Annual report

Period2022-01-01 → 2022-12-31

Filed2023-03-31

StandardJapan GAAP

ConsolidatedYes

Data checks23 of 23 passed

Key figures · 104

Metric	Value	Period	Scope	Source row
Revenue	¥2.0bn	2022-01-01 → 2022-12-31	Cons.	Net sales
Revenue	¥1.6bn	2021-01-01 → 2021-12-31	Cons.	Net sales
Operating income	−¥609m	2022-01-01 → 2022-12-31	Cons.	Operating income
Operating income	−¥849m	2021-01-01 → 2021-12-31	Cons.	Operating income
Ordinary income	−¥600m	2022-01-01 → 2022-12-31	Cons.	Ordinary income
Ordinary income	−¥870m	2021-01-01 → 2021-12-31	Cons.	Ordinary income
Profit before tax	−¥610m	2022-01-01 → 2022-12-31	Cons.	Income before income taxes
Profit before tax	−¥870m	2021-01-01 → 2021-12-31	Cons.	Income before income taxes
Net income (owners)	−¥578m	2022-01-01 → 2022-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	−¥866m	2021-01-01 → 2021-12-31	Cons.	Profit loss attributable to owners of parent
Net income	−¥617m	2022-01-01 → 2022-12-31	Cons.	Profit loss
Net income	−¥876m	2021-01-01 → 2021-12-31	Cons.	Profit loss
Total assets	¥3.5bn	at 2022-12-31	Cons.	Assets
Total assets	¥4.3bn	at 2021-12-31	Cons.	Assets
Total liabilities	¥1.3bn	at 2022-12-31	Cons.	Liabilities
Total liabilities	¥1.6bn	at 2021-12-31	Cons.	Liabilities
Net assets / equity	¥2.2bn	at 2022-12-31	Cons.	Net assets
Net assets / equity	¥2.7bn	at 2021-12-31	Cons.	Net assets
Net assets / equity	¥467m	at 2020-12-31^d	Cons.	Net assets
Cash and deposits	¥1.9bn	at 2022-12-31	Cons.	Cash and deposits
Cash and deposits	¥3.5bn	at 2021-12-31	Cons.	Cash and deposits
Cash & equivalents	¥1.9bn	at 2022-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥3.5bn	at 2021-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.6bn	at 2020-12-31^d	Cons.	Cash and cash equivalents
Operating cash flow	−¥426m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥575m	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in operating activities
Investing cash flow	−¥947m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥373m	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in investment activities
Financing cash flow	−¥274m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥2.9bn	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in financing activities
EPS (basic)	¥-37.49	2022-01-01 → 2022-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-62.76	2021-01-01 → 2021-12-31	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥135.63	at 2022-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥171.55	at 2021-12-31	Cons.	Net assets per share (5-year summary)
Equity ratio	60.5%	at 2022-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	61.3%	at 2021-12-31	Cons.	Equity to asset ratio (5-year summary)
Employees	167	at 2022-12-31	Cons.	Number of employees
Employees	167	at 2021-12-31	Cons.	Number of employees
Revenue	¥2.1bn	2022-01-01 → 2022-12-31	Standalone	Net sales
Revenue	¥1.6bn	2021-01-01 → 2021-12-31	Standalone	Net sales
Revenue	¥1.2bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥779m	2019-01-01 → 2019-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥429m	2018-01-01 → 2018-12-31^d	Standalone	Net sales (5-year summary)
Operating income	−¥555m	2022-01-01 → 2022-12-31	Standalone	Operating income
Operating income	−¥831m	2021-01-01 → 2021-12-31	Standalone	Operating income
Ordinary income	−¥542m	2022-01-01 → 2022-12-31	Standalone	Ordinary income
Ordinary income	−¥851m	2021-01-01 → 2021-12-31	Standalone	Ordinary income
Ordinary income	−¥684m	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥709m	2019-01-01 → 2019-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥518m	2018-01-01 → 2018-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	−¥552m	2022-01-01 → 2022-12-31	Standalone	Income before income taxes
Profit before tax	−¥852m	2021-01-01 → 2021-12-31	Standalone	Income before income taxes
Net income	−¥558m	2022-01-01 → 2022-12-31	Standalone	Profit loss
Net income	−¥857m	2021-01-01 → 2021-12-31	Standalone	Profit loss
Net income	−¥1.2bn	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥714m	2019-01-01 → 2019-12-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥526m	2018-01-01 → 2018-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥3.4bn	at 2022-12-31	Standalone	Assets
Total assets	¥4.3bn	at 2021-12-31	Standalone	Assets
Total assets	¥1.9bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥1.4bn	at 2019-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥1.4bn	at 2018-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥1.3bn	at 2022-12-31	Standalone	Liabilities
Total liabilities	¥1.6bn	at 2021-12-31	Standalone	Liabilities
Net assets / equity	¥2.1bn	at 2022-12-31	Standalone	Net assets
Net assets / equity	¥2.6bn	at 2021-12-31	Standalone	Net assets
Net assets / equity	¥467m	at 2020-12-31^d	Standalone	Net assets
Net assets / equity	¥90m	at 2019-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥503m	at 2018-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.6bn	at 2022-12-31	Standalone	Cash and deposits
Cash and deposits	¥3.4bn	at 2021-12-31	Standalone	Cash and deposits
Cash & equivalents	¥1.6bn	at 2020-12-31^d	Standalone	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥709m	at 2019-12-31^d	Standalone	Cash and cash equivalents (5-year summary)
Operating cash flow	−¥545m	2020-01-01 → 2020-12-31^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	−¥586m	2019-01-01 → 2019-12-31^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥186m	2020-01-01 → 2020-12-31^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥157m	2019-01-01 → 2019-12-31^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	¥1.6bn	2020-01-01 → 2020-12-31^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥619m	2019-01-01 → 2019-12-31^d	Standalone	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥-36.19	2022-01-01 → 2022-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-62.07	2021-01-01 → 2021-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-96.24	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-74.94	2019-01-01 → 2019-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-25,525.92	2018-01-01 → 2018-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
Net assets per share	¥137.54	at 2022-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥172.17	at 2021-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥-246.75	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥-191.96	at 2019-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥-51,136.43	at 2018-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	62.6%	at 2022-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	62.0%	at 2021-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	25.0%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	6.6%	at 2019-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	35.9%	at 2018-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Shares issued	15,498,500	at 2022-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	15,390,800	at 2021-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	23,106	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	11,297	at 2019-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	11,297	at 2018-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	167	at 2022-12-31	Standalone	Number of employees
Employees	167	at 2021-12-31	Standalone	Number of employees
Employees	111	at 2020-12-31^d	Standalone	Number of employees
Employees	76	at 2019-12-31^d	Standalone	Number of employees
Employees	54	at 2018-12-31^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 · 1,231

Item	Context	Value	Unit
Rental assets in progress	Prior1YearInstant	181043000	JPY
Rental assets in progress	CurrentYearInstant	563072000	JPY
Construction in progress	Prior1YearInstant	100000	JPY
Construction in progress	CurrentYearInstant	692000	JPY
Accumulated depreciation ppe by group	Prior1YearInstant	-259963000	JPY
Accumulated depreciation ppe by group	CurrentYearInstant	-302079000	JPY
Property plant and equipment	Prior1YearInstant	322708000	JPY
Property plant and equipment	CurrentYearInstant	955964000	JPY
Software	Prior1YearInstant	15984000	JPY
Software	CurrentYearInstant	123288000	JPY
Software in progress	Prior1YearInstant	11136000	JPY
Software in progress	CurrentYearInstant	175602000	JPY
Intangible assets	Prior1YearInstant	27121000	JPY
Intangible assets	CurrentYearInstant	298891000	JPY
Lease and guarantee deposits	Prior1YearInstant	80667000	JPY
Lease and guarantee deposits	CurrentYearInstant	84222000	JPY
Long term prepaid expenses	Prior1YearInstant	－	JPY
Long term prepaid expenses	CurrentYearInstant	18301000	JPY
Claims provable in bankruptcy claims provable in rehabilitation and other	Prior1YearInstant	17000	JPY
Claims provable in bankruptcy claims provable in rehabilitation and other	CurrentYearInstant	902000	JPY
Allowance for doubtful accounts ioa by group	Prior1YearInstant	-17000	JPY
Allowance for doubtful accounts ioa by group	CurrentYearInstant	-902000	JPY
Investments and other assets	Prior1YearInstant	80667000	JPY
Investments and other assets	CurrentYearInstant	102523000	JPY
Noncurrent assets	Prior1YearInstant	430496000	JPY
Noncurrent assets	CurrentYearInstant	1357380000	JPY
Assets	Prior1YearInstant	4308129000	JPY
Assets	CurrentYearInstant	3471976000	JPY
Accounts payable trade	Prior1YearInstant	41565000	JPY
Accounts payable trade	CurrentYearInstant	42360000	JPY
Short term loans payable	Prior1YearInstant	30000000	JPY
Short term loans payable	CurrentYearInstant	－	JPY
Current portion of long term loans payable	Prior1YearInstant	343320000	JPY
Current portion of long term loans payable	CurrentYearInstant	103320000	JPY
Lease obligations cl	Prior1YearInstant	1564000	JPY
Lease obligations cl	CurrentYearInstant	1564000	JPY
Accounts payable other	Prior1YearInstant	168624000	JPY
Accounts payable other	CurrentYearInstant	120360000	JPY
Income taxes payable	Prior1YearInstant	29850000	JPY
Income taxes payable	CurrentYearInstant	6501000	JPY
Unearned revenue	Prior1YearInstant	469126000	JPY
Unearned revenue	CurrentYearInstant	－	JPY
Contract liabilities	Prior1YearInstant	－	JPY
Contract liabilities	CurrentYearInstant	538499000	JPY
Other cl	Prior1YearInstant	141901000	JPY
Other cl	CurrentYearInstant	161537000	JPY
Current liabilities	Prior1YearInstant	1225953000	JPY
Current liabilities	CurrentYearInstant	974144000	JPY
Long term loans payable	Prior1YearInstant	374030000	JPY
Long term loans payable	CurrentYearInstant	270710000	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 · 23 of 23 passed

balance sheet identity	consolidated 2021-12-31	pass rounding
balance sheet identity	consolidated 2022-12-31	pass
balance sheet identity	non_consolidated 2021-12-31	pass rounding
balance sheet identity	non_consolidated 2022-12-31	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	non_consolidated 2020-12-31	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 income attributable to parent	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · operating cash flow	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · operating cash flow	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · revenue	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · revenue	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · revenue	non_consolidated 2021-01-01/2021-12-31	pass
statement vs summary · revenue	non_consolidated 2022-01-01/2022-12-31	pass
statement vs summary · total assets	consolidated 2021-12-31	pass
statement vs summary · total assets	consolidated 2022-12-31	pass
statement vs summary · total assets	non_consolidated 2021-12-31	pass
statement vs summary · total assets	non_consolidated 2022-12-31	pass