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
Property plant and equipmentPrior1YearInstant616674000JPY
Property plant and equipmentCurrentYearInstant522593000JPY
SoftwarePrior1YearInstant94158000JPY
SoftwareCurrentYearInstant42042000JPY
Software in progressPrior1YearInstant960000JPY
Software in progressCurrentYearInstant-JPY
Other iaPrior1YearInstant12944000JPY
Other iaCurrentYearInstant11212000JPY
Intangible assetsPrior1YearInstant108062000JPY
Intangible assetsCurrentYearInstant53255000JPY
Investment securitiesPrior1YearInstant775360000JPY
Investment securitiesCurrentYearInstant596800000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant482950000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant671283000JPY
Investments in capital of subsidiaries and affiliatesPrior1YearInstant270840000JPY
Investments in capital of subsidiaries and affiliatesCurrentYearInstant471080000JPY
Long term loans receivablePrior1YearInstant180412000JPY
Long term loans receivableCurrentYearInstant557076000JPY
Lease and guarantee depositsPrior1YearInstant204419000JPY
Lease and guarantee depositsCurrentYearInstant191064000JPY
Deferred tax assetsPrior1YearInstant27009000JPY
Deferred tax assetsCurrentYearInstant25020000JPY
Other ioaPrior1YearInstant3868000JPY
Other ioaCurrentYearInstant5227000JPY
Investments and other assetsPrior1YearInstant1944859000JPY
Investments and other assetsCurrentYearInstant2517552000JPY
Noncurrent assetsPrior1YearInstant2669596000JPY
Noncurrent assetsCurrentYearInstant3093401000JPY
AssetsPrior1YearInstant5077822000JPY
AssetsCurrentYearInstant5602471000JPY
Accounts payable tradePrior1YearInstant94081000JPY
Accounts payable tradeCurrentYearInstant122814000JPY
Accounts payable otherPrior1YearInstant149438000JPY
Accounts payable otherCurrentYearInstant199709000JPY
Income taxes payablePrior1YearInstant4975000JPY
Income taxes payableCurrentYearInstant119464000JPY
Contract liabilitiesPrior1YearInstant36852000JPY
Contract liabilitiesCurrentYearInstant58006000JPY
Provision for bonusesPrior1YearInstant32648000JPY
Provision for bonusesCurrentYearInstant20603000JPY
Other clPrior1YearInstant105363000JPY
Other clCurrentYearInstant149461000JPY
Current liabilitiesPrior1YearInstant423360000JPY
Current liabilitiesCurrentYearInstant670059000JPY
Net defined benefit liabilityPrior1YearInstant37932000JPY
Net defined benefit liabilityCurrentYearInstant42622000JPY
Long term accounts payable otherPrior1YearInstant11360000JPY
Long term accounts payable otherCurrentYearInstant11360000JPY
Deferred tax liabilitiesPrior1YearInstant213711000JPY
Deferred tax liabilitiesCurrentYearInstant136484000JPY

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