Annual report

Period2022-02-01 → 2023-01-31
Filed2023-05-09
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100QO52. Amended by S100QP5B (2023-05-09).

Key figures · 152
MetricValuePeriodScopeSource row
Revenue¥5.5bn2022-02-01 → 2023-01-31Cons.Net sales
Revenue¥6.0bn2021-02-01 → 2022-01-31Cons.Net sales
Revenue¥3.7bn2020-02-01 → 2021-01-31dCons.Net sales (5-year summary)
Revenue¥3.4bn2019-02-01 → 2020-01-31dCons.Net sales (5-year summary)
Revenue¥4.9bn2018-02-01 → 2019-01-31dCons.Net sales (5-year summary)
Operating income−¥216m2022-02-01 → 2023-01-31Cons.Operating income
Operating income¥489m2021-02-01 → 2022-01-31Cons.Operating income
Ordinary income−¥95m2022-02-01 → 2023-01-31Cons.Ordinary income
Ordinary income¥721m2021-02-01 → 2022-01-31Cons.Ordinary income
Ordinary income¥213m2020-02-01 → 2021-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥97m2019-02-01 → 2020-01-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥495m2018-02-01 → 2019-01-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥95m2022-02-01 → 2023-01-31Cons.Income before income taxes
Profit before tax¥2.0bn2021-02-01 → 2022-01-31Cons.Income before income taxes
Net income (owners)−¥64m2022-02-01 → 2023-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥1.4bn2021-02-01 → 2022-01-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥143m2020-02-01 → 2021-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥60m2019-02-01 → 2020-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥622m2018-02-01 → 2019-01-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥64m2022-02-01 → 2023-01-31Cons.Profit loss
Net income¥1.4bn2021-02-01 → 2022-01-31Cons.Profit loss
Total assets¥8.4bnat 2023-01-31Cons.Assets
Total assets¥9.0bnat 2022-01-31Cons.Assets
Total assets¥6.0bnat 2021-01-31dCons.Total assets (5-year summary)
Total assets¥4.9bnat 2020-01-31dCons.Total assets (5-year summary)
Total assets¥4.6bnat 2019-01-31dCons.Total assets (5-year summary)
Total liabilities¥4.0bnat 2023-01-31Cons.Liabilities
Total liabilities¥4.7bnat 2022-01-31Cons.Liabilities
Net assets / equity¥4.4bnat 2023-01-31Cons.Net assets
Net assets / equity¥4.3bnat 2022-01-31Cons.Net assets
Net assets / equity¥2.6bnat 2021-01-31dCons.Net assets
Net assets / equity¥2.5bnat 2020-01-31dCons.Net assets (5-year summary)
Net assets / equity¥2.6bnat 2019-01-31dCons.Net assets (5-year summary)
Cash and deposits¥1.3bnat 2023-01-31Cons.Cash and deposits
Cash and deposits¥2.1bnat 2022-01-31Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2023-01-31Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2022-01-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2021-01-31dCons.Cash and cash equivalents
Cash & equivalents¥939mat 2020-01-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.0bnat 2019-01-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥355m2022-02-01 → 2023-01-31Cons.Net cash provided by used in operating activities
Operating cash flow¥538m2021-02-01 → 2022-01-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥109m2020-02-01 → 2021-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥154m2019-02-01 → 2020-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.8bn2018-02-01 → 2019-01-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥515m2022-02-01 → 2023-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥33m2021-02-01 → 2022-01-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥101m2020-02-01 → 2021-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.5bn2019-02-01 → 2020-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥298m2018-02-01 → 2019-01-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥85m2022-02-01 → 2023-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥250m2021-02-01 → 2022-01-31Cons.Net cash provided by used in financing activities
Financing cash flow¥638m2020-02-01 → 2021-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.6bn2019-02-01 → 2020-01-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥777m2018-02-01 → 2019-01-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-7.332022-02-01 → 2023-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥165.482021-02-01 → 2022-01-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥17.332020-02-01 → 2021-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.292019-02-01 → 2020-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥75.252018-02-01 → 2019-01-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥162.732021-02-01 → 2022-01-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥75.242018-02-01 → 2019-01-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥493.05at 2023-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥493.97at 2022-01-31Cons.Net assets per share (5-year summary)
Net assets per share¥315.08at 2021-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥308.57at 2020-01-31dCons.Net assets per share (5-year summary)
Net assets per share¥317.49at 2019-01-31dCons.Net assets per share (5-year summary)
Equity ratio51.8%at 2023-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio47.6%at 2022-01-31Cons.Equity to asset ratio (5-year summary)
Equity ratio43.0%at 2021-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio51.4%at 2020-01-31dCons.Equity to asset ratio (5-year summary)
Equity ratio57.2%at 2019-01-31dCons.Equity to asset ratio (5-year summary)
ROE-1.5%2022-02-01 → 2023-01-31Cons.Rate of return on equity (5-year summary)
ROE40.6%2021-02-01 → 2022-01-31Cons.Rate of return on equity (5-year summary)
ROE5.6%2020-02-01 → 2021-01-31dCons.Rate of return on equity (5-year summary)
ROE2.3%2019-02-01 → 2020-01-31dCons.Rate of return on equity (5-year summary)
ROE23.8%2018-02-01 → 2019-01-31dCons.Rate of return on equity (5-year summary)
Employees115at 2023-01-31Cons.Number of employees
Employees99at 2022-01-31Cons.Number of employees
Employees94at 2021-01-31dCons.Number of employees
Employees90at 2020-01-31dCons.Number of employees
Employees83at 2019-01-31dCons.Number of employees
Revenue¥4.5bn2022-02-01 → 2023-01-31StandaloneNet sales
Revenue¥5.1bn2021-02-01 → 2022-01-31StandaloneNet sales
Revenue¥3.4bn2020-02-01 → 2021-01-31dStandaloneNet sales (5-year summary)
Revenue¥3.3bn2019-02-01 → 2020-01-31dStandaloneNet sales (5-year summary)
Revenue¥4.8bn2018-02-01 → 2019-01-31dStandaloneNet sales (5-year summary)
Operating income−¥303m2022-02-01 → 2023-01-31StandaloneOperating income
Operating income¥463m2021-02-01 → 2022-01-31StandaloneOperating income
Ordinary income−¥174m2022-02-01 → 2023-01-31StandaloneOrdinary income
Ordinary income¥582m2021-02-01 → 2022-01-31StandaloneOrdinary income
Ordinary income¥213m2020-02-01 → 2021-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥106m2019-02-01 → 2020-01-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥507m2018-02-01 → 2019-01-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥174m2022-02-01 → 2023-01-31StandaloneIncome before income taxes
Profit before tax¥2.0bn2021-02-01 → 2022-01-31StandaloneIncome before income taxes
Net income−¥122m2022-02-01 → 2023-01-31StandaloneProfit loss
Net income¥1.4bn2021-02-01 → 2022-01-31StandaloneProfit loss
Net income¥128m2020-02-01 → 2021-01-31dStandaloneNet income loss (5-year summary)
Net income¥68m2019-02-01 → 2020-01-31dStandaloneNet income loss (5-year summary)
Net income¥633m2018-02-01 → 2019-01-31dStandaloneNet income loss (5-year summary)
Total assets¥8.1bnat 2023-01-31StandaloneAssets
Total assets¥8.5bnat 2022-01-31StandaloneAssets
Total assets¥6.0bnat 2021-01-31dStandaloneTotal assets (5-year summary)
Total assets¥4.9bnat 2020-01-31dStandaloneTotal assets (5-year summary)
Total assets¥4.5bnat 2019-01-31dStandaloneTotal assets (5-year summary)
Total liabilities¥3.8bnat 2023-01-31StandaloneLiabilities
Total liabilities¥4.2bnat 2022-01-31StandaloneLiabilities
Net assets / equity¥4.3bnat 2023-01-31StandaloneNet assets
Net assets / equity¥4.3bnat 2022-01-31StandaloneNet assets
Net assets / equity¥2.6bnat 2021-01-31dStandaloneNet assets
Net assets / equity¥2.6bnat 2020-01-31dStandaloneNet assets (5-year summary)
Net assets / equity¥2.6bnat 2019-01-31dStandaloneNet assets (5-year summary)
Cash and deposits¥980mat 2023-01-31StandaloneCash and deposits
Cash and deposits¥1.5bnat 2022-01-31StandaloneCash and deposits
EPS (basic)¥-13.872022-02-01 → 2023-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥163.932021-02-01 → 2022-01-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥15.582020-02-01 → 2021-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.312019-02-01 → 2020-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥76.552018-02-01 → 2019-01-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥161.212021-02-01 → 2022-01-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥76.542018-02-01 → 2019-01-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥202022-02-01 → 2023-01-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥162021-02-01 → 2022-01-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥162020-02-01 → 2021-01-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥162019-02-01 → 2020-01-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥152018-02-01 → 2019-01-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥485.62at 2023-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥493.01at 2022-01-31StandaloneNet assets per share (5-year summary)
Net assets per share¥315.66at 2021-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥310.89at 2020-01-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥318.8at 2019-01-31dStandaloneNet assets per share (5-year summary)
Equity ratio53.0%at 2023-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.0%at 2022-01-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio43.4%at 2021-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.9%at 2020-01-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.6%at 2019-01-31dStandaloneEquity to asset ratio (5-year summary)
ROE-2.8%2022-02-01 → 2023-01-31StandaloneRate of return on equity (5-year summary)
ROE40.3%2021-02-01 → 2022-01-31StandaloneRate of return on equity (5-year summary)
ROE5.0%2020-02-01 → 2021-01-31dStandaloneRate of return on equity (5-year summary)
ROE2.6%2019-02-01 → 2020-01-31dStandaloneRate of return on equity (5-year summary)
ROE25.5%2018-02-01 → 2019-01-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,990,200at 2023-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,750,400at 2022-01-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,355,600at 2021-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,355,600at 2020-01-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,355,600at 2019-01-31dStandaloneTotal number of issued shares (5-year summary)
Employees80at 2023-01-31StandaloneNumber of employees
Employees68at 2022-01-31StandaloneNumber of employees
Employees67at 2021-01-31dStandaloneNumber of employees
Employees67at 2020-01-31dStandaloneNumber of employees
Employees61at 2019-01-31dStandaloneNumber of employees

Periods use the dates stated in the filing. d = earlier-year period dated by calendar; v = that date confirmed by the company's own earlier filing.

Segments · 35
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2022-02-01 → 2023-01-31¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2023-01-3121 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2022-02-01 → 2023-01-31¥216m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2022-02-01 → 2023-01-31¥216m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2022-02-01 → 2023-01-31¥49m
Plant Dismantlingreportable segmentdepreciation2022-02-01 → 2023-01-31¥28m
Plant Dismantlingreportable segmentemployeesat 2023-01-3177 pure
Plant Dismantlingreportable segmentrevenue2022-02-01 → 2023-01-31¥5.2bn
Plant Dismantlingreportable segmentrevenue external2022-02-01 → 2023-01-31¥5.2bn
Plant Dismantlingreportable segmentsegment profit2022-02-01 → 2023-01-31¥840m
—segment totaldepreciation2022-02-01 → 2023-01-31¥28m
—segment totalrevenue2022-02-01 → 2023-01-31¥5.2bn
—segment totalrevenue external2022-02-01 → 2023-01-31¥5.2bn
—segment totalsegment profit2022-02-01 → 2023-01-31¥840m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-02-01 → 2023-01-31¥30m
Total Of Reportable Segments And Otherssegment totalrevenue2022-02-01 → 2023-01-31¥5.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-02-01 → 2023-01-31¥5.5bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-02-01 → 2023-01-31¥890m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2021-02-01 → 2022-01-31¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2021-02-01 → 2022-01-31¥230m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2021-02-01 → 2022-01-31¥230m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-02-01 → 2022-01-31¥56m
Plant Dismantlingreportable segmentdepreciation2021-02-01 → 2022-01-31¥131m
Plant Dismantlingreportable segmentrevenue2021-02-01 → 2022-01-31¥5.7bn
Plant Dismantlingreportable segmentrevenue external2021-02-01 → 2022-01-31¥5.7bn
Plant Dismantlingreportable segmentsegment profit2021-02-01 → 2022-01-31¥1.3bn
—segment totaldepreciation2021-02-01 → 2022-01-31¥131m
—segment totalrevenue2021-02-01 → 2022-01-31¥5.7bn
—segment totalrevenue external2021-02-01 → 2022-01-31¥5.7bn
—segment totalsegment profit2021-02-01 → 2022-01-31¥1.3bn
Total Of Reportable Segments And Otherssegment totaldepreciation2021-02-01 → 2022-01-31¥133m
Total Of Reportable Segments And Otherssegment totalrevenue2021-02-01 → 2022-01-31¥6.0bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-02-01 → 2022-01-31¥6.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-02-01 → 2022-01-31¥1.4bn
Plant Dismantlingreportable segmentemployeesat 2023-01-3164 pure

Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.

All source rows · 1,421
ItemContextValueUnit
LiabilitiesCurrentYearInstant4048540000JPY
Capital stockPrior1YearInstant696130000JPY
Capital stockCurrentYearInstant843176000JPY
Capital surplusPrior1YearInstant657100000JPY
Capital surplusCurrentYearInstant804146000JPY
Retained earningsPrior1YearInstant3232417000JPY
Retained earningsCurrentYearInstant3037498000JPY
Treasury stockPrior1YearInstant-200362000JPY
Treasury stockCurrentYearInstant-200362000JPY
Shareholders equityPrior1YearInstant4385286000JPY
Shareholders equityCurrentYearInstant4484458000JPY
Valuation difference on available for sale securitiesPrior1YearInstant-126562000JPY
Valuation difference on available for sale securitiesCurrentYearInstant-115477000JPY
Valuation and translation adjustmentsPrior1YearInstant-126562000JPY
Valuation and translation adjustmentsCurrentYearInstant-115477000JPY
Subscription rights to sharesPrior1YearInstant17974000JPY
Subscription rights to sharesCurrentYearInstant7548000JPY
Non controlling interestsPrior1YearInstant1763000JPY
Non controlling interestsCurrentYearInstant2589000JPY
Net assetsPrior1YearInstant4278461000JPY
Net assetsCurrentYearInstant4379118000JPY
Liabilities and net assetsPrior1YearInstant8953212000JPY
Liabilities and net assetsCurrentYearInstant8427659000JPY
Net sales of completed construction contracts cnsPrior1YearDuration5736886000JPY
Net sales of completed construction contracts cnsCurrentYearDuration5242436000JPY
Net sales of side line business cnsPrior1YearDuration229996000JPY
Net sales of side line business cnsCurrentYearDuration216292000JPY
Net salesPrior1YearDuration5966882000JPY
Net salesCurrentYearDuration5458728000JPY
Cost of sales of completed construction contracts cnsPrior1YearDuration4435425000JPY
Cost of sales of completed construction contracts cnsCurrentYearDuration4402007000JPY
Cost of sales on side line business cnsPrior1YearDuration174255000JPY
Cost of sales on side line business cnsCurrentYearDuration167070000JPY
Cost of salesPrior1YearDuration4609681000JPY
Cost of salesCurrentYearDuration4569077000JPY
Gross profit on completed construction contracts cnsPrior1YearDuration1301460000JPY
Gross profit on completed construction contracts cnsCurrentYearDuration840429000JPY
Gross profit on side line business cnsPrior1YearDuration55740000JPY
Gross profit on side line business cnsCurrentYearDuration49222000JPY
Gross profitPrior1YearDuration1357200000JPY
Gross profitCurrentYearDuration889651000JPY
Directors compensations sgaPrior1YearDuration87167000JPY
Directors compensations sgaCurrentYearDuration100566000JPY
Employees salaries and allowances sgacnsPrior1YearDuration184733000JPY
Employees salaries and allowances sgacnsCurrentYearDuration237050000JPY
Retirement benefit expenses sgaPrior1YearDuration9942000JPY
Retirement benefit expenses sgaCurrentYearDuration10294000JPY
Provision for directors retirement benefits sgaPrior1YearDuration-JPY
Provision for directors retirement benefits sgaCurrentYearDuration184987000JPY
Provision for shareholder benefit program sgaPrior1YearDuration13500000JPY

Every row of the EDINET CSV. Item names are the XBRL element names; filed text is kept in its original Japanese. Filed text is available on Plus and Pro.

Data checks · 24 of 24 passed
balance sheet identityconsolidated 2022-01-31pass rounding
balance sheet identityconsolidated 2023-01-31pass rounding
balance sheet identitynon_consolidated 2022-01-31pass rounding
balance sheet identitynon_consolidated 2023-01-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-01-31pass
statement vs summary · net assetsconsolidated 2022-01-31pass
statement vs summary · net assetsconsolidated 2023-01-31pass
statement vs summary · net assetsnon_consolidated 2021-01-31pass
statement vs summary · net assetsnon_consolidated 2022-01-31pass
statement vs summary · net assetsnon_consolidated 2023-01-31pass
statement vs summary · net income attributable to parentconsolidated 2021-02-01/2022-01-31pass
statement vs summary · net income attributable to parentconsolidated 2022-02-01/2023-01-31pass
statement vs summary · operating cash flowconsolidated 2021-02-01/2022-01-31pass
statement vs summary · operating cash flowconsolidated 2022-02-01/2023-01-31pass
statement vs summary · revenueconsolidated 2021-02-01/2022-01-31pass
statement vs summary · revenueconsolidated 2022-02-01/2023-01-31pass
statement vs summary · revenuenon_consolidated 2021-02-01/2022-01-31pass
statement vs summary · revenuenon_consolidated 2022-02-01/2023-01-31pass
statement vs summary · total assetsconsolidated 2022-01-31pass
statement vs summary · total assetsconsolidated 2023-01-31pass
statement vs summary · total assetsnon_consolidated 2022-01-31pass
statement vs summary · total assetsnon_consolidated 2023-01-31pass