Annual report
3077.TEDINET S100OHOW
Period2021-04-01 → 2022-03-31
Filed2022-06-28
StandardJapan GAAP
ConsolidatedNo
Data checks13 of 13 passed
Key figures · 86
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.2bn | 2021-04-01 → 2022-03-31 | Standalone | Net sales |
| Revenue | ¥2.8bn | 2020-04-01 → 2021-03-31 | Standalone | Net sales |
| Revenue | ¥6.1bn | 2019-04-01 → 2020-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥6.7bn | 2018-04-01 → 2019-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥6.8bn | 2017-04-01 → 2018-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥1.1bn | 2021-04-01 → 2022-03-31 | Standalone | Operating income |
| Operating income | −¥990m | 2020-04-01 → 2021-03-31 | Standalone | Operating income |
| Ordinary income | −¥290m | 2021-04-01 → 2022-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥775m | 2020-04-01 → 2021-03-31 | Standalone | Ordinary income |
| Ordinary income | ¥151m | 2019-04-01 → 2020-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥309m | 2018-04-01 → 2019-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥93m | 2017-04-01 → 2018-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥377m | 2021-04-01 → 2022-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥1.0bn | 2020-04-01 → 2021-03-31 | Standalone | Income before income taxes |
| Net income | −¥391m | 2021-04-01 → 2022-03-31 | Standalone | Profit loss |
| Net income | −¥1.1bn | 2020-04-01 → 2021-03-31 | Standalone | Profit loss |
| Net income | −¥565m | 2019-04-01 → 2020-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥249m | 2018-04-01 → 2019-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥408m | 2017-04-01 → 2018-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.7bn | at 2022-03-31 | Standalone | Assets |
| Total assets | ¥2.5bn | at 2021-03-31 | Standalone | Assets |
| Total assets | ¥2.9bn | at 2020-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥3.7bn | at 2019-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥4.1bn | at 2018-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.3bn | at 2022-03-31 | Standalone | Liabilities |
| Total liabilities | ¥1.7bn | at 2021-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥389m | at 2022-03-31 | Standalone | Net assets |
| Net assets / equity | ¥777m | at 2021-03-31 | Standalone | Net assets |
| Net assets / equity | ¥1.8bn | at 2020-03-31d | Standalone | Net assets |
| Net assets / equity | ¥2.4bn | at 2019-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.2bn | at 2018-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.4bn | at 2022-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2021-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥651m | at 2022-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥501m | at 2021-03-31 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥665m | at 2020-03-31d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥678m | at 2019-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥465m | at 2018-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥741m | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | −¥747m | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥121m | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥379m | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥366m | 2017-04-01 → 2018-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥106m | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | ¥108m | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥82m | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥428m | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | ¥70m | 2017-04-01 → 2018-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | ¥997m | 2021-04-01 → 2022-03-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | ¥475m | 2020-04-01 → 2021-03-31 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥51m | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥596m | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥305m | 2017-04-01 → 2018-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-68.96 | 2021-04-01 → 2022-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-186.06 | 2020-04-01 → 2021-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-99.74 | 2019-04-01 → 2020-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥44 | 2018-04-01 → 2019-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-72.03 | 2017-04-01 → 2018-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥3.5 | 2019-04-01 → 2020-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥7 | 2018-04-01 → 2019-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥7 | 2017-04-01 → 2018-03-31d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥68.6 | at 2022-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥137.1 | at 2021-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥323.31 | at 2020-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥429.22 | at 2019-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥394.81 | at 2018-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 14.6% | at 2022-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 31.6% | at 2021-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 63.5% | at 2020-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 66.6% | at 2019-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 55.0% | at 2018-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | -67.1% | 2021-04-01 → 2022-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -80.8% | 2020-04-01 → 2021-03-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | -26.5% | 2019-04-01 → 2020-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 10.7% | 2018-04-01 → 2019-03-31d | Standalone | Rate of return on equity (5-year summary) |
| ROE | -16.6% | 2017-04-01 → 2018-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,670,000 | at 2022-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,670,000 | at 2021-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,670,000 | at 2020-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,670,000 | at 2019-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,670,000 | at 2018-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 152 | at 2022-03-31 | Standalone | Number of employees |
| Employees | 169 | at 2021-03-31 | Standalone | Number of employees |
| Employees | 186 | at 2020-03-31d | Standalone | Number of employees |
| Employees | 184 | at 2019-03-31d | Standalone | Number of employees |
| Employees | 188 | at 2018-03-31d | 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 · 74
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | capex | 2021-04-01 → 2022-03-31 | ¥7m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2021-04-01 → 2022-03-31 | ¥7m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | employees | at 2022-03-31 | 23 pure |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2022-03-31 | ¥1.6bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2021-04-01 → 2022-03-31 | −¥418m |
| Metropolitan Areareportable segment | capex | 2021-04-01 → 2022-03-31 | ¥30m |
| Metropolitan Areareportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥15m |
| Metropolitan Areareportable segment | employees | at 2022-03-31 | 44 pure |
| Metropolitan Areareportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥626m |
| Metropolitan Areareportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥626m |
| Metropolitan Areareportable segment | segment assets | at 2022-03-31 | ¥348m |
| Metropolitan Areareportable segment | segment profit | 2021-04-01 → 2022-03-31 | −¥345m |
| North Kanto Areareportable segment | capex | 2021-04-01 → 2022-03-31 | ¥56m |
| North Kanto Areareportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥22m |
| North Kanto Areareportable segment | employees | at 2022-03-31 | 63 pure |
| North Kanto Areareportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥1.1bn |
| North Kanto Areareportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥1.1bn |
| North Kanto Areareportable segment | segment assets | at 2022-03-31 | ¥504m |
| North Kanto Areareportable segment | segment profit | 2021-04-01 → 2022-03-31 | −¥237m |
| Tohoku Areareportable segment | capex | 2021-04-01 → 2022-03-31 | ¥51m |
| Tohoku Areareportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥13m |
| Tohoku Areareportable segment | employees | at 2022-03-31 | 22 pure |
| Tohoku Areareportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥481m |
| Tohoku Areareportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥481m |
| Tohoku Areareportable segment | segment assets | at 2022-03-31 | ¥212m |
| Tohoku Areareportable segment | segment profit | 2021-04-01 → 2022-03-31 | −¥121m |
| —segment total | capex | 2021-04-01 → 2022-03-31 | ¥137m |
| —segment total | depreciation | 2021-04-01 → 2022-03-31 | ¥50m |
| —segment total | revenue | 2021-04-01 → 2022-03-31 | ¥2.2bn |
| —segment total | revenue external | 2021-04-01 → 2022-03-31 | ¥2.2bn |
| —segment total | segment assets | at 2022-03-31 | ¥1.1bn |
| —segment total | segment profit | 2021-04-01 → 2022-03-31 | −¥704m |
| Total Of Reportable Segments And Otherssegment total | capex | 2021-04-01 → 2022-03-31 | ¥144m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2021-04-01 → 2022-03-31 | ¥57m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-04-01 → 2022-03-31 | ¥2.2bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-04-01 → 2022-03-31 | ¥2.2bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2022-03-31 | ¥2.7bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-04-01 → 2022-03-31 | −¥1.1bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | capex | 2020-04-01 → 2021-03-31 | ¥2m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2020-04-01 → 2021-03-31 | ¥6m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2020-04-01 → 2021-03-31 | ¥710,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2020-04-01 → 2021-03-31 | ¥710,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2021-03-31 | ¥1.4bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2020-04-01 → 2021-03-31 | −¥446m |
| Metropolitan Areareportable segment | capex | 2020-04-01 → 2021-03-31 | ¥34m |
| Metropolitan Areareportable segment | depreciation | 2020-04-01 → 2021-03-31 | ¥24m |
| Metropolitan Areareportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥932m |
| Metropolitan Areareportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥932m |
| Metropolitan Areareportable segment | segment assets | at 2021-03-31 | ¥401m |
| Metropolitan Areareportable segment | segment profit | 2020-04-01 → 2021-03-31 | −¥303m |
| North Kanto Areareportable segment | capex | 2020-04-01 → 2021-03-31 | ¥16m |
| North Kanto Areareportable segment | depreciation | 2020-04-01 → 2021-03-31 | ¥32m |
| North Kanto Areareportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥1.3bn |
| North Kanto Areareportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥1.3bn |
| North Kanto Areareportable segment | segment assets | at 2021-03-31 | ¥443m |
| North Kanto Areareportable segment | segment profit | 2020-04-01 → 2021-03-31 | −¥158m |
| Tohoku Areareportable segment | capex | 2020-04-01 → 2021-03-31 | ¥19m |
| Tohoku Areareportable segment | depreciation | 2020-04-01 → 2021-03-31 | ¥14m |
| Tohoku Areareportable segment | revenue | 2020-04-01 → 2021-03-31 | ¥570m |
| Tohoku Areareportable segment | revenue external | 2020-04-01 → 2021-03-31 | ¥570m |
| Tohoku Areareportable segment | segment assets | at 2021-03-31 | ¥190m |
| Tohoku Areareportable segment | segment profit | 2020-04-01 → 2021-03-31 | −¥82m |
| —segment total | capex | 2020-04-01 → 2021-03-31 | ¥69m |
| —segment total | depreciation | 2020-04-01 → 2021-03-31 | ¥70m |
| —segment total | revenue | 2020-04-01 → 2021-03-31 | ¥2.8bn |
| —segment total | revenue external | 2020-04-01 → 2021-03-31 | ¥2.8bn |
| —segment total | segment assets | at 2021-03-31 | ¥1.0bn |
| —segment total | segment profit | 2020-04-01 → 2021-03-31 | −¥544m |
| Total Of Reportable Segments And Otherssegment total | capex | 2020-04-01 → 2021-03-31 | ¥71m |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2020-04-01 → 2021-03-31 | ¥77m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2020-04-01 → 2021-03-31 | ¥2.8bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2020-04-01 → 2021-03-31 | ¥2.8bn |
| Total Of Reportable Segments And Otherssegment total | segment assets | at 2021-03-31 | ¥2.5bn |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2020-04-01 → 2021-03-31 | −¥990m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,019
| Item | Context | Value | Unit |
|---|---|---|---|
| Vehicles | CurrentYearInstant_NonConsolidatedMember | 6969000 | JPY |
| Accumulated depreciation vehicles | Prior1YearInstant_NonConsolidatedMember | -6535000 | JPY |
| Accumulated depreciation vehicles | CurrentYearInstant_NonConsolidatedMember | -4773000 | JPY |
| Vehicles net | Prior1YearInstant_NonConsolidatedMember | 644000 | JPY |
| Vehicles net | CurrentYearInstant_NonConsolidatedMember | 2195000 | JPY |
| Tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | 138038000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | 161378000 | JPY |
| Accumulated depreciation tools furniture and fixtures | Prior1YearInstant_NonConsolidatedMember | -111458000 | JPY |
| Accumulated depreciation tools furniture and fixtures | CurrentYearInstant_NonConsolidatedMember | -124659000 | JPY |
| Tools furniture and fixtures net | Prior1YearInstant_NonConsolidatedMember | 26580000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant_NonConsolidatedMember | 36719000 | JPY |
| Lease assets ppe | Prior1YearInstant_NonConsolidatedMember | 188579000 | JPY |
| Lease assets ppe | CurrentYearInstant_NonConsolidatedMember | 75289000 | JPY |
| Accumulated depreciation lease assets ppe | Prior1YearInstant_NonConsolidatedMember | -188579000 | JPY |
| Accumulated depreciation lease assets ppe | CurrentYearInstant_NonConsolidatedMember | -75289000 | JPY |
| Lease assets net ppe | Prior1YearInstant_NonConsolidatedMember | － | JPY |
| Lease assets net ppe | CurrentYearInstant_NonConsolidatedMember | － | JPY |
| Property plant and equipment | Prior1YearInstant_NonConsolidatedMember | 208056000 | JPY |
| Property plant and equipment | CurrentYearInstant_NonConsolidatedMember | 268422000 | JPY |
| Right of trademark | Prior1YearInstant_NonConsolidatedMember | 20000 | JPY |
| Right of trademark | CurrentYearInstant_NonConsolidatedMember | 9000 | JPY |
| Lease assets ia | Prior1YearInstant_NonConsolidatedMember | 3677000 | JPY |
| Lease assets ia | CurrentYearInstant_NonConsolidatedMember | 1225000 | JPY |
| Telephone subscription right | Prior1YearInstant_NonConsolidatedMember | 495000 | JPY |
| Telephone subscription right | CurrentYearInstant_NonConsolidatedMember | 495000 | JPY |
| Intangible assets | Prior1YearInstant_NonConsolidatedMember | 4194000 | JPY |
| Intangible assets | CurrentYearInstant_NonConsolidatedMember | 1730000 | JPY |
| Investment securities | Prior1YearInstant_NonConsolidatedMember | 97438000 | JPY |
| Investment securities | CurrentYearInstant_NonConsolidatedMember | 100876000 | JPY |
| Stocks of subsidiaries and affiliates | Prior1YearInstant_NonConsolidatedMember | 6000000 | JPY |
| Stocks of subsidiaries and affiliates | CurrentYearInstant_NonConsolidatedMember | 6000000 | JPY |
| Investments in capital | Prior1YearInstant_NonConsolidatedMember | 5030000 | JPY |
| Investments in capital | CurrentYearInstant_NonConsolidatedMember | 5030000 | JPY |
| Long term loans receivable | Prior1YearInstant_NonConsolidatedMember | 89385000 | JPY |
| Long term loans receivable | CurrentYearInstant_NonConsolidatedMember | 62281000 | JPY |
| Long term prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 16084000 | JPY |
| Long term prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 13518000 | JPY |
| Lease and guarantee deposits | Prior1YearInstant_NonConsolidatedMember | 448906000 | JPY |
| Lease and guarantee deposits | CurrentYearInstant_NonConsolidatedMember | 430985000 | JPY |
| Long term time deposits | Prior1YearInstant_NonConsolidatedMember | 23500000 | JPY |
| Long term time deposits | CurrentYearInstant_NonConsolidatedMember | － | JPY |
| Investments and other assets | Prior1YearInstant_NonConsolidatedMember | 686344000 | JPY |
| Investments and other assets | CurrentYearInstant_NonConsolidatedMember | 618693000 | JPY |
| Noncurrent assets | Prior1YearInstant_NonConsolidatedMember | 898595000 | JPY |
| Noncurrent assets | CurrentYearInstant_NonConsolidatedMember | 888846000 | JPY |
| Assets | Prior1YearInstant_NonConsolidatedMember | 2458892000 | JPY |
| Assets | CurrentYearInstant_NonConsolidatedMember | 2655907000 | JPY |
| Accounts payable trade | Prior1YearInstant_NonConsolidatedMember | 77517000 | JPY |
| Accounts payable trade | CurrentYearInstant_NonConsolidatedMember | 54361000 | JPY |
| Short term loans payable | Prior1YearInstant_NonConsolidatedMember | 500000000 | 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 rounding |
| 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 |