Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-31
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100Z1ZZ (2026-09-14).

Key figures · 147
MetricValuePeriodScopeSource row
Revenue¥11.2bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥9.5bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥8.3bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥8.1bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥8.5bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income¥1.1bn2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥511m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥1.2bn2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥583m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥571m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥358m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥517m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥1.2bn2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥583m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥949m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥433m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥377m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥225m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥316m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥949m2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥433m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥19.8bnat 2022-12-31Cons.Assets
Total assets¥18.3bnat 2021-12-31Cons.Assets
Total assets¥17.4bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥17.2bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥17.0bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥5.5bnat 2022-12-31Cons.Liabilities
Total liabilities¥4.6bnat 2021-12-31Cons.Liabilities
Net assets / equity¥14.3bnat 2022-12-31Cons.Net assets
Net assets / equity¥13.7bnat 2021-12-31Cons.Net assets
Net assets / equity¥13.2bnat 2020-12-31dCons.Net assets
Net assets / equity¥13.1bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥12.7bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥4.5bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥3.9bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥4.5bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.9bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.9bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.6bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥1.1bn2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥412m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.1bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥279m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥708m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥322m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥193m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥525m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥191m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥706m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥207m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥208m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥212m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥210m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥205m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥142.262022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥64.962021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥56.572020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥33.672019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥47.332018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥2,141.54at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥2,050.23at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,979.59at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,963.23at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,906.19at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio72.2%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio74.7%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio75.9%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio76.3%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio74.9%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE6.8%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE3.2%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE2.9%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE1.7%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE2.5%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees263at 2022-12-31Cons.Number of employees
Employees250at 2021-12-31Cons.Number of employees
Employees248at 2020-12-31dCons.Number of employees
Employees252at 2019-12-31dCons.Number of employees
Employees245at 2018-12-31dCons.Number of employees
Revenue¥10.5bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥9.1bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥8.0bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥8.1bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥8.3bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥848m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥404m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥956m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥467m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥613m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥475m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥646m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥955m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥467m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥662m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥317m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥256m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥340m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income−¥255m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥19.2bnat 2022-12-31StandaloneAssets
Total assets¥18.1bnat 2021-12-31StandaloneAssets
Total assets¥17.4bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥17.3bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥16.9bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥5.4bnat 2022-12-31StandaloneLiabilities
Total liabilities¥4.5bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥13.9bnat 2022-12-31StandaloneNet assets
Net assets / equity¥13.6bnat 2021-12-31StandaloneNet assets
Net assets / equity¥13.2bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥13.2bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥12.7bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.3bnat 2022-12-31StandaloneCash and deposits
Cash and deposits¥3.7bnat 2021-12-31StandaloneCash and deposits
EPS (basic)¥99.172022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥47.582021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥38.352020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥50.992019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-38.152018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥302022-01-01 → 2022-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥252021-01-01 → 2021-12-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥252020-01-01 → 2020-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥252019-01-01 → 2019-12-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥252018-01-01 → 2018-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥2,079.34at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥2,034.32at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,981.54at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,983.26at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,906.74at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio72.1%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.0%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio76.1%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio76.6%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio75.1%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE4.8%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE2.4%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE1.9%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE2.6%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,424,140at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,424,140at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,424,140at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,424,140at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued7,424,140at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees237at 2022-12-31StandaloneNumber of employees
Employees228at 2021-12-31StandaloneNumber of employees
Employees229at 2020-12-31dStandaloneNumber of employees
Employees234at 2019-12-31dStandaloneNumber of employees
Employees228at 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 · 39
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥487m
Real Estate Rent Businessreportable segmentcapex2022-01-01 → 2022-12-31¥33m
Real Estate Rent Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥120m
Real Estate Rent Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥577m
Real Estate Rent Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥577m
Real Estate Rent Businessreportable segmentsegment assetsat 2022-12-31¥2.0bn
Real Estate Rent Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥383m
Valve Businessreportable segmentcapex2022-01-01 → 2022-12-31¥481m
Valve Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥348m
Valve Businessreportable segmentemployeesat 2022-12-31256 pure
Valve Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥10.6bn
Valve Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥10.6bn
Valve Businessreportable segmentsegment assetsat 2022-12-31¥17.3bn
Valve Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥714m
—segment totalcapex2022-01-01 → 2022-12-31¥514m
—segment totaldepreciation2022-01-01 → 2022-12-31¥468m
—segment totalrevenue2022-01-01 → 2022-12-31¥11.2bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥11.2bn
—segment totalsegment assetsat 2022-12-31¥19.3bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥1.1bn
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥479m
Real Estate Rent Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥117m
Real Estate Rent Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥578m
Real Estate Rent Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥578m
Real Estate Rent Businessreportable segmentsegment assetsat 2021-12-31¥2.1bn
Real Estate Rent Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥389m
Valve Businessreportable segmentcapex2021-01-01 → 2021-12-31¥280m
Valve Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥320m
Valve Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥8.9bn
Valve Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥8.9bn
Valve Businessreportable segmentsegment assetsat 2021-12-31¥15.8bn
Valve Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥122m
—segment totalcapex2021-01-01 → 2021-12-31¥280m
—segment totaldepreciation2021-01-01 → 2021-12-31¥437m
—segment totalrevenue2021-01-01 → 2021-12-31¥9.5bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥9.5bn
—segment totalsegment assetsat 2021-12-31¥17.8bn
—segment totalsegment profit2021-01-01 → 2021-12-31¥511m
Valve Businessreportable segmentemployeesat 2022-12-31230 pure

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

All source rows · 1,599
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)監査法人まほろば
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)赤  坂   知  紀
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)関  根   一  彦
Key audit matters consolidated (text)FilingDateInstantText · Plus
Overview kam consolidated (text)FilingDateInstantText · Plus
Short description kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)繰延税金資産の回収可能性に関する判断
Description including reason kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Reference kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(税効果会計関係)
Reference2 kam consolidatedFilingDateInstant_Row1Member
Original text (Japanese)【注記事項】(重要な会計上の見積り)「2.繰延税金資産の回収可能性」
Auditors response kam consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information consolidated (text)FilingDateInstantText · Plus
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)監査法人まほろば
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)赤  坂 知  紀
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)関  根   一  彦
Key audit matters non consolidated (text)FilingDateInstantText · Plus
Overview kam non consolidated (text)FilingDateInstantText · Plus
Short description kam non consolidatedFilingDateInstant_Row1Member
Original text (Japanese)・繰延税金資産の回収可能性に関する判断
Same as kam for consolidated fskam non consolidated (text)FilingDateInstant_Row1MemberText · Plus
Other information non consolidated (text)FilingDateInstantText · Plus
Number of submissionFilingDateInstant1
Net sales (5-year summary)Prior4YearDuration8452922000JPY
Net sales (5-year summary)Prior3YearDuration8142283000JPY
Net sales (5-year summary)Prior2YearDuration8276108000JPY
Net sales (5-year summary)Prior1YearDuration9458226000JPY
Net sales (5-year summary)CurrentYearDuration11195267000JPY
Ordinary income loss (5-year summary)Prior4YearDuration517103000JPY
Ordinary income loss (5-year summary)Prior3YearDuration357732000JPY
Ordinary income loss (5-year summary)Prior2YearDuration571339000JPY
Ordinary income loss (5-year summary)Prior1YearDuration583064000JPY
Ordinary income loss (5-year summary)CurrentYearDuration1241492000JPY
Profit loss attributable to owners of parent (5-year summary)Prior4YearDuration315815000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration224696000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration377460000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration433468000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration949226000JPY
Comprehensive income (5-year summary)Prior4YearDuration92259000JPY
Comprehensive income (5-year summary)Prior3YearDuration547344000JPY
Comprehensive income (5-year summary)Prior2YearDuration275905000JPY
Comprehensive income (5-year summary)Prior1YearDuration638169000JPY
Comprehensive income (5-year summary)CurrentYearDuration776081000JPY
Net assets (5-year summary)Prior4YearInstant12719203000JPY
Net assets (5-year summary)Prior3YearInstant13099657000JPY
Net assets (5-year summary)Prior2YearInstant13208676000JPY
Net assets (5-year summary)Prior1YearInstant13680035000JPY
Net assets (5-year summary)CurrentYearInstant14289305000JPY
Total assets (5-year summary)Prior4YearInstant16981329000JPY
Total assets (5-year summary)Prior3YearInstant17170606000JPY
Total assets (5-year summary)Prior2YearInstant17409575000JPY

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 rounding
balance sheet identitynon_consolidated 2022-12-31pass rounding
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