hokubu seito co:ltd
hokubu seito co:ltd
Company highlights
The company has paid a dividend for 12 consecutive years.
Key figures
Period Jul 2025 to Jun 2026ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Revenue and profit by business segment
Disclosed segments (business divisions used in reporting): one
Revenue and profit
hokubu seito co:ltd
Period Jul 2025 to Jun 2026Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | General and administrative expenses | ¥0.2 billion | Parent only |
| Selling expenses | ¥0.1 billion | Parent only | |
| Packing and transportation expenses | ¥79.70 million | Consolidated | |
| Directors' compensations | ¥51.74 million | Consolidated | |
| Salaries and allowances | ¥47.95 million | Consolidated | |
| Salaries, allowances and bonuses | ¥47.95 million | Parent only | |
| Welfare expenses | ¥11.47 million | Consolidated | |
| Commission fees | ¥10.81 million | Consolidated | |
| Depreciation | ¥8.70 million | Consolidated | |
| Retirement benefit expenses | ¥5.77 million | Consolidated | |
| Provision for directors' retirement benefits | ¥5.28 million | Consolidated | |
| Profit by stage | Gross profit (loss) | ¥0.3 billion | Consolidated |
| Ordinary income | ¥60.37 million | Consolidated | |
| Net income | ¥48.40 million | Consolidated | |
| Operating income | ¥44.04 million | Consolidated |
hokubu seito co:ltd
Selling, general and administrative expenses
Period Jul 2025 to Jun 2026Source Annual securities reports
- General and administrative expenses ¥0.2 billion
- Selling expenses ¥0.1 billion
- Packing and transportation expenses ¥0.1 billion
- Directors' compensations ¥0.1 billion
- Salaries and allowances ¥0.0 billion
- Salaries, allowances and bonuses ¥0.0 billion
Performance, financial position and capital allocation
Long-term changes in performance
hokubu seito co:ltd
Long-term revenue, profit and asset trends
Period 2012 to 2026Source Annual securities reportsDisclosed
hokubu seito co:ltd
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2022 | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|---|
| Net sales | ¥2.5B | ¥2.6B | ¥2.8B | ¥2.9B | ¥3.0B |
| Year on year (%) | -3.9% | +7.3% | +7.7% | +1.2% | +2.8% |
| Ordinary income (loss) | ¥0.1B | ¥0.1B | ¥0.1B | ¥0.0B | ¥0.1B |
| Change from prior year | -32.5% | -11.6% | -29.0% | -71.5% | +310.7% |
| Ordinary income (loss) as a share of Net sales | 3.3% | 2.8% | 1.8% | 0.5% | 2.0% |
| Change (percentage points) | -1.4 points | -0.6 points | -0.9 points | -1.3 points | +1.5 points |
Fiscal periods marked for changes
Earlier fiscal periods (5)
- 2013Ordinary income (loss) as a share of revenue +6.2 points
- 2014Ordinary income (loss) as a share of revenue +2.3 points, Ordinary income (loss) loss to profit
- 2015Ordinary income (loss) as a share of revenue +2.9 points
- 2016Ordinary income (loss) as a share of revenue -2.8 points
- 2017Ordinary income (loss) as a share of revenue +7.4 points
- 2018Ordinary income (loss) as a share of revenue -3.6 points
- 2020Ordinary income (loss) as a share of revenue -2.8 points
- 2021Ordinary income (loss) as a share of revenue +3.8 points
hokubu seito co:ltd
Earnings and net assets per share over time
Unit yenSource Annual securities reports
hokubu seito co:ltd
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 | ¥2.5 billion | ¥2.6 billion | ¥2.8 billion | ¥2.9 billion | ¥3.0 billion |
| Ordinary income (loss) | ¥82.20 million | ¥72.69 million | ¥51.57 million | ¥14.70 million | ¥60.37 million |
| Net income (loss) attributable to owners of parent | ¥53.14 million | ¥20.69 million | ¥9.42 million | ¥6.92 million | ¥48.40 million |
| Comprehensive income | ¥51.96 million | ¥19.93 million | ¥30.67 million | ¥-6.86 million | ¥0.1 billion |
| Net assets | ¥2.3 billion | ¥2.3 billion | ¥2.3 billion | ¥2.2 billion | ¥2.3 billion |
| Total assets | ¥3.6 billion | ¥3.7 billion | ¥3.7 billion | ¥4.1 billion | ¥3.7 billion |
| Net assets per share | 1,512.41 yen | 1,496.79 yen | 1,488.04 yen | 1,454.31 yen | 1,513.45 yen |
| Basic earnings (loss) per share | 34.86 yen | 13.61 yen | 6.2 yen | 4.56 yen | 31.94 yen |
| Equity-to-asset ratio | 63.1% | 61.2% | 61.2% | 53.4% | 61.3% |
| Return on equity | 2.3% | 0.9% | 0.4% | 0.3% | 2.1% |
| Net cash provided by (used in) operating activities | ¥6.04 million | ¥-47.92 million | ¥-64.01 million | ¥-54.85 million | ¥0.4 billion |
| Net cash provided by (used in) investing activities | ¥-38.45 million | ¥-52.21 million | ¥-5.91 million | ¥-0.2 billion | ¥-13.08 million |
| Net cash provided by (used in) financing activities | ¥31.03 million | ¥31.26 million | ¥-18.04 million | ¥0.4 billion | ¥-0.6 billion |
| Cash and cash equivalents | ¥0.4 billion | ¥0.4 billion | ¥0.3 billion | ¥0.4 billion | ¥0.2 billion |
Parent only indicators (13 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Net sales | ¥2.5 billion | ¥2.6 billion | ¥2.8 billion | ¥2.9 billion | ¥3.0 billion |
| Ordinary income (loss) | ¥0.1 billion | ¥80.37 million | ¥84.26 million | ¥22.75 million | ¥63.25 million |
| Net income (loss) | ¥88.94 million | ¥5.41 million | ¥42.18 million | ¥15.05 million | ¥51.35 million |
| Capital stock | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion | ¥0.4 billion |
| Total number of issued shares (common stock) | 1,525,000 shares | 1,525,000 shares | 1,525,000 shares | 1,525,000 shares | 1,525,000 shares |
| Net assets | ¥2.3 billion | ¥2.2 billion | ¥2.3 billion | ¥2.2 billion | ¥2.3 billion |
| Total assets | ¥3.6 billion | ¥3.7 billion | ¥3.7 billion | ¥4.1 billion | ¥3.7 billion |
| Net assets per share | 1,502.39 yen | 1,476.29 yen | 1,488.33 yen | 1,460.14 yen | 1,518.95 yen |
| Dividend per share | 30 yen | 30 yen | 30 yen | 30 yen | 20 yen |
| Basic earnings (loss) per share | 58.35 yen | 3.56 yen | 27.78 yen | 9.92 yen | 33.89 yen |
| Equity-to-asset ratio | 63.2% | 61.2% | 61.6% | 53.9% | 61.5% |
| Return on equity | 3.8% | 0.2% | 1.8% | 0.6% | 2.2% |
| Payout ratio | 51.2% | 841.7% | 107.8% | 302.1% | 58.9% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 6/2026 | ¥20 | Could not be retrieved | 58.9% | |
| FY ending 6/2025 | ¥30 | Could not be retrieved | 302.1% | |
| FY ending 6/2024 | ¥30 | Could not be retrieved | 107.8% | |
| FY ending 6/2023 | ¥30 | Could not be retrieved | 841.7% | |
| FY ending 6/2022 | ¥30 | Could not be retrieved | 51.2% | |
| FY ending 6/2021 | ¥30 | Could not be retrieved | 48.6% | |
| FY ending 6/2020 | ¥30 | Could not be retrieved | 52.9% | |
| FY ending 6/2019 | ¥30 | Could not be retrieved | 37.0% | |
| FY ending 6/2018 | ¥30 | Could not be retrieved | 32.1% | |
| FY ending 6/2017 | ¥30 | Could not be retrieved | 33.4% | |
| FY ending 6/2016 | ¥30 | Could not be retrieved | 43.0% | |
| FY ending 6/2015 | ¥30 | Could not be retrieved | 65.0% | |
| FY 2014 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY 2013 | Could not be retrieved | Could not be retrieved | Could not be retrieved | |
| FY ending 6/2012 | ¥30 | Could not be retrieved | 141.2% |
hokubu seito co:ltd
Dividends per share over time
Unit yenSource Annual securities reports
Shareholder composition
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 三井物産株式会社 | 13.2% | 200,000 |
| 2 | DM三井製糖株式会社 | 6.6% | 100,000 |
| 3 | 金秀ホールディングス株式会社那覇市旭町112-1 | 5.84% | 88,000 |
| 4 | 仲田 正子那覇市 | 5.06% | 76,000 |
| 5 | 株式会社琉球銀行那覇市久茂地1-11-1 | 4.17% | 63,000 |
| 6 | 株式会社沖縄銀行那覇市久茂地3-10-1 | 3.96% | 60,000 |
| 7 | 岸本 美沙子那覇市 | 3.28% | 49,000 |
| 8 | 株式会社大東商事浦添市西洲2-11-8 | 3.0% | 45,000 |
| 9 | 株式会社金城商事浦添市西洲2-8-2 | 2.97% | 45,000 |
| 10 | オキコ株式会社西原町字幸地371 | 2.85% | 43,000 |
Revenue scale in the same industry
hokubu seito co:ltd
Source Annual securities reports of each company
Foods: 130 companies · revenue · largest first・each company’s latest fiscal year・consolidated (parent-only where no consolidated figures)・Disclosed
- 1 JAPAN TOBACCOFY Dec 2025 ¥3.5T
- 2 SuntoryFY Dec 2025 ¥3.1T
- 3 ASAHI GROUPFY Dec 2025 ¥2.9T
- … 120 companies
- 124 FRUTA FRUTAFY Mar 2026 ¥3.1B
- 125 UMENOYADO BREWERYFY Jun 2026 ¥3.1B
- 126 hokubu seito co:ltdThis companyFY Jun 2026 ¥3.0B
- 127 SHINOZAKIYAFY Sep 2025 ¥2.9B
- 128 KUMESHIMA SUGARFY Jun 2026 ¥1.3B
- … 2 companies
Workforce information
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | くもじ監査法人 |
| Going concern note | Cannot be determined |
| Accounting standard | Japanese GAAP |
Related books, articles and videos
Sources and methodology
Retrieved disclosed figures
Major management indicators (5 years) (27 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Net sales | ¥3.0 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-13.08 million | Consolidated |
| Cash and cash equivalents | ¥0.2 billion | Consolidated |
| Net assets | ¥2.3 billion | Consolidated |
| Ordinary income (loss) | ¥60.37 million | Consolidated |
| Total assets | ¥3.7 billion | Consolidated |
| Return on equity | 2.1% | Consolidated |
| Equity-to-asset ratio | 61.3% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥48.40 million | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Basic earnings (loss) per share | 31.94 yen | Consolidated |
| Net assets per share | 1,513.45 yen | Consolidated |
| Dividend per share | 20 yen | Parent only |
| Net sales | ¥3.0 billion | Parent only |
| Net income (loss) | ¥51.35 million | Parent only |
| Total number of issued shares (common stock) | 1,525,000 shares | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Ordinary income (loss) | ¥63.25 million | Parent only |
| Total assets | ¥3.7 billion | Parent only |
| Return on equity | 2.2% | Parent only |
| Equity-to-asset ratio | 61.5% | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Payout ratio | 58.9% | Parent only |
| Basic earnings (loss) per share | 33.89 yen | Parent only |
| Net assets per share | 1,518.95 yen | Parent only |
Employees (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 49 people | Consolidated |
| Number of employees | 36 people | Parent only |
Other disclosed items (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 26 people | Consolidated |
| Number of unconsolidated subsidiaries and associates accounted for using equity method | 2 companies | Consolidated |
| Number of consolidated subsidiaries | 1 companies | Consolidated |
| Average number of temporary employees | 8 people | Parent only |
Shares (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 772,000 shares | Consolidated |
| Shareholding ratio | 51.0% | Consolidated |
Balance sheet (133 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥54.88 million | Consolidated |
| Other | ¥27.80 million | Consolidated |
| Other | ¥0.47 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥93.45 million | Consolidated |
| Software | ¥0.40 million | Consolidated |
| Lease obligations | ¥4.46 million | Consolidated |
| Lease obligations | ¥5.44 million | Consolidated |
| Lease assets | ¥17.05 million | Consolidated |
| Lease assets, net | ¥12.76 million | Consolidated |
| Work in process | ¥0.1 billion | Consolidated |
| Retained earnings | ¥1.4 billion | Consolidated |
| Raw materials and supplies | ¥1.2 billion | Consolidated |
| Merchandise and finished goods | ¥0.4 billion | Consolidated |
| Non-current liabilities | ¥0.4 billion | Consolidated |
| Non-current assets | ¥1.6 billion | Consolidated |
| Land | ¥0.4 billion | Consolidated |
| Accounts receivable - trade | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥0.2 billion | Consolidated |
| Tools, furniture and fixtures | ¥28.14 million | Consolidated |
| Buildings and structures | ¥1.4 billion | Consolidated |
| Buildings and structures, net | ¥0.5 billion | Consolidated |
| Construction in progress | ¥3.00 million | Consolidated |
| Provision for directors' retirement benefits | ¥37.72 million | Consolidated |
| Investments and other assets | ¥0.5 billion | Consolidated |
| Investment securities | ¥0.5 billion | Consolidated |
| Property, plant and equipment | ¥1.1 billion | Consolidated |
| Accounts receivable - other | ¥1.79 million | Consolidated |
| Income taxes payable | ¥23.86 million | Consolidated |
| Accrued consumption taxes | ¥54.88 million | Consolidated |
| Accounts payable - other | ¥48.42 million | Consolidated |
| Shareholders' equity | ¥2.2 billion | Consolidated |
| Machinery, equipment and vehicles | ¥1.0 billion | Consolidated |
| Machinery, equipment and vehicles, net | ¥0.2 billion | Consolidated |
| Current liabilities | ¥1.0 billion | Consolidated |
| Current assets | ¥2.1 billion | Consolidated |
| Accumulated depreciation | ¥-4.29 million | Consolidated |
| Accumulated depreciation | ¥-0.2 billion | Consolidated |
| Accumulated depreciation | ¥-0.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.8 billion | Consolidated |
| Intangible assets | ¥0.40 million | Consolidated |
| Cash and cash equivalents | ¥0.2 billion | Consolidated |
| Cash and deposits | ¥0.2 billion | Consolidated |
| Short-term loans payable | ¥0.8 billion | Consolidated |
| Net assets | ¥2.3 billion | Consolidated |
| Net assets | ¥2.3 billion | Consolidated |
| Total assets | ¥3.7 billion | Consolidated |
| Deferred tax assets | ¥6.81 million | Consolidated |
| Treasury stock | ¥-5.33 million | Consolidated |
| Valuation and translation adjustments | ¥93.45 million | Consolidated |
| Liabilities | ¥1.4 billion | Consolidated |
| Liabilities and net assets | ¥3.7 billion | Consolidated |
| Accounts payable - trade | ¥48.75 million | Consolidated |
| Allowance for doubtful accounts | ¥-5.70 million | Consolidated |
| Capital surplus | ¥0.4 billion | Consolidated |
| Capital stock | ¥0.4 billion | Consolidated |
| Provision for bonuses | ¥3.78 million | Consolidated |
| Net defined benefit liability | ¥0.1 billion | Consolidated |
| Long-term loans payable | ¥0.3 billion | Consolidated |
| Guarantee deposited-NCL | ¥0.20 million | Consolidated |
| Current portion of long-term loans payable | ¥20.52 million | Consolidated |
| Valuation difference on available-for-sale securities | ¥89.53 million | Parent only |
| Other capital surplus | ¥0.4 billion | Parent only |
| Software | ¥0.40 million | Parent only |
| Lease obligations | ¥4.46 million | Parent only |
| Lease obligations | ¥5.44 million | Parent only |
| Lease assets | ¥17.05 million | Parent only |
| Lease assets, net | ¥12.76 million | Parent only |
| Work in process | ¥0.1 billion | Parent only |
| Investments in capital | ¥27.14 million | Parent only |
| General reserve | ¥0.3 billion | Parent only |
| Retained earnings | ¥1.5 billion | Parent only |
| Legal retained earnings | ¥0.1 billion | Parent only |
| Unearned revenue | ¥0.36 million | Parent only |
| Prepaid expenses | ¥0.11 million | Parent only |
| Raw materials and supplies | ¥1.2 billion | Parent only |
| Merchandise and finished goods | ¥0.4 billion | Parent only |
| Non-current liabilities | ¥0.4 billion | Parent only |
| Non-current assets | ¥1.6 billion | Parent only |
| Land | ¥0.4 billion | Parent only |
| Accounts receivable - trade | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥0.2 billion | Parent only |
| Tools, furniture and fixtures | ¥27.60 million | Parent only |
| Guarantee deposits | ¥14.40 million | Parent only |
| Buildings | ¥1.2 billion | Parent only |
| Buildings, net | ¥0.4 billion | Parent only |
| Construction in progress | ¥3.00 million | Parent only |
| Provision for directors' retirement benefits | ¥37.72 million | Parent only |
| Investments and other assets | ¥0.5 billion | Parent only |
| Investment securities | ¥0.3 billion | Parent only |
| Property, plant and equipment | ¥1.1 billion | Parent only |
| Accounts receivable - other | ¥2.14 million | Parent only |
| Income taxes payable | ¥23.79 million | Parent only |
| Dividends payable | ¥16.34 million | Parent only |
| Accounts payable - other | ¥48.33 million | Parent only |
| Shareholders' equity | ¥2.2 billion | Parent only |
| Structures | ¥0.2 billion | Parent only |
| Structures, net | ¥13.23 million | Parent only |
| Machinery and equipment | ¥1.0 billion | Parent only |
| Machinery and equipment, net | ¥0.2 billion | Parent only |
| Current liabilities | ¥1.0 billion | Parent only |
| Current assets | ¥2.2 billion | Parent only |
| Accumulated depreciation | ¥-4.29 million | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-0.8 billion | Parent only |
| Accumulated depreciation | ¥-0.2 billion | Parent only |
| Accumulated depreciation | ¥-0.8 billion | Parent only |
| Accumulated depreciation | ¥-23.13 million | Parent only |
| Intangible assets | ¥0.40 million | Parent only |
| Cash and deposits | ¥0.2 billion | Parent only |
| Short-term loans payable | ¥0.8 billion | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Net assets | ¥2.3 billion | Parent only |
| Total assets | ¥3.7 billion | Parent only |
| Deferred tax assets | ¥6.81 million | Parent only |
| Retained earnings brought forward | ¥0.7 billion | Parent only |
| Treasury stock | ¥-5.33 million | Parent only |
| Valuation and translation adjustments | ¥89.53 million | Parent only |
| Liabilities | ¥1.4 billion | Parent only |
| Liabilities and net assets | ¥3.7 billion | Parent only |
| Accounts payable - trade | ¥69.98 million | Parent only |
| Allowance for doubtful accounts | ¥-5.70 million | Parent only |
| Capital surplus | ¥0.4 billion | Parent only |
| Capital stock | ¥0.4 billion | Parent only |
| Provision for bonuses | ¥3.78 million | Parent only |
| Vehicle and delivery equipment | ¥24.51 million | Parent only |
| Vehicles, net | ¥1.38 million | Parent only |
| Provision for retirement benefits | ¥95.57 million | Parent only |
| Long-term loans payable | ¥0.3 billion | Parent only |
| Long-term prepaid expenses | ¥13.33 million | Parent only |
| Shares of subsidiaries and associates | ¥0.1 billion | Parent only |
| Guarantee deposited-NCL | ¥0.20 million | Parent only |
| Deposits received | ¥8.12 million | Parent only |
| Current portion of long-term loans payable | ¥20.52 million | Parent only |
Statement of income (92 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥0.19 million | Consolidated |
| Other comprehensive income | ¥85.31 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥81.86 million | Consolidated |
| Cancellation refund | ¥8.91 million | Consolidated |
| Dividends from surplus | ¥-45.47 million | Consolidated |
| Comprehensive income | ¥0.1 billion | Consolidated |
| Interest income | ¥0.78 million | Consolidated |
| Rent income | ¥16.83 million | Consolidated |
| Dividend income | ¥9.02 million | Consolidated |
| Operating income | ¥44.04 million | Consolidated |
| Non-operating income | ¥48.95 million | Consolidated |
| Non-operating expenses | ¥32.62 million | Consolidated |
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated |
| Loss on retirement of non-current assets | ¥0.16 million | Consolidated |
| Cost of sales | ¥2.6 billion | Consolidated |
| Gross profit (loss) | ¥0.3 billion | Consolidated |
| Net sales | ¥3.0 billion | Consolidated |
| Net income | ¥48.40 million | Consolidated |
| Net income | ¥48.40 million | Consolidated |
| Net income (loss) | ¥48.40 million | Consolidated |
| Net income (loss) | ¥48.40 million | Consolidated |
| Directors' compensations | ¥51.74 million | Consolidated |
| Reversal of provision for retirement benefits for directors (and other officers) | ¥4.34 million | Consolidated |
| Provision for directors' retirement benefits | ¥5.28 million | Consolidated |
| Net cash provided by (used in) investing activities | ¥-13.08 million | Consolidated |
| Share of loss of investments accounted for using equity method | ¥6.22 million | Consolidated |
| Share of other comprehensive income of investments accounted for using equity method | ¥3.45 million | Consolidated |
| Interest expenses | ¥26.20 million | Consolidated |
| Commission fees | ¥10.81 million | Consolidated |
| Gain on forfeiture of unclaimed dividends | ¥3.58 million | Consolidated |
| Income taxes - current | ¥21.15 million | Consolidated |
| Income taxes | ¥16.16 million | Consolidated |
| Income taxes - deferred | ¥-4.99 million | Consolidated |
| Depreciation | ¥8.70 million | Consolidated |
| Extraordinary income | ¥4.34 million | Consolidated |
| Extraordinary loss | ¥0.16 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.2 billion | Consolidated |
| Welfare expenses | ¥11.47 million | Consolidated |
| Income (loss) before income taxes | ¥64.56 million | Consolidated |
| Income (loss) before income taxes | ¥64.56 million | Consolidated |
| Ordinary income | ¥60.37 million | Consolidated |
| Salaries and allowances | ¥47.95 million | Consolidated |
| Purchase of treasury stock | ¥-0.69 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥0.1 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.6 billion | Consolidated |
| Selling, general and administrative expenses | ¥0.3 billion | Consolidated |
| Retirement benefit expenses | ¥5.77 million | Consolidated |
| Packing and transportation expenses | ¥79.70 million | Consolidated |
| Miscellaneous income | ¥0.82 million | Consolidated |
| General and administrative expenses | ¥0.2 billion | Parent only |
| Transfer to other accounts | ¥33.76 million | Parent only |
| Cancellation refund | ¥8.91 million | Parent only |
| Dividends from surplus | ¥-45.47 million | Parent only |
| Interest income | ¥0.72 million | Parent only |
| Rent income | ¥16.83 million | Parent only |
| Dividend income | ¥9.02 million | Parent only |
| Total | ¥3.1 billion | Parent only |
| Ending merchandise and finished goods | ¥0.4 billion | Parent only |
| Beginning merchandise and finished goods | ¥0.4 billion | Parent only |
| Merchandize sales | ¥0.3 billion | Parent only |
| Operating income | ¥40.76 million | Parent only |
| Non-operating income | ¥48.89 million | Parent only |
| Non-operating expenses | ¥26.40 million | Parent only |
| Loss on retirement of non-current assets | ¥0.16 million | Parent only |
| Cost of sales | ¥2.6 billion | Parent only |
| Gross profit (loss) | ¥0.3 billion | Parent only |
| Net sales | ¥3.0 billion | Parent only |
| Net income (loss) | ¥51.35 million | Parent only |
| Net income (loss) | ¥51.35 million | Parent only |
| Cost of products manufactured | ¥2.5 billion | Parent only |
| Directors' compensations | ¥43.70 million | Parent only |
| Reversal of provision for retirement benefits for directors (and other officers) | ¥4.34 million | Parent only |
| Provision for directors' retirement benefits | ¥5.28 million | Parent only |
| Guarantee commission | ¥0.03 million | Parent only |
| Interest expenses | ¥26.20 million | Parent only |
| Commission fees | ¥10.81 million | Parent only |
| Gain on forfeiture of unclaimed dividends | ¥3.58 million | Parent only |
| Income taxes - current | ¥21.08 million | Parent only |
| Income taxes | ¥16.09 million | Parent only |
| Income taxes - deferred | ¥-4.99 million | Parent only |
| Depreciation | ¥8.49 million | Parent only |
| Extraordinary income | ¥4.34 million | Parent only |
| Extraordinary loss | ¥0.16 million | Parent only |
| Income (loss) before income taxes | ¥67.44 million | Parent only |
| Ordinary income | ¥63.25 million | Parent only |
| Salaries, allowances and bonuses | ¥47.95 million | Parent only |
| Purchase of treasury stock | ¥-0.69 million | Parent only |
| Selling expenses | ¥0.1 billion | Parent only |
| Selling, general and administrative expenses | ¥0.3 billion | Parent only |
| Packing and transportation expenses | ¥79.70 million | Parent only |
| Miscellaneous income | ¥0.82 million | Parent only |
| Other | ¥3,000 | Parent only |
Accounts unique to this company (11 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥9.00 million | Consolidated |
| Revenue | ¥2.06 million | Consolidated |
| Revenue | ¥14.46 million | Consolidated |
| Revenue | ¥51.36 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥2.7 billion | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥9.00 million | Parent only |
| Revenue | ¥0.17 million | Parent only |
| Revenue | ¥14.46 million | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥87.55 million | Consolidated |
| Net changes in items other than shareholders' equity | ¥85.31 million | Consolidated |
| Total changes during the period | ¥87.05 million | Parent only |
| Net changes in items other than shareholders' equity | ¥81.86 million | Parent only |
Statement of cash flows (28 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Increase (decrease) in other current liabilities | ¥-1.72 million | Consolidated |
| Decrease (increase) in other current assets | ¥-1.21 million | Consolidated |
| Repayments of lease obligations | ¥-3.83 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥4.44 million | Consolidated |
| Proceeds from insurance income | ¥21.54 million | Consolidated |
| Interest expenses paid | ¥-26.23 million | Consolidated |
| Interest and dividends income received | ¥9.80 million | Consolidated |
| Insurance | ¥-8.91 million | Consolidated |
| Interest and dividend income | ¥-9.80 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-10.57 million | Consolidated |
| Subtotal | ¥0.4 billion | Consolidated |
| Increase decrease in provision for directors retirement benefits | ¥0.57 million | Consolidated |
| Equity in earnings losses of affiliates | ¥6.22 million | Consolidated |
| Interest expenses | ¥26.23 million | Consolidated |
| Purchase of property plant and equipment | ¥-13.08 million | Consolidated |
| Loss on retirement of property, plant and equipment | ¥0.16 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥5.23 million | Consolidated |
| Decrease in consumption taxes payable | ¥52.08 million | Consolidated |
| Increase (decrease) in accounts payable-other | ¥-27.22 million | Consolidated |
| Decrease (increase) in inventories | ¥0.2 billion | Consolidated |
| Income taxes refund (paid) | ¥4.29 million | Consolidated |
| Depreciation | ¥82.81 million | Consolidated |
| Decrease/increase in short-term loans payable | ¥-0.5 billion | Consolidated |
| Regarding purchase of treasury stock | ¥-0.69 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥-0.12 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥0.04 million | Consolidated |
| Dividends | ¥-43.57 million | Consolidated |
| Repayment of long term loans payable | ¥-20.52 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥0.4 billion | Consolidated | Disclosed |
| Dividend per share | 20 | Parent only | Disclosed |
| Number of employees | 49 | Consolidated | Disclosed |
| Net assets | ¥2.3 billion | Consolidated | Disclosed |
| Net sales | ¥3.0 billion | Consolidated | Disclosed |
| Operating income | ¥44.04 million | Consolidated | Disclosed |
| Ordinary income | ¥60.37 million | Consolidated | Disclosed |
| Net income | ¥48.40 million | Consolidated | Disclosed |
| Total assets | ¥3.7 billion | Consolidated | Disclosed |
| Operating margin | 1.5% | Consolidated | Calculated |
| Net margin | 1.6% | Consolidated | Calculated |
| Sales per employee | 60231286 yen | Consolidated | Calculated |
| Total asset turnover | 0.79 times | Consolidated | Calculated |
| Net assets to total assets | 61.4% | Consolidated | Calculated |