Annual report
2982.TEDINET S100QGPD
Period2022-01-01 → 2022-12-31
Filed2023-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 100
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥27.9bn | 2022-01-01 → 2022-12-31 | Cons. | Net sales |
| Revenue | ¥25.0bn | 2021-01-01 → 2021-12-31 | Cons. | Net sales |
| Revenue | ¥16.8bn | 2020-01-01 → 2020-12-31d | Cons. | Net sales (5-year summary) |
| Operating income | ¥1.4bn | 2022-01-01 → 2022-12-31 | Cons. | Operating income |
| Operating income | ¥933m | 2021-01-01 → 2021-12-31 | Cons. | Operating income |
| Ordinary income | ¥954m | 2022-01-01 → 2022-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥650m | 2021-01-01 → 2021-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥427m | 2020-01-01 → 2020-12-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥911m | 2022-01-01 → 2022-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥650m | 2021-01-01 → 2021-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥527m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥312m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥265m | 2020-01-01 → 2020-12-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥544m | 2022-01-01 → 2022-12-31 | Cons. | Profit loss |
| Net income | ¥314m | 2021-01-01 → 2021-12-31 | Cons. | Profit loss |
| Total assets | ¥53.4bn | at 2022-12-31 | Cons. | Assets |
| Total assets | ¥42.0bn | at 2021-12-31 | Cons. | Assets |
| Total assets | ¥35.9bn | at 2020-12-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥37.5bn | at 2022-12-31 | Cons. | Liabilities |
| Total liabilities | ¥27.2bn | at 2021-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥15.9bn | at 2022-12-31 | Cons. | Net assets |
| Net assets / equity | ¥14.8bn | at 2021-12-31 | Cons. | Net assets |
| Net assets / equity | ¥13.2bn | at 2020-12-31d | Cons. | Net assets |
| Cash and deposits | ¥7.4bn | at 2022-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥8.4bn | at 2021-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥7.4bn | at 2022-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥8.4bn | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥7.4bn | at 2020-12-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥11.5bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥4.4bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥1.1bn | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥142m | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥152m | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥625m | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥10.1bn | 2022-01-01 → 2022-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥5.3bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥163m | 2020-01-01 → 2020-12-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥11.32 | 2022-01-01 → 2022-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥7.22 | 2021-01-01 → 2021-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥6.77 | 2020-01-01 → 2020-12-31d | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥7.19 | 2021-01-01 → 2021-12-31 | Cons. | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥6.7 | 2020-01-01 → 2020-12-31d | Cons. | Diluted earnings per share (5-year summary) |
| Net assets per share | ¥334.37 | at 2022-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥316.36 | at 2021-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥330.25 | at 2020-12-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 29.6% | at 2022-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.1% | at 2021-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 36.8% | at 2020-12-31d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 3.4% | 2022-01-01 → 2022-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.2% | 2021-01-01 → 2021-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 2.0% | 2020-01-01 → 2020-12-31d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 219 | at 2022-12-31 | Cons. | Number of employees |
| Employees | 207 | at 2021-12-31 | Cons. | Number of employees |
| Employees | 195 | at 2020-12-31d | Cons. | Number of employees |
| Revenue | ¥1.3bn | 2022-01-01 → 2022-12-31 | Standalone | Operating revenue1 |
| Revenue | ¥1.3bn | 2021-01-01 → 2021-12-31 | Standalone | Operating revenue1 |
| Revenue | ¥887m | 2020-01-01 → 2020-12-31d | Standalone | Operating revenue1 (5-year summary) |
| Operating income | ¥152m | 2022-01-01 → 2022-12-31 | Standalone | Operating income |
| Operating income | ¥135m | 2021-01-01 → 2021-12-31 | Standalone | Operating income |
| Ordinary income | ¥611m | 2022-01-01 → 2022-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥125m | 2021-01-01 → 2021-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥359m | 2020-01-01 → 2020-12-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥408m | 2022-01-01 → 2022-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥125m | 2021-01-01 → 2021-12-31 | Standalone | Income before income taxes |
| Net income | ¥316m | 2022-01-01 → 2022-12-31 | Standalone | Profit loss |
| Net income | ¥29m | 2021-01-01 → 2021-12-31 | Standalone | Profit loss |
| Net income | ¥308m | 2020-01-01 → 2020-12-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥15.9bn | at 2022-12-31 | Standalone | Assets |
| Total assets | ¥15.0bn | at 2021-12-31 | Standalone | Assets |
| Total assets | ¥15.2bn | at 2020-12-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥1.7bn | at 2022-12-31 | Standalone | Liabilities |
| Total liabilities | ¥1.0bn | at 2021-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥14.3bn | at 2022-12-31 | Standalone | Net assets |
| Net assets / equity | ¥14.0bn | at 2021-12-31 | Standalone | Net assets |
| Net assets / equity | ¥13.1bn | at 2020-12-31d | Standalone | Net assets |
| Cash and deposits | ¥549m | at 2022-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.1bn | at 2021-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥6.79 | 2022-01-01 → 2022-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥0.66 | 2021-01-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥7.87 | 2020-01-01 → 2020-12-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (diluted) | ¥0.66 | 2021-01-01 → 2021-12-31 | Standalone | Diluted earnings per share (5-year summary) |
| EPS (diluted) | ¥7.78 | 2020-01-01 → 2020-12-31d | Standalone | Diluted earnings per share (5-year summary) |
| Dividend per share | ¥4.5 | 2022-01-01 → 2022-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥3.5 | 2021-01-01 → 2021-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥2.63 | 2020-01-01 → 2020-12-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥301.96 | at 2022-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥299.28 | at 2021-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥326.42 | at 2020-12-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 89.4% | at 2022-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 93.1% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 86.0% | at 2020-12-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 2.2% | 2022-01-01 → 2022-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 0.2% | 2021-01-01 → 2021-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.7% | 2020-01-01 → 2020-12-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 49,098,364 | at 2022-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 47,111,064 | at 2021-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 40,495,064 | at 2020-12-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 31 | at 2022-12-31 | Standalone | Number of employees |
| Employees | 44 | at 2021-12-31 | Standalone | Number of employees |
| Employees | 43 | at 2020-12-31d | Standalone | Number 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
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2022-01-01 → 2022-12-31 | ¥17m |
| Reconciling Itemsreconciling | depreciation | 2022-01-01 → 2022-12-31 | ¥37m |
| Reconciling Itemsreconciling | revenue | 2022-01-01 → 2022-12-31 | −¥327m |
| Reconciling Itemsreconciling | revenue intersegment | 2022-01-01 → 2022-12-31 | −¥327m |
| Reconciling Itemsreconciling | segment assets | at 2022-12-31 | ¥9.6bn |
| Reconciling Itemsreconciling | segment profit | 2022-01-01 → 2022-12-31 | −¥1.6bn |
| Real Estatereportable segment | employees | at 2022-12-31 | 83 pure |
| Real Estatereportable segment | revenue | 2022-01-01 → 2022-12-31 | ¥22.3bn |
| Real Estatereportable segment | revenue external | 2022-01-01 → 2022-12-31 | ¥22.3bn |
| Real Estatereportable segment | segment profit | 2022-01-01 → 2022-12-31 | ¥1.7bn |
| Stock Type Fee Businessreportable segment | employees | at 2022-12-31 | 82 pure |
| Stock Type Fee Businessreportable segment | revenue | 2022-01-01 → 2022-12-31 | ¥5.9bn |
| Stock Type Fee Businessreportable segment | revenue external | 2022-01-01 → 2022-12-31 | ¥5.5bn |
| Stock Type Fee Businessreportable segment | revenue intersegment | 2022-01-01 → 2022-12-31 | ¥327m |
| Stock Type Fee Businessreportable segment | segment profit | 2022-01-01 → 2022-12-31 | ¥1.2bn |
| —segment total | capex | 2022-01-01 → 2022-12-31 | ¥33m |
| —segment total | depreciation | 2022-01-01 → 2022-12-31 | ¥102m |
| —segment total | revenue | 2022-01-01 → 2022-12-31 | ¥28.2bn |
| —segment total | revenue external | 2022-01-01 → 2022-12-31 | ¥27.9bn |
| —segment total | revenue intersegment | 2022-01-01 → 2022-12-31 | ¥327m |
| —segment total | segment assets | at 2022-12-31 | ¥43.7bn |
| —segment total | segment profit | 2022-01-01 → 2022-12-31 | ¥2.9bn |
| Reconciling Itemsreconciling | capex | 2021-01-01 → 2021-12-31 | ¥12m |
| Reconciling Itemsreconciling | depreciation | 2021-01-01 → 2021-12-31 | ¥46m |
| Reconciling Itemsreconciling | revenue | 2021-01-01 → 2021-12-31 | −¥301m |
| Reconciling Itemsreconciling | revenue intersegment | 2021-01-01 → 2021-12-31 | −¥301m |
| Reconciling Itemsreconciling | segment assets | at 2021-12-31 | ¥10.7bn |
| Reconciling Itemsreconciling | segment profit | 2021-01-01 → 2021-12-31 | −¥1.2bn |
| Real Estatereportable segment | employees | at 2021-12-31 | 83 pure |
| Real Estatereportable segment | revenue | 2021-01-01 → 2021-12-31 | ¥20.3bn |
| Real Estatereportable segment | revenue external | 2021-01-01 → 2021-12-31 | ¥20.3bn |
| Real Estatereportable segment | segment profit | 2021-01-01 → 2021-12-31 | ¥1.5bn |
| Stock Type Fee Businessreportable segment | employees | at 2021-12-31 | 77 pure |
| Stock Type Fee Businessreportable segment | revenue | 2021-01-01 → 2021-12-31 | ¥4.9bn |
| Stock Type Fee Businessreportable segment | revenue external | 2021-01-01 → 2021-12-31 | ¥4.6bn |
| Stock Type Fee Businessreportable segment | revenue intersegment | 2021-01-01 → 2021-12-31 | ¥301m |
| Stock Type Fee Businessreportable segment | segment profit | 2021-01-01 → 2021-12-31 | ¥652m |
| —segment total | capex | 2021-01-01 → 2021-12-31 | ¥28m |
| —segment total | depreciation | 2021-01-01 → 2021-12-31 | ¥94m |
| —segment total | revenue | 2021-01-01 → 2021-12-31 | ¥25.3bn |
| —segment total | revenue external | 2021-01-01 → 2021-12-31 | ¥25.0bn |
| —segment total | revenue intersegment | 2021-01-01 → 2021-12-31 | ¥301m |
| —segment total | segment assets | at 2021-12-31 | ¥31.4bn |
| —segment total | segment profit | 2021-01-01 → 2021-12-31 | ¥2.1bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,297
| Item | Context | Value | Unit |
|---|---|---|---|
| Number of issues shares other than those not listed investment shares held for purposes other than pure investment largest holding company | CurrentYearInstant | 2 | |
| Carrying amount shares other than those not listed investment shares held for purposes other than pure investment largest holding company | CurrentYearInstant | 102328000 | JPY |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment largest holding company | CurrentYearDuration | 1 | |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment largest holding company | CurrentYearDuration | 29730000 | JPY |
| Number of issues whose number of shares decreased shares not listed investment shares held for purposes other than pure investment largest holding company | CurrentYearDuration | 1 | |
| Total sale amount for decreased shares shares not listed investment shares held for purposes other than pure investment largest holding company | CurrentYearDuration | 2111000 | JPY |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding company | CurrentYearInstant_Row1Member | 47700 | |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding company | Prior1YearInstant_Row1Member | 47700 | |
| Book value details of specified investment equity securities held for purposes other than pure investment largest holding company | CurrentYearInstant_Row1Member | 70023000 | JPY |
| Book value details of specified investment equity securities held for purposes other than pure investment largest holding company | Prior1YearInstant_Row1Member | 74889000 | JPY |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding company | CurrentYearInstant_Row2Member | 35000 | |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment largest holding company | Prior1YearInstant_Row2Member | － | |
| Book value details of specified investment equity securities held for purposes other than pure investment largest holding company | CurrentYearInstant_Row2Member | 32305000 | JPY |
| Book value details of specified investment equity securities held for purposes other than pure investment largest holding company | Prior1YearInstant_Row2Member | － | JPY |
| Number of issues shares other than those not listed investment shares held for purposes other than pure investment second largest holding company | CurrentYearInstant | 1 | |
| Carrying amount shares other than those not listed investment shares held for purposes other than pure investment second largest holding company | CurrentYearInstant | 242307000 | JPY |
| Number of issues shares not listed investment shares held for purposes other than pure investment second largest holding company | CurrentYearInstant | 5 | |
| Carrying amount shares not listed investment shares held for purposes other than pure investment second largest holding company | CurrentYearInstant | 117603000 | JPY |
| Number of issues whose number of shares increased shares other than those not listed investment shares held for purposes other than pure investment second largest holding company | CurrentYearDuration | 1 | |
| Total acquisition cost for increased shares shares other than those not listed investment shares held for purposes other than pure investment second largest holding company | CurrentYearDuration | 263316000 | JPY |
| Number of issues whose number of shares increased shares not listed investment shares held for purposes other than pure investment second largest holding company | CurrentYearDuration | 4 | |
| Total acquisition cost for increased shares shares not listed investment shares held for purposes other than pure investment second largest holding company | CurrentYearDuration | 136878000 | JPY |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment second largest holding company | CurrentYearInstant_Row1Member | 621300 | |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment second largest holding company | Prior1YearInstant_Row1Member | － | |
| Book value details of specified investment equity securities held for purposes other than pure investment second largest holding company | CurrentYearInstant_Row1Member | 242307000 | JPY |
| Book value details of specified investment equity securities held for purposes other than pure investment second largest holding company | Prior1YearInstant_Row1Member | － | JPY |
| Cash and deposits | Prior1YearInstant | 8433610000 | JPY |
| Cash and deposits | CurrentYearInstant | 7425165000 | JPY |
| Accounts receivable trade | Prior1YearInstant | 197404000 | JPY |
| Accounts receivable trade | CurrentYearInstant | 148602000 | JPY |
| Real estate for sale | Prior1YearInstant | 25026039000 | JPY |
| Real estate for sale | CurrentYearInstant | 37351103000 | JPY |
| Real estate for sale in process | Prior1YearInstant | 3900287000 | JPY |
| Real estate for sale in process | CurrentYearInstant | 4137456000 | JPY |
| Equity investments in properties for sale ca | Prior1YearInstant | 1053066000 | JPY |
| Equity investments in properties for sale ca | CurrentYearInstant | － | JPY |
| Other ca | Prior1YearInstant | 2170384000 | JPY |
| Other ca | CurrentYearInstant | 2675168000 | JPY |
| Allowance for doubtful accounts ca | Prior1YearInstant | -2162000 | JPY |
| Allowance for doubtful accounts ca | CurrentYearInstant | -2049000 | JPY |
| Current assets | Prior1YearInstant | 40778629000 | JPY |
| Current assets | CurrentYearInstant | 51735446000 | JPY |
| Buildings | Prior1YearInstant | 147683000 | JPY |
| Buildings | CurrentYearInstant | 137720000 | JPY |
| Accumulated depreciation buildings | Prior1YearInstant | -30346000 | JPY |
| Accumulated depreciation buildings | CurrentYearInstant | -39165000 | JPY |
| Buildings net | Prior1YearInstant | 117336000 | JPY |
| Buildings net | CurrentYearInstant | 98555000 | JPY |
| Tools furniture and fixtures | Prior1YearInstant | 116045000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant | 110646000 | 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 identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |