Annual report

Period2022-10-01 → 2023-09-30
Filed2023-12-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 150
MetricValuePeriodScopeSource row
Revenue¥7.3bn2022-10-01 → 2023-09-30Cons.Net sales
Revenue¥6.1bn2021-10-01 → 2022-09-30Cons.Net sales
Revenue¥4.5bn2020-10-01 → 2021-09-30dCons.Net sales (5-year summary)
Revenue¥4.0bn2019-10-01 → 2020-09-30dCons.Net sales (5-year summary)
Revenue¥4.6bn2018-10-01 → 2019-09-30dCons.Net sales (5-year summary)
Operating income¥139m2022-10-01 → 2023-09-30Cons.Operating income
Operating income−¥367m2021-10-01 → 2022-09-30Cons.Operating income
Ordinary income¥181m2022-10-01 → 2023-09-30Cons.Ordinary income
Ordinary income¥274m2021-10-01 → 2022-09-30Cons.Ordinary income
Ordinary income¥121m2020-10-01 → 2021-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income−¥448m2019-10-01 → 2020-09-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥189m2018-10-01 → 2019-09-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥129m2022-10-01 → 2023-09-30Cons.Income before income taxes
Profit before tax¥217m2021-10-01 → 2022-09-30Cons.Income before income taxes
Net income (owners)¥109m2022-10-01 → 2023-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥122m2021-10-01 → 2022-09-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥17m2020-10-01 → 2021-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥618m2019-10-01 → 2020-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥100m2018-10-01 → 2019-09-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥109m2022-10-01 → 2023-09-30Cons.Profit loss
Net income¥122m2021-10-01 → 2022-09-30Cons.Profit loss
Total assets¥4.6bnat 2023-09-30Cons.Assets
Total assets¥4.4bnat 2022-09-30Cons.Assets
Total assets¥4.2bnat 2021-09-30dCons.Total assets (5-year summary)
Total assets¥4.0bnat 2020-09-30dCons.Total assets (5-year summary)
Total assets¥2.9bnat 2019-09-30dCons.Total assets (5-year summary)
Total liabilities¥3.0bnat 2023-09-30Cons.Liabilities
Total liabilities¥3.0bnat 2022-09-30Cons.Liabilities
Net assets / equity¥1.6bnat 2023-09-30Cons.Net assets
Net assets / equity¥1.4bnat 2022-09-30Cons.Net assets
Net assets / equity¥1.3bnat 2021-09-30dCons.Net assets
Net assets / equity¥1.3bnat 2020-09-30dCons.Net assets (5-year summary)
Net assets / equity¥1.9bnat 2019-09-30dCons.Net assets (5-year summary)
Cash and deposits¥1.5bnat 2023-09-30Cons.Cash and deposits
Cash and deposits¥1.8bnat 2022-09-30Cons.Cash and deposits
Cash & equivalents¥1.4bnat 2023-09-30Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2022-09-30Cons.Cash and cash equivalents
Cash & equivalents¥995mat 2021-09-30dCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2020-09-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥940mat 2019-09-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥19m2022-10-01 → 2023-09-30Cons.Net cash provided by used in operating activities
Operating cash flow¥957m2021-10-01 → 2022-09-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥330m2020-10-01 → 2021-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥487m2019-10-01 → 2020-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥43m2018-10-01 → 2019-09-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥182m2022-10-01 → 2023-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥80m2021-10-01 → 2022-09-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥106m2020-10-01 → 2021-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥676m2019-10-01 → 2020-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥595m2018-10-01 → 2019-09-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥193m2022-10-01 → 2023-09-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥129m2021-10-01 → 2022-09-30Cons.Net cash provided by used in financing activities
Financing cash flow¥181m2020-10-01 → 2021-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥1.5bn2019-10-01 → 2020-09-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥399m2018-10-01 → 2019-09-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥12.242022-10-01 → 2023-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥13.732021-10-01 → 2022-09-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥1.972020-10-01 → 2021-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-69.92019-10-01 → 2020-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥11.332018-10-01 → 2019-09-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥12.222022-10-01 → 2023-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥13.72021-10-01 → 2022-09-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥1.962020-10-01 → 2021-09-30dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥11.232018-10-01 → 2019-09-30dCons.Diluted earnings per share (5-year summary)
Net assets per share¥170.45at 2023-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥154.23at 2022-09-30Cons.Net assets per share (5-year summary)
Net assets per share¥136.91at 2021-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥136.48at 2020-09-30dCons.Net assets per share (5-year summary)
Net assets per share¥211.02at 2019-09-30dCons.Net assets per share (5-year summary)
Equity ratio33.4%at 2023-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio31.0%at 2022-09-30Cons.Equity to asset ratio (5-year summary)
Equity ratio28.5%at 2021-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio30.0%at 2020-09-30dCons.Equity to asset ratio (5-year summary)
Equity ratio63.9%at 2019-09-30dCons.Equity to asset ratio (5-year summary)
ROE7.5%2022-10-01 → 2023-09-30Cons.Rate of return on equity (5-year summary)
ROE9.4%2021-10-01 → 2022-09-30Cons.Rate of return on equity (5-year summary)
ROE1.4%2020-10-01 → 2021-09-30dCons.Rate of return on equity (5-year summary)
ROE5.5%2018-10-01 → 2019-09-30dCons.Rate of return on equity (5-year summary)
Employees269at 2023-09-30Cons.Number of employees
Employees299at 2022-09-30Cons.Number of employees
Employees313at 2021-09-30dCons.Number of employees
Employees333at 2020-09-30dCons.Number of employees
Employees172at 2019-09-30dCons.Number of employees
Revenue¥2.9bn2022-10-01 → 2023-09-30StandaloneNet sales
Revenue¥2.1bn2021-10-01 → 2022-09-30StandaloneNet sales
Revenue¥1.5bn2020-10-01 → 2021-09-30dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2019-10-01 → 2020-09-30dStandaloneNet sales (5-year summary)
Revenue¥3.4bn2018-10-01 → 2019-09-30dStandaloneNet sales (5-year summary)
Operating income−¥31m2022-10-01 → 2023-09-30StandaloneOperating income
Operating income−¥439m2021-10-01 → 2022-09-30StandaloneOperating income
Ordinary income¥157m2022-10-01 → 2023-09-30StandaloneOrdinary income
Ordinary income−¥80m2021-10-01 → 2022-09-30StandaloneOrdinary income
Ordinary income¥48m2020-10-01 → 2021-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥247m2019-10-01 → 2020-09-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥175m2018-10-01 → 2019-09-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥148m2022-10-01 → 2023-09-30StandaloneIncome before income taxes
Profit before tax−¥118m2021-10-01 → 2022-09-30StandaloneIncome before income taxes
Net income¥138m2022-10-01 → 2023-09-30StandaloneProfit loss
Net income−¥128m2021-10-01 → 2022-09-30StandaloneProfit loss
Net income−¥14m2020-10-01 → 2021-09-30dStandaloneNet income loss (5-year summary)
Net income−¥679m2019-10-01 → 2020-09-30dStandaloneNet income loss (5-year summary)
Net income¥117m2018-10-01 → 2019-09-30dStandaloneNet income loss (5-year summary)
Total assets¥2.9bnat 2023-09-30StandaloneAssets
Total assets¥2.9bnat 2022-09-30StandaloneAssets
Total assets¥3.4bnat 2021-09-30dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2020-09-30dStandaloneTotal assets (5-year summary)
Total assets¥2.6bnat 2019-09-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.7bnat 2023-09-30StandaloneLiabilities
Total liabilities¥1.9bnat 2022-09-30StandaloneLiabilities
Net assets / equity¥1.2bnat 2023-09-30StandaloneNet assets
Net assets / equity¥1.0bnat 2022-09-30StandaloneNet assets
Net assets / equity¥1.1bnat 2021-09-30dStandaloneNet assets
Net assets / equity¥1.1bnat 2020-09-30dStandaloneNet assets (5-year summary)
Net assets / equity¥1.8bnat 2019-09-30dStandaloneNet assets (5-year summary)
Cash and deposits¥940mat 2023-09-30StandaloneCash and deposits
Cash and deposits¥1.1bnat 2022-09-30StandaloneCash and deposits
EPS (basic)¥15.482022-10-01 → 2023-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-14.492021-10-01 → 2022-09-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-1.562020-10-01 → 2021-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-76.872019-10-01 → 2020-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥13.272018-10-01 → 2019-09-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥15.442022-10-01 → 2023-09-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥13.152018-10-01 → 2019-09-30dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥02022-10-01 → 2023-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥02021-10-01 → 2022-09-30StandaloneDividend paid per share (5-year summary)
Dividend per share¥02020-10-01 → 2021-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥02019-10-01 → 2020-09-30dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52018-10-01 → 2019-09-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥127.72at 2023-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥108.44at 2022-09-30StandaloneNet assets per share (5-year summary)
Net assets per share¥121.66at 2021-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥123.19at 2020-09-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥204.98at 2019-09-30dStandaloneNet assets per share (5-year summary)
Equity ratio39.7%at 2023-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.7%at 2022-09-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio31.8%at 2021-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio32.7%at 2020-09-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio69.1%at 2019-09-30dStandaloneEquity to asset ratio (5-year summary)
ROE13.1%2022-10-01 → 2023-09-30StandaloneRate of return on equity (5-year summary)
ROE6.7%2018-10-01 → 2019-09-30dStandaloneRate of return on equity (5-year summary)
Shares issued9,030,100at 2023-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued8,978,800at 2022-09-30StandaloneTotal number of issued shares (5-year summary)
Shares issued8,927,800at 2021-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,926,800at 2020-09-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,923,800at 2019-09-30dStandaloneTotal number of issued shares (5-year summary)
Employees140at 2023-09-30StandaloneNumber of employees
Employees149at 2022-09-30StandaloneNumber of employees
Employees147at 2021-09-30dStandaloneNumber of employees
Employees144at 2020-09-30dStandaloneNumber of employees
Employees162at 2019-09-30dStandaloneNumber 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 · 49
SegmentItemPeriodValue
Otherother segmentssegment assetsat 2023-09-30¥244,000
Reconciling Itemsreconcilingcapex2022-10-01 → 2023-09-30¥10m
Reconciling Itemsreconcilingdepreciation2022-10-01 → 2023-09-30¥12m
Reconciling Itemsreconcilingsegment assetsat 2023-09-30¥19m
Reconciling Itemsreconcilingsegment profit2022-10-01 → 2023-09-30¥11m
Outside Sale Businessreportable segmentcapex2022-10-01 → 2023-09-30¥18m
Outside Sale Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥4m
Outside Sale Businessreportable segmentemployeesat 2023-09-3019 pure
Outside Sale Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥637m
Outside Sale Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥637m
Outside Sale Businessreportable segmentsegment assetsat 2023-09-30¥237m
Outside Sale Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥60m
Restaurant Businessreportable segmentcapex2022-10-01 → 2023-09-30¥315m
Restaurant Businessreportable segmentdepreciation2022-10-01 → 2023-09-30¥48m
Restaurant Businessreportable segmentemployeesat 2023-09-30235 pure
Restaurant Businessreportable segmentrevenue2022-10-01 → 2023-09-30¥6.6bn
Restaurant Businessreportable segmentrevenue external2022-10-01 → 2023-09-30¥6.6bn
Restaurant Businessreportable segmentsegment assetsat 2023-09-30¥4.3bn
Restaurant Businessreportable segmentsegment profit2022-10-01 → 2023-09-30¥68m
—segment totalcapex2022-10-01 → 2023-09-30¥333m
—segment totaldepreciation2022-10-01 → 2023-09-30¥52m
—segment totalrevenue2022-10-01 → 2023-09-30¥7.3bn
—segment totalrevenue external2022-10-01 → 2023-09-30¥7.3bn
—segment totalsegment assetsat 2023-09-30¥4.6bn
—segment totalsegment profit2022-10-01 → 2023-09-30¥128m
Otherother segmentssegment assetsat 2022-09-30¥244,000
Reconciling Itemsreconcilingcapex2021-10-01 → 2022-09-30¥16m
Reconciling Itemsreconcilingdepreciation2021-10-01 → 2022-09-30¥9m
Reconciling Itemsreconcilingsegment assetsat 2022-09-30¥22m
Reconciling Itemsreconcilingsegment profit2021-10-01 → 2022-09-30¥11m
Outside Sale Businessreportable segmentcapex2021-10-01 → 2022-09-30¥8m
Outside Sale Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥5m
Outside Sale Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥719m
Outside Sale Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥719m
Outside Sale Businessreportable segmentsegment assetsat 2022-09-30¥256m
Outside Sale Businessreportable segmentsegment profit2021-10-01 → 2022-09-30¥87m
Restaurant Businessreportable segmentcapex2021-10-01 → 2022-09-30¥45m
Restaurant Businessreportable segmentdepreciation2021-10-01 → 2022-09-30¥55m
Restaurant Businessreportable segmentrevenue2021-10-01 → 2022-09-30¥5.3bn
Restaurant Businessreportable segmentrevenue external2021-10-01 → 2022-09-30¥5.3bn
Restaurant Businessreportable segmentsegment assetsat 2022-09-30¥4.1bn
Restaurant Businessreportable segmentsegment profit2021-10-01 → 2022-09-30−¥465m
—segment totalcapex2021-10-01 → 2022-09-30¥53m
—segment totaldepreciation2021-10-01 → 2022-09-30¥60m
—segment totalrevenue2021-10-01 → 2022-09-30¥6.1bn
—segment totalrevenue external2021-10-01 → 2022-09-30¥6.1bn
—segment totalsegment assetsat 2022-09-30¥4.4bn
—segment totalsegment profit2021-10-01 → 2022-09-30−¥378m
Restaurant Businessreportable segmentemployeesat 2023-09-30127 pure

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

All source rows · 1,460
ItemContextValueUnit
InsuranceCurrentYearDuration16000JPY
Other noiPrior1YearDuration23842000JPY
Other noiCurrentYearDuration13748000JPY
Non operating incomePrior1YearDuration672966000JPY
Non operating incomeCurrentYearDuration65077000JPY
Interest expenses noePrior1YearDuration19364000JPY
Interest expenses noeCurrentYearDuration17877000JPY
Provision of allowance for doubtful accounts noePrior1YearDuration-JPY
Provision of allowance for doubtful accounts noeCurrentYearDuration3150000JPY
Amortization of business commencement expenses noePrior1YearDuration11436000JPY
Amortization of business commencement expenses noeCurrentYearDuration-JPY
Other noePrior1YearDuration909000JPY
Other noeCurrentYearDuration2164000JPY
Non operating expensesPrior1YearDuration31710000JPY
Non operating expensesCurrentYearDuration23192000JPY
Ordinary incomePrior1YearDuration274143000JPY
Ordinary incomeCurrentYearDuration181019000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration134000JPY
Gain on sales of noncurrent assets eiCurrentYearDuration69000JPY
Gain on reversal of subscription rights to shares eiPrior1YearDuration261000JPY
Gain on reversal of subscription rights to shares eiCurrentYearDuration519000JPY
Extraordinary incomePrior1YearDuration396000JPY
Extraordinary incomeCurrentYearDuration589000JPY
Loss due to temporary closed elPrior1YearDuration6799000JPY
Loss due to temporary closed elCurrentYearDuration-JPY
Loss on retirement of noncurrent assets elPrior1YearDuration421000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration16129000JPY
Impairment loss elPrior1YearDuration45121000JPY
Impairment loss elCurrentYearDuration28256000JPY
Loss on reduction of noncurrent assets elPrior1YearDuration5433000JPY
Loss on reduction of noncurrent assets elCurrentYearDuration-JPY
Loss on litigation elPrior1YearDuration-JPY
Loss on litigation elCurrentYearDuration8129000JPY
Extraordinary lossPrior1YearDuration57776000JPY
Extraordinary lossCurrentYearDuration52516000JPY
Income before income taxesPrior1YearDuration216763000JPY
Income before income taxesCurrentYearDuration129092000JPY
Income taxes currentPrior1YearDuration93911000JPY
Income taxes currentCurrentYearDuration37258000JPY
Income taxes deferredPrior1YearDuration1348000JPY
Income taxes deferredCurrentYearDuration-17223000JPY
Income taxesPrior1YearDuration95259000JPY
Income taxesCurrentYearDuration20035000JPY
Profit lossPrior1YearDuration121504000JPY
Profit lossCurrentYearDuration109057000JPY
Profit loss attributable to owners of parentPrior1YearDuration121504000JPY
Profit loss attributable to owners of parentCurrentYearDuration109057000JPY
Profit lossPrior1YearDuration121504000JPY
Profit lossCurrentYearDuration109057000JPY
Foreign currency translation adjustment net of tax ociPrior1YearDuration22495000JPY

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 2022-09-30pass
balance sheet identityconsolidated 2023-09-30pass rounding
balance sheet identitynon_consolidated 2022-09-30pass rounding
balance sheet identitynon_consolidated 2023-09-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-09-30pass
statement vs summary · net assetsconsolidated 2022-09-30pass
statement vs summary · net assetsconsolidated 2023-09-30pass
statement vs summary · net assetsnon_consolidated 2021-09-30pass
statement vs summary · net assetsnon_consolidated 2022-09-30pass
statement vs summary · net assetsnon_consolidated 2023-09-30pass
statement vs summary · net income attributable to parentconsolidated 2021-10-01/2022-09-30pass
statement vs summary · net income attributable to parentconsolidated 2022-10-01/2023-09-30pass
statement vs summary · operating cash flowconsolidated 2021-10-01/2022-09-30pass
statement vs summary · operating cash flowconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenueconsolidated 2021-10-01/2022-09-30pass
statement vs summary · revenueconsolidated 2022-10-01/2023-09-30pass
statement vs summary · revenuenon_consolidated 2021-10-01/2022-09-30pass
statement vs summary · revenuenon_consolidated 2022-10-01/2023-09-30pass
statement vs summary · total assetsconsolidated 2022-09-30pass
statement vs summary · total assetsconsolidated 2023-09-30pass
statement vs summary · total assetsnon_consolidated 2022-09-30pass
statement vs summary · total assetsnon_consolidated 2023-09-30pass