Annual report

Period2022-01-01 → 2022-12-31

Filed2025-04-30

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Amends S100QHLH. Amended by S100VOWU (2025-04-30).

Key figures · 148

Metric	Value	Period	Scope	Source row
Revenue	¥7.2bn	2022-01-01 → 2022-12-31	Cons.	Net sales
Revenue	¥6.2bn	2021-01-01 → 2021-12-31	Cons.	Net sales
Revenue	¥5.5bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥6.2bn	2019-01-01 → 2019-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥6.8bn	2018-01-01 → 2018-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥287m	2022-01-01 → 2022-12-31	Cons.	Operating income
Operating income	¥113m	2021-01-01 → 2021-12-31	Cons.	Operating income
Ordinary income	¥263m	2022-01-01 → 2022-12-31	Cons.	Ordinary income
Ordinary income	¥106m	2021-01-01 → 2021-12-31	Cons.	Ordinary income
Ordinary income	¥44m	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥150m	2019-01-01 → 2019-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥342m	2018-01-01 → 2018-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥163m	2022-01-01 → 2022-12-31	Cons.	Income before income taxes
Profit before tax	¥82m	2021-01-01 → 2021-12-31	Cons.	Income before income taxes
Net income (owners)	¥80m	2022-01-01 → 2022-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥30m	2021-01-01 → 2021-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥31m	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥74m	2019-01-01 → 2019-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥200m	2018-01-01 → 2018-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥93m	2022-01-01 → 2022-12-31	Cons.	Profit loss
Net income	¥57m	2021-01-01 → 2021-12-31	Cons.	Profit loss
Total assets	¥7.6bn	at 2022-12-31	Cons.	Assets
Total assets	¥6.9bn	at 2021-12-31	Cons.	Assets
Total assets	¥6.3bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥6.7bn	at 2019-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥6.8bn	at 2018-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥5.6bn	at 2022-12-31	Cons.	Liabilities
Total liabilities	¥5.0bn	at 2021-12-31	Cons.	Liabilities
Net assets / equity	¥2.0bn	at 2022-12-31	Cons.	Net assets
Net assets / equity	¥1.9bn	at 2021-12-31	Cons.	Net assets
Net assets / equity	¥1.7bn	at 2020-12-31^d	Cons.	Net assets
Net assets / equity	¥1.8bn	at 2019-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥1.7bn	at 2018-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥1.4bn	at 2022-12-31	Cons.	Cash and deposits
Cash and deposits	¥1.4bn	at 2021-12-31	Cons.	Cash and deposits
Cash & equivalents	¥1.2bn	at 2022-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.2bn	at 2021-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.6bn	at 2020-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.5bn	at 2019-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥1.7bn	at 2018-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	−¥144m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	−¥276m	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥297m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥38m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥271m	2018-01-01 → 2018-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥104m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥88m	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥113m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥215m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥165m	2018-01-01 → 2018-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	¥221m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥10m	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥176m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥2m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥31m	2018-01-01 → 2018-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥64.25	2022-01-01 → 2022-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥24.31	2021-01-01 → 2021-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥24.65	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥59.85	2019-01-01 → 2019-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥161.75	2018-01-01 → 2018-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥1,273.98	at 2022-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,213.94	at 2021-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,107.1	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,101.51	at 2019-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥1,068.59	at 2018-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	20.8%	at 2022-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	21.9%	at 2021-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	21.8%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	20.4%	at 2019-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	19.4%	at 2018-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	5.2%	2022-01-01 → 2022-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	2.1%	2021-01-01 → 2021-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	2.2%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	5.5%	2019-01-01 → 2019-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	15.8%	2018-01-01 → 2018-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	374	at 2022-12-31	Cons.	Number of employees
Employees	365	at 2021-12-31	Cons.	Number of employees
Employees	323	at 2020-12-31^d	Cons.	Number of employees
Employees	331	at 2019-12-31^d	Cons.	Number of employees
Employees	327	at 2018-12-31^d	Cons.	Number of employees
Revenue	¥4.3bn	2022-01-01 → 2022-12-31	Standalone	Net sales
Revenue	¥3.7bn	2021-01-01 → 2021-12-31	Standalone	Net sales
Revenue	¥3.4bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥3.7bn	2019-01-01 → 2019-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥4.2bn	2018-01-01 → 2018-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥149m	2022-01-01 → 2022-12-31	Standalone	Operating income
Operating income	¥85m	2021-01-01 → 2021-12-31	Standalone	Operating income
Ordinary income	¥127m	2022-01-01 → 2022-12-31	Standalone	Ordinary income
Ordinary income	¥97m	2021-01-01 → 2021-12-31	Standalone	Ordinary income
Ordinary income	¥121m	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥160m	2019-01-01 → 2019-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥273m	2018-01-01 → 2018-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥127m	2022-01-01 → 2022-12-31	Standalone	Income before income taxes
Profit before tax	¥97m	2021-01-01 → 2021-12-31	Standalone	Income before income taxes
Net income	¥85m	2022-01-01 → 2022-12-31	Standalone	Profit loss
Net income	¥65m	2021-01-01 → 2021-12-31	Standalone	Profit loss
Net income	¥80m	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥102m	2019-01-01 → 2019-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥184m	2018-01-01 → 2018-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥4.7bn	at 2022-12-31	Standalone	Assets
Total assets	¥4.1bn	at 2021-12-31	Standalone	Assets
Total assets	¥3.6bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥3.9bn	at 2019-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥3.8bn	at 2018-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥3.3bn	at 2022-12-31	Standalone	Liabilities
Total liabilities	¥2.7bn	at 2021-12-31	Standalone	Liabilities
Net assets / equity	¥1.4bn	at 2022-12-31	Standalone	Net assets
Net assets / equity	¥1.3bn	at 2021-12-31	Standalone	Net assets
Net assets / equity	¥1.3bn	at 2020-12-31^d	Standalone	Net assets
Net assets / equity	¥1.3bn	at 2019-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥1.2bn	at 2018-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥465m	at 2022-12-31	Standalone	Cash and deposits
Cash and deposits	¥491m	at 2021-12-31	Standalone	Cash and deposits
EPS (basic)	¥68.52	2022-01-01 → 2022-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥52.29	2021-01-01 → 2021-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥64.82	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥82.16	2019-01-01 → 2019-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥148.77	2018-01-01 → 2018-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥45	2022-01-01 → 2022-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥30	2021-01-01 → 2021-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥25	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥25	2019-01-01 → 2019-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥25	2018-01-01 → 2018-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥1,125.48	at 2022-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,090.62	at 2021-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,079.28	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥1,036.77	at 2019-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥991.47	at 2018-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	29.7%	at 2022-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	33.0%	at 2021-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	37.3%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	33.0%	at 2019-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	31.9%	at 2018-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	6.2%	2022-01-01 → 2022-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	4.8%	2021-01-01 → 2021-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	6.1%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	8.1%	2019-01-01 → 2019-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	15.9%	2018-01-01 → 2018-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	1,240,000	at 2022-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	1,240,000	at 2021-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	1,240,000	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	1,240,000	at 2019-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	1,240,000	at 2018-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	51	at 2022-12-31	Standalone	Number of employees
Employees	49	at 2021-12-31	Standalone	Number of employees
Employees	49	at 2020-12-31^d	Standalone	Number of employees
Employees	50	at 2019-12-31^d	Standalone	Number of employees
Employees	48	at 2018-12-31^d	Standalone	Number 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.

All source rows · 1,290

Item	Context	Value	Unit
Independent auditors report consolidated (text)	FilingDateInstant	Text · Plus
Audit firm1 consolidated	FilingDateInstant	Original text (Japanese) 仰星監査法人
Cpa1 audit firm1 consolidated	FilingDateInstant	Original text (Japanese) 吉岡　　礼
Cpa2 audit firm1 consolidated	FilingDateInstant	Original text (Japanese) 中山　孝一
Key audit matters consolidated (text)	FilingDateInstant	Text · Plus
Overview kam consolidated (text)	FilingDateInstant	Text · Plus
Short description kam consolidated	FilingDateInstant_Row1Member	Original text (Japanese) 繰延税金資産の回収可能性
Description including reason kam consolidated (text)	FilingDateInstant_Row1Member	Text · Plus
Reference kam consolidated	FilingDateInstant_Row1Member	Original text (Japanese) 注記事項（重要な会計上の見積り）
Auditors response kam consolidated (text)	FilingDateInstant_Row1Member	Text · Plus
Short description kam consolidated	FilingDateInstant_Row2Member	Original text (Japanese) 連結子会社の元従業員による現金預金の私的流用
Description including reason kam consolidated (text)	FilingDateInstant_Row2Member	Text · Plus
Auditors response kam consolidated (text)	FilingDateInstant_Row2Member	Text · Plus
Other information consolidated (text)	FilingDateInstant	Text · Plus
Independent auditors report non consolidated (text)	FilingDateInstant	Text · Plus
Audit firm1 non consolidated	FilingDateInstant	Original text (Japanese) 仰星監査法人
Cpa1 audit firm1 non consolidated	FilingDateInstant	Original text (Japanese) 吉岡　　礼
Cpa2 audit firm1 non consolidated	FilingDateInstant	Original text (Japanese) 中山　孝一
Key audit matters non consolidated (text)	FilingDateInstant	Text · Plus
Overview kam non consolidated (text)	FilingDateInstant	Text · Plus
Short description kam non consolidated	FilingDateInstant_Row1Member	Original text (Japanese) 繰延税金資産の回収可能性
Description including reason kam non consolidated (text)	FilingDateInstant_Row1Member	Text · Plus
Reference kam non consolidated	FilingDateInstant_Row1Member	Original text (Japanese) 注記事項（税効果会計関係）
Auditors response kam non consolidated (text)	FilingDateInstant_Row1Member	Text · Plus
Other information non consolidated (text)	FilingDateInstant	Text · Plus
Number of submission	FilingDateInstant	2
Net sales (5-year summary)	Prior4YearDuration	6752767000	JPY
Net sales (5-year summary)	Prior3YearDuration	6179289000	JPY
Net sales (5-year summary)	Prior2YearDuration	5543360000	JPY
Net sales (5-year summary)	Prior1YearDuration	6193251000	JPY
Net sales (5-year summary)	CurrentYearDuration	7206292000	JPY
Ordinary income loss (5-year summary)	Prior4YearDuration	342044000	JPY
Ordinary income loss (5-year summary)	Prior3YearDuration	150495000	JPY
Ordinary income loss (5-year summary)	Prior2YearDuration	44498000	JPY
Ordinary income loss (5-year summary)	Prior1YearDuration	106437000	JPY
Ordinary income loss (5-year summary)	CurrentYearDuration	262740000	JPY
Profit loss attributable to owners of parent (5-year summary)	Prior4YearDuration	200194000	JPY
Profit loss attributable to owners of parent (5-year summary)	Prior3YearDuration	74070000	JPY
Profit loss attributable to owners of parent (5-year summary)	Prior2YearDuration	30503000	JPY
Profit loss attributable to owners of parent (5-year summary)	Prior1YearDuration	30078000	JPY
Profit loss attributable to owners of parent (5-year summary)	CurrentYearDuration	79505000	JPY
Comprehensive income (5-year summary)	Prior4YearDuration	104907000	JPY
Comprehensive income (5-year summary)	Prior3YearDuration	57899000	JPY
Comprehensive income (5-year summary)	Prior2YearDuration	3253000	JPY
Comprehensive income (5-year summary)	Prior1YearDuration	142018000	JPY
Comprehensive income (5-year summary)	CurrentYearDuration	153005000	JPY
Net assets (5-year summary)	Prior4YearInstant	1725409000	JPY
Net assets (5-year summary)	Prior3YearInstant	1771185000	JPY
Net assets (5-year summary)	Prior2YearInstant	1743403000	JPY
Net assets (5-year summary)	Prior1YearInstant	1854400000	JPY

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 identity	consolidated 2021-12-31	pass rounding
balance sheet identity	consolidated 2022-12-31	pass rounding
balance sheet identity	non_consolidated 2021-12-31	pass
balance sheet identity	non_consolidated 2022-12-31	pass rounding
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2020-12-31	pass
statement vs summary · net assets	consolidated 2021-12-31	pass
statement vs summary · net assets	consolidated 2022-12-31	pass
statement vs summary · net assets	non_consolidated 2020-12-31	pass
statement vs summary · net assets	non_consolidated 2021-12-31	pass
statement vs summary · net assets	non_consolidated 2022-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · operating cash flow	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · operating cash flow	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · revenue	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · revenue	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · revenue	non_consolidated 2021-01-01/2021-12-31	pass
statement vs summary · revenue	non_consolidated 2022-01-01/2022-12-31	pass
statement vs summary · total assets	consolidated 2021-12-31	pass
statement vs summary · total assets	consolidated 2022-12-31	pass
statement vs summary · total assets	non_consolidated 2021-12-31	pass
statement vs summary · total assets	non_consolidated 2022-12-31	pass