interest and dividend income | ¥-0.39 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥0.1 billion | Consolidated |
| Proceeds from withdrawal of time deposits | ¥84.55 million | Consolidated |
| Payments into time deposits | ¥-0.30 million | Consolidated |
| Subtotal | ¥0.9 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥-0.82 million | Consolidated |
| Interest expenses | ¥0.07 million | Consolidated |
| Proceeds from refund of leasehold deposits | ¥1.53 million | Consolidated |
| Payments of leasehold and guarantee deposits | ¥-3.19 million | Consolidated |
| Proceeds from exercise of share acquisition rights | ¥24.84 million | Consolidated |
| Loss gain on sales of property plant and equipment and intangible assets | ¥-1.45 million | Consolidated |
| Loss on retirement of property plant and equipment and intangible assets | ¥4.84 million | Consolidated |
| Purchase of property plant and equipment | ¥-88.68 million | Consolidated |
| Proceeds from sales of property plant and equipment | ¥2.31 million | Consolidated |
| Payments for retirement of property, plant and equipment | ¥-0.24 million | Consolidated |
| Decrease in consumption taxes payable | ¥16.07 million | Consolidated |
| Decrease (increase) in inventories | ¥-6.43 million | Consolidated |
| Income taxes paid | ¥-0.2 billion | Consolidated |
| Depreciation | ¥81.92 million | Consolidated |
| Purchase of intangible assets | ¥-8.38 million | Consolidated |
| Decrease increase in short term loans receivable | ¥-90.00 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥8.09 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥13.76 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.10 million | Consolidated |
| Payments for acquisition in subsidiaries resulting in change in scope of consolidation | ¥-27.96 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Increase decrease in long term accounts payable other | ¥-3.88 million | Consolidated |
| Payments of long-term loans receivable | ¥-0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.7 billion | Consolidated | Disclosed |
| Dividend per share | 80 | Parent only | Disclosed |
| Number of employees | 207 | Consolidated | Disclosed |
| Net assets | ¥3.8 billion | Consolidated | Disclosed |
| Net sales | ¥4.5 billion | Consolidated | Disclosed |
| Operating income | ¥0.7 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.7 billion | Consolidated | Disclosed |
| Net income | ¥0.5 billion | Consolidated | Disclosed |
| Total assets | ¥4.7 billion | Consolidated | Disclosed |
| Operating margin | 15.6% | Consolidated | Calculated |
| Net margin | 10.9% | Consolidated | Calculated |
| Sales per employee | 21715014 yen | Consolidated | Calculated |
| Total asset turnover | 0.96 times | Consolidated | Calculated |
| Net assets to total assets | 81.1% | Consolidated | Calculated |