Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥5.1bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥4.8bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥4.7bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥4.4bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥4.2bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Operating income¥162m2023-01-01 → 2023-12-31Cons.Operating income
Operating income¥66m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income¥426m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥217m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥371m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥465m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥598m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥777m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax¥472m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)¥627m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥359m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥658m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥438m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥428m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥627m2023-01-01 → 2023-12-31Cons.Profit loss
Net income¥359m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥5.6bnat 2023-12-31Cons.Assets
Total assets¥5.1bnat 2022-12-31Cons.Assets
Total assets¥6.4bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥5.4bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥3.6bnat 2019-12-31dCons.Total assets (5-year summary)
Total liabilities¥925mat 2023-12-31Cons.Liabilities
Total liabilities¥686mat 2022-12-31Cons.Liabilities
Net assets / equity¥4.7bnat 2023-12-31Cons.Net assets
Net assets / equity¥4.4bnat 2022-12-31Cons.Net assets
Net assets / equity¥5.1bnat 2021-12-31dCons.Net assets
Net assets / equity¥4.3bnat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥3.2bnat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.5bnat 2023-12-31Cons.Cash and deposits
Cash and deposits¥1.4bnat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥1.5bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.0bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.5bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥466m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥168m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥230m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥513m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥463m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥303m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥330m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥483m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥412m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥114m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥325m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥299m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥267m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥268m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥245m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥70.142023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥40.282022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥73.852021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥49.162020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥48.042019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥523.49at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥492.11at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥566.73at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥479.52at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥355.55at 2019-12-31dCons.Net assets per share (5-year summary)
Equity ratio83.5%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio86.5%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio79.2%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio79.1%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio87.5%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
ROE13.8%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE7.6%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE14.1%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE11.8%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE13.9%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
Employees540at 2023-12-31Cons.Number of employees
Employees629at 2022-12-31Cons.Number of employees
Employees613at 2021-12-31dCons.Number of employees
Employees590at 2020-12-31dCons.Number of employees
Employees628at 2019-12-31dCons.Number of employees
Revenue¥3.9bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥3.9bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥3.9bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥3.9bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥4.1bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥134m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income¥56m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥135m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥57m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥473m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥555m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥546m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥416m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax¥312m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income¥303m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥214m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥518m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥529m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥379m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.4bnat 2023-12-31StandaloneAssets
Total assets¥4.3bnat 2022-12-31StandaloneAssets
Total assets¥6.0bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥5.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥3.4bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥667mat 2023-12-31StandaloneLiabilities
Total liabilities¥502mat 2022-12-31StandaloneLiabilities
Net assets / equity¥3.8bnat 2023-12-31StandaloneNet assets
Net assets / equity¥3.8bnat 2022-12-31StandaloneNet assets
Net assets / equity¥4.7bnat 2021-12-31dStandaloneNet assets
Net assets / equity¥4.2bnat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥3.0bnat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥707mat 2023-12-31StandaloneCash and deposits
Cash and deposits¥644mat 2022-12-31StandaloneCash and deposits
EPS (basic)¥33.92023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥23.972022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥58.122021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥59.352020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥42.552019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥322023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥322022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥322021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥302020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥302019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥420.53at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥431.01at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥530.81at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥469.81at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥333.95at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio84.9%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio88.5%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio79.3%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio80.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio87.0%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE8.0%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE5.0%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE11.6%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE14.8%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE13.0%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued9,316,000at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,316,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued9,316,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,316,000at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued9,316,000at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees329at 2023-12-31StandaloneNumber of employees
Employees320at 2022-12-31StandaloneNumber of employees
Employees310at 2021-12-31dStandaloneNumber of employees
Employees309at 2020-12-31dStandaloneNumber of employees
Employees329at 2019-12-31dStandaloneNumber 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 · 61
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥483,000
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥5m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥2.1bn
Reconciling Itemsreconcilingsegment ordinary income2023-01-01 → 2023-12-31−¥416m
Design Servicereportable segmentcapex2023-01-01 → 2023-12-31¥8m
Design Servicereportable segmentdepreciation2023-01-01 → 2023-12-31¥51m
Design Servicereportable segmentemployeesat 2023-12-31345 pure
Design Servicereportable segmentrevenue2023-01-01 → 2023-12-31¥2.0bn
Design Servicereportable segmentrevenue external2023-01-01 → 2023-12-31¥2.0bn
Design Servicereportable segmentsegment assetsat 2023-12-31¥528m
Design Servicereportable segmentsegment ordinary income2023-01-01 → 2023-12-31¥276m
Maintenance Servicereportable segmentcapex2023-01-01 → 2023-12-31¥16m
Maintenance Servicereportable segmentdepreciation2023-01-01 → 2023-12-31¥82m
Maintenance Servicereportable segmentemployeesat 2023-12-31127 pure
Maintenance Servicereportable segmentrevenue2023-01-01 → 2023-12-31¥1.9bn
Maintenance Servicereportable segmentrevenue external2023-01-01 → 2023-12-31¥1.9bn
Maintenance Servicereportable segmentsegment assetsat 2023-12-31¥695m
Maintenance Servicereportable segmentsegment ordinary income2023-01-01 → 2023-12-31¥251m
Renewable Energy Servicereportable segmentcapex2023-01-01 → 2023-12-31¥4m
Renewable Energy Servicereportable segmentdepreciation2023-01-01 → 2023-12-31¥4m
Renewable Energy Servicereportable segmentemployeesat 2023-12-3135 pure
Renewable Energy Servicereportable segmentrevenue2023-01-01 → 2023-12-31¥1.1bn
Renewable Energy Servicereportable segmentrevenue external2023-01-01 → 2023-12-31¥1.1bn
Renewable Energy Servicereportable segmentsegment assetsat 2023-12-31¥2.3bn
Renewable Energy Servicereportable segmentsegment ordinary income2023-01-01 → 2023-12-31¥315m
—segment totalcapex2023-01-01 → 2023-12-31¥28m
—segment totaldepreciation2023-01-01 → 2023-12-31¥137m
—segment totalrevenue2023-01-01 → 2023-12-31¥5.1bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥5.1bn
—segment totalsegment assetsat 2023-12-31¥3.5bn
—segment totalsegment ordinary income2023-01-01 → 2023-12-31¥842m
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31¥269,000
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥7m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥2.3bn
Reconciling Itemsreconcilingsegment ordinary income2022-01-01 → 2022-12-31−¥337m
Design Servicereportable segmentcapex2022-01-01 → 2022-12-31¥57m
Design Servicereportable segmentdepreciation2022-01-01 → 2022-12-31¥69m
Design Servicereportable segmentrevenue2022-01-01 → 2022-12-31¥2.1bn
Design Servicereportable segmentrevenue external2022-01-01 → 2022-12-31¥2.1bn
Design Servicereportable segmentsegment assetsat 2022-12-31¥608m
Design Servicereportable segmentsegment ordinary income2022-01-01 → 2022-12-31¥172m
Maintenance Servicereportable segmentcapex2022-01-01 → 2022-12-31¥181m
Maintenance Servicereportable segmentdepreciation2022-01-01 → 2022-12-31¥65m
Maintenance Servicereportable segmentrevenue2022-01-01 → 2022-12-31¥1.8bn
Maintenance Servicereportable segmentrevenue external2022-01-01 → 2022-12-31¥1.8bn
Maintenance Servicereportable segmentsegment assetsat 2022-12-31¥747m
Maintenance Servicereportable segmentsegment ordinary income2022-01-01 → 2022-12-31¥245m
Renewable Energy Servicereportable segmentcapex2022-01-01 → 2022-12-31¥1m
Renewable Energy Servicereportable segmentdepreciation2022-01-01 → 2022-12-31¥3m
Renewable Energy Servicereportable segmentrevenue2022-01-01 → 2022-12-31¥953m
Renewable Energy Servicereportable segmentrevenue external2022-01-01 → 2022-12-31¥953m
Renewable Energy Servicereportable segmentsegment assetsat 2022-12-31¥1.4bn
Renewable Energy Servicereportable segmentsegment ordinary income2022-01-01 → 2022-12-31¥136m
—segment totalcapex2022-01-01 → 2022-12-31¥239m
—segment totaldepreciation2022-01-01 → 2022-12-31¥138m
—segment totalrevenue2022-01-01 → 2022-12-31¥4.8bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥4.8bn
—segment totalsegment assetsat 2022-12-31¥2.8bn
—segment totalsegment ordinary income2022-01-01 → 2022-12-31¥554m
Design Servicereportable segmentemployeesat 2023-12-31170 pure
Maintenance Servicereportable segmentemployeesat 2023-12-31127 pure

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

All source rows · 1,383
ItemContextValueUnit
Other nclPrior1YearInstant-JPY
Other nclCurrentYearInstant64016000JPY
Noncurrent liabilitiesPrior1YearInstant263003000JPY
Noncurrent liabilitiesCurrentYearInstant254483000JPY
LiabilitiesPrior1YearInstant686363000JPY
LiabilitiesCurrentYearInstant924542000JPY
Capital stockPrior1YearInstant87232000JPY
Capital stockCurrentYearInstant87232000JPY
Capital surplusPrior1YearInstant120107000JPY
Capital surplusCurrentYearInstant122909000JPY
Retained earningsPrior1YearInstant3640242000JPY
Retained earningsCurrentYearInstant3981038000JPY
Treasury stockPrior1YearInstant-196969000JPY
Treasury stockCurrentYearInstant-190768000JPY
Shareholders equityPrior1YearInstant3650613000JPY
Shareholders equityCurrentYearInstant4000411000JPY
Valuation difference on available for sale securitiesPrior1YearInstant434817000JPY
Valuation difference on available for sale securitiesCurrentYearInstant320397000JPY
Foreign currency translation adjustmentPrior1YearInstant306027000JPY
Foreign currency translation adjustmentCurrentYearInstant357120000JPY
Valuation and translation adjustmentsPrior1YearInstant740844000JPY
Valuation and translation adjustmentsCurrentYearInstant677517000JPY
Net assetsPrior1YearInstant4391458000JPY
Net assetsCurrentYearInstant4677929000JPY
Liabilities and net assetsPrior1YearInstant5077822000JPY
Liabilities and net assetsCurrentYearInstant5602471000JPY
Net salesPrior1YearDuration4818253000JPY
Net salesCurrentYearDuration5059763000JPY
Cost of salesPrior1YearDuration3608121000JPY
Cost of salesCurrentYearDuration3738613000JPY
Gross profitPrior1YearDuration1210131000JPY
Gross profitCurrentYearDuration1321149000JPY
Selling general and administrative expensesPrior1YearDuration1144370000JPY
Selling general and administrative expensesCurrentYearDuration1159378000JPY
Operating incomePrior1YearDuration65761000JPY
Operating incomeCurrentYearDuration161771000JPY
Interest income noiPrior1YearDuration5353000JPY
Interest income noiCurrentYearDuration11193000JPY
Equity in earnings of affiliates noiPrior1YearDuration97605000JPY
Equity in earnings of affiliates noiCurrentYearDuration257682000JPY
Foreign exchange gains noiPrior1YearDuration38344000JPY
Foreign exchange gains noiCurrentYearDuration-JPY
Subsidy income noiPrior1YearDuration8380000JPY
Subsidy income noiCurrentYearDuration8799000JPY
Other noiPrior1YearDuration1532000JPY
Other noiCurrentYearDuration1198000JPY
Non operating incomePrior1YearDuration151215000JPY
Non operating incomeCurrentYearDuration278873000JPY
Interest expenses noePrior1YearDuration-JPY
Interest expenses noeCurrentYearDuration1922000JPY

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 2022-12-31pass rounding
balance sheet identityconsolidated 2023-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass
balance sheet identitynon_consolidated 2023-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass