Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥9.1bn2022-01-01 → 2022-12-31Cons.Revenue IFRS
Revenue¥10.0bn2021-01-01 → 2021-12-31Cons.Revenue IFRS
Revenue¥11.1bn2020-01-01 → 2020-12-31dCons.Revenue IFRS (5-year summary)
Revenue¥11.8bn2019-01-01 → 2019-12-31dCons.Revenue IFRS (5-year summary)
Revenue¥11.9bn2018-01-01 → 2018-12-31dCons.Revenue IFRS (5-year summary)
Operating income−¥3.5bn2022-01-01 → 2022-12-31Cons.Operating profit loss IFRS
Operating income−¥2.6bn2021-01-01 → 2021-12-31Cons.Operating profit loss IFRS
Profit before tax−¥3.5bn2022-01-01 → 2022-12-31Cons.Profit loss before tax IFRS
Profit before tax−¥2.6bn2021-01-01 → 2021-12-31Cons.Profit loss before tax IFRS
Profit before tax¥211m2020-01-01 → 2020-12-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥269m2019-01-01 → 2019-12-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥1.4bn2018-01-01 → 2018-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)−¥3.5bn2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)−¥2.4bn2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥479m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)−¥969m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥407m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income−¥3.6bn2022-01-01 → 2022-12-31Cons.Profit loss IFRS
Net income−¥3.0bn2021-01-01 → 2021-12-31Cons.Profit loss IFRS
Net income¥211m2020-01-01 → 2020-12-31dCons.Profit loss IFRS (5-year summary)
Net income−¥1.4bn2019-01-01 → 2019-12-31dCons.Profit loss IFRS (5-year summary)
Net income¥121m2018-01-01 → 2018-12-31dCons.Profit loss IFRS (5-year summary)
Total assets¥20.2bnat 2022-12-31Cons.Assets IFRS
Total assets¥23.9bnat 2021-12-31Cons.Assets IFRS
Total assets¥26.5bnat 2020-12-31dCons.Total assets IFRS (5-year summary)
Total assets¥27.2bnat 2019-12-31dCons.Total assets IFRS (5-year summary)
Total assets¥28.2bnat 2018-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥2.4bnat 2022-12-31Cons.Liabilities IFRS
Total liabilities¥2.2bnat 2021-12-31Cons.Liabilities IFRS
Net assets / equity¥17.8bnat 2022-12-31Cons.Equity IFRS
Net assets / equity¥21.6bnat 2021-12-31Cons.Equity IFRS
Net assets / equity¥24.5bnat 2020-12-31dCons.Equity IFRS
Equity (owners)¥17.8bnat 2022-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥21.0bnat 2021-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥23.3bnat 2020-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥23.4bnat 2019-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥24.5bnat 2018-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥16.8bnat 2022-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥20.4bnat 2021-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥22.7bnat 2020-12-31dCons.Cash and cash equivalents IFRS
Cash & equivalents¥23.1bnat 2019-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥22.8bnat 2018-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow−¥2.7bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow−¥1.8bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥610m2020-01-01 → 2020-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥1.0bn2019-01-01 → 2019-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥1.1bn2018-01-01 → 2018-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥262m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥336m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥166m2020-01-01 → 2020-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥158m2019-01-01 → 2019-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥810m2018-01-01 → 2018-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥976m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥1.1bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥428m2020-01-01 → 2020-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥420m2019-01-01 → 2019-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow¥3.1bn2018-01-01 → 2018-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥-33.472022-01-01 → 2022-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥-22.412021-01-01 → 2021-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥4.462020-01-01 → 2020-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥-9.012019-01-01 → 2019-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥3.782018-01-01 → 2018-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-22.412021-01-01 → 2021-12-31Cons.Diluted earnings loss per share IFRS
EPS (diluted)¥4.462020-01-01 → 2020-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥-9.012019-01-01 → 2019-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
EPS (diluted)¥3.782018-01-01 → 2018-12-31dCons.Diluted earnings loss per share IFRS (5-year summary)
Net assets per share¥169.52at 2022-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥201.22at 2021-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥216.74at 2020-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥217.3at 2019-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥227.75at 2018-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio88.1%at 2022-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio88.1%at 2021-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio88.0%at 2020-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio85.9%at 2019-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio86.8%at 2018-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE-18.0%2022-01-01 → 2022-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE-10.7%2021-01-01 → 2021-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE2.1%2020-01-01 → 2020-12-31dCons.Rate of return on equity IFRS (5-year summary)
ROE-4.1%2019-01-01 → 2019-12-31dCons.Rate of return on equity IFRS (5-year summary)
ROE1.7%2018-01-01 → 2018-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees409at 2022-12-31Cons.Number of employees
Revenue¥8.7bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥9.5bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥10.6bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥11.4bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥12.2bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income−¥3.2bn2022-01-01 → 2022-12-31StandaloneOperating income
Operating income−¥1.7bn2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income−¥2.9bn2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥1.2bn2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥605m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.8bn2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥5.0bn2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥3.0bn2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax−¥1.3bn2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income−¥3.0bn2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥1.4bn2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥407m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥57m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥3.0bn2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥22.2bnat 2022-12-31StandaloneAssets
Total assets¥24.9bnat 2021-12-31StandaloneAssets
Total assets¥27.3bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥26.7bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥27.2bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.4bnat 2022-12-31StandaloneLiabilities
Total liabilities¥1.2bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥20.8bnat 2022-12-31StandaloneNet assets
Net assets / equity¥23.8bnat 2021-12-31StandaloneNet assets
Net assets / equity¥25.9bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥25.5bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥25.5bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥12.1bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥14.6bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥-29.12022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-13.452021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥3.782020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.532019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.862018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥3.782020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥27.852018-01-01 → 2018-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥198.33at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥227.43at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥240.74at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥236.96at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥237.49at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio93.3%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio95.1%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio94.7%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio95.4%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio94.0%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-13.7%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE-5.8%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE1.6%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE-0.2%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE12.2%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued107,429,400at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued107,429,400at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued107,429,400at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued107,429,400at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued107,429,400at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees324at 2022-12-31StandaloneNumber of employees
Employees376at 2021-12-31StandaloneNumber of employees
Employees415at 2020-12-31dStandaloneNumber of employees
Employees368at 2019-12-31dStandaloneNumber of employees
Employees357at 2018-12-31dStandaloneNumber 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 · 1
SegmentItemPeriodValue
Make Everyday Cooking Funreportable segmentemployeesat 2022-12-31409 pure

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

All source rows · 1,363
ItemContextValueUnit
Transfer from other components of equity to retained earnings ss IFRSCurrentYearDuration-JPY
Total transactions with owners IFRSCurrentYearDuration_ShareCapitalIFRSMember-JPY
Total transactions with owners IFRSCurrentYearDuration_CapitalSurplusIFRSMember-47572000JPY
Total transactions with owners IFRSCurrentYearDuration_RetainedEarningsIFRSMember4020000JPY
Total transactions with owners IFRSCurrentYearDuration_TreasurySharesIFRSMember-JPY
Total transactions with owners IFRSCurrentYearDuration_OtherComponentsOfEquityIFRSMember21485000JPY
Total transactions with owners IFRSCurrentYearDuration_EquityAttributableToOwnersOfParentIFRSMember-22067000JPY
Total transactions with owners IFRSCurrentYearDuration_NonControllingInterestsIFRSMember-497153000JPY
Total transactions with owners IFRSCurrentYearDuration-519220000JPY
Equity IFRSCurrentYearInstant_ShareCapitalIFRSMember5286015000JPY
Equity IFRSCurrentYearInstant_CapitalSurplusIFRSMember7146652000JPY
Equity IFRSCurrentYearInstant_RetainedEarningsIFRSMember5501550000JPY
Equity IFRSCurrentYearInstant_TreasurySharesIFRSMember-735054000JPY
Equity IFRSCurrentYearInstant_OtherComponentsOfEquityIFRSMember552839000JPY
Equity IFRSCurrentYearInstant_EquityAttributableToOwnersOfParentIFRSMember17752001000JPY
Equity IFRSCurrentYearInstant_NonControllingInterestsIFRSMember-JPY
Equity IFRSCurrentYearInstant17752001000JPY
Profit loss before tax IFRSPrior1YearDuration-2595097000JPY
Profit loss before tax IFRSCurrentYearDuration-3529057000JPY
Impairment losses reversal of impairment losses ope cf IFRSPrior1YearDuration502115000JPY
Impairment losses reversal of impairment losses ope cf IFRSCurrentYearDuration44209000JPY
Depreciation and amortization ope cf IFRSPrior1YearDuration513825000JPY
Depreciation and amortization ope cf IFRSCurrentYearDuration299187000JPY
Finance income and finance costs ope cf IFRSPrior1YearDuration-81016000JPY
Finance income and finance costs ope cf IFRSCurrentYearDuration-58564000JPY
Decrease increase in trade and other receivables ope cf IFRSPrior1YearDuration412346000JPY
Decrease increase in trade and other receivables ope cf IFRSCurrentYearDuration103572000JPY
Increase decrease in trade and other payables ope cf IFRSPrior1YearDuration-91532000JPY
Increase decrease in trade and other payables ope cf IFRSCurrentYearDuration222474000JPY
Increase decrease in accrued consumption taxes ope cf IFRSPrior1YearDuration-236460000JPY
Increase decrease in accrued consumption taxes ope cf IFRSCurrentYearDuration111386000JPY
Other changes in working capital ope cf IFRSPrior1YearDuration-71639000JPY
Other changes in working capital ope cf IFRSCurrentYearDuration8051000JPY
Subtotal ope cf IFRSPrior1YearDuration-1647457000JPY
Subtotal ope cf IFRSCurrentYearDuration-2798742000JPY
Interest and dividends received ope cf IFRSPrior1YearDuration1009000JPY
Interest and dividends received ope cf IFRSCurrentYearDuration79521000JPY
Interest paid ope cf IFRSPrior1YearDuration-5292000JPY
Interest paid ope cf IFRSCurrentYearDuration-5003000JPY
Income taxes refund paid ope cf IFRSPrior1YearDuration-120450000JPY
Income taxes refund paid ope cf IFRSCurrentYearDuration22742000JPY
Net cash provided by used in operating activities IFRSPrior1YearDuration-1772191000JPY
Net cash provided by used in operating activities IFRSCurrentYearDuration-2701482000JPY
Purchase of property plant and equipment inv cf IFRSPrior1YearDuration-150830000JPY
Purchase of property plant and equipment inv cf IFRSCurrentYearDuration-50648000JPY
Purchase of intangible assets inv cf IFRSPrior1YearDuration-29051000JPY
Purchase of intangible assets inv cf IFRSCurrentYearDuration-11815000JPY
Purchase of investment securities inv cf IFRSPrior1YearDuration-JPY
Purchase of investment securities inv cf IFRSCurrentYearDuration-159267000JPY
Payments for acquisition of subsidiaries inv cf IFRSPrior1YearDuration-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 · 21 of 21 passed
balance sheet identityconsolidated 2021-12-31pass
balance sheet identityconsolidated 2022-12-31pass
balance sheet identitynon_consolidated 2021-12-31pass rounding
balance sheet identitynon_consolidated 2022-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass