ナレルグループ
株式会社ナレルグループ
Company highlights
The largest segment by revenue is Construction solution, at 89.6% of the total.
Key figures
Period Nov 2024 to Oct 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
ナレルグループ
Revenue and profit by business segment
Period Nov 2024 to Oct 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Construction solution | ¥21.6 billion | 89.6% | ¥19.3 billion | ¥2.2 billion | 94.3% | 10.4% | ¥2.6 billion |
| IT solution | ¥2.5 billion | 10.4% | ¥2.3 billion | ¥0.1 billion | 5.7% | 5.4% | ¥0.1 billion |
| Total of the businesses | ¥24.2 billion | 100.0% | ¥2.4 billion | 100.0% | |||
Revenue and profit
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Selling general and administrative expenses IFRS | ¥3.4 billion | Consolidated |
| Personnel expenses | ¥2.0 billion | Consolidated | |
| Other | ¥0.5 billion | Consolidated | |
| Commission fees | ¥0.5 billion | Consolidated | |
| Depreciation and amortization | ¥0.3 billion | Consolidated | |
| Salaries and allowances | ¥0.2 billion | Parent only | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Rents | ¥41.57 million | Consolidated | |
| Provision for bonuses | ¥22.50 million | Parent only | |
| Depreciation | ¥2.02 million | Parent only | |
| Profit by stage | Operating income | ¥2.8 billion | Consolidated |
| Net income | ¥2.1 billion | Consolidated | |
| Ordinary income | ¥1.5 billion | Parent only |
ナレルグループ
Selling, general and administrative expenses
Period Nov 2024 to Oct 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥3.4 billion
- Personnel expenses ¥2.0 billion
- Other ¥0.5 billion
- Commission fees ¥0.5 billion
- Depreciation and amortization ¥0.3 billion
- Salaries and allowances ¥0.2 billion
Performance, financial position and capital allocation
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥12.1B | ¥14.5B | ¥18.0B | ¥21.6B | ¥24.2B |
| Year on year (%) | Could not be retrieved | +19.9% | +23.8%◆ | +20.1%◆ | +11.8% |
| Profit (loss) before tax (IFRS) | ¥1.6B | ¥1.9B | ¥2.5B | ¥3.1B | ¥2.8B |
| Change from prior year | Could not be retrieved | +16.2% | +33.7% | +23.6% | -9.8% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 13.2% | 12.7% | 13.8% | 14.2% | 11.4% |
| Change (percentage points) | Could not be retrieved | -0.4 points | +1.0 points | +0.4 points | -2.7 points◆ |
Fiscal periods marked for changes
- 2023Revenue (IFRS) year on year +23.8%
- 2024Revenue (IFRS) year on year +20.1%
- 2025Profit (loss) before tax (IFRS) as a share of revenue -2.7 points
ナレルグループ
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Consolidated indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥12.1 billion | ¥14.5 billion | ¥18.0 billion | ¥21.6 billion | ¥24.2 billion |
| Profit (loss) before tax (IFRS) | ¥1.6 billion | ¥1.9 billion | ¥2.5 billion | ¥3.1 billion | ¥2.8 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥1.0 billion | ¥1.2 billion | ¥1.7 billion | ¥2.2 billion | ¥2.1 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥1.0 billion | ¥1.2 billion | ¥1.7 billion | ¥2.2 billion | ¥2.1 billion |
| Equity attributable to owners of parent (IFRS) | ¥8.6 billion | ¥9.9 billion | ¥12.2 billion | ¥13.4 billion | ¥14.5 billion |
| Total assets (IFRS) | ¥19.2 billion | ¥20.2 billion | ¥22.5 billion | ¥23.6 billion | ¥24.6 billion |
| Equity attributable to owners of parent per share (IFRS) | 1,046.19 yen | 1,203.65 yen | 1,445.17 yen | 1,541.06 yen | 1,654.85 yen |
| Basic earnings (loss) per share (IFRS) | 127.07 yen | 150.58 yen | 209.88 yen | 255.16 yen | 238.74 yen |
| Diluted earnings (loss) per share (IFRS) | Could not be retrieved | Could not be retrieved | 203.61 yen | 250.54 yen | 237.54 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 44.9% | 49.3% | 54.1% | 56.9% | 58.9% |
| Return on equity attributable to owners of parent (IFRS) | 13.1% | 13.4% | 15.8% | 17.1% | 14.9% |
| Net cash provided by (used in) operating activities (IFRS) | ¥1.1 billion | ¥1.6 billion | ¥2.3 billion | ¥2.3 billion | ¥2.3 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.0 billion | ¥-0.2 billion | ¥22.05 million | ¥-6.38 million | ¥-0.2 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥0.2 billion | ¥-1.2 billion | ¥-0.5 billion | ¥-1.9 billion | ¥-1.9 billion |
| Cash and cash equivalents (IFRS) | ¥2.2 billion | ¥2.3 billion | ¥4.1 billion | ¥4.5 billion | ¥4.8 billion |
Parent only indicators (15 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥0.1 billion | ¥0.5 billion | ¥5.7 billion | ¥2.6 billion | ¥2.2 billion |
| Ordinary income (loss) | ¥-0.2 billion | ¥-79.52 million | ¥5.0 billion | ¥2.0 billion | ¥1.5 billion |
| Net income (loss) | ¥-0.2 billion | ¥-62.36 million | ¥5.0 billion | ¥2.0 billion | ¥1.5 billion |
| Capital stock | ¥50.00 million | ¥50.00 million | ¥0.2 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 8,252,630 shares | 8,252,630 shares | 8,426,130 shares | 8,721,665 shares | 8,749,349 shares |
| Net assets | ¥7.6 billion | ¥7.6 billion | ¥13.0 billion | ¥14.0 billion | ¥14.6 billion |
| Total assets | ¥17.4 billion | ¥17.4 billion | ¥19.4 billion | ¥19.8 billion | ¥19.6 billion |
| Net assets per share | 925.26 yen | 917.71 yen | 1,544.12 yen | 1,610.75 yen | 1,665.34 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 95 yen | 110 yen | 115 yen |
| Interim dividend per share | Could not be retrieved | Could not be retrieved | Could not be retrieved | 50 yen | 55 yen |
| Basic earnings (loss) per share | -22.98 yen | -7.56 yen | 607.54 yen | 228.32 yen | 170.81 yen |
| Diluted earnings per share | Could not be retrieved | Could not be retrieved | 589.41 yen | 224.19 yen | 169.96 yen |
| Equity-to-asset ratio | 43.9% | 43.6% | 67.0% | 71.0% | 74.4% |
| Return on equity | Could not be retrieved | Could not be retrieved | 49.0% | 14.5% | 10.4% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 15.6% | 48.2% | 67.3% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 10/2025 | ¥115 | ¥55 | 67.3% | |
| FY ending 10/2024 | ¥110 | ¥50 | 48.2% | |
| FY ending 10/2023 | ¥95 | Could not be retrieved | 15.6% |
ナレルグループ
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
ナレルグループ
Unit %Source Annual securities reports
- Financial institutions1.05%
- Securities firms4.56%
- Other corporations36.19%
- Foreign holders (institutions)10.42%
- Foreign holders (individuals)0.15%
- Individuals and others47.64%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社村松屋商店 | 33.75% | 2,952,630 |
| 2 | 投資事業有限責任組合アドバンテッジパートナーズV号 | 12.0% | 1,049,655 |
| 3 | AP CAYMAN PARTNERS Ⅲ,L.P.(常任代理人 大和証券株式会社) | 4.1% | 358,976 |
| 4 | INTERACTIVE BROKERS LLC(常任代理人 インタラクティブ・ブローカーズ証券株式会社) | 1.8% | 157,200 |
| 5 | JPモルガン証券株式会社 | 1.69% | 147,606 |
| 6 | 柴田 直樹 | 1.39% | 121,902 |
| 7 | JAPAN FUND V,L.P(常任代理人 大和証券株式会社) | 1.06% | 92,674 |
| 8 | BNY GCM CLIENT ACCOUNT JPRD AC ISG (FE-AC) (常任代理人 株式会社三菱UFJ銀行) | 1.03% | 90,050 |
| 9 | 岩崎 泰次 | 0.87% | 76,000 |
| 10 | 田中 幸夫 | 0.85% | 74,000 |
Research and development expenses and capital expenditure
Revenue scale in the same industry
ナレルグループ
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 177 companies
- 181 ワシントンホテルFY Mar 2026 ¥24.2B
- 182 ValueCommerceFY Dec 2025 ¥24.2B
- 183 ナレルグループThis companyFY Oct 2025 ¥24.2B
- 184 RIDE ON EXPRESSFY Mar 2026 ¥23.8B
- 185 SIGMAXYZFY Mar 2026 ¥23.8B
- … 486 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) | ¥42.50 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | IFRS |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥2.3 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 238.74 yen | Consolidated |
| Revenue (IFRS) | ¥24.2 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 237.54 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥2.1 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥2.1 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-0.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥4.8 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥2.8 billion | Consolidated |
| Total assets (IFRS) | ¥24.6 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥14.5 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 14.9% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 58.9% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.9 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 1,654.85 yen | Consolidated |
| Dividend per share | 115 yen | Parent only |
| Operating revenue | ¥2.2 billion | Parent only |
| Net income (loss) | ¥1.5 billion | Parent only |
| Diluted earnings per share | 169.96 yen | Parent only |
| Total number of issued shares (common stock) | 8,749,349 shares | Parent only |
| Net assets | ¥14.6 billion | Parent only |
| Ordinary income (loss) | ¥1.5 billion | Parent only |
| Total assets | ¥19.6 billion | Parent only |
| Return on equity | 10.4% | Parent only |
| Equity-to-asset ratio | 74.4% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Payout ratio | 67.3% | Parent only |
| Interim dividend per share | 55 yen | Parent only |
| Basic earnings (loss) per share | 170.81 yen | Parent only |
| Net assets per share | 1,665.34 yen | Parent only |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.8 billion | Consolidated |
| Revenue | ¥23.50 million | Consolidated |
| Revenue | ¥6.48 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥48.43 million | Consolidated |
| Revenue | ¥0.08 million | Consolidated |
| Revenue | ¥-1.00 million | Consolidated |
| Revenue | ¥0.1 billion | Consolidated |
| Revenue | ¥9.99 million | Parent only |
| Revenue | ¥60.99 million | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 4,283 people | Consolidated |
| Number of employees | 4,283 people | Consolidated |
| Average length of service (years) | 3.1 years | Parent only |
| Average annual salary | ¥8.39 million | Parent only |
| Average age (years) | 39.3 years old | Parent only |
| Number of employees | 36 people | Parent only |
| Number of employees | 36 people | Parent only |
| Number of employees | 36 people | Parent only |
Shares (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 5,120,693 shares | Consolidated |
| Number of shares | 8,749,349 shares | Consolidated |
| Shareholding ratio | 58.5% | Consolidated |
| Number of voting rights | 87,247 units | Consolidated |
| Total shareholder return | 111.2% | Parent only |
Other disclosed items (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total return on the share price index | 155.1% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥95.67 million | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥42.50 million | Consolidated |
| Fees for audit and attestation services - total | ¥42.50 million | Consolidated |
Balance sheet (95 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other current liabilities clifrs | ¥3.2 billion | Consolidated |
| Other current assets caifrs | ¥0.2 billion | Consolidated |
| Other components of equity IFRS | ¥38.88 million | Consolidated |
| Other financial liabilities | ¥0.3 billion | Consolidated |
| Other financial assets | ¥37.39 million | Consolidated |
| Other financial assets | ¥0.3 billion | Consolidated |
| Other non current assets ncaifrs | ¥1.35 million | Consolidated |
| Goodwill | ¥14.1 billion | Consolidated |
| Goodwill | ¥-25.46 million | Consolidated |
| Goodwill IFRS | ¥14.1 billion | Consolidated |
| Goodwill IFRS | ¥14.1 billion | Consolidated |
| Software | ¥-22.50 million | Consolidated |
| Software | ¥66.23 million | Consolidated |
| Software IFRS | ¥43.73 million | Consolidated |
| Lease obligations | ¥0.3 billion | Consolidated |
| Lease obligations | ¥0.5 billion | Consolidated |
| Right of use assets IFRS | ¥0.8 billion | Consolidated |
| Borrowings | ¥2.7 billion | Consolidated |
| Borrowings | ¥2.1 billion | Consolidated |
| Retained earnings IFRS | ¥5.5 billion | Consolidated |
| Increase (decrease) in trade payables | ¥32.54 million | Consolidated |
| Decrease (increase) in trade receivables | ¥3.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥47.51 million | Consolidated |
| Tools, furniture and fixtures | ¥-18.69 million | Consolidated |
| Tools, furniture and fixtures | ¥28.82 million | Consolidated |
| Buildings and structures | ¥0.3 billion | Consolidated |
| Buildings and structures | ¥-95.50 million | Consolidated |
| Buildings and structures IFRS | ¥0.2 billion | Consolidated |
| Provisions clifrs | ¥22.36 million | Consolidated |
| Provisions nclifrs | ¥0.1 billion | Consolidated |
| Property, plant and equipment | ¥0.3 billion | Consolidated |
| Property, plant and equipment | ¥-0.1 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.2 billion | Consolidated |
| Property plant and equipment IFRS | ¥0.2 billion | Consolidated |
| Income taxes payable | ¥0.4 billion | Consolidated |
| Total current liabilities IFRS | ¥6.9 billion | Consolidated |
| Current assets IFRS | ¥8.5 billion | Consolidated |
| Intangible assets IFRS | ¥43.73 million | Consolidated |
| Cash and cash equivalents (IFRS) | ¥4.8 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥4.8 billion | Consolidated |
| Net assets | ¥14.5 billion | Consolidated |
| Net assets | ¥14.5 billion | Consolidated |
| Total assets | ¥24.6 billion | Consolidated |
| Total assets | ¥24.6 billion | Consolidated |
| Deferred tax assets IFRS | ¥0.7 billion | Consolidated |
| Treasury shares IFRS | ¥-0.08 million | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥14.5 billion | Consolidated |
| Liabilities and equity IFRS | ¥24.6 billion | Consolidated |
| Liabilities IFRS | ¥10.1 billion | Consolidated |
| Capital surplus IFRS | ¥8.6 billion | Consolidated |
| Share capital IFRS | ¥0.4 billion | Consolidated |
| Vehicle and delivery equipment | ¥9.35 million | Consolidated |
| Vehicle and delivery equipment | ¥-8.78 million | Consolidated |
| Vehicles IFRS | ¥0.57 million | Consolidated |
| Net defined benefit liability | ¥0.4 billion | Consolidated |
| Additions to non current assets IFRS | ¥0.5 billion | Consolidated |
| Non current labilities IFRS | ¥3.2 billion | Consolidated |
| Non current assets IFRS | ¥16.1 billion | Consolidated |
| Other | ¥0.01 million | Parent only |
| Other | ¥27.43 million | Parent only |
| Other | ¥5.64 million | Parent only |
| Other capital surplus | ¥2.7 billion | Parent only |
| Software | ¥2.48 million | Parent only |
| Retained earnings | ¥5.6 billion | Parent only |
| Prepaid expenses | ¥25.29 million | Parent only |
| Advance payments trade | ¥0.15 million | Parent only |
| Non-current liabilities | ¥2.1 billion | Parent only |
| Non-current assets | ¥17.4 billion | Parent only |
| Guarantee deposits | ¥0.15 million | Parent only |
| Investments and other assets | ¥17.4 billion | Parent only |
| Income taxes payable | ¥43.83 million | Parent only |
| Accrued expenses | ¥41.70 million | Parent only |
| Accounts payable - other | ¥1.59 million | Parent only |
| Shareholders' equity | ¥14.6 billion | Parent only |
| Current liabilities | ¥2.9 billion | Parent only |
| Current assets | ¥2.2 billion | Parent only |
| Intangible assets | ¥2.48 million | Parent only |
| Cash and deposits | ¥2.2 billion | Parent only |
| Short-term loans payable | ¥2.0 billion | Parent only |
| Net assets | ¥14.6 billion | Parent only |
| Net assets | ¥14.6 billion | Parent only |
| Total assets | ¥19.6 billion | Parent only |
| Deferred tax assets | ¥0.1 billion | Parent only |
| Retained earnings brought forward | ¥5.6 billion | Parent only |
| Treasury stock | ¥-0.08 million | Parent only |
| Liabilities | ¥5.0 billion | Parent only |
| Liabilities and net assets | ¥19.6 billion | Parent only |
| Capital surplus | ¥8.6 billion | Parent only |
| Legal capital surplus | ¥5.9 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥22.50 million | Parent only |
| Long-term loans payable | ¥2.1 billion | Parent only |
| Shares of subsidiaries and associates | ¥17.2 billion | Parent only |
| Deposits received | ¥7.31 million | Parent only |
| Current portion of long-term loans payable | ¥0.7 billion | Parent only |
Statement of income (90 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.42 million | Consolidated |
| Other | ¥2.65 million | Consolidated |
| Other | ¥0.5 billion | Consolidated |
| Other | ¥4,000 | Consolidated |
| Other comprehensive income IFRS | ¥-14.33 million | Consolidated |
| Other comprehensive income IFRS | ¥-14.33 million | Consolidated |
| Other income IFRS | ¥7.58 million | Consolidated |
| Other income IFRS | ¥7.58 million | Consolidated |
| Other expenses IFRS | ¥48.04 million | Consolidated |
| Other expenses IFRS | ¥48.04 million | Consolidated |
| Lease obligations | ¥4.81 million | Consolidated |
| Personnel expenses | ¥2.0 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥69.36 million | Consolidated |
| Financial assets measured at amortized cost | ¥6.51 million | Consolidated |
| Operating income | ¥2.8 billion | Consolidated |
| Operating income | ¥2.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.3 billion | Consolidated |
| Rents | ¥41.57 million | Consolidated |
| Basic earnings loss per share IFRS | 238.74 yen | Consolidated |
| Cost of sales IFRS | ¥17.9 billion | Consolidated |
| Gross profit IFRS | ¥6.2 billion | Consolidated |
| Net sales | ¥24.2 billion | Consolidated |
| Net sales | ¥24.2 billion | Consolidated |
| Revenue from external customers IFRS | ¥24.2 billion | Consolidated |
| Diluted earnings loss per share IFRS | 237.54 yen | Consolidated |
| Profit loss IFRS | ¥2.1 billion | Consolidated |
| Profit loss IFRS | ¥2.1 billion | Consolidated |
| Profit loss IFRS | ¥2.1 billion | Consolidated |
| Profit loss IFRS | ¥2.1 billion | Consolidated |
| Comprehensive income (IFRS) | ¥2.1 billion | Consolidated |
| Comprehensive income (IFRS) | ¥2.1 billion | Consolidated |
| Comprehensive income (IFRS) | ¥2.1 billion | Consolidated |
| Net income | ¥2.1 billion | Consolidated |
| Total transactions with owners IFRS | ¥-1.0 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-0.2 billion | Consolidated |
| Commission fees | ¥0.5 billion | Consolidated |
| Commission fees | ¥1.02 million | Consolidated |
| Loss on retirement of property plant and equipment IFRS | ¥6.48 million | Consolidated |
| Share-based payment transactions | ¥9.29 million | Consolidated |
| Income tax expense IFRS | ¥0.7 billion | Consolidated |
| Depreciation and amortization | ¥0.3 billion | Consolidated |
| Depreciation and amortization | ¥0.3 billion | Consolidated |
| Impairment loss | ¥38.91 million | Consolidated |
| Impairment loss | ¥38.91 million | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans net of tax items that will not be reclassified to profit or loss ociifrs | ¥-14.33 million | Consolidated |
| Total of items that will not be reclassified to profit or loss ociifrs | ¥-14.33 million | Consolidated |
| Profit loss before tax IFRS | ¥2.8 billion | Consolidated |
| Profit loss before tax IFRS | ¥2.8 billion | Consolidated |
| Profit loss before tax IFRS | ¥2.8 billion | Consolidated |
| Purchase of treasury stock | ¥-0.08 million | Consolidated |
| Government grant income IFRS | ¥5.17 million | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥2.1 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.9 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥3.4 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥3.4 billion | Consolidated |
| Change in scope of consolidation ssifrs | ¥-62.77 million | Consolidated |
| Dividendsofsurplus | ¥-1.0 billion | Consolidated |
| Finance income IFRS | ¥6.52 million | Consolidated |
| Finance income IFRS | ¥6.52 million | Consolidated |
| Finance income IFRS | ¥6.52 million | Consolidated |
| Finance costs IFRS | ¥75.19 million | Consolidated |
| Finance costs IFRS | ¥75.19 million | Consolidated |
| Finance costs IFRS | ¥75.19 million | Consolidated |
| Other | ¥0 | Parent only |
| Other | ¥0.05 million | Parent only |
| Dividends from surplus | ¥-1.0 billion | Parent only |
| Interest income | ¥2.45 million | Parent only |
| Operating income | ¥1.6 billion | Parent only |
| Operating revenue | ¥2.2 billion | Parent only |
| Non-operating income | ¥2.45 million | Parent only |
| Non-operating expenses | ¥70.26 million | Parent only |
| Operating expenses | ¥0.6 billion | Parent only |
| Loss on retirement of non-current assets | ¥2.46 million | Parent only |
| Net income (loss) | ¥1.5 billion | Parent only |
| Net income (loss) | ¥1.5 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥69.19 million | Parent only |
| Commission fees | ¥1.02 million | Parent only |
| Issuance of new shares | ¥23.50 million | Parent only |
| Income taxes - current | ¥59.30 million | Parent only |
| Income taxes | ¥-11.36 million | Parent only |
| Income taxes - deferred | ¥-70.66 million | Parent only |
| Depreciation | ¥2.02 million | Parent only |
| Extraordinary loss | ¥2.46 million | Parent only |
| Income (loss) before income taxes | ¥1.5 billion | Parent only |
| Ordinary income | ¥1.5 billion | Parent only |
| Salaries and allowances | ¥0.2 billion | Parent only |
| Purchase of treasury stock | ¥-0.08 million | Parent only |
| Provision for bonuses | ¥22.50 million | Parent only |
Statement of cash flows (22 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.08 million | Consolidated |
| Other | ¥-4.28 million | Consolidated |
| Purchase of other financial assets inv cfifrs | ¥-0.1 billion | Consolidated |
| Repayments of lease obligations | ¥-0.2 billion | Consolidated |
| Interest paid ope cfifrs | ¥-75.62 million | Consolidated |
| Interest and dividends received ope cfifrs | ¥6.52 million | Consolidated |
| Increase decrease in trade payables ope cfifrs | ¥-18.20 million | Consolidated |
| Decrease increase in trade receivables ope cfifrs | ¥-0.2 billion | Consolidated |
| Subtotal | ¥3.3 billion | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-57.53 million | Consolidated |
| Proceeds from issuance of shares fin cfifrs | ¥23.50 million | Consolidated |
| Share-based payment expenses | ¥9.29 million | Consolidated |
| Income taxes paid ope cfifrs | ¥-0.9 billion | Consolidated |
| Depreciation and amortization | ¥0.3 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥38.91 million | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-38.14 million | Consolidated |
| Payments for loans receivable inv cfifrs | ¥-1.22 million | Consolidated |
| Collection of loans receivable inv cfifrs | ¥1.27 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥74.56 million | Consolidated |
| Dividends | ¥-1.0 billion | Consolidated |
| Finance income and expenses, net | ¥68.67 million | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-0.7 billion | Consolidated |
Statement of changes in equity (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.5 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.3 billion | Consolidated | Disclosed |
| Dividend per share | 115 | Parent only | Disclosed |
| Number of employees | 4,283 | Consolidated | Disclosed |
| Net assets | ¥14.5 billion | Consolidated | Disclosed |
| Net sales | ¥24.2 billion | Consolidated | Disclosed |
| Operating income | ¥2.8 billion | Consolidated | Disclosed |
| Operating revenue | ¥2.2 billion | Parent only | Disclosed |
| Ordinary income | ¥1.5 billion | Parent only | Disclosed |
| Net income | ¥2.1 billion | Consolidated | Disclosed |
| Total assets | ¥24.6 billion | Consolidated | Disclosed |
| Operating margin | 11.7% | Consolidated | Calculated |
| Net margin | 8.6% | Consolidated | Calculated |
| Sales per employee | 5640657 yen | Consolidated | Calculated |
| Total asset turnover | 0.98 times | Consolidated | Calculated |
| Net assets to total assets | 58.9% | Consolidated | Calculated |