AB&Company
AB&Company Co.,Ltd.
Company highlights
The largest segment by revenue is The business directly operated, at 81.3% of the total.
Key figures
Period Nov 2024 to Oct 2025ConsolidatedIFRS
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
AB&Company
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 | Margin | Last year | |
| The business directly operated | ¥15.7 billion | 81.3% | ¥14.8 billion | ¥-20.00 million | -0.1% | ¥0.1 billion |
| Franchise Business | ¥1.8 billion | 9.4% | ¥1.6 billion | ¥1.2 billion | 65.0% | ¥1.1 billion |
| Interior business | ¥1.8 billion | 9.3% | ¥1.7 billion | ¥67.00 million | 3.7% | ¥0.1 billion |
| Total of the businesses | ¥19.4 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 | ¥7.6 billion | Consolidated |
| Depreciation and amortization | ¥2.2 billion | Consolidated | |
| Other | ¥1.9 billion | Consolidated | |
| Personnel expenses | ¥1.6 billion | Consolidated | |
| Commission fees | ¥0.6 billion | Consolidated | |
| Promotion expenses | ¥0.1 billion | Parent only | |
| Payrolls and allowances | ¥94.00 million | Parent only | |
| Directors' compensations | ¥93.00 million | Parent only | |
| Outsourcing expenses | ¥65.00 million | Parent only | |
| Fee expenses | ¥41.00 million | Parent only | |
| Profit by stage | Operating income | ¥1.6 billion | Consolidated |
| Net income | ¥0.9 billion | Consolidated | |
| Ordinary income | ¥0.4 billion | Parent only |
AB&Company
Selling, general and administrative expenses
Period Nov 2024 to Oct 2025Source Annual securities reports
- Selling general and administrative expenses IFRS ¥7.6 billion
- Depreciation and amortization ¥2.2 billion
- Other ¥1.9 billion
- Personnel expenses ¥1.6 billion
- Commission fees ¥0.6 billion
- Promotion expenses ¥0.1 billion
Performance, financial position and capital allocation
Recent performance trends
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue (IFRS) | ¥10.9B | ¥12.6B | ¥16.8B | ¥18.2B | ¥19.4B |
| Year on year (%) | Could not be retrieved | +15.4% | +33.3%◆ | +8.3% | +6.6% |
| Profit (loss) before tax (IFRS) | ¥1.4B | ¥1.3B | ¥1.7B | ¥1.6B | ¥1.5B |
| Change from prior year | Could not be retrieved | -9.2% | +30.9% | -5.9% | -5.8% |
| Profit (loss) before tax (IFRS) as a share of Revenue (IFRS) | 13.0% | 10.2% | 10.0% | 8.7% | 7.7% |
| Change (percentage points) | Could not be retrieved | -2.8 points◆ | -0.2 points | -1.3 points | -1.0 points |
Fiscal periods marked for changes
- 2022Profit (loss) before tax (IFRS) as a share of revenue -2.8 points
- 2023Revenue (IFRS) year on year +33.3%
AB&Company
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) | ¥10.9 billion | ¥12.6 billion | ¥16.8 billion | ¥18.2 billion | ¥19.4 billion |
| Profit (loss) before tax (IFRS) | ¥1.4 billion | ¥1.3 billion | ¥1.7 billion | ¥1.6 billion | ¥1.5 billion |
| Profit (loss) attributable to owners of parent (IFRS) | ¥0.9 billion | ¥0.8 billion | ¥1.1 billion | ¥1.1 billion | ¥0.9 billion |
| Comprehensive income attributable to owners of parent (IFRS) | ¥0.9 billion | ¥0.8 billion | ¥1.1 billion | ¥1.1 billion | ¥0.9 billion |
| Equity attributable to owners of parent (IFRS) | ¥6.9 billion | ¥7.9 billion | ¥8.7 billion | ¥8.5 billion | ¥9.0 billion |
| Total assets (IFRS) | ¥19.3 billion | ¥23.1 billion | ¥24.5 billion | ¥24.7 billion | ¥27.1 billion |
| Equity attributable to owners of parent per share (IFRS) | 470.9 yen | 526.5 yen | 577.5 yen | 597.82 yen | 631 yen |
| Basic earnings (loss) per share (IFRS) | 63.87 yen | 56.1 yen | 74.44 yen | 75.65 yen | 62.91 yen |
| Diluted earnings (loss) per share (IFRS) | 62.43 yen | 55.04 yen | 74.07 yen | 75.32 yen | 62.63 yen |
| Ratio of equity attributable to owners of parent (IFRS) | 35.9% | 34.3% | 35.5% | 34.2% | 33.2% |
| Return on equity attributable to owners of parent (IFRS) | 14.5% | 11.2% | 13.5% | 12.5% | 10.2% |
| Net cash provided by (used in) operating activities (IFRS) | ¥2.2 billion | ¥2.3 billion | ¥2.7 billion | ¥3.4 billion | ¥2.9 billion |
| Net cash provided by (used in) investing activities (IFRS) | ¥-0.4 billion | ¥-0.7 billion | ¥-0.6 billion | ¥-0.7 billion | ¥-1.2 billion |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.6 billion | ¥-1.0 billion | ¥-1.7 billion | ¥-2.8 billion | ¥-1.6 billion |
| Cash and cash equivalents (IFRS) | ¥1.4 billion | ¥1.9 billion | ¥2.3 billion | ¥2.2 billion | ¥2.3 billion |
Parent only indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Operating revenue | ¥1.0 billion | ¥0.8 billion | ¥1.9 billion | ¥1.0 billion | ¥1.0 billion |
| Ordinary income (loss) | ¥0.6 billion | ¥0.2 billion | ¥1.3 billion | ¥0.3 billion | ¥0.4 billion |
| Net income (loss) | ¥0.6 billion | ¥0.1 billion | ¥1.2 billion | ¥0.2 billion | ¥0.3 billion |
| Capital stock | ¥90.00 million | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion | ¥0.2 billion |
| Total number of issued shares (common stock) | 14,736,320 shares | 15,022,414 shares | 15,153,714 shares | 15,159,714 shares | 15,247,114 shares |
| Net assets | ¥5.7 billion | ¥6.0 billion | ¥6.7 billion | ¥5.6 billion | ¥5.6 billion |
| Total assets | ¥12.5 billion | ¥12.7 billion | ¥13.3 billion | ¥13.0 billion | ¥14.5 billion |
| Net assets per share | 388.14 yen | 399.72 yen | 446.18 yen | 397.95 yen | 389.97 yen |
| Dividend per share | Could not be retrieved | 28.07 yen | 28.07 yen | 28.07 yen | 60 yen |
| Basic earnings (loss) per share | 40.18 yen | 8.51 yen | 79.18 yen | 15.7 yen | 20.22 yen |
| Diluted earnings per share | Could not be retrieved | 8.35 yen | 78.78 yen | 15.63 yen | 20.13 yen |
| Equity-to-asset ratio | 45.6% | 47.3% | 50.5% | 43.3% | 38.3% |
| Return on equity | 10.9% | 2.1% | 18.8% | 3.6% | 5.1% |
| Payout ratio | Could not be retrieved | 329.8% | 35.5% | 178.8% | 296.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 10/2025 | ¥60 | Could not be retrieved | 296.7% | |
| FY ending 10/2024 | ¥28.07 | Could not be retrieved | 178.8% | |
| FY ending 10/2023 | ¥28.07 | Could not be retrieved | 35.5% | |
| FY ending 10/2022 | ¥28.07 | Could not be retrieved | 329.8% |
AB&Company
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
AB&Company
Unit %Source Annual securities reports
- Financial institutions0.04%
- Securities firms0.74%
- Other corporations21.87%
- Foreign holders (institutions)0.54%
- Foreign holders (individuals)0.21%
- Individuals and others76.59%
Revenue scale in the same industry
AB&Company
Source Annual securities reports of each company
Services: 671 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 RecruitFY Mar 2026 ¥3.7T
- 2 Sumitomo Mitsui Finance and LeasingFY Mar 2026 ¥2.6T
- 3 Rakuten GroupFY Dec 2025 ¥2.5T
- … 207 companies
- 211 CSSFY Sep 2025 ¥19.5B
- 212 一蔵FY Mar 2026 ¥19.4B
- 213 AB&CompanyThis companyFY Oct 2025 ¥19.4B
- 214 PLAZAFY Mar 2026 ¥19.2B
- 215 TACFY Mar 2025 ¥19.2B
- … 456 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 太陽有限責任監査法人 |
| Audit fees (this year, total) | ¥24.00 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) (29 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net cash provided by (used in) operating activities (IFRS) | ¥2.9 billion | Consolidated |
| Basic earnings (loss) per share (IFRS) | 62.91 yen | Consolidated |
| Revenue (IFRS) | ¥19.4 billion | Consolidated |
| Diluted earnings (loss) per share (IFRS) | 62.63 yen | Consolidated |
| Profit (loss) attributable to owners of parent (IFRS) | ¥0.9 billion | Consolidated |
| Comprehensive income attributable to owners of parent (IFRS) | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.2 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥2.3 billion | Consolidated |
| Profit (loss) before tax (IFRS) | ¥1.5 billion | Consolidated |
| Total assets (IFRS) | ¥27.1 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥9.0 billion | Consolidated |
| Return on equity attributable to owners of parent (IFRS) | 10.2% | Consolidated |
| Ratio of equity attributable to owners of parent (IFRS) | 33.2% | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.6 billion | Consolidated |
| Equity attributable to owners of parent per share (IFRS) | 631 yen | Consolidated |
| Dividend per share | 60 yen | Parent only |
| Operating revenue | ¥1.0 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Diluted earnings per share | 20.13 yen | Parent only |
| Total number of issued shares (common stock) | 15,247,114 shares | Parent only |
| Net assets | ¥5.6 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥14.5 billion | Parent only |
| Return on equity | 5.1% | Parent only |
| Equity-to-asset ratio | 38.3% | Parent only |
| Capital stock | ¥0.2 billion | Parent only |
| Payout ratio | 296.7% | Parent only |
| Basic earnings (loss) per share | 20.22 yen | Parent only |
| Net assets per share | 389.97 yen | Parent only |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥1.6 billion | Consolidated |
| Revenue | ¥39.00 million | Consolidated |
| Revenue | ¥0.3 billion | Consolidated |
| Revenue | ¥36.00 million | Consolidated |
| Revenue | ¥0.5 billion | Consolidated |
| Revenue | ¥-0.4 billion | Consolidated |
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥23.00 million | Consolidated |
| Revenue | ¥40.00 million | Consolidated |
| Revenue | ¥3.00 million | Consolidated |
| Revenue | ¥1.00 million | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 276 people | Consolidated |
| Number of employees | 276 people | Consolidated |
| Average length of service (years) | 3 years | Parent only |
| Average annual salary | ¥7.55 million | Parent only |
| Average age (years) | 43.8 years old | Parent only |
| Number of employees | 13 people | Parent only |
| Number of employees | 13 people | Parent only |
| Number of employees | 13 people | Parent only |
Other disclosed items (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 42 people | Consolidated |
| Average number of temporary employees | 42 people | Consolidated |
| Total return on the share price index | 238.0% | Parent only |
Shares (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 4,960,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,001,000 shares | Consolidated |
| Number of shares | 15,247,114 shares | Consolidated |
| Shareholding ratio treasury shares etc | 6.6% | Consolidated |
| Shareholding ratio | 34.8% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,001,000 shares | Consolidated |
| Number of voting rights | 142,290 units | Consolidated |
| Total shareholder return | 133.3% | Parent only |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥24.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥24.00 million | Consolidated |
Balance sheet (101 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-0.2 billion | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other current liabilities clifrs | ¥0.8 billion | Consolidated |
| Other current assets caifrs | ¥0.5 billion | Consolidated |
| Other components of equity IFRS | ¥14.00 million | Consolidated |
| Other financial assets | ¥0.7 billion | Consolidated |
| Other non current assets ncaifrs | ¥58.00 million | Consolidated |
| Goodwill | ¥9.7 billion | Consolidated |
| Goodwill IFRS | ¥9.7 billion | Consolidated |
| Goodwill IFRS | ¥9.7 billion | Consolidated |
| Lease obligations | ¥1.8 billion | Consolidated |
| Lease obligations | ¥3.7 billion | Consolidated |
| Right of use assets IFRS | ¥5.4 billion | Consolidated |
| Borrowings | ¥2.1 billion | Consolidated |
| Borrowings | ¥5.8 billion | Consolidated |
| Retained earnings IFRS | ¥4.7 billion | Consolidated |
| Trademarks accumulated amortization and impairment losses IFRS | ¥-62.00 million | Consolidated |
| Trademarks acquisition cost IFRS | ¥4.3 billion | Consolidated |
| Trademarks IFRS | ¥4.3 billion | Consolidated |
| Trade and other payables clifrs | ¥1.2 billion | Consolidated |
| Trade and other receivables caifrs | ¥1.3 billion | Consolidated |
| Land | ¥24.00 million | Consolidated |
| Land IFRS | ¥24.00 million | Consolidated |
| Contract liabilities | ¥54.00 million | Consolidated |
| Buildings and structures | ¥4.0 billion | Consolidated |
| Buildings and structures | ¥-2.5 billion | Consolidated |
| Buildings and structures IFRS | ¥1.4 billion | Consolidated |
| Construction in progress | ¥1.00 million | Consolidated |
| Construction in progress IFRS | ¥1.00 million | Consolidated |
| Provisions nclifrs | ¥1.0 billion | Consolidated |
| Property, plant and equipment | ¥4.5 billion | Consolidated |
| Property, plant and equipment | ¥-2.9 billion | Consolidated |
| Property plant and equipment IFRS | ¥1.6 billion | Consolidated |
| Property plant and equipment IFRS | ¥1.6 billion | Consolidated |
| Income taxes payable | ¥0.3 billion | Consolidated |
| Inventories | ¥0.3 billion | Consolidated |
| Inventories | ¥0.3 billion | Consolidated |
| Total current liabilities IFRS | ¥6.3 billion | Consolidated |
| Current assets IFRS | ¥4.4 billion | Consolidated |
| Intangible assets accumulated amortization and impairment losses IFRS | ¥-0.3 billion | Consolidated |
| Intangible assets acquisition cost IFRS | ¥4.7 billion | Consolidated |
| Intangible assets IFRS | ¥4.4 billion | Consolidated |
| Intangible assets IFRS | ¥4.4 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥2.3 billion | Consolidated |
| Cash and cash equivalents (IFRS) | ¥2.3 billion | Consolidated |
| Net assets | ¥9.0 billion | Consolidated |
| Net assets | ¥9.0 billion | Consolidated |
| Total assets | ¥27.1 billion | Consolidated |
| Deferred tax liabilities IFRS | ¥1.3 billion | Consolidated |
| Deferred tax assets IFRS | ¥0.8 billion | Consolidated |
| Treasury shares IFRS | ¥-1.0 billion | Consolidated |
| Equity attributable to owners of parent (IFRS) | ¥9.0 billion | Consolidated |
| Liabilities and equity IFRS | ¥27.1 billion | Consolidated |
| Liabilities IFRS | ¥18.1 billion | Consolidated |
| Capital surplus IFRS | ¥5.0 billion | Consolidated |
| Share capital IFRS | ¥0.2 billion | Consolidated |
| Non current labilities IFRS | ¥11.8 billion | Consolidated |
| Non current assets IFRS | ¥22.7 billion | Consolidated |
| Other | ¥32.00 million | Parent only |
| Other | ¥8.00 million | Parent only |
| Other | ¥8.00 million | Parent only |
| Other | ¥9.00 million | Parent only |
| Other capital surplus | ¥2.4 billion | Parent only |
| Retained earnings | ¥1.2 billion | Parent only |
| Prepaid expenses | ¥5.00 million | Parent only |
| Non-current liabilities | ¥6.4 billion | Parent only |
| Non-current assets | ¥14.2 billion | Parent only |
| Accounts receivable - trade | ¥97.00 million | Parent only |
| Tools, furniture and fixtures | ¥0 | Parent only |
| Guarantee deposits | ¥57.00 million | Parent only |
| Investments and other assets | ¥14.2 billion | Parent only |
| Subscription rights to shares | ¥7.00 million | Parent only |
| Property, plant and equipment | ¥0 | Parent only |
| Income taxes payable | ¥59.00 million | Parent only |
| Accrued expenses | ¥92.00 million | Parent only |
| Accounts payable - other | ¥41.00 million | Parent only |
| Shareholders' equity | ¥5.6 billion | Parent only |
| Current liabilities | ¥2.5 billion | Parent only |
| Current assets | ¥0.3 billion | Parent only |
| Cash and deposits | ¥0.2 billion | Parent only |
| Net assets | ¥5.6 billion | Parent only |
| Net assets | ¥5.6 billion | Parent only |
| Total assets | ¥14.5 billion | Parent only |
| Deferred tax assets | ¥52.00 million | Parent only |
| Retained earnings brought forward | ¥1.2 billion | Parent only |
| Treasury stock | ¥-1.0 billion | Parent only |
| Liabilities | ¥9.0 billion | Parent only |
| Liabilities and net assets | ¥14.5 billion | Parent only |
| Capital surplus | ¥5.2 billion | Parent only |
| Legal capital surplus | ¥2.7 billion | Parent only |
| Capital stock | ¥0.2 billion | Parent only |
| Asset retirement obligations | ¥35.00 million | Parent only |
| Provision for bonuses | ¥6.00 million | Parent only |
| Long-term loans payable | ¥4.8 billion | Parent only |
| Shares of subsidiaries and associates | ¥13.2 billion | Parent only |
| Affiliated company short-term loans payable | ¥0.7 billion | Parent only |
| Long term loans payable to subsidiaries and affiliates | ¥1.6 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.9 billion | Parent only |
| Deposits received | ¥6.00 million | Parent only |
| Current portion of long-term loans payable | ¥1.6 billion | Parent only |
Statement of income (96 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥46.00 million | Consolidated |
| Other | ¥16.00 million | Consolidated |
| Other | ¥0.3 billion | Consolidated |
| Other | ¥1.9 billion | Consolidated |
| Other | ¥1.00 million | Consolidated |
| Other comprehensive income IFRS | ¥-2.00 million | Consolidated |
| Other comprehensive income IFRS | ¥-2.00 million | Consolidated |
| Other income IFRS | ¥0.1 billion | Consolidated |
| Other income IFRS | ¥0.1 billion | Consolidated |
| Other expenses IFRS | ¥0.1 billion | Consolidated |
| Other expenses IFRS | ¥0.1 billion | Consolidated |
| Lease obligations | ¥43.00 million | Consolidated |
| Personnel expenses | ¥0.2 billion | Consolidated |
| Personnel expenses | ¥1.6 billion | Consolidated |
| Financial liabilities measured at amortized cost | ¥0.1 billion | Consolidated |
| Raw materials and consumables used IFRS | ¥1.1 billion | Consolidated |
| Interest income IFRS | ¥4.00 million | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Operating income | ¥1.6 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥2.9 billion | Consolidated |
| Loss on sale of fixed assets IFRS | ¥14.00 million | Consolidated |
| Gain on sale of fixed assets IFRS | ¥80.00 million | Consolidated |
| Loss on retirement of fixed assets IFRS | ¥39.00 million | Consolidated |
| Exchange differences on translation of foreign operations net of tax items that may be reclassified to profit or loss ociifrs | ¥-2.00 million | Consolidated |
| Basic earnings loss per share IFRS | 62.91 yen | Consolidated |
| Cost of sales IFRS | ¥10.2 billion | Consolidated |
| Cost of sales IFRS | ¥10.2 billion | Consolidated |
| Gross profit IFRS | ¥9.2 billion | Consolidated |
| Net sales | ¥19.4 billion | Consolidated |
| Net sales | ¥19.4 billion | Consolidated |
| Outsourcing expenses | ¥8.6 billion | Consolidated |
| Revenue from external customers IFRS | ¥19.4 billion | Consolidated |
| Diluted earnings loss per share IFRS | 62.63 yen | Consolidated |
| Advertising expenses IFRS | ¥1.3 billion | Consolidated |
| Profit loss IFRS | ¥0.9 billion | Consolidated |
| Profit loss IFRS | ¥0.9 billion | Consolidated |
| Profit loss IFRS | ¥0.9 billion | Consolidated |
| Profit loss IFRS | ¥0.9 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.9 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.9 billion | Consolidated |
| Comprehensive income (IFRS) | ¥0.9 billion | Consolidated |
| Net income | ¥0.9 billion | Consolidated |
| Total transactions with owners IFRS | ¥-0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities (IFRS) | ¥-1.2 billion | Consolidated |
| Commission fees | ¥0.6 billion | Consolidated |
| Issuance of new shares ssifrs | ¥-0 | Consolidated |
| Exercise of share acquisition rights ssifrs | ¥30.00 million | Consolidated |
| Income tax expense IFRS | ¥0.6 billion | Consolidated |
| Depreciation | ¥0.1 billion | Consolidated |
| Depreciation and amortization | ¥2.3 billion | Consolidated |
| Depreciation and amortization | ¥2.2 billion | Consolidated |
| Impairment loss | ¥31.00 million | Consolidated |
| Impairment loss | ¥31.00 million | Consolidated |
| Foreign exchange gain IFRS | ¥0 | Consolidated |
| Net increase decrease in cash and cash equivalents IFRS | ¥21.00 million | Consolidated |
| Effect of exchange rate changes on cash and cash equivalents IFRS | ¥1.00 million | Consolidated |
| Total of items that may be reclassified to profit or loss ociifrs | ¥-2.00 million | Consolidated |
| Profit loss before tax IFRS | ¥1.5 billion | Consolidated |
| Profit loss before tax IFRS | ¥1.5 billion | Consolidated |
| Profit loss before tax IFRS | ¥1.5 billion | Consolidated |
| Purchase of treasury stock | ¥-0 | Consolidated |
| Comprehensive income attributable to owners of parent IFRS | ¥0.9 billion | Consolidated |
| Net cash provided by (used in) financing activities (IFRS) | ¥-1.6 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥7.6 billion | Consolidated |
| Selling general and administrative expenses IFRS | ¥7.6 billion | Consolidated |
| Dividendsofsurplus | ¥-0.4 billion | Consolidated |
| Finance income IFRS | ¥44.00 million | Consolidated |
| Finance income IFRS | ¥44.00 million | Consolidated |
| Finance income IFRS | ¥44.00 million | Consolidated |
| Finance costs IFRS | ¥0.2 billion | Consolidated |
| Finance costs IFRS | ¥0.2 billion | Consolidated |
| Finance costs IFRS | ¥0.2 billion | Consolidated |
| Other | ¥0 | Parent only |
| Dividends from surplus | ¥-0.4 billion | Parent only |
| Interest income | ¥5.00 million | Parent only |
| Operating income | ¥0.5 billion | Parent only |
| Operating revenue | ¥1.0 billion | Parent only |
| Non-operating income | ¥7.00 million | Parent only |
| Non-operating expenses | ¥0.1 billion | Parent only |
| Operating expenses | ¥0.5 billion | Parent only |
| Outsourcing expenses | ¥65.00 million | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Directors' compensations | ¥93.00 million | Parent only |
| Interest expenses | ¥0.1 billion | Parent only |
| Fee expenses | ¥41.00 million | Parent only |
| Commission fees | ¥27.00 million | Parent only |
| Exercise of subscription rights to shares | ¥31.00 million | Parent only |
| Income taxes - current | ¥0.1 billion | Parent only |
| Income taxes | ¥82.00 million | Parent only |
| Income taxes - deferred | ¥-28.00 million | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Payrolls and allowances-SGA | ¥94.00 million | Parent only |
| Purchase of treasury stock | ¥-0 | Parent only |
| Promotion expenses | ¥0.1 billion | Parent only |
Statement of cash flows (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥13.00 million | Consolidated |
| Other | ¥-29.00 million | Consolidated |
| Other | ¥12.00 million | Consolidated |
| Repayments of lease obligations | ¥-1.8 billion | Consolidated |
| Interest received | ¥4.00 million | Consolidated |
| Interest paid ope cfifrs | ¥-0.2 billion | Consolidated |
| Increase (decrease) in trade and other payables | ¥-0.1 billion | Consolidated |
| Decrease (increase) in trade and other receivables | ¥-6.00 million | Consolidated |
| Loss gain on sale and retirement of fixed assets ope cfifrs | ¥-25.00 million | Consolidated |
| Increase (decrease) in contract liabilities | ¥-0.1 billion | Consolidated |
| Payments for acquisition of subsidiaries inv cfifrs | ¥-0.9 billion | Consolidated |
| Subtotal | ¥3.6 billion | Consolidated |
| Proceeds from collection of leasehold deposits and guarantee deposits inv cfifrs | ¥20.00 million | Consolidated |
| Payments for leasehold deposits and guarantee deposits inv cfifrs | ¥-71.00 million | Consolidated |
| Purchase of property plant and equipment inv cfifrs | ¥-0.4 billion | Consolidated |
| Proceeds from sale of property plant and equipment inv cfifrs | ¥95.00 million | Consolidated |
| Proceeds from issuance of shares fin cfifrs | ¥30.00 million | Consolidated |
| Decrease (increase) in inventories | ¥-0.1 billion | Consolidated |
| Income taxes refund (paid) | ¥-0.6 billion | Consolidated |
| Depreciation and amortization | ¥2.3 billion | Consolidated |
| Impairment losses reversal of impairment losses ope cfifrs | ¥31.00 million | Consolidated |
| Purchase of intangible assets inv cfifrs | ¥-4.00 million | Consolidated |
| Regarding purchase of treasury stock | ¥-0 | Consolidated |
| Dividends | ¥-0.4 billion | Consolidated |
| Finance income and expenses, net | ¥0.1 billion | Consolidated |
| Proceeds from long term borrowings fin cfifrs | ¥2.4 billion | Consolidated |
| Repayments of long term borrowings fin cfifrs | ¥-1.9 billion | Consolidated |
Statement of changes in equity (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥-79.00 million | Parent only |
| Net changes in items other than shareholders' equity | ¥-0 | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥2.9 billion | Consolidated | Disclosed |
| Dividend per share | 60 | Parent only | Disclosed |
| Number of employees | 276 | Consolidated | Disclosed |
| Net assets | ¥9.0 billion | Consolidated | Disclosed |
| Net sales | ¥19.4 billion | Consolidated | Disclosed |
| Operating income | ¥1.6 billion | Consolidated | Disclosed |
| Operating revenue | ¥1.0 billion | Parent only | Disclosed |
| Ordinary income | ¥0.4 billion | Parent only | Disclosed |
| Net income | ¥0.9 billion | Consolidated | Disclosed |
| Total assets | ¥27.1 billion | Consolidated | Disclosed |
| Operating margin | 8.4% | Consolidated | Calculated |
| Net margin | 4.6% | Consolidated | Calculated |
| Sales per employee | 70210145 yen | Consolidated | Calculated |
| Total asset turnover | 0.72 times | Consolidated | Calculated |
| Net assets to total assets | 33.2% | Consolidated | Calculated |