Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥2.9bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥3.6bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥6.2bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
Revenue¥4.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥2.3bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Operating income¥52m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥173m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥64m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥181m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥730m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥244m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥2m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥63m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥181m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥48m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥120m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥500m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥179m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥271,0002020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥48m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥120m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥3.8bnat 2024-12-31Cons.Assets
Total assets¥3.7bnat 2023-12-31Cons.Assets
Total assets¥3.9bnat 2022-12-31dCons.Total assets (5-year summary)
Total assets¥3.8bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥2.6bnat 2020-12-31dCons.Total assets (5-year summary)
Total liabilities¥2.0bnat 2024-12-31Cons.Liabilities
Total liabilities¥2.0bnat 2023-12-31Cons.Liabilities
Net assets / equity¥1.8bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.7bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.6bnat 2022-12-31dCons.Net assets
Net assets / equity¥1.1bnat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥867mat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.3bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥2.3bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥2.2bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.7bnat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.6bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥40m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥5m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥920m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥245m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥405m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥112m2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥43m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥63m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥17m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥2m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥79m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥100m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥310m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥353m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥115m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥19.062024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.632023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥198.52022-01-01 → 2022-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥712021-01-01 → 2021-12-31dCons.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 (diluted)¥198.422022-01-01 → 2022-12-31dCons.Diluted earnings per share (5-year summary)
EPS (diluted)¥70.962021-01-01 → 2021-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥697.06at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥663.3at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥624.46at 2022-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥419.16at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥334.16at 2020-12-31dCons.Net assets per share (5-year summary)
Equity ratio46.1%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio45.3%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio40.0%at 2022-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio27.8%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio31.8%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
ROE2.8%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE7.4%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE38.0%2022-01-01 → 2022-12-31dCons.Rate of return on equity (5-year summary)
ROE18.9%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees229at 2024-12-31Cons.Number of employees
Employees229at 2023-12-31Cons.Number of employees
Employees234at 2022-12-31dCons.Number of employees
Employees251at 2021-12-31dCons.Number of employees
Employees279at 2020-12-31dCons.Number of employees
Revenue¥2.9bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.6bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥6.2bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥4.3bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.2bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥15m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥147m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥22m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥153m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥700m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥219m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥15m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥24m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥153m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥11m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥99m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥477m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income¥154m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income−¥13m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Total assets¥3.3bnat 2024-12-31StandaloneAssets
Total assets¥3.3bnat 2023-12-31StandaloneAssets
Total assets¥3.6bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥3.5bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥2.4bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.0bnat 2024-12-31StandaloneLiabilities
Total liabilities¥2.0bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥1.3bnat 2024-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2023-12-31StandaloneNet assets
Net assets / equity¥1.3bnat 2022-12-31dStandaloneNet assets
Net assets / equity¥803mat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥648mat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.8bnat 2024-12-31StandaloneCash and deposits
Cash and deposits¥1.8bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥4.472024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥39.152023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥189.492022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥61.312021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.112020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥189.422022-01-01 → 2022-12-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥61.272021-01-01 → 2021-12-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥82024-01-01 → 2024-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥102023-01-01 → 2023-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥182022-01-01 → 2022-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥102021-01-01 → 2021-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥503.93at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥504.46at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥488.31at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥308.82at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥247.56at 2020-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio38.1%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio38.8%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio34.1%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio22.1%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio25.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE0.9%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE7.9%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE47.5%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
ROE22.0%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,519,600at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,519,600at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees156at 2024-12-31StandaloneNumber of employees
Employees164at 2023-12-31StandaloneNumber of employees
Employees169at 2022-12-31dStandaloneNumber of employees
Employees179at 2021-12-31dStandaloneNumber of employees
Employees197at 2020-12-31dStandaloneNumber 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 · 45
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥3m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥2.0bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥487m
Life Assitance Departmentreportable segmentdepreciation2024-01-01 → 2024-12-31¥11m
Life Assitance Departmentreportable segmentemployeesat 2024-12-3135 pure
Life Assitance Departmentreportable segmentrevenue2024-01-01 → 2024-12-31¥450m
Life Assitance Departmentreportable segmentrevenue external2024-01-01 → 2024-12-31¥450m
Life Assitance Departmentreportable segmentsegment assetsat 2024-12-31¥19m
Life Assitance Departmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥101m
Medical Assistance Departmentreportable segmentcapex2024-01-01 → 2024-12-31¥44m
Medical Assistance Departmentreportable segmentdepreciation2024-01-01 → 2024-12-31¥33m
Medical Assistance Departmentreportable segmentemployeesat 2024-12-31169 pure
Medical Assistance Departmentreportable segmentrevenue2024-01-01 → 2024-12-31¥2.5bn
Medical Assistance Departmentreportable segmentrevenue external2024-01-01 → 2024-12-31¥2.5bn
Medical Assistance Departmentreportable segmentsegment assetsat 2024-12-31¥1.8bn
Medical Assistance Departmentreportable segmentsegment profit2024-01-01 → 2024-12-31¥439m
—segment totalcapex2024-01-01 → 2024-12-31¥44m
—segment totaldepreciation2024-01-01 → 2024-12-31¥44m
—segment totalrevenue2024-01-01 → 2024-12-31¥2.9bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥2.9bn
—segment totalsegment assetsat 2024-12-31¥1.8bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥540m
Reconciling Itemsreconcilingcapex2023-01-01 → 2023-12-31¥15m
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥5m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥2.1bn
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥470m
Life Assitance Departmentreportable segmentdepreciation2023-01-01 → 2023-12-31¥12m
Life Assitance Departmentreportable segmentrevenue2023-01-01 → 2023-12-31¥414m
Life Assitance Departmentreportable segmentrevenue external2023-01-01 → 2023-12-31¥414m
Life Assitance Departmentreportable segmentsegment assetsat 2023-12-31¥27m
Life Assitance Departmentreportable segmentsegment profit2023-01-01 → 2023-12-31¥79m
Medical Assistance Departmentreportable segmentcapex2023-01-01 → 2023-12-31¥17m
Medical Assistance Departmentreportable segmentdepreciation2023-01-01 → 2023-12-31¥31m
Medical Assistance Departmentreportable segmentrevenue2023-01-01 → 2023-12-31¥3.2bn
Medical Assistance Departmentreportable segmentrevenue external2023-01-01 → 2023-12-31¥3.2bn
Medical Assistance Departmentreportable segmentsegment assetsat 2023-12-31¥1.6bn
Medical Assistance Departmentreportable segmentsegment profit2023-01-01 → 2023-12-31¥565m
—segment totalcapex2023-01-01 → 2023-12-31¥17m
—segment totaldepreciation2023-01-01 → 2023-12-31¥43m
—segment totalrevenue2023-01-01 → 2023-12-31¥3.6bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥3.6bn
—segment totalsegment assetsat 2023-12-31¥1.6bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥644m
Life Assitance Departmentreportable segmentemployeesat 2024-12-3135 pure
Medical Assistance Departmentreportable segmentemployeesat 2024-12-3196 pure

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

All source rows · 1,240
ItemContextValueUnit
Income before income taxesCurrentYearDuration62877000JPY
Income taxes currentPrior1YearDuration48231000JPY
Income taxes currentCurrentYearDuration22802000JPY
Income taxes deferredPrior1YearDuration12826000JPY
Income taxes deferredCurrentYearDuration-7950000JPY
Income taxesPrior1YearDuration61058000JPY
Income taxesCurrentYearDuration14852000JPY
Profit lossPrior1YearDuration119981000JPY
Profit lossCurrentYearDuration48025000JPY
Profit loss attributable to owners of parentPrior1YearDuration119981000JPY
Profit loss attributable to owners of parentCurrentYearDuration48025000JPY
Profit lossPrior1YearDuration119981000JPY
Profit lossCurrentYearDuration48025000JPY
Foreign currency translation adjustment net of tax ociPrior1YearDuration35823000JPY
Foreign currency translation adjustment net of tax ociCurrentYearDuration49612000JPY
Other comprehensive incomePrior1YearDuration35823000JPY
Other comprehensive incomeCurrentYearDuration49612000JPY
Comprehensive incomePrior1YearDuration155805000JPY
Comprehensive incomeCurrentYearDuration97637000JPY
Comprehensive income attributable to owners of the parentPrior1YearDuration155805000JPY
Comprehensive income attributable to owners of the parentCurrentYearDuration97637000JPY
Net assetsPrior2YearInstant_CapitalStockMember312001000JPY
Net assetsPrior2YearInstant_CapitalSurplusMember201477000JPY
Net assetsPrior2YearInstant_RetainedEarningsMember972431000JPY
Net assetsPrior2YearInstant_TreasuryStockMember-482000JPY
Net assetsPrior2YearInstant_ShareholdersEquityMember1485426000JPY
Dividends from surplusPrior1YearDuration_RetainedEarningsMember-57941000JPY
Dividends from surplusPrior1YearDuration_ShareholdersEquityMember-57941000JPY
Profit loss attributable to owners of parentPrior1YearDuration_RetainedEarningsMember119981000JPY
Profit loss attributable to owners of parentPrior1YearDuration_ShareholdersEquityMember119981000JPY
Purchase of treasury stockPrior1YearDuration_TreasuryStockMember-35000JPY
Purchase of treasury stockPrior1YearDuration_ShareholdersEquityMember-35000JPY
Total changes of items during the periodPrior1YearDuration_CapitalStockMember-JPY
Total changes of items during the periodPrior1YearDuration_CapitalSurplusMember-JPY
Total changes of items during the periodPrior1YearDuration_RetainedEarningsMember62039000JPY
Total changes of items during the periodPrior1YearDuration_TreasuryStockMember-35000JPY
Total changes of items during the periodPrior1YearDuration_ShareholdersEquityMember62004000JPY
Net assetsPrior1YearInstant_CapitalStockMember312001000JPY
Net assetsPrior1YearInstant_CapitalSurplusMember201477000JPY
Net assetsPrior1YearInstant_RetainedEarningsMember1034470000JPY
Net assetsPrior1YearInstant_TreasuryStockMember-517000JPY
Net assetsPrior1YearInstant_ShareholdersEquityMember1547431000JPY
Net assetsPrior2YearInstant_ForeignCurrencyTranslationAdjustmentMember87719000JPY
Net assetsPrior2YearInstant_ValuationAndTranslationAdjustmentsMember87719000JPY
Net assetsPrior2YearInstant_SubscriptionRightsToSharesMember32701000JPY
Net assetsPrior2YearInstant1605847000JPY
Dividends from surplusPrior1YearDuration-57941000JPY
Profit loss attributable to owners of parentPrior1YearDuration119981000JPY
Purchase of treasury stockPrior1YearDuration-35000JPY
Net changes of items other than shareholders equityPrior1YearDuration_ForeignCurrencyTranslationAdjustmentMember35823000JPY

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 2023-12-31pass
balance sheet identityconsolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass