Consolidated Statement Of Changes In Equity

BEAUTY GARAGE Inc. - Filing #7737034

Concept	2016-05-01 to 2017-04-30	2016-05-01 to 2017-04-30	2016-05-01 to 2017-04-30	2016-05-01 to 2017-04-30	2016-05-01 to 2017-04-30	2016-05-01 to 2017-04-30	2016-05-01 to 2017-04-30	2016-05-01 to 2017-04-30	As at 2017-04-30	2016-05-01 to 2017-04-30	2016-05-01 to 2017-04-30	As at 2017-04-30	2016-05-01 to 2017-04-30	2016-05-01 to 2017-04-30	As at 2017-04-30	2016-05-01 to 2017-04-30	As at 2017-04-30	As at 2017-04-30	As at 2017-04-30	As at 2017-04-30	As at 2017-04-30	As at 2017-04-30	As at 2017-04-30	As at 2017-04-30	2016-05-01 to 2017-04-30	As at 2017-04-30	As at 2017-04-30	As at 2017-04-30	2016-05-01 to 2017-04-30	2016-05-01 to 2017-04-30	As at 2017-04-30	As at 2017-04-30	As at 2017-04-30	2016-05-01 to 2017-04-30	As at 2016-04-30	As at 2016-04-30	2015-05-01 to 2016-04-30	2015-05-01 to 2016-04-30	As at 2016-04-30	As at 2016-04-30	As at 2016-04-30	2015-05-01 to 2016-04-30	2015-05-01 to 2016-04-30	2015-05-01 to 2016-04-30	As at 2016-04-30	As at 2016-04-30	As at 2016-04-30	2015-05-01 to 2016-04-30	As at 2016-04-30	As at 2016-04-30	2015-05-01 to 2016-04-30	2015-05-01 to 2016-04-30	As at 2016-04-30	2015-05-01 to 2016-04-30	As at 2016-04-30	2015-05-01 to 2016-04-30	2015-05-01 to 2016-04-30	As at 2016-04-30	As at 2016-04-30	2015-05-01 to 2016-04-30	As at 2016-04-30	2015-05-01 to 2016-04-30	2015-05-01 to 2016-04-30	2015-05-01 to 2016-04-30	2015-05-01 to 2016-04-30	As at 2016-04-30	2015-05-01 to 2016-04-30	As at 2016-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30	As at 2015-04-30
Consolidated statement of changes in equity
Statement of changes in equity
Net assets	—	—	—	—	—	—	—	—	236,000 JPY	—	—	236,000 JPY	—	—	1,290,042,000 JPY	—	1,780,760,000 JPY	2,054,043,000 JPY	269,745,000 JPY	269,745,000 JPY	1,290,042,000 JPY	2,026,774,000 JPY	220,512,000 JPY	221,012,000 JPY	—	-274,000 JPY	-274,000 JPY	27,033,000 JPY	—	—	221,012,000 JPY	1,780,524,000 JPY	1,536,791,000 JPY	—	1,751,238,000 JPY	236,000 JPY	—	—	269,745,000 JPY	1,255,749,000 JPY	1,092,614,000 JPY	—	—	—	1,583,169,000 JPY	221,012,000 JPY	221,012,000 JPY	—	-202,000 JPY	1,092,614,000 JPY	—	—	236,000 JPY	—	-202,000 JPY	—	—	269,745,000 JPY	1,746,303,000 JPY	—	221,012,000 JPY	—	—	—	—	1,583,405,000 JPY	—	4,698,000 JPY	269,182,000 JPY	269,182,000 JPY	918,367,000 JPY	8,919,000 JPY	1,506,939,000 JPY	236,000 JPY	220,449,000 JPY	220,449,000 JPY	220,449,000 JPY	1,407,796,000 JPY	1,017,510,000 JPY	236,000 JPY	1,516,095,000 JPY	1,408,033,000 JPY	-202,000 JPY	918,367,000 JPY	-202,000 JPY
Changes during period
Issuance of new shares	—	—	—	JPY	—	—	—	—	—	—	—	—	—	—	—	JPY	—	—	—	—	—	—	—	—	JPY	—	—	—	—	JPY	—	—	—	—	—	—	—	—	—	—	—	1,125,000 JPY	562,000 JPY	562,000 JPY	—	—	—	1,125,000 JPY	—	—	—	562,000 JPY	—	—	—	1,125,000 JPY	562,000 JPY	—	—	—	—	—	—	562,000 JPY	1,125,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Dividends of surplus	—	—	—	-33,463,000 JPY	—	—	—	—	—	-33,463,000 JPY	-33,463,000 JPY	—	-33,463,000 JPY	—	—	-33,463,000 JPY	—	—	—	—	—	—	—	—	-33,463,000 JPY	—	—	—	—	-33,463,000 JPY	—	—	—	—	—	—	—	-28,658,000 JPY	—	—	—	-28,658,000 JPY	—	—	—	—	—	-28,658,000 JPY	—	—	-28,658,000 JPY	—	—	-28,658,000 JPY	—	-28,658,000 JPY	—	—	—	—	—	—	—	—	-28,658,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Profit (loss) attributable to owners of parent	—	—	—	314,506,000 JPY	—	—	—	—	—	314,506,000 JPY	—	—	—	—	—	314,506,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	266,897,000 JPY	—	—	—	—	—	—	—	—	—	—	—	266,897,000 JPY	—	—	—	—	—	—	—	—	—	—	266,897,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Net changes in items other than shareholders' equity	—	—	—	—	—	22,334,000 JPY	—	—	—	—	—	—	—	—	—	22,334,000 JPY	—	—	—	—	—	—	—	—	JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	-4,220,000 JPY	—	-4,220,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—
Total changes during period	-71,000 JPY	-71,000 JPY	JPY	280,470,000 JPY	JPY	22,334,000 JPY	JPY	JPY	—	281,042,000 JPY	197,427,000 JPY	—	197,427,000 JPY	-500,000 JPY	—	302,805,000 JPY	—	—	—	—	—	—	—	—	197,355,000 JPY	—	—	—	JPY	197,355,000 JPY	—	—	—	JPY	—	—	JPY	174,247,000 JPY	—	—	—	239,363,000 JPY	562,000 JPY	562,000 JPY	—	—	—	175,372,000 JPY	—	—	174,247,000 JPY	562,000 JPY	—	238,238,000 JPY	—	175,372,000 JPY	562,000 JPY	—	—	JPY	—	JPY	JPY	562,000 JPY	235,142,000 JPY	—	-4,220,000 JPY	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—	—