Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 101
MetricValuePeriodScopeSource row
Revenue¥18.3bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥14.7bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥13.8bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥4.2bn2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥3.2bn2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥3.7bn2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥2.8bn2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥979m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥4.6bn2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥2.8bn2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥3.4bn2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥2.0bn2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥650m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥3.4bn2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥2.0bn2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥50.6bnat 2022-12-31Cons.Assets
Total assets¥36.3bnat 2021-12-31Cons.Assets
Total assets¥23.6bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥39.2bnat 2022-12-31Cons.Liabilities
Total liabilities¥29.0bnat 2021-12-31Cons.Liabilities
Net assets / equity¥11.4bnat 2022-12-31Cons.Net assets
Net assets / equity¥7.3bnat 2021-12-31Cons.Net assets
Net assets / equity¥4.3bnat 2020-12-31dCons.Net assets
Cash and deposits¥9.5bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥6.8bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥9.5bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥6.6bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.6bnat 2020-12-31dCons.Cash and cash equivalents
Operating cash flow−¥3.1bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥5.4bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.7bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥1.5bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.2bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥637m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥6.9bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥10.5bn2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥1.3bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥641.392022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥410.832021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥123.582020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥624.652022-01-01 → 2022-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥398.762021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥120.142020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,950.71at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,349.03at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥931.88at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio22.3%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio20.0%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio18.1%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE36.6%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE34.0%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE14.8%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
Employees80at 2022-12-31Cons.Number of employees
Employees46at 2021-12-31Cons.Number of employees
Employees45at 2020-12-31dCons.Number of employees
Revenue¥360m2022-01-01 → 2022-12-31StandaloneOperating revenue1
Revenue¥555m2021-01-01 → 2021-12-31StandaloneOperating revenue1
Revenue¥60m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥29m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥271m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥21m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥256m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥10m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥21m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥256m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥10m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥239m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥22m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥6.1bnat 2022-12-31StandaloneAssets
Total assets¥5.0bnat 2021-12-31StandaloneAssets
Total assets¥4.3bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥484mat 2022-12-31StandaloneLiabilities
Total liabilities¥91mat 2021-12-31StandaloneLiabilities
Net assets / equity¥5.6bnat 2022-12-31StandaloneNet assets
Net assets / equity¥4.9bnat 2021-12-31StandaloneNet assets
Net assets / equity¥3.6bnat 2020-12-31dStandaloneNet assets
Cash and deposits¥198mat 2022-12-31StandaloneCash and deposits
Cash and deposits¥748mat 2021-12-31StandaloneCash and deposits
EPS (basic)¥1.962022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥50.12021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.142020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥1.912022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥48.622021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥4.032020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥2002022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥1322021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥432020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥942.7at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥898.28at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥778.34at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio89.9%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio96.7%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio82.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.2%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE5.7%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE0.6%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,794,275at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,387,219at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,274,919at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees5at 2022-12-31StandaloneNumber of employees
Employees4at 2021-12-31StandaloneNumber 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 · 66
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2022-01-01 → 2022-12-31¥307m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2022-01-01 → 2022-12-31¥129m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue intersegment2022-01-01 → 2022-12-31¥178m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment ordinary income2022-01-01 → 2022-12-31¥307m
New Built Real Estate Sales Departmentreportable segmentcapex2022-01-01 → 2022-12-31¥211m
New Built Real Estate Sales Departmentreportable segmentemployeesat 2022-12-3149 pure
New Built Real Estate Sales Departmentreportable segmentrevenue2022-01-01 → 2022-12-31¥11.2bn
New Built Real Estate Sales Departmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥11.2bn
New Built Real Estate Sales Departmentreportable segmentsegment assetsat 2022-12-31¥21.5bn
New Built Real Estate Sales Departmentreportable segmentsegment ordinary income2022-01-01 → 2022-12-31¥3.9bn
Real Estate Leasing Division Business Departmentreportable segmentcapex2022-01-01 → 2022-12-31¥2.1bn
Real Estate Leasing Division Business Departmentreportable segmentdepreciation2022-01-01 → 2022-12-31¥230m
Real Estate Leasing Division Business Departmentreportable segmentemployeesat 2022-12-312 pure
Real Estate Leasing Division Business Departmentreportable segmentrevenue2022-01-01 → 2022-12-31¥897m
Real Estate Leasing Division Business Departmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥897m
Real Estate Leasing Division Business Departmentreportable segmentsegment assetsat 2022-12-31¥10.0bn
Real Estate Leasing Division Business Departmentreportable segmentsegment ordinary income2022-01-01 → 2022-12-31¥354m
Reproducing Real Estate Sales Departmentreportable segmentemployeesat 2022-12-319 pure
Reproducing Real Estate Sales Departmentreportable segmentrevenue2022-01-01 → 2022-12-31¥6.1bn
Reproducing Real Estate Sales Departmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥6.1bn
Reproducing Real Estate Sales Departmentreportable segmentsegment assetsat 2022-12-31¥8.4bn
Reproducing Real Estate Sales Departmentreportable segmentsegment ordinary income2022-01-01 → 2022-12-31¥640m
—segment totalcapex2022-01-01 → 2022-12-31¥2.3bn
—segment totaldepreciation2022-01-01 → 2022-12-31¥230m
—segment totalrevenue2022-01-01 → 2022-12-31¥18.1bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥18.1bn
—segment totalsegment assetsat 2022-12-31¥39.8bn
—segment totalsegment ordinary income2022-01-01 → 2022-12-31¥4.9bn
Total Of Reportable Segments And Otherssegment totalcapex2022-01-01 → 2022-12-31¥2.3bn
Total Of Reportable Segments And Otherssegment totaldepreciation2022-01-01 → 2022-12-31¥230m
Total Of Reportable Segments And Otherssegment totalrevenue2022-01-01 → 2022-12-31¥18.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2022-01-01 → 2022-12-31¥18.3bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2022-01-01 → 2022-12-31¥178m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-12-31¥39.8bn
Total Of Reportable Segments And Otherssegment totalsegment ordinary income2022-01-01 → 2022-12-31¥5.2bn
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2021-01-01 → 2021-12-31¥175m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2021-01-01 → 2021-12-31¥3m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue intersegment2021-01-01 → 2021-12-31¥172m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment ordinary income2021-01-01 → 2021-12-31¥175m
New Built Real Estate Sales Departmentreportable segmentrevenue2021-01-01 → 2021-12-31¥5.7bn
New Built Real Estate Sales Departmentreportable segmentrevenue external2021-01-01 → 2021-12-31¥5.7bn
New Built Real Estate Sales Departmentreportable segmentsegment assetsat 2021-12-31¥15.0bn
New Built Real Estate Sales Departmentreportable segmentsegment ordinary income2021-01-01 → 2021-12-31¥1.3bn
Real Estate Leasing Division Business Departmentreportable segmentcapex2021-01-01 → 2021-12-31¥1.6bn
Real Estate Leasing Division Business Departmentreportable segmentdepreciation2021-01-01 → 2021-12-31¥204m
Real Estate Leasing Division Business Departmentreportable segmentrevenue2021-01-01 → 2021-12-31¥835m
Real Estate Leasing Division Business Departmentreportable segmentrevenue external2021-01-01 → 2021-12-31¥835m
Real Estate Leasing Division Business Departmentreportable segmentsegment assetsat 2021-12-31¥9.8bn
Real Estate Leasing Division Business Departmentreportable segmentsegment ordinary income2021-01-01 → 2021-12-31¥228m
Reproducing Real Estate Sales Departmentreportable segmentrevenue2021-01-01 → 2021-12-31¥8.1bn
Reproducing Real Estate Sales Departmentreportable segmentrevenue external2021-01-01 → 2021-12-31¥8.1bn
Reproducing Real Estate Sales Departmentreportable segmentsegment assetsat 2021-12-31¥4.1bn
Reproducing Real Estate Sales Departmentreportable segmentsegment ordinary income2021-01-01 → 2021-12-31¥2.5bn
—segment totalcapex2021-01-01 → 2021-12-31¥1.6bn
—segment totaldepreciation2021-01-01 → 2021-12-31¥204m
—segment totalrevenue2021-01-01 → 2021-12-31¥14.7bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥14.7bn
—segment totalsegment assetsat 2021-12-31¥28.9bn
—segment totalsegment ordinary income2021-01-01 → 2021-12-31¥4.0bn
Total Of Reportable Segments And Otherssegment totalcapex2021-01-01 → 2021-12-31¥1.6bn
Total Of Reportable Segments And Otherssegment totaldepreciation2021-01-01 → 2021-12-31¥204m
Total Of Reportable Segments And Otherssegment totalrevenue2021-01-01 → 2021-12-31¥14.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-01-01 → 2021-12-31¥14.7bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-01-01 → 2021-12-31¥172m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-12-31¥28.9bn
Total Of Reportable Segments And Otherssegment totalsegment ordinary income2021-01-01 → 2021-12-31¥4.1bn

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

All source rows · 1,327
ItemContextValueUnit
Net changes of items other than shareholders equityCurrentYearDuration_ForeignCurrencyTranslationAdjustmentMember15977000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationAndTranslationAdjustmentsMember24840000JPY
Net changes of items other than shareholders equityCurrentYearDuration_SubscriptionRightsToSharesMember56213000JPY
Net changes of items other than shareholders equityCurrentYearDuration81053000JPY
Total changes of items during the periodCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember6779000JPY
Total changes of items during the periodCurrentYearDuration_jpcrp030000-asr_E35631-000InsertedDirectlyIntoNetAssetsDeferredGainsOrLossesOnHedgesMember2082000JPY
Total changes of items during the periodCurrentYearDuration_ForeignCurrencyTranslationAdjustmentMember15977000JPY
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember24840000JPY
Total changes of items during the periodCurrentYearDuration_SubscriptionRightsToSharesMember56213000JPY
Total changes of items during the periodCurrentYearDuration4091711000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember-27064000JPY
Net assetsCurrentYearInstant_jpcrp030000-asr_E35631-000InsertedDirectlyIntoNetAssetsDeferredGainsOrLossesOnHedgesMember-6955000JPY
Net assetsCurrentYearInstant_ForeignCurrencyTranslationAdjustmentMember18148000JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember-15870000JPY
Net assetsCurrentYearInstant_SubscriptionRightsToSharesMember131324000JPY
Net assetsCurrentYearInstant11434272000JPY
Income before income taxesPrior1YearDuration2840376000JPY
Income before income taxesCurrentYearDuration4553180000JPY
Depreciation and amortization ope cfPrior1YearDuration208725000JPY
Depreciation and amortization ope cfCurrentYearDuration241409000JPY
Gain on negative goodwill ope cfPrior1YearDuration-JPY
Gain on negative goodwill ope cfCurrentYearDuration-817906000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration55935000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration-1285000JPY
Increase decrease in provision for directors bonuses ope cfPrior1YearDuration10450000JPY
Increase decrease in provision for directors bonuses ope cfCurrentYearDuration11750000JPY
Interest and dividends income ope cfPrior1YearDuration-3472000JPY
Interest and dividends income ope cfCurrentYearDuration-5247000JPY
Interest expenses paid on loans and bonds ope cfPrior1YearDuration245534000JPY
Interest expenses paid on loans and bonds ope cfCurrentYearDuration409840000JPY
Commission fee ope cfPrior1YearDuration172762000JPY
Commission fee ope cfCurrentYearDuration142858000JPY
Gain on sales of non current assets ope cfPrior1YearDuration-18801000JPY
Gain on sales of non current assets ope cfCurrentYearDuration-2989000JPY
Gain on reversal of asset retirement obligations ope cfPrior1YearDuration-4174000JPY
Gain on reversal of asset retirement obligations ope cfCurrentYearDuration-JPY
Loss on sale of non current assets ope cfPrior1YearDuration20105000JPY
Loss on sale of non current assets ope cfCurrentYearDuration-JPY
Loss on retirement of noncurrent assets ope cfPrior1YearDuration9807000JPY
Loss on retirement of noncurrent assets ope cfCurrentYearDuration-JPY
Loss gain on sales of stocks of subsidiaries and affiliates ope cfPrior1YearDuration-JPY
Loss gain on sales of stocks of subsidiaries and affiliates ope cfCurrentYearDuration-1855000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration15820000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration1155000JPY
Decrease increase in advance payments ope cfPrior1YearDuration-153902000JPY
Decrease increase in advance payments ope cfCurrentYearDuration-202115000JPY
Decrease increase in inventories ope cfPrior1YearDuration-7513632000JPY
Decrease increase in inventories ope cfCurrentYearDuration-6990723000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-94049000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration266913000JPY

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 rounding
balance sheet identitynon_consolidated 2021-12-31pass rounding
balance sheet identitynon_consolidated 2022-12-31pass
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