Consolidated Financial Statements

(For the fiscal year ended March 31, 2023)

Consolidated Balance Sheets

(Millions of Yen)

FY2022

FY2023

As of March 31, 2022

As of March 31, 2023

Assets

Current assets

Cash and deposits

33,156

40,244

Notes receivable, accounts receivable from completed

construction contracts and other

142,296

132,454

Securities

10,000

Real estate for sale

1,081

959

Costs on construction contracts in progress

2,612

3,180

Costs on real estate investment, development business and

other

982

796

Work in process

696

1,230

Raw materials and supplies

92

744

Other

11,248

9,386

Allowance for doubtful accounts

(152)

(142)

Total current assets

192,014

198,855

Non-current assets

Property, plant and equipment

Buildings and structures, net

15,272

22,839

Machinery, vehicles, tools, furniture and fixtures, net

1,193

19,558

Land

34,666

34,667

Leased assets, net

2

6

Construction in progress

22,240

49

Total property, plant and equipment

73,376

77,122

Intangible assets

Goodwill

408

378

Other

724

1,304

Total intangible assets

1,132

1,683

Investments and other assets

Investment securities

56,629

54,913

Long-term loans receivable

116

103

Retirement benefit asset

5,076

4,435

Deferred tax assets

3

3

Other

5,954

8,555

Allowance for doubtful accounts

(1,956)

(1,943)

Total investments and other assets

65,825

66,067

Total non-current assets

140,334

144,872

Total assets

332,348

343,727

- 1 -

(Millions of Yen)

FY2022

FY2023

As of March 31, 2022

As of March 31, 2023

Liabilities

Current liabilities

Notes payable, accounts payable for construction contracts

and other

51,328

50,268

Short-term borrowings

9,480

10,708

Lease liabilities

0

1

Income taxes payable

1,656

3,050

Advances received on construction contracts in progress

11,536

12,594

Deposits received

25,610

20,061

Provision for warranties for completed construction

540

504

Provision for bonuses

3,771

3,462

Provision for bonuses for directors (and other officers)

43

37

Provision for loss on construction contracts

973

1,566

Asset retirement obligations

83

83

Suspense receipt of consumption taxes

18,050

17,938

Other

3,735

8,769

Total current liabilities

126,810

129,048

Non-current liabilities

Long-term borrowings

5,112

3,110

Non-recourse borrowings

21,062

26,003

Lease liabilities

1

5

Deferred tax liabilities

11,658

11,998

Asset retirement obligations

90

300

Other

186

46

Total non-current liabilities

38,112

41,463

Total liabilities

164,923

170,511

Net assets

Shareholders' equity

Share capital

19,838

19,838

Capital surplus

26,240

26,240

Retained earnings

101,710

103,827

Treasury shares

(8,061)

(5,185)

Total shareholders' equity

139,727

144,720

Accumulated other comprehensive income

Valuation difference on available-for-sale securities

24,665

24,801

Deferred gains or losses on hedges

1,099

1,829

Remeasurements of defined benefit plans

1,465

662

Total accumulated other comprehensive income

27,229

27,293

Non-controlling interests

467

1,201

Total net assets

167,425

173,215

Total liabilities and net assets

332,348

343,727

- 2 -

Consolidated Statements of Income

(Millions of Yen)

FY2022

FY2023

April 1, 2021 through

April 1, 2022 through

March 31, 2022

March 31, 2023

Net sales

Net sales of completed construction contracts

229,906

236,649

Net sales of real estate investment, development business and

other

12,552

12,793

Total net sales

242,458

249,442

Cost of sales

Cost of sales of completed construction contracts

202,378

208,900

Cost of real estate investment, development business and

other

8,242

8,541

Total cost of sales

210,620

217,441

Gross profit

Gross profit on completed construction contracts

27,528

27,748

Gross profit on real estate investment, development business and

other

4,309

4,252

Total gross profit

31,837

32,001

Selling, general and administrative expenses

19,190

20,153

Operating profit

12,647

11,847

Non-operating income

Interest income

43

28

Dividend income

1,196

1,161

Other

568

482

Total non-operating income

1,808

1,672

Non-operating expenses

Interest expenses

393

550

Other

50

60

Total non-operating expenses

443

611

Ordinary profit

14,012

12,908

Extraordinary income

Gain on sale of investment securities

3,200

3,056

Other

0

18

Total extraordinary income

3,201

3,074

Extraordinary losses

Loss on retirement of non-current assets

5

595

Other

6

51

Total extraordinary losses

11

647

Profit before income taxes

17,202

15,335

Income taxes - current

4,224

4,693

Income taxes - deferred

963

99

Total income taxes

5,188

4,792

Profit

12,013

10,542

Loss attributable to non-controlling interests

(528)

(718)

Profit attributable to owners of parent

12,541

11,261

- 3 -

Consolidated Statements of Comprehensive Income

(Millions of Yen)

FY2022

FY2023

April 1, 2021 through

April 1, 2022 through

March 31, 2022

March 31, 2023

Profit

12,013

10,542

Other comprehensive income

Valuation difference on available-for-sale securities

(6,291)

135

Deferred gains or losses on hedges

3,148

1,461

Remeasurements of defined benefit plans, net of tax

(287)

(802)

Total other comprehensive income

(3,430)

794

Comprehensive income

8,582

11,337

Comprehensive income attributable to

Comprehensive income attributable to owners of parent

7,536

11,325

Comprehensive income attributable to non-controlling interests

1,046

11

- 4 -

Consolidated Statements of Cash Flows

(Millions of Yen)

FY2022

FY2023

April 1, 2021 through

April 1, 2022 through

March 31, 2022

March 31, 2023

Cash flows from operating activities

Profit before income taxes

17,202

15,335

Depreciation

1,803

2,301

Amortization of goodwill

29

29

Loss on retirement of non-current assets

5

595

Increase (decrease) in allowance for doubtful accounts

(13)

(21)

Decrease (increase) in retirement benefit asset

(517)

(515)

Increase (decrease) in provision for warranties for

completed construction

77

(35)

Increase (decrease) in provision for bonuses

469

(308)

Increase (decrease) in provision for bonuses for directors

(and other officers)

(8)

(5)

Increase (decrease) in provision for loss on construction

contracts

110

592

Interest and dividend income

(1,240)

(1,189)

Interest expenses

393

550

Loss (gain) on sale of short-term and long-term

investment securities

(3,200)

(3,023)

Decrease (increase) in trade receivables

1,125

9,841

Decrease (increase) in costs on construction contracts in

progress

2,261

(568)

Decrease (increase) in other inventories

2,215

(878)

Increase (decrease) in trade payables

4,932

3,094

Increase (decrease) in advances received on construction

contracts in progress

(4,176)

1,057

Increase (decrease) in deposits received

1,048

(5,548)

Other, net

1,804

(830)

Subtotal

24,322

20,474

Interest and dividends received

1,239

1,189

Interest paid

(278)

(375)

Income taxes refund (paid)

(6,994)

(3,387)

Net cash provided by (used in) operating activities

18,289

17,900

- 5 -

Attachments

  • Original Link
  • Original Document
  • Permalink

Disclaimer

Okumura Corporation published this content on 12 May 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 12 May 2023 10:36:14 UTC.