Annual report

Period2023-01-01 → 2023-12-31

Filed2024-03-27

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 149

Metric	Value	Period	Scope	Source row
Revenue	¥1.3bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥1.1bn	2022-01-01 → 2022-12-31	Cons.	Net sales
Revenue	¥964m	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥822m	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥665m	2019-01-01 → 2019-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥304m	2023-01-01 → 2023-12-31	Cons.	Operating income
Operating income	¥232m	2022-01-01 → 2022-12-31	Cons.	Operating income
Ordinary income	¥297m	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	¥226m	2022-01-01 → 2022-12-31	Cons.	Ordinary income
Ordinary income	¥222m	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥113m	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥20m	2019-01-01 → 2019-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥298m	2023-01-01 → 2023-12-31	Cons.	Income before income taxes
Profit before tax	¥222m	2022-01-01 → 2022-12-31	Cons.	Income before income taxes
Net income (owners)	¥196m	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥185m	2022-01-01 → 2022-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥189m	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥125m	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	−¥38m	2019-01-01 → 2019-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥196m	2023-01-01 → 2023-12-31	Cons.	Profit loss
Net income	¥185m	2022-01-01 → 2022-12-31	Cons.	Profit loss
Total assets	¥2.7bn	at 2023-12-31	Cons.	Assets
Total assets	¥1.8bn	at 2022-12-31	Cons.	Assets
Total assets	¥1.5bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥1.3bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥515m	at 2019-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥1.3bn	at 2023-12-31	Cons.	Liabilities
Total liabilities	¥624m	at 2022-12-31	Cons.	Liabilities
Net assets / equity	¥1.4bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥1.2bn	at 2022-12-31	Cons.	Net assets
Net assets / equity	¥948m	at 2021-12-31^d	Cons.	Net assets
Net assets / equity	¥717m	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥55m	at 2019-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥1.9bn	at 2023-12-31	Cons.	Cash and deposits
Cash and deposits	¥1.4bn	at 2022-12-31	Cons.	Cash and deposits
Cash & equivalents	¥1.8bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.4bn	at 2022-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.2bn	at 2021-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥987m	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥282m	at 2019-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥352m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥275m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥286m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥259m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥116m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥358m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥92m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥53m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥52m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥67m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	¥456m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥47m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥11m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥501m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥37m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥34.1	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥32.34	2022-01-01 → 2022-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥33.68	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥31.36	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-21.65	2019-01-01 → 2019-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥31.24	2023-01-01 → 2023-12-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥31.44	2022-01-01 → 2022-12-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥32.11	2021-01-01 → 2021-12-31^d	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥28.56	2020-01-01 → 2020-12-31^d	Cons.	Diluted earnings per share (5-year summary)
Net assets per share	¥235.28	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥200.47	at 2022-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥166.44	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥129.91	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥-94.57	at 2019-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	50.9%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	64.9%	at 2022-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	62.5%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	57.3%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	10.6%	at 2019-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	15.6%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	17.6%	2022-01-01 → 2022-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	22.7%	2021-01-01 → 2021-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	32.5%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	96	at 2023-12-31	Cons.	Number of employees
Employees	95	at 2022-12-31	Cons.	Number of employees
Employees	87	at 2021-12-31^d	Cons.	Number of employees
Employees	93	at 2020-12-31^d	Cons.	Number of employees
Employees	86	at 2019-12-31^d	Cons.	Number of employees
Revenue	¥1.1bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥1.1bn	2022-01-01 → 2022-12-31	Standalone	Net sales
Revenue	¥964m	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥822m	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥665m	2019-01-01 → 2019-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥268m	2023-01-01 → 2023-12-31	Standalone	Operating income
Operating income	¥234m	2022-01-01 → 2022-12-31	Standalone	Operating income
Ordinary income	¥267m	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	¥233m	2022-01-01 → 2022-12-31	Standalone	Ordinary income
Ordinary income	¥200m	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥80m	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥7m	2019-01-01 → 2019-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥267m	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Profit before tax	¥233m	2022-01-01 → 2022-12-31	Standalone	Income before income taxes
Net income	¥186m	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	¥186m	2022-01-01 → 2022-12-31	Standalone	Profit loss
Net income	¥168m	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥93m	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥50m	2019-01-01 → 2019-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥2.4bn	at 2023-12-31	Standalone	Assets
Total assets	¥1.7bn	at 2022-12-31	Standalone	Assets
Total assets	¥1.4bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥1.2bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥491m	at 2019-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥1.2bn	at 2023-12-31	Standalone	Liabilities
Total liabilities	¥603m	at 2022-12-31	Standalone	Liabilities
Net assets / equity	¥1.3bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥1.1bn	at 2022-12-31	Standalone	Net assets
Net assets / equity	¥860m	at 2021-12-31^d	Standalone	Net assets
Net assets / equity	¥660m	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥27m	at 2019-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.5bn	at 2023-12-31	Standalone	Cash and deposits
Cash and deposits	¥1.3bn	at 2022-12-31	Standalone	Cash and deposits
EPS (basic)	¥32.25	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥32.66	2022-01-01 → 2022-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥29.97	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥23.2	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-28	2019-01-01 → 2019-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (diluted)	¥29.55	2023-01-01 → 2023-12-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥31.75	2022-01-01 → 2022-12-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥28.58	2021-01-01 → 2021-12-31^d	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥21.13	2020-01-01 → 2020-12-31^d	Standalone	Diluted earnings per share (5-year summary)
Net assets per share	¥215.88	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥183.7	at 2022-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥150.94	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥119.48	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥-100.14	at 2019-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	51.6%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	63.6%	at 2022-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	60.0%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	55.1%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	5.4%	at 2019-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	16.1%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	19.5%	2022-01-01 → 2022-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	22.1%	2021-01-01 → 2021-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	27.0%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	5,773,200	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,748,900	at 2022-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,695,500	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	5,520,400	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	20,820	at 2019-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	57	at 2023-12-31	Standalone	Number of employees
Employees	51	at 2022-12-31	Standalone	Number of employees
Employees	46	at 2021-12-31^d	Standalone	Number of employees
Employees	45	at 2020-12-31^d	Standalone	Number of employees
Employees	43	at 2019-12-31^d	Standalone	Number 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.

All source rows · 1,191

Item	Context	Value	Unit
Liabilities and net assets	Prior1YearInstant_NonConsolidatedMember	1659345000	JPY
Liabilities and net assets	CurrentYearInstant_NonConsolidatedMember	2417307000	JPY
Net sales	Prior1YearDuration_NonConsolidatedMember	1054168000	JPY
Net sales	CurrentYearDuration_NonConsolidatedMember	1138919000	JPY
Cost of sales	Prior1YearDuration_NonConsolidatedMember	426583000	JPY
Cost of sales	CurrentYearDuration_NonConsolidatedMember	466039000	JPY
Gross profit	Prior1YearDuration_NonConsolidatedMember	627584000	JPY
Gross profit	CurrentYearDuration_NonConsolidatedMember	672879000	JPY
Selling general and administrative expenses	Prior1YearDuration_NonConsolidatedMember	393422000	JPY
Selling general and administrative expenses	CurrentYearDuration_NonConsolidatedMember	405185000	JPY
Operating income	Prior1YearDuration_NonConsolidatedMember	234162000	JPY
Operating income	CurrentYearDuration_NonConsolidatedMember	267694000	JPY
Interest income noi	Prior1YearDuration_NonConsolidatedMember	466000	JPY
Interest income noi	CurrentYearDuration_NonConsolidatedMember	914000	JPY
Fiduciary obligation fee noi	Prior1YearDuration_NonConsolidatedMember	1500000	JPY
Fiduciary obligation fee noi	CurrentYearDuration_NonConsolidatedMember	3000000	JPY
Other noi	Prior1YearDuration_NonConsolidatedMember	0	JPY
Other noi	CurrentYearDuration_NonConsolidatedMember	52000	JPY
Non operating income	Prior1YearDuration_NonConsolidatedMember	1966000	JPY
Non operating income	CurrentYearDuration_NonConsolidatedMember	3966000	JPY
Interest expenses noe	Prior1YearDuration_NonConsolidatedMember	1892000	JPY
Interest expenses noe	CurrentYearDuration_NonConsolidatedMember	162000	JPY
Foreign exchange losses noe	Prior1YearDuration_NonConsolidatedMember	853000	JPY
Foreign exchange losses noe	CurrentYearDuration_NonConsolidatedMember	593000	JPY
Amortization of bond issuance cost noe	Prior1YearDuration_NonConsolidatedMember	－	JPY
Amortization of bond issuance cost noe	CurrentYearDuration_NonConsolidatedMember	1029000	JPY
Issuance cost of subscription rights to shares noe	Prior1YearDuration_NonConsolidatedMember	－	JPY
Issuance cost of subscription rights to shares noe	CurrentYearDuration_NonConsolidatedMember	1563000	JPY
Loss on investments in partnership noe	Prior1YearDuration_NonConsolidatedMember	650000	JPY
Loss on investments in partnership noe	CurrentYearDuration_NonConsolidatedMember	1553000	JPY
Other noe	Prior1YearDuration_NonConsolidatedMember	0	JPY
Other noe	CurrentYearDuration_NonConsolidatedMember	0	JPY
Non operating expenses	Prior1YearDuration_NonConsolidatedMember	3396000	JPY
Non operating expenses	CurrentYearDuration_NonConsolidatedMember	4902000	JPY
Ordinary income	Prior1YearDuration_NonConsolidatedMember	232731000	JPY
Ordinary income	CurrentYearDuration_NonConsolidatedMember	266758000	JPY
Compensation income ei	Prior1YearDuration_NonConsolidatedMember	330000	JPY
Compensation income ei	CurrentYearDuration_NonConsolidatedMember	－	JPY
Extraordinary income	Prior1YearDuration_NonConsolidatedMember	330000	JPY
Extraordinary income	CurrentYearDuration_NonConsolidatedMember	－	JPY
Income before income taxes	Prior1YearDuration_NonConsolidatedMember	233061000	JPY
Income before income taxes	CurrentYearDuration_NonConsolidatedMember	266758000	JPY
Income taxes current	Prior1YearDuration_NonConsolidatedMember	32823000	JPY
Income taxes current	CurrentYearDuration_NonConsolidatedMember	75841000	JPY
Income taxes deferred	Prior1YearDuration_NonConsolidatedMember	13834000	JPY
Income taxes deferred	CurrentYearDuration_NonConsolidatedMember	5144000	JPY
Income taxes	Prior1YearDuration_NonConsolidatedMember	46658000	JPY
Income taxes	CurrentYearDuration_NonConsolidatedMember	80985000	JPY
Profit loss	Prior1YearDuration_NonConsolidatedMember	186403000	JPY
Profit loss	CurrentYearDuration_NonConsolidatedMember	185772000	JPY

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 identity	consolidated 2022-12-31	pass
balance sheet identity	consolidated 2023-12-31	pass rounding
balance sheet identity	non_consolidated 2022-12-31	pass rounding
balance sheet identity	non_consolidated 2023-12-31	pass rounding
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2021-12-31	pass
statement vs summary · net assets	consolidated 2022-12-31	pass
statement vs summary · net assets	consolidated 2023-12-31	pass
statement vs summary · net assets	non_consolidated 2021-12-31	pass
statement vs summary · net assets	non_consolidated 2022-12-31	pass
statement vs summary · net assets	non_consolidated 2023-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · operating cash flow	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · operating cash flow	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · revenue	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · revenue	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · revenue	non_consolidated 2022-01-01/2022-12-31	pass
statement vs summary · revenue	non_consolidated 2023-01-01/2023-12-31	pass
statement vs summary · total assets	consolidated 2022-12-31	pass
statement vs summary · total assets	consolidated 2023-12-31	pass
statement vs summary · total assets	non_consolidated 2022-12-31	pass
statement vs summary · total assets	non_consolidated 2023-12-31	pass