Maruhachi Warehouse
Maruhachi Warehouse Company , Limited
Company highlights
The largest segment by revenue is Logistics, at 86.4% of the total.
Key figures
Period Dec 2024 to Nov 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Maruhachi Warehouse
Revenue and profit by business segment
Period Dec 2024 to Nov 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| Logistics | ¥4.3 billion | 86.4% | ¥4.3 billion | ¥0.7 billion | 67.8% | 16.4% | ¥0.7 billion |
| Real estate | ¥0.7 billion | 13.6% | ¥0.7 billion | ¥0.3 billion | 32.2% | 49.4% | ¥0.3 billion |
| Total of the businesses | ¥4.9 billion | 100.0% | ¥1.0 billion | 100.0% | |||
Revenue and profit
Maruhachi Warehouse
Period Dec 2024 to Nov 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Taxes and dues | ¥0.2 billion | Consolidated |
| Welfare expenses | ¥56.82 million | Consolidated | |
| Commission fees | ¥50.60 million | Consolidated | |
| Rent expenses | ¥28.91 million | Consolidated | |
| Provision for directors' retirement benefits | ¥16.54 million | Consolidated | |
| Retirement benefit expenses | ¥0.81 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥1.2 billion | Consolidated |
| Operating income | ¥0.5 billion | Consolidated | |
| Ordinary income | ¥0.5 billion | Consolidated | |
| Net income | ¥0.3 billion | Consolidated |
Maruhachi Warehouse
Selling, general and administrative expenses
Period Dec 2024 to Nov 2025Source Annual securities reports
- Taxes and dues ¥0.2 billion
- Welfare expenses ¥0.1 billion
- Commission fees ¥0.1 billion
- Rent expenses ¥0.0 billion
- Provision for directors' retirement benefits ¥0.0 billion
- Retirement benefit expenses ¥0.0 billion
- Other (not itemized) ¥0.4 billion
Performance, financial position and capital allocation
Maruhachi Warehouse
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Maruhachi Warehouse
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥4.8B | ¥4.8B | ¥5.0B | ¥5.0B | ¥4.9B |
| Year on year (%) | -1.9% | -1.2% | +4.4% | +0.4% | -1.2% |
| Ordinary income (loss) | ¥0.7B | ¥0.6B | ¥0.6B | ¥0.6B | ¥0.5B |
| Change from prior year | -0.5% | -21.2% | +1.3% | +8.4% | -24.2% |
| Ordinary income (loss) as a share of Net sales | 15.2% | 12.1% | 11.8% | 12.7% | 9.8% |
| Change (percentage points) | +0.2 points | -3.1 points◆ | -0.4 points | +0.9 points | -3.0 points◆ |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2015Ordinary income (loss) as a share of revenue -5.1 points
- 2016Ordinary income (loss) as a share of revenue +3.7 points
- 2017Ordinary income (loss) as a share of revenue -2.6 points
- 2022Ordinary income (loss) as a share of revenue -3.1 points
- 2025Ordinary income (loss) as a share of revenue -3.0 points
Maruhachi Warehouse
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Maruhachi Warehouse
Return on equity over time
Unit %Source Annual securities reports
Consolidated indicators (14 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.8 billion | ¥4.8 billion | ¥5.0 billion | ¥5.0 billion | ¥4.9 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥0.6 billion | ¥0.6 billion | ¥0.6 billion | ¥0.5 billion |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | ¥0.4 billion | ¥0.4 billion | ¥0.9 billion | ¥0.3 billion |
| Comprehensive income | ¥0.5 billion | ¥0.4 billion | ¥0.6 billion | ¥1.1 billion | ¥0.8 billion |
| Net assets | ¥10.3 billion | ¥10.6 billion | ¥11.1 billion | ¥12.1 billion | ¥12.8 billion |
| Total assets | ¥18.4 billion | ¥18.4 billion | ¥18.3 billion | ¥18.8 billion | ¥20.4 billion |
| Net assets per share | 1,729.17 yen | 1,791.89 yen | 1,869.36 yen | 2,046.34 yen | 2,163.86 yen |
| Basic earnings (loss) per share | 84.99 yen | 60.53 yen | 69.61 yen | 152.29 yen | 52.53 yen |
| Equity-to-asset ratio | 56.0% | 57.7% | 60.5% | 64.3% | 62.7% |
| Return on equity | 5.0% | 3.4% | 3.8% | 7.8% | 2.5% |
| Net cash provided by (used in) operating activities | ¥0.7 billion | ¥1.0 billion | ¥1.1 billion | ¥0.8 billion | ¥0.3 billion |
| Net cash provided by (used in) investing activities | ¥-2.0 billion | ¥-0.6 billion | ¥-0.2 billion | ¥1.2 billion | ¥-2.8 billion |
| Net cash provided by (used in) financing activities | ¥0.9 billion | ¥-0.5 billion | ¥-0.8 billion | ¥-0.9 billion | ¥1.0 billion |
| Cash and cash equivalents | ¥1.0 billion | ¥0.9 billion | ¥1.1 billion | ¥2.2 billion | ¥0.7 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥4.1 billion | ¥4.1 billion | ¥4.2 billion | ¥4.2 billion | ¥4.2 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥0.5 billion | ¥0.5 billion | ¥0.5 billion | ¥0.4 billion |
| Net income (loss) | ¥0.4 billion | ¥0.3 billion | ¥0.3 billion | ¥0.8 billion | ¥0.2 billion |
| Capital stock | ¥2.5 billion | ¥2.5 billion | ¥2.5 billion | ¥2.5 billion | ¥2.5 billion |
| Total number of issued shares (common stock) | 7,300,000 shares | 7,300,000 shares | 7,300,000 shares | 7,300,000 shares | 7,300,000 shares |
| Net assets | ¥9.1 billion | ¥9.4 billion | ¥9.8 billion | ¥10.7 billion | ¥11.3 billion |
| Total assets | ¥17.1 billion | ¥17.0 billion | ¥16.8 billion | ¥17.2 billion | ¥18.8 billion |
| Net assets per share | 1,534.2 yen | 1,584.34 yen | 1,650.01 yen | 1,806.1 yen | 1,909.68 yen |
| Dividend per share | 16 yen | 16 yen | 16 yen | 20 yen | 24 yen |
| Basic earnings (loss) per share | 75.24 yen | 49.27 yen | 57.82 yen | 131.4 yen | 38.6 yen |
| Equity-to-asset ratio | 53.5% | 55.2% | 58.0% | 62.2% | 60.1% |
| Return on equity | 5.0% | 3.2% | 3.6% | 7.6% | 2.1% |
| Payout ratio | 21.3% | 32.5% | 27.7% | 15.2% | 62.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 11/2025 | ¥24 | Could not be retrieved | 62.2% | |
| FY ending 11/2024 | ¥20 | Could not be retrieved | 15.2% | |
| FY ending 11/2023 | ¥16 | Could not be retrieved | 27.7% | |
| FY ending 11/2022 | ¥16 | Could not be retrieved | 32.5% | |
| FY ending 11/2021 | ¥16 | Could not be retrieved | 21.3% | |
| FY ending 11/2020 | ¥16 | Could not be retrieved | 22.9% | |
| FY ending 11/2019 | ¥16 | Could not be retrieved | 24.5% | |
| FY ending 11/2018 | ¥16 | Could not be retrieved | 29.6% | |
| FY ending 11/2017 | ¥16 | Could not be retrieved | 26.4% | |
| FY ending 11/2016 | ¥16 | Could not be retrieved | 28.0% | Stock split or share consolidation noted |
| FY ending 11/2015 | ¥8 | Could not be retrieved | 8.7% | |
| FY ending 11/2014 | ¥7 | Could not be retrieved | 26.4% | |
| FY ending 11/2013 | ¥8 | Could not be retrieved | 31.1% | |
| FY ending 11/2012 | ¥7 | Could not be retrieved | 32.3% |
Maruhachi Warehouse
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
Maruhachi Warehouse
Unit %Source Annual securities reports
- Financial institutions9.11%
- Securities firms0.31%
- Other corporations41.38%
- Foreign holders (institutions)1.04%
- Foreign holders (individuals)0.01%
- Individuals and others48.15%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 尾張屋土地株式会社 | 27.68% | 1,639,203 |
| 2 | 山﨑商事株式会社 | 6.76% | 400,150 |
| 3 | 東京海上日動火災保険株式会社 | 5.53% | 327,400 |
| 4 | 三菱UFJ信託銀行株式会社 (常任代理人 日本マスタートラスト信託銀行株式会社) | 3.46% | 205,000 |
| 5 | 養命酒製造株式会社 | 3.38% | 200,000 |
| 6 | 有限会社藍屋 | 3.0% | 177,500 |
| 7 | 峯 島 一 郎 | 2.95% | 174,518 |
| 8 | ホーチキ株式会社 | 2.62% | 155,000 |
| 9 | 大豊建設株式会社 | 2.36% | 140,000 |
| 10 | 有限会社八峯 | 2.23% | 132,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 11/2025 | ¥2.8 billion |
| FY ending 11/2020 | ¥1.6 billion |
Revenue scale in the same industry
Maruhachi Warehouse
Source Annual securities reports of each company
Warehousing and Harbor Transportation Services: 45 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 East Nippon ExpresswayFY Mar 2026 ¥1.3T
- 2 West Nippon ExpresswayFY Mar 2026 ¥1.3T
- 3 Central Nippon ExpresswayFY Mar 2026 ¥1.2T
- … 38 companies
- 42 DAIUNFY Mar 2026 ¥9.2B
- 43 PAPANETSFY Feb 2026 ¥5.8B
- 44 Maruhachi WarehouseThis companyFY Nov 2025 ¥4.9B
- 45 SAKURAJIMA FUTO KAISHAFY Mar 2026 ¥4.3B
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) | ¥21.90 million |
| Non-audit fees (this year, total) | Not applicable |
| Non-audit fees (this year, network firms) | ¥2.97 million |
| Going concern note | Stated as not applicable |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Net sales | ¥4.9 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.8 billion | Consolidated |
| Cash and cash equivalents | ¥0.7 billion | Consolidated |
| Net assets | ¥12.8 billion | Consolidated |
| Ordinary income (loss) | ¥0.5 billion | Consolidated |
| Total assets | ¥20.4 billion | Consolidated |
| Return on equity | 2.5% | Consolidated |
| Equity-to-asset ratio | 62.7% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.0 billion | Consolidated |
| Basic earnings (loss) per share | 52.53 yen | Consolidated |
| Net assets per share | 2,163.86 yen | Consolidated |
| Dividend per share | 24 yen | Parent only |
| Net sales | ¥4.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Total number of issued shares (common stock) | 7,300,000 shares | Parent only |
| Net assets | ¥11.3 billion | Parent only |
| Ordinary income (loss) | ¥0.4 billion | Parent only |
| Total assets | ¥18.8 billion | Parent only |
| Return on equity | 2.1% | Parent only |
| Equity-to-asset ratio | 60.1% | Parent only |
| Capital stock | ¥2.5 billion | Parent only |
| Payout ratio | 62.2% | Parent only |
| Basic earnings (loss) per share | 38.6 yen | Parent only |
| Net assets per share | 1,909.68 yen | Parent only |
Employees (8 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 102 people | Consolidated |
| Number of employees | 102 people | Consolidated |
| Average length of service (years) | 19.5 years | Parent only |
| Average annual salary | ¥6.76 million | Parent only |
| Average age (years) | 46.5 years old | Parent only |
| Number of employees | 45 people | Parent only |
| Number of employees | 45 people | Parent only |
| Number of employees | 45 people | Parent only |
Other disclosed items (7 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥4.9 billion | Consolidated |
| Average number of temporary employees | 50 people | Consolidated |
| Average number of temporary employees | 50 people | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥2.8 billion | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated |
| Number of consolidated subsidiaries | 2 companies | Consolidated |
| Total return on the share price index | 217.0% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 3,550,771 shares | Consolidated |
| Total number of shares held treasury shares etc | 1,378,800 shares | Consolidated |
| Number of shares | 7,300,000 shares | Consolidated |
| Shareholding ratio treasury shares etc | 18.9% | Consolidated |
| Shareholding ratio | 60.0% | Consolidated |
| Number of shares held in own name treasury shares etc | 1,378,800 shares | Consolidated |
| Number of voting rights | 59,180 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.5 billion | Consolidated |
| Carrying amount on the balance sheet | ¥2.2 billion | Consolidated |
| Number of issues | 6 issues | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Total shareholder return | 159.0% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥2.8 billion | Consolidated |
Audit (5 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥21.90 million | Consolidated |
| Fees for audit and attestation services - total | ¥21.90 million | Consolidated |
| Fees for non-audit services - reporting company | ¥1.50 million | Consolidated |
| Fees for non-audit services - total | ¥2.97 million | Consolidated |
| Non audit fees consolidated subsidiaries network firms | ¥1.47 million | Consolidated |
Balance sheet (120 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥22.19 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.8 billion | Consolidated |
| Other | ¥12.79 million | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Other | ¥16.34 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥1.2 billion | Consolidated |
| Other, net | ¥91.00 million | Consolidated |
| Membership | ¥9.28 million | Consolidated |
| Leasehold right | ¥72.37 million | Consolidated |
| Retained earnings | ¥8.3 billion | Consolidated |
| Advances received | ¥0.2 billion | Consolidated |
| Notes and operating accounts receivable | ¥0.3 billion | Consolidated |
| Operating accounts payable | ¥0.1 billion | Consolidated |
| Non-current liabilities | ¥6.1 billion | Consolidated |
| Non-current assets | ¥19.2 billion | Consolidated |
| Land | ¥7.1 billion | Consolidated |
| Guarantee deposits | ¥0.4 billion | Consolidated |
| Buildings and structures | ¥17.5 billion | Consolidated |
| Buildings and structures, net | ¥8.2 billion | Consolidated |
| Construction in progress | ¥35.43 million | Consolidated |
| Provision for directors' retirement benefits | ¥0.2 billion | Consolidated |
| Investments and other assets | ¥3.4 billion | Consolidated |
| Investment securities | ¥2.7 billion | Consolidated |
| Property, plant and equipment | ¥15.7 billion | Consolidated |
| Income taxes refund receivable | ¥65.31 million | Consolidated |
| Income taxes payable | ¥4.30 million | Consolidated |
| Accrued consumption taxes | ¥10.62 million | Consolidated |
| Accrued expenses | ¥0.1 billion | Consolidated |
| Accounts payable - other | ¥6.51 million | Consolidated |
| Shareholders' equity | ¥11.7 billion | Consolidated |
| Machinery, equipment and vehicles | ¥1.3 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.3 billion | Consolidated |
| Current liabilities | ¥1.5 billion | Consolidated |
| Current assets | ¥1.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.7 billion | Consolidated |
| Accumulated depreciation | ¥-9.3 billion | Consolidated |
| Accumulated depreciation | ¥-1.0 billion | Consolidated |
| Goodwill | ¥-37.34 million | Consolidated |
| Intangible assets | ¥88.71 million | Consolidated |
| Cash and cash equivalents | ¥0.7 billion | Consolidated |
| Cash and deposits | ¥0.7 billion | Consolidated |
| Short-term loans payable | ¥0.1 billion | Consolidated |
| Net assets | ¥12.8 billion | Consolidated |
| Net assets | ¥12.8 billion | Consolidated |
| Total assets | ¥20.4 billion | Consolidated |
| Total assets | ¥20.4 billion | Consolidated |
| Deferred tax liabilities | ¥0.9 billion | Consolidated |
| Deferred tax assets | ¥16.26 million | Consolidated |
| Treasury stock | ¥-1.2 billion | Consolidated |
| Valuation and translation adjustments | ¥1.2 billion | Consolidated |
| Liabilities | ¥7.6 billion | Consolidated |
| Liabilities and net assets | ¥20.4 billion | Consolidated |
| Capital surplus | ¥2.0 billion | Consolidated |
| Capital stock | ¥2.5 billion | Consolidated |
| Net defined benefit asset | ¥0.2 billion | Consolidated |
| Long-term loans payable | ¥4.4 billion | Consolidated |
| Long term guarantee deposited | ¥0.6 billion | Consolidated |
| Non-controlling interests | ¥29.68 million | Consolidated |
| Current portion of long-term loans payable | ¥1.0 billion | Consolidated |
| Other | ¥0.1 billion | Parent only |
| Other | ¥61.97 million | Parent only |
| Other | ¥5.50 million | Parent only |
| Valuation difference on available-for-sale securities | ¥1.2 billion | Parent only |
| Software | ¥6.58 million | Parent only |
| Membership | ¥7.63 million | Parent only |
| Leasehold right | ¥1.84 million | Parent only |
| Investments in capital | ¥4.68 million | Parent only |
| General reserve | ¥0.3 billion | Parent only |
| Retained earnings | ¥6.8 billion | Parent only |
| Legal retained earnings | ¥0.2 billion | Parent only |
| Advances received | ¥0.1 billion | Parent only |
| Prepaid pension cost | ¥0.2 billion | Parent only |
| Prepaid expenses | ¥88.79 million | Parent only |
| Trade accounts receivable | ¥0.2 billion | Parent only |
| Operating accounts payable | ¥0.1 billion | Parent only |
| Non-current liabilities | ¥6.0 billion | Parent only |
| Non-current assets | ¥17.9 billion | Parent only |
| Reserve for advanced depreciation of noncurrent assets | ¥0.8 billion | Parent only |
| Land | ¥6.0 billion | Parent only |
| Tools, furniture and fixtures | ¥84.22 million | Parent only |
| Guarantee deposits | ¥0.4 billion | Parent only |
| Buildings, net | ¥7.4 billion | Parent only |
| Construction in progress | ¥35.43 million | Parent only |
| Provision for directors' retirement benefits | ¥0.1 billion | Parent only |
| Investments and other assets | ¥3.9 billion | Parent only |
| Investment securities | ¥2.6 billion | Parent only |
| Property, plant and equipment | ¥13.9 billion | Parent only |
| Income taxes refund receivable | ¥65.31 million | Parent only |
| Accrued expenses | ¥77.08 million | Parent only |
| Accounts payable - other | ¥6.42 million | Parent only |
| Shareholders' equity | ¥10.2 billion | Parent only |
| Structures, net | ¥0.1 billion | Parent only |
| Machinery and equipment, net | ¥0.3 billion | Parent only |
| Current liabilities | ¥1.5 billion | Parent only |
| Current assets | ¥0.9 billion | Parent only |
| Intangible assets | ¥13.92 million | Parent only |
| Cash and deposits | ¥0.5 billion | Parent only |
| Short-term loans payable | ¥0.1 billion | Parent only |
| Net assets | ¥11.3 billion | Parent only |
| Net assets | ¥11.3 billion | Parent only |
| Total assets | ¥18.8 billion | Parent only |
| Deferred tax liabilities | ¥0.9 billion | Parent only |
| Retained earnings brought forward | ¥5.5 billion | Parent only |
| Treasury stock | ¥-1.2 billion | Parent only |
| Valuation and translation adjustments | ¥1.2 billion | Parent only |
| Liabilities | ¥7.5 billion | Parent only |
| Liabilities and net assets | ¥18.8 billion | Parent only |
| Capital surplus | ¥2.0 billion | Parent only |
| Legal capital surplus | ¥2.0 billion | Parent only |
| Capital stock | ¥2.5 billion | Parent only |
| Asset retirement obligations | ¥22.19 million | Parent only |
| Vehicles, net | ¥12.25 million | Parent only |
| Long-term loans payable | ¥4.4 billion | Parent only |
| Long-term prepaid expenses | ¥48.73 million | Parent only |
| Long term guarantee deposited | ¥0.5 billion | Parent only |
| Shares of subsidiaries and associates | ¥0.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.4 billion | Parent only |
| Deposits received | ¥3.63 million | Parent only |
| Current portion of long-term loans payable | ¥1.0 billion | Parent only |
Statement of income (78 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥2.88 million | Consolidated |
| Other comprehensive income | ¥0.5 billion | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥0.5 billion | Consolidated |
| Gain on sale of businesses | ¥6.82 million | Consolidated |
| Cancellation refund | ¥9.75 million | Consolidated |
| Dividends from surplus | ¥-0.1 billion | Consolidated |
| Comprehensive income | ¥0.8 billion | Consolidated |
| Interest income | ¥0.14 million | Consolidated |
| Dividend income | ¥53.73 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Non-operating income | ¥67.55 million | Consolidated |
| Non-operating expenses | ¥84.01 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated |
| Cost of sales | ¥3.7 billion | Consolidated |
| Gross profit (loss) | ¥1.2 billion | Consolidated |
| Net sales | ¥4.9 billion | Consolidated |
| Net sales | ¥4.9 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Net income (loss) | ¥0.3 billion | Consolidated |
| Provision for directors' retirement benefits | ¥16.54 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.8 billion | Consolidated |
| Interest expenses | ¥51.01 million | Consolidated |
| Commission fees | ¥33.00 million | Consolidated |
| Commission fees | ¥50.60 million | Consolidated |
| Gain on sales of property, plant and equipment | ¥0.47 million | Consolidated |
| Loss on retirement of property, plant and equipment | ¥0.05 million | Consolidated |
| Income taxes - current | ¥0.2 billion | Consolidated |
| Income taxes | ¥0.2 billion | Consolidated |
| Income taxes - deferred | ¥22.89 million | Consolidated |
| Extraordinary income | ¥7.29 million | Consolidated |
| Extraordinary loss | ¥0.05 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-1.5 billion | Consolidated |
| Welfare expenses | ¥56.82 million | Consolidated |
| Taxes and dues | ¥0.2 billion | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Income (loss) before income taxes | ¥0.5 billion | Consolidated |
| Ordinary income | ¥0.5 billion | Consolidated |
| Subsidy income | ¥1.05 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.8 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥1.0 billion | Consolidated |
| Selling, general and administrative expenses | ¥0.7 billion | Consolidated |
| Rent expenses | ¥28.91 million | Consolidated |
| Retirement benefit expenses | ¥0.81 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥1.18 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥1.18 million | Consolidated |
| Other | ¥2.25 million | Parent only |
| Cancellation refund | ¥9.75 million | Parent only |
| Dividends from surplus | ¥-0.1 billion | Parent only |
| Interest income | ¥4.57 million | Parent only |
| Dividend income | ¥53.73 million | Parent only |
| Operating income | ¥0.4 billion | Parent only |
| Non-operating income | ¥70.30 million | Parent only |
| Non-operating expenses | ¥84.01 million | Parent only |
| Cost of sales | ¥3.2 billion | Parent only |
| Gross profit (loss) | ¥1.0 billion | Parent only |
| Net sales | ¥4.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Net income (loss) | ¥0.2 billion | Parent only |
| Provision for directors' retirement benefits | ¥14.74 million | Parent only |
| Interest expenses | ¥51.01 million | Parent only |
| Commission fees | ¥33.00 million | Parent only |
| Commission fees | ¥47.07 million | Parent only |
| Gain on sales of property, plant and equipment | ¥0.04 million | Parent only |
| Loss on retirement of property, plant and equipment | ¥0 | Parent only |
| Income taxes - current | ¥0.1 billion | Parent only |
| Income taxes | ¥0.1 billion | Parent only |
| Income taxes - deferred | ¥17.54 million | Parent only |
| Extraordinary income | ¥0.04 million | Parent only |
| Extraordinary loss | ¥0 | Parent only |
| Welfare expenses | ¥52.30 million | Parent only |
| Taxes and dues | ¥0.2 billion | Parent only |
| Income (loss) before income taxes | ¥0.4 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Selling, general and administrative expenses | ¥0.6 billion | Parent only |
| Retirement benefit expenses | ¥0.73 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.7 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Consolidated |
| Total changes during the period | ¥0.6 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥0.5 billion | Parent only |
Statement of cash flows (30 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other proceeds | ¥20.11 million | Consolidated |
| Other payments | ¥-0.21 million | Consolidated |
| Increase (decrease) in other liabilities | ¥-9.70 million | Consolidated |
| Decrease (increase) in other assets | ¥-44.73 million | Consolidated |
| Proceeds from transfer of business | ¥6.82 million | Consolidated |
| Loss (gain) on business transfer | ¥-6.82 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-47.14 million | Consolidated |
| Cancellation refund | ¥-9.75 million | Consolidated |
| Interest expenses paid | ¥-54.23 million | Consolidated |
| Interest and dividends income received | ¥53.87 million | Consolidated |
| Interest and dividend income | ¥-53.87 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥13.55 million | Consolidated |
| Subtotal | ¥0.9 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥0.45 million | Consolidated |
| Payments for guarantee deposits | ¥-4,000 | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥16.54 million | Consolidated |
| Interest expenses | ¥51.01 million | Consolidated |
| Purchase of property plant and equipment | ¥-2.9 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥0.47 million | Consolidated |
| Loss gain on sales of property plant and equipment | ¥-0.47 million | Consolidated |
| Loss on retirement of property, plant and equipment | ¥0.05 million | Consolidated |
| Decrease in consumption taxes payable | ¥-52.89 million | Consolidated |
| Income taxes paid | ¥-0.6 billion | Consolidated |
| Depreciation | ¥0.6 billion | Consolidated |
| Purchase of intangible assets | ¥-1.48 million | Consolidated |
| Inorease (decrease) in asset for retirement benefits | ¥-17.13 million | Consolidated |
| Dividends | ¥-0.1 billion | Consolidated |
| Proceeds from long term loans payable | ¥2.0 billion | Consolidated |
| Repayment of long term loans payable | ¥-0.8 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-7.69 million | Consolidated |
Accounts unique to this company (3 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥0.2 billion | Consolidated |
| Revenue | ¥2.60 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.3 billion | Consolidated | Disclosed |
| Dividend per share | 24 | Parent only | Disclosed |
| Number of employees | 102 | Consolidated | Disclosed |
| Net assets | ¥12.8 billion | Consolidated | Disclosed |
| Net sales | ¥4.9 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.5 billion | Consolidated | Disclosed |
| Net income | ¥0.3 billion | Consolidated | Disclosed |
| Total assets | ¥20.4 billion | Consolidated | Disclosed |
| Operating margin | 10.1% | Consolidated | Calculated |
| Net margin | 6.3% | Consolidated | Calculated |
| Sales per employee | 48343353 yen | Consolidated | Calculated |
| Total asset turnover | 0.24 times | Consolidated | Calculated |
| Net assets to total assets | 62.8% | Consolidated | Calculated |