GOURMET KINEYA
GOURMET KINEYA CO.,LTD.
Company highlights
The largest segment by revenue is Restaurant, at 60.1% of the total.
Key figures
Period Apr 2025 to Mar 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
GOURMET KINEYA
Revenue and profit by business segment
Period Apr 2025 to Mar 2026Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | ||||
|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Margin | Last year | |
| Restaurant | ¥24.4 billion | 60.1% | ¥24.6 billion | ¥0.2 billion | 1.0% | ¥0.4 billion |
| ODM・OEM事業 | ¥15.0 billion | 37.0% | ¥13.7 billion | ¥0.8 billion | 5.5% | ¥0.7 billion |
| Leasing | ¥0.7 billion | 1.8% | ¥0.7 billion | ¥0.3 billion | 45.0% | ¥0.3 billion |
| Transportation | ¥0.5 billion | 1.2% | ¥0.4 billion | ¥-29.08 million | -6.1% | ¥-54.82 million |
| Total of the businesses | ¥40.5 billion | 100.0% | ||||
Revenue and profit
GOURMET KINEYA
Period Apr 2025 to Mar 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Salaries and allowances | ¥5.9 billion | Consolidated |
| Rent expenses | ¥3.1 billion | Consolidated | |
| Depreciation | ¥0.5 billion | Consolidated | |
| Commission fees | ¥0.5 billion | Parent only | |
| Utilities expenses | ¥0.4 billion | Consolidated | |
| Advertising expenses | ¥0.3 billion | Parent only | |
| Directors' compensations | ¥0.1 billion | Parent only | |
| Supplies expenses | ¥0.1 billion | Consolidated | |
| Welfare expenses | ¥0.1 billion | Parent only | |
| Bonuses and allowance | ¥97.33 million | Consolidated | |
| Taxes and dues | ¥95.90 million | Parent only | |
| Provision for bonuses | ¥60.65 million | Consolidated | |
| Amortization of goodwill | ¥45.93 million | Consolidated | |
| Retirement benefit expenses | ¥30.37 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥15.1 billion | Consolidated |
| Ordinary income | ¥0.6 billion | Consolidated | |
| Operating income | ¥0.5 billion | Consolidated | |
| Net income | ¥0.2 billion | Consolidated |
GOURMET KINEYA
Selling, general and administrative expenses
Period Apr 2025 to Mar 2026Source Annual securities reports
- Salaries and allowances ¥5.9 billion
- Rent expenses ¥3.1 billion
- Depreciation ¥0.5 billion
- Commission fees ¥0.5 billion
- Utilities expenses ¥0.4 billion
- Advertising expenses ¥0.3 billion
- Other (not itemized) ¥3.9 billion
Performance, financial position and capital allocation
Long-term changes in performance
GOURMET KINEYA
Long-term revenue, profit and asset trends
Period 2013 to 2026Source Annual securities reportsDisclosed
GOURMET KINEYA
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥23.3B | ¥29.9B | ¥37.0B | ¥42.1B | ¥44.1B |
| Year on year (%) | +5.0% | +28.5%◆ | +23.9%◆ | +13.6% | +4.8% |
| Ordinary income (loss) | -¥2.3B | -¥0.5B | ¥0.4B | ¥0.9B | ¥0.6B |
| Change from prior year | 0.49x | 0.21x | loss to profit◆ | +147.9% | -38.8% |
| Ordinary income (loss) as a share of Net sales | -9.8% | -1.6% | 1.0% | 2.2% | 1.3% |
| Change (percentage points) | +11.4 points◆ | +8.2 points◆ | +2.6 points◆ | +1.2 points | -0.9 points |
Fiscal periods marked for changes
Earlier fiscal periods (2)
- 2020Ordinary income (loss) as a share of revenue -2.4 points, Ordinary income (loss) profit to loss
- 2021Net sales year on year -43.1%, Ordinary income (loss) as a share of revenue -20.7 points
- 2022Ordinary income (loss) as a share of revenue +11.4 points
- 2023Net sales year on year +28.5%, Ordinary income (loss) as a share of revenue +8.2 points
- 2024Net sales year on year +23.9%, Ordinary income (loss) as a share of revenue +2.6 points, Ordinary income (loss) loss to profit
GOURMET KINEYA
Earnings and net assets per share over time
Unit yenSource Annual securities reports
GOURMET KINEYA
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 | ¥23.3 billion | ¥29.9 billion | ¥37.0 billion | ¥42.1 billion | ¥44.1 billion |
| Ordinary income (loss) | ¥-2.3 billion | ¥-0.5 billion | ¥0.4 billion | ¥0.9 billion | ¥0.6 billion |
| Net income (loss) attributable to owners of parent | ¥0.5 billion | ¥-1.1 billion | ¥1.1 billion | ¥0.6 billion | ¥0.2 billion |
| Comprehensive income | ¥0.4 billion | ¥-1.1 billion | ¥1.1 billion | ¥0.7 billion | ¥0.3 billion |
| Net assets | ¥9.1 billion | ¥7.8 billion | ¥8.9 billion | ¥9.4 billion | ¥9.5 billion |
| Total assets | ¥40.2 billion | ¥38.8 billion | ¥37.7 billion | ¥31.5 billion | ¥30.9 billion |
| Net assets per share | 385.55 yen | 335.94 yen | 382.38 yen | 404.24 yen | 408.54 yen |
| Basic earnings (loss) per share | 22.56 yen | -50.32 yen | 47.93 yen | 28.38 yen | 9.84 yen |
| Equity-to-asset ratio | 21.9% | 19.8% | 23.2% | 29.4% | 30.2% |
| Return on equity | 6.0% | -14.0% | 13.3% | 7.2% | 2.4% |
| Net cash provided by (used in) operating activities | ¥2.6 billion | ¥0.5 billion | ¥1.5 billion | ¥1.6 billion | ¥1.6 billion |
| Net cash provided by (used in) investing activities | ¥0.3 billion | ¥-0.2 billion | ¥0.6 billion | ¥-1.6 billion | ¥-1.2 billion |
| Net cash provided by (used in) financing activities | ¥2.8 billion | ¥-92.00 million | ¥-2.8 billion | ¥-6.8 billion | ¥-0.8 billion |
| Cash and cash equivalents | ¥12.4 billion | ¥12.6 billion | ¥11.8 billion | ¥5.1 billion | ¥4.7 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥3.0 billion | ¥4.2 billion | ¥4.6 billion | ¥4.9 billion | ¥5.0 billion |
| Ordinary income (loss) | ¥0.7 billion | ¥0.3 billion | ¥0.4 billion | ¥0.2 billion | ¥0.3 billion |
| Net income (loss) | ¥2.3 billion | ¥-1.0 billion | ¥1.2 billion | ¥0.5 billion | ¥0.3 billion |
| Capital stock | ¥5.8 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion | ¥0.1 billion |
| Total number of issued shares (common stock) | 22,910,000 shares | 22,910,000 shares | 22,910,000 shares | 22,910,000 shares | 22,910,000 shares |
| Net assets | ¥9.7 billion | ¥8.7 billion | ¥9.8 billion | ¥10.2 billion | ¥10.3 billion |
| Total assets | ¥33.7 billion | ¥33.8 billion | ¥32.5 billion | ¥26.4 billion | ¥25.8 billion |
| Net assets per share | 424.52 yen | 380.53 yen | 428.47 yen | 444.87 yen | 450.21 yen |
| Dividend per share | Could not be retrieved | Could not be retrieved | 6 yen | 7 yen | 7 yen |
| Basic earnings (loss) per share | 100.62 yen | -43.86 yen | 50.53 yen | 23.83 yen | 12.34 yen |
| Equity-to-asset ratio | 28.8% | 25.8% | 30.1% | 38.5% | 39.9% |
| Return on equity | 26.8% | -10.9% | 12.5% | 5.5% | 2.8% |
| Payout ratio | Could not be retrieved | Could not be retrieved | 11.9% | 29.4% | 56.7% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 3/2026 | ¥7 | Could not be retrieved | 56.7% | |
| FY ending 3/2025 | ¥7 | Could not be retrieved | 29.4% | |
| FY ending 3/2024 | ¥6 | Could not be retrieved | 11.9% | |
| FY 2023 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2022 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2021 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2020 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2019 | ¥12 | Could not be retrieved | 171.2% | |
| FY ending 3/2018 | ¥15 | Could not be retrieved | 52.6% | |
| FY ending 3/2017 | ¥14 | Could not be retrieved | 101.2% | |
| FY ending 3/2016 | ¥12 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2015 | ¥12 | Could not be retrieved | 62.4% | |
| FY ending 3/2014 | ¥12 | Could not be retrieved | Could not be retrieved | |
| FY ending 3/2013 | ¥12 | Could not be retrieved | 21.6% |
GOURMET KINEYA
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Share ownership by holder category
GOURMET KINEYA
Unit %Source Annual securities reports
- Financial institutions8.25%
- Securities firms0.27%
- Other corporations30.58%
- Foreign holders (institutions)0.81%
- Foreign holders (individuals)0.04%
- Individuals and others60.05%
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社MUKUMOTO | 25.12% | 5,745,000 |
| 2 | 日本マスタートラスト信託銀行株式会社(信託口) | 5.68% | 1,299,000 |
| 3 | 椋本 充士 | 4.58% | 1,048,000 |
| 4 | 西脇 あづさ | 2.57% | 587,000 |
| 5 | アサヒビール株式会社 | 1.84% | 422,000 |
| 6 | 椋本 裕子 | 1.73% | 396,000 |
| 7 | サントリー株式会社 | 1.41% | 322,000 |
| 8 | 株式会社紀陽銀行 | 1.22% | 278,000 |
| 9 | 椋本 綾子 | 0.67% | 153,000 |
| 10 | 株式会社JBイレブン | 0.53% | 121,000 |
Research and development expenses and capital expenditure
| Fiscal year | Capital expenditure |
|---|---|
| FY ending 3/2026 | ¥1.4 billion |
| FY ending 3/2021 | ¥0.6 billion |
Research and development expenses and capital expenditure by segment (FY ending 3/2026)
| Segment | Capital expenditure |
|---|---|
| Restaurant | ¥0.6 billion |
| ODM・OEM事業 | ¥0.4 billion |
| Transportation | ¥0.1 billion |
Revenue scale in the same industry
GOURMET KINEYA
Source Annual securities reports of each company
Retail Trade: 343 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 AEONFY Feb 2026 ¥10.7T
- 2 Seven & iFY Feb 2026 ¥10.4T
- 3 FAST RETAILINGFY Aug 2025 ¥3.4T
- … 156 companies
- 160 MATSUYAFY Feb 2026 ¥45.7B
- 161 RINGER HUTFY Feb 2026 ¥44.3B
- 162 GOURMET KINEYAThis companyFY Mar 2026 ¥44.1B
- 163 UORIKIFY Mar 2026 ¥43.6B
- 164 Maruchiyo YamaokayaFY Jan 2026 ¥43.0B
- … 179 companies
Workforce information
Women 6.8 yrs Average length of service by gender
Women 1,892 Employees by gender
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 2,791 |
| Share of managers who are women | 6.7% |
| Share of board members who are women | 33.3% |
Greenhouse gas emissions
| Category | Emissions |
|---|---|
| 特定事業所排出者 | 23,123 t-CO2 |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | 桜橋監査法人 |
| Audit fees (this year, total) | ¥30.00 million |
| Non-audit fees (this year, total) | Not applicable |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Books that cover companies in the same industry
This company: not covered in the books below
Same industry: Retail Trade
“Kaisha no Shikumi: Raising Prices”
Reads the filings of restaurant, clothing and household goods chains for how price increases relate to customer numbers.
Retail Trade companies in this book: saizeriya, FOOD & LIFE COMPANIES, FAST RETAILING and others (6 in all)
“Ano Kaisha no Shikumi” series, Vol.2 — Kindle and paperback
Find it on Amazon →
Same industry: Retail Trade
“Kaisha no Shikumi: Earning Beyond the Till”
Reads the filings of supermarkets, department stores and drugstores for money received under headings other than product sales, such as finance and rent.
Retail Trade companies in this book: AEON, TSURUHA, Takashimaya and others (5 in all)
“Ano Kaisha no Shikumi” series, Vol.5 — Kindle and paperback
Find it on Amazon →
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated |
| Net sales | ¥44.1 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Cash and cash equivalents | ¥4.7 billion | Consolidated |
| Net assets | ¥9.5 billion | Consolidated |
| Ordinary income (loss) | ¥0.6 billion | Consolidated |
| Total assets | ¥30.9 billion | Consolidated |
| Return on equity | 2.4% | Consolidated |
| Equity-to-asset ratio | 30.2% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.8 billion | Consolidated |
| Basic earnings (loss) per share | 9.84 yen | Consolidated |
| Net assets per share | 408.54 yen | Consolidated |
| Dividend per share | 7 yen | Parent only |
| Net sales | ¥5.0 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Total number of issued shares (common stock) | 22,910,000 shares | Parent only |
| Net assets | ¥10.3 billion | Parent only |
| Ordinary income (loss) | ¥0.3 billion | Parent only |
| Total assets | ¥25.8 billion | Parent only |
| Return on equity | 2.8% | Parent only |
| Equity-to-asset ratio | 39.9% | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Payout ratio | 56.7% | Parent only |
| Basic earnings (loss) per share | 12.34 yen | Parent only |
| Net assets per share | 450.21 yen | Parent only |
Employees (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 1,150 people | Consolidated |
| Number of employees | 1,150 people | Consolidated |
| Wage gap between men and women (all employees) | 61.9% | Parent only |
| Average length of service (years) | 10.37 years | Parent only |
| Average annual salary | ¥5.72 million | Parent only |
| Average age (years) | 46.9 years old | Parent only |
| Number of employees | 82 people | Parent only |
| Number of employees | 82 people | Parent only |
| Number of employees | 82 people | Parent only |
| Wage gap between men and women (regular employees) | 91.5% | Parent only |
| Wage gap between men and women (non-regular employees) | 119.0% | Parent only |
Other disclosed items (13 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Net sales to external customers | ¥44.1 billion | Consolidated |
| Average number of temporary employees | 2,683 people | Consolidated |
| Average number of temporary employees | 2,683 people | Consolidated |
| Number of associates accounted for using equity method | 1 companies | Consolidated |
| Increase in property plant and equipment and intangible assets | ¥1.5 billion | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Number of consolidated subsidiaries | 7 companies | Consolidated |
| Rate of male employees taking childcare leave (all employees) | 100.0% | Parent only |
| Average number of temporary employees | 14 people | Parent only |
| Average number of temporary employees | 14 people | Parent only |
| Average number of temporary employees | 14 people | Parent only |
| Total return on the share price index | 202.2% | Parent only |
| Ratio of female employees in managerial positions | 8.5% | Parent only |
Shares (12 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 10,372,000 shares | Consolidated |
| Total number of shares held treasury shares etc | 36,200 shares | Consolidated |
| Number of shares | 22,910,275 shares | Consolidated |
| Shareholding ratio treasury shares etc | 0.2% | Consolidated |
| Shareholding ratio | 45.4% | Consolidated |
| Number of shares held in own name treasury shares etc | 36,200 shares | Consolidated |
| Number of voting rights | 228,613 units | Consolidated |
| Carrying amount on the balance sheet | ¥0.4 billion | Consolidated |
| Carrying amount on the balance sheet | ¥0.2 billion | Consolidated |
| Number of issues | 7 issues | Consolidated |
| Number of issues | 2 issues | Consolidated |
| Total shareholder return | 102.7% | Parent only |
Property and facilities (1 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Capital expenditures | ¥1.4 billion | Consolidated |
Audit (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Fees for audit and attestation services - reporting company | ¥30.00 million | Consolidated |
| Fees for audit and attestation services - total | ¥30.00 million | Consolidated |
Accounts unique to this company (10 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥2.00 million | Consolidated |
| Revenue | ¥45.33 million | Consolidated |
| Revenue | ¥2.00 million | Consolidated |
| Revenue | ¥-45.33 million | Consolidated |
| Revenue | ¥-0.2 billion | Consolidated |
| Change in average annual salary from the previous year | 2.3% | Parent only |
| Revenue | ¥0.6 billion | Parent only |
| Revenue | ¥0.8 billion | Parent only |
| Revenue | ¥2.00 million | Parent only |
| Revenue | ¥95.96 million | Parent only |
Balance sheet (135 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.7 billion | Consolidated |
| Other | ¥74.67 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥90.02 million | Consolidated |
| Goodwill | ¥95.69 million | Consolidated |
| Goodwill | ¥95.69 million | Consolidated |
| Retained earnings | ¥0.8 billion | Consolidated |
| Raw materials and supplies | ¥0.5 billion | Consolidated |
| Merchandise and finished goods | ¥0.3 billion | Consolidated |
| Non-current liabilities | ¥12.6 billion | Consolidated |
| Non-current assets | ¥21.9 billion | Consolidated |
| Land | ¥7.7 billion | Consolidated |
| Accounts receivable - trade | ¥2.4 billion | Consolidated |
| Tools, furniture and fixtures | ¥2.1 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.5 billion | Consolidated |
| Guarantee deposits | ¥4.2 billion | Consolidated |
| Buildings and structures | ¥29.1 billion | Consolidated |
| Buildings and structures, net | ¥6.7 billion | Consolidated |
| Construction in progress | ¥35.19 million | Consolidated |
| Investments and other assets | ¥5.8 billion | Consolidated |
| Investment securities | ¥1.0 billion | Consolidated |
| Property, plant and equipment | ¥16.0 billion | Consolidated |
| Accounts receivable - other | ¥0.2 billion | Consolidated |
| Consumption taxes receivable | ¥0.1 billion | Consolidated |
| Income taxes payable | ¥84.75 million | Consolidated |
| Accrued consumption taxes | ¥0.2 billion | Consolidated |
| Accrued expenses | ¥1.5 billion | Consolidated |
| Accounts payable - other | ¥0.6 billion | Consolidated |
| Shareholders' equity | ¥9.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥3.7 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥1.0 billion | Consolidated |
| Current liabilities | ¥8.8 billion | Consolidated |
| Current assets | ¥9.0 billion | Consolidated |
| Accumulated depreciation | ¥-1.7 billion | Consolidated |
| Accumulated depreciation | ¥-22.4 billion | Consolidated |
| Accumulated depreciation | ¥-2.8 billion | Consolidated |
| Foreign currency translation adjustment | ¥82.83 million | Consolidated |
| Intangible assets | ¥0.2 billion | Consolidated |
| Cash and cash equivalents | ¥4.7 billion | Consolidated |
| Cash and deposits | ¥4.7 billion | Consolidated |
| Short-term loans payable | ¥2.1 billion | Consolidated |
| Short-term loans receivable with resale agreement | ¥0.1 billion | Consolidated |
| Net assets | ¥9.5 billion | Consolidated |
| Net assets | ¥9.5 billion | Consolidated |
| Total assets | ¥30.9 billion | Consolidated |
| Total assets | ¥30.9 billion | Consolidated |
| Deferred tax liabilities | ¥1.0 billion | Consolidated |
| Deferred tax assets | ¥0.4 billion | Consolidated |
| Treasury stock | ¥-35.49 million | Consolidated |
| Valuation and translation adjustments | ¥0.2 billion | Consolidated |
| Liabilities | ¥21.4 billion | Consolidated |
| Liabilities and net assets | ¥30.9 billion | Consolidated |
| Accounts payable - trade | ¥1.4 billion | Consolidated |
| Allowance for doubtful accounts | ¥-19.48 million | Consolidated |
| Allowance for doubtful accounts | ¥-56.26 million | Consolidated |
| Capital surplus | ¥8.3 billion | Consolidated |
| Capital stock | ¥0.1 billion | Consolidated |
| Asset retirement obligations | ¥1.9 billion | Consolidated |
| Asset retirement obligations | ¥49.09 million | Consolidated |
| Provision for bonuses | ¥0.2 billion | Consolidated |
| Remeasurements of defined benefit plans | ¥3.01 million | Consolidated |
| Net defined benefit liability | ¥83.94 million | Consolidated |
| Long-term loans payable | ¥8.9 billion | Consolidated |
| Long-term loans receivable | ¥0.1 billion | Consolidated |
| Non-controlling interests | ¥0.2 billion | Consolidated |
| Deposit from customer | ¥0.4 billion | Consolidated |
| Current portion of long-term loans payable | ¥2.3 billion | Consolidated |
| Other | ¥0.7 billion | Parent only |
| Other | ¥21.77 million | Parent only |
| Other | ¥54.74 million | Parent only |
| Other | ¥17.49 million | Parent only |
| Valuation difference on available-for-sale securities | ¥86.17 million | Parent only |
| Other capital surplus | ¥1.7 billion | Parent only |
| Software | ¥60.28 million | Parent only |
| Retained earnings | ¥1.7 billion | Parent only |
| Prepaid expenses | ¥93.26 million | Parent only |
| Merchandise | ¥94.80 million | Parent only |
| Right of trademark | ¥16.79 million | Parent only |
| Non-current liabilities | ¥9.5 billion | Parent only |
| Non-current assets | ¥21.3 billion | Parent only |
| Land | ¥7.2 billion | Parent only |
| Accounts receivable - trade | ¥1.0 billion | Parent only |
| Tools, furniture and fixtures | ¥0.3 billion | Parent only |
| Guarantee deposits | ¥4.0 billion | Parent only |
| Buildings, net | ¥3.9 billion | Parent only |
| Construction in progress | ¥12.03 million | Parent only |
| Investments and other assets | ¥9.7 billion | Parent only |
| Investment securities | ¥0.5 billion | Parent only |
| Property, plant and equipment | ¥11.5 billion | Parent only |
| Accounts receivable - other | ¥81.82 million | Parent only |
| Consumption taxes receivable | ¥29.88 million | Parent only |
| Accrued expenses | ¥0.5 billion | Parent only |
| Accounts payable - other | ¥0.2 billion | Parent only |
| Shareholders' equity | ¥10.2 billion | Parent only |
| Structures, net | ¥36.17 million | Parent only |
| Machinery and equipment, net | ¥45.55 million | Parent only |
| Current liabilities | ¥6.1 billion | Parent only |
| Current assets | ¥4.6 billion | Parent only |
| Intangible assets | ¥79.74 million | Parent only |
| Cash and deposits | ¥2.5 billion | Parent only |
| Short-term loans payable | ¥2.0 billion | Parent only |
| Short-term loans receivable with resale agreement | ¥84.41 million | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥9.32 million | Parent only |
| Net assets | ¥10.3 billion | Parent only |
| Net assets | ¥10.3 billion | Parent only |
| Total assets | ¥25.8 billion | Parent only |
| Deferred tax liabilities | ¥1.0 billion | Parent only |
| Retained earnings brought forward | ¥1.7 billion | Parent only |
| Treasury stock | ¥-35.49 million | Parent only |
| Valuation and translation adjustments | ¥86.17 million | Parent only |
| Liabilities | ¥15.5 billion | Parent only |
| Liabilities and net assets | ¥25.8 billion | Parent only |
| Accounts payable - trade | ¥0.2 billion | Parent only |
| Allowance for doubtful accounts | ¥-4.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-87.42 million | Parent only |
| Capital surplus | ¥8.5 billion | Parent only |
| Legal capital surplus | ¥6.8 billion | Parent only |
| Capital stock | ¥0.1 billion | Parent only |
| Asset retirement obligations | ¥1.4 billion | Parent only |
| Asset retirement obligations | ¥49.09 million | Parent only |
| Provision for bonuses | ¥13.32 million | Parent only |
| Vehicles, net | ¥0.40 million | Parent only |
| Long-term loans payable | ¥5.6 billion | Parent only |
| Long-term prepaid expenses | ¥38.65 million | Parent only |
| Long-term loans receivable | ¥46.20 million | Parent only |
| Shares of subsidiaries and associates | ¥3.8 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Long-term receivables affiliates | ¥2.7 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥2.5 billion | Parent only |
| Telephone subscription right | ¥2.67 million | Parent only |
| Deposit from customer | ¥0.4 billion | Parent only |
| Deposits received | ¥0.3 billion | Parent only |
| Current portion of long-term loans payable | ¥2.2 billion | Parent only |
Statement of income (107 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.1 billion | Consolidated |
| Other | ¥5.77 million | Consolidated |
| Other | ¥9.74 million | Consolidated |
| Other | ¥22.19 million | Consolidated |
| Other comprehensive income | ¥50.24 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥-13.37 million | Consolidated |
| Amortization of goodwill | ¥45.93 million | Consolidated |
| Gain on insurance adjustment | ¥0.1 billion | Consolidated |
| Dividends from surplus | ¥-0.2 billion | Consolidated |
| Comprehensive income | ¥0.3 billion | Consolidated |
| Interest income | ¥21.34 million | Consolidated |
| Rent income | ¥0.2 billion | Consolidated |
| Dividend income | ¥45.13 million | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Operating income | ¥0.5 billion | Consolidated |
| Non-operating income | ¥0.4 billion | Consolidated |
| Non-operating expenses | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated |
| Gain on sales of non-current assets | ¥3.85 million | Consolidated |
| Loss on retirement of non-current assets | ¥48.06 million | Consolidated |
| Cost of sales | ¥29.0 billion | Consolidated |
| Gross profit (loss) | ¥15.1 billion | Consolidated |
| Net sales | ¥44.1 billion | Consolidated |
| Net sales | ¥44.1 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Net income (loss) | ¥0.2 billion | Consolidated |
| Gain on sales of investment securities | ¥7.55 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-1.2 billion | Consolidated |
| Share of profit of investments accounted for using equity method | ¥43.55 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥1.46 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Utilities expenses | ¥0.4 billion | Consolidated |
| Income taxes - current | ¥0.1 billion | Consolidated |
| Income taxes | ¥60.52 million | Consolidated |
| Income taxes - deferred | ¥-73.24 million | Consolidated |
| Supplies expenses | ¥0.1 billion | Consolidated |
| Depreciation | ¥0.5 billion | Consolidated |
| Impairment loss | ¥0.4 billion | Consolidated |
| Impairment loss | ¥0.4 billion | Consolidated |
| Foreign currency translation adjustment net of tax | ¥62.83 million | Consolidated |
| Extraordinary income | ¥0.2 billion | Consolidated |
| Extraordinary loss | ¥0.5 billion | Consolidated |
| Effect of exchange rate change on cash and cash equivalents | ¥3.03 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥0.3 billion | Consolidated |
| Income (loss) before income taxes | ¥0.3 billion | Consolidated |
| Ordinary income | ¥0.6 billion | Consolidated |
| Salaries and allowances | ¥5.9 billion | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.3 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.8 billion | Consolidated |
| Selling, general and administrative expenses | ¥14.6 billion | Consolidated |
| Provision of allowance for doubtful accounts | ¥54.92 million | Consolidated |
| Rent expenses | ¥3.1 billion | Consolidated |
| Rent expenses | ¥0.1 billion | Consolidated |
| Bonuses and allowance | ¥97.33 million | Consolidated |
| Provision for bonuses | ¥60.65 million | Consolidated |
| Remeasurements of defined benefit plans net of tax | ¥-0.67 million | Consolidated |
| Retirement benefit expenses | ¥30.37 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥35.64 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥17.38 million | Consolidated |
| Gain on insurance adjustment | ¥32.46 million | Parent only |
| Dividends from surplus | ¥-0.2 billion | Parent only |
| Interest income | ¥55.80 million | Parent only |
| Rent income | ¥0.2 billion | Parent only |
| Dividend income | ¥0.4 billion | Parent only |
| Total | ¥2.4 billion | Parent only |
| Cost of merchandize sold | ¥2.3 billion | Parent only |
| Ending goods | ¥94.80 million | Parent only |
| Beginning goods | ¥92.64 million | Parent only |
| Operating income | ¥-92.65 million | Parent only |
| Non-operating income | ¥0.7 billion | Parent only |
| Non-operating expenses | ¥0.3 billion | Parent only |
| Gain on sales of non-current assets | ¥0.41 million | Parent only |
| Loss on retirement of non-current assets | ¥24.60 million | Parent only |
| Gross profit (loss) | ¥2.7 billion | Parent only |
| Net sales | ¥5.0 billion | Parent only |
| Advertising expenses | ¥0.3 billion | Parent only |
| Cost of purchased goods | ¥2.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Net income (loss) | ¥0.3 billion | Parent only |
| Directors' compensations | ¥0.1 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Commission fees | ¥0.5 billion | Parent only |
| Utilities expenses | ¥62.27 million | Parent only |
| Income taxes - current | ¥5.68 million | Parent only |
| Income taxes | ¥-44.79 million | Parent only |
| Income taxes - deferred | ¥-50.46 million | Parent only |
| Supplies expenses | ¥31.49 million | Parent only |
| Depreciation | ¥0.5 billion | Parent only |
| Impairment loss | ¥0.4 billion | Parent only |
| Extraordinary income | ¥0.4 billion | Parent only |
| Extraordinary loss | ¥0.5 billion | Parent only |
| Welfare expenses | ¥0.1 billion | Parent only |
| Taxes and dues | ¥95.90 million | Parent only |
| Income (loss) before income taxes | ¥0.2 billion | Parent only |
| Ordinary income | ¥0.4 billion | Parent only |
| Salaries and allowances | ¥0.5 billion | Parent only |
| Selling, general and administrative expenses | ¥2.8 billion | Parent only |
| Reversal of allowance for doubtful accounts | ¥0.3 billion | Parent only |
| Rent expenses | ¥79.03 million | Parent only |
| Rent expenses | ¥0.1 billion | Parent only |
| Bonuses and allowance | ¥13.94 million | Parent only |
| Provision for bonuses | ¥12.71 million | Parent only |
| Miscellaneous income | ¥26.52 million | Parent only |
| Other | ¥0.87 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥0.1 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥69.72 million | Consolidated |
| Total changes during the period | ¥0.1 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥-0.21 million | Parent only |
Statement of cash flows (43 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥-83.78 million | Consolidated |
| Amortization of goodwill | ¥45.93 million | Consolidated |
| Repayments of finance lease obligations | ¥-0.70 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-55.25 million | Consolidated |
| Gain on insurance adjustment | ¥-0.1 billion | Consolidated |
| Proceeds from insurance income | ¥0.2 billion | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥66.47 million | Consolidated |
| Interest and dividend income | ¥-66.47 million | Consolidated |
| Loss (gain) on sales of fixed assets | ¥-3.85 million | Consolidated |
| Loss on retirement of non-current assets | ¥48.06 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥53.33 million | Consolidated |
| Subtotal | ¥1.6 billion | Consolidated |
| Proceeds from collection of guarantee deposits | ¥0.2 billion | Consolidated |
| Payments for guarantee deposits | ¥-72.44 million | Consolidated |
| Proceeds from sales of investment securities | ¥16.39 million | Consolidated |
| Loss (gain) on sales of long-term investment securities | ¥-7.55 million | Consolidated |
| Equity in earnings losses of affiliates | ¥-43.55 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment | ¥-1.3 billion | Consolidated |
| Proceeds from sales of property plant and equipment | ¥4.25 million | Consolidated |
| Decrease/increase in consumption taxes receivable/payable | ¥-60.85 million | Consolidated |
| Increase/(decrease) in accounts payable - expenses | ¥-6.22 million | Consolidated |
| Decrease (increase) in inventories | ¥-48.80 million | Consolidated |
| Income taxes refund (paid) | ¥-62.15 million | Consolidated |
| Depreciation | ¥1.0 billion | Consolidated |
| Impairment loss | ¥0.4 billion | Consolidated |
| Purchase of intangible assets | ¥-26.76 million | Consolidated |
| Proceeds from sale of intangible assets | ¥0.04 million | Consolidated |
| Increase in short term loans payable | ¥2.6 billion | Consolidated |
| Decrease in short term loans payable | ¥-1.7 billion | Consolidated |
| Proceeds from subsidy-InvCF | ¥62.03 million | Consolidated |
| Payments of loans receivable | ¥-1.88 million | Consolidated |
| Collection of loans receivable | ¥0.2 billion | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥55.94 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-0.94 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥-2.98 million | Consolidated |
| Dividends | ¥-0.2 billion | Consolidated |
| Proceeds from long term loans payable | ¥0.8 billion | Consolidated |
| Repayment of long term loans payable | ¥-2.3 billion | Consolidated |
| Purchase of long-term prepaid expenses | ¥-27.58 million | Consolidated |
| Amortization of long term prepaid expenses | ¥22.03 million | Consolidated |
| Increase decrease in long term accounts payable other | ¥-9.74 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.6 billion | Consolidated | Disclosed |
| Dividend per share | 7 | Parent only | Disclosed |
| Number of employees | 1,150 | Consolidated | Disclosed |
| Net assets | ¥9.5 billion | Consolidated | Disclosed |
| Net sales | ¥44.1 billion | Consolidated | Disclosed |
| Operating income | ¥0.5 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.6 billion | Consolidated | Disclosed |
| Net income | ¥0.2 billion | Consolidated | Disclosed |
| Total assets | ¥30.9 billion | Consolidated | Disclosed |
| Operating margin | 1.2% | Consolidated | Calculated |
| Net margin | 0.5% | Consolidated | Calculated |
| Sales per employee | 38338705 yen | Consolidated | Calculated |
| Total asset turnover | 1.42 times | Consolidated | Calculated |
| Net assets to total assets | 30.9% | Consolidated | Calculated |