Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-25

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 133

Metric	Value	Period	Scope	Source row
Revenue	¥3.0bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥2.7bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥2.6bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥2.3bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥302m	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	¥269m	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	¥294m	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥252m	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	¥235m	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥164m	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥416m	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Profit before tax	¥190m	2023-01-01 → 2023-12-31	Cons.	Income before income taxes
Net income (owners)	¥302m	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥137m	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥143m	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥123m	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥303m	2024-01-01 → 2024-12-31	Cons.	Profit loss
Net income	¥150m	2023-01-01 → 2023-12-31	Cons.	Profit loss
Total assets	¥2.3bn	at 2024-12-31	Cons.	Assets
Total assets	¥2.2bn	at 2023-12-31	Cons.	Assets
Total assets	¥2.4bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥2.4bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥710m	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥823m	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥1.6bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥1.4bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥1.3bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥1.2bn	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥1.3bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥1.1bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥1.3bn	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.1bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.3bn	at 2022-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.7bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥375m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥124m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥132m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥219m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	¥218m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥66m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥315m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	¥149m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥443m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥315m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥179m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥195m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥100.25	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥46.43	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥49.41	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥43.97	2021-01-01 → 2021-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥500.8	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥444.62	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥411.16	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥400.78	at 2021-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	65.8%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	60.0%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	50.9%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	48.3%	at 2021-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	21.3%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	10.8%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	12.1%	2022-01-01 → 2022-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	10.8%	2021-01-01 → 2021-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	231	at 2024-12-31	Cons.	Number of employees
Employees	221	at 2023-12-31	Cons.	Number of employees
Employees	231	at 2022-12-31^d	Cons.	Number of employees
Employees	211	at 2021-12-31^d	Cons.	Number of employees
Revenue	¥2.5bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥2.3bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥2.2bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥2.0bn	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥1.9bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥271m	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	¥293m	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	¥255m	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥276m	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	¥232m	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥135m	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	−¥134m	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥377m	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	¥229m	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	¥268m	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	¥196m	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	¥115m	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥249m	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	−¥50m	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥2.1bn	at 2024-12-31	Standalone	Assets
Total assets	¥2.1bn	at 2023-12-31	Standalone	Assets
Total assets	¥2.2bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥2.3bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥2.1bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥648m	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥788m	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥1.4bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥1.3bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥1.2bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥1.1bn	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥947m	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.1bn	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥971m	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥89.19	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥66.65	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥39.63	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥89.35	2021-01-01 → 2021-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥-17.92	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥45	2024-01-01 → 2024-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥41	2023-01-01 → 2023-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥39	2022-01-01 → 2022-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥39	2021-01-01 → 2021-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥43	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥481.32	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥438.87	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥392.89	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥388.65	at 2021-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥340.72	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	68.9%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	62.4%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	51.9%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	49.0%	at 2021-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	44.3%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	19.5%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	15.9%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	10.1%	2022-01-01 → 2022-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	24.1%	2021-01-01 → 2021-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	3,048,100	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	3,048,100	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	3,048,100	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	3,048,100	at 2021-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	3,048,100	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	140	at 2024-12-31	Standalone	Number of employees
Employees	136	at 2023-12-31	Standalone	Number of employees
Employees	125	at 2022-12-31^d	Standalone	Number of employees
Employees	111	at 2021-12-31^d	Standalone	Number of employees
Employees	125	at 2020-12-31^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 · 1,316

Item	Context	Value	Unit
Current assets	CurrentYearInstant_NonConsolidatedMember	1451724000	JPY
Buildings net	Prior1YearInstant_NonConsolidatedMember	154034000	JPY
Buildings net	CurrentYearInstant_NonConsolidatedMember	138340000	JPY
Tools furniture and fixtures net	Prior1YearInstant_NonConsolidatedMember	29773000	JPY
Tools furniture and fixtures net	CurrentYearInstant_NonConsolidatedMember	24711000	JPY
Property plant and equipment	Prior1YearInstant_NonConsolidatedMember	183807000	JPY
Property plant and equipment	CurrentYearInstant_NonConsolidatedMember	163051000	JPY
Software	Prior1YearInstant_NonConsolidatedMember	1253000	JPY
Software	CurrentYearInstant_NonConsolidatedMember	698000	JPY
Intangible assets	Prior1YearInstant_NonConsolidatedMember	1253000	JPY
Intangible assets	CurrentYearInstant_NonConsolidatedMember	698000	JPY
Investment securities	Prior1YearInstant_NonConsolidatedMember	270380000	JPY
Investment securities	CurrentYearInstant_NonConsolidatedMember	127606000	JPY
Stocks of subsidiaries and affiliates	Prior1YearInstant_NonConsolidatedMember	60743000	JPY
Stocks of subsidiaries and affiliates	CurrentYearInstant_NonConsolidatedMember	60743000	JPY
Long term loans receivable from subsidiaries and affiliates	Prior1YearInstant_NonConsolidatedMember	130000000	JPY
Long term loans receivable from subsidiaries and affiliates	CurrentYearInstant_NonConsolidatedMember	155000000	JPY
Lease and guarantee deposits	Prior1YearInstant_NonConsolidatedMember	153113000	JPY
Lease and guarantee deposits	CurrentYearInstant_NonConsolidatedMember	135990000	JPY
Deferred tax assets	Prior1YearInstant_NonConsolidatedMember	10219000	JPY
Deferred tax assets	CurrentYearInstant_NonConsolidatedMember	30912000	JPY
Long term prepaid expenses	Prior1YearInstant_NonConsolidatedMember	1824000	JPY
Long term prepaid expenses	CurrentYearInstant_NonConsolidatedMember	9706000	JPY
Other ioa	Prior1YearInstant_NonConsolidatedMember	3909000	JPY
Other ioa	CurrentYearInstant_NonConsolidatedMember	3909000	JPY
Allowance for doubtful accounts ioa by group	Prior1YearInstant_NonConsolidatedMember	-34257000	JPY
Allowance for doubtful accounts ioa by group	CurrentYearInstant_NonConsolidatedMember	-45243000	JPY
Investments and other assets	Prior1YearInstant_NonConsolidatedMember	595933000	JPY
Investments and other assets	CurrentYearInstant_NonConsolidatedMember	478626000	JPY
Noncurrent assets	Prior1YearInstant_NonConsolidatedMember	780994000	JPY
Noncurrent assets	CurrentYearInstant_NonConsolidatedMember	642375000	JPY
Assets	Prior1YearInstant_NonConsolidatedMember	2105693000	JPY
Assets	CurrentYearInstant_NonConsolidatedMember	2094100000	JPY
Current portion of long term loans payable	Prior1YearInstant_NonConsolidatedMember	311145000	JPY
Current portion of long term loans payable	CurrentYearInstant_NonConsolidatedMember	222856000	JPY
Accrued expenses	Prior1YearInstant_NonConsolidatedMember	3195000	JPY
Accrued expenses	CurrentYearInstant_NonConsolidatedMember	3467000	JPY
Accounts payable other	Prior1YearInstant_NonConsolidatedMember	196897000	JPY
Accounts payable other	CurrentYearInstant_NonConsolidatedMember	164689000	JPY
Income taxes payable	Prior1YearInstant_NonConsolidatedMember	－	JPY
Income taxes payable	CurrentYearInstant_NonConsolidatedMember	123373000	JPY
Deposits received	Prior1YearInstant_NonConsolidatedMember	8284000	JPY
Deposits received	CurrentYearInstant_NonConsolidatedMember	5913000	JPY
Contract liabilities	Prior1YearInstant_NonConsolidatedMember	22698000	JPY
Contract liabilities	CurrentYearInstant_NonConsolidatedMember	8250000	JPY
Other cl	Prior1YearInstant_NonConsolidatedMember	18999000	JPY
Other cl	CurrentYearInstant_NonConsolidatedMember	65570000	JPY
Current liabilities	Prior1YearInstant_NonConsolidatedMember	561218000	JPY
Current liabilities	CurrentYearInstant_NonConsolidatedMember	594121000	JPY
Long term loans payable	Prior1YearInstant_NonConsolidatedMember	227062000	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 2023-12-31	pass
balance sheet identity	consolidated 2024-12-31	pass rounding
balance sheet identity	non_consolidated 2023-12-31	pass rounding
balance sheet identity	non_consolidated 2024-12-31	pass
dei present		pass
period resolution		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	consolidated 2024-12-31	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 assets	non_consolidated 2024-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · operating cash flow	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · operating cash flow	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · revenue	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · revenue	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · revenue	non_consolidated 2023-01-01/2023-12-31	pass
statement vs summary · revenue	non_consolidated 2024-01-01/2024-12-31	pass
statement vs summary · total assets	consolidated 2023-12-31	pass
statement vs summary · total assets	consolidated 2024-12-31	pass
statement vs summary · total assets	non_consolidated 2023-12-31	pass
statement vs summary · total assets	non_consolidated 2024-12-31	pass