Annual report

Period2021-04-01 → 2022-03-31
Filed2022-06-21
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥2.7bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥2.4bn2020-04-01 → 2021-03-31Cons.Net sales
Revenue¥2.4bn2019-04-01 → 2020-03-31dCons.Net sales (5-year summary)
Revenue¥2.1bn2018-04-01 → 2019-03-31dCons.Net sales (5-year summary)
Revenue¥1.9bn2017-04-01 → 2018-03-31dCons.Net sales (5-year summary)
Operating income¥145m2021-04-01 → 2022-03-31Cons.Operating income
Operating income¥220m2020-04-01 → 2021-03-31Cons.Operating income
Ordinary income¥130m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥219m2020-04-01 → 2021-03-31Cons.Ordinary income
Ordinary income¥313m2019-04-01 → 2020-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥305m2018-04-01 → 2019-03-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥318m2017-04-01 → 2018-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥130m2021-04-01 → 2022-03-31Cons.Income before income taxes
Profit before tax¥217m2020-04-01 → 2021-03-31Cons.Income before income taxes
Net income (owners)¥91m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥138m2020-04-01 → 2021-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥197m2019-04-01 → 2020-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥112m2018-04-01 → 2019-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥204m2017-04-01 → 2018-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥93m2021-04-01 → 2022-03-31Cons.Profit loss
Net income¥141m2020-04-01 → 2021-03-31Cons.Profit loss
Total assets¥2.2bnat 2022-03-31Cons.Assets
Total assets¥2.2bnat 2021-03-31Cons.Assets
Total assets¥2.2bnat 2020-03-31dCons.Total assets (5-year summary)
Total assets¥1.9bnat 2019-03-31dCons.Total assets (5-year summary)
Total assets¥2.2bnat 2018-03-31dCons.Total assets (5-year summary)
Total liabilities¥807mat 2022-03-31Cons.Liabilities
Total liabilities¥840mat 2021-03-31Cons.Liabilities
Net assets / equity¥1.4bnat 2022-03-31Cons.Net assets
Net assets / equity¥1.4bnat 2021-03-31Cons.Net assets
Net assets / equity¥1.3bnat 2020-03-31dCons.Net assets
Net assets / equity¥1.2bnat 2019-03-31dCons.Net assets (5-year summary)
Net assets / equity¥1.1bnat 2018-03-31dCons.Net assets (5-year summary)
Cash and deposits¥468mat 2022-03-31Cons.Cash and deposits
Cash and deposits¥644mat 2021-03-31Cons.Cash and deposits
Cash & equivalents¥461mat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥617mat 2021-03-31Cons.Cash and cash equivalents
Cash & equivalents¥723mat 2020-03-31dCons.Cash and cash equivalents
Cash & equivalents¥300mat 2019-03-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥653mat 2018-03-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥494m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥340m2020-04-01 → 2021-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥814m2019-04-01 → 2020-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥245m2018-04-01 → 2019-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥445m2017-04-01 → 2018-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥472m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥381m2020-04-01 → 2021-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥330m2019-04-01 → 2020-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥282m2018-04-01 → 2019-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥249m2017-04-01 → 2018-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥178m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥65m2020-04-01 → 2021-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥61m2019-04-01 → 2020-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥173m2018-04-01 → 2019-03-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥174m2017-04-01 → 2018-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥16.842021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥25.442020-04-01 → 2021-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥36.322019-04-01 → 2020-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥20.652018-04-01 → 2019-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥37.662017-04-01 → 2018-03-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥261.17at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥251.47at 2021-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥234.04at 2020-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥205.87at 2019-03-31dCons.Net assets per share (5-year summary)
Net assets per share¥196.26at 2018-03-31dCons.Net assets per share (5-year summary)
Equity ratio63.5%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio60.9%at 2021-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio56.8%at 2020-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio57.4%at 2019-03-31dCons.Equity to asset ratio (5-year summary)
Equity ratio48.9%at 2018-03-31dCons.Equity to asset ratio (5-year summary)
ROE6.6%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE10.5%2020-04-01 → 2021-03-31Cons.Rate of return on equity (5-year summary)
ROE16.5%2019-04-01 → 2020-03-31dCons.Rate of return on equity (5-year summary)
ROE10.3%2018-04-01 → 2019-03-31dCons.Rate of return on equity (5-year summary)
ROE20.7%2017-04-01 → 2018-03-31dCons.Rate of return on equity (5-year summary)
Employees140at 2022-03-31Cons.Number of employees
Employees136at 2021-03-31Cons.Number of employees
Employees114at 2020-03-31dCons.Number of employees
Employees106at 2019-03-31dCons.Number of employees
Employees102at 2018-03-31dCons.Number of employees
Revenue¥2.2bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥1.9bn2020-04-01 → 2021-03-31StandaloneNet sales
Revenue¥1.8bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.5bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Revenue¥1.3bn2017-04-01 → 2018-03-31dStandaloneNet sales (5-year summary)
Operating income¥125m2021-04-01 → 2022-03-31StandaloneOperating income
Operating income¥222m2020-04-01 → 2021-03-31StandaloneOperating income
Ordinary income¥120m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥225m2020-04-01 → 2021-03-31StandaloneOrdinary income
Ordinary income¥362m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥382m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥317m2017-04-01 → 2018-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥120m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Profit before tax¥224m2020-04-01 → 2021-03-31StandaloneIncome before income taxes
Net income¥86m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥152m2020-04-01 → 2021-03-31StandaloneProfit loss
Net income¥246m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥190m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Net income¥225m2017-04-01 → 2018-03-31dStandaloneNet income loss (5-year summary)
Total assets¥2.3bnat 2022-03-31StandaloneAssets
Total assets¥2.3bnat 2021-03-31StandaloneAssets
Total assets¥2.3bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.8bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2018-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥715mat 2022-03-31StandaloneLiabilities
Total liabilities¥759mat 2021-03-31StandaloneLiabilities
Net assets / equity¥1.6bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.5bnat 2021-03-31StandaloneNet assets
Net assets / equity¥1.4bnat 2020-03-31dStandaloneNet assets
Net assets / equity¥1.2bnat 2019-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.1bnat 2018-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥202mat 2022-03-31StandaloneCash and deposits
Cash and deposits¥460mat 2021-03-31StandaloneCash and deposits
EPS (basic)¥15.782021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥27.932020-04-01 → 2021-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥45.252019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥35.052018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.532017-04-01 → 2018-03-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥82021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82020-04-01 → 2021-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥82019-04-01 → 2020-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥82018-04-01 → 2019-03-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥222017-04-01 → 2018-03-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥288.31at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥280.54at 2021-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥260.61at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥223.37at 2019-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥199.33at 2018-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio68.7%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio66.7%at 2021-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio62.6%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio65.8%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio57.6%at 2018-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE5.5%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE10.3%2020-04-01 → 2021-03-31StandaloneRate of return on equity (5-year summary)
ROE18.7%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE16.6%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
ROE22.7%2017-04-01 → 2018-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued5,428,000at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2021-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,428,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,714,000at 2018-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees111at 2022-03-31StandaloneNumber of employees
Employees105at 2021-03-31StandaloneNumber of employees
Employees84at 2020-03-31dStandaloneNumber of employees
Employees62at 2019-03-31dStandaloneNumber of employees
Employees53at 2018-03-31dStandaloneNumber 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 · 52
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2021-04-01 → 2022-03-31−¥29m
Reconciling Itemsreconcilingrevenue intersegment2021-04-01 → 2022-03-31−¥29m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31−¥7m
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31¥11m
Cu Bereportable segmentcapex2021-04-01 → 2022-03-31¥41m
Cu Bereportable segmentdepreciation2021-04-01 → 2022-03-31¥30m
Cu Bereportable segmentemployeesat 2022-03-3129 pure
Cu Bereportable segmentrevenue2021-04-01 → 2022-03-31¥615m
Cu Bereportable segmentrevenue external2021-04-01 → 2022-03-31¥607m
Cu Bereportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥9m
Cu Bereportable segmentsegment assetsat 2022-03-31¥613m
Cu Bereportable segmentsegment profit2021-04-01 → 2022-03-31¥10m
Shalomureportable segmentcapex2021-04-01 → 2022-03-31¥399m
Shalomureportable segmentdepreciation2021-04-01 → 2022-03-31¥347m
Shalomureportable segmentemployeesat 2022-03-31111 pure
Shalomureportable segmentrevenue2021-04-01 → 2022-03-31¥2.2bn
Shalomureportable segmentrevenue external2021-04-01 → 2022-03-31¥2.1bn
Shalomureportable segmentrevenue intersegment2021-04-01 → 2022-03-31¥20m
Shalomureportable segmentsegment assetsat 2022-03-31¥1.6bn
Shalomureportable segmentsegment profit2021-04-01 → 2022-03-31¥125m
—segment totalcapex2021-04-01 → 2022-03-31¥440m
—segment totaldepreciation2021-04-01 → 2022-03-31¥377m
—segment totalrevenue2021-04-01 → 2022-03-31¥2.8bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥2.7bn
—segment totalrevenue intersegment2021-04-01 → 2022-03-31¥29m
—segment totalsegment assetsat 2022-03-31¥2.2bn
—segment totalsegment profit2021-04-01 → 2022-03-31¥134m
Reconciling Itemsreconcilingrevenue2020-04-01 → 2021-03-31−¥41m
Reconciling Itemsreconcilingrevenue intersegment2020-04-01 → 2021-03-31−¥41m
Reconciling Itemsreconcilingsegment assetsat 2021-03-31−¥6m
Reconciling Itemsreconcilingsegment profit2020-04-01 → 2021-03-31¥4m
Cu Bereportable segmentcapex2020-04-01 → 2021-03-31¥17m
Cu Bereportable segmentdepreciation2020-04-01 → 2021-03-31¥41m
Cu Bereportable segmentrevenue2020-04-01 → 2021-03-31¥550m
Cu Bereportable segmentrevenue external2020-04-01 → 2021-03-31¥542m
Cu Bereportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥9m
Cu Bereportable segmentsegment assetsat 2021-03-31¥593m
Cu Bereportable segmentsegment profit2020-04-01 → 2021-03-31−¥6m
Shalomureportable segmentcapex2020-04-01 → 2021-03-31¥389m
Shalomureportable segmentdepreciation2020-04-01 → 2021-03-31¥282m
Shalomureportable segmentrevenue2020-04-01 → 2021-03-31¥1.9bn
Shalomureportable segmentrevenue external2020-04-01 → 2021-03-31¥1.9bn
Shalomureportable segmentrevenue intersegment2020-04-01 → 2021-03-31¥33m
Shalomureportable segmentsegment assetsat 2021-03-31¥1.7bn
Shalomureportable segmentsegment profit2020-04-01 → 2021-03-31¥222m
—segment totalcapex2020-04-01 → 2021-03-31¥405m
—segment totaldepreciation2020-04-01 → 2021-03-31¥324m
—segment totalrevenue2020-04-01 → 2021-03-31¥2.5bn
—segment totalrevenue external2020-04-01 → 2021-03-31¥2.4bn
—segment totalrevenue intersegment2020-04-01 → 2021-03-31¥41m
—segment totalsegment assetsat 2021-03-31¥2.2bn
—segment totalsegment profit2020-04-01 → 2021-03-31¥216m

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

All source rows · 1,228
ItemContextValueUnit
Income taxes receivablePrior1YearInstant-JPY
Income taxes receivableCurrentYearInstant5300000JPY
Other caPrior1YearInstant12879000JPY
Other caCurrentYearInstant5229000JPY
Current assetsPrior1YearInstant1172924000JPY
Current assetsCurrentYearInstant1056984000JPY
Buildings netPrior1YearInstant135248000JPY
Buildings netCurrentYearInstant124164000JPY
Vehicles netPrior1YearInstant1737000JPY
Vehicles netCurrentYearInstant866000JPY
Tools furniture and fixtures netPrior1YearInstant85789000JPY
Tools furniture and fixtures netCurrentYearInstant118476000JPY
Property plant and equipmentPrior1YearInstant222775000JPY
Property plant and equipmentCurrentYearInstant243507000JPY
SoftwarePrior1YearInstant397537000JPY
SoftwareCurrentYearInstant438283000JPY
Software in progressPrior1YearInstant40416000JPY
Software in progressCurrentYearInstant124583000JPY
Right of trademarkPrior1YearInstant1316000JPY
Right of trademarkCurrentYearInstant1086000JPY
Telephone subscription rightPrior1YearInstant1218000JPY
Telephone subscription rightCurrentYearInstant1218000JPY
GoodwillPrior1YearInstant213740000JPY
GoodwillCurrentYearInstant174878000JPY
Intangible assetsPrior1YearInstant654229000JPY
Intangible assetsCurrentYearInstant740050000JPY
Investments in capitalPrior1YearInstant60000JPY
Investments in capitalCurrentYearInstant60000JPY
Guarantee deposits ioaPrior1YearInstant161362000JPY
Guarantee deposits ioaCurrentYearInstant162956000JPY
Deferred tax assetsPrior1YearInstant30495000JPY
Deferred tax assetsCurrentYearInstant28285000JPY
Other ioaPrior1YearInstant98000JPY
Other ioaCurrentYearInstant98000JPY
Investments and other assetsPrior1YearInstant192016000JPY
Investments and other assetsCurrentYearInstant191400000JPY
Noncurrent assetsPrior1YearInstant1069021000JPY
Noncurrent assetsCurrentYearInstant1174958000JPY
AssetsPrior1YearInstant2241946000JPY
AssetsCurrentYearInstant2231942000JPY
Accounts payable tradePrior1YearInstant45006000JPY
Accounts payable tradeCurrentYearInstant61632000JPY
Short term loans payablePrior1YearInstant-JPY
Short term loans payableCurrentYearInstant126000000JPY
Current portion of long term loans payablePrior1YearInstant233304000JPY
Current portion of long term loans payableCurrentYearInstant197259000JPY
Accounts payable otherPrior1YearInstant98889000JPY
Accounts payable otherCurrentYearInstant156920000JPY
Accrued expensesPrior1YearInstant37730000JPY
Accrued expensesCurrentYearInstant16222000JPY

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 2021-03-31pass
balance sheet identityconsolidated 2022-03-31pass
balance sheet identitynon_consolidated 2021-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-03-31pass
statement vs summary · net assetsconsolidated 2021-03-31pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2020-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net income attributable to parentconsolidated 2020-04-01/2021-03-31pass
statement vs summary · net income attributable to parentconsolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2020-04-01/2021-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenueconsolidated 2020-04-01/2021-03-31pass
statement vs summary · revenueconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2020-04-01/2021-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · total assetsconsolidated 2021-03-31pass
statement vs summary · total assetsconsolidated 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2021-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass