Worth reading
59In focus
0–100. This measures how worthwhile something is to read, not how good or bad the company is.Direction
Improvement
Direction inferred from the company’s description.Scale
425
¥ million (estimated amount)Wording
Conditional
How definitive the wording is.This transaction
Acquisition of shares (making the company a subsidiary)Counterparty西本 誠
Disclosing companyf-code Inc.
The voting-rights ratio is the share of the votes exercisable at a shareholders’ meeting that will be held after this transaction.
TimelineThe spacing between the points is proportional to the actual number of days.15 days from 決議 to 実行.White points represent dates designated as scheduled dates in the document.
Target company
グロースエンジニアリング事業
Location Shibuya, TokyoShare capital ¥3 millionDate of incorporation 2018 年４月 13 日
Net Sales199 百万円（2024 年３月期（見込））
Operating profit31 百万円（2024 年３月期（見込））
Net income for the current fiscal year16 百万円（2024 年３月期（見込））
Net assets77 百万円（2024 年３月期（見込））
Consideration and expenses
Acquisition priceラグナロク株式会社の普通株式 420 百万円、合計425 百万円（概算額）。業績に応じた追加対価の支払いまたは取得対価の減額調整の可能性あり
Expenses other than the acquisition priceアドバイザリー費用等 5 百万円（概算額）
Goodwill amountのれん及びその他の無形固定資産等の計上額は現在精査中。具体的金額・償却期間はNot disclosed
Goodwill is the amount paid in excess of the acquired company's net assets.Impact on Business Performance
2024年12月期の連結業績予想に与える影響は現在精査中であり、株式取得完了後に判明次第速やかに知らせる
| Item | Details |
|---|---|
| Transaction name | Acquisition of shares (making the company a subsidiary) |
| Counterparty name | 西本 誠 |
| Name of the Subject Company | ラグナロク株式会社 |
| Business Description of the Subject Company | グロースエンジニアリング事業 |
| Location of the Subject Company | Shibuya, Tokyo |
| Capital Stock of the Subject Company | ¥3 million |
| Date of Establishment of the Subject Company | 2018 年４月 13 日 |
| Net Sales of the Subject Company | 199 百万円（2024 年３月期（見込）） |
| Operating Profit of the Subject Company | 31 百万円（2024 年３月期（見込）） |
| Net Income of the Subject Company | 16 百万円（2024 年３月期（見込）） |
| Net Assets of the Subject Company | 77 百万円（2024 年３月期（見込）） |
| Acquisition price | ラグナロク株式会社の普通株式 420 百万円、合計425 百万円（概算額）。業績に応じた追加対価の支払いまたは取得対価の減額調整の可能性あり |
| Expenses other than the acquisition price | アドバイザリー費用等 5 百万円（概算額） |
| Number of shares acquired | 300 shares (number of voting rights: 300) |
| Voting rights ownership percentage | Before 0.0％ → after 100.0％ |
| Goodwill amount | のれん及びその他の無形固定資産等の計上額は現在精査中。具体的金額・償却期間はNot disclosed |
| Impact on Business Performance | 2024年12月期の連結業績予想に与える影響は現在精査中であり、株式取得完了後に判明次第速やかに知らせる |
| Date of board resolution | 2024 年３月 17 日 |
| Contract Date | 2024 年３月 18 日（予定） |
| Execution Date / Effective Date | 2024 年４月１日（予定） |
Items this document does not state (12)
Type of ConsiderationMerger ratio/share exchange ratioTender offer priceMinimum number of shares to be purchasedTender offer periodFunding arrangementsAmount of extraordinary income (loss)Valuation methodologyIndependent valuation institutionSpecial CommitteeConditions Precedent to ExecutionManagement structure after acquisition
These are items the company does not state in this document. We do not leave them blank, nor fill them in from other sources or by inference.
The reasons the company gives
The company's own explanation, not something inferred from the numbers.ラグナロク社のグロースエンジニアリングのノウハウや技術を活用し、顧客企業へのDX推進と当社CX SaaSの機能開発を強化するため。これにより、収益性や競争力を高め、顧客価値を最大化すると判断している。
How to read this page
This is not the documentKomori reads the disclosure the company filed and writes this summary. Figures are as stated by the company and are not audited.
Weight is not a verdictIt measures how much this changes what the company had already told the market. It is not a view on the shares.
Corrections happenIf the company reissues this disclosure, the page is rebuilt from the corrected version and the revision number moves up.