Statement Of Members' Equity

K&O Energy Group Inc. - Filing #7611737

Concept	As at 2021-12-31	As at 2021-12-31	2021-01-01 to 2021-12-31	As at 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	2021-01-01 to 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	As at 2021-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	As at 2020-12-31	As at 2020-12-31	As at 2020-12-31	2020-01-01 to 2020-12-31	2020-01-01 to 2020-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31	As at 2019-12-31
Statement of members' equity
Statement of members' equity
Net assets	212,000,000 JPY	1,000,000,000 JPY	—	212,000,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-1,253,000,000 JPY	297,000,000 JPY	3,973,000,000 JPY	-1,253,000,000 JPY	57,975,000,000 JPY	8,000,000,000 JPY	8,000,000,000 JPY	2,973,000,000 JPY	44,542,000,000 JPY	3,504,000,000 JPY	78,103,000,000 JPY	12,922,000,000 JPY	2,000,000,000 JPY	46,542,000,000 JPY	57,262,000,000 JPY	58,434,000,000 JPY	500,000,000 JPY	—	—	—	82,117,000,000 JPY	500,000,000 JPY	503,000,000 JPY	-206,000,000 JPY	—	—	276,000,000 JPY	—	—	2,000,000,000 JPY	—	—	8,000,000,000 JPY	296,000,000 JPY	14,336,000,000 JPY	—	—	3,253,000,000 JPY	—	—	—	—	57,041,000,000 JPY	56,411,000,000 JPY	2,766,000,000 JPY	208,000,000 JPY	—	208,000,000 JPY	—	—	47,956,000,000 JPY	1,000,000,000 JPY	—	8,000,000,000 JPY	29,000,000 JPY	76,067,000,000 JPY	—	—	276,000,000 JPY	3,766,000,000 JPY	-266,000,000 JPY	—	57,526,000,000 JPY	—	79,559,000,000 JPY	—	—	45,956,000,000 JPY	-2,681,000,000 JPY	-2,681,000,000 JPY	—	—	3,135,000,000 JPY	212,000,000 JPY	8,000,000,000 JPY	54,318,000,000 JPY	2,751,000,000 JPY	58,024,000,000 JPY	2,000,000,000 JPY	-1,673,000,000 JPY	484,000,000 JPY	212,000,000 JPY	-1,673,000,000 JPY	78,520,000,000 JPY	484,000,000 JPY	8,000,000,000 JPY	572,000,000 JPY	74,956,000,000 JPY	1,000,000,000 JPY	215,000,000 JPY	14,311,000,000 JPY	58,720,000,000 JPY	47,946,000,000 JPY	-356,000,000 JPY	3,751,000,000 JPY	45,946,000,000 JPY
Changes during period
Profit (loss)	—	—	—	—	—	—	—	—	—	1,030,000,000 JPY	—	—	—	—	—	—	1,030,000,000 JPY	—	—	—	1,030,000,000 JPY	3,114,000,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	1,030,000,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	766,000,000 JPY	—	—	—	—	—	—	—	—	—	—	—	3,029,000,000 JPY	—	766,000,000 JPY	—	—	766,000,000 JPY	—	—	—	—	766,000,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net changes in items other than shareholders' equity	—	—	—	—	60,000,000 JPY	4,000,000 JPY	4,000,000 JPY	—	250,000,000 JPY	—	—	267,000,000 JPY	—	—	—	223,000,000 JPY	—	—	206,000,000 JPY	—	—	521,000,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	227,000,000 JPY	—	223,000,000 JPY	—	—	—	—	-275,000,000 JPY	-186,000,000 JPY	—	-207,000,000 JPY	—	—	—	-3,000,000 JPY	—	—	—	89,000,000 JPY	—	—	—	118,000,000 JPY	—	-3,000,000 JPY	—	—	—	—	—	—	-207,000,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	-71,000,000 JPY	—	—	—	—	-211,000,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total changes during period	—	—	-1,413,000,000 JPY	—	60,000,000 JPY	4,000,000 JPY	4,000,000 JPY	JPY	250,000,000 JPY	206,000,000 JPY	1,427,000,000 JPY	267,000,000 JPY	2,036,000,000 JPY	JPY	JPY	223,000,000 JPY	206,000,000 JPY	JPY	206,000,000 JPY	2,022,000,000 JPY	221,000,000 JPY	2,557,000,000 JPY	1,427,000,000 JPY	-1,414,000,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	448,000,000 JPY	-1,413,000,000 JPY	223,000,000 JPY	—	—	—	—	-275,000,000 JPY	-186,000,000 JPY	—	-207,000,000 JPY	-1,007,000,000 JPY	—	-1,007,000,000 JPY	-3,000,000 JPY	—	—	—	89,000,000 JPY	1,110,000,000 JPY	—	JPY	118,000,000 JPY	JPY	-3,000,000 JPY	—	—	—	—	2,093,000,000 JPY	—	-207,000,000 JPY	15,000,000 JPY	—	—	25,000,000 JPY	—	—	—	JPY	10,000,000 JPY	—	—	—	1,039,000,000 JPY	—	15,000,000 JPY	—	10,000,000 JPY	-1,193,000,000 JPY	—	—	—	JPY	-982,000,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—