| SCHEDULE OF PROPERTY AND EQUIPMENT, NET |
The
changes in property and equipment, net are as follows:
SCHEDULE
OF PROPERTY AND EQUIPMENT, NET
| | |
Land | | |
Buildings | | |
Leasehold improvement | | |
Machinery and equipment | | |
Vehicles | | |
Total | |
| | |
JPY’000 | |
| At cost | |
| 440,389 | | |
| 191,076 | | |
| 412,394 | | |
| 265,690 | | |
| 11,600 | | |
| 1,321,149 | |
| Accumulated depreciation | |
| — | | |
| (22,011 | ) | |
| (120,797 | ) | |
| (123,008 | ) | |
| (8,299 | ) | |
| (274,115 | ) |
| Balance as of June 30, 2024 | |
| 440,389 | | |
| 169,065 | | |
| 291,597 | | |
| 142,682 | | |
| 3,301 | | |
| 1,047,034 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Change in carrying amounts: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Addition | |
| — | | |
| — | | |
| 21,382 | | |
| 950 | | |
| 23,745 | | |
| 46,077 | |
| Depreciation | |
| — | | |
| (5,620 | ) | |
| (30,132 | ) | |
| (31,721 | ) | |
| (2,280 | ) | |
| (69,753 | ) |
| Disposal/Written-off | |
| — | | |
| — | | |
| (33,950 | ) | |
| — | | |
| — | | |
| (33,950 | ) |
| Total change in carrying amounts | |
| — | | |
| (5,620 | ) | |
| (42,700 | ) | |
| (30,771 | ) | |
| 21,465 | | |
| (57,626 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| At cost | |
| 440,389 | | |
| 191,076 | | |
| 391,500 | | |
| 266,640 | | |
| 35,345 | | |
| 1,324,950 | |
| Accumulated depreciation | |
| — | | |
| (27,631 | ) | |
| (142,603 | ) | |
| (154,729 | ) | |
| (10,579 | ) | |
| (335,542 | ) |
| Balance as of June 30, 2025 | |
| 440,389 | | |
| 163,445 | | |
| 248,897 | | |
| 111,911 | | |
| 24,766 | | |
| 989,408 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Change in carrying amounts: | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Addition | |
| — | | |
| — | | |
| 45,455 | | |
| 3,640 | | |
| — | | |
| 49,095 | |
| Depreciation | |
| — | | |
| (3,746 | ) | |
| (27,835 | ) | |
| (30,428 | ) | |
| (5,009 | ) | |
| (67,018 | ) |
| Disposal/Written-off | |
| (440,389 | ) | |
| (159,699 | ) | |
| (38,620 | ) | |
| (5,789 | ) | |
| — | | |
| (644,497 | ) |
| Total change in carrying amounts | |
| (440,389 | ) | |
| (163,445 | ) | |
| (21,000 | ) | |
| (32,577 | ) | |
| (5,009 | ) | |
| (662,420 | ) |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| At cost | |
| — | | |
| — | | |
| 378,914 | | |
| 258,736 | | |
| 33,200 | | |
| 670,850 | |
| Accumulated depreciation | |
| — | | |
| — | | |
| (151,017 | ) | |
| (179,402 | ) | |
| (13,443 | ) | |
| (343,862 | ) |
| Balance as of June 30, 2026 | |
| — | | |
| — | | |
| 227,897 | | |
| 79,334 | | |
| 19,757 | | |
| 326,988 | |
| | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| Balance as of June 30, 2026 (US$’000) | |
| — | | |
| — | | |
| 1,401 | | |
| 488 | | |
| 122 | | |
| 2,011 | |
|