Annual report
4707.TEDINET S100SMF4
Period2022-10-21 → 2023-10-20
Filed2024-01-15
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 128
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥2.8bn | 2022-10-21 → 2023-10-20 | Cons. | Net sales |
| Revenue | ¥2.7bn | 2021-10-21 → 2022-10-20 | Cons. | Net sales |
| Revenue | ¥2.5bn | 2020-10-21 → 2021-10-20d | Cons. | Net sales (5-year summary) |
| Operating income | ¥124m | 2022-10-21 → 2023-10-20 | Cons. | Operating income |
| Operating income | ¥77m | 2021-10-21 → 2022-10-20 | Cons. | Operating income |
| Ordinary income | ¥185m | 2022-10-21 → 2023-10-20 | Cons. | Ordinary income |
| Ordinary income | ¥138m | 2021-10-21 → 2022-10-20 | Cons. | Ordinary income |
| Ordinary income | ¥37m | 2020-10-21 → 2021-10-20d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | ¥185m | 2022-10-21 → 2023-10-20 | Cons. | Income before income taxes |
| Profit before tax | ¥135m | 2021-10-21 → 2022-10-20 | Cons. | Income before income taxes |
| Net income (owners) | ¥173m | 2022-10-21 → 2023-10-20 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥91m | 2021-10-21 → 2022-10-20 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | ¥31m | 2020-10-21 → 2021-10-20d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | ¥173m | 2022-10-21 → 2023-10-20 | Cons. | Profit loss |
| Net income | ¥91m | 2021-10-21 → 2022-10-20 | Cons. | Profit loss |
| Total assets | ¥6.0bn | at 2023-10-20 | Cons. | Assets |
| Total assets | ¥5.8bn | at 2022-10-20 | Cons. | Assets |
| Total assets | ¥5.5bn | at 2021-10-20d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥3.0bn | at 2023-10-20 | Cons. | Liabilities |
| Total liabilities | ¥2.9bn | at 2022-10-20 | Cons. | Liabilities |
| Net assets / equity | ¥3.0bn | at 2023-10-20 | Cons. | Net assets |
| Net assets / equity | ¥2.9bn | at 2022-10-20 | Cons. | Net assets |
| Net assets / equity | ¥2.7bn | at 2021-10-20d | Cons. | Net assets |
| Cash and deposits | ¥137m | at 2023-10-20 | Cons. | Cash and deposits |
| Cash and deposits | ¥172m | at 2022-10-20 | Cons. | Cash and deposits |
| Cash & equivalents | ¥137m | at 2023-10-20 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥172m | at 2022-10-20 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥277m | at 2021-10-20d | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥56m | 2022-10-21 → 2023-10-20 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥53m | 2021-10-21 → 2022-10-20 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | ¥311m | 2020-10-21 → 2021-10-20d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥69m | 2022-10-21 → 2023-10-20 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥232m | 2021-10-21 → 2022-10-20 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥154m | 2020-10-21 → 2021-10-20d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥22m | 2022-10-21 → 2023-10-20 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥180m | 2021-10-21 → 2022-10-20 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | −¥43m | 2020-10-21 → 2021-10-20d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥30.95 | 2022-10-21 → 2023-10-20 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.17 | 2021-10-21 → 2022-10-20 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥5.56 | 2020-10-21 → 2021-10-20d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥540.47 | at 2023-10-20 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥509.92 | at 2022-10-20 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥474.22 | at 2021-10-20d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 50.6% | at 2023-10-20 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.5% | at 2022-10-20 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.7% | at 2021-10-20d | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 5.7% | 2022-10-21 → 2023-10-20 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 3.3% | 2021-10-21 → 2022-10-20 | Cons. | Rate of return on equity (5-year summary) |
| ROE | 1.2% | 2020-10-21 → 2021-10-20d | Cons. | Rate of return on equity (5-year summary) |
| Employees | 184 | at 2023-10-20 | Cons. | Number of employees |
| Employees | 187 | at 2022-10-20 | Cons. | Number of employees |
| Employees | 188 | at 2021-10-20d | Cons. | Number of employees |
| Revenue | ¥2.7bn | 2022-10-21 → 2023-10-20 | Standalone | Net sales |
| Revenue | ¥2.7bn | 2021-10-21 → 2022-10-20 | Standalone | Net sales |
| Revenue | ¥2.5bn | 2020-10-21 → 2021-10-20d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.8bn | 2019-10-21 → 2020-10-20d | Standalone | Net sales (5-year summary) |
| Revenue | ¥2.7bn | 2018-10-21 → 2019-10-20d | Standalone | Net sales (5-year summary) |
| Operating income | ¥91m | 2022-10-21 → 2023-10-20 | Standalone | Operating income |
| Operating income | ¥85m | 2021-10-21 → 2022-10-20 | Standalone | Operating income |
| Ordinary income | ¥152m | 2022-10-21 → 2023-10-20 | Standalone | Ordinary income |
| Ordinary income | ¥139m | 2021-10-21 → 2022-10-20 | Standalone | Ordinary income |
| Ordinary income | ¥42m | 2020-10-21 → 2021-10-20d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥266m | 2019-10-21 → 2020-10-20d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥269m | 2018-10-21 → 2019-10-20d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥152m | 2022-10-21 → 2023-10-20 | Standalone | Income before income taxes |
| Profit before tax | ¥139m | 2021-10-21 → 2022-10-20 | Standalone | Income before income taxes |
| Net income | ¥147m | 2022-10-21 → 2023-10-20 | Standalone | Profit loss |
| Net income | ¥95m | 2021-10-21 → 2022-10-20 | Standalone | Profit loss |
| Net income | ¥23m | 2020-10-21 → 2021-10-20d | Standalone | Net income loss (5-year summary) |
| Net income | ¥179m | 2019-10-21 → 2020-10-20d | Standalone | Net income loss (5-year summary) |
| Net income | ¥192m | 2018-10-21 → 2019-10-20d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥5.9bn | at 2023-10-20 | Standalone | Assets |
| Total assets | ¥5.8bn | at 2022-10-20 | Standalone | Assets |
| Total assets | ¥5.4bn | at 2021-10-20d | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.4bn | at 2020-10-20d | Standalone | Total assets (5-year summary) |
| Total assets | ¥5.5bn | at 2019-10-20d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥2.9bn | at 2023-10-20 | Standalone | Liabilities |
| Total liabilities | ¥2.9bn | at 2022-10-20 | Standalone | Liabilities |
| Net assets / equity | ¥3.0bn | at 2023-10-20 | Standalone | Net assets |
| Net assets / equity | ¥2.8bn | at 2022-10-20 | Standalone | Net assets |
| Net assets / equity | ¥2.6bn | at 2021-10-20d | Standalone | Net assets |
| Net assets / equity | ¥2.6bn | at 2020-10-20d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.5bn | at 2019-10-20d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥109m | at 2023-10-20 | Standalone | Cash and deposits |
| Cash and deposits | ¥148m | at 2022-10-20 | Standalone | Cash and deposits |
| Cash & equivalents | ¥163m | at 2020-10-20d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥449m | at 2019-10-20d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥46m | 2019-10-21 → 2020-10-20d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥474m | 2018-10-21 → 2019-10-20d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥43m | 2019-10-21 → 2020-10-20d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥26m | 2018-10-21 → 2019-10-20d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥288m | 2019-10-21 → 2020-10-20d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥88m | 2018-10-21 → 2019-10-20d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥26.33 | 2022-10-21 → 2023-10-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.88 | 2021-10-21 → 2022-10-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥4.03 | 2020-10-21 → 2021-10-20d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥32.02 | 2019-10-21 → 2020-10-20d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥34.21 | 2018-10-21 → 2019-10-20d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥5 | 2022-10-21 → 2023-10-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2021-10-21 → 2022-10-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2020-10-21 → 2021-10-20d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2019-10-21 → 2020-10-20d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥5 | 2018-10-21 → 2019-10-20d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥534.76 | at 2023-10-20 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥508.83 | at 2022-10-20 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥472.69 | at 2021-10-20d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥471.9 | at 2020-10-20d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥446.9 | at 2019-10-20d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 50.5% | at 2023-10-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 49.5% | at 2022-10-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.7% | at 2021-10-20d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 48.9% | at 2020-10-20d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 45.9% | at 2019-10-20d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 4.9% | 2022-10-21 → 2023-10-20 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.4% | 2021-10-21 → 2022-10-20 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 0.9% | 2020-10-21 → 2021-10-20d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.0% | 2019-10-21 → 2020-10-20d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 7.9% | 2018-10-21 → 2019-10-20d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,969,024 | at 2023-10-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,969,024 | at 2022-10-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,969,024 | at 2021-10-20d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,969,024 | at 2020-10-20d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,969,024 | at 2019-10-20d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 177 | at 2023-10-20 | Standalone | Number of employees |
| Employees | 181 | at 2022-10-20 | Standalone | Number of employees |
| Employees | 181 | at 2021-10-20d | Standalone | Number of employees |
| Employees | 170 | at 2020-10-20d | Standalone | Number of employees |
| Employees | 164 | at 2019-10-20d | 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.
Segments · 38
| Segment | Item | Period | Value |
|---|---|---|---|
| Reconciling Itemsreconciling | capex | 2022-10-21 → 2023-10-20 | ¥22m |
| Reconciling Itemsreconciling | depreciation | 2022-10-21 → 2023-10-20 | ¥18m |
| Reconciling Itemsreconciling | segment assets | at 2023-10-20 | ¥1.5bn |
| Construction Consultantreportable segment | capex | 2022-10-21 → 2023-10-20 | ¥162m |
| Construction Consultantreportable segment | depreciation | 2022-10-21 → 2023-10-20 | ¥62m |
| Construction Consultantreportable segment | employees | at 2023-10-20 | 156 pure |
| Construction Consultantreportable segment | revenue | 2022-10-21 → 2023-10-20 | ¥2.6bn |
| Construction Consultantreportable segment | revenue external | 2022-10-21 → 2023-10-20 | ¥2.6bn |
| Construction Consultantreportable segment | segment assets | at 2023-10-20 | ¥2.0bn |
| Real Estate Rent And Otherreportable segment | capex | 2022-10-21 → 2023-10-20 | ¥1m |
| Real Estate Rent And Otherreportable segment | depreciation | 2022-10-21 → 2023-10-20 | ¥30m |
| Real Estate Rent And Otherreportable segment | revenue | 2022-10-21 → 2023-10-20 | ¥185m |
| Real Estate Rent And Otherreportable segment | revenue external | 2022-10-21 → 2023-10-20 | ¥185m |
| Real Estate Rent And Otherreportable segment | segment assets | at 2023-10-20 | ¥2.5bn |
| —segment total | capex | 2022-10-21 → 2023-10-20 | ¥163m |
| —segment total | depreciation | 2022-10-21 → 2023-10-20 | ¥92m |
| —segment total | revenue | 2022-10-21 → 2023-10-20 | ¥2.8bn |
| —segment total | revenue external | 2022-10-21 → 2023-10-20 | ¥2.8bn |
| —segment total | segment assets | at 2023-10-20 | ¥4.5bn |
| Reconciling Itemsreconciling | capex | 2021-10-21 → 2022-10-20 | ¥4m |
| Reconciling Itemsreconciling | depreciation | 2021-10-21 → 2022-10-20 | ¥18m |
| Reconciling Itemsreconciling | segment assets | at 2022-10-20 | ¥1.4bn |
| Construction Consultantreportable segment | capex | 2021-10-21 → 2022-10-20 | ¥59m |
| Construction Consultantreportable segment | depreciation | 2021-10-21 → 2022-10-20 | ¥58m |
| Construction Consultantreportable segment | revenue | 2021-10-21 → 2022-10-20 | ¥2.5bn |
| Construction Consultantreportable segment | revenue external | 2021-10-21 → 2022-10-20 | ¥2.5bn |
| Construction Consultantreportable segment | segment assets | at 2022-10-20 | ¥1.8bn |
| Real Estate Rent And Otherreportable segment | capex | 2021-10-21 → 2022-10-20 | ¥182m |
| Real Estate Rent And Otherreportable segment | depreciation | 2021-10-21 → 2022-10-20 | ¥40m |
| Real Estate Rent And Otherreportable segment | revenue | 2021-10-21 → 2022-10-20 | ¥182m |
| Real Estate Rent And Otherreportable segment | revenue external | 2021-10-21 → 2022-10-20 | ¥182m |
| Real Estate Rent And Otherreportable segment | segment assets | at 2022-10-20 | ¥2.5bn |
| —segment total | capex | 2021-10-21 → 2022-10-20 | ¥241m |
| —segment total | depreciation | 2021-10-21 → 2022-10-20 | ¥98m |
| —segment total | revenue | 2021-10-21 → 2022-10-20 | ¥2.7bn |
| —segment total | revenue external | 2021-10-21 → 2022-10-20 | ¥2.7bn |
| —segment total | segment assets | at 2022-10-20 | ¥4.3bn |
| Construction Consultantreportable segment | employees | at 2023-10-20 | 149 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,504
| Item | Context | Value | Unit |
|---|---|---|---|
| Miscellaneous loss noe | Prior1YearDuration | 10488000 | JPY |
| Miscellaneous loss noe | CurrentYearDuration | 3550000 | JPY |
| Non operating expenses | Prior1YearDuration | 74074000 | JPY |
| Non operating expenses | CurrentYearDuration | 74425000 | JPY |
| Ordinary income | Prior1YearDuration | 137884000 | JPY |
| Ordinary income | CurrentYearDuration | 185484000 | JPY |
| Impairment loss el | Prior1YearDuration | 3230000 | JPY |
| Impairment loss el | CurrentYearDuration | － | JPY |
| Extraordinary loss | Prior1YearDuration | 3230000 | JPY |
| Extraordinary loss | CurrentYearDuration | － | JPY |
| Income before income taxes | Prior1YearDuration | 134653000 | JPY |
| Income before income taxes | CurrentYearDuration | 185484000 | JPY |
| Income taxes current | Prior1YearDuration | 111090000 | JPY |
| Income taxes current | CurrentYearDuration | 55409000 | JPY |
| Income taxes deferred | Prior1YearDuration | -67016000 | JPY |
| Income taxes deferred | CurrentYearDuration | -43268000 | JPY |
| Income taxes | Prior1YearDuration | 44073000 | JPY |
| Income taxes | CurrentYearDuration | 12141000 | JPY |
| Profit loss | Prior1YearDuration | 90580000 | JPY |
| Profit loss | CurrentYearDuration | 173343000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration | 90580000 | JPY |
| Profit loss attributable to owners of parent | CurrentYearDuration | 173343000 | JPY |
| Profit loss | Prior1YearDuration | 90580000 | JPY |
| Profit loss | CurrentYearDuration | 173343000 | JPY |
| Valuation difference on available for sale securities net of tax oci | Prior1YearDuration | -872000 | JPY |
| Valuation difference on available for sale securities net of tax oci | CurrentYearDuration | 25766000 | JPY |
| Other comprehensive income | Prior1YearDuration | -872000 | JPY |
| Other comprehensive income | CurrentYearDuration | 25766000 | JPY |
| Comprehensive income | Prior1YearDuration | 89707000 | JPY |
| Comprehensive income | CurrentYearDuration | 199110000 | JPY |
| Comprehensive income attributable to owners of the parent | Prior1YearDuration | 89707000 | JPY |
| Comprehensive income attributable to owners of the parent | CurrentYearDuration | 199110000 | JPY |
| Net assets | Prior2YearInstant_CapitalStockMember | 479885000 | JPY |
| Net assets | Prior2YearInstant_CapitalSurplusMember | 306201000 | JPY |
| Net assets | Prior2YearInstant_RetainedEarningsMember | 1972676000 | JPY |
| Net assets | Prior2YearInstant_TreasuryStockMember | -110526000 | JPY |
| Net assets | Prior2YearInstant_ShareholdersEquityMember | 2648236000 | JPY |
| Cumulative effects of changes in accounting policies | Prior2YearInstant_RetainedEarningsMember | 138237000 | JPY |
| Cumulative effects of changes in accounting policies | Prior2YearInstant_ShareholdersEquityMember | 138237000 | JPY |
| Restated balance | Prior2YearInstant_CapitalStockMember | 479885000 | JPY |
| Restated balance | Prior2YearInstant_CapitalSurplusMember | 306201000 | JPY |
| Restated balance | Prior2YearInstant_RetainedEarningsMember | 2110914000 | JPY |
| Restated balance | Prior2YearInstant_TreasuryStockMember | -110526000 | JPY |
| Restated balance | Prior2YearInstant_ShareholdersEquityMember | 2786474000 | JPY |
| Dividends from surplus | Prior1YearDuration_RetainedEarningsMember | -28002000 | JPY |
| Dividends from surplus | Prior1YearDuration_ShareholdersEquityMember | -28002000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration_RetainedEarningsMember | 90580000 | JPY |
| Profit loss attributable to owners of parent | Prior1YearDuration_ShareholdersEquityMember | 90580000 | JPY |
| Total changes of items during the period | Prior1YearDuration_CapitalStockMember | － | JPY |
| Total changes of items during the period | Prior1YearDuration_CapitalSurplusMember | － | 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 | pass |
| balance sheet identity | pass |
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |