SUNNEXTA GROUP
SUNNEXTA GROUP Inc.
Company highlights
The largest segment by revenue is 社宅マネジメント事業, at 52.2% of the total.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
SUNNEXTA GROUP
Revenue and profit by business segment
Period Jul 2025 to Jun 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| 社宅マネジメント事業 | ¥4.6 billion | 52.2% | ¥4.4 billion | ¥1.2 billion | 26.2% | ¥1.2 billion |
| マンションマネジメント事業 | ¥4.1 billion | 45.7% | ¥4.1 billion | ¥0.4 billion | 10.5% | ¥0.4 billion |
| Incubation business | ¥0.2 billion | 2.1% | ¥0.2 billion | ¥-29.54 million | -15.8% | ¥-21.10 million |
| Total of the businesses | ¥8.9 billion | 100.0% | ||||
Revenue and profit
SUNNEXTA GROUP
Period Jul 2025 to Jun 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Other | ¥0.9 billion | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated | |
| Directors' compensations | ¥54.50 million | Consolidated | |
| Provision for bonuses | ¥37.46 million | Consolidated | |
| Provision for directors' bonuses | ¥12.55 million | Consolidated | |
| Depreciation | ¥7.98 million | Parent only | |
| Retirement benefit expenses | ¥0.98 million | Consolidated | |
| Provision of allowance for doubtful accounts | ¥0.36 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥2.2 billion | Consolidated |
| Ordinary income | ¥0.9 billion | Consolidated | |
| Operating income | ¥0.8 billion | Consolidated | |
| Net income | ¥0.6 billion | Consolidated |
SUNNEXTA GROUP
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- Other ¥0.9 billion
- Salaries and allowances ¥0.4 billion
- Directors' compensations ¥0.1 billion
- Provision for bonuses ¥0.0 billion
- Provision for directors' bonuses ¥0.0 billion
- Depreciation ¥0.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
SUNNEXTA GROUP
Long-term revenue, profit and asset trends
Period 2012 to 2026Source Annual securities reportsDisclosed
SUNNEXTA GROUP
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥8.7B | ¥8.3B | ¥8.4B | ¥8.7B | ¥8.9B |
| Year on year (%) | +2.1% | -4.0% | +0.3% | +3.9% | +2.1% |
| Ordinary income (loss) | ¥0.9B | ¥0.9B | ¥0.7B | ¥0.8B | ¥0.9B |
| Change from prior year | +3.0% | -3.1% | -27.7% | +16.1% | +12.2% |
| Ordinary income (loss) as a share of Net sales | 10.7% | 10.8% | 7.8% | 8.7% | 9.6% |
| Change (percentage points) | +0.1 points | +0.1 points | -3.0 points◆ | +0.9 points | +0.9 points |
Fiscal periods marked for changes
- 2017Ordinary income (loss) as a share of revenue +2.2 points
- 2024Ordinary income (loss) as a share of revenue -3.0 points
SUNNEXTA GROUP
Earnings and net assets per share over time
Unit yenSource Annual securities reports
SUNNEXTA GROUP
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥8.7 billion | ¥8.3 billion | ¥8.4 billion | ¥8.7 billion | ¥8.9 billion |
| Ordinary income (loss) | ¥0.9 billion | ¥0.9 billion | ¥0.7 billion | ¥0.8 billion | ¥0.9 billion |
| Net income (loss) attributable to owners of parent | ¥2.0 billion | ¥0.5 billion | ¥1.8 billion | ¥0.2 billion | ¥0.6 billion |
| Comprehensive income | ¥-51.86 million | ¥0.2 billion | ¥0.8 billion | ¥0.2 billion | ¥0.6 billion |
| Net assets | ¥7.5 billion | ¥7.4 billion | ¥7.9 billion | ¥7.7 billion | ¥8.2 billion |
| Total assets | ¥10.6 billion | ¥10.1 billion | ¥10.9 billion | ¥10.5 billion | ¥11.2 billion |
| Net assets per share | 811.82 yen | 798.94 yen | 846.12 yen | 827.59 yen | 854.92 yen |
| Basic earnings (loss) per share | 204.8 yen | 53.39 yen | 194.45 yen | 25.07 yen | 64.49 yen |
| Diluted earnings per share | 198.36 yen | 51.8 yen | 188.36 yen | 24.25 yen | 62.19 yen |
| Equity-to-asset ratio | 69.2% | 72.3% | 70.9% | 72.3% | 71.5% |
| Return on equity | 24.5% | 6.6% | 23.7% | 3.0% | 7.7% |
| Net cash provided by (used in) operating activities | ¥0.7 billion | ¥-0.3 billion | ¥1.0 billion | ¥-68.55 million | ¥1.1 billion |
| Net cash provided by (used in) investing activities | ¥2.2 billion | ¥-0.2 billion | ¥2.0 billion | ¥-2.3 billion | ¥1.8 billion |
| Net cash provided by (used in) financing activities | ¥-1.4 billion | ¥-0.3 billion | ¥-0.3 billion | ¥-45.74 million | ¥-0.3 billion |
| Cash and cash equivalents | ¥5.6 billion | ¥4.7 billion | ¥7.3 billion | ¥4.9 billion | ¥7.6 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥1.4 billion | ¥1.4 billion | ¥1.3 billion | ¥1.2 billion | ¥1.0 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥0.7 billion | ¥0.5 billion | ¥0.5 billion | ¥0.2 billion |
| Net income (loss) | ¥2.0 billion | ¥0.6 billion | ¥1.8 billion | ¥0.4 billion | ¥0.3 billion |
| Capital stock | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.0 billion | ¥1.1 billion |
| Total number of issued shares (common stock) | 10,692,700 shares | 10,749,700 shares | 10,767,200 shares | 10,813,200 shares | 10,897,700 shares |
| Net assets | ¥6.4 billion | ¥6.4 billion | ¥6.9 billion | ¥6.9 billion | ¥7.0 billion |
| Total assets | ¥7.7 billion | ¥7.1 billion | ¥7.8 billion | ¥7.6 billion | ¥7.7 billion |
| Net assets per share | 692.03 yen | 687.68 yen | 736.38 yen | 740.31 yen | 736.52 yen |
| Dividend per share | 35 yen | 37 yen | 39 yen | 41 yen | 43 yen |
| Interim dividend per share | 17 yen | 18 yen | 19 yen | 20 yen | 21 yen |
| Basic earnings (loss) per share | 204.91 yen | 61.19 yen | 195.76 yen | 47.47 yen | 30.97 yen |
| Diluted earnings per share | 198.47 yen | 59.37 yen | 189.63 yen | 45.92 yen | 29.87 yen |
| Equity-to-asset ratio | 81.6% | 88.6% | 85.8% | 88.6% | 89.5% |
| Return on equity | 28.3% | 8.9% | 27.5% | 6.4% | 4.2% |
| Payout ratio | 17.1% | 60.5% | 19.9% | 86.4% | 138.8% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2026 | ¥43 | ¥21 | 138.8% | |
| FY ending 6/2025 | ¥41 | ¥20 | 86.4% | |
| FY ending 6/2024 | ¥39 | ¥19 | 19.9% | |
| FY ending 6/2023 | ¥37 | ¥18 | 60.5% | |
| FY ending 6/2022 | ¥35 | ¥17 | 17.1% | |
| FY ending 6/2021 | ¥32 | ¥15 | Could not be retrieved | |
| FY ending 6/2020 | ¥28 | ¥13 | 45.9% | |
| FY ending 6/2019 | ¥22 | ¥9 | 34.8% | |
| FY ending 6/2018 | ¥18 | ¥8 | 33.0% | |
| FY ending 6/2017 | ¥15.5 | Could not be retrieved | 27.7% | Stock split or share consolidation noted |
| FY ending 6/2016 | ¥34 | Could not be retrieved | 40.3% | |
| FY ending 6/2015 | ¥25 | Could not be retrieved | 30.2% | |
| FY ending 6/2014 | ¥20 | Could not be retrieved | 31.8% | |
| FY ending 6/2013 | ¥19 | Could not be retrieved | 40.7% | |
| FY ending 6/2012 | ¥17 | Could not be retrieved | 30.5% | Stock split or share consolidation noted |
SUNNEXTA GROUP
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
SUNNEXTA GROUP
Unit %Source Annual securities reports
- Financial institutions3.57%
- Securities firms0.17%
- Other corporations13.32%
- Foreign holders (institutions)0.29%
- Foreign holders (individuals)0.01%
- Individuals and others82.64%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社ベネフィット・ワン | 8.12% | 778,000 |
| 2 | UH Partners2投資事業有限責任組合 | 8.11% | 776,700 |
| 3 | エスアイエル投資事業有限責任組合 | 7.64% | 732,100 |
| 4 | UH Partners3投資事業有限責任組合 | 7.32% | 701,100 |
| 5 | 光通信KK投資事業有限責任組合 | 6.69% | 641,500 |
| 6 | SUNNEXTAグループ従業員持株会 | 3.7% | 354,700 |
| 7 | 笹 晃弘 | 3.13% | 300,300 |
| 8 | 日本マスタートラスト信託銀行株式会社(従業員持株ESOP信託口・80121口) | 2.43% | 233,300 |
| 9 | SUNNEXTAグループ取引先持株会 | 2.33% | 223,100 |
| 10 | 永井 詳二 | 2.32% | 222,200 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
SUNNEXTA GROUP
Source Annual securities reports of each company
Real Estate: 147 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 Mitsui FudosanFY Mar 2026 ¥2.7T
- 2 Mitsubishi EstateFY Mar 2026 ¥1.7T
- 3 Iida GroupFY Mar 2026 ¥1.5T
- … 107 companies
- 111 KOSE R.EFY Jan 2026 ¥10.0B
- 112 リアルゲイトFY Sep 2025 ¥9.8B
- 113 SUNNEXTA GROUPThis companyFY Jun 2026 ¥8.9B
- 114 AlbaLinkFY Dec 2025 ¥8.2B
- 115 TSUKURUBAFY Jul 2025 ¥8.1B
- … 32 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 監査法人A&Aパートナーズ |
| Audit fees (this year, total) | ¥33.00 million |
| Non-audit fees (this year, total) | ¥0.60 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) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.1 billion | Consolidated |
| Net sales | ¥8.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥1.8 billion | Consolidated |
| Diluted earnings per share | 62.19 yen | Consolidated |
| Cash and cash equivalents | ¥7.6 billion | Consolidated |
| Net assets | ¥8.2 billion | Consolidated |
| Ordinary income (loss) | ¥0.9 billion | Consolidated |
| Total assets | ¥11.2 billion | Consolidated |
| Return on equity | 7.7% | Consolidated |
| Equity-to-asset ratio | 71.5% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Basic earnings (loss) per share | 64.49 yen | Consolidated |
| Net assets per share | 854.92 yen | Consolidated |
| Dividend per share | 43 yen | Parent only |
| Net sales | ¥1.0 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Diluted earnings per share | 29.87 yen | Parent only |
| Total number of issued shares (common stock) | 10,897,700 shares | Parent only |
| Net assets | ¥7.0 billion | Parent only |
| Ordinary income (loss) | ¥0.2 billion | Parent only |
| Total assets | ¥7.7 billion | Parent only |
| Return on equity | 4.2% | Parent only |
| Equity-to-asset ratio | 89.5% | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Payout ratio | 138.8% | Parent only |
| Interim dividend per share | 21 yen | Parent only |
| Basic earnings (loss) per share | 30.97 yen | Parent only |
| Net assets per share | 736.52 yen | Parent only |
Employees (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 692 people | Consolidated |
| Number of employees | 692 people | Consolidated |
| Wage gap between men and women (all employees) | 67.3% | Parent only |
| Average length of service (years) | 8.6 years | Parent only |
| Average annual salary | ¥6.09 million | Parent only |
| Average age (years) | 44.7 years old | Parent only |
| Number of employees | 56 people | Parent only |
| Number of employees | 56 people | Parent only |
| Wage gap between men and women (regular employees) | 71.4% | Parent only |
| Wage gap between men and women (non-regular employees) | 45.7% | Parent only |
Other disclosed items (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥8.9 billion | Consolidated |
| Average number of temporary employees | 368 people | Consolidated |
| Average number of temporary employees | 368 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥87.93 million | Consolidated |
| Depreciation | ¥80.10 million | Consolidated |
| Number of consolidated subsidiaries | 5 companies | Consolidated |
| Average number of temporary employees | 6 people | Parent only |
| Average number of temporary employees | 6 people | Parent only |
| Total return on the share price index | 232.1% | Parent only |
| Ratio of female employees in managerial positions | 14.3% | Parent only |
Shares (18 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥2.10 million | Consolidated |
| Number of shares held | 4,963,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,315,100 shares | Consolidated |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment reporting company | 1 issues | Consolidated |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment reporting company | ¥74.88 million | Consolidated |
| Number of shares | 10,897,700 shares | Consolidated |
| Shareholding ratio treasury shares etc | 12.1% | Consolidated |
| Shareholding ratio | 51.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,315,100 shares | Consolidated |
| Total of valuation gain (loss) | ¥-15.55 million | Consolidated |
| Number of voting rights | 95,737 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.1 billion | Consolidated |
| Carrying amount on the balance sheet | ¥45.36 million | Consolidated |
| Book value equity securities other than those not listed investment equity securities held for pure investment reporting company | ¥0.1 billion | Consolidated |
| Number of issues | 4 issues | Consolidated |
| Number of issues | 1 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 129.8% | Parent only |
Audit (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥33.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥33.00 million | Consolidated |
| Fees for non-audit services - reporting company | ¥0.60 million | Consolidated |
| Fees for non-audit services - total | ¥0.60 million | Consolidated |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.4 billion | Consolidated |
| Revenue | ¥1.5 billion | Consolidated |
| Revenue | ¥1.0 billion | Consolidated |
| Revenue | ¥-11.00 million | Consolidated |
| Revenue | ¥-69.92 million | Consolidated |
| Revenue | ¥97.52 million | Consolidated |
| Revenue | ¥0.4 billion | Consolidated |
| Change in average annual salary from the previous year | 2.2% | Parent only |
| Revenue | ¥67.00 million | Parent only |
| Revenue | ¥0.3 billion | Parent only |
Balance sheet (116 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥22.68 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥8.37 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥-5.35 million | Consolidated |
| Software | ¥94.36 million | Consolidated |
| Software in progress | ¥73.05 million | Consolidated |
| Lease assets | ¥11.50 million | Consolidated |
| Lease assets, net | ¥6.13 million | Consolidated |
| Work in process | ¥10.74 million | Consolidated |
| Retained earnings | ¥7.2 billion | Consolidated |
| Merchandise | ¥2.77 million | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥1.1 billion | Consolidated |
| Land | ¥86.97 million | Consolidated |
| Contract liabilities | ¥0.4 billion | Consolidated |
| Contract assets | ¥0.38 million | Consolidated |
| Tools, furniture and fixtures | ¥0.3 billion | Consolidated |
| Tools, furniture and fixtures | ¥70.84 million | Consolidated |
| Buildings | ¥0.2 billion | Consolidated |
| Buildings, net | ¥0.1 billion | Consolidated |
| Provision for directors' bonuses | ¥12.55 million | Consolidated |
| Investments and other assets | ¥0.6 billion | Consolidated |
| Investment securities | ¥0.3 billion | Consolidated |
| Subscription rights to shares | ¥0.2 billion | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Accounts receivable - other | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Provision for shareholder benefit program | ¥13.51 million | Consolidated |
| Shareholders' equity | ¥8.0 billion | Consolidated |
| Current liabilities | ¥2.7 billion | Consolidated |
| Current assets | ¥10.1 billion | Consolidated |
| Accumulated depreciation | ¥-5.36 million | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥7.6 billion | Consolidated |
| Cash and deposits | ¥7.7 billion | Consolidated |
| Net assets | ¥8.2 billion | Consolidated |
| Net assets | ¥8.2 billion | Consolidated |
| Total assets | ¥11.2 billion | Consolidated |
| Total assets | ¥11.2 billion | Consolidated |
| Deferred tax liabilities | ¥5.88 million | Consolidated |
| Deferred tax assets | ¥84.23 million | Consolidated |
| Treasury stock | ¥-1.2 billion | Consolidated |
| Valuation and translation adjustments | ¥-5.35 million | Consolidated |
| Liabilities | ¥3.0 billion | Consolidated |
| Liabilities and net assets | ¥11.2 billion | Consolidated |
| Real estate for sale | ¥0.2 billion | Consolidated |
| Supplies | ¥13.35 million | Consolidated |
| Accounts payable - trade | ¥0.2 billion | Consolidated |
| Allowance for doubtful accounts | ¥-3.96 million | Consolidated |
| Capital surplus | ¥0.9 billion | Consolidated |
| Capital stock | ¥1.1 billion | Consolidated |
| Provision for bonuses | ¥63.50 million | Consolidated |
| Net defined benefit liability | ¥0.2 billion | Consolidated |
| Long-term loans payable | ¥0.2 billion | Consolidated |
| Deposits received | ¥71.10 million | Consolidated |
| Current portion of long-term loans payable | ¥0.1 billion | Consolidated |
| Other | ¥22.24 million | Parent only |
| Other | ¥10.53 million | Parent only |
| Other | ¥23.25 million | Parent only |
| Other | ¥0.61 million | Parent only |
| Valuation difference on available-for-sale securities | ¥-5.04 million | Parent only |
| Other capital surplus | ¥0.1 billion | Parent only |
| Retained earnings | ¥6.1 billion | Parent only |
| Unearned revenue | ¥11.00 million | Parent only |
| Prepaid expenses | ¥18.28 million | Parent only |
| Right of trademark | ¥0.35 million | Parent only |
| Non-current liabilities | ¥0.3 billion | Parent only |
| Non-current assets | ¥2.9 billion | Parent only |
| Tools, furniture and fixtures | ¥31.62 million | Parent only |
| Buildings, net | ¥26.18 million | Parent only |
| Provision for directors' bonuses | ¥8.38 million | Parent only |
| Investments and other assets | ¥2.8 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Lease and guarantee deposits | ¥79.03 million | Parent only |
| Subscription rights to shares | ¥0.2 billion | Parent only |
| Property, plant and equipment | ¥57.80 million | Parent only |
| Accounts receivable - other | ¥78.49 million | Parent only |
| Income taxes refund receivable | ¥1.73 million | Parent only |
| Income taxes payable | ¥12.00 million | Parent only |
| Accrued expenses | ¥6.77 million | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Provision for shareholder benefit program | ¥13.51 million | Parent only |
| Shareholders' equity | ¥6.9 billion | Parent only |
| Current liabilities | ¥0.3 billion | Parent only |
| Current assets | ¥4.8 billion | Parent only |
| Intangible assets | ¥0.97 million | Parent only |
| Cash and deposits | ¥4.1 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥0.6 billion | Parent only |
| Net assets | ¥7.0 billion | Parent only |
| Net assets | ¥7.0 billion | Parent only |
| Total assets | ¥7.7 billion | Parent only |
| Deferred tax liabilities | ¥5.78 million | Parent only |
| Retained earnings brought forward | ¥6.1 billion | Parent only |
| Treasury stock | ¥-1.2 billion | Parent only |
| Valuation and translation adjustments | ¥-5.04 million | Parent only |
| Liabilities | ¥0.6 billion | Parent only |
| Liabilities and net assets | ¥7.7 billion | Parent only |
| Supplies | ¥0.60 million | Parent only |
| Allowance for doubtful accounts | ¥-50.00 million | Parent only |
| Allowance for doubtful accounts | ¥-0.04 million | Parent only |
| Capital surplus | ¥0.9 billion | Parent only |
| Legal capital surplus | ¥0.8 billion | Parent only |
| Capital stock | ¥1.1 billion | Parent only |
| Provision for bonuses | ¥33.03 million | Parent only |
| Long-term loans payable | ¥0.2 billion | Parent only |
| Long term unearned revenue | ¥15.58 million | Parent only |
| Long-term loans receivable | ¥0.1 billion | Parent only |
| Provision for loss on business of subsidiaries and affiliates | ¥82.09 million | Parent only |
| Shares of subsidiaries and associates | ¥2.4 billion | Parent only |
| Deposits received | ¥4.34 million | Parent only |
| Current portion of long-term loans payable | ¥0.1 billion | Parent only |
Statement of income (76 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.52 million | Consolidated |
| Other | ¥0 | Consolidated |
| Other | ¥0.9 billion | Consolidated |
| Other comprehensive income | ¥13.55 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥13.55 million | Consolidated |
| Dividends from surplus | ¥-0.4 billion | Consolidated |
| Comprehensive income | ¥0.6 billion | Consolidated |
| Guarantee commission received | ¥11.00 million | Consolidated |
| Interest and dividend income | ¥23.65 million | Consolidated |
| Operating income | ¥0.8 billion | Consolidated |
| Operating income | ¥0.8 billion | Consolidated |
| Non-operating income | ¥37.25 million | Consolidated |
| Non-operating expenses | ¥1.74 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.1 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| Cost of sales | ¥6.6 billion | Consolidated |
| Gross profit (loss) | ¥2.2 billion | Consolidated |
| Net sales | ¥8.9 billion | Consolidated |
| Net sales | ¥8.9 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 |
| Directors' compensations | ¥54.50 million | Consolidated |
| Provision for directors' bonuses | ¥12.55 million | Consolidated |
| Gain on redemption of investment securities | ¥33.00 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥1.8 billion | Consolidated |
| Interest expenses | ¥0.12 million | Consolidated |
| Compensation expenses | ¥1.62 million | Consolidated |
| Issuance of new shares | ¥93.45 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥15.50 million | Consolidated |
| Income taxes - current | ¥0.3 billion | Consolidated |
| Income taxes | ¥0.3 billion | Consolidated |
| Income taxes - deferred | ¥-19.38 million | Consolidated |
| Extraordinary income | ¥48.50 million | Consolidated |
| Extraordinary loss | ¥0 | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥2.7 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Ordinary income | ¥0.9 billion | Consolidated |
| Salaries and allowances | ¥0.4 billion | Consolidated |
| Disposal of treasury stock | ¥0.1 billion | Consolidated |
| Subsidy income | ¥0.08 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.6 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.3 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.4 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥0.36 million | Consolidated |
| Provision for bonuses | ¥37.46 million | Consolidated |
| Retirement benefit expenses | ¥0.98 million | Consolidated |
| Other | ¥2.32 million | Parent only |
| Dividends from surplus | ¥-0.4 billion | Parent only |
| Guarantee commission received | ¥11.00 million | Parent only |
| Interest and dividend income | ¥28.07 million | Parent only |
| Operating income | ¥0.2 billion | Parent only |
| Operating revenue | ¥1.0 billion | Parent only |
| Non-operating income | ¥41.40 million | Parent only |
| Operating expenses | ¥0.8 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Directors' compensations | ¥41.90 million | Parent only |
| Provision for directors' bonuses | ¥8.38 million | Parent only |
| Gain on redemption of investment securities | ¥33.00 million | Parent only |
| Issuance of new shares | ¥93.45 million | Parent only |
| Gain on reversal of share acquisition rights | ¥15.50 million | Parent only |
| Income taxes - current | ¥3.88 million | Parent only |
| Income taxes | ¥-6.64 million | Parent only |
| Income taxes - deferred | ¥-10.52 million | Parent only |
| Depreciation | ¥7.98 million | Parent only |
| Extraordinary income | ¥48.50 million | Parent only |
| Extraordinary loss | ¥11.80 million | Parent only |
| Income (loss) before income taxes | ¥0.3 billion | Parent only |
| Ordinary income | ¥0.2 billion | Parent only |
| Salaries and allowances | ¥92.86 million | Parent only |
| Disposal of treasury stock | ¥0.1 billion | Parent only |
| Provision for bonuses | ¥33.03 million | Parent only |
| Provision for loss on business of subsidiaries and associates | ¥11.80 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.4 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥8.01 million | Consolidated |
| Total changes during the period | ¥0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥8.01 million | Parent only |
Statement of cash flows (35 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥31.82 million | Consolidated |
| Repayments of lease obligations | ¥-2.52 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥7.53 million | Consolidated |
| Interest expenses paid | ¥-0.12 million | Consolidated |
| Interest and dividends income received | ¥20.18 million | Consolidated |
| Interest and dividend income | ¥-23.65 million | Consolidated |
| Loss on retirement of non-current assets | ¥0 | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-23.28 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-0.12 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥2.0 billion | Consolidated |
| Payments into time deposits | ¥-0.06 million | Consolidated |
| Subtotal | ¥0.9 billion | Consolidated |
| Increase decrease in provision for directors bonuses | ¥0.75 million | Consolidated |
| Purchase of investment securities | ¥-74.88 million | Consolidated |
| Loss(gain) on redemption of investment securitie | ¥-33.00 million | Consolidated |
| Interest expenses | ¥0.12 million | Consolidated |
| Proceeds from collection of lease and guarantee deposits | ¥2.00 million | Consolidated |
| Payments for lease and guarantee deposits | ¥-50.47 million | Consolidated |
| Gain on reversal of share acquisition rights | ¥-15.50 million | Consolidated |
| Proceeds from redemption of securities | ¥33.00 million | Consolidated |
| Purchase of property plant and equipment | ¥-57.19 million | Consolidated |
| Increase (decrease) in reserve for shareholder special benefit | ¥2.31 million | Consolidated |
| Proceeds from issuance of common stock | ¥69.60 million | Consolidated |
| Share-based payment expenses | ¥33.91 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.1 billion | Consolidated |
| Income taxes paid | ¥-83.26 million | Consolidated |
| Income taxes refund | ¥0.3 billion | Consolidated |
| Depreciation | ¥80.10 million | Consolidated |
| Purchase of intangible assets | ¥-3.27 million | Consolidated |
| Proceeds from disposition of treasury stock | ¥0.1 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.21 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥3.10 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-0.28 million | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.1 billion | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.1 billion | Consolidated | Disclosed |
| Dividend per share | 43 | Parent only | Disclosed |
| Number of employees | 692 | Consolidated | Disclosed |
| Net assets | ¥8.2 billion | Consolidated | Disclosed |
| Net sales | ¥8.9 billion | Consolidated | Disclosed |
| Operating income | ¥0.8 billion | Consolidated | Disclosed |
| Operating revenue | ¥1.0 billion | Parent only | Disclosed |
| Ordinary income | ¥0.9 billion | Consolidated | Disclosed |
| Net income | ¥0.6 billion | Consolidated | Disclosed |
| Total assets | ¥11.2 billion | Consolidated | Disclosed |
| Operating margin | 9.2% | Consolidated | Calculated |
| Net margin | 6.7% | Consolidated | Calculated |
| Sales per employee | 12834496 yen | Consolidated | Calculated |
| Total asset turnover | 0.79 times | Consolidated | Calculated |
| Net assets to total assets | 73.0% | Consolidated | Calculated |