Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-20
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥825m2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥1.3bn2023-04-01 → 2024-03-31Cons.Net sales
Revenue¥598m2022-04-01 → 2023-03-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2021-04-01 → 2022-03-31dCons.Net sales (5-year summary)
Revenue¥1.2bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income−¥353m2024-04-01 → 2025-03-31Cons.Operating income
Operating income−¥154m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income−¥429m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income−¥162m2023-04-01 → 2024-03-31Cons.Ordinary income
Ordinary income−¥471m2022-04-01 → 2023-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥195m2021-04-01 → 2022-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥966m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥431m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax−¥138m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)−¥432m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥140m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥493m2022-04-01 → 2023-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥156m2021-04-01 → 2022-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥993m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥432m2024-04-01 → 2025-03-31Cons.Profit loss
Net income−¥140m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥1.1bnat 2025-03-31Cons.Assets
Total assets¥1.2bnat 2024-03-31Cons.Assets
Total assets¥1.2bnat 2023-03-31dCons.Total assets (5-year summary)
Total assets¥1.9bnat 2022-03-31dCons.Total assets (5-year summary)
Total assets¥2.9bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥324mat 2025-03-31Cons.Liabilities
Total liabilities¥298mat 2024-03-31Cons.Liabilities
Net assets / equity¥736mat 2025-03-31Cons.Net assets
Net assets / equity¥860mat 2024-03-31Cons.Net assets
Net assets / equity¥693mat 2023-03-31dCons.Net assets
Net assets / equity¥1.2bnat 2022-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.0bnat 2021-03-31dCons.Net assets (5-year summary)
Cash and deposits¥536mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥890mat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥536mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥890mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥452mat 2023-03-31dCons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2022-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥871mat 2021-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥392m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥281m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥587m2022-04-01 → 2023-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥1.5bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥485m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥238m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow¥35m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥149m2022-04-01 → 2023-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥65m2021-04-01 → 2022-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥68m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥276m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥122m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥48m2022-04-01 → 2023-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥1.0bn2021-04-01 → 2022-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥302m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-9.372024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.742023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-13.312022-04-01 → 2023-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥4.212021-04-01 → 2022-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-26.792020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥15.16at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥19.68at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥17.9at 2023-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥31.23at 2022-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥27.13at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio66.5%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio70.8%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio56.2%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio62.0%at 2022-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio34.6%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE-56.7%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE-18.9%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
ROE-74.3%2022-04-01 → 2023-03-31dCons.Rate of return on equity (5-year summary)
ROE14.4%2021-04-01 → 2022-03-31dCons.Rate of return on equity (5-year summary)
ROE-66.5%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees47at 2025-03-31Cons.Number of employees
Employees46at 2024-03-31Cons.Number of employees
Employees42at 2023-03-31dCons.Number of employees
Employees33at 2022-03-31dCons.Number of employees
Employees37at 2021-03-31dCons.Number of employees
Revenue¥254m2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥756m2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥275m2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥2.1bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥979m2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income−¥305m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income−¥124m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income−¥439m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income−¥127m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income−¥471m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥205m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥928m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥439m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax−¥150m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income−¥440m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income−¥151m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥493m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income¥148m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥1.0bn2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥976mat 2025-03-31StandaloneAssets
Total assets¥1.1bnat 2024-03-31StandaloneAssets
Total assets¥1.0bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.7bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.8bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥249mat 2025-03-31StandaloneLiabilities
Total liabilities¥235mat 2024-03-31StandaloneLiabilities
Net assets / equity¥727mat 2025-03-31StandaloneNet assets
Net assets / equity¥853mat 2024-03-31StandaloneNet assets
Net assets / equity¥693mat 2023-03-31dStandaloneNet assets
Net assets / equity¥1.2bnat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.0bnat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥392mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥746mat 2024-03-31StandaloneCash and deposits
EPS (basic)¥-9.532024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.032023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-13.292022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥42021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-27.232020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥14.97at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥19.51at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥17.9at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥31.2at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥27.2at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio71.3%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio74.7%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio63.3%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio66.5%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.7%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE-58.3%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE-20.4%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
ROE-74.3%2022-04-01 → 2023-03-31dStandaloneRate of return on equity (5-year summary)
ROE13.7%2021-04-01 → 2022-03-31dStandaloneRate of return on equity (5-year summary)
ROE-67.0%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued46,552,784at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued41,746,384at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued37,131,000at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued37,131,000at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued37,131,000at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees15at 2025-03-31StandaloneNumber of employees
Employees15at 2024-03-31StandaloneNumber of employees
Employees16at 2023-03-31dStandaloneNumber of employees
Employees15at 2022-03-31dStandaloneNumber of employees
Employees16at 2021-03-31dStandaloneNumber 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 · 59
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2024-04-01 → 2025-03-31¥1m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2024-04-01 → 2025-03-31¥226,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2024-04-01 → 2025-03-31¥106,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue intersegment2024-04-01 → 2025-03-31¥119,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2025-03-31¥25m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2024-04-01 → 2025-03-31−¥25m
Otherother segmentsemployeesat 2025-03-311 pure
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥2m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥2m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥644m
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥307m
Hotel Operating Businessreportable segmentcapex2024-04-01 → 2025-03-31¥350,000
Hotel Operating Businessreportable segmentdepreciation2024-04-01 → 2025-03-31¥3m
Hotel Operating Businessreportable segmentemployeesat 2025-03-3131 pure
Hotel Operating Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥583m
Hotel Operating Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥581m
Hotel Operating Businessreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥2m
Hotel Operating Businessreportable segmentsegment assetsat 2025-03-31¥303m
Hotel Operating Businessreportable segmentsegment profit2024-04-01 → 2025-03-31−¥61m
Real Estate Businessreportable segmentemployeesat 2025-03-317 pure
Real Estate Businessreportable segmentrevenue2024-04-01 → 2025-03-31¥244m
Real Estate Businessreportable segmentrevenue external2024-04-01 → 2025-03-31¥244m
Real Estate Businessreportable segmentsegment assetsat 2025-03-31¥88m
Real Estate Businessreportable segmentsegment profit2024-04-01 → 2025-03-31¥41m
—segment totalcapex2024-04-01 → 2025-03-31¥350,000
—segment totaldepreciation2024-04-01 → 2025-03-31¥3m
—segment totalrevenue2024-04-01 → 2025-03-31¥827m
—segment totalrevenue external2024-04-01 → 2025-03-31¥825m
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥2m
—segment totalsegment assetsat 2025-03-31¥391m
—segment totalsegment profit2024-04-01 → 2025-03-31−¥20m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2024-03-31¥19m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2023-04-01 → 2024-03-31−¥33m
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥3m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥2m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥760m
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥340m
Herb Garden Operating Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥5m
Herb Garden Operating Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥104m
Herb Garden Operating Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥104m
Herb Garden Operating Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥4m
Hotel Operating Businessreportable segmentcapex2023-04-01 → 2024-03-31¥16m
Hotel Operating Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥5m
Hotel Operating Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥446m
Hotel Operating Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥446m
Hotel Operating Businessreportable segmentsegment assetsat 2024-03-31¥309m
Hotel Operating Businessreportable segmentsegment profit2023-04-01 → 2024-03-31−¥77m
Real Estate Businessreportable segmentdepreciation2023-04-01 → 2024-03-31¥750,000
Real Estate Businessreportable segmentrevenue2023-04-01 → 2024-03-31¥743m
Real Estate Businessreportable segmentrevenue external2023-04-01 → 2024-03-31¥743m
Real Estate Businessreportable segmentsegment assetsat 2024-03-31¥69m
Real Estate Businessreportable segmentsegment profit2023-04-01 → 2024-03-31¥299m
—segment totalcapex2023-04-01 → 2024-03-31¥16m
—segment totaldepreciation2023-04-01 → 2024-03-31¥10m
—segment totalrevenue2023-04-01 → 2024-03-31¥1.3bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥1.3bn
—segment totalsegment assetsat 2024-03-31¥379m
—segment totalsegment profit2023-04-01 → 2024-03-31¥218m
Real Estate Businessreportable segmentemployeesat 2025-03-317 pure

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

All source rows · 1,410
ItemContextValueUnit
Allowance for doubtful accounts ioa by groupCurrentYearInstant-70000000JPY
Investments and other assetsPrior1YearInstant89828000JPY
Investments and other assetsCurrentYearInstant322549000JPY
Noncurrent assetsPrior1YearInstant106899000JPY
Noncurrent assetsCurrentYearInstant336823000JPY
Business commencement expenses daPrior1YearInstant11401000JPY
Business commencement expenses daCurrentYearInstant7893000JPY
Deferred assetsPrior1YearInstant11401000JPY
Deferred assetsCurrentYearInstant7893000JPY
AssetsPrior1YearInstant1158001000JPY
AssetsCurrentYearInstant1059346000JPY
Accounts payable tradePrior1YearInstant3577000JPY
Accounts payable tradeCurrentYearInstant2665000JPY
Current portion of long term loans payablePrior1YearInstant32120000JPY
Current portion of long term loans payableCurrentYearInstant8120000JPY
Lease obligations clPrior1YearInstant893000JPY
Lease obligations clCurrentYearInstant924000JPY
Accounts payable otherPrior1YearInstant63497000JPY
Accounts payable otherCurrentYearInstant63457000JPY
Income taxes payablePrior1YearInstant9860000JPY
Income taxes payableCurrentYearInstant9531000JPY
Accrued consumption taxesPrior1YearInstant18039000JPY
Accrued consumption taxesCurrentYearInstant21587000JPY
Contract liabilitiesPrior1YearInstant6610000JPY
Contract liabilitiesCurrentYearInstant2992000JPY
Deposits receivedPrior1YearInstant66888000JPY
Deposits receivedCurrentYearInstant65908000JPY
Provision for bonusesPrior1YearInstant6881000JPY
Provision for bonusesCurrentYearInstant7252000JPY
Provision for shareholder benefit program clPrior1YearInstant59320000JPY
Provision for shareholder benefit program clCurrentYearInstant43505000JPY
Other clPrior1YearInstant19557000JPY
Other clCurrentYearInstant19585000JPY
Current liabilitiesPrior1YearInstant287246000JPY
Current liabilitiesCurrentYearInstant245530000JPY
Long term loans payablePrior1YearInstant9140000JPY
Long term loans payableCurrentYearInstant1020000JPY
Lease obligations nclPrior1YearInstant1160000JPY
Lease obligations nclCurrentYearInstant236000JPY
Derivatives liabilities nclPrior1YearInstant-JPY
Derivatives liabilities nclCurrentYearInstant76830000JPY
Noncurrent liabilitiesPrior1YearInstant10300000JPY
Noncurrent liabilitiesCurrentYearInstant78086000JPY
LiabilitiesPrior1YearInstant297547000JPY
LiabilitiesCurrentYearInstant323616000JPY
Capital stockPrior1YearInstant1283205000JPY
Capital stockCurrentYearInstant1444427000JPY
Capital surplusPrior1YearInstant1053204000JPY
Capital surplusCurrentYearInstant1214426000JPY
Retained earningsPrior1YearInstant-1506519000JPY

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 2024-03-31pass rounding
balance sheet identityconsolidated 2025-03-31pass rounding
balance sheet identitynon_consolidated 2024-03-31pass rounding
balance sheet identitynon_consolidated 2025-03-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsconsolidated 2024-03-31pass
statement vs summary · net assetsconsolidated 2025-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2024-03-31pass
statement vs summary · net assetsnon_consolidated 2025-03-31pass
statement vs summary · net income attributable to parentconsolidated 2023-04-01/2024-03-31pass
statement vs summary · net income attributable to parentconsolidated 2024-04-01/2025-03-31pass
statement vs summary · operating cash flowconsolidated 2023-04-01/2024-03-31pass
statement vs summary · operating cash flowconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenueconsolidated 2023-04-01/2024-03-31pass
statement vs summary · revenueconsolidated 2024-04-01/2025-03-31pass
statement vs summary · revenuenon_consolidated 2023-04-01/2024-03-31pass
statement vs summary · revenuenon_consolidated 2024-04-01/2025-03-31pass
statement vs summary · total assetsconsolidated 2024-03-31pass
statement vs summary · total assetsconsolidated 2025-03-31pass
statement vs summary · total assetsnon_consolidated 2024-03-31pass
statement vs summary · total assetsnon_consolidated 2025-03-31pass