Annual report

Period2024-04-01 → 2025-03-31
Filed2025-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 117
MetricValuePeriodScopeSource row
Revenue¥4.9bn2024-04-01 → 2025-03-31Cons.Net sales
Revenue¥4.6bn2023-04-01 → 2024-03-31Cons.Net sales
Operating income¥114m2024-04-01 → 2025-03-31Cons.Operating income
Operating income¥94m2023-04-01 → 2024-03-31Cons.Operating income
Ordinary income¥113m2024-04-01 → 2025-03-31Cons.Ordinary income
Ordinary income¥128m2023-04-01 → 2024-03-31Cons.Ordinary income
Profit before tax¥109m2024-04-01 → 2025-03-31Cons.Income before income taxes
Profit before tax¥68m2023-04-01 → 2024-03-31Cons.Income before income taxes
Net income (owners)¥97m2024-04-01 → 2025-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥53m2023-04-01 → 2024-03-31Cons.Profit loss attributable to owners of parent
Net income¥97m2024-04-01 → 2025-03-31Cons.Profit loss
Net income¥53m2023-04-01 → 2024-03-31Cons.Profit loss
Total assets¥2.8bnat 2025-03-31Cons.Assets
Total assets¥2.8bnat 2024-03-31Cons.Assets
Total assets¥3.0bnat 2023-03-31dCons.Total assets (5-year summary)
Total liabilities¥2.6bnat 2025-03-31Cons.Liabilities
Total liabilities¥2.7bnat 2024-03-31Cons.Liabilities
Net assets / equity¥239mat 2025-03-31Cons.Net assets
Net assets / equity¥139mat 2024-03-31Cons.Net assets
Net assets / equity¥84mat 2023-03-31dCons.Net assets
Cash and deposits¥365mat 2025-03-31Cons.Cash and deposits
Cash and deposits¥515mat 2024-03-31Cons.Cash and deposits
Cash & equivalents¥362mat 2025-03-31Cons.Cash and cash equivalents
Cash & equivalents¥515mat 2024-03-31Cons.Cash and cash equivalents
Cash & equivalents¥598mat 2023-03-31dCons.Cash and cash equivalents
Operating cash flow¥225m2024-04-01 → 2025-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥222m2023-04-01 → 2024-03-31Cons.Net cash provided by used in operating activities
Investing cash flow−¥236m2024-04-01 → 2025-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥99m2023-04-01 → 2024-03-31Cons.Net cash provided by used in investment activities
Financing cash flow−¥141m2024-04-01 → 2025-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥205m2023-04-01 → 2024-03-31Cons.Net cash provided by used in financing activities
EPS (basic)¥27.782024-04-01 → 2025-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥14.822023-04-01 → 2024-03-31Cons.Basic earnings loss per share (5-year summary)
Net assets per share¥35.31at 2025-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥6.84at 2024-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥-8.87at 2023-03-31dCons.Net assets per share (5-year summary)
Equity ratio8.5%at 2025-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio4.9%at 2024-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio2.8%at 2023-03-31dCons.Equity to asset ratio (5-year summary)
ROE51.2%2024-04-01 → 2025-03-31Cons.Rate of return on equity (5-year summary)
ROE47.1%2023-04-01 → 2024-03-31Cons.Rate of return on equity (5-year summary)
Employees112at 2025-03-31Cons.Number of employees
Employees110at 2024-03-31Cons.Number of employees
Employees102at 2023-03-31dCons.Number of employees
Revenue¥4.7bn2024-04-01 → 2025-03-31StandaloneNet sales
Revenue¥4.4bn2023-04-01 → 2024-03-31StandaloneNet sales
Revenue¥4.2bn2022-04-01 → 2023-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.0bn2021-04-01 → 2022-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.2bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Operating income¥162m2024-04-01 → 2025-03-31StandaloneOperating income
Operating income¥154m2023-04-01 → 2024-03-31StandaloneOperating income
Ordinary income¥124m2024-04-01 → 2025-03-31StandaloneOrdinary income
Ordinary income¥138m2023-04-01 → 2024-03-31StandaloneOrdinary income
Ordinary income¥37m2022-04-01 → 2023-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥69m2021-04-01 → 2022-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥145m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥124m2024-04-01 → 2025-03-31StandaloneIncome before income taxes
Profit before tax¥81m2023-04-01 → 2024-03-31StandaloneIncome before income taxes
Net income¥112m2024-04-01 → 2025-03-31StandaloneProfit loss
Net income¥66m2023-04-01 → 2024-03-31StandaloneProfit loss
Net income−¥70m2022-04-01 → 2023-03-31dStandaloneNet income loss (5-year summary)
Net income−¥110m2021-04-01 → 2022-03-31dStandaloneNet income loss (5-year summary)
Net income−¥215m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.5bnat 2025-03-31StandaloneAssets
Total assets¥2.6bnat 2024-03-31StandaloneAssets
Total assets¥2.7bnat 2023-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.9bnat 2022-03-31dStandaloneTotal assets (5-year summary)
Total assets¥3.1bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2025-03-31StandaloneLiabilities
Total liabilities¥2.4bnat 2024-03-31StandaloneLiabilities
Net assets / equity¥268mat 2025-03-31StandaloneNet assets
Net assets / equity¥154mat 2024-03-31StandaloneNet assets
Net assets / equity¥85mat 2023-03-31dStandaloneNet assets
Net assets / equity¥3mat 2022-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥45mat 2021-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥342mat 2025-03-31StandaloneCash and deposits
Cash and deposits¥503mat 2024-03-31StandaloneCash and deposits
Cash & equivalents¥593mat 2023-03-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥510mat 2022-03-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥556mat 2021-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥172m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥83m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow−¥32m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow¥188m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥24m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow¥38m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥277m2022-04-01 → 2023-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥61m2021-04-01 → 2022-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥190m2020-04-01 → 2021-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥32.22024-04-01 → 2025-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥18.72023-04-01 → 2024-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-24.042022-04-01 → 2023-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-46.412021-04-01 → 2022-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-113.252020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥22024-04-01 → 2025-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥44.05at 2025-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥11.16at 2024-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥-8.43at 2023-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-41.03at 2022-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-27.22at 2021-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio10.5%at 2025-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio6.0%at 2024-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio3.2%at 2023-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio0.1%at 2022-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio1.4%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE53.0%2024-04-01 → 2025-03-31StandaloneRate of return on equity (5-year summary)
ROE55.0%2023-04-01 → 2024-03-31StandaloneRate of return on equity (5-year summary)
Shares issued3,413,300at 2025-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,413,300at 2024-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,413,300at 2023-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,735,500at 2022-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,401,500at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees105at 2025-03-31StandaloneNumber of employees
Employees104at 2024-03-31StandaloneNumber of employees
Employees94at 2023-03-31dStandaloneNumber of employees
Employees102at 2022-03-31dStandaloneNumber of employees
Employees109at 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 · 69
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2024-04-01 → 2025-03-31¥6m
Reconciling Itemsreconcilingdepreciation2024-04-01 → 2025-03-31¥24m
Reconciling Itemsreconcilingrevenue2024-04-01 → 2025-03-31−¥2m
Reconciling Itemsreconcilingrevenue intersegment2024-04-01 → 2025-03-31−¥2m
Reconciling Itemsreconcilingsegment assetsat 2025-03-31¥1.3bn
Reconciling Itemsreconcilingsegment profit2024-04-01 → 2025-03-31−¥15m
Agriculture And Livestock Sectionreportable segmentcapex2024-04-01 → 2025-03-31¥30m
Agriculture And Livestock Sectionreportable segmentdepreciation2024-04-01 → 2025-03-31¥29m
Agriculture And Livestock Sectionreportable segmentrevenue2024-04-01 → 2025-03-31¥216m
Agriculture And Livestock Sectionreportable segmentrevenue external2024-04-01 → 2025-03-31¥214m
Agriculture And Livestock Sectionreportable segmentrevenue intersegment2024-04-01 → 2025-03-31¥2m
Agriculture And Livestock Sectionreportable segmentsegment assetsat 2025-03-31¥344m
Agriculture And Livestock Sectionreportable segmentsegment profit2024-04-01 → 2025-03-31−¥32m
Manufacture And Wholesale Sectionreportable segmentcapex2024-04-01 → 2025-03-31¥918,000
Manufacture And Wholesale Sectionreportable segmentdepreciation2024-04-01 → 2025-03-31¥1m
Manufacture And Wholesale Sectionreportable segmentemployeesat 2025-03-3111 pure
Manufacture And Wholesale Sectionreportable segmentrevenue2024-04-01 → 2025-03-31¥367m
Manufacture And Wholesale Sectionreportable segmentrevenue external2024-04-01 → 2025-03-31¥367m
Manufacture And Wholesale Sectionreportable segmentsegment assetsat 2025-03-31¥76m
Manufacture And Wholesale Sectionreportable segmentsegment profit2024-04-01 → 2025-03-31¥6m
Restaurant And Retail Sectionreportable segmentcapex2024-04-01 → 2025-03-31¥215m
Restaurant And Retail Sectionreportable segmentdepreciation2024-04-01 → 2025-03-31¥79m
Restaurant And Retail Sectionreportable segmentemployeesat 2025-03-3166 pure
Restaurant And Retail Sectionreportable segmentrevenue2024-04-01 → 2025-03-31¥4.3bn
Restaurant And Retail Sectionreportable segmentrevenue external2024-04-01 → 2025-03-31¥4.3bn
Restaurant And Retail Sectionreportable segmentsegment assetsat 2025-03-31¥1.0bn
Restaurant And Retail Sectionreportable segmentsegment profit2024-04-01 → 2025-03-31¥155m
—segment totalcapex2024-04-01 → 2025-03-31¥247m
—segment totaldepreciation2024-04-01 → 2025-03-31¥109m
—segment totalrevenue2024-04-01 → 2025-03-31¥4.9bn
—segment totalrevenue external2024-04-01 → 2025-03-31¥4.9bn
—segment totalrevenue intersegment2024-04-01 → 2025-03-31¥2m
—segment totalsegment assetsat 2025-03-31¥1.5bn
—segment totalsegment profit2024-04-01 → 2025-03-31¥129m
Reconciling Itemsreconcilingcapex2023-04-01 → 2024-03-31¥8m
Reconciling Itemsreconcilingdepreciation2023-04-01 → 2024-03-31¥26m
Reconciling Itemsreconcilingrevenue2023-04-01 → 2024-03-31−¥1m
Reconciling Itemsreconcilingrevenue intersegment2023-04-01 → 2024-03-31−¥1m
Reconciling Itemsreconcilingsegment assetsat 2024-03-31¥1.5bn
Reconciling Itemsreconcilingsegment profit2023-04-01 → 2024-03-31−¥16m
Agriculture And Livestock Sectionreportable segmentcapex2023-04-01 → 2024-03-31¥50m
Agriculture And Livestock Sectionreportable segmentdepreciation2023-04-01 → 2024-03-31¥32m
Agriculture And Livestock Sectionreportable segmentrevenue2023-04-01 → 2024-03-31¥166m
Agriculture And Livestock Sectionreportable segmentrevenue external2023-04-01 → 2024-03-31¥165m
Agriculture And Livestock Sectionreportable segmentrevenue intersegment2023-04-01 → 2024-03-31¥1m
Agriculture And Livestock Sectionreportable segmentsegment assetsat 2024-03-31¥339m
Agriculture And Livestock Sectionreportable segmentsegment profit2023-04-01 → 2024-03-31−¥45m
Manufacture And Wholesale Sectionreportable segmentcapex2023-04-01 → 2024-03-31¥4m
Manufacture And Wholesale Sectionreportable segmentdepreciation2023-04-01 → 2024-03-31¥2m
Manufacture And Wholesale Sectionreportable segmentrevenue2023-04-01 → 2024-03-31¥395m
Manufacture And Wholesale Sectionreportable segmentrevenue external2023-04-01 → 2024-03-31¥395m
Manufacture And Wholesale Sectionreportable segmentsegment assetsat 2024-03-31¥69m
Manufacture And Wholesale Sectionreportable segmentsegment profit2023-04-01 → 2024-03-31¥7m
Restaurant And Retail Sectionreportable segmentcapex2023-04-01 → 2024-03-31¥108m
Restaurant And Retail Sectionreportable segmentdepreciation2023-04-01 → 2024-03-31¥64m
Restaurant And Retail Sectionreportable segmentrevenue2023-04-01 → 2024-03-31¥4.0bn
Restaurant And Retail Sectionreportable segmentrevenue external2023-04-01 → 2024-03-31¥4.0bn
Restaurant And Retail Sectionreportable segmentsegment assetsat 2024-03-31¥947m
Restaurant And Retail Sectionreportable segmentsegment profit2023-04-01 → 2024-03-31¥147m
—segment totalcapex2023-04-01 → 2024-03-31¥163m
—segment totaldepreciation2023-04-01 → 2024-03-31¥98m
—segment totalrevenue2023-04-01 → 2024-03-31¥4.6bn
—segment totalrevenue external2023-04-01 → 2024-03-31¥4.6bn
—segment totalrevenue intersegment2023-04-01 → 2024-03-31¥1m
—segment totalsegment assetsat 2024-03-31¥1.4bn
—segment totalsegment profit2023-04-01 → 2024-03-31¥110m
Manufacture And Wholesale Sectionreportable segmentemployeesat 2025-03-3111 pure
Restaurant And Retail Sectionreportable segmentemployeesat 2025-03-3166 pure
—segment totalemployeesat 2025-03-3177 pure

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

All source rows · 1,563
ItemContextValueUnit
Net assetsPrior1YearInstant139428000JPY
Profit loss attributable to owners of parentCurrentYearDuration96811000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember2343000JPY
Net changes of items other than shareholders equityCurrentYearDuration_ValuationAndTranslationAdjustmentsMember2343000JPY
Net changes of items other than shareholders equityCurrentYearDuration_NonControllingInterestsMember-JPY
Net changes of items other than shareholders equityCurrentYearDuration2343000JPY
Total changes of items during the periodCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember2343000JPY
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember2343000JPY
Total changes of items during the periodCurrentYearDuration_NonControllingInterestsMember-JPY
Total changes of items during the periodCurrentYearDuration99155000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember4933000JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember4933000JPY
Net assetsCurrentYearInstant_NonControllingInterestsMember70000JPY
Net assetsCurrentYearInstant238583000JPY
Income before income taxesPrior1YearDuration68072000JPY
Income before income taxesCurrentYearDuration109449000JPY
Depreciation and amortization ope cfPrior1YearDuration124349000JPY
Depreciation and amortization ope cfCurrentYearDuration134659000JPY
Impairment loss ope cfPrior1YearDuration530000JPY
Impairment loss ope cfCurrentYearDuration1852000JPY
Amortization of goodwill ope cfPrior1YearDuration15920000JPY
Amortization of goodwill ope cfCurrentYearDuration15192000JPY
Gain on asset retirement obligations ope cfPrior1YearDuration-80000JPY
Gain on asset retirement obligations ope cfCurrentYearDuration-10435000JPY
Loss on store closings ope cfPrior1YearDuration39628000JPY
Loss on store closings ope cfCurrentYearDuration2119000JPY
Increase decrease in provision for loss on store closing ope cfPrior1YearDuration2672000JPY
Increase decrease in provision for loss on store closing ope cfCurrentYearDuration-3505000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration3200000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-JPY
Interest and dividends income ope cfPrior1YearDuration-1152000JPY
Interest and dividends income ope cfCurrentYearDuration-1469000JPY
Interest expenses ope cfPrior1YearDuration47487000JPY
Interest expenses ope cfCurrentYearDuration52068000JPY
Loss gain on sales and retirement of noncurrent assets ope cfPrior1YearDuration12112000JPY
Loss gain on sales and retirement of noncurrent assets ope cfCurrentYearDuration11206000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-23832000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration10475000JPY
Decrease increase in inventories ope cfPrior1YearDuration-11820000JPY
Decrease increase in inventories ope cfCurrentYearDuration-8899000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-47555000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration-5172000JPY
Increase decrease in accounts payable other ope cfPrior1YearDuration29031000JPY
Increase decrease in accounts payable other ope cfCurrentYearDuration1836000JPY
Increase decrease in guarantee deposits received ope cfPrior1YearDuration-11200000JPY
Increase decrease in guarantee deposits received ope cfCurrentYearDuration-6761000JPY
Other net ope cfPrior1YearDuration36611000JPY
Other net ope cfCurrentYearDuration-15323000JPY
Subtotal ope cfPrior1YearDuration283974000JPY
Subtotal ope cfCurrentYearDuration287292000JPY

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 rounding
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