Annual report

Period2022-04-01 → 2023-03-31
Filed2023-06-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥1.0bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥957m2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥1.2bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Revenue¥1.2bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥969m2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Operating income−¥35m2022-04-01 → 2023-03-31Cons.Operating income
Operating income−¥92m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income−¥31m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income−¥84m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥35m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥78m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥40m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥35m2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax−¥86m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)−¥44m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥112m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥46m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥57m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥27m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥44m2022-04-01 → 2023-03-31Cons.Profit loss
Net income−¥112m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥1.3bnat 2023-03-31Cons.Assets
Total assets¥1.4bnat 2022-03-31Cons.Assets
Total assets¥1.3bnat 2021-03-31dCons.Total assets (5-year summary)
Total assets¥1.1bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥1.0bnat 2019-03-31dCons.Total assets (5-year summary)
Total liabilities¥260mat 2023-03-31Cons.Liabilities
Total liabilities¥244mat 2022-03-31Cons.Liabilities
Net assets / equity¥1.1bnat 2023-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2022-03-31Cons.Net assets
Net assets / equity¥1.1bnat 2021-03-31dCons.Net assets
Net assets / equity¥766mat 2020-03-31dCons.Net assets (5-year summary)
Net assets / equity¥710mat 2019-03-31dCons.Net assets (5-year summary)
Cash and deposits¥769mat 2023-03-31Cons.Cash and deposits
Cash and deposits¥811mat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥769mat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥811mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥980mat 2021-03-31dCons.Cash and cash equivalents
Cash & equivalents¥687mat 2020-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥591mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥41m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥151m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥47m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥94m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥123m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥4m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥2m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥52m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥5m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥43m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥4m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥19m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥297m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥3m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥126m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-5.732022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-14.542021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥6.062020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥8.382019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.072018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥8.292019-04-01 → 2020-03-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥3.982018-04-01 → 2019-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥137.74at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥144.39at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥141.81at 2021-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥112.39at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥104.06at 2019-03-31dCons.Net assets per share (5-year summary)
Equity ratio80.2%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio82.0%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio81.7%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio67.7%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio68.1%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
ROE5.0%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
ROE7.7%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE4.4%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
Employees78at 2023-03-31Cons.Number of employees
Employees72at 2022-03-31Cons.Number of employees
Employees71at 2021-03-31dCons.Number of employees
Employees90at 2020-03-31dCons.Number of employees
Employees88at 2019-03-31dCons.Number of employees
Revenue¥800m2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥802m2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥874m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥796m2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥794m2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income−¥575,0002022-04-01 → 2023-03-31StandaloneOperating income
Operating income¥94m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income−¥4m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥94m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥127m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥68m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥46m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥274m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax¥38m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income−¥280m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥13m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥110m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥56m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥27m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Total assets¥1.2bnat 2023-03-31StandaloneAssets
Total assets¥1.5bnat 2022-03-31StandaloneAssets
Total assets¥1.4bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.0bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥928mat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥217mat 2023-03-31StandaloneLiabilities
Total liabilities¥206mat 2022-03-31StandaloneLiabilities
Net assets / equity¥1.0bnat 2023-03-31StandaloneNet assets
Net assets / equity¥1.3bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.2bnat 2021-03-31dStandaloneNet assets
Net assets / equity¥777mat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥721mat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥509mat 2023-03-31StandaloneCash and deposits
Cash and deposits¥505mat 2022-03-31StandaloneCash and deposits
EPS (basic)¥-36.392022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.632021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥14.42020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥8.292019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.062018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥8.22019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥3.972018-04-01 → 2019-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥52020-04-01 → 2021-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥132.93at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥170.23at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥151.48at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥113.98at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥105.72at 2019-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio82.4%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio86.4%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio84.4%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.0%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio77.0%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE1.0%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE11.3%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE7.6%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE4.3%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,690,000at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,690,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,845,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,382,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued3,382,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees54at 2023-03-31StandaloneNumber of employees
Employees47at 2022-03-31StandaloneNumber of employees
Employees60at 2021-03-31dStandaloneNumber of employees
Employees58at 2020-03-31dStandaloneNumber of employees
Employees56at 2019-03-31dStandaloneNumber 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2022-04-01 → 2023-03-31−¥30m
Reconciling Itemsreconcilingrevenue intersegment2022-04-01 → 2023-03-31−¥30m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥412m
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥130m
Human Resources Service Businessreportable segmentemployeesat 2023-03-3120 pure
Human Resources Service Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥178m
Human Resources Service Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥148m
Human Resources Service Businessreportable segmentrevenue intersegment2022-04-01 → 2023-03-31¥30m
Human Resources Service Businessreportable segmentsegment assetsat 2023-03-31¥81m
Human Resources Service Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥18m
Information Security Businessreportable segmentcapex2022-04-01 → 2023-03-31¥15m
Information Security Businessreportable segmentdepreciation2022-04-01 → 2023-03-31¥15m
Information Security Businessreportable segmentemployeesat 2023-03-3155 pure
Information Security Businessreportable segmentrevenue2022-04-01 → 2023-03-31¥881m
Information Security Businessreportable segmentrevenue external2022-04-01 → 2023-03-31¥881m
Information Security Businessreportable segmentsegment assetsat 2023-03-31¥828m
Information Security Businessreportable segmentsegment profit2022-04-01 → 2023-03-31¥77m
—segment totalcapex2022-04-01 → 2023-03-31¥15m
—segment totaldepreciation2022-04-01 → 2023-03-31¥15m
—segment totalrevenue2022-04-01 → 2023-03-31¥1.1bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥1.0bn
—segment totalrevenue intersegment2022-04-01 → 2023-03-31¥30m
—segment totalsegment assetsat 2023-03-31¥909m
—segment totalsegment profit2022-04-01 → 2023-03-31¥95m
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥199,000
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥14m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥14m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥420m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥109m
Human Resources Service Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥146m
Human Resources Service Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥132m
Human Resources Service Businessreportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥14m
Human Resources Service Businessreportable segmentsegment assetsat 2022-03-31¥63m
Human Resources Service Businessreportable segmentsegment profit2021-04-01 → 2022-03-31−¥962,000
Information Security Businessreportable segmentcapex2021-04-01 → 2022-03-31¥2m
Information Security Businessreportable segmentdepreciation2021-04-01 → 2022-03-31¥21m
Information Security Businessreportable segmentrevenue2021-04-01 → 2022-03-31¥826m
Information Security Businessreportable segmentrevenue external2021-04-01 → 2022-03-31¥826m
Information Security Businessreportable segmentsegment assetsat 2022-03-31¥871m
Information Security Businessreportable segmentsegment profit2021-04-01 → 2022-03-31¥18m
—segment totalcapex2021-04-01 → 2022-03-31¥2m
—segment totaldepreciation2021-04-01 → 2022-03-31¥21m
—segment totalrevenue2021-04-01 → 2022-03-31¥971m
—segment totalrevenue external2021-04-01 → 2022-03-31¥957m
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥14m
—segment totalsegment assetsat 2022-03-31¥934m
—segment totalsegment profit2021-04-01 → 2022-03-31¥17m
Information Security Businessreportable segmentemployeesat 2023-03-3151 pure

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

All source rows · 1,268
ItemContextValueUnit
Long term prepaid expensesPrior1YearInstant205000JPY
Long term prepaid expensesCurrentYearInstant82000JPY
Guarantee deposits ioaPrior1YearInstant45127000JPY
Guarantee deposits ioaCurrentYearInstant40580000JPY
Investments and other assetsPrior1YearInstant310948000JPY
Investments and other assetsCurrentYearInstant292102000JPY
Noncurrent assetsPrior1YearInstant348941000JPY
Noncurrent assetsCurrentYearInstant329498000JPY
Deferred organization expenses daPrior1YearInstant1266000JPY
Deferred organization expenses daCurrentYearInstant-JPY
Business commencement expenses daPrior1YearInstant2608000JPY
Business commencement expenses daCurrentYearInstant-JPY
Deferred assetsPrior1YearInstant3874000JPY
Deferred assetsCurrentYearInstant-JPY
AssetsPrior1YearInstant1354024000JPY
AssetsCurrentYearInstant1320503000JPY
Accounts payable tradePrior1YearInstant14233000JPY
Accounts payable tradeCurrentYearInstant14907000JPY
Lease obligations clPrior1YearInstant-JPY
Lease obligations clCurrentYearInstant1931000JPY
Accounts payable otherPrior1YearInstant12021000JPY
Accounts payable otherCurrentYearInstant12453000JPY
Accrued expensesPrior1YearInstant35738000JPY
Accrued expensesCurrentYearInstant36116000JPY
Income taxes payablePrior1YearInstant16013000JPY
Income taxes payableCurrentYearInstant8925000JPY
Accrued consumption taxesPrior1YearInstant13821000JPY
Accrued consumption taxesCurrentYearInstant14329000JPY
Advances receivedPrior1YearInstant75766000JPY
Advances receivedCurrentYearInstant87465000JPY
Deposits receivedPrior1YearInstant7912000JPY
Deposits receivedCurrentYearInstant8361000JPY
Provision for bonusesPrior1YearInstant13917000JPY
Provision for bonusesCurrentYearInstant15023000JPY
Other clPrior1YearInstant141000JPY
Other clCurrentYearInstant104000JPY
Current liabilitiesPrior1YearInstant189568000JPY
Current liabilitiesCurrentYearInstant199618000JPY
Lease obligations nclPrior1YearInstant-JPY
Lease obligations nclCurrentYearInstant4356000JPY
Asset retirement obligations nclPrior1YearInstant8024000JPY
Asset retirement obligations nclCurrentYearInstant8024000JPY
Net defined benefit liabilityPrior1YearInstant-JPY
Net defined benefit liabilityCurrentYearInstant2282000JPY
Deferred tax liabilitiesPrior1YearInstant46172000JPY
Deferred tax liabilitiesCurrentYearInstant46168000JPY
Noncurrent liabilitiesPrior1YearInstant54197000JPY
Noncurrent liabilitiesCurrentYearInstant60831000JPY
LiabilitiesPrior1YearInstant243765000JPY
LiabilitiesCurrentYearInstant260450000JPY

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 2022-03-31pass
balance sheet identityconsolidated 2023-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass rounding
balance sheet identitynon_consolidated 2023-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-03-31pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2021-04-01/2022-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · total assetsconsolidated 2022-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass