Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
MetricValuePeriodScopeSource row
Revenue¥112m2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥116m2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥1.2bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥1.5bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥1.4bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income−¥201m2022-01-01 → 2022-12-31Cons.Operating income
Operating income−¥130m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income−¥206m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥129m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income−¥118m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥288m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥247m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥267m2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax−¥150m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)−¥270m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥151m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥67m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥295m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥254m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥270m2022-01-01 → 2022-12-31Cons.Profit loss
Net income−¥151m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥516mat 2022-12-31Cons.Assets
Total assets¥256mat 2021-12-31Cons.Assets
Total assets¥445mat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥1.3bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥511mat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥36mat 2022-12-31Cons.Liabilities
Total liabilities¥25mat 2021-12-31Cons.Liabilities
Net assets / equity¥479mat 2022-12-31Cons.Net assets
Net assets / equity¥231mat 2021-12-31Cons.Net assets
Net assets / equity¥382mat 2020-12-31dCons.Net assets
Net assets / equity−¥188mat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥108mat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥125mat 2022-12-31Cons.Cash and deposits
Cash and deposits¥86mat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥125mat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥86mat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥171mat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥31mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥203mat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥145m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥85m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥358m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥139m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥316m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥340m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥207,0002021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥3m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥8m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥9m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥524m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥227,0002021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥502m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥26m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥381m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-54.142022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-34.832021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥21.762020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-108.052019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-116.722018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥21.642020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥71.53at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥45.79at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥80.62at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥-69.31at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥38.75at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio87.6%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio77.5%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio78.6%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio-14.7%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio20.7%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE83.6%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees9at 2022-12-31Cons.Number of employees
Employees9at 2021-12-31Cons.Number of employees
Employees7at 2020-12-31dCons.Number of employees
Employees29at 2019-12-31dCons.Number of employees
Employees30at 2018-12-31dCons.Number of employees
Revenue¥20m2022-01-01 → 2022-12-31StandaloneOperating revenue1
Revenue¥18m2021-01-01 → 2021-12-31StandaloneOperating revenue1
Revenue¥87m2020-01-01 → 2020-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥48m2019-01-01 → 2019-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥71m2018-01-01 → 2018-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income−¥148m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income−¥116m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income−¥152m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥116m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income−¥125m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥81m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥71m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥140m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax−¥205m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income−¥136m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥204m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income−¥210m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥110m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income−¥209m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥574mat 2022-12-31StandaloneAssets
Total assets¥188mat 2021-12-31StandaloneAssets
Total assets¥410mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥147mat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥236mat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥68mat 2022-12-31StandaloneLiabilities
Total liabilities¥64mat 2021-12-31StandaloneLiabilities
Net assets / equity¥506mat 2022-12-31StandaloneNet assets
Net assets / equity¥124mat 2021-12-31StandaloneNet assets
Net assets / equity¥328mat 2020-12-31dStandaloneNet assets
Net assets / equity¥35mat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥145mat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥116mat 2022-12-31StandaloneCash and deposits
Cash and deposits¥60mat 2021-12-31StandaloneCash and deposits
EPS (basic)¥-27.312022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-47.032021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-68.492020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-40.162019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-96.062018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥75.75at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥21.05at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥68.07at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥12.16at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥52.32at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio83.4%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.4%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio72.0%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio22.5%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio60.7%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued6,318,500at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,333,500at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,333,500at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,733,500at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,733,500at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees4at 2022-12-31StandaloneNumber of employees
Employees4at 2021-12-31StandaloneNumber of employees
Employees3at 2020-12-31dStandaloneNumber of employees
Employees5at 2019-12-31dStandaloneNumber of employees
Employees5at 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 · 52
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31¥132,000
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥6,000
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥161m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥168m
Environment Solution Businessreportable segmentcapex2022-01-01 → 2022-12-31¥296m
Environment Solution Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥118,000
Environment Solution Businessreportable segmentsegment assetsat 2022-12-31¥296m
Environment Solution Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥38m
Real Estate Businessreportable segmentsegment assetsat 2022-12-31¥432,000
Real Estate Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥8m
Solar Power Businessreportable segmentsegment assetsat 2022-12-31¥391,000
Solar Power Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥10m
Sports Businessreportable segmentcapex2022-01-01 → 2022-12-31¥21m
Sports Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥4m
Sports Businessreportable segmentemployeesat 2022-12-315 pure
Sports Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥110m
Sports Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥110m
Sports Businessreportable segmentsegment assetsat 2022-12-31¥56m
Sports Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥32m
Web Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥2m
Web Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥2m
Web Businessreportable segmentsegment assetsat 2022-12-31¥2m
Web Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥9m
—segment totalcapex2022-01-01 → 2022-12-31¥316m
—segment totaldepreciation2022-01-01 → 2022-12-31¥5m
—segment totalemployeesat 2022-12-315 pure
—segment totalrevenue2022-01-01 → 2022-12-31¥112m
—segment totalrevenue external2022-01-01 → 2022-12-31¥112m
—segment totalsegment assetsat 2022-12-31¥355m
—segment totalsegment profit2022-01-01 → 2022-12-31−¥33m
Reconciling Itemsreconcilingcapex2021-01-01 → 2021-12-31¥6m
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31¥157,000
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥105m
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥134m
Real Estate Businessreportable segmentsegment assetsat 2021-12-31¥2m
Real Estate Businessreportable segmentsegment profit2021-01-01 → 2021-12-31−¥11m
Solar Power Businessreportable segmentsegment assetsat 2021-12-31¥92m
Solar Power Businessreportable segmentsegment profit2021-01-01 → 2021-12-31−¥8m
Sports Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥5m
Sports Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥109m
Sports Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥109m
Sports Businessreportable segmentsegment assetsat 2021-12-31¥50m
Sports Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥31m
Web Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥7m
Web Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥7m
Web Businessreportable segmentsegment assetsat 2021-12-31¥8m
Web Businessreportable segmentsegment profit2021-01-01 → 2021-12-31−¥7m
—segment totaldepreciation2021-01-01 → 2021-12-31¥5m
—segment totalrevenue2021-01-01 → 2021-12-31¥116m
—segment totalrevenue external2021-01-01 → 2021-12-31¥116m
—segment totalsegment assetsat 2021-12-31¥151m
—segment totalsegment profit2021-01-01 → 2021-12-31¥5m

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

All source rows · 1,260
ItemContextValueUnit
Total changes of items during the periodCurrentYearDuration_TreasuryStockMember-JPY
Total changes of items during the periodCurrentYearDuration_ShareholdersEquityMember253504000JPY
Total changes of items during the periodCurrentYearDuration_SubscriptionRightsToSharesMember-5552000JPY
Total changes of items during the periodCurrentYearDuration247952000JPY
Net assetsCurrentYearInstant_CapitalStockMember361852000JPY
Net assetsCurrentYearInstant_CapitalSurplusMember456109000JPY
Net assetsCurrentYearInstant_RetainedEarningsMember-366004000JPY
Net assetsCurrentYearInstant_TreasuryStockMember-24000JPY
Net assetsCurrentYearInstant_ShareholdersEquityMember451933000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember27400000JPY
Net assetsCurrentYearInstant479333000JPY
Income before income taxesPrior1YearDuration-149898000JPY
Income before income taxesCurrentYearDuration-266793000JPY
Depreciation and amortization ope cfPrior1YearDuration4919000JPY
Depreciation and amortization ope cfCurrentYearDuration4624000JPY
Amortization of goodwill ope cfPrior1YearDuration-JPY
Amortization of goodwill ope cfCurrentYearDuration26716000JPY
Impairment loss ope cfPrior1YearDuration8996000JPY
Impairment loss ope cfCurrentYearDuration125000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration7889000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration90987000JPY
Change in surcharge provision of the reserve ope cfPrior1YearDuration-18000000JPY
Change in surcharge provision of the reserve ope cfCurrentYearDuration-JPY
Amortization of lease and guarantee deposits ope cfPrior1YearDuration598000JPY
Amortization of lease and guarantee deposits ope cfCurrentYearDuration533000JPY
Share based compensation expenses ope cfPrior1YearDuration-JPY
Share based compensation expenses ope cfCurrentYearDuration24360000JPY
Interest income ope cfPrior1YearDuration-0JPY
Interest income ope cfCurrentYearDuration-0JPY
Subsidy income2 ope cfPrior1YearDuration-1066000JPY
Subsidy income2 ope cfCurrentYearDuration-JPY
Interest expenses ope cfPrior1YearDuration-JPY
Interest expenses ope cfCurrentYearDuration75000JPY
Gain on reversal of subscription rights to shares ope cfPrior1YearDuration-JPY
Gain on reversal of subscription rights to shares ope cfCurrentYearDuration-30081000JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration-JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration1054000JPY
Differences between the asset retirement liability balance and the actual retirement costs ope cfPrior1YearDuration5000000JPY
Differences between the asset retirement liability balance and the actual retirement costs ope cfCurrentYearDuration-JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-180000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-239000JPY
Decrease increase in investment securities for sale ope cfPrior1YearDuration50000000JPY
Decrease increase in investment securities for sale ope cfCurrentYearDuration-JPY
Decrease increase in accounts receivable other ope cfPrior1YearDuration21125000JPY
Decrease increase in accounts receivable other ope cfCurrentYearDuration-JPY
Decrease increase in advance payments ope cfPrior1YearDuration1203000JPY
Decrease increase in advance payments ope cfCurrentYearDuration-1837000JPY
Decrease increase in other current assets ope cfPrior1YearDuration793000JPY
Decrease increase in other current assets ope cfCurrentYearDuration641000JPY
Increase decrease in advances received ope cfPrior1YearDuration24000JPY

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 2021-12-31pass rounding
balance sheet identityconsolidated 2022-12-31pass
balance sheet identitynon_consolidated 2021-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-12-31pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
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