Annual report

Period2021-01-01 → 2021-12-31
Filed2026-09-14
StandardJapan GAAP
ConsolidatedYes
Data checks22 of 24 passed

Amends S100NMHP. Amended by S100Z24Z (2026-09-14).

Key figures · 149
MetricValuePeriodScopeSource row
Revenue¥9.5bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥8.3bn2020-01-01 → 2020-12-31Cons.Net sales
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)
Revenue¥8.3bn2017-01-01 → 2017-12-31dCons.Net sales (5-year summary)
Operating income¥427m2021-01-01 → 2021-12-31Cons.Operating income
Operating income¥513m2020-01-01 → 2020-12-31Cons.Operating income
Ordinary income¥497m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥590m2020-01-01 → 2020-12-31Cons.Ordinary income
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)
Ordinary income¥636m2017-01-01 → 2017-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥497m2021-01-01 → 2021-12-31Cons.Income before income taxes
Profit before tax¥583m2020-01-01 → 2020-12-31Cons.Income before income taxes
Net income (owners)¥353m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥397m2020-01-01 → 2020-12-31Cons.Profit loss attributable to owners of parent
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 (owners)¥434m2017-01-01 → 2017-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥353m2021-01-01 → 2021-12-31Cons.Profit loss
Net income¥397m2020-01-01 → 2020-12-31Cons.Profit loss
Total assets¥17.8bnat 2021-12-31Cons.Assets
Total assets¥17.0bnat 2020-12-31Cons.Assets
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 assets¥17.0bnat 2017-12-31dCons.Total assets (5-year summary)
Total liabilities¥4.6bnat 2021-12-31Cons.Liabilities
Total liabilities¥4.2bnat 2020-12-31Cons.Liabilities
Net assets / equity¥13.2bnat 2021-12-31Cons.Net assets
Net assets / equity¥12.8bnat 2020-12-31Cons.Net assets
Net assets / equity¥12.7bnat 2019-12-31dCons.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)
Net assets / equity¥12.8bnat 2017-12-31dCons.Net assets (5-year summary)
Cash and deposits¥3.9bnat 2021-12-31Cons.Cash and deposits
Cash and deposits¥3.9bnat 2020-12-31Cons.Cash and deposits
Cash & equivalents¥3.9bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.9bnat 2020-12-31Cons.Cash and cash equivalents
Cash & equivalents¥3.5bnat 2019-12-31dCons.Cash and cash equivalents
Cash & equivalents¥3.6bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥3.8bnat 2017-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥412m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥1.1bn2020-01-01 → 2020-12-31Cons.Net cash provided by used in operating activities
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)
Operating cash flow¥588m2017-01-01 → 2017-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥193m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥525m2020-01-01 → 2020-12-31Cons.Net cash provided by used in investment activities
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)
Investing cash flow−¥935m2017-01-01 → 2017-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥208m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥212m2020-01-01 → 2020-12-31Cons.Net cash provided by used in financing activities
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)
Financing cash flow−¥426m2017-01-01 → 2017-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥52.922021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥59.522020-01-01 → 2020-12-31Cons.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)
EPS (basic)¥63.622017-01-01 → 2017-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,979.11at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,919.97at 2020-12-31Cons.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)
Net assets per share¥1,917.36at 2017-12-31dCons.Net assets per share (5-year summary)
Equity ratio74.1%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio75.3%at 2020-12-31Cons.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)
Equity ratio75.1%at 2017-12-31dCons.Equity to asset ratio (5-year summary)
ROE2.7%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE3.1%2020-01-01 → 2020-12-31Cons.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)
ROE3.4%2017-01-01 → 2017-12-31dCons.Rate of return on equity (5-year summary)
Employees250at 2021-12-31Cons.Number of employees
Employees248at 2020-12-31Cons.Number of employees
Employees252at 2019-12-31dCons.Number of employees
Employees245at 2018-12-31dCons.Number of employees
Employees223at 2017-12-31dCons.Number of employees
Revenue¥9.1bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥8.0bn2020-01-01 → 2020-12-31StandaloneNet sales
Revenue¥8.1bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥8.3bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Revenue¥8.2bn2017-01-01 → 2017-12-31dStandaloneNet sales (5-year summary)
Operating income¥320m2021-01-01 → 2021-12-31StandaloneOperating income
Operating income¥552m2020-01-01 → 2020-12-31StandaloneOperating income
Ordinary income¥382m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥631m2020-01-01 → 2020-12-31StandaloneOrdinary income
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)
Ordinary income¥714m2017-01-01 → 2017-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥382m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Profit before tax¥462m2020-01-01 → 2020-12-31StandaloneIncome before income taxes
Net income¥237m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥276m2020-01-01 → 2020-12-31StandaloneProfit loss
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)
Net income¥513m2017-01-01 → 2017-12-31dStandaloneNet income loss (5-year summary)
Total assets¥17.6bnat 2021-12-31StandaloneAssets
Total assets¥17.0bnat 2020-12-31StandaloneAssets
Total assets¥17.3bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥16.9bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total assets¥17.6bnat 2017-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥4.5bnat 2021-12-31StandaloneLiabilities
Total liabilities¥4.1bnat 2020-12-31StandaloneLiabilities
Net assets / equity¥13.1bnat 2021-12-31StandaloneNet assets
Net assets / equity¥12.8bnat 2020-12-31StandaloneNet assets
Net assets / equity¥12.8bnat 2019-12-31dStandaloneNet 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)
Net assets / equity¥13.3bnat 2017-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥3.7bnat 2021-12-31StandaloneCash and deposits
Cash and deposits¥3.8bnat 2020-12-31StandaloneCash and deposits
EPS (basic)¥35.532021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥41.32020-01-01 → 2020-12-31StandaloneBasic 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)
EPS (basic)¥75.082017-01-01 → 2017-12-31dStandaloneBasic earnings loss 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 → 2020-12-31StandaloneDividend 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)
Dividend per share¥252017-01-01 → 2017-12-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,963.2at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,921.92at 2020-12-31StandaloneNet 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)
Net assets per share¥1,998.72at 2017-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio74.4%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio75.6%at 2020-12-31StandaloneEquity 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)
Equity ratio76.0%at 2017-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE1.8%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE2.1%2020-01-01 → 2020-12-31StandaloneRate of return on equity (5-year summary)
ROE2.6%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE3.9%2017-01-01 → 2017-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued7,424,140at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued7,424,140at 2020-12-31StandaloneTotal 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)
Shares issued7,424,140at 2017-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees228at 2021-12-31StandaloneNumber of employees
Employees229at 2020-12-31StandaloneNumber of employees
Employees234at 2019-12-31dStandaloneNumber of employees
Employees228at 2018-12-31dStandaloneNumber of employees
Employees207at 2017-12-31dStandaloneNumber 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 · 38
SegmentItemPeriodValue
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥450m
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 segmentemployeesat 2021-12-31241 pure
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¥15.3bn
Valve Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥39m
—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¥17.4bn
—segment totalsegment profit2021-01-01 → 2021-12-31¥427m
Reconciling Itemsreconcilingsegment assetsat 2020-12-31¥526m
Real Estate Rent Businessreportable segmentdepreciation2020-01-01 → 2020-12-31¥118m
Real Estate Rent Businessreportable segmentrevenue2020-01-01 → 2020-12-31¥576m
Real Estate Rent Businessreportable segmentrevenue external2020-01-01 → 2020-12-31¥576m
Real Estate Rent Businessreportable segmentsegment assetsat 2020-12-31¥2.2bn
Real Estate Rent Businessreportable segmentsegment profit2020-01-01 → 2020-12-31¥383m
Valve Businessreportable segmentcapex2020-01-01 → 2020-12-31¥649m
Valve Businessreportable segmentdepreciation2020-01-01 → 2020-12-31¥311m
Valve Businessreportable segmentrevenue2020-01-01 → 2020-12-31¥7.7bn
Valve Businessreportable segmentrevenue external2020-01-01 → 2020-12-31¥7.7bn
Valve Businessreportable segmentsegment assetsat 2020-12-31¥14.3bn
Valve Businessreportable segmentsegment profit2020-01-01 → 2020-12-31¥130m
—segment totalcapex2020-01-01 → 2020-12-31¥649m
—segment totaldepreciation2020-01-01 → 2020-12-31¥429m
—segment totalrevenue2020-01-01 → 2020-12-31¥8.3bn
—segment totalrevenue external2020-01-01 → 2020-12-31¥8.3bn
—segment totalsegment assetsat 2020-12-31¥16.5bn
—segment totalsegment profit2020-01-01 → 2020-12-31¥513m
Valve Businessreportable segmentemployeesat 2021-12-31219 pure

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

All source rows · 1,653
ItemContextValueUnit
MembershipPrior1YearInstant_NonConsolidatedMember17309000JPY
MembershipCurrentYearInstant_NonConsolidatedMember2439000JPY
Insurance fundsPrior1YearInstant_NonConsolidatedMember409784000JPY
Insurance fundsCurrentYearInstant_NonConsolidatedMember355290000JPY
Other ioaPrior1YearInstant_NonConsolidatedMember36591000JPY
Other ioaCurrentYearInstant_NonConsolidatedMember37842000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant_NonConsolidatedMember-220000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant_NonConsolidatedMember-40000JPY
Investments and other assetsPrior1YearInstant_NonConsolidatedMember3824178000JPY
Investments and other assetsCurrentYearInstant_NonConsolidatedMember3995971000JPY
Noncurrent assetsPrior1YearInstant_NonConsolidatedMember8766931000JPY
Noncurrent assetsCurrentYearInstant_NonConsolidatedMember8772953000JPY
AssetsPrior1YearInstant_NonConsolidatedMember16966713000JPY
AssetsCurrentYearInstant_NonConsolidatedMember17614662000JPY
Notes payable tradePrior1YearInstant_NonConsolidatedMember123818000JPY
Notes payable tradeCurrentYearInstant_NonConsolidatedMember167848000JPY
Accounts payable tradePrior1YearInstant_NonConsolidatedMember387447000JPY
Accounts payable tradeCurrentYearInstant_NonConsolidatedMember518997000JPY
Electronically recorded obligations operating clPrior1YearInstant_NonConsolidatedMember1174457000JPY
Electronically recorded obligations operating clCurrentYearInstant_NonConsolidatedMember1809280000JPY
Accounts payable otherPrior1YearInstant_NonConsolidatedMember187662000JPY
Accounts payable otherCurrentYearInstant_NonConsolidatedMember112387000JPY
Income taxes payablePrior1YearInstant_NonConsolidatedMember159197000JPY
Income taxes payableCurrentYearInstant_NonConsolidatedMember9763000JPY
Accrued consumption taxesPrior1YearInstant_NonConsolidatedMember128348000JPY
Accrued consumption taxesCurrentYearInstant_NonConsolidatedMember-JPY
Accrued expensesPrior1YearInstant_NonConsolidatedMember50665000JPY
Accrued expensesCurrentYearInstant_NonConsolidatedMember53014000JPY
Advances receivedPrior1YearInstant_NonConsolidatedMember49995000JPY
Advances receivedCurrentYearInstant_NonConsolidatedMember49280000JPY
Deposits receivedPrior1YearInstant_NonConsolidatedMember36026000JPY
Deposits receivedCurrentYearInstant_NonConsolidatedMember36359000JPY
Lease obligations clPrior1YearInstant_NonConsolidatedMember39871000JPY
Lease obligations clCurrentYearInstant_NonConsolidatedMember35955000JPY
Provision for bonusesPrior1YearInstant_NonConsolidatedMember40200000JPY
Provision for bonusesCurrentYearInstant_NonConsolidatedMember49600000JPY
Notes payable facilitiesPrior1YearInstant_NonConsolidatedMember6688000JPY
Notes payable facilitiesCurrentYearInstant_NonConsolidatedMember1288000JPY
Current liabilitiesPrior1YearInstant_NonConsolidatedMember2384379000JPY
Current liabilitiesCurrentYearInstant_NonConsolidatedMember2843773000JPY
Provision for retirement benefitsPrior1YearInstant_NonConsolidatedMember651039000JPY
Provision for retirement benefitsCurrentYearInstant_NonConsolidatedMember607538000JPY
Provision for directors retirement benefitsPrior1YearInstant_NonConsolidatedMember288282000JPY
Provision for directors retirement benefitsCurrentYearInstant_NonConsolidatedMember124725000JPY
Long term guarantee depositedPrior1YearInstant_NonConsolidatedMember696369000JPY
Long term guarantee depositedCurrentYearInstant_NonConsolidatedMember696369000JPY
Lease obligations nclPrior1YearInstant_NonConsolidatedMember71467000JPY
Lease obligations nclCurrentYearInstant_NonConsolidatedMember46793000JPY
Deferred tax liabilitiesPrior1YearInstant_NonConsolidatedMember51300000JPY
Deferred tax liabilitiesCurrentYearInstant_NonConsolidatedMember196130000JPY

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 · 22 of 24 passed
balance sheet identityconsolidated 2020-12-31pass
balance sheet identityconsolidated 2021-12-31pass rounding
balance sheet identitynon_consolidated 2020-12-31pass rounding
balance sheet identitynon_consolidated 2021-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2019-12-31mismatch
statement vs summary · net assetsconsolidated 2020-12-31pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2019-12-31mismatch
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2020-01-01/2020-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2020-01-01/2020-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2020-01-01/2020-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2020-01-01/2020-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · total assetsconsolidated 2020-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2020-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass