Annual report
3045.TEDINET S100SDC9
Period2022-09-01 → 2023-08-31
Filed2023-11-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 108
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.7bn | 2022-09-01 → 2023-08-31 | Standalone | Net sales |
| Revenue | ¥1.5bn | 2021-09-01 → 2022-08-31 | Standalone | Net sales |
| Revenue | ¥1.5bn | 2020-09-01 → 2021-08-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.6bn | 2019-09-01 → 2020-08-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.5bn | 2019-09-01 → 2020-08-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.9bn | 2018-09-01 → 2019-08-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.8bn | 2018-09-01 → 2019-08-31d | Standalone | Net sales (5-year summary) |
| Operating income | ¥284m | 2022-09-01 → 2023-08-31 | Standalone | Operating income |
| Operating income | ¥226m | 2021-09-01 → 2022-08-31 | Standalone | Operating income |
| Ordinary income | ¥290m | 2022-09-01 → 2023-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥245m | 2021-09-01 → 2022-08-31 | Standalone | Ordinary income |
| Ordinary income | ¥357m | 2020-09-01 → 2021-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥305m | 2019-09-01 → 2020-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥282m | 2019-09-01 → 2020-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥362m | 2018-09-01 → 2019-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥344m | 2018-09-01 → 2019-08-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥289m | 2022-09-01 → 2023-08-31 | Standalone | Income before income taxes |
| Profit before tax | ¥1.2bn | 2021-09-01 → 2022-08-31 | Standalone | Income before income taxes |
| Net income (owners) | ¥205m | 2019-09-01 → 2020-08-31d | Standalone | Profit loss attributable to owners of parent (5-year summary) |
| Net income (owners) | ¥241m | 2018-09-01 → 2019-08-31d | Standalone | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥205m | 2022-09-01 → 2023-08-31 | Standalone | Profit loss |
| Net income | ¥798m | 2021-09-01 → 2022-08-31 | Standalone | Profit loss |
| Net income | ¥476m | 2020-09-01 → 2021-08-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥189m | 2019-09-01 → 2020-08-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥230m | 2018-09-01 → 2019-08-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥7.6bn | at 2023-08-31 | Standalone | Assets |
| Total assets | ¥6.8bn | at 2022-08-31 | Standalone | Assets |
| Total assets | ¥5.7bn | at 2021-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.3bn | at 2020-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.2bn | at 2020-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.6bn | at 2019-08-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥6.5bn | at 2019-08-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.2bn | at 2023-08-31 | Standalone | Liabilities |
| Total liabilities | ¥1.6bn | at 2022-08-31 | Standalone | Liabilities |
| Net assets / equity | ¥5.4bn | at 2023-08-31 | Standalone | Net assets |
| Net assets / equity | ¥5.3bn | at 2022-08-31 | Standalone | Net assets |
| Net assets / equity | ¥4.6bn | at 2021-08-31d | Standalone | Net assets |
| Net assets / equity | ¥4.3bn | at 2020-08-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥4.2bn | at 2020-08-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥4.1bn | at 2019-08-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥4.0bn | at 2019-08-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥227m | at 2023-08-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥619m | at 2022-08-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥227m | at 2023-08-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥619m | at 2022-08-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥162m | at 2021-08-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥128m | at 2020-08-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥125m | at 2019-08-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥149m | 2022-09-01 → 2023-08-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥414m | 2021-09-01 → 2022-08-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥280m | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥375m | 2019-09-01 → 2020-08-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥907m | 2018-09-01 → 2019-08-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥985m | 2022-09-01 → 2023-08-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥97m | 2021-09-01 → 2022-08-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥624m | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥12m | 2019-09-01 → 2020-08-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥111m | 2018-09-01 → 2019-08-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥443m | 2022-09-01 → 2023-08-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥141m | 2021-09-01 → 2022-08-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥867m | 2020-09-01 → 2021-08-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥384m | 2019-09-01 → 2020-08-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥754m | 2018-09-01 → 2019-08-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥95.47 | 2022-09-01 → 2023-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥371.4 | 2021-09-01 → 2022-08-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥221.29 | 2020-09-01 → 2021-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥95.17 | 2019-09-01 → 2020-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥87.82 | 2019-09-01 → 2020-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥112.28 | 2018-09-01 → 2019-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥106.89 | 2018-09-01 → 2019-08-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥42 | 2022-09-01 → 2023-08-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2021-09-01 → 2022-08-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥50 | 2020-09-01 → 2021-08-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥25 | 2019-09-01 → 2020-08-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥25 | 2018-09-01 → 2019-08-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥2,492.54 | at 2023-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,447.08 | at 2022-08-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,133.18 | at 2021-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,980.23 | at 2020-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,936.87 | at 2020-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,910.06 | at 2019-08-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,874.04 | at 2019-08-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 70.8% | at 2023-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 77.0% | at 2022-08-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 80.5% | at 2021-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.1% | at 2020-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 67.3% | at 2020-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 61.7% | at 2019-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 62.0% | at 2019-08-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 3.9% | 2022-09-01 → 2023-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 16.2% | 2021-09-01 → 2022-08-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.9% | 2020-09-01 → 2021-08-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.9% | 2019-09-01 → 2020-08-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.6% | 2019-09-01 → 2020-08-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 6.0% | 2018-09-01 → 2019-08-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 5.7% | 2018-09-01 → 2019-08-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 2,901,000 | at 2023-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,901,000 | at 2022-08-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,901,000 | at 2021-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,901,000 | at 2020-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 2,901,000 | at 2019-08-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 55 | at 2023-08-31 | Standalone | Number of employees |
| Employees | 33 | at 2022-08-31 | Standalone | Number of employees |
| Employees | 34 | at 2021-08-31d | Standalone | Number of employees |
| Employees | 43 | at 2020-08-31d | Standalone | Number of employees |
| Employees | 35 | at 2020-08-31d | Standalone | Number of employees |
| Employees | 54 | at 2019-08-31d | Standalone | Number of employees |
| Employees | 45 | at 2019-08-31d | 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 · 50
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2022-09-01 → 2023-08-31 | ¥2m |
| Reconciling Itemsreconciling | depreciation | 2022-09-01 → 2023-08-31 | ¥7m |
| Reconciling Itemsreconciling | segment assets | at 2023-08-31 | ¥786m |
| Dresses And Accessoriesreportable segment | capex | 2022-09-01 → 2023-08-31 | ¥2m |
| Dresses And Accessoriesreportable segment | depreciation | 2022-09-01 → 2023-08-31 | ¥7m |
| Dresses And Accessoriesreportable segment | employees | at 2023-08-31 | 27 pure |
| Dresses And Accessoriesreportable segment | revenue | 2022-09-01 → 2023-08-31 | ¥519m |
| Dresses And Accessoriesreportable segment | revenue external | 2022-09-01 → 2023-08-31 | ¥519m |
| Dresses And Accessoriesreportable segment | segment assets | at 2023-08-31 | ¥449m |
| Dresses And Accessoriesreportable segment | segment profit | 2022-09-01 → 2023-08-31 | −¥32m |
| Hotelreportable segment | capex | 2022-09-01 → 2023-08-31 | ¥5m |
| Hotelreportable segment | depreciation | 2022-09-01 → 2023-08-31 | ¥6m |
| Hotelreportable segment | employees | at 2023-08-31 | 20 pure |
| Hotelreportable segment | revenue | 2022-09-01 → 2023-08-31 | ¥103m |
| Hotelreportable segment | revenue external | 2022-09-01 → 2023-08-31 | ¥103m |
| Hotelreportable segment | segment assets | at 2023-08-31 | ¥118m |
| Hotelreportable segment | segment profit | 2022-09-01 → 2023-08-31 | −¥42m |
| Leasing And Warehousingreportable segment | capex | 2022-09-01 → 2023-08-31 | ¥1.1bn |
| Leasing And Warehousingreportable segment | depreciation | 2022-09-01 → 2023-08-31 | ¥213m |
| Leasing And Warehousingreportable segment | employees | at 2023-08-31 | 3 pure |
| Leasing And Warehousingreportable segment | revenue | 2022-09-01 → 2023-08-31 | ¥1.1bn |
| Leasing And Warehousingreportable segment | revenue external | 2022-09-01 → 2023-08-31 | ¥1.1bn |
| Leasing And Warehousingreportable segment | segment assets | at 2023-08-31 | ¥6.2bn |
| Leasing And Warehousingreportable segment | segment profit | 2022-09-01 → 2023-08-31 | ¥358m |
| Total Of Reportable Segments And Otherssegment total | capex | 2022-09-01 → 2023-08-31 | ¥1.1bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2022-09-01 → 2023-08-31 | ¥226m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2022-09-01 → 2023-08-31 | ¥1.7bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2022-09-01 → 2023-08-31 | ¥1.7bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2023-08-31 | ¥6.8bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2022-09-01 → 2023-08-31 | ¥284m |
| Reconciling Itemsreconciling | depreciation | 2021-09-01 → 2022-08-31 | ¥10m |
| Reconciling Itemsreconciling | segment assets | at 2022-08-31 | ¥913m |
| Dresses And Accessoriesreportable segment | capex | 2021-09-01 → 2022-08-31 | ¥17m |
| Dresses And Accessoriesreportable segment | depreciation | 2021-09-01 → 2022-08-31 | ¥10m |
| Dresses And Accessoriesreportable segment | revenue | 2021-09-01 → 2022-08-31 | ¥552m |
| Dresses And Accessoriesreportable segment | revenue external | 2021-09-01 → 2022-08-31 | ¥552m |
| Dresses And Accessoriesreportable segment | segment assets | at 2022-08-31 | ¥432m |
| Dresses And Accessoriesreportable segment | segment profit | 2021-09-01 → 2022-08-31 | −¥14m |
| Leasing And Warehousingreportable segment | capex | 2021-09-01 → 2022-08-31 | ¥855m |
| Leasing And Warehousingreportable segment | depreciation | 2021-09-01 → 2022-08-31 | ¥208m |
| Leasing And Warehousingreportable segment | revenue | 2021-09-01 → 2022-08-31 | ¥973m |
| Leasing And Warehousingreportable segment | revenue external | 2021-09-01 → 2022-08-31 | ¥973m |
| Leasing And Warehousingreportable segment | segment assets | at 2022-08-31 | ¥5.5bn |
| Leasing And Warehousingreportable segment | segment profit | 2021-09-01 → 2022-08-31 | ¥240m |
| Total Of Reportable Segments And Otherssegment total | capex | 2021-09-01 → 2022-08-31 | ¥872m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2021-09-01 → 2022-08-31 | ¥218m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-09-01 → 2022-08-31 | ¥1.5bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-09-01 → 2022-08-31 | ¥1.5bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2022-08-31 | ¥5.9bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-09-01 → 2022-08-31 | ¥226m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,026
| Item | Context | Value | Unit |
|---|---|---|---|
| Directors compensations sga | CurrentYearDuration_NonConsolidatedMember | 33900000 | JPY |
| Salaries and bonuses sga | Prior1YearDuration_NonConsolidatedMember | 156140000 | JPY |
| Salaries and bonuses sga | CurrentYearDuration_NonConsolidatedMember | 192749000 | JPY |
| Provision of allowance for doubtful accounts sga | Prior1YearDuration_NonConsolidatedMember | 235000 | JPY |
| Provision of allowance for doubtful accounts sga | CurrentYearDuration_NonConsolidatedMember | 216000 | JPY |
| Provision for bonuses sga | Prior1YearDuration_NonConsolidatedMember | 1102000 | JPY |
| Provision for bonuses sga | CurrentYearDuration_NonConsolidatedMember | 5389000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration_NonConsolidatedMember | 2162000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration_NonConsolidatedMember | 1686000 | JPY |
| Provision for directors retirement benefits sga | Prior1YearDuration_NonConsolidatedMember | 2900000 | JPY |
| Provision for directors retirement benefits sga | CurrentYearDuration_NonConsolidatedMember | 3100000 | JPY |
| Legal welfare expenses sga | Prior1YearDuration_NonConsolidatedMember | 24828000 | JPY |
| Legal welfare expenses sga | CurrentYearDuration_NonConsolidatedMember | 29072000 | JPY |
| Rent expenses sga | Prior1YearDuration_NonConsolidatedMember | 23545000 | JPY |
| Rent expenses sga | CurrentYearDuration_NonConsolidatedMember | 24607000 | JPY |
| Depreciation sga | Prior1YearDuration_NonConsolidatedMember | 20226000 | JPY |
| Depreciation sga | CurrentYearDuration_NonConsolidatedMember | 13233000 | JPY |
| Other sga | Prior1YearDuration_NonConsolidatedMember | 84531000 | JPY |
| Other sga | CurrentYearDuration_NonConsolidatedMember | 102985000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration_NonConsolidatedMember | 373473000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration_NonConsolidatedMember | 427652000 | JPY |
| Operating income | Prior1YearDuration_NonConsolidatedMember | 226047000 | JPY |
| Operating income | CurrentYearDuration_NonConsolidatedMember | 283949000 | JPY |
| Interest income noi | Prior1YearDuration_NonConsolidatedMember | 2000 | JPY |
| Interest income noi | CurrentYearDuration_NonConsolidatedMember | 1000 | JPY |
| Commission fee noi | Prior1YearDuration_NonConsolidatedMember | 5016000 | JPY |
| Commission fee noi | CurrentYearDuration_NonConsolidatedMember | 1843000 | JPY |
| Subsidy income noi | Prior1YearDuration_NonConsolidatedMember | 11954000 | JPY |
| Subsidy income noi | CurrentYearDuration_NonConsolidatedMember | 5172000 | JPY |
| House rent income noi | Prior1YearDuration_NonConsolidatedMember | 1200000 | JPY |
| House rent income noi | CurrentYearDuration_NonConsolidatedMember | 1680000 | JPY |
| Other noi | Prior1YearDuration_NonConsolidatedMember | 2440000 | JPY |
| Other noi | CurrentYearDuration_NonConsolidatedMember | 2621000 | JPY |
| Non operating income | Prior1YearDuration_NonConsolidatedMember | 20613000 | JPY |
| Non operating income | CurrentYearDuration_NonConsolidatedMember | 11317000 | JPY |
| Interest expenses noe | Prior1YearDuration_NonConsolidatedMember | 1030000 | JPY |
| Interest expenses noe | CurrentYearDuration_NonConsolidatedMember | 4634000 | JPY |
| Foreign exchange losses noe | Prior1YearDuration_NonConsolidatedMember | 406000 | JPY |
| Foreign exchange losses noe | CurrentYearDuration_NonConsolidatedMember | 614000 | JPY |
| Other noe | Prior1YearDuration_NonConsolidatedMember | 0 | JPY |
| Other noe | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Non operating expenses | Prior1YearDuration_NonConsolidatedMember | 1437000 | JPY |
| Non operating expenses | CurrentYearDuration_NonConsolidatedMember | 5248000 | JPY |
| Ordinary income | Prior1YearDuration_NonConsolidatedMember | 245224000 | JPY |
| Ordinary income | CurrentYearDuration_NonConsolidatedMember | 290018000 | JPY |
| Gain on sales of noncurrent assets ei | Prior1YearDuration_NonConsolidatedMember | 905176000 | JPY |
| Gain on sales of noncurrent assets ei | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Reversal of special suspense account for reduction entry ei | Prior1YearDuration_NonConsolidatedMember | 69547000 | JPY |
| Reversal of special suspense account for reduction entry ei | CurrentYearDuration_NonConsolidatedMember | － | JPY |
| Extraordinary income | Prior1YearDuration_NonConsolidatedMember | 974724000 | 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 · 13 of 13 passed
| 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 · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |