Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 135
MetricValuePeriodScopeSource row
Revenue¥175m2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥112m2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥116m2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
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)
Operating income−¥280m2023-01-01 → 2023-12-31Cons.Operating income
Operating income−¥201m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income−¥279m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥206m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥129m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax−¥295m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax−¥267m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)−¥297m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥270m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥151m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
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−¥297m2023-01-01 → 2023-12-31Cons.Profit loss
Net income−¥270m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥331mat 2023-12-31Cons.Assets
Total assets¥516mat 2022-12-31Cons.Assets
Total assets¥256mat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥445mat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥1.3bnat 2019-12-31dCons.Total assets (5-year summary)
Total liabilities¥49mat 2023-12-31Cons.Liabilities
Total liabilities¥36mat 2022-12-31Cons.Liabilities
Net assets / equity¥282mat 2023-12-31Cons.Net assets
Net assets / equity¥479mat 2022-12-31Cons.Net assets
Net assets / equity¥231mat 2021-12-31dCons.Net assets
Net assets / equity¥382mat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity−¥188mat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥24mat 2023-12-31Cons.Cash and deposits
Cash and deposits¥125mat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥24mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥125mat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥86mat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥171mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥31mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥198m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥145m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥85m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥2m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥340m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥207,0002021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥99m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥524m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥227,0002021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥-44.812023-01-01 → 2023-12-31Cons.Basic earnings loss per share (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 → 2021-12-31dCons.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 (diluted)¥21.642020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥38.13at 2023-12-31Cons.Net assets 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 2021-12-31dCons.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)
Equity ratio77.5%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio87.6%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio77.5%at 2021-12-31dCons.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)
ROE83.6%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees10at 2023-12-31Cons.Number of employees
Employees9at 2022-12-31Cons.Number of employees
Employees9at 2021-12-31dCons.Number of employees
Employees7at 2020-12-31dCons.Number of employees
Employees29at 2019-12-31dCons.Number of employees
Revenue¥19m2023-01-01 → 2023-12-31StandaloneOperating revenue1
Revenue¥20m2022-01-01 → 2022-12-31StandaloneOperating revenue1
Revenue¥18m2021-01-01 → 2021-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥87m2020-01-01 → 2020-12-31dStandaloneOperating revenue1 (5-year summary)
Revenue¥48m2019-01-01 → 2019-12-31dStandaloneOperating revenue1 (5-year summary)
Operating income−¥144m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income−¥148m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income−¥139m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥152m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥116m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥189m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax−¥140m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income−¥188m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥136m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥204m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥491mat 2023-12-31StandaloneAssets
Total assets¥574mat 2022-12-31StandaloneAssets
Total assets¥188mat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥410mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥147mat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥73mat 2023-12-31StandaloneLiabilities
Total liabilities¥68mat 2022-12-31StandaloneLiabilities
Net assets / equity¥418mat 2023-12-31StandaloneNet assets
Net assets / equity¥506mat 2022-12-31StandaloneNet assets
Net assets / equity¥124mat 2021-12-31dStandaloneNet assets
Net assets / equity¥328mat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥35mat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4mat 2023-12-31StandaloneCash and deposits
Cash and deposits¥116mat 2022-12-31StandaloneCash and deposits
EPS (basic)¥-28.392023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-27.312022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-47.032021-01-01 → 2021-12-31dStandaloneBasic 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)
Net assets per share¥58.26at 2023-12-31StandaloneNet assets 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 2021-12-31dStandaloneNet 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)
Equity ratio79.9%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio83.4%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio48.4%at 2021-12-31dStandaloneEquity 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)
Shares issued6,728,500at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued6,318,500at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,333,500at 2021-12-31dStandaloneTotal 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)
Employees3at 2023-12-31StandaloneNumber of employees
Employees4at 2022-12-31StandaloneNumber of employees
Employees4at 2021-12-31dStandaloneNumber of employees
Employees3at 2020-12-31dStandaloneNumber of employees
Employees5at 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 · 59
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥129,000
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥10,000
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥49m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥164m
Environment Solution Businessreportable segmentcapex2023-01-01 → 2023-12-31¥2m
Environment Solution Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥1m
Environment Solution Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥64m
Environment Solution Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥64m
Environment Solution Businessreportable segmentsegment assetsat 2023-12-31¥214m
Environment Solution Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥108m
Real Estate Businessreportable segmentsegment assetsat 2023-12-31¥598,000
Real Estate Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥9m
Solar Power Businessreportable segmentemployeesat 2023-12-311 pure
Solar Power Businessreportable segmentsegment assetsat 2023-12-31¥3m
Solar Power Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥18m
Sports Businessreportable segmentcapex2023-01-01 → 2023-12-31¥4m
Sports Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥7m
Sports Businessreportable segmentemployeesat 2023-12-316 pure
Sports Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥111m
Sports Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥111m
Sports Businessreportable segmentsegment assetsat 2023-12-31¥64m
Sports Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥29m
Web Businessreportable segmentsegment assetsat 2023-12-31¥331,000
Web Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥10m
—segment totalcapex2023-01-01 → 2023-12-31¥6m
—segment totaldepreciation2023-01-01 → 2023-12-31¥8m
—segment totalemployeesat 2023-12-317 pure
—segment totalrevenue2023-01-01 → 2023-12-31¥175m
—segment totalrevenue external2023-01-01 → 2023-12-31¥175m
—segment totalsegment assetsat 2023-12-31¥283m
—segment totalsegment profit2023-01-01 → 2023-12-31−¥116m
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 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 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

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

All source rows · 1,302
ItemContextValueUnit
Other noiPrior1YearDuration66000JPY
Other noiCurrentYearDuration4000JPY
Non operating incomePrior1YearDuration631000JPY
Non operating incomeCurrentYearDuration716000JPY
Interest expenses noePrior1YearDuration75000JPY
Interest expenses noeCurrentYearDuration136000JPY
Commission fee noePrior1YearDuration5075000JPY
Commission fee noeCurrentYearDuration-JPY
Non operating expensesPrior1YearDuration5150000JPY
Non operating expensesCurrentYearDuration136000JPY
Ordinary incomePrior1YearDuration-205559000JPY
Ordinary incomeCurrentYearDuration-279261000JPY
Gain on reversal of subscription rights to shares eiPrior1YearDuration30081000JPY
Gain on reversal of subscription rights to shares eiCurrentYearDuration-JPY
Gain on liquidation of investment securities eiPrior1YearDuration-JPY
Gain on liquidation of investment securities eiCurrentYearDuration4314000JPY
Settlement received eiPrior1YearDuration-JPY
Settlement received eiCurrentYearDuration450000JPY
Extraordinary incomePrior1YearDuration30081000JPY
Extraordinary incomeCurrentYearDuration4764000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration1054000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration105000JPY
Impairment loss elPrior1YearDuration125000JPY
Impairment loss elCurrentYearDuration118000JPY
Provision for loss on litigation elPrior1YearDuration-JPY
Provision for loss on litigation elCurrentYearDuration20000000JPY
Provision of allowance for doubtful accounts elPrior1YearDuration90135000JPY
Provision of allowance for doubtful accounts elCurrentYearDuration-JPY
Extraordinary lossPrior1YearDuration91315000JPY
Extraordinary lossCurrentYearDuration20224000JPY
Income before income taxesPrior1YearDuration-266793000JPY
Income before income taxesCurrentYearDuration-294721000JPY
Income taxes currentPrior1YearDuration3407000JPY
Income taxes currentCurrentYearDuration2064000JPY
Income taxesPrior1YearDuration3407000JPY
Income taxesCurrentYearDuration2064000JPY
Profit lossPrior1YearDuration-270200000JPY
Profit lossCurrentYearDuration-296785000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration-JPY
Profit loss attributable to non controlling interestsCurrentYearDuration-JPY
Profit loss attributable to owners of parentPrior1YearDuration-270200000JPY
Profit loss attributable to owners of parentCurrentYearDuration-296785000JPY
Profit lossPrior1YearDuration-270200000JPY
Profit lossCurrentYearDuration-296785000JPY
Comprehensive incomePrior1YearDuration-270200000JPY
Comprehensive incomeCurrentYearDuration-296785000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration-270200000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration-296785000JPY
Comprehensive income attributable to non controlling interestsPrior1YearDuration-JPY
Comprehensive income attributable to non controlling interestsCurrentYearDuration-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 · 24 of 24 passed
balance sheet identityconsolidated 2022-12-31pass
balance sheet identityconsolidated 2023-12-31pass rounding
balance sheet identitynon_consolidated 2022-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass rounding
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