Statement Of Members' Equity

ELAN Corporation - Filing #7273017

Concept	As at 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	2024-01-01 to 2024-12-31	2024-01-01 to 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	2024-01-01 to 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	As at 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	2024-01-01 to 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	As at 2024-12-31	As at 2024-12-31	As at 2024-12-31	As at 2024-12-31	2024-01-01 to 2024-12-31	As at 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	As at 2023-12-31	As at 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	2023-01-01 to 2023-12-31	2023-01-01 to 2023-12-31	2023-01-01 to 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	As at 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	2023-01-01 to 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	As at 2023-12-31	As at 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	2023-01-01 to 2023-12-31	2023-01-01 to 2023-12-31	As at 2023-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31	As at 2022-12-31
Statement of members' equity
Statement of members' equity
Net assets	-297,000 JPY	—	-191,477,000 JPY	-191,477,000 JPY	—	—	543,496,000 JPY	—	—	—	—	543,496,000 JPY	—	573,496,000 JPY	-297,000 JPY	—	—	543,496,000 JPY	—	—	—	45,732,000 JPY	12,501,850,000 JPY	—	11,027,258,000 JPY	11,952,773,000 JPY	11,530,900,000 JPY	—	7,500,000 JPY	11,007,258,000 JPY	—	—	—	-297,000 JPY	—	11,952,476,000 JPY	—	573,496,000 JPY	12,456,415,000 JPY	45,435,000 JPY	12,500,000 JPY	—	-72,521,000 JPY	-72,521,000 JPY	—	7,500,000 JPY	—	—	573,496,000 JPY	—	9,964,017,000 JPY	—	9,440,527,000 JPY	—	—	10,383,394,000 JPY	543,496,000 JPY	543,496,000 JPY	-194,125,000 JPY	—	9,460,527,000 JPY	—	—	—	—	—	-194,125,000 JPY	JPY	10,814,362,000 JPY	—	—	—	573,496,000 JPY	-72,521,000 JPY	10,886,884,000 JPY	-72,521,000 JPY	—	543,496,000 JPY	—	10,310,873,000 JPY	—	—	12,500,000 JPY	-45,055,000 JPY	-45,055,000 JPY	-194,096,000 JPY	-45,055,000 JPY	8,989,708,000 JPY	7,765,117,000 JPY	-194,096,000 JPY	7,500,000 JPY	573,496,000 JPY	573,496,000 JPY	7,745,117,000 JPY	9,034,764,000 JPY	8,642,958,000 JPY	-45,055,000 JPY	543,496,000 JPY	543,496,000 JPY	543,496,000 JPY	8,688,013,000 JPY	8,111,868,000 JPY	12,500,000 JPY
Changes during period
Profit (loss)	—	—	—	—	—	2,354,518,000 JPY	—	—	—	—	—	—	—	—	—	2,354,518,000 JPY	2,354,670,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2,354,518,000 JPY	—	2,354,518,000 JPY	—	—	—	—	—	—	—	—	—	2,518,738,000 JPY	—	2,361,998,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	2,361,998,000 JPY	—	—	—	—	—	—	—	—	2,361,998,000 JPY	—	—	—	—	—	2,361,998,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net changes in items other than shareholders' equity	—	72,224,000 JPY	—	—	—	—	—	72,224,000 JPY	—	117,956,000 JPY	—	—	—	—	—	72,224,000 JPY	117,956,000 JPY	—	—	—	45,732,000 JPY	—	—	—	—	—	—	72,224,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-27,466,000 JPY	—	—	—	—	-27,466,000 JPY	—	—	—	—	—	—	—	—	—	-27,466,000 JPY	—	—	-27,466,000 JPY	—	-27,466,000 JPY	—	—	—	—	—	—	—	—	—	—	—	-27,466,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total changes during period	—	72,224,000 JPY	—	—	JPY	1,569,378,000 JPY	—	72,224,000 JPY	JPY	117,956,000 JPY	2,647,000 JPY	—	2,647,000 JPY	—	—	1,641,603,000 JPY	1,687,488,000 JPY	—	1,569,531,000 JPY	JPY	45,732,000 JPY	—	—	JPY	—	—	—	72,224,000 JPY	—	—	JPY	1,566,883,000 JPY	1,566,731,000 JPY	—	1,566,731,000 JPY	—	JPY	—	—	—	—	JPY	—	—	1,824,654,000 JPY	—	1,695,409,000 JPY	-28,000 JPY	—	-27,466,000 JPY	—	1,852,120,000 JPY	—	JPY	JPY	—	—	—	—	-27,466,000 JPY	—	1,695,409,000 JPY	-27,466,000 JPY	JPY	-27,466,000 JPY	1,852,149,000 JPY	—	—	—	JPY	1,695,380,000 JPY	JPY	—	—	—	—	1,667,914,000 JPY	—	-28,000 JPY	—	JPY	JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—