Annual report
5721.TEDINET S100R9L4
Period2022-04-01 → 2023-03-31
Filed2023-06-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 116
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥1.4bn | 2022-04-01 → 2023-03-31 | Cons. | Net sales |
| Revenue | ¥1.2bn | 2021-04-01 → 2022-03-31 | Cons. | Net sales |
| Revenue | ¥1.1bn | 2020-04-01 → 2021-03-31d | Cons. | Net sales (5-year summary) |
| Operating income | −¥117m | 2022-04-01 → 2023-03-31 | Cons. | Operating income |
| Operating income | −¥260m | 2021-04-01 → 2022-03-31 | Cons. | Operating income |
| Ordinary income | −¥93m | 2022-04-01 → 2023-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥231m | 2021-04-01 → 2022-03-31 | Cons. | Ordinary income |
| Ordinary income | −¥173m | 2020-04-01 → 2021-03-31d | Cons. | Ordinary income loss (5-year summary) |
| Profit before tax | −¥97m | 2022-04-01 → 2023-03-31 | Cons. | Income before income taxes |
| Profit before tax | −¥323m | 2021-04-01 → 2022-03-31 | Cons. | Income before income taxes |
| Net income (owners) | −¥106m | 2022-04-01 → 2023-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥329m | 2021-04-01 → 2022-03-31 | Cons. | Profit loss attributable to owners of parent |
| Net income (owners) | −¥270m | 2020-04-01 → 2021-03-31d | Cons. | Profit loss attributable to owners of parent (5-year summary) |
| Net income | −¥106m | 2022-04-01 → 2023-03-31 | Cons. | Profit loss |
| Net income | −¥329m | 2021-04-01 → 2022-03-31 | Cons. | Profit loss |
| Total assets | ¥2.9bn | at 2023-03-31 | Cons. | Assets |
| Total assets | ¥2.9bn | at 2022-03-31 | Cons. | Assets |
| Total assets | ¥2.0bn | at 2021-03-31d | Cons. | Total assets (5-year summary) |
| Total liabilities | ¥317m | at 2023-03-31 | Cons. | Liabilities |
| Total liabilities | ¥250m | at 2022-03-31 | Cons. | Liabilities |
| Net assets / equity | ¥2.6bn | at 2023-03-31 | Cons. | Net assets |
| Net assets / equity | ¥2.7bn | at 2022-03-31 | Cons. | Net assets |
| Net assets / equity | ¥1.8bn | at 2021-03-31d | Cons. | Net assets |
| Cash and deposits | ¥1.3bn | at 2023-03-31 | Cons. | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2022-03-31 | Cons. | Cash and deposits |
| Cash & equivalents | ¥1.3bn | at 2023-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥1.7bn | at 2022-03-31 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥791m | at 2021-03-31d | Cons. | Cash and cash equivalents |
| Operating cash flow | −¥142m | 2022-04-01 → 2023-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥215m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in operating activities |
| Operating cash flow | −¥76m | 2020-04-01 → 2021-03-31d | Cons. | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥289m | 2022-04-01 → 2023-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥77m | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in investment activities |
| Investing cash flow | −¥44m | 2020-04-01 → 2021-03-31d | Cons. | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥10,000 | 2022-04-01 → 2023-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥1.2bn | 2021-04-01 → 2022-03-31 | Cons. | Net cash provided by used in financing activities |
| Financing cash flow | ¥3m | 2020-04-01 → 2021-03-31d | Cons. | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-0.75 | 2022-04-01 → 2023-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-2.74 | 2021-04-01 → 2022-03-31 | Cons. | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-2.68 | 2020-04-01 → 2021-03-31d | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥18.58 | at 2023-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥19 | at 2022-03-31 | Cons. | Net assets per share (5-year summary) |
| Net assets per share | ¥17.85 | at 2021-03-31d | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 89.3% | at 2023-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 91.5% | at 2022-03-31 | Cons. | Equity to asset ratio (5-year summary) |
| Equity ratio | 89.1% | at 2021-03-31d | Cons. | Equity to asset ratio (5-year summary) |
| Employees | 25 | at 2023-03-31 | Cons. | Number of employees |
| Employees | 26 | at 2022-03-31 | Cons. | Number of employees |
| Employees | 28 | at 2021-03-31d | Cons. | Number of employees |
| Revenue | ¥807m | 2022-04-01 → 2023-03-31 | Standalone | Net sales |
| Revenue | ¥865m | 2021-04-01 → 2022-03-31 | Standalone | Net sales |
| Revenue | ¥714m | 2020-04-01 → 2021-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥588m | 2019-04-01 → 2020-03-31d | Standalone | Net sales (5-year summary) |
| Revenue | ¥1.1bn | 2018-04-01 → 2019-03-31d | Standalone | Net sales (5-year summary) |
| Operating income | −¥130m | 2022-04-01 → 2023-03-31 | Standalone | Operating income |
| Operating income | −¥245m | 2021-04-01 → 2022-03-31 | Standalone | Operating income |
| Ordinary income | −¥111m | 2022-04-01 → 2023-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥220m | 2021-04-01 → 2022-03-31 | Standalone | Ordinary income |
| Ordinary income | −¥140m | 2020-04-01 → 2021-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥293m | 2019-04-01 → 2020-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | −¥118m | 2018-04-01 → 2019-03-31d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | −¥114m | 2022-04-01 → 2023-03-31 | Standalone | Income before income taxes |
| Profit before tax | −¥316m | 2021-04-01 → 2022-03-31 | Standalone | Income before income taxes |
| Net income | −¥120m | 2022-04-01 → 2023-03-31 | Standalone | Profit loss |
| Net income | −¥321m | 2021-04-01 → 2022-03-31 | Standalone | Profit loss |
| Net income | −¥270m | 2020-04-01 → 2021-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | ¥118m | 2019-04-01 → 2020-03-31d | Standalone | Net income loss (5-year summary) |
| Net income | −¥145m | 2018-04-01 → 2019-03-31d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥2.8bn | at 2023-03-31 | Standalone | Assets |
| Total assets | ¥2.8bn | at 2022-03-31 | Standalone | Assets |
| Total assets | ¥1.9bn | at 2021-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.2bn | at 2020-03-31d | Standalone | Total assets (5-year summary) |
| Total assets | ¥2.6bn | at 2019-03-31d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥153m | at 2023-03-31 | Standalone | Liabilities |
| Total liabilities | ¥149m | at 2022-03-31 | Standalone | Liabilities |
| Net assets / equity | ¥2.6bn | at 2023-03-31 | Standalone | Net assets |
| Net assets / equity | ¥2.7bn | at 2022-03-31 | Standalone | Net assets |
| Net assets / equity | ¥1.8bn | at 2021-03-31d | Standalone | Net assets |
| Net assets / equity | ¥2.1bn | at 2020-03-31d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥2.4bn | at 2019-03-31d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.2bn | at 2023-03-31 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.7bn | at 2022-03-31 | Standalone | Cash and deposits |
| Cash & equivalents | ¥908m | at 2020-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥396m | at 2019-03-31d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | −¥130m | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | −¥319m | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | ¥641m | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥51m | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥63,000 | 2019-04-01 → 2020-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥266,000 | 2018-04-01 → 2019-03-31d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥-0.85 | 2022-04-01 → 2023-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-2.68 | 2021-04-01 → 2022-03-31 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-2.68 | 2020-04-01 → 2021-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥1.17 | 2019-04-01 → 2020-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-1.44 | 2018-04-01 → 2019-03-31d | Standalone | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥18.53 | at 2023-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥19.05 | at 2022-03-31 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥17.85 | at 2021-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥20.53 | at 2020-03-31d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥24.17 | at 2019-03-31d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 94.5% | at 2023-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 94.8% | at 2022-03-31 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 92.7% | at 2021-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 93.2% | at 2020-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 93.1% | at 2019-03-31d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 5.2% | 2019-04-01 → 2020-03-31d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 141,593,749 | at 2023-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 141,593,749 | at 2022-03-31 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 100,593,749 | at 2021-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 100,593,749 | at 2020-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 100,593,749 | at 2019-03-31d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 14 | at 2023-03-31 | Standalone | Number of employees |
| Employees | 14 | at 2022-03-31 | Standalone | Number of employees |
| Employees | 17 | at 2021-03-31d | Standalone | Number of employees |
| Employees | 15 | at 2020-03-31d | Standalone | Number of employees |
| Employees | 29 | at 2019-03-31d | 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 · 62
| Segment | Item | Period | Value |
|---|---|---|---|
| Educationreportable segment | depreciation | 2022-04-01 → 2023-03-31 | ¥310,000 |
| Educationreportable segment | employees | at 2023-03-31 | 1 pure |
| Educationreportable segment | segment assets | at 2023-03-31 | ¥26m |
| Educationreportable segment | segment profit | 2022-04-01 → 2023-03-31 | −¥20m |
| Nickelreportable segment | employees | at 2023-03-31 | 5 pure |
| Nickelreportable segment | revenue | 2022-04-01 → 2023-03-31 | ¥796m |
| Nickelreportable segment | revenue external | 2022-04-01 → 2023-03-31 | ¥796m |
| Nickelreportable segment | segment assets | at 2023-03-31 | ¥514m |
| Nickelreportable segment | segment profit | 2022-04-01 → 2023-03-31 | ¥135m |
| Real Estatereportable segment | employees | at 2023-03-31 | 2 pure |
| Real Estatereportable segment | revenue | 2022-04-01 → 2023-03-31 | ¥11m |
| Real Estatereportable segment | revenue external | 2022-04-01 → 2023-03-31 | ¥11m |
| Real Estatereportable segment | segment assets | at 2023-03-31 | ¥415m |
| Real Estatereportable segment | segment profit | 2022-04-01 → 2023-03-31 | −¥18m |
| Reform Relatedreportable segment | capex | 2022-04-01 → 2023-03-31 | ¥373,000 |
| Reform Relatedreportable segment | depreciation | 2022-04-01 → 2023-03-31 | ¥31,000 |
| Reform Relatedreportable segment | employees | at 2023-03-31 | 11 pure |
| Reform Relatedreportable segment | revenue | 2022-04-01 → 2023-03-31 | ¥554m |
| Reform Relatedreportable segment | revenue external | 2022-04-01 → 2023-03-31 | ¥554m |
| Reform Relatedreportable segment | segment assets | at 2023-03-31 | ¥220m |
| Reform Relatedreportable segment | segment profit | 2022-04-01 → 2023-03-31 | ¥13m |
| Supermarket Relatedreportable segment | segment profit | 2022-04-01 → 2023-03-31 | −¥7m |
| —segment total | capex | 2022-04-01 → 2023-03-31 | ¥373,000 |
| —segment total | depreciation | 2022-04-01 → 2023-03-31 | ¥341,000 |
| —segment total | revenue | 2022-04-01 → 2023-03-31 | ¥1.4bn |
| —segment total | revenue external | 2022-04-01 → 2023-03-31 | ¥1.4bn |
| —segment total | segment assets | at 2023-03-31 | ¥1.2bn |
| —segment total | segment profit | 2022-04-01 → 2023-03-31 | ¥103m |
| Educationreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥660,000 |
| Educationreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥22,000 |
| Educationreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥2m |
| Educationreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥2m |
| Educationreportable segment | segment assets | at 2022-03-31 | ¥25m |
| Educationreportable segment | segment profit | 2021-04-01 → 2022-03-31 | −¥24m |
| Nickelreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥745m |
| Nickelreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥745m |
| Nickelreportable segment | segment assets | at 2022-03-31 | ¥408m |
| Nickelreportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥165m |
| Real Estatereportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥52m |
| Real Estatereportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥52m |
| Real Estatereportable segment | segment assets | at 2022-03-31 | ¥427m |
| Real Estatereportable segment | segment profit | 2021-04-01 → 2022-03-31 | ¥7m |
| Reform Relatedreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥62,000 |
| Reform Relatedreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥290m |
| Reform Relatedreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥290m |
| Reform Relatedreportable segment | segment assets | at 2022-03-31 | ¥94m |
| Reform Relatedreportable segment | segment profit | 2021-04-01 → 2022-03-31 | −¥15m |
| Supermarket Relatedreportable segment | capex | 2021-04-01 → 2022-03-31 | ¥239m |
| Supermarket Relatedreportable segment | depreciation | 2021-04-01 → 2022-03-31 | ¥10m |
| Supermarket Relatedreportable segment | revenue | 2021-04-01 → 2022-03-31 | ¥67m |
| Supermarket Relatedreportable segment | revenue external | 2021-04-01 → 2022-03-31 | ¥67m |
| Supermarket Relatedreportable segment | segment assets | at 2022-03-31 | ¥149m |
| Supermarket Relatedreportable segment | segment profit | 2021-04-01 → 2022-03-31 | −¥108m |
| —segment total | capex | 2021-04-01 → 2022-03-31 | ¥239m |
| —segment total | depreciation | 2021-04-01 → 2022-03-31 | ¥10m |
| —segment total | revenue | 2021-04-01 → 2022-03-31 | ¥1.2bn |
| —segment total | revenue external | 2021-04-01 → 2022-03-31 | ¥1.2bn |
| —segment total | segment assets | at 2022-03-31 | ¥1.1bn |
| —segment total | segment profit | 2021-04-01 → 2022-03-31 | ¥24m |
| Educationreportable segment | employees | at 2023-03-31 | 1 pure |
| Nickelreportable segment | employees | at 2023-03-31 | 5 pure |
| Real Estatereportable segment | employees | at 2023-03-31 | 2 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,474
| Item | Context | Value | Unit |
|---|---|---|---|
| Liabilities and net assets | CurrentYearInstant | 2947570000 | JPY |
| Net sales | Prior1YearDuration | 1155682000 | JPY |
| Net sales | CurrentYearDuration | 1360625000 | JPY |
| Cost of sales | Prior1YearDuration | 906950000 | JPY |
| Cost of sales | CurrentYearDuration | 1130760000 | JPY |
| Gross profit | Prior1YearDuration | 248731000 | JPY |
| Gross profit | CurrentYearDuration | 229864000 | JPY |
| Freightage and packing expenses sga | Prior1YearDuration | 12770000 | JPY |
| Freightage and packing expenses sga | CurrentYearDuration | 9978000 | JPY |
| Provision of allowance for doubtful accounts sga | Prior1YearDuration | 18134000 | JPY |
| Provision of allowance for doubtful accounts sga | CurrentYearDuration | － | JPY |
| Directors compensations sga | Prior1YearDuration | 54720000 | JPY |
| Directors compensations sga | CurrentYearDuration | 60240000 | JPY |
| Salaries and allowances sga | Prior1YearDuration | 81328000 | JPY |
| Salaries and allowances sga | CurrentYearDuration | 57911000 | JPY |
| Bonuses sga | Prior1YearDuration | 3721000 | JPY |
| Bonuses sga | CurrentYearDuration | 3789000 | JPY |
| Provision for bonuses sga | Prior1YearDuration | 1961000 | JPY |
| Provision for bonuses sga | CurrentYearDuration | 2158000 | JPY |
| Retirement benefit expenses sga | Prior1YearDuration | 1787000 | JPY |
| Retirement benefit expenses sga | CurrentYearDuration | 1822000 | JPY |
| Provision for directors retirement benefits sga | Prior1YearDuration | 2870000 | JPY |
| Provision for directors retirement benefits sga | CurrentYearDuration | 2870000 | JPY |
| Taxes and dues sga | Prior1YearDuration | 85354000 | JPY |
| Taxes and dues sga | CurrentYearDuration | 15079000 | JPY |
| Depreciation sga | Prior1YearDuration | 11873000 | JPY |
| Depreciation sga | CurrentYearDuration | 1535000 | JPY |
| Other sga | Prior1YearDuration | 234194000 | JPY |
| Other sga | CurrentYearDuration | 191703000 | JPY |
| Selling general and administrative expenses | Prior1YearDuration | 508716000 | JPY |
| Selling general and administrative expenses | CurrentYearDuration | 347087000 | JPY |
| Operating income | Prior1YearDuration | -259984000 | JPY |
| Operating income | CurrentYearDuration | -117222000 | JPY |
| Interest income noi | Prior1YearDuration | 1000 | JPY |
| Interest income noi | CurrentYearDuration | 0 | JPY |
| Dividends income noi | Prior1YearDuration | 7326000 | JPY |
| Dividends income noi | CurrentYearDuration | 14257000 | JPY |
| Gain on sales of securities noi | Prior1YearDuration | 9717000 | JPY |
| Gain on sales of securities noi | CurrentYearDuration | － | JPY |
| Gain on valuation of securities noi | Prior1YearDuration | 3272000 | JPY |
| Gain on valuation of securities noi | CurrentYearDuration | 660000 | JPY |
| Rent income noi | Prior1YearDuration | 5953000 | JPY |
| Rent income noi | CurrentYearDuration | 40000 | JPY |
| Gain on sales of goods noi | Prior1YearDuration | － | JPY |
| Gain on sales of goods noi | CurrentYearDuration | 1064000 | JPY |
| Gain on disposal of noncurrent assets noi | Prior1YearDuration | － | JPY |
| Gain on disposal of noncurrent assets noi | CurrentYearDuration | 2345000 | JPY |
| Reversal of allowance for doubtful accounts noi | Prior1YearDuration | － | JPY |
| Reversal of allowance for doubtful accounts noi | CurrentYearDuration | 10000 | JPY |
| Other noi | Prior1YearDuration | 5708000 | 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 rounding |
| balance sheet identity | pass rounding |
| balance sheet identity | pass rounding |
| 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 |