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
Furniture and fixtures netCurrentYearInstant39220000JPY
Property plant and equipmentPrior1YearInstant83786000JPY
Property plant and equipmentCurrentYearInstant67709000JPY
SoftwarePrior1YearInstant43563000JPY
SoftwareCurrentYearInstant63721000JPY
Other iaPrior1YearInstant12210000JPY
Other iaCurrentYearInstant3168000JPY
Intangible assetsPrior1YearInstant55773000JPY
Intangible assetsCurrentYearInstant66889000JPY
Long term loans receivablePrior1YearInstant23211000JPY
Long term loans receivableCurrentYearInstant20929000JPY
Deferred tax assetsPrior1YearInstant3939000JPY
Deferred tax assetsCurrentYearInstant3642000JPY
Other ioaPrior1YearInstant58303000JPY
Other ioaCurrentYearInstant74179000JPY
Investments and other assetsPrior1YearInstant85454000JPY
Investments and other assetsCurrentYearInstant98750000JPY
Noncurrent assetsPrior1YearInstant225014000JPY
Noncurrent assetsCurrentYearInstant233349000JPY
AssetsPrior1YearInstant3685357000JPY
AssetsCurrentYearInstant3807673000JPY
Accounts payable tradePrior1YearInstant21944000JPY
Accounts payable tradeCurrentYearInstant15358000JPY
Short term loans payablePrior1YearInstant1080000000JPY
Short term loans payableCurrentYearInstant1180000000JPY
Current portion of long term loans payablePrior1YearInstant8000000JPY
Current portion of long term loans payableCurrentYearInstant-JPY
Accounts payable otherPrior1YearInstant82055000JPY
Accounts payable otherCurrentYearInstant123199000JPY
Income taxes payablePrior1YearInstant1290000JPY
Income taxes payableCurrentYearInstant2978000JPY
Contract liabilitiesPrior1YearInstant501665000JPY
Contract liabilitiesCurrentYearInstant432723000JPY
Other clPrior1YearInstant242868000JPY
Other clCurrentYearInstant219368000JPY
Current liabilitiesPrior1YearInstant1937824000JPY
Current liabilitiesCurrentYearInstant1973627000JPY
Deferred tax liabilitiesPrior1YearInstant20003000JPY
Deferred tax liabilitiesCurrentYearInstant11383000JPY
Other nclPrior1YearInstant13594000JPY
Other nclCurrentYearInstant19438000JPY
Noncurrent liabilitiesPrior1YearInstant33598000JPY
Noncurrent liabilitiesCurrentYearInstant30822000JPY
LiabilitiesPrior1YearInstant1971423000JPY
LiabilitiesCurrentYearInstant2004449000JPY
Capital stockPrior1YearInstant312001000JPY
Capital stockCurrentYearInstant312001000JPY
Capital surplusPrior1YearInstant201477000JPY
Capital surplusCurrentYearInstant201477000JPY
Retained earningsPrior1YearInstant1034470000JPY

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