Annual report

Period2022-04-01 → 2023-03-31
Filed2023-06-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥3.2bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥3.0bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥2.8bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥3.0bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥3.1bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Operating income¥179m2022-04-01 → 2023-03-31Cons.Operating income
Operating income−¥118m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income¥218m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥117m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥79m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥140m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥156m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥213m2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax¥112m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)¥132m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥60m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥40m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥90m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥91m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥132m2022-04-01 → 2023-03-31Cons.Profit loss
Net income¥60m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥2.0bnat 2023-03-31Cons.Assets
Total assets¥2.0bnat 2022-03-31Cons.Assets
Total assets¥2.0bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥1.8bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥1.8bnat 2019-03-31dCons.Total assets (5-year summary)
Total liabilities¥945mat 2023-03-31Cons.Liabilities
Total liabilities¥1.0bnat 2022-03-31Cons.Liabilities
Net assets / equity¥1.1bnat 2023-03-31Cons.Net assets
Net assets / equity¥933mat 2022-03-31Cons.Net assets
Net assets / equity¥887mat 2021-03-31dCons.Net assets
Net assets / equity¥925mat 2020-03-31dCons.Net assets (5-year summary)
Net assets / equity¥903mat 2019-03-31dCons.Net assets (5-year summary)
Cash and deposits¥1.3bnat 2023-03-31Cons.Cash and deposits
Cash and deposits¥1.3bnat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥1.3bnat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2021-03-31dCons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.2bnat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥155m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥63m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥109m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥83m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥232m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥4m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥6m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥17m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥11m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥11m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥111m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥148m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥68m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥72m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥113m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥16.562022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥7.622021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.112020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥10.552019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥10.632018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥134.06at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥117.52at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥112.54at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥110.5at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥105.4at 2019-03-31dCons.Net assets per share (5-year summary)
Equity ratio53.1%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio47.1%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.0%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio50.8%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio50.0%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
ROE13.2%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE6.6%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE4.5%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
ROE9.9%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE10.5%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
Employees474at 2023-03-31Cons.Number of employees
Employees417at 2022-03-31Cons.Number of employees
Employees388at 2021-03-31dCons.Number of employees
Employees391at 2020-03-31dCons.Number of employees
Employees385at 2019-03-31dCons.Number of employees
Revenue¥2.1bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥1.9bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥1.7bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.9bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income¥33m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income−¥89m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income¥42m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income−¥14m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥9m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥94m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥85m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥37m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax−¥19m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income¥13m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income−¥24m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income−¥4m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥62m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥51m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.5bnat 2023-03-31StandaloneAssets
Total assets¥1.5bnat 2022-03-31StandaloneAssets
Total assets¥1.6bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.5bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥728mat 2023-03-31StandaloneLiabilities
Total liabilities¥798mat 2022-03-31StandaloneLiabilities
Net assets / equity¥745mat 2023-03-31StandaloneNet assets
Net assets / equity¥733mat 2022-03-31StandaloneNet assets
Net assets / equity¥776mat 2021-03-31dStandaloneNet assets
Net assets / equity¥855mat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥847mat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥820mat 2023-03-31StandaloneCash and deposits
Cash and deposits¥861mat 2022-03-31StandaloneCash and deposits
EPS (basic)¥1.72022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.012021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.452020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥7.262019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥5.972018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥52022-04-01 → 2023-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥12021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥12020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥12019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥22018-04-01 → 2019-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥93.51at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥92.36at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥98.38at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥102.11at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥98.79at 2019-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio50.6%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio47.9%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio47.8%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio54.4%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio55.6%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE1.8%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE-3.2%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE-0.4%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE7.3%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE6.2%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,572,400at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,572,400at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,572,400at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,572,400at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,572,400at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees285at 2023-03-31StandaloneNumber of employees
Employees273at 2022-03-31StandaloneNumber of employees
Employees222at 2021-03-31dStandaloneNumber of employees
Employees231at 2020-03-31dStandaloneNumber of employees
Employees249at 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥1m
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥4m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥4m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥908m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥374m
General Worker Dispatching And Engineer Dispatchingreportable segmentrevenue2022-04-01 → 2023-03-31¥37m
General Worker Dispatching And Engineer Dispatchingreportable segmentrevenue external2022-04-01 → 2023-03-31¥33m
General Worker Dispatching And Engineer Dispatchingreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥4m
General Worker Dispatching And Engineer Dispatchingreportable segmentsegment assetsat 2023-03-31¥19m
General Worker Dispatching And Engineer Dispatchingreportable segmentsegment profit2022-04-01 → 2023-03-31¥5m
Technical Outsourcing Businessreportable segmentcapex2022-04-01 → 2023-03-31¥5m
Technical Outsourcing Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥7m
Technical Outsourcing Businessreportable segmentemployeesat 2023-03-31417 pure
Technical Outsourcing Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥3.1bn
Technical Outsourcing Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥3.1bn
Technical Outsourcing Businessreportable segmentsegment assetsat 2023-03-31¥1.1bn
Technical Outsourcing Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥547m
—segment totalcapex2022-04-01 → 2023-03-31¥5m
—segment totaldepreciation2022-04-01 → 2023-03-31¥7m
—segment totalemployeesat 2023-03-31417 pure
—segment totalrevenue2022-04-01 → 2023-03-31¥3.2bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥3.2bn
—segment totalrevenue intersegment2022-04-01 → 2023-03-31¥4m
—segment totalsegment assetsat 2023-03-31¥1.1bn
—segment totalsegment profit2022-04-01 → 2023-03-31¥552m
Reconciling Itemsreconcilingcapex2021-04-01 → 2022-03-31−¥24m
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥1m
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥6m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥6m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥997m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥354m
General Worker Dispatching And Engineer Dispatchingreportable segmentrevenue2021-04-01 → 2022-03-31¥40m
General Worker Dispatching And Engineer Dispatchingreportable segmentrevenue external2021-04-01 → 2022-03-31¥33m
General Worker Dispatching And Engineer Dispatchingreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥6m
General Worker Dispatching And Engineer Dispatchingreportable segmentsegment assetsat 2022-03-31¥15m
General Worker Dispatching And Engineer Dispatchingreportable segmentsegment profit2021-04-01 → 2022-03-31−¥29m
Technical Outsourcing Businessreportable segmentcapex2021-04-01 → 2022-03-31¥39m
Technical Outsourcing Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥6m
Technical Outsourcing Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥3.0bn
Technical Outsourcing Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥3.0bn
Technical Outsourcing Businessreportable segmentsegment assetsat 2022-03-31¥971m
Technical Outsourcing Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥265m
—segment totalcapex2021-04-01 → 2022-03-31¥39m
—segment totaldepreciation2021-04-01 → 2022-03-31¥6m
—segment totalrevenue2021-04-01 → 2022-03-31¥3.0bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥3.0bn
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥6m
—segment totalsegment assetsat 2022-03-31¥985m
—segment totalsegment profit2021-04-01 → 2022-03-31¥236m
Technical Outsourcing Businessreportable segmentemployeesat 2023-03-31273 pure

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

All source rows · 1,496
ItemContextValueUnit
Noncurrent assetsCurrentYearInstant160248000JPY
AssetsPrior1YearInstant1981793000JPY
AssetsCurrentYearInstant2012658000JPY
Current portion of long term loans payablePrior1YearInstant110124000JPY
Current portion of long term loans payableCurrentYearInstant98282000JPY
Accounts payable otherPrior1YearInstant116953000JPY
Accounts payable otherCurrentYearInstant88245000JPY
Accrued expensesPrior1YearInstant45636000JPY
Accrued expensesCurrentYearInstant58285000JPY
Income taxes payablePrior1YearInstant55492000JPY
Income taxes payableCurrentYearInstant55920000JPY
Accrued consumption taxesPrior1YearInstant51339000JPY
Accrued consumption taxesCurrentYearInstant59356000JPY
Deposits receivedPrior1YearInstant9334000JPY
Deposits receivedCurrentYearInstant22773000JPY
Provision for bonusesPrior1YearInstant170363000JPY
Provision for bonusesCurrentYearInstant161545000JPY
Other clPrior1YearInstant117000JPY
Other clCurrentYearInstant103000JPY
Current liabilitiesPrior1YearInstant559360000JPY
Current liabilitiesCurrentYearInstant544513000JPY
Long term loans payablePrior1YearInstant259605000JPY
Long term loans payableCurrentYearInstant161323000JPY
Net defined benefit liabilityPrior1YearInstant230144000JPY
Net defined benefit liabilityCurrentYearInstant238675000JPY
Noncurrent liabilitiesPrior1YearInstant489749000JPY
Noncurrent liabilitiesCurrentYearInstant399998000JPY
LiabilitiesPrior1YearInstant1049109000JPY
LiabilitiesCurrentYearInstant944511000JPY
Capital stockPrior1YearInstant261834000JPY
Capital stockCurrentYearInstant261834000JPY
Capital surplusPrior1YearInstant248548000JPY
Capital surplusCurrentYearInstant250483000JPY
Retained earningsPrior1YearInstant534273000JPY
Retained earningsCurrentYearInstant657941000JPY
Treasury stockPrior1YearInstant-96946000JPY
Treasury stockCurrentYearInstant-92162000JPY
Shareholders equityPrior1YearInstant947709000JPY
Shareholders equityCurrentYearInstant1078097000JPY
Valuation difference on available for sale securitiesPrior1YearInstant3841000JPY
Valuation difference on available for sale securitiesCurrentYearInstant3665000JPY
Remeasurements of defined benefit plansPrior1YearInstant-18868000JPY
Remeasurements of defined benefit plansCurrentYearInstant-13615000JPY
Valuation and translation adjustmentsPrior1YearInstant-15026000JPY
Valuation and translation adjustmentsCurrentYearInstant-9950000JPY
Net assetsPrior1YearInstant932683000JPY
Net assetsCurrentYearInstant1068147000JPY
Liabilities and net assetsPrior1YearInstant1981793000JPY
Liabilities and net assetsCurrentYearInstant2012658000JPY
Net salesPrior1YearDuration2991506000JPY

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 rounding
balance sheet identityconsolidated 2023-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass rounding
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