Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-25
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥3.4bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥4.2bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥4.6bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥2.7bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥2.8bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥13m2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥482m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥29m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥466m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥123m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥225m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥275m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥30m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥462m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)−¥3m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥251m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥179m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥66m2022-01-01 → 2022-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥183m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥3m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥251m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥5.5bnat 2025-12-31Cons.Assets
Total assets¥4.5bnat 2024-12-31Cons.Assets
Total assets¥4.1bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥4.4bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥3.8bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.9bnat 2025-12-31Cons.Liabilities
Total liabilities¥1.8bnat 2024-12-31Cons.Liabilities
Net assets / equity¥2.7bnat 2025-12-31Cons.Net assets
Net assets / equity¥2.8bnat 2024-12-31Cons.Net assets
Net assets / equity¥2.1bnat 2023-12-31vCons.Net assets
Net assets / equity¥1.9bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥1.9bnat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.0bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥1.6bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥966mat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥703mat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥526m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥177m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥222m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥686m2022-01-01 → 2022-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥846m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥408m2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥17m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥125m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥362m2022-01-01 → 2022-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥30m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥291m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥279m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥377m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥107m2022-01-01 → 2022-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥943m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-0.762025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥69.452024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥51.062023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥18.772022-01-01 → 2022-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥50.722021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥655.21at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥675.97at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥589.26at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥552.19at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥547.43at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio48.4%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio61.2%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio50.5%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio44.0%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio50.7%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE-0.1%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE10.4%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE9.0%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE3.4%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE9.7%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees60at 2025-12-31Cons.Number of employees
Employees70at 2024-12-31Cons.Number of employees
Employees70at 2023-12-31vCons.Number of employees
Employees98at 2022-12-31vCons.Number of employees
Employees34at 2021-12-31dCons.Number of employees
Revenue¥1.6bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥2.5bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥2.1bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.5bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.7bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥31m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥567m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥35m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥551m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥137m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥249m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥276m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥103m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥548m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income−¥144m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥337m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥227m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥111m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥192m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥4.8bnat 2025-12-31StandaloneAssets
Total assets¥4.3bnat 2024-12-31StandaloneAssets
Total assets¥3.6bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥3.7bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥3.7bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.1bnat 2025-12-31StandaloneLiabilities
Total liabilities¥1.4bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥2.7bnat 2025-12-31StandaloneNet assets
Net assets / equity¥2.9bnat 2024-12-31StandaloneNet assets
Net assets / equity¥2.1bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥2.0bnat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥1.9bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥620mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥1.4bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥-35.142025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥93.262024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥64.982023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.682022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥53.242021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥152025-01-01 → 2025-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥202024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥152023-01-01 → 2023-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥142022-01-01 → 2022-12-31vStandaloneDividend paid per share (5-year summary)
Dividend per share¥142021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥661.37at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥716.51at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥612.16at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥561.17at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥543.49at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio56.4%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio67.7%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio60.3%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio52.5%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio51.2%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-5.1%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE13.3%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE11.1%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE5.7%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE10.3%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued4,100,874at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued4,100,874at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,637,874at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,637,874at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued3,637,874at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees24at 2025-12-31StandaloneNumber of employees
Employees21at 2024-12-31StandaloneNumber of employees
Employees20at 2023-12-31vStandaloneNumber of employees
Employees27at 2022-12-31vStandaloneNumber of employees
Employees28at 2021-12-31dStandaloneNumber 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 · 54
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥486,000
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥154m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥154m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥734m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥195m
Construction Contract Businessreportable segmentcapex2025-01-01 → 2025-12-31¥216,000
Construction Contract Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥1m
Construction Contract Businessreportable segmentemployeesat 2025-12-3134 pure
Construction Contract Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥1.4bn
Construction Contract Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥1.4bn
Construction Contract Businessreportable segmentsegment assetsat 2025-12-31¥506m
Construction Contract Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥33m
Real Estate Sales Businessreportable segmentcapex2025-01-01 → 2025-12-31¥24m
Real Estate Sales Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥4m
Real Estate Sales Businessreportable segmentemployeesat 2025-12-3119 pure
Real Estate Sales Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥2.2bn
Real Estate Sales Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥2.0bn
Real Estate Sales Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥154m
Real Estate Sales Businessreportable segmentsegment assetsat 2025-12-31¥4.3bn
Real Estate Sales Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥241m
—segment totalemployeesat 2025-12-3153 pure
Total Of Reportable Segments And Otherssegment totalcapex2025-01-01 → 2025-12-31¥24m
Total Of Reportable Segments And Otherssegment totaldepreciation2025-01-01 → 2025-12-31¥5m
Total Of Reportable Segments And Otherssegment totalrevenue2025-01-01 → 2025-12-31¥3.6bn
Total Of Reportable Segments And Otherssegment totalrevenue external2025-01-01 → 2025-12-31¥3.4bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2025-01-01 → 2025-12-31¥154m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2025-12-31¥4.8bn
Total Of Reportable Segments And Otherssegment totalsegment profit2025-01-01 → 2025-12-31¥208m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥506,000
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥97m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥97m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥1.5bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥205m
Construction Contract Businessreportable segmentcapex2024-01-01 → 2024-12-31¥13m
Construction Contract Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥523,000
Construction Contract Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.8bn
Construction Contract Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.7bn
Construction Contract Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥96m
Construction Contract Businessreportable segmentsegment assetsat 2024-12-31¥474m
Construction Contract Businessreportable segmentsegment profit2024-01-01 → 2024-12-31−¥41m
Real Estate Sales Businessreportable segmentcapex2024-01-01 → 2024-12-31¥539,000
Real Estate Sales Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥2m
Real Estate Sales Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥2.5bn
Real Estate Sales Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.5bn
Real Estate Sales Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥1m
Real Estate Sales Businessreportable segmentsegment assetsat 2024-12-31¥2.6bn
Real Estate Sales Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥729m
Total Of Reportable Segments And Otherssegment totalcapex2024-01-01 → 2024-12-31¥14m
Total Of Reportable Segments And Otherssegment totaldepreciation2024-01-01 → 2024-12-31¥3m
Total Of Reportable Segments And Otherssegment totalrevenue2024-01-01 → 2024-12-31¥4.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2024-01-01 → 2024-12-31¥4.2bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2024-01-01 → 2024-12-31¥97m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2024-12-31¥3.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2024-01-01 → 2024-12-31¥688m

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

All source rows · 1,362
ItemContextValueUnit
Net assetsPrior1YearInstant2771486000JPY
Net assetsCurrentYearInstant2686373000JPY
Liabilities and net assetsPrior1YearInstant4525792000JPY
Liabilities and net assetsCurrentYearInstant5548575000JPY
Net salesPrior1YearDuration4226381000JPY
Net salesCurrentYearDuration3416769000JPY
Cost of salesPrior1YearDuration2965777000JPY
Cost of salesCurrentYearDuration2685712000JPY
Gross profitPrior1YearDuration1260604000JPY
Gross profitCurrentYearDuration731056000JPY
Selling general and administrative expensesPrior1YearDuration778347000JPY
Selling general and administrative expensesCurrentYearDuration718167000JPY
Operating incomePrior1YearDuration482257000JPY
Operating incomeCurrentYearDuration12889000JPY
Interest income noiPrior1YearDuration76000JPY
Interest income noiCurrentYearDuration1601000JPY
Commission fee noiPrior1YearDuration4450000JPY
Commission fee noiCurrentYearDuration5130000JPY
Reversal of allowance for doubtful accounts noiPrior1YearDuration1920000JPY
Reversal of allowance for doubtful accounts noiCurrentYearDuration1520000JPY
Consumption tax difference noiPrior1YearDuration-JPY
Consumption tax difference noiCurrentYearDuration11719000JPY
Debt forgiveness profit noiPrior1YearDuration-JPY
Debt forgiveness profit noiCurrentYearDuration11638000JPY
Other noiPrior1YearDuration2417000JPY
Other noiCurrentYearDuration14951000JPY
Non operating incomePrior1YearDuration8864000JPY
Non operating incomeCurrentYearDuration46559000JPY
Interest expenses noePrior1YearDuration8072000JPY
Interest expenses noeCurrentYearDuration25013000JPY
Commission fee noePrior1YearDuration15300000JPY
Commission fee noeCurrentYearDuration-JPY
Cancellation penalty noePrior1YearDuration-JPY
Cancellation penalty noeCurrentYearDuration4350000JPY
Other noePrior1YearDuration1660000JPY
Other noeCurrentYearDuration1201000JPY
Non operating expensesPrior1YearDuration25032000JPY
Non operating expensesCurrentYearDuration30565000JPY
Ordinary incomePrior1YearDuration466088000JPY
Ordinary incomeCurrentYearDuration28883000JPY
Gain on sales of noncurrent assets eiPrior1YearDuration-JPY
Gain on sales of noncurrent assets eiCurrentYearDuration1520000JPY
Extraordinary incomePrior1YearDuration-JPY
Extraordinary incomeCurrentYearDuration1520000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration844000JPY
Loss on retirement of noncurrent assets elCurrentYearDuration96000JPY
Directors retirement benefits elPrior1YearDuration3000000JPY
Directors retirement benefits elCurrentYearDuration-JPY
Extraordinary lossPrior1YearDuration3844000JPY
Extraordinary lossCurrentYearDuration96000JPY

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 2024-12-31pass
balance sheet identityconsolidated 2025-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2025-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsconsolidated 2025-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2025-01-01/2025-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsconsolidated 2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass