Saikaya Department Store
Saikaya Department Store Co.,Ltd.
Company highlights
The largest segment by revenue is Department store business, at 99.8% of the total.
Key figures
Period Sep 2024 to Aug 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Saikaya Department Store
Revenue and profit by business segment
Period Sep 2024 to Aug 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Department store business | ¥4.6 billion | 99.8% | ¥5.0 billion | ¥0.7 billion | 14.4% | ¥0.7 billion |
| Real estate business | ¥8.96 million | 0.2% | Could not be retrieved | ¥-2.61 million | -29.2% | Could not be retrieved |
| Total of the businesses | ¥4.6 billion | 100.0% | ||||
Revenue and profit
Saikaya Department Store
Period Sep 2024 to Aug 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 | Consolidated | |
| Rents | ¥0.3 billion | Consolidated | |
| Depreciation | ¥0.2 billion | Consolidated | |
| Utilities expenses | ¥0.2 billion | Parent only | |
| Selling expenses | ¥0.1 billion | Consolidated | |
| Other personal expenses | ¥0.1 billion | Consolidated | |
| Welfare expenses | ¥0.1 billion | Parent only | |
| Advertising expenses | ¥0.1 billion | Consolidated | |
| Taxes and dues | ¥93.91 million | Parent only | |
| Sales commission | ¥88.49 million | Parent only | |
| Bonuses | ¥25.84 million | Consolidated | |
| Employees' bonuses | ¥25.84 million | Parent only | |
| Retirement benefit expenses | ¥21.37 million | Consolidated | |
| Repair expenses | ¥13.91 million | Parent only | |
| Provision for bonuses | ¥2.10 million | Consolidated | |
| Provision for shareholder benefit program | ¥1.53 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.3 billion | Consolidated |
| Ordinary income | ¥0.1 billion | Consolidated | |
| Operating income | ¥0.1 billion | Consolidated | |
| Net income | ¥0.1 billion | Consolidated |
Saikaya Department Store
Selling, general and administrative expenses
Period Sep 2024 to Aug 2025Source Annual securities reports
- Salaries and allowances ¥0.6 billion
- Other ¥0.4 billion
- Rents ¥0.3 billion
- Depreciation ¥0.2 billion
- Utilities expenses ¥0.2 billion
- Selling expenses ¥0.1 billion
- Other (not itemized) ¥0.3 billion
Performance, financial position and capital allocation
Long-term changes in performance
Saikaya Department Store
Long-term revenue, profit and asset trends
Period 2013 to 2025Source Annual securities reportsDisclosed
Saikaya Department Store
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥13.8B | ¥2.4B | ¥5.2B | ¥5.0B | ¥4.6B |
| Year on year (%) | comparison basis not confirmed | comparison basis not confirmed | +115.4%◆ | -4.9% | -6.4% |
| Ordinary income (loss) | -¥0.5B | -¥0.1B | ¥0.1B | ¥0.1B | ¥0.1B |
| Change from prior year | comparison basis not confirmed | comparison basis not confirmed | loss to profit◆ | -24.1% | +35.0% |
| Ordinary income (loss) as a share of Net sales | -3.4% | -3.3% | 2.5% | 2.0% | 2.9% |
| Change (percentage points) | comparison basis not confirmed | comparison basis not confirmed | +5.8 points◆ | -0.5 points | +0.9 points |
Fiscal periods marked for changes
- 2016Net sales year on year -24.9%
- 2017Net sales year on year -20.4%, Ordinary income (loss) as a share of revenue -2.2 points, Ordinary income (loss) profit to loss
- 2023Net sales year on year +115.4%, Ordinary income (loss) as a share of revenue +5.8 points, Ordinary income (loss) loss to profit
Saikaya Department Store
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Saikaya Department Store
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 | ¥13.8 billion | ¥2.4 billion | ¥5.2 billion | ¥5.0 billion | ¥4.6 billion |
| Ordinary income (loss) | ¥-0.5 billion | ¥-79.23 million | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Net income (loss) attributable to owners of parent | ¥-0.5 billion | ¥-82.56 million | ¥9.74 million | ¥72.70 million | ¥0.1 billion |
| Comprehensive income | ¥-0.6 billion | ¥-43.66 million | ¥-5.27 million | ¥40.92 million | ¥0.2 billion |
| Net assets | ¥0.4 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.8 billion |
| Total assets | ¥12.2 billion | ¥12.2 billion | ¥12.2 billion | ¥11.8 billion | ¥11.9 billion |
| Net assets per share | -62.08 yen | -32.27 yen | -33.34 yen | -25.1 yen | 10.19 yen |
| Basic earnings (loss) per share | -109.64 yen | -16.66 yen | 1.97 yen | 14.67 yen | 22.26 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 1.51 yen | 11.29 yen | 16.65 yen |
| Equity-to-asset ratio | 3.5% | 4.8% | 4.7% | 5.2% | 6.7% |
| Return on equity | Could not be retrieved | Could not be retrieved | 1.7% | 11.8% | 13.9% |
| Net cash provided by (used in) operating activities | ¥-0.9 billion | ¥0.1 billion | ¥0.4 billion | ¥0.3 billion | ¥0.4 billion |
| Net cash provided by (used in) investing activities | ¥-1.0 billion | ¥-28.86 million | ¥-0.1 billion | ¥-0.4 billion | ¥-0.6 billion |
| Net cash provided by (used in) financing activities | ¥2.4 billion | ¥-1.87 million | ¥-3.87 million | ¥-3.88 million | ¥-5.31 million |
| Cash and cash equivalents | ¥1.5 billion | ¥1.6 billion | ¥1.8 billion | ¥1.6 billion | ¥1.4 billion |
Parent only indicators (12 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥13.8 billion | ¥2.4 billion | ¥5.2 billion | ¥4.9 billion | ¥4.6 billion |
| Ordinary income (loss) | ¥-0.5 billion | ¥-84.10 million | ¥0.1 billion | ¥97.24 million | ¥0.2 billion |
| Net income (loss) | ¥-0.5 billion | ¥-85.14 million | ¥4.48 million | ¥69.88 million | ¥0.2 billion |
| Capital stock | ¥2.2 billion | ¥2.2 billion | ¥2.2 billion | ¥2.2 billion | ¥2.2 billion |
| Total number of issued shares (common stock) | 4,970,314 shares | 4,970,314 shares | 4,970,314 shares | 4,970,314 shares | 4,970,314 shares |
| Net assets | ¥0.3 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.7 billion |
| Total assets | ¥11.9 billion | ¥11.9 billion | ¥11.9 billion | ¥11.6 billion | ¥11.8 billion |
| Net assets per share | -85.79 yen | -56.5 yen | -58.64 yen | -50.96 yen | -0.29 yen |
| Basic earnings (loss) per share | -109.96 yen | -17.19 yen | 0.91 yen | 14.11 yen | 37.64 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 0.7 yen | 10.86 yen | 28.16 yen |
| Equity-to-asset ratio | 2.6% | 3.9% | 3.8% | 4.2% | 6.3% |
| Return on equity | Could not be retrieved | Could not be retrieved | 1.0% | 14.3% | 25.2% |
Shareholder composition
Share ownership by holder category
Saikaya Department Store
Unit %Source Annual securities reports
- Financial institutions2.75%
- Securities firms8.74%
- Other corporations50.34%
- Foreign holders (institutions)1.02%
- Foreign holders (individuals)0.02%
- Individuals and others37.13%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社AFC-HDアムスライフサイエンス | 37.08% | 1,837,000 |
| 2 | 淺山 忠彦 | 13.09% | 648,000 |
| 3 | 京浜急行電鉄株式会社 | 9.35% | 463,000 |
| 4 | 松井証券株式会社 | 6.21% | 307,000 |
| 5 | さいか屋取引先持株会 | 4.2% | 208,000 |
| 6 | 株式会社横浜銀行(常任代理人 株式会社日本カストディ銀行) | 2.69% | 133,000 |
| 7 | 山田 祥美 | 1.6% | 79,000 |
| 8 | 株式会社デザインアートセンター | 0.75% | 37,000 |
| 9 | 寺岡 聖剛 | 0.67% | 33,000 |
| 10 | 株式会社SBIネオトレード証券 | 0.49% | 24,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 8/2025 | ¥0.7 billion |
| FY ending 2/2021 | ¥75.00 million |
Revenue scale in the same industry
Saikaya Department Store
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 311 companies
- 315 MARCHEFY Mar 2026 ¥4.8B
- 316 ECONOSFY Mar 2025 ¥4.8B
- 317 Saikaya Department StoreThis companyFY Aug 2025 ¥4.6B
- 318 Three FFY Feb 2026 ¥4.6B
- 319 INUNEKO-SEIKATSUFY Apr 2026 ¥4.5B
- … 24 companies
Workforce information
Women 184 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 257 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
8 hours |
| Childcare leave taken, women |
100% |
| Share of managers who are women | 24.1% |
| Share of board members who are women | 22.2% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 5,119 t-CO2 |
| Sites covered by the report | 2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | あおい監査法人 |
| Audit fees (this year, total) | ¥23.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Net sales | ¥4.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Diluted earnings per share | 16.65 yen | Consolidated |
| Cash and cash equivalents | ¥1.4 billion | Consolidated |
| Net assets | ¥0.8 billion | Consolidated |
| Ordinary income (loss) | ¥0.1 billion | Consolidated |
| Total assets | ¥11.9 billion | Consolidated |
| Return on equity | 13.9% | Consolidated |
| Equity-to-asset ratio | 6.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-5.31 million | Consolidated |
| Basic earnings (loss) per share | 22.26 yen | Consolidated |
| Net assets per share | 10.19 yen | Consolidated |
| Net sales | ¥4.6 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Diluted earnings per share | 28.16 yen | Parent only |
| Total number of issued shares (common stock) | 4,970,314 shares | Parent only |
| Net assets | ¥0.7 billion | Parent only |
| Ordinary income (loss) | ¥0.2 billion | Parent only |
| Total assets | ¥11.8 billion | Parent only |
| Return on equity | 25.2% | Parent only |
| Equity-to-asset ratio | 6.3% | Parent only |
| Capital stock | ¥2.2 billion | Parent only |
| Basic earnings (loss) per share | 37.64 yen | Parent only |
| Net assets per share | -0.29 yen | Parent only |
Employees (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 137 people | Consolidated |
| Number of employees | 137 people | Consolidated |
| Average length of service (years) | 18.9 years | Parent only |
| Average annual salary | ¥3.82 million | Parent only |
| Average age (years) | 52.4 years old | Parent only |
| Number of employees | 137 people | Parent only |
| Number of employees | 137 people | Parent only |
Other disclosed items (9 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥4.6 billion | Consolidated |
| Average number of temporary employees | 145 people | Consolidated |
| Average number of temporary employees | 145 people | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Average number of temporary employees | 145 people | Parent only |
| Average number of temporary employees | 145 people | Parent only |
| Total return on the share price index | 184.0% | Parent only |
| Ratio of female employees in managerial positions | 24.1% | Parent only |
Accounts unique to this company (15 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥4.60 million | Consolidated |
| Revenue | 1,483,036 | Parent only |
| Revenue | ¥0.32 million | Parent only |
| Revenue | ¥0.9 billion | Parent only |
| Revenue | ¥0.3 billion | Parent only |
| Revenue | ¥38.02 million | Parent only |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥4.60 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
Shares (14 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 3,774,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 16,300 shares | Consolidated |
| Number of voting rights held | 37,741 units | Consolidated |
| Number of shares | 6,453,350 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.2% | Consolidated |
| Shareholding ratio | 76.2% | Consolidated |
| Ratio of voting rights held | 76.5% | Consolidated |
| Number of shares held in own name treasury shares etc | 16,300 shares | Consolidated |
| Number of voting rights | 49,359 units | Consolidated |
| Carrying amount on the balance sheet | ¥17.28 million | Consolidated |
| Carrying amount on the balance sheet | ¥0.3 billion | Consolidated |
| Number of issues | 8 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 171.2% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥0.7 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥23.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥23.00 million | Consolidated |
Balance sheet (123 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.4 billion | Consolidated |
| Other | ¥62.17 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥85.66 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥6.13 million | Consolidated |
| Other, net | ¥70.48 million | Consolidated |
| Software | ¥28.67 million | Consolidated |
| Lease assets, net | ¥0.29 million | Consolidated |
| Retained earnings | ¥-3.2 billion | Consolidated |
| Merchandise | ¥0.2 billion | Consolidated |
| Non-current liabilities | ¥1.6 billion | Consolidated |
| Non-current assets | ¥9.7 billion | Consolidated |
| Land | ¥4.9 billion | Consolidated |
| Accounts receivable - trade | ¥0.3 billion | Consolidated |
| Contract liabilities | ¥0.7 billion | Consolidated |
| Buildings and structures, net | ¥2.4 billion | Consolidated |
| Investments and other assets | ¥2.3 billion | Consolidated |
| Investment securities | ¥0.3 billion | Consolidated |
| Lease and guarantee deposits | ¥1.4 billion | Consolidated |
| Property, plant and equipment | ¥7.4 billion | Consolidated |
| Income taxes payable | ¥17.13 million | Consolidated |
| Provision for shareholder benefit program | ¥1.53 million | Consolidated |
| Shareholders' equity | ¥0.8 billion | Consolidated |
| Current liabilities | ¥9.5 billion | Consolidated |
| Current assets | ¥2.2 billion | Consolidated |
| Accumulated depreciation | ¥-11.9 billion | Consolidated |
| Intangible assets | ¥28.67 million | Consolidated |
| Cash and cash equivalents | ¥1.4 billion | Consolidated |
| Cash and deposits | ¥1.4 billion | Consolidated |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥12.29 million | Consolidated |
| Net assets | ¥0.8 billion | Consolidated |
| Net assets | ¥0.8 billion | Consolidated |
| Total assets | ¥11.9 billion | Consolidated |
| Deferred tax liabilities | ¥2.70 million | Consolidated |
| Treasury stock | ¥-43.38 million | Consolidated |
| Valuation and translation adjustments | ¥6.13 million | Consolidated |
| Liabilities | ¥11.1 billion | Consolidated |
| Liabilities and net assets | ¥11.9 billion | Consolidated |
| Real estate for sale | ¥0.1 billion | Consolidated |
| Supplies | ¥68.25 million | Consolidated |
| Accounts payable - trade | ¥0.6 billion | Consolidated |
| Allowance for doubtful accounts | ¥-12.27 million | Consolidated |
| Capital surplus | ¥1.9 billion | Consolidated |
| Capital stock | ¥2.2 billion | Consolidated |
| Asset retirement obligations | ¥0.3 billion | Consolidated |
| Provision for bonuses | ¥16.09 million | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Long-term loans payable | ¥0.6 billion | Consolidated |
| Long-term prepaid expenses | ¥0.6 billion | Consolidated |
| Long-term loans receivable | ¥15.00 million | Consolidated |
| Current portion of long-term loans payable | ¥8.0 billion | Consolidated |
| Other | ¥62.17 million | Parent only |
| Other | ¥35.18 million | Parent only |
| Other | ¥8.39 million | Parent only |
| Valuation difference on available-for-sale securities | ¥6.13 million | Parent only |
| Other capital surplus | ¥0.6 billion | Parent only |
| Software | ¥28.67 million | Parent only |
| Lease assets | ¥17.34 million | Parent only |
| Lease assets, net | ¥0.29 million | Parent only |
| Retained earnings | ¥-3.3 billion | Parent only |
| Advances received | ¥64.45 million | Parent only |
| Prepaid expenses | ¥19.01 million | Parent only |
| Merchandise | ¥0.2 billion | Parent only |
| Non-current liabilities | ¥1.5 billion | Parent only |
| Non-current assets | ¥9.7 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.1 billion | Parent only |
| Land | ¥4.9 billion | Parent only |
| Accounts receivable - trade | ¥0.3 billion | Parent only |
| Contract liabilities | ¥0.6 billion | Parent only |
| Tools, furniture and fixtures | ¥0.1 billion | Parent only |
| Tools, furniture and fixtures | ¥20.42 million | Parent only |
| Guarantee deposits | ¥1.2 billion | Parent only |
| Buildings and structures | ¥14.2 billion | Parent only |
| Buildings and structures, net | ¥2.4 billion | Parent only |
| Construction in progress | ¥48.81 million | Parent only |
| Investments and other assets | ¥2.3 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Lease deposits | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥7.4 billion | Parent only |
| Accounts receivable - other | ¥59.35 million | Parent only |
| Income taxes payable | ¥16.57 million | Parent only |
| Accrued expenses | ¥89.98 million | Parent only |
| Accounts payable - other | ¥22.20 million | Parent only |
| Provision for shareholder benefit program | ¥1.53 million | Parent only |
| Shareholders' equity | ¥0.7 billion | Parent only |
| Current liabilities | ¥9.5 billion | Parent only |
| Current assets | ¥2.1 billion | Parent only |
| Accumulated depreciation | ¥-17.05 million | Parent only |
| Accumulated depreciation | ¥-97.12 million | Parent only |
| Accumulated depreciation | ¥-11.7 billion | Parent only |
| Accumulated depreciation | ¥-0.74 million | Parent only |
| Intangible assets | ¥28.67 million | Parent only |
| Cash and deposits | ¥1.3 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥12.29 million | Parent only |
| Net assets | ¥0.7 billion | Parent only |
| Net assets | ¥0.7 billion | Parent only |
| Total assets | ¥11.8 billion | Parent only |
| Deferred tax liabilities | ¥2.70 million | Parent only |
| Retained earnings brought forward | ¥-3.4 billion | Parent only |
| Treasury stock | ¥-43.38 million | Parent only |
| Valuation and translation adjustments | ¥6.13 million | Parent only |
| Liabilities | ¥11.0 billion | Parent only |
| Liabilities and net assets | ¥11.8 billion | Parent only |
| Real estate for sale | ¥0.1 billion | Parent only |
| Supplies | ¥67.72 million | Parent only |
| Accounts payable - trade | ¥0.6 billion | Parent only |
| Allowance for doubtful accounts | ¥-12.27 million | Parent only |
| Capital surplus | ¥1.9 billion | Parent only |
| Legal capital surplus | ¥1.2 billion | Parent only |
| Capital stock | ¥2.2 billion | Parent only |
| Asset retirement obligations | ¥0.3 billion | Parent only |
| Provision for bonuses | ¥16.09 million | Parent only |
| Vehicle and delivery equipment | ¥1.50 million | Parent only |
| Vehicles, net | ¥0.77 million | Parent only |
| Provision for retirement benefits | ¥0.2 billion | Parent only |
| Long-term loans payable | ¥0.6 billion | Parent only |
| Long-term prepaid expenses | ¥0.6 billion | Parent only |
| Long-term loans receivable | ¥15.00 million | Parent only |
| Long term guarantee deposited | ¥36.15 million | Parent only |
| Long term lease deposited | ¥0.4 billion | Parent only |
| Shares of subsidiaries and associates | ¥26.08 million | Parent only |
| Deposits received | ¥44.06 million | Parent only |
| Current portion of long-term loans payable | ¥8.0 billion | Parent only |
Statement of income (81 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥4.16 million | Consolidated |
| Other | ¥0.85 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other personal expenses | ¥0.1 billion | Consolidated |
| Other comprehensive income | ¥64.58 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥64.58 million | Consolidated |
| Business structure improvement expenses | ¥19.95 million | Consolidated |
| Comprehensive income | ¥0.2 billion | Consolidated |
| Interest income | ¥1.98 million | Consolidated |
| Commission fee | ¥0.97 million | Consolidated |
| Dividend income | ¥5.37 million | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Operating income | ¥0.1 billion | Consolidated |
| Non-operating income | ¥96.30 million | Consolidated |
| Non-operating expenses | ¥75.47 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Gain on Donated Fixed Assets | ¥79.22 million | Consolidated |
| Rents | ¥0.3 billion | Consolidated |
| Cost of sales | ¥2.3 billion | Consolidated |
| Gross profit (loss) | ¥2.3 billion | Consolidated |
| Net sales | ¥4.6 billion | Consolidated |
| Net sales | ¥4.6 billion | Consolidated |
| Advertising expenses | ¥0.1 billion | Consolidated |
| Net income | ¥0.1 billion | Consolidated |
| Net income | ¥0.1 billion | Consolidated |
| Net income (loss) | ¥0.1 billion | Consolidated |
| Net income (loss) | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-0.6 billion | Consolidated |
| Interest expenses | ¥74.62 million | Consolidated |
| Provision for shareholder benefit program | ¥1.53 million | Consolidated |
| Income taxes - current | ¥5.40 million | Consolidated |
| Income taxes | ¥5.40 million | Consolidated |
| Depreciation | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥19.95 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Income (loss) before income taxes | ¥0.1 billion | Consolidated |
| Ordinary income | ¥0.1 billion | Consolidated |
| Salaries and allowances | ¥0.6 billion | Consolidated |
| Purchase of treasury stock | ¥-0.04 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-5.31 million | Consolidated |
| Selling expenses | ¥0.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥2.2 billion | Consolidated |
| Bonuses | ¥25.84 million | Consolidated |
| Provision for bonuses | ¥2.10 million | Consolidated |
| Retirement benefit expenses | ¥21.37 million | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Business structure improvement expenses | ¥19.95 million | Parent only |
| Repair expenses | ¥13.91 million | Parent only |
| Interest income | ¥1.98 million | Parent only |
| Dividend income | ¥85.28 million | Parent only |
| Cost of merchandize sold | ¥2.0 billion | Parent only |
| Merchandize sales | ¥3.7 billion | Parent only |
| Ending goods | ¥0.2 billion | Parent only |
| Beginning goods | ¥0.3 billion | Parent only |
| Non-operating income | ¥0.2 billion | Parent only |
| Non-operating expenses | ¥75.00 million | Parent only |
| Gain on Donated Fixed Assets | ¥79.22 million | Parent only |
| Rents | ¥0.3 billion | Parent only |
| Cost of sales | ¥2.3 billion | Parent only |
| Gross profit (loss) | ¥2.3 billion | Parent only |
| Net sales | ¥4.6 billion | Parent only |
| Advertising expenses | ¥0.1 billion | Parent only |
| Cost of purchased goods | ¥1.9 billion | Parent only |
| Employees' bonuses | ¥25.84 million | Parent only |
| Interest expenses | ¥74.14 million | Parent only |
| Utilities expenses | ¥0.2 billion | Parent only |
| Income taxes - current | ¥3.86 million | Parent only |
| Income taxes | ¥3.86 million | Parent only |
| Depreciation | ¥0.2 billion | Parent only |
| Extraordinary loss | ¥19.95 million | Parent only |
| Welfare expenses | ¥0.1 billion | Parent only |
| Taxes and dues | ¥93.91 million | Parent only |
| Purchase of treasury stock | ¥-0.04 million | Parent only |
| Sales commission | ¥88.49 million | Parent only |
| Selling, general and administrative expenses | ¥2.2 billion | Parent only |
| Provision for bonuses | ¥2.10 million | Parent only |
| Retirement benefit expenses | ¥21.37 million | Parent only |
| Miscellaneous income | ¥3.83 million | Parent only |
| Other | ¥0.85 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.2 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥64.58 million | Consolidated |
| Total changes during the period | ¥0.3 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥64.58 million | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥-0.04 million | Consolidated |
| Repayment of lease liabilities-FinCF | ¥-3.81 million | Consolidated |
| Business structure improvement expenses | ¥19.95 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-43.30 million | Consolidated |
| Interest expenses paid | ¥-68.39 million | Consolidated |
| Interest and dividends income received | ¥7.09 million | Consolidated |
| Interest and dividend income | ¥-7.35 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥9.28 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-0.1 billion | Consolidated |
| Subtotal | ¥0.5 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥30.47 million | Consolidated |
| Payments for guarantee deposits | ¥-21.66 million | Consolidated |
| Interest expenses | ¥74.62 million | Consolidated |
| Purchase of property plant and equipment | ¥-0.5 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.77 million | Consolidated |
| Decrease in consumption taxes payable | ¥21.40 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-11.16 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥1.53 million | Consolidated |
| Decrease (increase) in inventories | ¥-45.95 million | Consolidated |
| Income taxes paid | ¥-6.25 million | Consolidated |
| Depreciation | ¥0.3 billion | Consolidated |
| Purchase of intangible assets | ¥-0.20 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥2.10 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-15.42 million | Consolidated |
| Repayment of long term loans payable | ¥-1.46 million | Consolidated |
| Purchase of long-term prepaid expenses | ¥-0.1 billion | Consolidated |
| Increase decrease in lease and guarantee deposits received | ¥32.16 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated | Disclosed |
| Number of employees | 137 | Consolidated | Disclosed |
| Net assets | ¥0.8 billion | Consolidated | Disclosed |
| Net sales | ¥4.6 billion | Consolidated | Disclosed |
| Operating income | ¥0.1 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.1 billion | Consolidated | Disclosed |
| Net income | ¥0.1 billion | Consolidated | Disclosed |
| Total assets | ¥11.9 billion | Consolidated | Disclosed |
| Operating margin | 2.5% | Consolidated | Calculated |
| Net margin | 2.4% | Consolidated | Calculated |
| Sales per employee | 33816978 yen | Consolidated | Calculated |
| Total asset turnover | 0.39 times | Consolidated | Calculated |
| Net assets to total assets | 6.7% | Consolidated | Calculated |