Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 153
MetricValuePeriodScopeSource row
Revenue¥6.2bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥4.4bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥2.3bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥3.0bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥2.9bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income¥717m2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥236m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥730m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥244m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥2m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥93m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥142m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥727m2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥254m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥500m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥179m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥271,0002020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥63m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥95m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥500m2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥179m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥3.9bnat 2022-12-31Cons.Assets
Total assets¥3.8bnat 2021-12-31Cons.Assets
Total assets¥2.6bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥2.6bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥2.3bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.3bnat 2022-12-31Cons.Liabilities
Total liabilities¥2.7bnat 2021-12-31Cons.Liabilities
Net assets / equity¥1.6bnat 2022-12-31Cons.Net assets
Net assets / equity¥1.1bnat 2021-12-31Cons.Net assets
Net assets / equity¥867mat 2020-12-31dCons.Net assets
Net assets / equity¥877mat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥820mat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.4bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥1.8bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥2.3bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.6bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥883mat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥920m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥245m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥405m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥38m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥227m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥63m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥17m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥85m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥85m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥310m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥353m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥115m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥316m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥146m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥198.52022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥712021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-0.112020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥25.252019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥38.632018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥198.422022-01-01 → 2022-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥70.962021-01-01 → 2021-12-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥24.812019-01-01 → 2019-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥38.012018-01-01 → 2018-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥624.46at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥419.16at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥334.16at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥343at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥323.34at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio40.0%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio27.8%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio31.8%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio32.2%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio35.1%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE38.0%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE18.9%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE7.6%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE12.5%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees234at 2022-12-31Cons.Number of employees
Employees251at 2021-12-31Cons.Number of employees
Employees279at 2020-12-31dCons.Number of employees
Employees299at 2019-12-31dCons.Number of employees
Employees290at 2018-12-31dCons.Number of employees
Revenue¥6.2bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥4.3bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥2.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.8bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥690m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥211m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥700m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥219m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income−¥15m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥103m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥113m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥698m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥228m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥477m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥154m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income−¥13m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥79m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥74m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.6bnat 2022-12-31StandaloneAssets
Total assets¥3.5bnat 2021-12-31StandaloneAssets
Total assets¥2.4bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.0bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2022-12-31StandaloneLiabilities
Total liabilities¥2.7bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2022-12-31StandaloneNet assets
Net assets / equity¥803mat 2021-12-31StandaloneNet assets
Net assets / equity¥648mat 2020-12-31dStandaloneNet assets
Net assets / equity¥662mat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥589mat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.0bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥1.5bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥189.492022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥61.312021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.112020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥31.842019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥29.92018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥189.422022-01-01 → 2022-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥61.272021-01-01 → 2021-12-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥31.282019-01-01 → 2019-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥29.422018-01-01 → 2018-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥182022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥52019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥52018-01-01 → 2018-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥488.31at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥308.82at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥247.56at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥256.85at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥229.65at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio34.1%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio22.1%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio26.3%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio27.8%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE47.5%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE22.0%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE13.1%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE13.8%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,519,600at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,487,600at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,473,200at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees169at 2022-12-31StandaloneNumber of employees
Employees179at 2021-12-31StandaloneNumber of employees
Employees197at 2020-12-31dStandaloneNumber of employees
Employees205at 2019-12-31dStandaloneNumber of employees
Employees188at 2018-12-31dStandaloneNumber 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2022-01-01 → 2022-12-31¥19m
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥6m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥2.1bn
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥390m
Life Assitance Departmentreportable segmentcapex2022-01-01 → 2022-12-31¥26m
Life Assitance Departmentreportable segmentdepreciation2022-01-01 → 2022-12-31¥10m
Life Assitance Departmentreportable segmentemployeesat 2022-12-3145 pure
Life Assitance Departmentreportable segmentrevenue2022-01-01 → 2022-12-31¥420m
Life Assitance Departmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥420m
Life Assitance Departmentreportable segmentsegment assetsat 2022-12-31¥33m
Life Assitance Departmentreportable segmentsegment profit2022-01-01 → 2022-12-31¥160m
Medical Assistance Departmentreportable segmentcapex2022-01-01 → 2022-12-31¥7m
Medical Assistance Departmentreportable segmentdepreciation2022-01-01 → 2022-12-31¥39m
Medical Assistance Departmentreportable segmentemployeesat 2022-12-31165 pure
Medical Assistance Departmentreportable segmentrevenue2022-01-01 → 2022-12-31¥5.8bn
Medical Assistance Departmentreportable segmentrevenue external2022-01-01 → 2022-12-31¥5.8bn
Medical Assistance Departmentreportable segmentsegment assetsat 2022-12-31¥1.8bn
Medical Assistance Departmentreportable segmentsegment profit2022-01-01 → 2022-12-31¥946m
—segment totalcapex2022-01-01 → 2022-12-31¥33m
—segment totaldepreciation2022-01-01 → 2022-12-31¥49m
—segment totalrevenue2022-01-01 → 2022-12-31¥6.2bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥6.2bn
—segment totalsegment assetsat 2022-12-31¥1.9bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥1.1bn
Reconciling Itemsreconcilingcapex2021-01-01 → 2021-12-31¥18m
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31¥5m
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥1.6bn
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥326m
Life Assitance Departmentreportable segmentcapex2021-01-01 → 2021-12-31¥11m
Life Assitance Departmentreportable segmentdepreciation2021-01-01 → 2021-12-31¥15m
Life Assitance Departmentreportable segmentrevenue2021-01-01 → 2021-12-31¥516m
Life Assitance Departmentreportable segmentrevenue external2021-01-01 → 2021-12-31¥516m
Life Assitance Departmentreportable segmentsegment assetsat 2021-12-31¥15m
Life Assitance Departmentreportable segmentsegment profit2021-01-01 → 2021-12-31¥319m
Medical Assistance Departmentreportable segmentcapex2021-01-01 → 2021-12-31¥5m
Medical Assistance Departmentreportable segmentdepreciation2021-01-01 → 2021-12-31¥42m
Medical Assistance Departmentreportable segmentrevenue2021-01-01 → 2021-12-31¥3.8bn
Medical Assistance Departmentreportable segmentrevenue external2021-01-01 → 2021-12-31¥3.8bn
Medical Assistance Departmentreportable segmentsegment assetsat 2021-12-31¥2.2bn
Medical Assistance Departmentreportable segmentsegment profit2021-01-01 → 2021-12-31¥243m
—segment totalcapex2021-01-01 → 2021-12-31¥16m
—segment totaldepreciation2021-01-01 → 2021-12-31¥57m
—segment totalrevenue2021-01-01 → 2021-12-31¥4.4bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥4.4bn
—segment totalsegment assetsat 2021-12-31¥2.2bn
—segment totalsegment profit2021-01-01 → 2021-12-31¥562m
Life Assitance Departmentreportable segmentemployeesat 2022-12-3145 pure
Medical Assistance Departmentreportable segmentemployeesat 2022-12-31100 pure

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

All source rows · 1,261
ItemContextValueUnit
Deferred tax assetsCurrentYearInstant4164000JPY
Other ioaPrior1YearInstant55594000JPY
Other ioaCurrentYearInstant56363000JPY
Investments and other assetsPrior1YearInstant87044000JPY
Investments and other assetsCurrentYearInstant86300000JPY
Noncurrent assetsPrior1YearInstant241148000JPY
Noncurrent assetsCurrentYearInstant239391000JPY
AssetsPrior1YearInstant3802999000JPY
AssetsCurrentYearInstant3932841000JPY
Accounts payable tradePrior1YearInstant7410000JPY
Accounts payable tradeCurrentYearInstant14585000JPY
Short term loans payablePrior1YearInstant1380000000JPY
Short term loans payableCurrentYearInstant1110000000JPY
Current portion of long term loans payablePrior1YearInstant14938000JPY
Current portion of long term loans payableCurrentYearInstant12000000JPY
Accounts payable otherPrior1YearInstant654351000JPY
Accounts payable otherCurrentYearInstant320472000JPY
Income taxes payablePrior1YearInstant84457000JPY
Income taxes payableCurrentYearInstant207740000JPY
Unearned revenuePrior1YearInstant270007000JPY
Unearned revenueCurrentYearInstant-JPY
Advances receivedPrior1YearInstant100638000JPY
Advances receivedCurrentYearInstant-JPY
Contract liabilitiesPrior1YearInstant-JPY
Contract liabilitiesCurrentYearInstant368202000JPY
Other clPrior1YearInstant169041000JPY
Other clCurrentYearInstant266042000JPY
Current liabilitiesPrior1YearInstant2680844000JPY
Current liabilitiesCurrentYearInstant2299043000JPY
Long term loans payablePrior1YearInstant20000000JPY
Long term loans payableCurrentYearInstant8000000JPY
Deferred tax liabilitiesPrior1YearInstant11672000JPY
Deferred tax liabilitiesCurrentYearInstant7517000JPY
Other nclPrior1YearInstant9861000JPY
Other nclCurrentYearInstant12433000JPY
Noncurrent liabilitiesPrior1YearInstant41533000JPY
Noncurrent liabilitiesCurrentYearInstant27950000JPY
LiabilitiesPrior1YearInstant2722377000JPY
LiabilitiesCurrentYearInstant2326993000JPY
Capital stockPrior1YearInstant312001000JPY
Capital stockCurrentYearInstant312001000JPY
Capital surplusPrior1YearInstant201477000JPY
Capital surplusCurrentYearInstant201477000JPY
Retained earningsPrior1YearInstant497571000JPY
Retained earningsCurrentYearInstant972431000JPY
Treasury stockPrior1YearInstant-482000JPY
Treasury stockCurrentYearInstant-482000JPY
Shareholders equityPrior1YearInstant1010566000JPY
Shareholders equityCurrentYearInstant1485426000JPY
Foreign currency translation adjustmentPrior1YearInstant45388000JPY

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 2021-12-31pass rounding
balance sheet identityconsolidated 2022-12-31pass rounding
balance sheet identitynon_consolidated 2021-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-12-31pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass