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
Deferred tax assetsCurrentYearInstant38908000JPY
Other ioaPrior1YearInstant147718000JPY
Other ioaCurrentYearInstant169800000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-90412000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-94263000JPY
Investments and other assetsPrior1YearInstant651618000JPY
Investments and other assetsCurrentYearInstant692159000JPY
Noncurrent assetsPrior1YearInstant1964533000JPY
Noncurrent assetsCurrentYearInstant2233057000JPY
Business commencement expenses daPrior1YearInstant-JPY
Business commencement expenses daCurrentYearInstant4573000JPY
Deferred assetsPrior1YearInstant-JPY
Deferred assetsCurrentYearInstant4573000JPY
AssetsPrior1YearInstant4417606000JPY
AssetsCurrentYearInstant4582566000JPY
Accounts payable tradePrior1YearInstant192778000JPY
Accounts payable tradeCurrentYearInstant218253000JPY
Short term loans payablePrior1YearInstant200000000JPY
Short term loans payableCurrentYearInstant100000000JPY
Current portion of long term loans payablePrior1YearInstant324449000JPY
Current portion of long term loans payableCurrentYearInstant380481000JPY
Accounts payable otherPrior1YearInstant258107000JPY
Accounts payable otherCurrentYearInstant285194000JPY
Income taxes payablePrior1YearInstant91249000JPY
Income taxes payableCurrentYearInstant23306000JPY
Provision for bonusesPrior1YearInstant8160000JPY
Provision for bonusesCurrentYearInstant10000000JPY
Other clPrior1YearInstant170300000JPY
Other clCurrentYearInstant230584000JPY
Current liabilitiesPrior1YearInstant1245045000JPY
Current liabilitiesCurrentYearInstant1247821000JPY
Long term loans payablePrior1YearInstant1682148000JPY
Long term loans payableCurrentYearInstant1507656000JPY
Asset retirement obligations nclPrior1YearInstant40746000JPY
Asset retirement obligations nclCurrentYearInstant220936000JPY
Other nclPrior1YearInstant23638000JPY
Other nclCurrentYearInstant21359000JPY
Noncurrent liabilitiesPrior1YearInstant1746533000JPY
Noncurrent liabilitiesCurrentYearInstant1749952000JPY
LiabilitiesPrior1YearInstant2991578000JPY
LiabilitiesCurrentYearInstant2997773000JPY
Capital stockPrior1YearInstant517240000JPY
Capital stockCurrentYearInstant530450000JPY
Capital surplusPrior1YearInstant419240000JPY
Capital surplusCurrentYearInstant438187000JPY
Retained earningsPrior1YearInstant454756000JPY
Retained earningsCurrentYearInstant563814000JPY
Treasury stockPrior1YearInstant-30382000JPY
Treasury stockCurrentYearInstant-17707000JPY
Shareholders equityPrior1YearInstant1360855000JPY

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