Annual report

Period2023-10-21 → 2024-10-20
Filed2025-01-20
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 138
MetricValuePeriodScopeSource row
Revenue¥3.3bn2023-10-21 → 2024-10-20Cons.Net sales
Revenue¥2.9bn2022-10-21 → 2023-10-20Cons.Net sales
Revenue¥2.8bn2021-10-21 → 2022-10-20dCons.Net sales (5-year summary)
Revenue¥2.6bn2020-10-21 → 2021-10-20dCons.Net sales (5-year summary)
Operating income¥363m2023-10-21 → 2024-10-20Cons.Operating income
Operating income¥167m2022-10-21 → 2023-10-20Cons.Operating income
Ordinary income¥393m2023-10-21 → 2024-10-20Cons.Ordinary income
Ordinary income¥185m2022-10-21 → 2023-10-20Cons.Ordinary income
Ordinary income¥138m2021-10-21 → 2022-10-20dCons.Ordinary income loss (5-year summary)
Ordinary income¥37m2020-10-21 → 2021-10-20dCons.Ordinary income loss (5-year summary)
Profit before tax¥393m2023-10-21 → 2024-10-20Cons.Income before income taxes
Profit before tax¥185m2022-10-21 → 2023-10-20Cons.Income before income taxes
Net income (owners)¥280m2023-10-21 → 2024-10-20Cons.Profit loss attributable to owners of parent
Net income (owners)¥173m2022-10-21 → 2023-10-20Cons.Profit loss attributable to owners of parent
Net income (owners)¥91m2021-10-21 → 2022-10-20dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥31m2020-10-21 → 2021-10-20dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥280m2023-10-21 → 2024-10-20Cons.Profit loss
Net income¥173m2022-10-21 → 2023-10-20Cons.Profit loss
Total assets¥6.1bnat 2024-10-20Cons.Assets
Total assets¥6.0bnat 2023-10-20Cons.Assets
Total assets¥5.8bnat 2022-10-20dCons.Total assets (5-year summary)
Total assets¥5.5bnat 2021-10-20dCons.Total assets (5-year summary)
Total liabilities¥2.8bnat 2024-10-20Cons.Liabilities
Total liabilities¥3.0bnat 2023-10-20Cons.Liabilities
Net assets / equity¥3.3bnat 2024-10-20Cons.Net assets
Net assets / equity¥3.0bnat 2023-10-20Cons.Net assets
Net assets / equity¥2.9bnat 2022-10-20dCons.Net assets
Net assets / equity¥2.7bnat 2021-10-20dCons.Net assets (5-year summary)
Cash and deposits¥214mat 2024-10-20Cons.Cash and deposits
Cash and deposits¥137mat 2023-10-20Cons.Cash and deposits
Cash & equivalents¥214mat 2024-10-20Cons.Cash and cash equivalents
Cash & equivalents¥137mat 2023-10-20Cons.Cash and cash equivalents
Cash & equivalents¥172mat 2022-10-20dCons.Cash and cash equivalents
Cash & equivalents¥277mat 2021-10-20dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥339m2023-10-21 → 2024-10-20Cons.Net cash provided by used in operating activities
Operating cash flow¥56m2022-10-21 → 2023-10-20Cons.Net cash provided by used in operating activities
Operating cash flow−¥53m2021-10-21 → 2022-10-20dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥311m2020-10-21 → 2021-10-20dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥16m2023-10-21 → 2024-10-20Cons.Net cash provided by used in investment activities
Investing cash flow−¥69m2022-10-21 → 2023-10-20Cons.Net cash provided by used in investment activities
Investing cash flow−¥232m2021-10-21 → 2022-10-20dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥154m2020-10-21 → 2021-10-20dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥246m2023-10-21 → 2024-10-20Cons.Net cash provided by used in financing activities
Financing cash flow−¥22m2022-10-21 → 2023-10-20Cons.Net cash provided by used in financing activities
Financing cash flow¥180m2021-10-21 → 2022-10-20dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥43m2020-10-21 → 2021-10-20dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥49.912023-10-21 → 2024-10-20Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥30.952022-10-21 → 2023-10-20Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥16.172021-10-21 → 2022-10-20dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥5.562020-10-21 → 2021-10-20dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥588.1at 2024-10-20Cons.Net assets per share (5-year summary)
Net assets per share¥540.47at 2023-10-20Cons.Net assets per share (5-year summary)
Net assets per share¥509.92at 2022-10-20dCons.Net assets per share (5-year summary)
Net assets per share¥474.22at 2021-10-20dCons.Net assets per share (5-year summary)
Equity ratio54.3%at 2024-10-20Cons.Equity to asset ratio (5-year summary)
Equity ratio50.6%at 2023-10-20Cons.Equity to asset ratio (5-year summary)
Equity ratio49.5%at 2022-10-20dCons.Equity to asset ratio (5-year summary)
Equity ratio48.7%at 2021-10-20dCons.Equity to asset ratio (5-year summary)
ROE8.5%2023-10-21 → 2024-10-20Cons.Rate of return on equity (5-year summary)
ROE5.7%2022-10-21 → 2023-10-20Cons.Rate of return on equity (5-year summary)
ROE3.3%2021-10-21 → 2022-10-20dCons.Rate of return on equity (5-year summary)
ROE1.2%2020-10-21 → 2021-10-20dCons.Rate of return on equity (5-year summary)
Employees191at 2024-10-20Cons.Number of employees
Employees184at 2023-10-20Cons.Number of employees
Employees187at 2022-10-20dCons.Number of employees
Employees188at 2021-10-20dCons.Number of employees
Revenue¥3.3bn2023-10-21 → 2024-10-20StandaloneNet sales
Revenue¥2.8bn2022-10-21 → 2023-10-20StandaloneNet sales
Revenue¥2.8bn2021-10-21 → 2022-10-20dStandaloneNet sales (5-year summary)
Revenue¥2.6bn2020-10-21 → 2021-10-20dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2019-10-21 → 2020-10-20dStandaloneNet sales (5-year summary)
Operating income¥344m2023-10-21 → 2024-10-20StandaloneOperating income
Operating income¥133m2022-10-21 → 2023-10-20StandaloneOperating income
Ordinary income¥376m2023-10-21 → 2024-10-20StandaloneOrdinary income
Ordinary income¥152m2022-10-21 → 2023-10-20StandaloneOrdinary income
Ordinary income¥139m2021-10-21 → 2022-10-20dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥42m2020-10-21 → 2021-10-20dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥266m2019-10-21 → 2020-10-20dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥376m2023-10-21 → 2024-10-20StandaloneIncome before income taxes
Profit before tax¥152m2022-10-21 → 2023-10-20StandaloneIncome before income taxes
Net income¥266m2023-10-21 → 2024-10-20StandaloneProfit loss
Net income¥147m2022-10-21 → 2023-10-20StandaloneProfit loss
Net income¥95m2021-10-21 → 2022-10-20dStandaloneNet income loss (5-year summary)
Net income¥23m2020-10-21 → 2021-10-20dStandaloneNet income loss (5-year summary)
Net income¥179m2019-10-21 → 2020-10-20dStandaloneNet income loss (5-year summary)
Total assets¥6.0bnat 2024-10-20StandaloneAssets
Total assets¥5.9bnat 2023-10-20StandaloneAssets
Total assets¥5.8bnat 2022-10-20dStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2021-10-20dStandaloneTotal assets (5-year summary)
Total assets¥5.4bnat 2020-10-20dStandaloneTotal assets (5-year summary)
Total liabilities¥2.8bnat 2024-10-20StandaloneLiabilities
Total liabilities¥2.9bnat 2023-10-20StandaloneLiabilities
Net assets / equity¥3.2bnat 2024-10-20StandaloneNet assets
Net assets / equity¥3.0bnat 2023-10-20StandaloneNet assets
Net assets / equity¥2.8bnat 2022-10-20dStandaloneNet assets
Net assets / equity¥2.6bnat 2021-10-20dStandaloneNet assets (5-year summary)
Net assets / equity¥2.6bnat 2020-10-20dStandaloneNet assets (5-year summary)
Cash and deposits¥138mat 2024-10-20StandaloneCash and deposits
Cash and deposits¥109mat 2023-10-20StandaloneCash and deposits
Cash & equivalents¥163mat 2020-10-20dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow¥46m2019-10-21 → 2020-10-20dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥43m2019-10-21 → 2020-10-20dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow−¥288m2019-10-21 → 2020-10-20dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥47.522023-10-21 → 2024-10-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥26.332022-10-21 → 2023-10-20StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥16.882021-10-21 → 2022-10-20dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥4.032020-10-21 → 2021-10-20dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥32.022019-10-21 → 2020-10-20dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥52023-10-21 → 2024-10-20StandaloneDividend paid per share (5-year summary)
Dividend per share¥52022-10-21 → 2023-10-20StandaloneDividend paid per share (5-year summary)
Dividend per share¥52021-10-21 → 2022-10-20dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52020-10-21 → 2021-10-20dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52019-10-21 → 2020-10-20dStandaloneDividend paid per share (5-year summary)
Net assets per share¥579.99at 2024-10-20StandaloneNet assets per share (5-year summary)
Net assets per share¥534.76at 2023-10-20StandaloneNet assets per share (5-year summary)
Net assets per share¥508.83at 2022-10-20dStandaloneNet assets per share (5-year summary)
Net assets per share¥472.69at 2021-10-20dStandaloneNet assets per share (5-year summary)
Net assets per share¥471.9at 2020-10-20dStandaloneNet assets per share (5-year summary)
Equity ratio54.1%at 2024-10-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.5%at 2023-10-20StandaloneEquity to asset ratio (5-year summary)
Equity ratio49.5%at 2022-10-20dStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.7%at 2021-10-20dStandaloneEquity to asset ratio (5-year summary)
Equity ratio48.9%at 2020-10-20dStandaloneEquity to asset ratio (5-year summary)
ROE8.2%2023-10-21 → 2024-10-20StandaloneRate of return on equity (5-year summary)
ROE4.9%2022-10-21 → 2023-10-20StandaloneRate of return on equity (5-year summary)
ROE3.4%2021-10-21 → 2022-10-20dStandaloneRate of return on equity (5-year summary)
ROE0.9%2020-10-21 → 2021-10-20dStandaloneRate of return on equity (5-year summary)
ROE7.0%2019-10-21 → 2020-10-20dStandaloneRate of return on equity (5-year summary)
Shares issued5,969,024at 2024-10-20StandaloneTotal number of issued shares (5-year summary)
Shares issued5,969,024at 2023-10-20StandaloneTotal number of issued shares (5-year summary)
Shares issued5,969,024at 2022-10-20dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,969,024at 2021-10-20dStandaloneTotal number of issued shares (5-year summary)
Shares issued5,969,024at 2020-10-20dStandaloneTotal number of issued shares (5-year summary)
Employees184at 2024-10-20StandaloneNumber of employees
Employees177at 2023-10-20StandaloneNumber of employees
Employees181at 2022-10-20dStandaloneNumber of employees
Employees181at 2021-10-20dStandaloneNumber of employees
Employees170at 2020-10-20dStandaloneNumber 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 · 50
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-10-21 → 2024-10-20¥14m
Reconciling Itemsreconcilingdepreciation2023-10-21 → 2024-10-20¥17m
Reconciling Itemsreconcilingsegment assetsat 2024-10-20¥1.3bn
Construction Consultantreportable segmentcapex2023-10-21 → 2024-10-20¥84m
Construction Consultantreportable segmentdepreciation2023-10-21 → 2024-10-20¥72m
Construction Consultantreportable segmentemployeesat 2024-10-20161 pure
Construction Consultantreportable segmentrevenue2023-10-21 → 2024-10-20¥3.0bn
Construction Consultantreportable segmentrevenue external2023-10-21 → 2024-10-20¥3.0bn
Construction Consultantreportable segmentsegment assetsat 2024-10-20¥2.2bn
Real Estate Rent And Otherreportable segmentcapex2023-10-21 → 2024-10-20¥3m
Real Estate Rent And Otherreportable segmentdepreciation2023-10-21 → 2024-10-20¥30m
Real Estate Rent And Otherreportable segmentrevenue2023-10-21 → 2024-10-20¥189m
Real Estate Rent And Otherreportable segmentrevenue external2023-10-21 → 2024-10-20¥189m
Real Estate Rent And Otherreportable segmentsegment assetsat 2024-10-20¥2.5bn
Web Solution Businessreportable segmentcapex2023-10-21 → 2024-10-20¥4m
Web Solution Businessreportable segmentdepreciation2023-10-21 → 2024-10-20¥3m
Web Solution Businessreportable segmentemployeesat 2024-10-209 pure
Web Solution Businessreportable segmentrevenue2023-10-21 → 2024-10-20¥124m
Web Solution Businessreportable segmentrevenue external2023-10-21 → 2024-10-20¥124m
Web Solution Businessreportable segmentsegment assetsat 2024-10-20¥63m
—segment totalcapex2023-10-21 → 2024-10-20¥91m
—segment totaldepreciation2023-10-21 → 2024-10-20¥105m
—segment totalrevenue2023-10-21 → 2024-10-20¥3.3bn
—segment totalrevenue external2023-10-21 → 2024-10-20¥3.3bn
—segment totalsegment assetsat 2024-10-20¥4.7bn
Reconciling Itemsreconcilingcapex2022-10-21 → 2023-10-20¥21m
Reconciling Itemsreconcilingdepreciation2022-10-21 → 2023-10-20¥16m
Reconciling Itemsreconcilingsegment assetsat 2023-10-20¥1.5bn
Construction Consultantreportable segmentcapex2022-10-21 → 2023-10-20¥162m
Construction Consultantreportable segmentdepreciation2022-10-21 → 2023-10-20¥62m
Construction Consultantreportable segmentrevenue2022-10-21 → 2023-10-20¥2.6bn
Construction Consultantreportable segmentrevenue external2022-10-21 → 2023-10-20¥2.6bn
Construction Consultantreportable segmentsegment assetsat 2023-10-20¥2.0bn
Real Estate Rent And Otherreportable segmentcapex2022-10-21 → 2023-10-20¥1m
Real Estate Rent And Otherreportable segmentdepreciation2022-10-21 → 2023-10-20¥30m
Real Estate Rent And Otherreportable segmentrevenue2022-10-21 → 2023-10-20¥185m
Real Estate Rent And Otherreportable segmentrevenue external2022-10-21 → 2023-10-20¥185m
Real Estate Rent And Otherreportable segmentsegment assetsat 2023-10-20¥2.5bn
Web Solution Businessreportable segmentcapex2022-10-21 → 2023-10-20¥526,000
Web Solution Businessreportable segmentdepreciation2022-10-21 → 2023-10-20¥2m
Web Solution Businessreportable segmentrevenue2022-10-21 → 2023-10-20¥100m
Web Solution Businessreportable segmentrevenue external2022-10-21 → 2023-10-20¥100m
Web Solution Businessreportable segmentsegment assetsat 2023-10-20¥30m
—segment totalcapex2022-10-21 → 2023-10-20¥163m
—segment totaldepreciation2022-10-21 → 2023-10-20¥93m
—segment totalrevenue2022-10-21 → 2023-10-20¥2.9bn
—segment totalrevenue external2022-10-21 → 2023-10-20¥2.9bn
—segment totalsegment assetsat 2023-10-20¥4.5bn
Construction Consultantreportable segmentemployeesat 2024-10-20154 pure
Web Solution Businessreportable segmentemployeesat 2024-10-209 pure

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

All source rows · 1,536
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)有限責任監査法人 トーマツ
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)齋  藤  康  宏
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)石  橋  智  己
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)一定の期間にわたり履行義務を充足し収益認識する業務における業務原価総額の見積りの合理性
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)(連結財務諸表作成のための基本となる重要な事項)「4. 会計方針に関する事項(6)重要な収益及び費用の計上基準」
Reference2 kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)(重要な会計上の見積り)建設コンサルタント事業の請負業務に係る実行予算の見積り
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Fee related information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)有限責任監査法人 トーマツ
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)齋  藤  康  宏
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)石  橋  智  己
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)一定の期間にわたり履行義務を充足し収益認識する業務における業務原価総額の見積りの合理性
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)(重要な会計方針)「7.収益及び費用の計上基準」
Reference2 kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)(重要な会計上の見積り)建設コンサルタント事業の請負業務に係る実行予算の見積り
Other information non consolidated (text)FilingDateInstantText · Plus
Fee related information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration-JPY
Net sales (5-year summary)Prior3YearDuration2630420000JPY
Net sales (5-year summary)Prior2YearDuration2797805000JPY
Net sales (5-year summary)Prior1YearDuration2881579000JPY
Net sales (5-year summary)CurrentYearDuration3342957000JPY
Ordinary income loss (5-year summary)Prior4YearDuration-JPY
Ordinary income loss (5-year summary)Prior3YearDuration36689000JPY
Ordinary income loss (5-year summary)Prior2YearDuration137884000JPY
Ordinary income loss (5-year summary)Prior1YearDuration185484000JPY
Ordinary income loss (5-year summary)CurrentYearDuration393318000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration-JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration31128000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration90580000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration173343000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration279542000JPY
Comprehensive income (5-year summary)Prior4YearDuration-JPY
Comprehensive income (5-year summary)Prior3YearDuration40994000JPY
Comprehensive income (5-year summary)Prior2YearDuration89707000JPY
Comprehensive income (5-year summary)Prior1YearDuration199110000JPY
Comprehensive income (5-year summary)CurrentYearDuration294761000JPY
Net assets (5-year summary)Prior4YearInstant-JPY
Net assets (5-year summary)Prior3YearInstant2655840000JPY
Net assets (5-year summary)Prior2YearInstant2855784000JPY
Net assets (5-year summary)Prior1YearInstant3026892000JPY

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 2023-10-20pass
balance sheet identityconsolidated 2024-10-20pass rounding
balance sheet identitynon_consolidated 2023-10-20pass rounding
balance sheet identitynon_consolidated 2024-10-20pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-10-20pass
statement vs summary · net assetsconsolidated 2023-10-20pass
statement vs summary · net assetsconsolidated 2024-10-20pass
statement vs summary · net assetsnon_consolidated 2022-10-20pass
statement vs summary · net assetsnon_consolidated 2023-10-20pass
statement vs summary · net assetsnon_consolidated 2024-10-20pass
statement vs summary · net income attributable to parentconsolidated 2022-10-21/2023-10-20pass
statement vs summary · net income attributable to parentconsolidated 2023-10-21/2024-10-20pass
statement vs summary · operating cash flowconsolidated 2022-10-21/2023-10-20pass
statement vs summary · operating cash flowconsolidated 2023-10-21/2024-10-20pass
statement vs summary · revenueconsolidated 2022-10-21/2023-10-20pass
statement vs summary · revenueconsolidated 2023-10-21/2024-10-20pass
statement vs summary · revenuenon_consolidated 2022-10-21/2023-10-20pass
statement vs summary · revenuenon_consolidated 2023-10-21/2024-10-20pass
statement vs summary · total assetsconsolidated 2023-10-20pass
statement vs summary · total assetsconsolidated 2024-10-20pass
statement vs summary · total assetsnon_consolidated 2023-10-20pass
statement vs summary · total assetsnon_consolidated 2024-10-20pass