Sado Steam Ship
Sado Steam Ship Co.,Ltd.
Company highlights
The largest segment by revenue is 海陸輸送, at 94.6% of the total.
Key figures
Period Jan 2025 to Dec 2025ConsolidatedJapanese GAAP
Company profile
Tables scroll sideways
Disclosed data
Business activities and revenue composition
Sado Steam Ship
Revenue and profit by business segment
Period Jan 2025 to Dec 2025Source Annual securities reportsConsolidated・Disclosed
| Business | Net sales to external customers | Operating income | |||||
|---|---|---|---|---|---|---|---|
| This year | Share | Last year | This year | Share | Margin | Last year | |
| 海陸輸送 | ¥12.9 billion | 94.6% | ¥12.1 billion | ¥0.8 billion | 87.0% | 6.4% | ¥0.9 billion |
| 観光 | ¥0.5 billion | 3.4% | ¥0.4 billion | ¥32.30 million | 3.4% | 6.9% | ¥10.36 million |
| 不動産・施設管理 | ¥0.3 billion | 1.9% | ¥0.3 billion | ¥90.85 million | 9.6% | 34.5% | ¥76.85 million |
| Total of the businesses | ¥13.6 billion | 100.0% | ¥0.9 billion | 100.0% | |||
Revenue and profit
Sado Steam Ship
Period Jan 2025 to Dec 2025Source Annual securities reports
Amounts by account
| Group | Account | Amount | Consolidated / Non-consolidated |
|---|---|---|---|
| Selling, general and administrative expenses | Employees' salaries and compensation | ¥0.4 billion | Consolidated |
| Other | ¥0.4 billion | Consolidated | |
| Welfare expenses | ¥78.68 million | Consolidated | |
| Taxes and dues | ¥64.58 million | Consolidated | |
| Depreciation | ¥37.49 million | Consolidated | |
| Directors' compensations | ¥33.59 million | Consolidated | |
| Retirement benefit expenses | ¥22.18 million | Consolidated | |
| Amortization of goodwill | ¥13.17 million | Consolidated | |
| Provision for bonuses | ¥5.86 million | Consolidated | |
| Communication expenses | ¥2.29 million | Parent only | |
| Entertainment expenses | ¥2.28 million | Parent only | |
| Provision of allowance for doubtful accounts | ¥-0.30 million | Parent only | |
| Profit by stage | Gross profit (loss) | ¥2.1 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated | |
| Operating income | ¥1.0 billion | Consolidated | |
| Ordinary income | ¥0.8 billion | Consolidated |
Sado Steam Ship
Selling, general and administrative expenses
Period Jan 2025 to Dec 2025Source Annual securities reports
- Employees' salaries and compensation ¥0.4 billion
- Other ¥0.4 billion
- Welfare expenses ¥0.1 billion
- Taxes and dues ¥0.1 billion
- Depreciation ¥0.0 billion
- Directors' compensations ¥0.0 billion
- Other (not itemized) ¥0.1 billion
Performance, financial position and capital allocation
Long-term changes in performance
Sado Steam Ship
Long-term revenue, profit and asset trends
Period 2012 to 2025Source Annual securities reportsDisclosed
Sado Steam Ship
Recent performance trends
Source Annual securities reports
Year-on-year comparison
| Item | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Net sales | ¥8.1B | ¥10.1B | ¥12.1B | ¥12.8B | ¥13.6B |
| Year on year (%) | Could not be retrieved | +24.9%◆ | +20.3%◆ | +5.1% | +6.8% |
| Ordinary income (loss) | -¥1.7B | ¥0.4B | ¥1.1B | ¥0.9B | ¥0.8B |
| Change from prior year | Could not be retrieved | loss to profit◆ | +217.1% | -22.7% | -3.5% |
| Ordinary income (loss) as a share of Net sales | -21.6% | 3.6% | 9.4% | 6.9% | 6.2% |
| Change (percentage points) | Could not be retrieved | +25.2 points◆ | +5.8 points◆ | -2.5 points◆ | -0.7 points |
Fiscal periods marked for changes
Earlier fiscal periods (4)
- 2013Ordinary income (loss) as a share of revenue -2.8 points
- 2014Ordinary income (loss) profit to loss
- 2015Ordinary income (loss) loss to profit
- 2016Ordinary income (loss) as a share of revenue -4.4 points, Ordinary income (loss) profit to loss
- 2022Net sales year on year +24.9%, Ordinary income (loss) as a share of revenue +25.2 points, Ordinary income (loss) loss to profit
- 2023Net sales year on year +20.3%, Ordinary income (loss) as a share of revenue +5.8 points
- 2024Ordinary income (loss) as a share of revenue -2.5 points
Sado Steam Ship
Earnings and net assets per share over time
Unit yenSource Annual securities reports
Sado Steam Ship
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 | ¥8.1 billion | ¥10.1 billion | ¥12.1 billion | ¥12.8 billion | ¥13.6 billion |
| Ordinary income (loss) | ¥-1.7 billion | ¥0.4 billion | ¥1.1 billion | ¥0.9 billion | ¥0.8 billion |
| Net income (loss) attributable to owners of parent | ¥-1.7 billion | ¥0.9 billion | ¥1.4 billion | ¥1.0 billion | ¥1.0 billion |
| Comprehensive income | ¥-1.7 billion | ¥0.9 billion | ¥1.4 billion | ¥1.0 billion | ¥1.0 billion |
| Net assets | ¥-2.2 billion | ¥1.5 billion | ¥2.8 billion | ¥3.8 billion | ¥4.8 billion |
| Total assets | ¥10.1 billion | ¥12.1 billion | ¥14.0 billion | ¥14.7 billion | ¥15.1 billion |
| Net assets per share | -136.05 yen | 26.59 yen | 52.22 yen | 70.46 yen | 89.79 yen |
| Basic earnings (loss) per share | -101.86 yen | 21.06 yen | 25.32 yen | 18.06 yen | 19.01 yen |
| Equity-to-asset ratio | -22.4% | 11.8% | 19.8% | 25.5% | 31.6% |
| Return on equity | Could not be retrieved | 64.6% | 49.0% | 25.6% | 23.7% |
| Net cash provided by (used in) operating activities | ¥-0.7 billion | ¥1.3 billion | ¥1.9 billion | ¥2.4 billion | ¥1.7 billion |
| Net cash provided by (used in) investing activities | ¥2.7 billion | ¥-1.0 billion | ¥-0.7 billion | ¥-2.3 billion | ¥-2.1 billion |
| Net cash provided by (used in) financing activities | ¥-2.9 billion | ¥1.0 billion | ¥-0.3 billion | ¥-0.6 billion | ¥-0.5 billion |
| Cash and cash equivalents | ¥1.9 billion | ¥3.2 billion | ¥4.0 billion | ¥3.4 billion | ¥2.5 billion |
Parent only indicators (10 items)
| Item | 4 years ago | 3 years ago | 2 years ago | Last year | This year |
|---|---|---|---|---|---|
| Ordinary income (loss) | ¥-1.8 billion | ¥0.2 billion | ¥1.1 billion | ¥0.8 billion | ¥0.9 billion |
| Net income (loss) | ¥-1.7 billion | ¥0.7 billion | ¥1.5 billion | ¥0.9 billion | ¥1.0 billion |
| Capital stock | ¥1.0 billion | ¥10.00 million | ¥10.00 million | ¥10.00 million | ¥10.00 million |
| Total number of issued shares (common stock) | 17,006,000 shares | 79,889,000 shares | 79,889,000 shares | 79,889,000 shares | 79,889,000 shares |
| Net assets | ¥-2.7 billion | ¥0.8 billion | ¥2.3 billion | ¥3.2 billion | ¥4.2 billion |
| Total assets | ¥7.2 billion | ¥9.4 billion | ¥12.0 billion | ¥12.6 billion | ¥13.1 billion |
| Net assets per share | -162.13 yen | 14.92 yen | 43.73 yen | 60.11 yen | 79.35 yen |
| Basic earnings (loss) per share | -103.5 yen | 17.08 yen | 28.59 yen | 16.22 yen | 18.94 yen |
| Equity-to-asset ratio | -37.8% | 8.5% | 19.4% | 25.4% | 32.2% |
| Return on equity | Could not be retrieved | 93.4% | 66.1% | 27.0% | 27.2% |
Dividend history
| Fiscal year | Annual dividend per share | Of which interim | Payout ratio (as reported, parent only) | Flag |
|---|---|---|---|---|
| FY ending 12/2012 | ¥1.5 | Could not be retrieved | 10.2% |
Shareholder composition
Major shareholders
| Rank | Shareholder | Shareholding ratio | Shares held |
|---|---|---|---|
| 1 | 株式会社みちのりホールディングス | 86.49% | 68,585,000 |
| 2 | 新潟県 | 6.81% | 5,400,000 |
| 3 | 佐渡市 | 2.25% | 1,787,000 |
| 4 | 佐渡農業協同組合 | 1.45% | 1,146,000 |
| 5 | 株式会社第四北越銀行 | 0.68% | 541,000 |
| 6 | 新潟交通株式会社 | 0.26% | 203,000 |
| 7 | 古川 茂代 | 0.25% | 200,000 |
| 8 | 加藤 佳彦 | 0.09% | 67,000 |
| 9 | 株式会社本間組 | 0.08% | 67,000 |
| 10 | 中野 洸 | 0.08% | 62,000 |
Revenue scale in the same industry
Sado Steam Ship
Source Annual securities reports of each company
Marine Transportation: 12 companies · revenue · largest first・each company’s latest fiscal year・Consolidated・Disclosed
- 1 日本郵船FY Mar 2026 ¥2.4T
- 2 Mitsui O.S.K. LinesFY Mar 2026 ¥1.8T
- 3 Kawasaki Kisen KaishaFY Mar 2026 ¥1.0T
- … 5 companies
- 9 Inui Global LogisticsFY Mar 2026 ¥33.6B
- 10 Tokai KisenFY Dec 2025 ¥14.3B
- 11 Sado Steam ShipThis companyFY Dec 2025 ¥13.6B
- 12 TAMAI STEAMSHIPFY Mar 2026 ¥5.1B
Workforce information
Administrative filings and published information
Workplace information filings
| Item | Value |
|---|---|
| Employees | 447 |
| Average monthly overtime (statutory overtime plus work on statutory days off) |
2 hours |
Audit and disclosure information
| Item | Value |
|---|---|
| Audit firm | EY新日本有限責任監査法人 |
| 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) (24 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Comprehensive income | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.7 billion | Consolidated |
| Net sales | ¥13.6 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.1 billion | Consolidated |
| Cash and cash equivalents | ¥2.5 billion | Consolidated |
| Net assets | ¥4.8 billion | Consolidated |
| Ordinary income (loss) | ¥0.8 billion | Consolidated |
| Total assets | ¥15.1 billion | Consolidated |
| Return on equity | 23.7% | Consolidated |
| Equity-to-asset ratio | 31.6% | Consolidated |
| Net income (loss) attributable to owners of parent | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | Consolidated |
| Basic earnings (loss) per share | 19.01 yen | Consolidated |
| Net assets per share | 89.79 yen | Consolidated |
| Net income (loss) | ¥1.0 billion | Parent only |
| Total number of issued shares (common stock) | 79,889,000 shares | Parent only |
| Net assets | ¥4.2 billion | Parent only |
| Ordinary income (loss) | ¥0.9 billion | Parent only |
| Total assets | ¥13.1 billion | Parent only |
| Return on equity | 27.2% | Parent only |
| Equity-to-asset ratio | 32.2% | Parent only |
| Capital stock | ¥10.00 million | Parent only |
| Basic earnings (loss) per share | 18.94 yen | Parent only |
| Net assets per share | 79.35 yen | Parent only |
Employees (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of employees | 729 people | Consolidated |
| Number of employees | 459 people | Parent only |
Other disclosed items (2 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Average number of temporary employees | 122 people | Consolidated |
| Number of consolidated subsidiaries | 7 companies | Consolidated |
Accounts unique to this company (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Revenue | ¥3.95 million | Consolidated |
| Revenue | ¥7.72 million | Consolidated |
| Revenue | ¥57.89 million | Consolidated |
| Revenue | ¥13.17 million | Consolidated |
| Revenue | ¥10.8 billion | Parent only |
| Revenue | ¥2.8 billion | Parent only |
| Revenue | ¥4.7 billion | Parent only |
| Revenue | ¥0.7 billion | Parent only |
| Revenue | ¥78.09 million | Parent only |
| Revenue | ¥1.0 billion | Parent only |
| Revenue | ¥16.14 million | Parent only |
| Revenue | ¥16.52 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥13.85 million | Parent only |
| Revenue | ¥99.31 million | Parent only |
| Revenue | ¥0.2 billion | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥1.6 billion | Parent only |
| Revenue | ¥35.24 million | Parent only |
| Revenue | ¥0.5 billion | Parent only |
| Revenue | ¥0.9 billion | Parent only |
| Revenue | ¥54.50 million | Parent only |
| Revenue | ¥0.1 billion | Parent only |
| Revenue | ¥0.5 billion | Parent only |
| Revenue | ¥0.9 billion | Parent only |
| Revenue | ¥26.40 million | Parent only |
| Revenue | ¥4.85 million | Parent only |
| Revenue | ¥3.95 million | Parent only |
| Revenue | ¥8.63 million | Parent only |
| Revenue | ¥0.84 million | Parent only |
| Revenue | ¥8.98 million | Parent only |
Shares (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Number of shares held | 78,060,000 shares | Consolidated |
| Number of voting rights held | 518,640 units | Consolidated |
| Shareholding ratio | 98.4% | Consolidated |
| Ratio of voting rights held | 97.7% | Consolidated |
Statement of income (114 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥52.21 million | Consolidated |
| Other | ¥17.05 million | Consolidated |
| Other | ¥0.4 billion | Consolidated |
| Other comprehensive income | ¥16.78 million | Consolidated |
| Valuation difference on available for sale securities net of tax | ¥16.78 million | Consolidated |
| Amortization of goodwill | ¥13.17 million | Consolidated |
| Real estate rent | ¥14.66 million | Consolidated |
| Heating lighting and supplies expenses sgawat | ¥40.91 million | Consolidated |
| Comprehensive income | ¥1.0 billion | Consolidated |
| Interest income | ¥7.48 million | Consolidated |
| Guaranty money income | ¥11.70 million | Consolidated |
| Dividend income | ¥5.71 million | Consolidated |
| Operating income | ¥1.0 billion | Consolidated |
| Non-operating income | ¥91.76 million | Consolidated |
| Non-operating expenses | ¥0.2 billion | Consolidated |
| Net cash provided by (used in) operating activities | ¥1.7 billion | Consolidated |
| Loss on sale of non-current assets | ¥0.02 million | Consolidated |
| Gain on sales of non-current assets | ¥69.68 million | Consolidated |
| Loss on retirement of non-current assets | ¥18.02 million | Consolidated |
| Cost of sales | ¥11.6 billion | Consolidated |
| Gross profit (loss) | ¥2.1 billion | Consolidated |
| Net sales | ¥13.6 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Net income | ¥1.0 billion | Consolidated |
| Net income (loss) | ¥1.0 billion | Consolidated |
| Net income (loss) | ¥1.0 billion | Consolidated |
| Directors' compensations | ¥33.59 million | Consolidated |
| Employees' salaries and compensation | ¥0.4 billion | Consolidated |
| Net cash provided by (used in) investing activities | ¥-2.1 billion | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Income taxes - current | ¥31.21 million | Consolidated |
| Income taxes | ¥-86.93 million | Consolidated |
| Income taxes - deferred | ¥-0.1 billion | Consolidated |
| Depreciation | ¥37.49 million | Consolidated |
| Extraordinary income | ¥0.1 billion | Consolidated |
| Extraordinary loss | ¥18.04 million | Consolidated |
| Net increase (decrease) in cash and cash equivalents | ¥-0.9 billion | Consolidated |
| Welfare expenses | ¥78.68 million | Consolidated |
| Taxes and dues | ¥64.58 million | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Income (loss) before income taxes | ¥0.9 billion | Consolidated |
| Ordinary income | ¥0.8 billion | Consolidated |
| Subsidy income | ¥31.85 million | Consolidated |
| Comprehensive income attributable to owners of parent | ¥1.0 billion | Consolidated |
| Net cash provided by (used in) financing activities | ¥-0.5 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.1 billion | Consolidated |
| Selling, general and administrative expenses | ¥1.1 billion | Consolidated |
| Property maintenance expenses sgawat | ¥10.81 million | Consolidated |
| Provision for bonuses | ¥5.86 million | Consolidated |
| Retirement benefit expenses | ¥22.18 million | Consolidated |
| Comprehensive income attributable to non-controlling interests | ¥10.69 million | Consolidated |
| Net income (loss) attributable to non-controlling interests | ¥10.69 million | Consolidated |
| Other | ¥57.01 million | Parent only |
| Other | ¥12.92 million | Parent only |
| Other general and administrative expenses wat | ¥0.3 billion | Parent only |
| Other business income wat | ¥-25.49 million | Parent only |
| Operating revenue-other | ¥1.5 billion | Parent only |
| Expenses other business | ¥1.5 billion | Parent only |
| Other shipping business revenue revenue shipping | ¥0.7 billion | Parent only |
| Other ship expenses ship expenses shipping | ¥47.59 million | Parent only |
| Other navigation expenses navi expenses shipping | ¥0.2 billion | Parent only |
| General and administrative expenses | ¥0.9 billion | Parent only |
| Real estate rent | ¥13.42 million | Parent only |
| Entertainment expenses | ¥2.28 million | Parent only |
| Membership expenses and donation sgawat | ¥1.13 million | Parent only |
| Heating lighting and supplies expenses sgawat | ¥36.41 million | Parent only |
| Interest income | ¥9.72 million | Parent only |
| Dividend income | ¥5.11 million | Parent only |
| Operating income | ¥1.0 billion | Parent only |
| Non-operating income | ¥90.10 million | Parent only |
| Non-operating expenses | ¥0.2 billion | Parent only |
| Operating gross profit wat | ¥1.9 billion | Parent only |
| Loss on sale of non-current assets | ¥0.01 million | Parent only |
| Gain on sales of non-current assets | ¥4.41 million | Parent only |
| Loss on retirement of non-current assets | ¥11.91 million | Parent only |
| Net income (loss) | ¥1.0 billion | Parent only |
| Net income (loss) | ¥1.0 billion | Parent only |
| Directors' compensations | ¥24.84 million | Parent only |
| Employee salaries | ¥0.4 billion | Parent only |
| Interest expenses | ¥0.2 billion | Parent only |
| Travel and transportation expenses | ¥4.34 million | Parent only |
| Income taxes - current | ¥1.22 million | Parent only |
| Income taxes | ¥-0.1 billion | Parent only |
| Income taxes - deferred | ¥-0.1 billion | Parent only |
| Shipping business income wat | ¥1.9 billion | Parent only |
| Revenue - shipping | ¥9.3 billion | Parent only |
| Shipping business expenses wat | ¥7.4 billion | Parent only |
| Depreciation | ¥29.08 million | Parent only |
| Port expenses navi expenses shipping | ¥29.04 million | Parent only |
| Fuel expenses | ¥1.8 billion | Parent only |
| Special repairs expenses | ¥82.21 million | Parent only |
| Extraordinary income | ¥36.26 million | Parent only |
| Extraordinary loss | ¥12.76 million | Parent only |
| Welfare expenses | ¥62.17 million | Parent only |
| Taxes and dues | ¥53.94 million | Parent only |
| Income (loss) before income taxes | ¥0.9 billion | Parent only |
| Ordinary income | ¥0.9 billion | Parent only |
| Crew expenses ship expenses shipping business expenses | ¥1.4 billion | Parent only |
| Insurance expenses of ships ship expenses shipping | ¥89.33 million | Parent only |
| Repair expenses of ships ship expenses shipping | ¥0.9 billion | Parent only |
| Ship supplies expenses ship expenses shipping | ¥22.57 million | Parent only |
| Depreciation ships ship expenses shipping | ¥0.4 billion | Parent only |
| Ship expenses expenses shipping | ¥2.9 billion | Parent only |
| Subsidy income | ¥31.85 million | Parent only |
| Freight expenses navi expenses shipping | ¥0.2 billion | Parent only |
| Freight revenue shipping | ¥1.0 billion | Parent only |
| Provision of allowance for doubtful accounts | ¥2.95 million | Parent only |
| Provision of allowance for doubtful accounts | ¥-0.30 million | Parent only |
| Property maintenance expenses sgawat | ¥29.89 million | Parent only |
| Provision for bonuses | ¥3.69 million | Parent only |
| Retirement benefit expenses | ¥18.60 million | Parent only |
| Communication expenses | ¥2.29 million | Parent only |
| Navigation expenses expenses shipping | ¥2.9 billion | Parent only |
| Freight and other revenue shipping | ¥8.6 billion | Parent only |
Statement of changes in equity (4 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Total changes during the period | ¥1.0 billion | Consolidated |
| Net changes in items other than shareholders' equity | ¥27.47 million | Consolidated |
| Total changes during the period | ¥1.0 billion | Parent only |
| Net changes in items other than shareholders' equity | ¥15.87 million | Parent only |
Balance sheet (168 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥9.79 million | Consolidated |
| Other | ¥16.92 million | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.2 billion | Consolidated |
| Other | ¥0.1 billion | Consolidated |
| Valuation difference on available-for-sale securities | ¥47.03 million | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Goodwill | ¥0.2 billion | Consolidated |
| Lease obligations | ¥3.31 million | Consolidated |
| Lease obligations | ¥4.97 million | Consolidated |
| Lease assets | ¥0.1 billion | Consolidated |
| Lease assets, net | ¥7.00 million | Consolidated |
| Investments in capital | ¥9.63 million | Consolidated |
| Retained earnings | ¥4.6 billion | Consolidated |
| Raw materials | ¥6.94 million | Consolidated |
| Notes and accounts receivable trade | ¥1.2 billion | Consolidated |
| Merchandise | ¥55.73 million | Consolidated |
| Furniture and fixtures | ¥2.6 billion | Consolidated |
| Furniture and fixtures, net | ¥0.3 billion | Consolidated |
| Non-current liabilities | ¥8.4 billion | Consolidated |
| Non-current assets | ¥7.2 billion | Consolidated |
| Land | ¥1.7 billion | Consolidated |
| Guarantee deposits | ¥37.58 million | Consolidated |
| Buildings | ¥12.7 billion | Consolidated |
| Buildings, net | ¥2.3 billion | Consolidated |
| Construction in progress | ¥26.23 million | Consolidated |
| Investments and other assets | ¥0.6 billion | Consolidated |
| Investment securities | ¥0.2 billion | Consolidated |
| Notes and accounts payable - trade | ¥0.4 billion | Consolidated |
| Property, plant and equipment | ¥6.2 billion | Consolidated |
| Accounts receivable - other | ¥3.50 million | Consolidated |
| Income taxes payable | ¥17.40 million | Consolidated |
| Accrued consumption taxes | ¥85.86 million | Consolidated |
| Accrued expenses | ¥0.3 billion | Consolidated |
| Accounts payable - other | ¥0.3 billion | Consolidated |
| Shareholders' equity | ¥4.7 billion | Consolidated |
| Inventories | ¥0.9 billion | Consolidated |
| Inventories | ¥0.9 billion | Consolidated |
| Structures | ¥2.3 billion | Consolidated |
| Structures, net | ¥0.1 billion | Consolidated |
| Machinery and equipment | ¥0.3 billion | Consolidated |
| Machinery and equipment, net | ¥50.73 million | Consolidated |
| Current liabilities | ¥1.8 billion | Consolidated |
| Current assets | ¥7.9 billion | Consolidated |
| Accumulated depreciation | ¥-0.1 billion | Consolidated |
| Accumulated depreciation | ¥-2.3 billion | Consolidated |
| Accumulated depreciation | ¥-10.4 billion | Consolidated |
| Accumulated depreciation | ¥-2.1 billion | Consolidated |
| Accumulated depreciation | ¥-0.3 billion | Consolidated |
| Accumulated depreciation | ¥-14.1 billion | Consolidated |
| Accumulated depreciation | ¥-2.1 billion | Consolidated |
| Intangible assets | ¥0.4 billion | Consolidated |
| Provision for special repairs | ¥0.3 billion | Consolidated |
| Cash and cash equivalents | ¥2.5 billion | Consolidated |
| Cash and deposits | ¥5.6 billion | Consolidated |
| Net assets | ¥4.8 billion | Consolidated |
| Net assets | ¥4.8 billion | Consolidated |
| Total assets | ¥15.1 billion | Consolidated |
| Deferred tax liabilities | ¥51.65 million | Consolidated |
| Deferred tax assets | ¥0.4 billion | Consolidated |
| Treasury stock | ¥-17.67 million | Consolidated |
| Vessels | ¥15.4 billion | Consolidated |
| Vessels net | ¥1.3 billion | Consolidated |
| Valuation and translation adjustments | ¥47.03 million | Consolidated |
| Liabilities | ¥10.2 billion | Consolidated |
| Liabilities and net assets | ¥15.1 billion | Consolidated |
| Supplies | ¥0.8 billion | Consolidated |
| Allowance for doubtful accounts | ¥-4.15 million | Consolidated |
| Allowance for doubtful accounts | ¥-3.61 million | Consolidated |
| Capital surplus | ¥82.10 million | Consolidated |
| Capital stock | ¥10.00 million | Consolidated |
| Asset retirement obligations | ¥30.04 million | Consolidated |
| Provision for bonuses | ¥62.30 million | Consolidated |
| Vehicle and delivery equipment | ¥2.6 billion | Consolidated |
| Vehicles, net | ¥0.5 billion | Consolidated |
| Net defined benefit liability | ¥1.3 billion | Consolidated |
| Long-term loans payable | ¥6.7 billion | Consolidated |
| Long-term prepaid expenses | ¥53.90 million | Consolidated |
| Non-controlling interests | ¥78.93 million | Consolidated |
| Current portion of long-term loans payable | ¥0.5 billion | Consolidated |
| Other | ¥5.82 million | Parent only |
| Other | ¥1.57 million | Parent only |
| Other | ¥78.63 million | Parent only |
| Other | ¥68.46 million | Parent only |
| Accounts receivable other business cawat | ¥35.33 million | Parent only |
| Accounts payable other business | ¥70.43 million | Parent only |
| Valuation difference on available-for-sale securities | ¥44.35 million | Parent only |
| Other capital surplus | ¥45.42 million | Parent only |
| Software | ¥65.75 million | Parent only |
| Software in progress | ¥26.10 million | Parent only |
| Lease obligations | ¥3.30 million | Parent only |
| Lease obligations | ¥4.97 million | Parent only |
| Lease assets | ¥0.1 billion | Parent only |
| Lease assets, net | ¥7.00 million | Parent only |
| Debt for agency clwat | ¥9.14 million | Parent only |
| Accounts receivable form agents cawat | ¥0.92 million | Parent only |
| Investments in capital | ¥0.16 million | Parent only |
| Retained earnings | ¥4.1 billion | Parent only |
| Legal retained earnings | ¥0.1 billion | Parent only |
| Unearned revenue | ¥2.47 million | Parent only |
| Advances received | ¥11.93 million | Parent only |
| Prepaid expenses | ¥35.98 million | Parent only |
| Merchandise | ¥40.83 million | Parent only |
| Furniture and fixtures | ¥1.6 billion | Parent only |
| Furniture and fixtures, net | ¥0.2 billion | Parent only |
| Non-current liabilities | ¥7.5 billion | Parent only |
| Non-current assets | ¥6.1 billion | Parent only |
| Land | ¥1.0 billion | Parent only |
| Guarantee deposits | ¥41.39 million | Parent only |
| Buildings | ¥9.6 billion | Parent only |
| Buildings, net | ¥1.8 billion | Parent only |
| Construction in progress | ¥4.54 million | Parent only |
| Investments and other assets | ¥1.4 billion | Parent only |
| Investment securities | ¥0.1 billion | Parent only |
| Property, plant and equipment | ¥4.6 billion | Parent only |
| Accounts receivable - other | ¥5.42 million | Parent only |
| Income taxes payable | ¥1.22 million | Parent only |
| Accrued expenses | ¥0.2 billion | Parent only |
| Accounts payable - other | ¥0.1 billion | Parent only |
| Shareholders' equity | ¥4.2 billion | Parent only |
| Structures | ¥1.9 billion | Parent only |
| Structures, net | ¥0.1 billion | Parent only |
| Machinery and equipment | ¥7.07 million | Parent only |
| Machinery and equipment, net | ¥1.17 million | Parent only |
| Current liabilities | ¥1.3 billion | Parent only |
| Current assets | ¥7.0 billion | Parent only |
| Accounts receivable-shipping | ¥0.9 billion | Parent only |
| Accounts payable shipping clwat | ¥0.4 billion | Parent only |
| Accumulated depreciation | ¥-0.1 billion | Parent only |
| Accumulated depreciation | ¥-1.4 billion | Parent only |
| Accumulated depreciation | ¥-7.8 billion | Parent only |
| Accumulated depreciation | ¥-1.8 billion | Parent only |
| Accumulated depreciation | ¥-5.89 million | Parent only |
| Accumulated depreciation | ¥-14.1 billion | Parent only |
| Accumulated depreciation | ¥-0.6 billion | Parent only |
| Intangible assets | ¥0.1 billion | Parent only |
| Provision for special repairs | ¥0.3 billion | Parent only |
| Cash and deposits | ¥5.0 billion | Parent only |
| Claims provable in bankruptcy claims provable in rehabilitation and other | ¥0.05 million | Parent only |
| Net assets | ¥4.2 billion | Parent only |
| Net assets | ¥4.2 billion | Parent only |
| Total assets | ¥13.1 billion | Parent only |
| Deferred tax assets | ¥0.4 billion | Parent only |
| Retained earnings brought forward | ¥4.0 billion | Parent only |
| Treasury stock | ¥-17.67 million | Parent only |
| Vessels | ¥15.4 billion | Parent only |
| Vessels net | ¥1.3 billion | Parent only |
| Valuation and translation adjustments | ¥44.35 million | Parent only |
| Liabilities | ¥8.9 billion | Parent only |
| Liabilities and net assets | ¥13.1 billion | Parent only |
| Supplies | ¥0.8 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.1 billion | Parent only |
| Allowance for doubtful accounts | ¥-0.69 million | Parent only |
| Capital surplus | ¥45.42 million | Parent only |
| Capital stock | ¥10.00 million | Parent only |
| Asset retirement obligations | ¥15.34 million | Parent only |
| Provision for bonuses | ¥36.34 million | Parent only |
| Vehicle and delivery equipment | ¥0.7 billion | Parent only |
| Vehicles, net | ¥80.45 million | Parent only |
| Provision for retirement benefits | ¥0.8 billion | Parent only |
| Long-term loans payable | ¥6.4 billion | Parent only |
| Long-term prepaid expenses | ¥51.35 million | Parent only |
| Shares of subsidiaries and associates | ¥0.6 billion | Parent only |
| Loans receivable to subsidiaries and affiliates | ¥0.1 billion | Parent only |
| Long-term loans receivable from subsidiaries and affiliates | ¥0.3 billion | Parent only |
| Telephone subscription right | ¥16.38 million | Parent only |
| Deposits received | ¥41.28 million | Parent only |
| Current portion of long-term loans payable | ¥0.4 billion | Parent only |
Statement of cash flows (31 items)
| Item | Value | Consolidated / Non-consolidated |
|---|---|---|
| Other | ¥1.45 million | Consolidated |
| Amortization of goodwill | ¥13.17 million | Consolidated |
| Repayments of finance lease obligations | ¥-4.85 million | Consolidated |
| Increase decrease in notes and accounts payable trade | ¥-34.69 million | Consolidated |
| Interest expenses paid | ¥-0.2 billion | Consolidated |
| Interest and dividends income received | ¥13.19 million | Consolidated |
| Interest and dividend income | ¥-13.19 million | Consolidated |
| Decrease increase in notes and accounts receivable trade | ¥-68.80 million | Consolidated |
| Proceeds from withdrawal of time deposits | ¥0.5 billion | Consolidated |
| Payments into time deposits | ¥-1.8 billion | Consolidated |
| Subtotal | ¥1.8 billion | Consolidated |
| Proceeds from sales of investment securities | ¥0.30 million | Consolidated |
| Interest expenses | ¥0.2 billion | Consolidated |
| Purchase of property plant and equipment and intangible assets | ¥-0.8 billion | Consolidated |
| Proceeds from sales of property plant and equipment and intangible assets | ¥72.39 million | Consolidated |
| Loss gain on sales of property plant and equipment and intangible assets | ¥-69.67 million | Consolidated |
| Loss on retirement of property plant and equipment and intangible assets | ¥18.02 million | Consolidated |
| (Increase)/decrease in consumption tax/value-added tax receivables | ¥-18.50 million | Consolidated |
| Decrease in consumption taxes payable | ¥-76.05 million | Consolidated |
| Decrease (increase) in inventories | ¥43.02 million | Consolidated |
| Income taxes refund (paid) | ¥-40.10 million | Consolidated |
| Depreciation | ¥0.9 billion | Consolidated |
| Increase decrease in provision for special repairs | ¥2.35 million | Consolidated |
| Proceeds from subsidy income | ¥31.85 million | Consolidated |
| Subsidy income | ¥-31.85 million | Consolidated |
| Increase (decrease) in allowance for doubtful accounts | ¥0.86 million | Consolidated |
| Increase (decrease) in provision for bonuses | ¥0.21 million | Consolidated |
| Increase (decrease) in net defined benefit liability | ¥60.35 million | Consolidated |
| Repayment of long term loans payable | ¥-0.5 billion | Consolidated |
| Payments of long-term loans receivable | ¥-0.12 million | Consolidated |
| Collection of long-term loans receivable | ¥0.33 million | Consolidated |
Basic indicators
| Item | Value | Consolidated / Non-consolidated | Source |
|---|---|---|---|
| Net cash provided by (used in) operating activities | ¥1.7 billion | Consolidated | Disclosed |
| Number of employees | 729 | Consolidated | Disclosed |
| Net assets | ¥4.8 billion | Consolidated | Disclosed |
| Net sales | ¥13.6 billion | Consolidated | Disclosed |
| Operating income | ¥1.0 billion | Consolidated | Disclosed |
| Ordinary income | ¥0.8 billion | Consolidated | Disclosed |
| Net income | ¥1.0 billion | Consolidated | Disclosed |
| Total assets | ¥15.1 billion | Consolidated | Disclosed |
| Operating margin | 7.0% | Consolidated | Calculated |
| Net margin | 7.4% | Consolidated | Calculated |
| Sales per employee | 18701934 yen | Consolidated | Calculated |
| Total asset turnover | 0.9 times | Consolidated | Calculated |
| Net assets to total assets | 32.2% | Consolidated | Calculated |