Quarterly Consolidated Balance Sheet

OPTIMUS GROUP COMPANY LIMITED - Filing #7335860

Concept As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2023-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2022-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
As at
2021-03-31
Quarterly consolidated balance sheet
Balance sheet
Assets
Current assets
Cash and deposits
5,164,718,000 JPY
9,512,725,000 JPY
7,338,732,000 JPY
2,116,996,000 JPY
Merchandise and finished goods
7,516,913,000 JPY
5,784,202,000 JPY
Work in process
118,646,000 JPY
73,037,000 JPY
Raw materials and supplies
3,376,000 JPY
2,623,000 JPY
Inventories
7,638,936,000 JPY
5,859,863,000 JPY
Other
117,688,000 JPY
3,237,406,000 JPY
2,508,272,000 JPY
615,128,000 JPY
Allowance for doubtful accounts
-114,039,000 JPY
-130,072,000 JPY
Current assets
21,480,912,000 JPY
44,055,945,000 JPY
36,467,367,000 JPY
15,826,811,000 JPY
Non-current assets
Property, plant and equipment
45,512,000 JPY
3,229,720,000 JPY
3,251,078,000 JPY
71,999,000 JPY
Property, plant and equipment
Buildings and structures
Buildings and structures, net
1,492,421,000 JPY
1,500,618,000 JPY
Machinery, equipment and vehicles
Machinery, equipment and vehicles, net
187,688,000 JPY
208,125,000 JPY
Land
738,164,000 JPY
756,307,000 JPY
Leased assets
Leased assets, net
630,915,000 JPY
613,418,000 JPY
Other
Other, net
5,461,000 JPY
180,529,000 JPY
172,609,000 JPY
8,030,000 JPY
Accumulated depreciation
-1,975,876,000 JPY
-1,761,333,000 JPY
Intangible assets
Goodwill
1,834,974,000 JPY
1,876,113,000 JPY
JPY
JPY
JPY
41,139,000 JPY
JPY
JPY
JPY
54,883,000 JPY
JPY
JPY
54,883,000 JPY
JPY
Other
315,554,000 JPY
259,884,000 JPY
Intangible assets
11,403,000 JPY
2,191,668,000 JPY
314,767,000 JPY
1,437,000 JPY
Investments and other assets
9,337,839,000 JPY
898,351,000 JPY
1,979,181,000 JPY
9,338,028,000 JPY
Investments and other assets
Investment securities
273,342,000 JPY
1,273,546,000 JPY
Deferred tax assets
24,494,000 JPY
296,655,000 JPY
304,305,000 JPY
24,552,000 JPY
Other
72,295,000 JPY
393,301,000 JPY
455,850,000 JPY
72,426,000 JPY
Allowance for doubtful accounts
-64,948,000 JPY
-54,520,000 JPY
Non-current assets
9,394,755,000 JPY
6,319,739,000 JPY
5,545,028,000 JPY
9,411,465,000 JPY
Assets
87,131,262,000 JPY
43,756,621,000 JPY
30,875,668,000 JPY
43,374,640,000 JPY
50,375,685,000 JPY
3,445,758,000 JPY
20,252,391,000 JPY
16,054,635,000 JPY
3,621,855,000 JPY
3,312,047,000 JPY
17,511,311,000 JPY
15,316,295,000 JPY
3,484,880,000 JPY
76,149,707,000 JPY
36,525,171,000 JPY
39,624,536,000 JPY
42,012,396,000 JPY
25,238,277,000 JPY
Liabilities
Current liabilities
Short-term borrowings
16,900,000,000 JPY
22,913,886,000 JPY
17,877,197,000 JPY
13,500,000,000 JPY
Income taxes payable
343,108,000 JPY
562,313,000 JPY
Other
19,052,000 JPY
1,935,544,000 JPY
2,614,225,000 JPY
233,857,000 JPY
Current liabilities
19,343,836,000 JPY
28,017,202,000 JPY
23,181,201,000 JPY
15,479,525,000 JPY
Non-current liabilities
Long-term borrowings
3,984,052,000 JPY
4,591,063,000 JPY
3,382,877,000 JPY
2,693,564,000 JPY
Retirement benefit liability
231,850,000 JPY
219,250,000 JPY
Other
29,000,000 JPY
53,303,000 JPY
50,142,000 JPY
29,000,000 JPY
Non-current liabilities
4,029,372,000 JPY
5,475,590,000 JPY
4,179,549,000 JPY
2,735,154,000 JPY
Liabilities
23,373,208,000 JPY
33,492,793,000 JPY
27,360,751,000 JPY
18,214,679,000 JPY
Net assets
Shareholders' equity
Share capital
452,098,000 JPY
452,098,000 JPY
437,099,000 JPY
437,099,000 JPY
Capital surplus
5,157,137,000 JPY
2,485,456,000 JPY
1,880,457,000 JPY
4,552,139,000 JPY
Retained earnings
2,634,551,000 JPY
14,235,722,000 JPY
12,707,461,000 JPY
3,121,094,000 JPY
Treasury shares
-741,328,000 JPY
-741,328,000 JPY
-1,086,735,000 JPY
-1,086,735,000 JPY
Shareholders' equity
7,502,459,000 JPY
16,431,948,000 JPY
13,938,283,000 JPY
7,023,598,000 JPY
Valuation and translation adjustments
Foreign currency translation adjustment
431,397,000 JPY
713,361,000 JPY
Valuation and translation adjustments
431,397,000 JPY
713,361,000 JPY
Non-controlling interests
19,545,000 JPY
JPY
Net assets
452,098,000 JPY
452,098,000 JPY
2,634,551,000 JPY
3,521,212,000 JPY
16,431,948,000 JPY
7,502,459,000 JPY
19,545,000 JPY
2,485,456,000 JPY
5,157,137,000 JPY
-741,328,000 JPY
16,882,891,000 JPY
1,635,925,000 JPY
-741,328,000 JPY
7,502,459,000 JPY
431,397,000 JPY
14,235,722,000 JPY
2,634,551,000 JPY
431,397,000 JPY
1,620,926,000 JPY
-1,086,735,000 JPY
-1,086,735,000 JPY
3,121,094,000 JPY
2,931,212,000 JPY
437,099,000 JPY
13,938,283,000 JPY
713,361,000 JPY
1,880,457,000 JPY
713,361,000 JPY
14,651,645,000 JPY
JPY
437,099,000 JPY
7,023,598,000 JPY
12,707,461,000 JPY
3,121,094,000 JPY
4,552,139,000 JPY
7,023,598,000 JPY
431,100,000 JPY
11,618,242,000 JPY
431,100,000 JPY
2,931,212,000 JPY
3,175,763,000 JPY
1,614,926,000 JPY
12,032,996,000 JPY
10,559,355,000 JPY
7,321,085,000 JPY
1,874,458,000 JPY
4,546,139,000 JPY
-831,918,000 JPY
-414,754,000 JPY
-414,754,000 JPY
3,175,763,000 JPY
-831,918,000 JPY
7,321,085,000 JPY
Liabilities and net assets
30,875,668,000 JPY
50,375,685,000 JPY
42,012,396,000 JPY
25,238,277,000 JPY

Talk to a Data Expert

Have a question? We'll get back to you promptly.