Annual report

Period2021-03-01 → 2022-02-28
Filed2022-09-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100O5CA. Amended by S100P9WU (2022-09-30).

Key figures · 135
MetricValuePeriodScopeSource row
Revenue¥1.5bn2021-03-01 → 2022-02-28Cons.Net sales
Revenue¥1.4bn2020-03-01 → 2021-02-28Cons.Net sales
Revenue¥1.4bn2019-03-01 → 2020-02-29dCons.Net sales (5-year summary)
Revenue¥1.5bn2018-03-01 → 2019-02-28dCons.Net sales (5-year summary)
Operating income¥43m2021-03-01 → 2022-02-28Cons.Operating income
Operating income¥93m2020-03-01 → 2021-02-28Cons.Operating income
Ordinary income−¥23m2021-03-01 → 2022-02-28Cons.Ordinary income
Ordinary income¥45m2020-03-01 → 2021-02-28Cons.Ordinary income
Ordinary income¥63m2019-03-01 → 2020-02-29dCons.Ordinary income loss (5-year summary)
Ordinary income¥86m2018-03-01 → 2019-02-28dCons.Ordinary income loss (5-year summary)
Profit before tax−¥67m2021-03-01 → 2022-02-28Cons.Income before income taxes
Profit before tax−¥59m2020-03-01 → 2021-02-28Cons.Income before income taxes
Net income (owners)−¥77m2021-03-01 → 2022-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)−¥56m2020-03-01 → 2021-02-28Cons.Profit loss attributable to owners of parent
Net income (owners)−¥106m2019-03-01 → 2020-02-29dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥29m2018-03-01 → 2019-02-28dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥77m2021-03-01 → 2022-02-28Cons.Profit loss
Net income−¥56m2020-03-01 → 2021-02-28Cons.Profit loss
Total assets¥8.8bnat 2022-02-28Cons.Assets
Total assets¥9.1bnat 2021-02-28Cons.Assets
Total assets¥9.1bnat 2020-02-29dCons.Total assets (5-year summary)
Total assets¥9.5bnat 2019-02-28dCons.Total assets (5-year summary)
Total liabilities¥7.9bnat 2022-02-28Cons.Liabilities
Total liabilities¥8.1bnat 2021-02-28Cons.Liabilities
Net assets / equity¥863mat 2022-02-28Cons.Net assets
Net assets / equity¥940mat 2021-02-28Cons.Net assets
Net assets / equity¥995mat 2020-02-29dCons.Net assets
Net assets / equity¥1.1bnat 2019-02-28dCons.Net assets (5-year summary)
Cash and deposits¥452mat 2022-02-28Cons.Cash and deposits
Cash and deposits¥540mat 2021-02-28Cons.Cash and deposits
Cash & equivalents¥377mat 2022-02-28Cons.Cash and cash equivalents
Cash & equivalents¥540mat 2021-02-28Cons.Cash and cash equivalents
Cash & equivalents¥233mat 2020-02-29dCons.Cash and cash equivalents
Cash & equivalents¥139mat 2019-02-28dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥308m2021-03-01 → 2022-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥303m2020-03-01 → 2021-02-28Cons.Net cash provided by used in operating activities
Operating cash flow¥310m2019-03-01 → 2020-02-29dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥142m2018-03-01 → 2019-02-28dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥197m2021-03-01 → 2022-02-28Cons.Net cash provided by used in investment activities
Investing cash flow−¥48m2020-03-01 → 2021-02-28Cons.Net cash provided by used in investment activities
Investing cash flow¥118m2019-03-01 → 2020-02-29dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥135m2018-03-01 → 2019-02-28dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥273m2021-03-01 → 2022-02-28Cons.Net cash provided by used in financing activities
Financing cash flow¥52m2020-03-01 → 2021-02-28Cons.Net cash provided by used in financing activities
Financing cash flow−¥334m2019-03-01 → 2020-02-29dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥199m2018-03-01 → 2019-02-28dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-51.732021-03-01 → 2022-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-37.492020-03-01 → 2021-02-28Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-71.362019-03-01 → 2020-02-29dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥19.52018-03-01 → 2019-02-28dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥579.78at 2022-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥631.51at 2021-02-28Cons.Net assets per share (5-year summary)
Net assets per share¥669at 2020-02-29dCons.Net assets per share (5-year summary)
Net assets per share¥742.36at 2019-02-28dCons.Net assets per share (5-year summary)
Equity ratio9.8%at 2022-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio10.4%at 2021-02-28Cons.Equity to asset ratio (5-year summary)
Equity ratio10.9%at 2020-02-29dCons.Equity to asset ratio (5-year summary)
Equity ratio11.7%at 2019-02-28dCons.Equity to asset ratio (5-year summary)
ROE-8.5%2021-03-01 → 2022-02-28Cons.Rate of return on equity (5-year summary)
ROE-5.8%2020-03-01 → 2021-02-28Cons.Rate of return on equity (5-year summary)
ROE-10.1%2019-03-01 → 2020-02-29dCons.Rate of return on equity (5-year summary)
ROE2.7%2018-03-01 → 2019-02-28dCons.Rate of return on equity (5-year summary)
Employees5at 2022-02-28Cons.Number of employees
Employees5at 2021-02-28Cons.Number of employees
Employees5at 2020-02-29dCons.Number of employees
Employees5at 2019-02-28dCons.Number of employees
Revenue¥1.5bn2021-03-01 → 2022-02-28StandaloneNet sales
Revenue¥1.4bn2020-03-01 → 2021-02-28StandaloneNet sales
Revenue¥1.4bn2019-03-01 → 2020-02-29dStandaloneNet sales (5-year summary)
Revenue¥1.5bn2018-03-01 → 2019-02-28dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2017-03-01 → 2018-02-28dStandaloneNet sales (5-year summary)
Operating income¥33m2021-03-01 → 2022-02-28StandaloneOperating income
Operating income¥79m2020-03-01 → 2021-02-28StandaloneOperating income
Ordinary income−¥30m2021-03-01 → 2022-02-28StandaloneOrdinary income
Ordinary income¥35m2020-03-01 → 2021-02-28StandaloneOrdinary income
Ordinary income¥58m2019-03-01 → 2020-02-29dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥87m2018-03-01 → 2019-02-28dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥97m2017-03-01 → 2018-02-28dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥71m2021-03-01 → 2022-02-28StandaloneIncome before income taxes
Profit before tax−¥69m2020-03-01 → 2021-02-28StandaloneIncome before income taxes
Net income−¥79m2021-03-01 → 2022-02-28StandaloneProfit loss
Net income−¥63m2020-03-01 → 2021-02-28StandaloneProfit loss
Net income−¥110m2019-03-01 → 2020-02-29dStandaloneNet income loss (5-year summary)
Net income¥30m2018-03-01 → 2019-02-28dStandaloneNet income loss (5-year summary)
Net income¥82m2017-03-01 → 2018-02-28dStandaloneNet income loss (5-year summary)
Total assets¥8.7bnat 2022-02-28StandaloneAssets
Total assets¥9.0bnat 2021-02-28StandaloneAssets
Total assets¥9.1bnat 2020-02-29dStandaloneTotal assets (5-year summary)
Total assets¥9.5bnat 2019-02-28dStandaloneTotal assets (5-year summary)
Total assets¥9.7bnat 2018-02-28dStandaloneTotal assets (5-year summary)
Total liabilities¥7.9bnat 2022-02-28StandaloneLiabilities
Total liabilities¥8.1bnat 2021-02-28StandaloneLiabilities
Net assets / equity¥851mat 2022-02-28StandaloneNet assets
Net assets / equity¥930mat 2021-02-28StandaloneNet assets
Net assets / equity¥993mat 2020-02-29dStandaloneNet assets
Net assets / equity¥1.1bnat 2019-02-28dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2018-02-28dStandaloneNet assets (5-year summary)
Cash and deposits¥430mat 2022-02-28StandaloneCash and deposits
Cash and deposits¥517mat 2021-02-28StandaloneCash and deposits
Cash & equivalents¥331mat 2018-02-28dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥442m2017-03-01 → 2018-02-28dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥102m2017-03-01 → 2018-02-28dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥200m2017-03-01 → 2018-02-28dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥-52.942021-03-01 → 2022-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-42.352020-03-01 → 2021-02-28StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-73.782019-03-01 → 2020-02-29dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥20.182018-03-01 → 2019-02-28dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥55.42017-03-01 → 2018-02-28dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥22018-03-01 → 2019-02-28dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52017-03-01 → 2018-02-28dStandaloneDividend paid per share (5-year summary)
Net assets per share¥571.96at 2022-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥624.9at 2021-02-28StandaloneNet assets per share (5-year summary)
Net assets per share¥667.25at 2020-02-29dStandaloneNet assets per share (5-year summary)
Net assets per share¥743.03at 2019-02-28dStandaloneNet assets per share (5-year summary)
Net assets per share¥727.85at 2018-02-28dStandaloneNet assets per share (5-year summary)
Equity ratio9.7%at 2022-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio10.3%at 2021-02-28StandaloneEquity to asset ratio (5-year summary)
Equity ratio10.9%at 2020-02-29dStandaloneEquity to asset ratio (5-year summary)
Equity ratio11.7%at 2019-02-28dStandaloneEquity to asset ratio (5-year summary)
Equity ratio11.1%at 2018-02-28dStandaloneEquity to asset ratio (5-year summary)
ROE-8.8%2021-03-01 → 2022-02-28StandaloneRate of return on equity (5-year summary)
ROE-6.6%2020-03-01 → 2021-02-28StandaloneRate of return on equity (5-year summary)
ROE-10.5%2019-03-01 → 2020-02-29dStandaloneRate of return on equity (5-year summary)
ROE2.7%2018-03-01 → 2019-02-28dStandaloneRate of return on equity (5-year summary)
ROE7.9%2017-03-01 → 2018-02-28dStandaloneRate of return on equity (5-year summary)
Shares issued1,524,000at 2022-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued1,524,000at 2021-02-28StandaloneTotal number of issued shares (5-year summary)
Shares issued1,524,000at 2020-02-29dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,524,000at 2019-02-28dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,524,000at 2018-02-28dStandaloneTotal number of issued shares (5-year summary)
Employees5at 2022-02-28StandaloneNumber of employees
Employees5at 2021-02-28StandaloneNumber of employees
Employees5at 2020-02-29dStandaloneNumber of employees
Employees5at 2019-02-28dStandaloneNumber of employees
Employees5at 2018-02-28dStandaloneNumber 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 segmentscapex2021-03-01 → 2022-02-28¥3m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2021-03-01 → 2022-02-28¥703,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2021-03-01 → 2022-02-28¥16m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2021-03-01 → 2022-02-28¥16m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2022-02-28¥28m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-03-01 → 2022-02-28¥2m
Reconciling Itemsreconcilingcapex2021-03-01 → 2022-02-28¥400,000
Reconciling Itemsreconcilingdepreciation2021-03-01 → 2022-02-28¥733,000
Reconciling Itemsreconcilingrevenue2021-03-01 → 2022-02-28−¥5m
Reconciling Itemsreconcilingrevenue intersegment2021-03-01 → 2022-02-28−¥5m
Reconciling Itemsreconcilingsegment assetsat 2022-02-28¥480m
Reconciling Itemsreconcilingsegment profit2021-03-01 → 2022-02-28−¥172m
Development Salesreportable segmentrevenue2021-03-01 → 2022-02-28¥251m
Development Salesreportable segmentrevenue external2021-03-01 → 2022-02-28¥251m
Development Salesreportable segmentsegment assetsat 2022-02-28¥133m
Development Salesreportable segmentsegment profit2021-03-01 → 2022-02-28¥6m
Rental And Manegementreportable segmentcapex2021-03-01 → 2022-02-28¥118m
Rental And Manegementreportable segmentdepreciation2021-03-01 → 2022-02-28¥177m
Rental And Manegementreportable segmentrevenue2021-03-01 → 2022-02-28¥1.2bn
Rental And Manegementreportable segmentrevenue external2021-03-01 → 2022-02-28¥1.2bn
Rental And Manegementreportable segmentrevenue intersegment2021-03-01 → 2022-02-28¥5m
Rental And Manegementreportable segmentsegment assetsat 2022-02-28¥8.1bn
Rental And Manegementreportable segmentsegment profit2021-03-01 → 2022-02-28¥207m
—segment totalcapex2021-03-01 → 2022-02-28¥118m
—segment totaldepreciation2021-03-01 → 2022-02-28¥177m
—segment totalrevenue2021-03-01 → 2022-02-28¥1.5bn
—segment totalrevenue external2021-03-01 → 2022-02-28¥1.5bn
—segment totalrevenue intersegment2021-03-01 → 2022-02-28¥5m
—segment totalsegment assetsat 2022-02-28¥8.3bn
—segment totalsegment profit2021-03-01 → 2022-02-28¥213m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2020-03-01 → 2021-02-28¥419,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2020-03-01 → 2021-02-28¥486,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2020-03-01 → 2021-02-28¥14m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2020-03-01 → 2021-02-28¥14m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2021-02-28¥28m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2020-03-01 → 2021-02-28¥4m
Reconciling Itemsreconcilingdepreciation2020-03-01 → 2021-02-28¥894,000
Reconciling Itemsreconcilingrevenue2020-03-01 → 2021-02-28−¥3m
Reconciling Itemsreconcilingrevenue intersegment2020-03-01 → 2021-02-28−¥3m
Reconciling Itemsreconcilingsegment assetsat 2021-02-28¥564m
Reconciling Itemsreconcilingsegment profit2020-03-01 → 2021-02-28−¥170m
Development Salesreportable segmentrevenue2020-03-01 → 2021-02-28¥195m
Development Salesreportable segmentrevenue external2020-03-01 → 2021-02-28¥195m
Development Salesreportable segmentsegment assetsat 2021-02-28¥271m
Development Salesreportable segmentsegment profit2020-03-01 → 2021-02-28¥5m
Rental And Manegementreportable segmentcapex2020-03-01 → 2021-02-28¥63m
Rental And Manegementreportable segmentdepreciation2020-03-01 → 2021-02-28¥182m
Rental And Manegementreportable segmentrevenue2020-03-01 → 2021-02-28¥1.2bn
Rental And Manegementreportable segmentrevenue external2020-03-01 → 2021-02-28¥1.2bn
Rental And Manegementreportable segmentrevenue intersegment2020-03-01 → 2021-02-28¥3m
Rental And Manegementreportable segmentsegment assetsat 2021-02-28¥8.2bn
Rental And Manegementreportable segmentsegment profit2020-03-01 → 2021-02-28¥254m
—segment totalcapex2020-03-01 → 2021-02-28¥63m
—segment totaldepreciation2020-03-01 → 2021-02-28¥182m
—segment totalrevenue2020-03-01 → 2021-02-28¥1.4bn
—segment totalrevenue external2020-03-01 → 2021-02-28¥1.4bn
—segment totalrevenue intersegment2020-03-01 → 2021-02-28¥3m
—segment totalsegment assetsat 2021-02-28¥8.5bn
—segment totalsegment profit2020-03-01 → 2021-02-28¥259m

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

All source rows · 1,208
ItemContextValueUnit
Insurance income ope cfCurrentYearDuration-658000JPY
Interest expenses ope cfPrior1YearDuration56559000JPY
Interest expenses ope cfCurrentYearDuration56576000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration2696000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-31929000JPY
Decrease increase in inventories ope cfPrior1YearDuration146674000JPY
Decrease increase in inventories ope cfCurrentYearDuration138604000JPY
Decrease increase in prepaid expenses ope cfPrior1YearDuration-2472000JPY
Decrease increase in prepaid expenses ope cfCurrentYearDuration-449000JPY
Decrease increase in long term prepaid expenses ope cfPrior1YearDuration-11260000JPY
Decrease increase in long term prepaid expenses ope cfCurrentYearDuration2479000JPY
Increase decrease in accounts payable for construction contracts ope cfPrior1YearDuration61000JPY
Increase decrease in accounts payable for construction contracts ope cfCurrentYearDuration992000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration9651000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration33919000JPY
Increase decrease in accrued expenses ope cfPrior1YearDuration-32000JPY
Increase decrease in accrued expenses ope cfCurrentYearDuration-711000JPY
Decrease increase in consumption taxes receivable payable ope cfPrior1YearDuration-4214000JPY
Decrease increase in consumption taxes receivable payable ope cfCurrentYearDuration-11956000JPY
Increase decrease in advances received ope cfPrior1YearDuration-883000JPY
Increase decrease in advances received ope cfCurrentYearDuration35968000JPY
In crease decrease in long guarantee deposite received opecfPrior1YearDuration-42901000JPY
In crease decrease in long guarantee deposite received opecfCurrentYearDuration4242000JPY
Other net ope cfPrior1YearDuration-6000JPY
Other net ope cfCurrentYearDuration-14748000JPY
Subtotal ope cfPrior1YearDuration372778000JPY
Subtotal ope cfCurrentYearDuration367570000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration4000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration110000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-56563000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-56675000JPY
Proceeds from insurance income ope cfPrior1YearDuration4637000JPY
Proceeds from insurance income ope cfCurrentYearDuration658000JPY
Income taxes paid ope cfPrior1YearDuration-18113000JPY
Income taxes paid ope cfCurrentYearDuration-3524000JPY
Net cash provided by used in operating activitiesPrior1YearDuration302743000JPY
Net cash provided by used in operating activitiesCurrentYearDuration308140000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-48389000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-121596000JPY
Purchase of intangible assets inv cfPrior1YearDuration-JPY
Purchase of intangible assets inv cfCurrentYearDuration-137000JPY
Payment into secured depositsPrior1YearDuration-JPY
Payment into secured depositsCurrentYearDuration-75000000JPY
Other net inv cfPrior1YearDuration-1000JPY
Other net inv cfCurrentYearDuration-102000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-48390000JPY
Net cash provided by used in investment activitiesCurrentYearDuration-196836000JPY
Proceeds from long term loans payable fin cfPrior1YearDuration360000000JPY
Proceeds from long term loans payable fin cfCurrentYearDuration-JPY
Repayment of long term loans payable fin cfPrior1YearDuration-284101000JPY

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 2021-02-28pass
balance sheet identityconsolidated 2022-02-28pass rounding
balance sheet identitynon_consolidated 2021-02-28pass
balance sheet identitynon_consolidated 2022-02-28pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-02-29pass
statement vs summary · net assetsconsolidated 2021-02-28pass
statement vs summary · net assetsconsolidated 2022-02-28pass
statement vs summary · net assetsnon_consolidated 2020-02-29pass
statement vs summary · net assetsnon_consolidated 2021-02-28pass
statement vs summary · net assetsnon_consolidated 2022-02-28pass
statement vs summary · net income attributable to parentconsolidated 2020-03-01/2021-02-28pass
statement vs summary · net income attributable to parentconsolidated 2021-03-01/2022-02-28pass
statement vs summary · operating cash flowconsolidated 2020-03-01/2021-02-28pass
statement vs summary · operating cash flowconsolidated 2021-03-01/2022-02-28pass
statement vs summary · revenueconsolidated 2020-03-01/2021-02-28pass
statement vs summary · revenueconsolidated 2021-03-01/2022-02-28pass
statement vs summary · revenuenon_consolidated 2020-03-01/2021-02-28pass
statement vs summary · revenuenon_consolidated 2021-03-01/2022-02-28pass
statement vs summary · total assetsconsolidated 2021-02-28pass
statement vs summary · total assetsconsolidated 2022-02-28pass
statement vs summary · total assetsnon_consolidated 2021-02-28pass
statement vs summary · total assetsnon_consolidated 2022-02-28pass