Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 136
MetricValuePeriodScopeSource row
Revenue¥29.8bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥26.5bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥25.5bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥26.8bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥38.4bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Operating income¥389m2023-01-01 → 2023-12-31Cons.Operating income
Operating income−¥1.9bn2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income¥296m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥722m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥1.8bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥2.9bn2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥884m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥649m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax−¥2.3bn2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)−¥706m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥3.4bn2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥489m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥5.0bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥103m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥706m2023-01-01 → 2023-12-31Cons.Profit loss
Net income−¥3.4bn2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥20.3bnat 2023-12-31Cons.Assets
Total assets¥21.5bnat 2022-12-31Cons.Assets
Total assets¥26.8bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥24.4bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥26.2bnat 2019-12-31dCons.Total assets (5-year summary)
Total liabilities¥18.9bnat 2023-12-31Cons.Liabilities
Total liabilities¥20.9bnat 2022-12-31Cons.Liabilities
Net assets / equity¥1.4bnat 2023-12-31Cons.Net assets
Net assets / equity¥580mat 2022-12-31Cons.Net assets
Net assets / equity¥3.9bnat 2021-12-31dCons.Net assets
Net assets / equity¥3.6bnat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥9.1bnat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥6.4bnat 2023-12-31Cons.Cash and deposits
Cash and deposits¥5.8bnat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥6.1bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥5.6bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥7.9bnat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥2.9bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.7bn2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥824m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥3.0bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥2.5bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥2.7bn2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥587m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥807m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥264m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2.5bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4.8bn2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥753m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥2.3bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.3bn2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥4.3bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥3.3bn2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-15.712023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-77.212022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-11.232021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-115.822020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-2.42019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥31.14at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥12.89at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥89.04at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥82.43at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥210.62at 2019-12-31dCons.Net assets per share (5-year summary)
Equity ratio7.0%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio2.6%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio14.6%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio14.6%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio34.7%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Employees411at 2023-12-31Cons.Number of employees
Employees445at 2022-12-31Cons.Number of employees
Employees498at 2021-12-31dCons.Number of employees
Employees539at 2020-12-31dCons.Number of employees
Employees561at 2019-12-31dCons.Number of employees
Revenue¥2.3bn2023-01-01 → 2023-12-31StandaloneOperating revenue2
Revenue¥2.4bn2022-01-01 → 2022-12-31StandaloneOperating revenue2
Revenue¥2.7bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥13.1bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥35.9bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥234m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income¥246m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥100m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥191m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥357m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥1.3bn2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.6bn2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥414m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax−¥2.3bn2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income−¥403m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥2.8bn2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥213m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥3.7bn2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥29m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥19.0bnat 2023-12-31StandaloneAssets
Total assets¥20.1bnat 2022-12-31StandaloneAssets
Total assets¥24.9bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥22.4bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥25.5bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥15.0bnat 2023-12-31StandaloneLiabilities
Total liabilities¥17.3bnat 2022-12-31StandaloneLiabilities
Net assets / equity¥4.0bnat 2023-12-31StandaloneNet assets
Net assets / equity¥2.9bnat 2022-12-31StandaloneNet assets
Net assets / equity¥5.6bnat 2021-12-31dStandaloneNet assets
Net assets / equity¥5.0bnat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥9.2bnat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.6bnat 2023-12-31StandaloneCash and deposits
Cash and deposits¥2.8bnat 2022-12-31StandaloneCash and deposits
EPS (basic)¥-8.972023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-62.772022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.92021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-85.562020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.72019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥2.52021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥2.52020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥222019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥88.39at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥65.15at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥127.39at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥115.65at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥212.71at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio21.0%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio14.3%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio22.5%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio22.3%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.9%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued45,337,860at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued44,837,860at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued44,639,860at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued44,584,660at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued22,269,530at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees27at 2023-12-31StandaloneNumber of employees
Employees32at 2022-12-31StandaloneNumber of employees
Employees33at 2021-12-31dStandaloneNumber of employees
Employees29at 2020-12-31dStandaloneNumber of employees
Employees426at 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 · 44
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥11m
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥72m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥9.7bn
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥2.7bn
Franchise Businessreportable segmentcapex2023-01-01 → 2023-12-31¥37m
Franchise Businessreportable segmentemployeesat 2023-12-311 pure
Franchise Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥1.5bn
Franchise Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥1.5bn
Franchise Businessreportable segmentsegment assetsat 2023-12-31¥621m
Franchise Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥993m
The Business Directly Operatedreportable segmentcapex2023-01-01 → 2023-12-31¥321m
The Business Directly Operatedreportable segmentdepreciation2023-01-01 → 2023-12-31¥652m
The Business Directly Operatedreportable segmentemployeesat 2023-12-31335 pure
The Business Directly Operatedreportable segmentrevenue2023-01-01 → 2023-12-31¥28.2bn
The Business Directly Operatedreportable segmentrevenue external2023-01-01 → 2023-12-31¥28.2bn
The Business Directly Operatedreportable segmentsegment assetsat 2023-12-31¥10.0bn
The Business Directly Operatedreportable segmentsegment profit2023-01-01 → 2023-12-31¥2.1bn
Total Of Reportable Segments And Otherssegment totalcapex2023-01-01 → 2023-12-31¥359m
Total Of Reportable Segments And Otherssegment totaldepreciation2023-01-01 → 2023-12-31¥652m
Total Of Reportable Segments And Otherssegment totalrevenue2023-01-01 → 2023-12-31¥29.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2023-01-01 → 2023-12-31¥29.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2023-12-31¥10.6bn
Total Of Reportable Segments And Otherssegment totalsegment profit2023-01-01 → 2023-12-31¥3.1bn
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31¥12m
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥77m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥9.2bn
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥2.7bn
Franchise Businessreportable segmentcapex2022-01-01 → 2022-12-31¥13m
Franchise Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥1.5bn
Franchise Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥1.5bn
Franchise Businessreportable segmentsegment assetsat 2022-12-31¥795m
Franchise Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥910m
The Business Directly Operatedreportable segmentcapex2022-01-01 → 2022-12-31¥583m
The Business Directly Operatedreportable segmentdepreciation2022-01-01 → 2022-12-31¥882m
The Business Directly Operatedreportable segmentrevenue2022-01-01 → 2022-12-31¥25.0bn
The Business Directly Operatedreportable segmentrevenue external2022-01-01 → 2022-12-31¥25.0bn
The Business Directly Operatedreportable segmentsegment assetsat 2022-12-31¥11.5bn
The Business Directly Operatedreportable segmentsegment profit2022-01-01 → 2022-12-31−¥65m
Total Of Reportable Segments And Otherssegment totalcapex2022-01-01 → 2022-12-31¥597m
Total Of Reportable Segments And Otherssegment totaldepreciation2022-01-01 → 2022-12-31¥882m
Total Of Reportable Segments And Otherssegment totalrevenue2022-01-01 → 2022-12-31¥26.5bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-01-01 → 2022-12-31¥26.5bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-12-31¥12.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2022-01-01 → 2022-12-31¥845m

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

All source rows · 1,818
ItemContextValueUnit
Accumulated depreciation other ppeCurrentYearInstant-378000000JPY
Other net ppePrior1YearInstant10000000JPY
Other net ppeCurrentYearInstant24000000JPY
Property plant and equipmentPrior1YearInstant6206000000JPY
Property plant and equipmentCurrentYearInstant4754000000JPY
GoodwillPrior1YearInstant1464000000JPY
GoodwillCurrentYearInstant1367000000JPY
Other iaPrior1YearInstant49000000JPY
Other iaCurrentYearInstant35000000JPY
Intangible assetsPrior1YearInstant1514000000JPY
Intangible assetsCurrentYearInstant1402000000JPY
Investment securitiesPrior1YearInstant410000000JPY
Investment securitiesCurrentYearInstant402000000JPY
Stocks of subsidiaries and affiliatesPrior1YearInstant148000000JPY
Stocks of subsidiaries and affiliatesCurrentYearInstant122000000JPY
Deferred tax assetsPrior1YearInstant13000000JPY
Deferred tax assetsCurrentYearInstant16000000JPY
Lease and guarantee depositsPrior1YearInstant3758000000JPY
Lease and guarantee depositsCurrentYearInstant3532000000JPY
Other ioaPrior1YearInstant1143000000JPY
Other ioaCurrentYearInstant1171000000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-207000000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-215000000JPY
Investments and other assetsPrior1YearInstant5265000000JPY
Investments and other assetsCurrentYearInstant5028000000JPY
Noncurrent assetsPrior1YearInstant12986000000JPY
Noncurrent assetsCurrentYearInstant11185000000JPY
AssetsPrior1YearInstant21529000000JPY
AssetsCurrentYearInstant20287000000JPY
Accounts payable tradePrior1YearInstant1316000000JPY
Accounts payable tradeCurrentYearInstant1422000000JPY
Accounts payable otherPrior1YearInstant1299000000JPY
Accounts payable otherCurrentYearInstant1387000000JPY
Accrued expensesPrior1YearInstant591000000JPY
Accrued expensesCurrentYearInstant541000000JPY
Asset retirement obligations clPrior1YearInstant14000000JPY
Asset retirement obligations clCurrentYearInstant40000000JPY
Provision for shareholder benefit program clPrior1YearInstant249000000JPY
Provision for shareholder benefit program clCurrentYearInstant299000000JPY
Income taxes payablePrior1YearInstant63000000JPY
Income taxes payableCurrentYearInstant112000000JPY
Accrued consumption taxesPrior1YearInstant340000000JPY
Accrued consumption taxesCurrentYearInstant381000000JPY
Short term loans payablePrior1YearInstant3655000000JPY
Short term loans payableCurrentYearInstant3500000000JPY
Current portion of long term loans payablePrior1YearInstant2030000000JPY
Current portion of long term loans payableCurrentYearInstant1452000000JPY
Other clPrior1YearInstant341000000JPY
Other clCurrentYearInstant367000000JPY
Current liabilitiesPrior1YearInstant9901000000JPY

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 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