Annual report

Period2023-04-01 → 2024-03-31
Filed2025-08-07
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100TY1S. Amended by S100WHQL (2025-08-07).

Key figures · 132
MetricValuePeriodScopeSource row
Revenue¥963m2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥113m2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥263m2021-04-01 → 2022-03-31vCons.Net sales (5-year summary)
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)
Operating income−¥573m2023-04-01 → 2024-03-31Cons.Operating income
Operating income−¥443m2022-04-01 → 2023-03-31Cons.Operating income
Ordinary income−¥595m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥426m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income−¥920m2021-04-01 → 2022-03-31vCons.Ordinary income loss (5-year summary)
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)
Profit before tax−¥589m2023-04-01 → 2024-03-31Cons.Income before income taxes
Profit before tax−¥375m2022-04-01 → 2023-03-31Cons.Income before income taxes
Net income (owners)−¥591m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥440m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥993m2021-04-01 → 2022-03-31vCons.Profit loss attributable to owners of parent (5-year summary)
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−¥591m2023-04-01 → 2024-03-31Cons.Profit loss
Net income−¥440m2022-04-01 → 2023-03-31Cons.Profit loss
Total assets¥1.4bnat 2024-03-31Cons.Assets
Total assets¥424mat 2023-03-31Cons.Assets
Total assets¥1.1bnat 2022-03-31vCons.Total assets (5-year summary)
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 liabilities¥1.0bnat 2024-03-31Cons.Liabilities
Total liabilities¥166mat 2023-03-31Cons.Liabilities
Net assets / equity¥324mat 2024-03-31Cons.Net assets
Net assets / equity¥258mat 2023-03-31Cons.Net assets
Net assets / equity¥714mat 2022-03-31vCons.Net assets
Net assets / equity¥1.3bnat 2021-03-31dCons.Net assets (5-year summary)
Net assets / equity¥906mat 2020-03-31dCons.Net assets (5-year summary)
Cash and deposits¥232mat 2024-03-31Cons.Cash and deposits
Cash and deposits¥67mat 2023-03-31Cons.Cash and deposits
Cash & equivalents¥232mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥67mat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥92mat 2022-03-31vCons.Cash and cash equivalents
Cash & equivalents¥770mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥713mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥804m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥58m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥1.2bn2021-04-01 → 2022-03-31vCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥498m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥20m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥14m2021-04-01 → 2022-03-31vCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥1.5bn2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥62m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥532m2021-04-01 → 2022-03-31vCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥-2.222023-04-01 → 2024-03-31Cons.Basic earnings loss per share (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 → 2022-03-31vCons.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)
Net assets per share¥1.11at 2024-03-31Cons.Net assets 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 2022-03-31vCons.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)
Equity ratio22.6%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio58.5%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio60.3%at 2022-03-31vCons.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)
Employees39at 2024-03-31Cons.Number of employees
Employees19at 2023-03-31Cons.Number of employees
Employees19at 2022-03-31vCons.Number of employees
Employees23at 2021-03-31dCons.Number of employees
Employees81at 2020-03-31dCons.Number of employees
Revenue¥190m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥1m2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥29m2021-04-01 → 2022-03-31vStandaloneNet sales (5-year summary)
Revenue¥150m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Operating income−¥372m2023-04-01 → 2024-03-31StandaloneOperating income
Operating income−¥299m2022-04-01 → 2023-03-31StandaloneOperating income
Ordinary income−¥379m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥346m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income−¥869m2021-04-01 → 2022-03-31vStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥781m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Profit before tax−¥336m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Net income−¥783m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥337m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income−¥1.3bn2021-04-01 → 2022-03-31vStandaloneNet income loss (5-year summary)
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)
Total assets¥1.2bnat 2024-03-31StandaloneAssets
Total assets¥470mat 2023-03-31StandaloneAssets
Total assets¥1.1bnat 2022-03-31vStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥931mat 2024-03-31StandaloneLiabilities
Total liabilities¥90mat 2023-03-31StandaloneLiabilities
Net assets / equity¥254mat 2024-03-31StandaloneNet assets
Net assets / equity¥380mat 2023-03-31StandaloneNet assets
Net assets / equity¥733mat 2022-03-31vStandaloneNet assets
Net assets / equity¥1.6bnat 2021-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.4bnat 2020-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥123mat 2024-03-31StandaloneCash and deposits
Cash and deposits¥43mat 2023-03-31StandaloneCash and deposits
EPS (basic)¥-2.942023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1.32022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.052021-04-01 → 2022-03-31vStandaloneBasic 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)
Net assets per share¥0.86at 2024-03-31StandaloneNet assets 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 2022-03-31vStandaloneNet 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)
Equity ratio20.0%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio78.7%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio64.7%at 2022-03-31vStandaloneEquity 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)
Shares issued271,651,756at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued258,251,756at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued258,251,756at 2022-03-31vStandaloneTotal 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)
Employees19at 2024-03-31StandaloneNumber of employees
Employees9at 2023-03-31StandaloneNumber of employees
Employees7at 2022-03-31vStandaloneNumber of employees
Employees5at 2021-03-31dStandaloneNumber of employees
Employees4at 2020-03-31dStandaloneNumber 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 · 60
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2023-04-01 → 2024-03-31¥417m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2023-04-01 → 2024-03-31¥482,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2023-04-01 → 2024-03-31¥190m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2023-04-01 → 2024-03-31¥190m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2024-03-31¥10m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-04-01 → 2024-03-31¥65m
Otherother segmentsemployeesat 2024-03-315 pure
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥33m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥5m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥347m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥443m
Construction Workreportable segmentcapex2023-04-01 → 2024-03-31¥6m
Construction Workreportable segmentdepreciation2023-04-01 → 2024-03-31¥592,000
Construction Workreportable segmentemployeesat 2024-03-3120 pure
Construction Workreportable segmentrevenue2023-04-01 → 2024-03-31¥676m
Construction Workreportable segmentrevenue external2023-04-01 → 2024-03-31¥676m
Construction Workreportable segmentsegment assetsat 2024-03-31¥893m
Construction Workreportable segmentsegment profit2023-04-01 → 2024-03-31−¥125m
Cosmetic Workreportable segmentdepreciation2023-04-01 → 2024-03-31¥40,000
Cosmetic Workreportable segmentrevenue2023-04-01 → 2024-03-31¥97m
Cosmetic Workreportable segmentrevenue external2023-04-01 → 2024-03-31¥97m
Cosmetic Workreportable segmentsegment assetsat 2024-03-31¥112m
Cosmetic Workreportable segmentsegment profit2023-04-01 → 2024-03-31−¥69m
—segment totalcapex2023-04-01 → 2024-03-31¥6m
—segment totaldepreciation2023-04-01 → 2024-03-31¥633,000
—segment totalrevenue2023-04-01 → 2024-03-31¥773m
—segment totalrevenue external2023-04-01 → 2024-03-31¥773m
—segment totalsegment assetsat 2024-03-31¥1.0bn
—segment totalsegment profit2023-04-01 → 2024-03-31−¥195m
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
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 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
Otherother segmentsemployeesat 2024-03-315 pure

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

All source rows · 1,407
ItemContextValueUnit
VehiclesPrior1YearInstant6030000JPY
VehiclesCurrentYearInstant5866000JPY
Accumulated depreciation vehiclesPrior1YearInstant-3946000JPY
Accumulated depreciation vehiclesCurrentYearInstant-4231000JPY
Vehicles netPrior1YearInstant2083000JPY
Vehicles netCurrentYearInstant1635000JPY
Tools furniture and fixturesPrior1YearInstant9891000JPY
Tools furniture and fixturesCurrentYearInstant10856000JPY
Accumulated depreciation and impairment loss tools furniture and fixturesPrior1YearInstant-7866000JPY
Accumulated depreciation and impairment loss tools furniture and fixturesCurrentYearInstant-4735000JPY
Tools furniture and fixtures netPrior1YearInstant2024000JPY
Tools furniture and fixtures netCurrentYearInstant6121000JPY
Other ppePrior1YearInstant40000JPY
Other ppeCurrentYearInstant1987000JPY
Property plant and equipmentPrior1YearInstant11302000JPY
Property plant and equipmentCurrentYearInstant37068000JPY
GoodwillPrior1YearInstant-JPY
GoodwillCurrentYearInstant392635000JPY
Other iaPrior1YearInstant8744000JPY
Other iaCurrentYearInstant376000JPY
Intangible assetsPrior1YearInstant8744000JPY
Intangible assetsCurrentYearInstant393011000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherPrior1YearInstant1991668000JPY
Claims provable in bankruptcy claims provable in rehabilitation and otherCurrentYearInstant118349000JPY
Guarantee deposits ioaPrior1YearInstant23851000JPY
Guarantee deposits ioaCurrentYearInstant62952000JPY
Long term accounts receivable otherPrior1YearInstant952527000JPY
Long term accounts receivable otherCurrentYearInstant943283000JPY
Long term loans receivablePrior1YearInstant879944000JPY
Long term loans receivableCurrentYearInstant879944000JPY
Other ioaPrior1YearInstant2276000JPY
Other ioaCurrentYearInstant6425000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-3834268000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-1941578000JPY
Investments and other assetsPrior1YearInstant15998000JPY
Investments and other assetsCurrentYearInstant69378000JPY
Noncurrent assetsPrior1YearInstant36046000JPY
Noncurrent assetsCurrentYearInstant499457000JPY
Deferred organization expenses daPrior1YearInstant-JPY
Deferred organization expenses daCurrentYearInstant205000JPY
Deferred assetsPrior1YearInstant-JPY
Deferred assetsCurrentYearInstant205000JPY
AssetsPrior1YearInstant423735000JPY
AssetsCurrentYearInstant1362051000JPY
Notes payable accounts payable for construction contracts and other cnsPrior1YearInstant1074000JPY
Notes payable accounts payable for construction contracts and other cnsCurrentYearInstant65825000JPY
Accounts payable tradePrior1YearInstant984000JPY
Accounts payable tradeCurrentYearInstant42282000JPY
Short term loans payablePrior1YearInstant43000000JPY
Short term loans payableCurrentYearInstant203000000JPY

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 2023-03-31pass rounding
balance sheet identityconsolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2023-03-31pass
balance sheet identitynon_consolidated 2024-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsconsolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass