Annual report

Period2022-04-01 → 2023-03-31
Filed2025-08-07
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100R6QC. Amended by S100WHQD (2025-08-07).

Key figures · 132
MetricValuePeriodScopeSource row
Revenue¥113m2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥263m2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥1.3bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥2.3bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥2.3bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Operating income−¥443m2022-04-01 → 2023-03-31Cons.Operating income
Operating income−¥452m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income−¥426m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income−¥920m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income−¥1.1bn2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥394m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥898m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥375m2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax−¥987m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)−¥440m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥993m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.3bn2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥455m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥1.0bn2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥440m2022-04-01 → 2023-03-31Cons.Profit loss
Net income−¥993m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥424mat 2023-03-31Cons.Assets
Total assets¥1.1bnat 2022-03-31Cons.Assets
Total assets¥1.5bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥2.5bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥2.6bnat 2019-03-31dCons.Total assets (5-year summary)
Total liabilities¥166mat 2023-03-31Cons.Liabilities
Total liabilities¥426mat 2022-03-31Cons.Liabilities
Net assets / equity¥258mat 2023-03-31Cons.Net assets
Net assets / equity¥714mat 2022-03-31Cons.Net assets
Net assets / equity¥1.3bnat 2021-03-31dCons.Net assets
Net assets / equity¥906mat 2020-03-31dCons.Net assets (5-year summary)
Net assets / equity¥602mat 2019-03-31dCons.Net assets (5-year summary)
Cash and deposits¥67mat 2023-03-31Cons.Cash and deposits
Cash and deposits¥92mat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥67mat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥92mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥770mat 2021-03-31dCons.Cash and cash equivalents
Cash & equivalents¥713mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥398mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥58m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.2bn2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥545m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥233m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥547m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥20m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥14m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥395m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥13m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥529m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥62m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥532m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥997m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥535m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥152m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-1.72022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.952021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.782020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.112019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-8.82018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥0.96at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥2.66at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥5.06at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥5.22at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥4.88at 2019-03-31dCons.Net assets per share (5-year summary)
Equity ratio58.5%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio60.3%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio85.5%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio35.2%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio23.2%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Employees19at 2023-03-31Cons.Number of employees
Employees19at 2022-03-31Cons.Number of employees
Employees23at 2021-03-31dCons.Number of employees
Employees81at 2020-03-31dCons.Number of employees
Employees75at 2019-03-31dCons.Number of employees
Revenue¥1m2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥29m2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥150m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥240m2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income−¥299m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income−¥367m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income−¥346m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income−¥869m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income−¥1.6bn2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥215m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥788m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥336m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax−¥1.3bn2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income−¥337m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income−¥1.3bn2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥1.5bn2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income−¥794m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income−¥1.0bn2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Total assets¥470mat 2023-03-31StandaloneAssets
Total assets¥1.1bnat 2022-03-31StandaloneAssets
Total assets¥1.8bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.3bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥90mat 2023-03-31StandaloneLiabilities
Total liabilities¥360mat 2022-03-31StandaloneLiabilities
Net assets / equity¥380mat 2023-03-31StandaloneNet assets
Net assets / equity¥733mat 2022-03-31StandaloneNet assets
Net assets / equity¥1.6bnat 2021-03-31dStandaloneNet assets
Net assets / equity¥1.4bnat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥43mat 2023-03-31StandaloneCash and deposits
Cash and deposits¥49mat 2022-03-31StandaloneCash and deposits
EPS (basic)¥-1.32022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.052021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-6.452020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.422019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-8.462018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥1.43at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥2.74at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥6.25at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥7.83at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥11.28at 2019-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio78.7%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.7%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio87.7%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.5%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.8%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued258,251,756at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued258,251,756at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued249,541,756at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued171,844,156at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued123,094,156at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees9at 2023-03-31StandaloneNumber of employees
Employees7at 2022-03-31StandaloneNumber of employees
Employees5at 2021-03-31dStandaloneNumber of employees
Employees4at 2020-03-31dStandaloneNumber of employees
Employees4at 2019-03-31dStandaloneNumber 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 · 68
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2022-04-01 → 2023-03-31¥11m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2022-04-01 → 2023-03-31¥769,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2023-03-31¥11m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2022-04-01 → 2023-03-31−¥13m
Otherother segmentsemployeesat 2023-03-312 pure
Reconciling Itemsreconcilingcapex2022-04-01 → 2023-03-31¥785,000
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥3m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31−¥355m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥316m
Automobile Workreportable segmentdepreciation2022-04-01 → 2023-03-31¥186,000
Automobile Workreportable segmentrevenue2022-04-01 → 2023-03-31¥46m
Automobile Workreportable segmentrevenue external2022-04-01 → 2023-03-31¥46m
Automobile Workreportable segmentsegment assetsat 2023-03-31¥11m
Automobile Workreportable segmentsegment profit2022-04-01 → 2023-03-31−¥39m
Construction Workreportable segmentcapex2022-04-01 → 2023-03-31¥680,000
Construction Workreportable segmentdepreciation2022-04-01 → 2023-03-31¥489,000
Construction Workreportable segmentemployeesat 2023-03-318 pure
Construction Workreportable segmentrevenue2022-04-01 → 2023-03-31¥41m
Construction Workreportable segmentrevenue external2022-04-01 → 2023-03-31¥41m
Construction Workreportable segmentsegment assetsat 2023-03-31¥610m
Construction Workreportable segmentsegment profit2022-04-01 → 2023-03-31−¥60m
Cosmetic Workreportable segmentdepreciation2022-04-01 → 2023-03-31¥40,000
Cosmetic Workreportable segmentrevenue2022-04-01 → 2023-03-31¥26m
Cosmetic Workreportable segmentrevenue external2022-04-01 → 2023-03-31¥26m
Cosmetic Workreportable segmentsegment assetsat 2023-03-31¥147m
Cosmetic Workreportable segmentsegment profit2022-04-01 → 2023-03-31−¥15m
—segment totalcapex2022-04-01 → 2023-03-31¥680,000
—segment totaldepreciation2022-04-01 → 2023-03-31¥717,000
—segment totalrevenue2022-04-01 → 2023-03-31¥113m
—segment totalrevenue external2022-04-01 → 2023-03-31¥113m
—segment totalsegment assetsat 2023-03-31¥768m
—segment totalsegment profit2022-04-01 → 2023-03-31−¥113m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2022-03-31¥24,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-04-01 → 2022-03-31−¥2,000
Reconciling Itemsreconcilingcapex2021-04-01 → 2022-03-31¥7m
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥3m
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥5m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥5m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥105m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥365m
Advertising Workreportable segmentrevenue2021-04-01 → 2022-03-31¥827,000
Advertising Workreportable segmentrevenue external2021-04-01 → 2022-03-31¥827,000
Advertising Workreportable segmentsegment profit2021-04-01 → 2022-03-31−¥2m
Automobile Workreportable segmentdepreciation2021-04-01 → 2022-03-31¥362,000
Automobile Workreportable segmentrevenue2021-04-01 → 2022-03-31¥69m
Automobile Workreportable segmentrevenue external2021-04-01 → 2022-03-31¥69m
Automobile Workreportable segmentsegment assetsat 2022-03-31¥21m
Automobile Workreportable segmentsegment profit2021-04-01 → 2022-03-31−¥12m
Construction Workreportable segmentcapex2021-04-01 → 2022-03-31¥270,000
Construction Workreportable segmentdepreciation2021-04-01 → 2022-03-31¥185,000
Construction Workreportable segmentrevenue2021-04-01 → 2022-03-31¥164m
Construction Workreportable segmentrevenue external2021-04-01 → 2022-03-31¥159m
Construction Workreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥5m
Construction Workreportable segmentsegment assetsat 2022-03-31¥753m
Construction Workreportable segmentsegment profit2021-04-01 → 2022-03-31−¥54m
Cosmetic Workreportable segmentcapex2021-04-01 → 2022-03-31¥122,000
Cosmetic Workreportable segmentdepreciation2021-04-01 → 2022-03-31¥40,000
Cosmetic Workreportable segmentrevenue2021-04-01 → 2022-03-31¥34m
Cosmetic Workreportable segmentrevenue external2021-04-01 → 2022-03-31¥34m
Cosmetic Workreportable segmentsegment assetsat 2022-03-31¥262m
Cosmetic Workreportable segmentsegment profit2021-04-01 → 2022-03-31−¥19m
—segment totalcapex2021-04-01 → 2022-03-31¥393,000
—segment totaldepreciation2021-04-01 → 2022-03-31¥588,000
—segment totalrevenue2021-04-01 → 2022-03-31¥267m
—segment totalrevenue external2021-04-01 → 2022-03-31¥263m
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥5m
—segment totalsegment assetsat 2022-03-31¥1.0bn
—segment totalsegment profit2021-04-01 → 2022-03-31−¥88m

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

All source rows · 1,364
ItemContextValueUnit
Accounts receivable otherPrior1YearInstant10222000JPY
Accounts receivable otherCurrentYearInstant6447000JPY
Suspense paymentsPrior1YearInstant720644000JPY
Suspense paymentsCurrentYearInstant130900000JPY
Short term loans receivablePrior1YearInstant949000JPY
Short term loans receivableCurrentYearInstant949000JPY
Other caPrior1YearInstant27098000JPY
Other caCurrentYearInstant47212000JPY
Allowance for doubtful accounts caPrior1YearInstant-23353000JPY
Allowance for doubtful accounts caCurrentYearInstant-2705000JPY
Current assetsPrior1YearInstant1110712000JPY
Current assetsCurrentYearInstant387689000JPY
Buildings and structuresPrior1YearInstant6290000JPY
Buildings and structuresCurrentYearInstant8045000JPY
Accumulated depreciation and impairment loss buildings and structuresPrior1YearInstant-269000JPY
Accumulated depreciation and impairment loss buildings and structuresCurrentYearInstant-892000JPY
Buildings and structures netPrior1YearInstant6020000JPY
Buildings and structures netCurrentYearInstant7153000JPY
Machinery and equipmentPrior1YearInstant6789000JPY
Machinery and equipmentCurrentYearInstant-JPY
Accumulated depreciation and impairment loss machinery and equipmentPrior1YearInstant-6789000JPY
Accumulated depreciation and impairment loss machinery and equipmentCurrentYearInstant-JPY
Machinery and equipment netPrior1YearInstant0JPY
Machinery and equipment netCurrentYearInstant-JPY
VehiclesPrior1YearInstant15159000JPY
VehiclesCurrentYearInstant6030000JPY
Accumulated depreciation vehiclesPrior1YearInstant-11631000JPY
Accumulated depreciation vehiclesCurrentYearInstant-3946000JPY
Vehicles netPrior1YearInstant3527000JPY
Vehicles netCurrentYearInstant2083000JPY
Tools furniture and fixturesPrior1YearInstant20012000JPY
Tools furniture and fixturesCurrentYearInstant9891000JPY
Accumulated depreciation and impairment loss tools furniture and fixturesPrior1YearInstant-18222000JPY
Accumulated depreciation and impairment loss tools furniture and fixturesCurrentYearInstant-7866000JPY
Tools furniture and fixtures netPrior1YearInstant1789000JPY
Tools furniture and fixtures netCurrentYearInstant2024000JPY
Other ppePrior1YearInstant144000JPY
Other ppeCurrentYearInstant40000JPY
Property plant and equipmentPrior1YearInstant11482000JPY
Property plant and equipmentCurrentYearInstant11302000JPY
Other iaPrior1YearInstant1106000JPY
Other iaCurrentYearInstant8744000JPY
Intangible assetsPrior1YearInstant1106000JPY
Intangible assetsCurrentYearInstant8744000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherPrior1YearInstant1999005000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherCurrentYearInstant1991668000JPY
Guarantee deposits ioaPrior1YearInstant24521000JPY
Guarantee deposits ioaCurrentYearInstant23851000JPY
Long term accounts receivable otherPrior1YearInstant934366000JPY
Long term accounts receivable otherCurrentYearInstant952527000JPY

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 2022-03-31pass
balance sheet identityconsolidated 2023-03-31pass rounding
balance sheet identitynon_consolidated 2022-03-31pass rounding
balance sheet identitynon_consolidated 2023-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-03-31pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2021-04-01/2022-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · total assetsconsolidated 2022-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass