Annual report

Period2021-09-01 → 2022-08-31
Filed2022-11-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 145
MetricValuePeriodScopeSource row
Revenue¥20.8bn2021-09-01 → 2022-08-31Cons.Net sales
Revenue¥14.3bn2020-09-01 → 2021-08-31Cons.Net sales
Revenue¥8.0bn2019-09-01 → 2020-08-31dCons.Net sales (5-year summary)
Revenue¥5.4bn2018-09-01 → 2019-08-31dCons.Net sales (5-year summary)
Operating income¥2.1bn2021-09-01 → 2022-08-31Cons.Operating income
Operating income¥1.3bn2020-09-01 → 2021-08-31Cons.Operating income
Ordinary income¥1.7bn2021-09-01 → 2022-08-31Cons.Ordinary income
Ordinary income¥1.0bn2020-09-01 → 2021-08-31Cons.Ordinary income
Ordinary income¥180m2019-09-01 → 2020-08-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥640m2018-09-01 → 2019-08-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.5bn2021-09-01 → 2022-08-31Cons.Income before income taxes
Profit before tax¥1.0bn2020-09-01 → 2021-08-31Cons.Income before income taxes
Net income (owners)¥1.0bn2021-09-01 → 2022-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥794m2020-09-01 → 2021-08-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥135m2019-09-01 → 2020-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥435m2018-09-01 → 2019-08-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥1.0bn2021-09-01 → 2022-08-31Cons.Profit loss
Net income¥790m2020-09-01 → 2021-08-31Cons.Profit loss
Total assets¥30.4bnat 2022-08-31Cons.Assets
Total assets¥15.0bnat 2021-08-31Cons.Assets
Total assets¥8.4bnat 2020-08-31dCons.Total assets (5-year summary)
Total assets¥6.9bnat 2019-08-31dCons.Total assets (5-year summary)
Total liabilities¥21.1bnat 2022-08-31Cons.Liabilities
Total liabilities¥10.1bnat 2021-08-31Cons.Liabilities
Net assets / equity¥9.4bnat 2022-08-31Cons.Net assets
Net assets / equity¥4.9bnat 2021-08-31Cons.Net assets
Net assets / equity¥3.9bnat 2020-08-31dCons.Net assets
Net assets / equity¥1.6bnat 2019-08-31dCons.Net assets (5-year summary)
Cash and deposits¥5.4bnat 2022-08-31Cons.Cash and deposits
Cash and deposits¥3.6bnat 2021-08-31Cons.Cash and deposits
Cash & equivalents¥5.4bnat 2022-08-31Cons.Cash and cash equivalents
Cash & equivalents¥3.6bnat 2021-08-31Cons.Cash and cash equivalents
Cash & equivalents¥2.1bnat 2020-08-31dCons.Cash and cash equivalents
Cash & equivalents¥573mat 2019-08-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥11.7bn2021-09-01 → 2022-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥972m2020-09-01 → 2021-08-31Cons.Net cash provided by used in operating activities
Operating cash flow¥285m2019-09-01 → 2020-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥2.5bn2018-09-01 → 2019-08-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥437m2021-09-01 → 2022-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.6bn2020-09-01 → 2021-08-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥446m2019-09-01 → 2020-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥294m2018-09-01 → 2019-08-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥13.9bn2021-09-01 → 2022-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥2.2bn2020-09-01 → 2021-08-31Cons.Net cash provided by used in financing activities
Financing cash flow¥1.7bn2019-09-01 → 2020-08-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥2.8bn2018-09-01 → 2019-08-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥132.852021-09-01 → 2022-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥121.432020-09-01 → 2021-08-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥21.742019-09-01 → 2020-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥81.752018-09-01 → 2019-08-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥129.362021-09-01 → 2022-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥116.412020-09-01 → 2021-08-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥20.32019-09-01 → 2020-08-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥76.092018-09-01 → 2019-08-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1,142.7at 2022-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥725.59at 2021-08-31Cons.Net assets per share (5-year summary)
Net assets per share¥609.17at 2020-08-31dCons.Net assets per share (5-year summary)
Net assets per share¥282.51at 2019-08-31dCons.Net assets per share (5-year summary)
Equity ratio30.2%at 2022-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio32.1%at 2021-08-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.7%at 2020-08-31dCons.Equity to asset ratio (5-year summary)
Equity ratio22.4%at 2019-08-31dCons.Equity to asset ratio (5-year summary)
ROE14.5%2021-09-01 → 2022-08-31Cons.Rate of return on equity (5-year summary)
ROE18.2%2020-09-01 → 2021-08-31Cons.Rate of return on equity (5-year summary)
ROE5.0%2019-09-01 → 2020-08-31dCons.Rate of return on equity (5-year summary)
ROE28.0%2018-09-01 → 2019-08-31dCons.Rate of return on equity (5-year summary)
Employees140at 2022-08-31Cons.Number of employees
Employees108at 2021-08-31Cons.Number of employees
Employees100at 2020-08-31dCons.Number of employees
Employees38at 2019-08-31dCons.Number of employees
Revenue¥20.3bn2021-09-01 → 2022-08-31StandaloneNet sales
Revenue¥14.1bn2020-09-01 → 2021-08-31StandaloneNet sales
Revenue¥7.3bn2019-09-01 → 2020-08-31dStandaloneNet sales (5-year summary)
Revenue¥5.3bn2018-09-01 → 2019-08-31dStandaloneNet sales (5-year summary)
Revenue¥4.0bn2017-09-01 → 2018-08-31dStandaloneNet sales (5-year summary)
Operating income¥2.2bn2021-09-01 → 2022-08-31StandaloneOperating income
Operating income¥1.5bn2020-09-01 → 2021-08-31StandaloneOperating income
Ordinary income¥1.9bn2021-09-01 → 2022-08-31StandaloneOrdinary income
Ordinary income¥1.3bn2020-09-01 → 2021-08-31StandaloneOrdinary income
Ordinary income¥263m2019-09-01 → 2020-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥637m2018-09-01 → 2019-08-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥342m2017-09-01 → 2018-08-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥1.6bn2021-09-01 → 2022-08-31StandaloneIncome before income taxes
Profit before tax¥766m2020-09-01 → 2021-08-31StandaloneIncome before income taxes
Net income¥1.1bn2021-09-01 → 2022-08-31StandaloneProfit loss
Net income¥515m2020-09-01 → 2021-08-31StandaloneProfit loss
Net income¥197m2019-09-01 → 2020-08-31dStandaloneNet income loss (5-year summary)
Net income¥432m2018-09-01 → 2019-08-31dStandaloneNet income loss (5-year summary)
Net income¥228m2017-09-01 → 2018-08-31dStandaloneNet income loss (5-year summary)
Total assets¥28.1bnat 2022-08-31StandaloneAssets
Total assets¥12.3bnat 2021-08-31StandaloneAssets
Total assets¥8.5bnat 2020-08-31dStandaloneTotal assets (5-year summary)
Total assets¥6.4bnat 2019-08-31dStandaloneTotal assets (5-year summary)
Total assets¥3.3bnat 2018-08-31dStandaloneTotal assets (5-year summary)
Total liabilities¥19.0bnat 2022-08-31StandaloneLiabilities
Total liabilities¥7.6bnat 2021-08-31StandaloneLiabilities
Net assets / equity¥9.1bnat 2022-08-31StandaloneNet assets
Net assets / equity¥4.7bnat 2021-08-31StandaloneNet assets
Net assets / equity¥3.9bnat 2020-08-31dStandaloneNet assets
Net assets / equity¥1.6bnat 2019-08-31dStandaloneNet assets (5-year summary)
Net assets / equity¥644mat 2018-08-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.6bnat 2022-08-31StandaloneCash and deposits
Cash and deposits¥2.9bnat 2021-08-31StandaloneCash and deposits
Cash & equivalents¥607mat 2018-08-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥3m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥649m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥878m2017-09-01 → 2018-08-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥137.482021-09-01 → 2022-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥78.862020-09-01 → 2021-08-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.892019-09-01 → 2020-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥81.182018-09-01 → 2019-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥47.082017-09-01 → 2018-08-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥133.862021-09-01 → 2022-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥75.592020-09-01 → 2021-08-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥29.782019-09-01 → 2020-08-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥75.572018-09-01 → 2019-08-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥302021-09-01 → 2022-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥402020-09-01 → 2021-08-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥202019-09-01 → 2020-08-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥402018-09-01 → 2019-08-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,123.35at 2022-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥693.97at 2021-08-31StandaloneNet assets per share (5-year summary)
Net assets per share¥619.12at 2020-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥281.97at 2019-08-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥133.04at 2018-08-31dStandaloneNet assets per share (5-year summary)
Equity ratio32.1%at 2022-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio37.6%at 2021-08-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio46.2%at 2020-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio24.3%at 2019-08-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio19.4%at 2018-08-31dStandaloneEquity to asset ratio (5-year summary)
ROE15.4%2021-09-01 → 2022-08-31StandaloneRate of return on equity (5-year summary)
ROE12.1%2020-09-01 → 2021-08-31StandaloneRate of return on equity (5-year summary)
ROE7.2%2019-09-01 → 2020-08-31dStandaloneRate of return on equity (5-year summary)
ROE39.4%2018-09-01 → 2019-08-31dStandaloneRate of return on equity (5-year summary)
ROE43.0%2017-09-01 → 2018-08-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,156,520at 2022-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,334,920at 2021-08-31StandaloneTotal number of issued shares (5-year summary)
Shares issued3,206,800at 2020-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,377,600at 2019-08-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,210,600at 2018-08-31dStandaloneTotal number of issued shares (5-year summary)
Employees119at 2022-08-31StandaloneNumber of employees
Employees103at 2021-08-31StandaloneNumber of employees
Employees90at 2020-08-31dStandaloneNumber of employees
Employees38at 2019-08-31dStandaloneNumber of employees
Employees24at 2018-08-31dStandaloneNumber 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 · 40
SegmentItemPeriodValue
Consulting For Real Estatereportable segmentcapex2021-09-01 → 2022-08-31¥2m
Consulting For Real Estatereportable segmentdepreciation2021-09-01 → 2022-08-31¥40m
Consulting For Real Estatereportable segmentemployeesat 2022-08-312 pure
Consulting For Real Estatereportable segmentrevenue2021-09-01 → 2022-08-31¥55m
Consulting For Real Estatereportable segmentrevenue external2021-09-01 → 2022-08-31¥55m
Consulting For Real Estatereportable segmentsegment assetsat 2022-08-31¥1.3bn
Consulting For Real Estatereportable segmentsegment profit2021-09-01 → 2022-08-31−¥24m
Energy Businessreportable segmentcapex2021-09-01 → 2022-08-31¥198m
Energy Businessreportable segmentdepreciation2021-09-01 → 2022-08-31¥117m
Energy Businessreportable segmentemployeesat 2022-08-3199 pure
Energy Businessreportable segmentrevenue2021-09-01 → 2022-08-31¥20.7bn
Energy Businessreportable segmentrevenue external2021-09-01 → 2022-08-31¥20.7bn
Energy Businessreportable segmentsegment assetsat 2022-08-31¥25.9bn
Energy Businessreportable segmentsegment profit2021-09-01 → 2022-08-31¥4.3bn
Total Of Reportable Segments And Otherssegment totalcapex2021-09-01 → 2022-08-31¥199m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-09-01 → 2022-08-31¥157m
Total Of Reportable Segments And Otherssegment totalrevenue2021-09-01 → 2022-08-31¥20.8bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-09-01 → 2022-08-31¥20.8bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-08-31¥27.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-09-01 → 2022-08-31¥4.3bn
Consulting For Real Estatereportable segmentcapex2020-09-01 → 2021-08-31¥323m
Consulting For Real Estatereportable segmentdepreciation2020-09-01 → 2021-08-31¥21m
Consulting For Real Estatereportable segmentrevenue2020-09-01 → 2021-08-31¥458m
Consulting For Real Estatereportable segmentrevenue external2020-09-01 → 2021-08-31¥458m
Consulting For Real Estatereportable segmentsegment assetsat 2021-08-31¥1.4bn
Consulting For Real Estatereportable segmentsegment profit2020-09-01 → 2021-08-31¥9m
Energy Businessreportable segmentcapex2020-09-01 → 2021-08-31¥978m
Energy Businessreportable segmentdepreciation2020-09-01 → 2021-08-31¥107m
Energy Businessreportable segmentrevenue2020-09-01 → 2021-08-31¥13.8bn
Energy Businessreportable segmentrevenue external2020-09-01 → 2021-08-31¥13.8bn
Energy Businessreportable segmentsegment assetsat 2021-08-31¥9.8bn
Energy Businessreportable segmentsegment profit2020-09-01 → 2021-08-31¥2.9bn
Total Of Reportable Segments And Otherssegment totalcapex2020-09-01 → 2021-08-31¥1.3bn
Total Of Reportable Segments And Otherssegment totaldepreciation2020-09-01 → 2021-08-31¥128m
Total Of Reportable Segments And Otherssegment totalrevenue2020-09-01 → 2021-08-31¥14.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-09-01 → 2021-08-31¥14.3bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-08-31¥11.1bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-09-01 → 2021-08-31¥2.9bn
Consulting For Real Estatereportable segmentemployeesat 2022-08-312 pure
Energy Businessreportable segmentemployeesat 2022-08-3178 pure

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

All source rows · 1,506
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)太陽有限責任監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)石井 雅也
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)内野 福道
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)不動産ファンドに対する不動産譲渡取引に係る収益認識
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)太陽有限責任監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)石井 雅也
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)内野 福道
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)不動産ファンドに対する不動産譲渡取引に係る収益認識
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration-JPY
Net sales (5-year summary)Prior3YearDuration5352982000JPY
Net sales (5-year summary)Prior2YearDuration8008967000JPY
Net sales (5-year summary)Prior1YearDuration14295921000JPY
Net sales (5-year summary)CurrentYearDuration20780698000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-JPY
Ordinary income loss (5-year summary)Prior3YearDuration639688000JPY
Ordinary income loss (5-year summary)Prior2YearDuration180179000JPY
Ordinary income loss (5-year summary)Prior1YearDuration1037185000JPY
Ordinary income loss (5-year summary)CurrentYearDuration1732563000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration435470000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration134516000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration793532000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration1018434000JPY
Comprehensive income (5-year summary)Prior4YearDuration-JPY
Comprehensive income (5-year summary)Prior3YearDuration435470000JPY
Comprehensive income (5-year summary)Prior2YearDuration120278000JPY
Comprehensive income (5-year summary)Prior1YearDuration791392000JPY
Comprehensive income (5-year summary)CurrentYearDuration1019136000JPY
Net assets (5-year summary)Prior4YearInstant-JPY
Net assets (5-year summary)Prior3YearInstant1556733000JPY
Net assets (5-year summary)Prior2YearInstant3873075000JPY
Net assets (5-year summary)Prior1YearInstant4906124000JPY
Net assets (5-year summary)CurrentYearInstant9360042000JPY
Total assets (5-year summary)Prior4YearInstant-JPY
Total assets (5-year summary)Prior3YearInstant6944258000JPY
Total assets (5-year summary)Prior2YearInstant8440490000JPY
Total assets (5-year summary)Prior1YearInstant15040124000JPY
Total assets (5-year summary)CurrentYearInstant30437272000JPY

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 2021-08-31pass rounding
balance sheet identityconsolidated 2022-08-31pass
balance sheet identitynon_consolidated 2021-08-31pass
balance sheet identitynon_consolidated 2022-08-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-08-31pass
statement vs summary · net assetsconsolidated 2021-08-31pass
statement vs summary · net assetsconsolidated 2022-08-31pass
statement vs summary · net assetsnon_consolidated 2020-08-31pass
statement vs summary · net assetsnon_consolidated 2021-08-31pass
statement vs summary · net assetsnon_consolidated 2022-08-31pass
statement vs summary · net income attributable to parentconsolidated 2020-09-01/2021-08-31pass
statement vs summary · net income attributable to parentconsolidated 2021-09-01/2022-08-31pass
statement vs summary · operating cash flowconsolidated 2020-09-01/2021-08-31pass
statement vs summary · operating cash flowconsolidated 2021-09-01/2022-08-31pass
statement vs summary · revenueconsolidated 2020-09-01/2021-08-31pass
statement vs summary · revenueconsolidated 2021-09-01/2022-08-31pass
statement vs summary · revenuenon_consolidated 2020-09-01/2021-08-31pass
statement vs summary · revenuenon_consolidated 2021-09-01/2022-08-31pass
statement vs summary · total assetsconsolidated 2021-08-31pass
statement vs summary · total assetsconsolidated 2022-08-31pass
statement vs summary · total assetsnon_consolidated 2021-08-31pass
statement vs summary · total assetsnon_consolidated 2022-08-31pass