Annual report
3252.TEDINET S100VHO2
Period2021-01-01 → 2021-12-31
Filed2025-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks21 of 22 passed
Amends S100NOZF. Amended by S100VI2Q (2025-03-27).
Key figures · 70
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥56.2bn | 2021-01-01 → 2021-12-31 | Cons. | Net sales |
| Revenue | ¥29.9bn | 2020-04-01 → 2020-12-31 | Cons. | Net sales |
| Operating income | ¥5.5bn | 2021-01-01 → 2021-12-31 | Cons. | Operating income |
| Operating income | ¥2.4bn | 2020-04-01 → 2020-12-31 | Cons. | Operating income |
| Ordinary income | ¥5.0bn | 2021-01-01 → 2021-12-31 | Cons. | Ordinary income |
| Ordinary income | ¥2.2bn | 2020-04-01 → 2020-12-31 | Cons. | Ordinary income |
| Profit before tax | ¥4.9bn | 2021-01-01 → 2021-12-31 | Cons. | Income before income taxes |
| Profit before tax | ¥2.2bn | 2020-04-01 → 2020-12-31 | Cons. | Income before income taxes |
| Net income (owners) | ¥3.1bn | 2021-01-01 → 2021-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥1.6bn | 2020-04-01 → 2020-12-31 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥3.1bn | 2021-01-01 → 2021-12-31 | Cons. | Profit loss |
| Net income | ¥1.6bn | 2020-04-01 → 2020-12-31 | Cons. | Profit loss |
| Total assets | ¥86.3bn | at 2021-12-31 | Cons. | Assets |
| Total assets | ¥71.2bn | at 2020-12-31 | Cons. | Assets |
| Total liabilities | ¥58.6bn | at 2021-12-31 | Cons. | Liabilities |
| Total liabilities | ¥46.4bn | at 2020-12-31 | Cons. | Liabilities |
| Net assets / equity | ¥27.8bn | at 2021-12-31 | Cons. | Net assets |
| Net assets / equity | ¥24.8bn | at 2020-12-31 | Cons. | Net assets |
| Cash and deposits | ¥17.3bn | at 2021-12-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥20.9bn | at 2020-12-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥17.2bn | at 2021-12-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥20.9bn | at 2020-12-31 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥11.4bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥3.6bn | 2020-04-01 → 2020-12-31 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | −¥17.5bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥98m | 2020-04-01 → 2020-12-31 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | ¥2.4bn | 2021-01-01 → 2021-12-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥4.4bn | 2020-04-01 → 2020-12-31 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥170.9 | 2021-01-01 → 2021-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥89.94 | 2020-04-01 → 2020-12-31 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥1,519.3 | at 2021-12-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥1,358.52 | at 2020-12-31 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 32.2% | at 2021-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.9% | at 2020-12-31 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 11.9% | 2021-01-01 → 2021-12-31 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 6.8% | 2020-04-01 → 2020-12-31 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 74 | at 2021-12-31 | Cons. | Number of employees |
| Employees | 74 | at 2020-12-31 | Cons. | Number of employees |
| Revenue | ¥45.4bn | 2021-01-01 → 2021-12-31 | Standalone | Net sales |
| Revenue | ¥29.4bn | 2020-04-01 → 2020-12-31 | Standalone | Net sales |
| Operating income | ¥4.8bn | 2021-01-01 → 2021-12-31 | Standalone | Operating income |
| Operating income | ¥2.6bn | 2020-04-01 → 2020-12-31 | Standalone | Operating income |
| Ordinary income | ¥4.3bn | 2021-01-01 → 2021-12-31 | Standalone | Ordinary income |
| Ordinary income | ¥2.2bn | 2020-04-01 → 2020-12-31 | Standalone | Ordinary income |
| Profit before tax | ¥4.3bn | 2021-01-01 → 2021-12-31 | Standalone | Income before income taxes |
| Profit before tax | ¥2.2bn | 2020-04-01 → 2020-12-31 | Standalone | Income before income taxes |
| Net income | ¥2.8bn | 2021-01-01 → 2021-12-31 | Standalone | Profit loss |
| Net income | ¥1.5bn | 2020-04-01 → 2020-12-31 | Standalone | Profit loss |
| Total assets | ¥78.1bn | at 2021-12-31 | Standalone | Assets |
| Total assets | ¥63.2bn | at 2020-12-31 | Standalone | Assets |
| Total liabilities | ¥55.6bn | at 2021-12-31 | Standalone | Liabilities |
| Total liabilities | ¥43.0bn | at 2020-12-31 | Standalone | Liabilities |
| Net assets / equity | ¥22.6bn | at 2021-12-31 | Standalone | Net assets |
| Net assets / equity | ¥20.2bn | at 2020-12-31 | Standalone | Net assets |
| Cash and deposits | ¥13.8bn | at 2021-12-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥19.3bn | at 2020-12-31 | Standalone | Cash and deposits |
| EPS (basic) | ¥155.04 | 2021-01-01 → 2021-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥80.87 | 2020-04-01 → 2020-12-31 | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥50 | 2021-01-01 → 2021-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥25 | 2020-04-01 → 2020-12-31 | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,233.25 | at 2021-12-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,103.53 | at 2020-12-31 | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 28.9% | at 2021-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 32.0% | at 2020-12-31 | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 13.3% | 2021-01-01 → 2021-12-31 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.4% | 2020-04-01 → 2020-12-31 | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 18,285,800 | at 2021-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 18,285,800 | at 2020-12-31 | Standalone | Total number of issued shares (5-year summary) |
| Employees | 45 | at 2021-12-31 | Standalone | Number of employees |
| Employees | 43 | at 2020-12-31 | 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 |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2021-12-31 | ¥6.2bn |
| Reconciling Itemsreconciling | capex | 2021-01-01 → 2021-12-31 | ¥30m |
| Reconciling Itemsreconciling | depreciation | 2021-01-01 → 2021-12-31 | ¥83m |
| Reconciling Itemsreconciling | segment assets | at 2021-12-31 | ¥20.1bn |
| Reconciling Itemsreconciling | segment profit | 2021-01-01 → 2021-12-31 | −¥3.5bn |
| Investment Real Estatereportable segment | depreciation | 2021-01-01 → 2021-12-31 | ¥9m |
| Investment Real Estatereportable segment | revenue | 2021-01-01 → 2021-12-31 | ¥55.2bn |
| Investment Real Estatereportable segment | revenue external | 2021-01-01 → 2021-12-31 | ¥55.2bn |
| Investment Real Estatereportable segment | segment assets | at 2021-12-31 | ¥42.6bn |
| Investment Real Estatereportable segment | segment profit | 2021-01-01 → 2021-12-31 | ¥8.3bn |
| Real Estate Agentreportable segment | revenue | 2021-01-01 → 2021-12-31 | ¥23m |
| Real Estate Agentreportable segment | revenue external | 2021-01-01 → 2021-12-31 | ¥23m |
| Real Estate Agentreportable segment | segment profit | 2021-01-01 → 2021-12-31 | ¥15m |
| Sublease Lease And Commission Of Real Estate Fundreportable segment | capex | 2021-01-01 → 2021-12-31 | ¥14.1bn |
| Sublease Lease And Commission Of Real Estate Fundreportable segment | revenue | 2021-01-01 → 2021-12-31 | ¥996m |
| Sublease Lease And Commission Of Real Estate Fundreportable segment | revenue external | 2021-01-01 → 2021-12-31 | ¥996m |
| Sublease Lease And Commission Of Real Estate Fundreportable segment | segment assets | at 2021-12-31 | ¥17.4bn |
| Sublease Lease And Commission Of Real Estate Fundreportable segment | segment profit | 2021-01-01 → 2021-12-31 | ¥656m |
| —segment total | capex | 2021-01-01 → 2021-12-31 | ¥14.1bn |
| —segment total | depreciation | 2021-01-01 → 2021-12-31 | ¥9m |
| —segment total | revenue | 2021-01-01 → 2021-12-31 | ¥56.2bn |
| —segment total | revenue external | 2021-01-01 → 2021-12-31 | ¥56.2bn |
| —segment total | segment assets | at 2021-12-31 | ¥60.1bn |
| —segment total | segment profit | 2021-01-01 → 2021-12-31 | ¥9.0bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2020-04-01 → 2020-12-31 | ¥0 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment assets | at 2020-12-31 | ¥6.2bn |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2020-04-01 → 2020-12-31 | ¥0 |
| Reconciling Itemsreconciling | capex | 2020-04-01 → 2020-12-31 | ¥87m |
| Reconciling Itemsreconciling | depreciation | 2020-04-01 → 2020-12-31 | ¥56m |
| Reconciling Itemsreconciling | segment assets | at 2020-12-31 | ¥22.9bn |
| Reconciling Itemsreconciling | segment profit | 2020-04-01 → 2020-12-31 | −¥2.4bn |
| Investment Real Estatereportable segment | depreciation | 2020-04-01 → 2020-12-31 | ¥15m |
| Investment Real Estatereportable segment | revenue | 2020-04-01 → 2020-12-31 | ¥29.5bn |
| Investment Real Estatereportable segment | revenue external | 2020-04-01 → 2020-12-31 | ¥29.5bn |
| Investment Real Estatereportable segment | segment assets | at 2020-12-31 | ¥38.9bn |
| Investment Real Estatereportable segment | segment profit | 2020-04-01 → 2020-12-31 | ¥4.6bn |
| Real Estate Agentreportable segment | revenue | 2020-04-01 → 2020-12-31 | ¥16m |
| Real Estate Agentreportable segment | revenue external | 2020-04-01 → 2020-12-31 | ¥16m |
| Real Estate Agentreportable segment | segment profit | 2020-04-01 → 2020-12-31 | ¥6m |
| Sublease Lease And Commission Of Real Estate Fundreportable segment | capex | 2020-04-01 → 2020-12-31 | ¥2.9bn |
| Sublease Lease And Commission Of Real Estate Fundreportable segment | revenue | 2020-04-01 → 2020-12-31 | ¥415m |
| Sublease Lease And Commission Of Real Estate Fundreportable segment | revenue external | 2020-04-01 → 2020-12-31 | ¥415m |
| Sublease Lease And Commission Of Real Estate Fundreportable segment | segment assets | at 2020-12-31 | ¥3.2bn |
| Sublease Lease And Commission Of Real Estate Fundreportable segment | segment profit | 2020-04-01 → 2020-12-31 | ¥250m |
| —segment total | capex | 2020-04-01 → 2020-12-31 | ¥2.9bn |
| —segment total | depreciation | 2020-04-01 → 2020-12-31 | ¥15m |
| —segment total | revenue | 2020-04-01 → 2020-12-31 | ¥29.9bn |
| —segment total | revenue external | 2020-04-01 → 2020-12-31 | ¥29.9bn |
| —segment total | segment assets | at 2020-12-31 | ¥42.1bn |
| —segment total | segment profit | 2020-04-01 → 2020-12-31 | ¥4.9bn |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,364
| Item | Context | Value | Unit |
|---|---|---|---|
| Number of employees | Prior3YearInstant | 69 | |
| Number of employees | Prior2YearInstant | 73 | |
| Number of employees | Prior1YearInstant | 74 | |
| Number of employees | CurrentYearInstant | 74 | |
| Average number of temporary workers | Prior4YearInstant | 66 | |
| Average number of temporary workers | Prior3YearInstant | 1 | |
| Average number of temporary workers | Prior2YearInstant | 1 | |
| Average number of temporary workers | Prior1YearInstant | 1 | |
| Average number of temporary workers | CurrentYearInstant | 1 | |
| Net sales (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 29301000000 | JPY |
| Net sales (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 35868000000 | JPY |
| Net sales (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 72827000000 | JPY |
| Net sales (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 29427000000 | JPY |
| Net sales (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 45446000000 | JPY |
| Ordinary income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 3257000000 | JPY |
| Ordinary income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 4055000000 | JPY |
| Ordinary income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 4861000000 | JPY |
| Ordinary income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 2202000000 | JPY |
| Ordinary income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 4335000000 | JPY |
| Net income loss (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 2236000000 | JPY |
| Net income loss (5-year summary) | Prior3YearDuration_NonConsolidatedMember | 2711000000 | JPY |
| Net income loss (5-year summary) | Prior2YearDuration_NonConsolidatedMember | 3375000000 | JPY |
| Net income loss (5-year summary) | Prior1YearDuration_NonConsolidatedMember | 1478000000 | JPY |
| Net income loss (5-year summary) | CurrentYearDuration_NonConsolidatedMember | 2835000000 | JPY |
| Capital stock (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 2795000000 | JPY |
| Capital stock (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 2900000000 | JPY |
| Capital stock (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 3048000000 | JPY |
| Capital stock (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 3048000000 | JPY |
| Capital stock (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 3048000000 | JPY |
| Total number of issued shares (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 17865200 | |
| Total number of issued shares (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 18039200 | |
| Total number of issued shares (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 18285800 | |
| Total number of issued shares (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 18285800 | |
| Total number of issued shares (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 18285800 | |
| Net assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 15107000000 | JPY |
| Net assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 17054000000 | JPY |
| Net assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 19710000000 | JPY |
| Net assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 20178000000 | JPY |
| Net assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 22550000000 | JPY |
| Total assets (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 54399000000 | JPY |
| Total assets (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 88762000000 | JPY |
| Total assets (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 67545000000 | JPY |
| Total assets (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 63153000000 | JPY |
| Total assets (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 78121000000 | JPY |
| Net assets per share (5-year summary) | Prior4YearInstant_NonConsolidatedMember | 844.25 | |
| Net assets per share (5-year summary) | Prior3YearInstant_NonConsolidatedMember | 944.31 | |
| Net assets per share (5-year summary) | Prior2YearInstant_NonConsolidatedMember | 1077.92 | |
| Net assets per share (5-year summary) | Prior1YearInstant_NonConsolidatedMember | 1103.53 | |
| Net assets per share (5-year summary) | CurrentYearInstant_NonConsolidatedMember | 1233.25 | |
| Dividend paid per share (5-year summary) | Prior4YearDuration_NonConsolidatedMember | 55.00 |
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 · 21 of 22 passed
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | partial |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | 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 · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |