<Price Revised> Three Izakaya Near Major Stations in Tokyo (Tokyo, Share Transfer)

- Business Model - Business Overview We operate three street-level restaurants near major stations in Tokyo. We operated five stores through the previous period, but during that period we closed a store affected by a disaster (with approx. ¥25 million in insurance proceeds recognized this period) and transferred a loss-making store on December 31, 2024. - Product and Service Features Two stores are neo-style popular taverns built on the concept of "wagyu" x "wine" x "popular tavern," offering Kobe beef and A4-A5 Japanese black wagyu dishes alongside a casual, izakaya-style wine experience. The other store, having changed its format, is a popular tavern where guests can enjoy "yakitori" and "grilled pork" made with a "proprietary house sauce." - Customer and Client Features The main customers are men and women in their 20s to 50s. - Employee and Organizational Features 7 full-time employees and approximately 16 part-time staff. Each store has an established operating structure with a manager, kitchen staff, and so on, allowing for a smooth handover even with a change of ownership.

750万円〜1,000万円

--〜--

--〜--

1,000万円〜3,000万円

会社譲渡

23

その他

■希望売却価格 4,000万円(別途対象会社から退職金等4,000万円)→4,000万円(別途対象会社から退職金等1,500万円)《価格変更》 ■売却形式 株式譲渡 ■売却理由 選択と集中 ■財務情報 【2024年10月期】(赤字店舗含む5店) ・売上高：198,441千円 ・売上原価：57,187千円 ・営業利益：▲10,719千円 ・経常利益：▲9,892千円 ・修正EBITDA：9,908千円 ・3店舗利益：17,253千円 ・純資産：576千円 ※役員賞与：5,000千円、人件費：59,847千円、広告宣伝費：11,377千円、地代家賃：35,700千円、水道光熱費：6,213千円、減価償却費：10,710千円、管理費：4,090千円、現金預金：71,739千円、金融機関借入金：146,987千円、有形固定資産：47,627千円 【2024年11月～2025年7月までの9か月間累計】 ・売上高：112,070千円 ・売上原価：30,945千円 ・営業利益：5,202千円 ・経常利益：16,717千円 ・修正EBITDA：18,120千円 ・3店舗利益：14,521千円 ・純資産：12,956千円 ※人件費：31,831千円、広告宣伝費：6,464千円、地代家賃：20,381千円、水道光熱費：4,111千円、減価償却費：1,403千円、現金預金：68,606千円、金融機関借入金：126,134千円、有形固定資産：43,199千円