Annual report
1449.TEDINET S100VI6T
Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 85
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.1bn | 2024-01-01 → 2024-12-31 | Standalone | Net sales |
| Revenue | ¥1.3bn | 2023-01-01 → 2023-12-31 | Standalone | Net sales |
| Revenue | ¥1.6bn | 2022-01-01 → 2022-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.7bn | 2021-01-01 → 2021-12-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.5bn | 2020-01-01 → 2020-12-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥64m | 2024-01-01 → 2024-12-31 | Standalone | Operating income |
| Operating income | −¥50m | 2023-01-01 → 2023-12-31 | Standalone | Operating income |
| Ordinary income | −¥62m | 2024-01-01 → 2024-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥46m | 2023-01-01 → 2023-12-31 | Standalone | Ordinary income |
| Ordinary income | −¥24m | 2022-01-01 → 2022-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥66m | 2021-01-01 → 2021-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥58m | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥54m | 2024-01-01 → 2024-12-31 | Standalone | Income before income taxes |
| Profit before tax | −¥49m | 2023-01-01 → 2023-12-31 | Standalone | Income before income taxes |
| Net income | −¥8m | 2024-01-01 → 2024-12-31 | Standalone | Profit loss |
| Net income | −¥64m | 2023-01-01 → 2023-12-31 | Standalone | Profit loss |
| Net income | −¥18m | 2022-01-01 → 2022-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥43m | 2021-01-01 → 2021-12-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥41m | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥735m | at 2024-12-31 | Standalone | Assets |
| Total assets | ¥688m | at 2023-12-31 | Standalone | Assets |
| Total assets | ¥817m | at 2022-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥726m | at 2021-12-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥561m | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥474m | at 2024-12-31 | Standalone | Liabilities |
| Total liabilities | ¥419m | at 2023-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥261m | at 2024-12-31 | Standalone | Net assets |
| Net assets / equity | ¥269m | at 2023-12-31 | Standalone | Net assets |
| Net assets / equity | ¥333m | at 2022-12-31d | Standalone | Net assets |
| Net assets / equity | ¥362m | at 2021-12-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥334m | at 2020-12-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥121m | at 2024-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥52m | at 2023-12-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥121m | at 2024-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥52m | at 2023-12-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥83m | at 2022-12-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥125m | at 2021-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥169m | at 2020-12-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥3m | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥12m | 2023-01-01 → 2023-12-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥19m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥21m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥70m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥25m | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥6m | 2023-01-01 → 2023-12-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥175m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥146m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥40m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥41m | 2024-01-01 → 2024-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥38m | 2023-01-01 → 2023-12-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥153m | 2022-01-01 → 2022-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥123m | 2021-01-01 → 2021-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥36m | 2020-01-01 → 2020-12-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-3.71 | 2024-01-01 → 2024-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-29.94 | 2023-01-01 → 2023-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-8.39 | 2022-01-01 → 2022-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥20.35 | 2021-01-01 → 2021-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥19.15 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥5 | 2021-01-01 → 2021-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥7 | 2020-01-01 → 2020-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥122.69 | at 2024-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥126.4 | at 2023-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥156.34 | at 2022-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥170.06 | at 2021-12-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥156.71 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 35.6% | at 2024-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 39.1% | at 2023-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 40.8% | at 2022-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.9% | at 2021-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 59.5% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -3.0% | 2024-01-01 → 2024-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -21.2% | 2023-01-01 → 2023-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -5.1% | 2022-01-01 → 2022-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 12.5% | 2021-01-01 → 2021-12-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 13.0% | 2020-01-01 → 2020-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 2,130,000 | at 2024-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,130,000 | at 2023-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,130,000 | at 2022-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,130,000 | at 2021-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,130,000 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 41 | at 2024-12-31 | Standalone | Number of employees |
| Employees | 52 | at 2023-12-31 | Standalone | Number of employees |
| Employees | 66 | at 2022-12-31d | Standalone | Number of employees |
| Employees | 72 | at 2021-12-31d | Standalone | Number of employees |
| Employees | 64 | at 2020-12-31d | Standalone | Number 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 · 67
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2024-01-01 → 2024-12-31 | ¥318,000 |
| Reconciling Itemsreconciling | depreciation | 2024-01-01 → 2024-12-31 | ¥1m |
| Reconciling Itemsreconciling | revenue | 2024-01-01 → 2024-12-31 | −¥9m |
| Reconciling Itemsreconciling | revenue intersegment | 2024-01-01 → 2024-12-31 | −¥9m |
| Reconciling Itemsreconciling | segment assets | at 2024-12-31 | ¥185m |
| Reconciling Itemsreconciling | segment profit | 2024-01-01 → 2024-12-31 | −¥130m |
| Construction Material Salesreportable segment | capex | 2024-01-01 → 2024-12-31 | ¥16,000 |
| Construction Material Salesreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥69,000 |
| Construction Material Salesreportable segment | employees | at 2024-12-31 | 1 pure |
| Construction Material Salesreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥96m |
| Construction Material Salesreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥96m |
| Construction Material Salesreportable segment | segment assets | at 2024-12-31 | ¥20m |
| Construction Material Salesreportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥6m |
| General Renovation Workreportable segment | capex | 2024-01-01 → 2024-12-31 | ¥26,000 |
| General Renovation Workreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥165,000 |
| General Renovation Workreportable segment | employees | at 2024-12-31 | 7 pure |
| General Renovation Workreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥188m |
| General Renovation Workreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥188m |
| General Renovation Workreportable segment | segment assets | at 2024-12-31 | ¥34m |
| General Renovation Workreportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥28m |
| Outer Wall Renovation Workreportable segment | capex | 2024-01-01 → 2024-12-31 | ¥531,000 |
| Outer Wall Renovation Workreportable segment | depreciation | 2024-01-01 → 2024-12-31 | ¥29m |
| Outer Wall Renovation Workreportable segment | employees | at 2024-12-31 | 22 pure |
| Outer Wall Renovation Workreportable segment | revenue | 2024-01-01 → 2024-12-31 | ¥839m |
| Outer Wall Renovation Workreportable segment | revenue external | 2024-01-01 → 2024-12-31 | ¥830m |
| Outer Wall Renovation Workreportable segment | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥9m |
| Outer Wall Renovation Workreportable segment | segment assets | at 2024-12-31 | ¥497m |
| Outer Wall Renovation Workreportable segment | segment profit | 2024-01-01 → 2024-12-31 | ¥31m |
| —segment total | capex | 2024-01-01 → 2024-12-31 | ¥575,000 |
| —segment total | depreciation | 2024-01-01 → 2024-12-31 | ¥29m |
| —segment total | revenue | 2024-01-01 → 2024-12-31 | ¥1.1bn |
| —segment total | revenue external | 2024-01-01 → 2024-12-31 | ¥1.1bn |
| —segment total | revenue intersegment | 2024-01-01 → 2024-12-31 | ¥9m |
| —segment total | segment assets | at 2024-12-31 | ¥550m |
| —segment total | segment profit | 2024-01-01 → 2024-12-31 | ¥66m |
| Reconciling Itemsreconciling | capex | 2023-01-01 → 2023-12-31 | ¥921,000 |
| Reconciling Itemsreconciling | depreciation | 2023-01-01 → 2023-12-31 | ¥1m |
| Reconciling Itemsreconciling | revenue | 2023-01-01 → 2023-12-31 | −¥6m |
| Reconciling Itemsreconciling | revenue intersegment | 2023-01-01 → 2023-12-31 | −¥6m |
| Reconciling Itemsreconciling | segment assets | at 2023-12-31 | ¥113m |
| Reconciling Itemsreconciling | segment profit | 2023-01-01 → 2023-12-31 | −¥123m |
| Construction Material Salesreportable segment | capex | 2023-01-01 → 2023-12-31 | ¥70,000 |
| Construction Material Salesreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥185,000 |
| Construction Material Salesreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥63m |
| Construction Material Salesreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥63m |
| Construction Material Salesreportable segment | segment assets | at 2023-12-31 | ¥7m |
| Construction Material Salesreportable segment | segment profit | 2023-01-01 → 2023-12-31 | −¥1m |
| General Renovation Workreportable segment | capex | 2023-01-01 → 2023-12-31 | ¥144,000 |
| General Renovation Workreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥369,000 |
| General Renovation Workreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥143m |
| General Renovation Workreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥143m |
| General Renovation Workreportable segment | segment assets | at 2023-12-31 | ¥17m |
| General Renovation Workreportable segment | segment profit | 2023-01-01 → 2023-12-31 | ¥1m |
| Outer Wall Renovation Workreportable segment | capex | 2023-01-01 → 2023-12-31 | ¥2m |
| Outer Wall Renovation Workreportable segment | depreciation | 2023-01-01 → 2023-12-31 | ¥31m |
| Outer Wall Renovation Workreportable segment | revenue | 2023-01-01 → 2023-12-31 | ¥1.1bn |
| Outer Wall Renovation Workreportable segment | revenue external | 2023-01-01 → 2023-12-31 | ¥1.1bn |
| Outer Wall Renovation Workreportable segment | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥6m |
| Outer Wall Renovation Workreportable segment | segment assets | at 2023-12-31 | ¥551m |
| Outer Wall Renovation Workreportable segment | segment profit | 2023-01-01 → 2023-12-31 | ¥73m |
| —segment total | capex | 2023-01-01 → 2023-12-31 | ¥2m |
| —segment total | depreciation | 2023-01-01 → 2023-12-31 | ¥31m |
| —segment total | revenue | 2023-01-01 → 2023-12-31 | ¥1.3bn |
| —segment total | revenue external | 2023-01-01 → 2023-12-31 | ¥1.3bn |
| —segment total | revenue intersegment | 2023-01-01 → 2023-12-31 | ¥6m |
| —segment total | segment assets | at 2023-12-31 | ¥575m |
| —segment total | segment profit | 2023-01-01 → 2023-12-31 | ¥73m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 852
| Item | Context | Value | Unit |
|---|---|---|---|
| Raw materials and supplies | CurrentYearInstant_NonConsolidatedMember | 66158000 | JPY |
| Costs on uncompleted construction contracts cns | Prior1YearInstant_NonConsolidatedMember | 12897000 | JPY |
| Costs on uncompleted construction contracts cns | CurrentYearInstant_NonConsolidatedMember | 9013000 | JPY |
| Prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 8927000 | JPY |
| Prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 9780000 | JPY |
| Other ca | Prior1YearInstant_NonConsolidatedMember | 8104000 | JPY |
| Other ca | CurrentYearInstant_NonConsolidatedMember | 4203000 | JPY |
| Current assets | Prior1YearInstant_NonConsolidatedMember | 267626000 | JPY |
| Current assets | CurrentYearInstant_NonConsolidatedMember | 318088000 | JPY |
| Buildings and structures | Prior1YearInstant_NonConsolidatedMember | 200153000 | JPY |
| Buildings and structures | CurrentYearInstant_NonConsolidatedMember | 199060000 | JPY |
| Accumulated depreciation buildings and structures | Prior1YearInstant_NonConsolidatedMember | -34541000 | JPY |
| Accumulated depreciation buildings and structures | CurrentYearInstant_NonConsolidatedMember | -41267000 | JPY |
| Buildings and structures net | Prior1YearInstant_NonConsolidatedMember | 165611000 | JPY |
| Buildings and structures net | CurrentYearInstant_NonConsolidatedMember | 157792000 | JPY |
| Machinery equipment and vehicles | Prior1YearInstant_NonConsolidatedMember | 151128000 | JPY |
| Machinery equipment and vehicles | CurrentYearInstant_NonConsolidatedMember | 151128000 | JPY |
| Accumulated depreciation machinery equipment and vehicles | Prior1YearInstant_NonConsolidatedMember | -33977000 | JPY |
| Accumulated depreciation machinery equipment and vehicles | CurrentYearInstant_NonConsolidatedMember | -52711000 | JPY |
| Machinery equipment and vehicles net | Prior1YearInstant_NonConsolidatedMember | 117150000 | JPY |
| Machinery equipment and vehicles net | CurrentYearInstant_NonConsolidatedMember | 98416000 | JPY |
| Tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | 45702000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | 46595000 | JPY |
| Accumulated depreciation tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | -40731000 | JPY |
| Accumulated depreciation tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | -43316000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant_NonConsolidatedMember | 4970000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant_NonConsolidatedMember | 3278000 | JPY |
| Lease assets ppe | Prior1YearInstant_NonConsolidatedMember | 10814000 | JPY |
| Lease assets ppe | CurrentYearInstant_NonConsolidatedMember | 10814000 | JPY |
| Accumulated depreciation lease assets ppe | Prior1YearInstant_NonConsolidatedMember | -5237000 | JPY |
| Accumulated depreciation lease assets ppe | CurrentYearInstant_NonConsolidatedMember | -6401000 | JPY |
| Lease assets net ppe | Prior1YearInstant_NonConsolidatedMember | 5576000 | JPY |
| Lease assets net ppe | CurrentYearInstant_NonConsolidatedMember | 4412000 | JPY |
| Land | Prior1YearInstant_NonConsolidatedMember | 92005000 | JPY |
| Land | CurrentYearInstant_NonConsolidatedMember | 74883000 | JPY |
| Property plant and equipment | Prior1YearInstant_NonConsolidatedMember | 385314000 | JPY |
| Property plant and equipment | CurrentYearInstant_NonConsolidatedMember | 338784000 | JPY |
| Lease and guarantee deposits | Prior1YearInstant_NonConsolidatedMember | 7256000 | JPY |
| Lease and guarantee deposits | CurrentYearInstant_NonConsolidatedMember | 8392000 | JPY |
| Insurance funds | Prior1YearInstant_NonConsolidatedMember | 12253000 | JPY |
| Insurance funds | CurrentYearInstant_NonConsolidatedMember | 13616000 | JPY |
| Long term prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 14141000 | JPY |
| Long term prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 8268000 | JPY |
| Deferred tax assets | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Deferred tax assets | CurrentYearInstant_NonConsolidatedMember | 46657000 | JPY |
| Other ioa | Prior1YearInstant_NonConsolidatedMember | 1250000 | JPY |
| Other ioa | CurrentYearInstant_NonConsolidatedMember | 1250000 | JPY |
| Investments and other assets | Prior1YearInstant_NonConsolidatedMember | 34902000 | JPY |
| Investments and other assets | CurrentYearInstant_NonConsolidatedMember | 78184000 | JPY |
| Noncurrent assets | Prior1YearInstant_NonConsolidatedMember | 420216000 | JPY |
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 · 13 of 13 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |