Annual report

Period2022-04-01 → 2023-03-31
Filed2023-06-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥4.6bn2022-04-01 → 2023-03-31Cons.Net sales
Revenue¥4.2bn2021-04-01 → 2022-03-31Cons.Net sales
Revenue¥3.7bn2020-04-01 → 2021-03-31dCons.Net sales (5-year summary)
Operating income¥15m2022-04-01 → 2023-03-31Cons.Operating income
Operating income¥184m2021-04-01 → 2022-03-31Cons.Operating income
Ordinary income¥71m2022-04-01 → 2023-03-31Cons.Ordinary income
Ordinary income¥223m2021-04-01 → 2022-03-31Cons.Ordinary income
Ordinary income¥103m2020-04-01 → 2021-03-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥90m2022-04-01 → 2023-03-31Cons.Income before income taxes
Profit before tax¥258m2021-04-01 → 2022-03-31Cons.Income before income taxes
Net income (owners)¥32m2022-04-01 → 2023-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥148m2021-04-01 → 2022-03-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥59m2020-04-01 → 2021-03-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥32m2022-04-01 → 2023-03-31Cons.Profit loss
Net income¥148m2021-04-01 → 2022-03-31Cons.Profit loss
Total assets¥4.5bnat 2023-03-31Cons.Assets
Total assets¥3.4bnat 2022-03-31Cons.Assets
Total assets¥3.2bnat 2021-03-31dCons.Total assets (5-year summary)
Total liabilities¥2.8bnat 2023-03-31Cons.Liabilities
Total liabilities¥1.7bnat 2022-03-31Cons.Liabilities
Net assets / equity¥1.7bnat 2023-03-31Cons.Net assets
Net assets / equity¥1.7bnat 2022-03-31Cons.Net assets
Net assets / equity¥1.6bnat 2021-03-31dCons.Net assets
Cash and deposits¥975mat 2023-03-31Cons.Cash and deposits
Cash and deposits¥1.2bnat 2022-03-31Cons.Cash and deposits
Cash & equivalents¥975mat 2023-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2022-03-31Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2021-03-31dCons.Cash and cash equivalents
Operating cash flow−¥233m2022-04-01 → 2023-03-31Cons.Net cash provided by used in operating activities
Operating cash flow¥309m2021-04-01 → 2022-03-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥100m2020-04-01 → 2021-03-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥517m2022-04-01 → 2023-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥149m2021-04-01 → 2022-03-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥297m2020-04-01 → 2021-03-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥511m2022-04-01 → 2023-03-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥161m2021-04-01 → 2022-03-31Cons.Net cash provided by used in financing activities
Financing cash flow¥464m2020-04-01 → 2021-03-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥13.452022-04-01 → 2023-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥63.32021-04-01 → 2022-03-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥25.442020-04-01 → 2021-03-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥13.342022-04-01 → 2023-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥62.392021-04-01 → 2022-03-31Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥25.152020-04-01 → 2021-03-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥732.82at 2023-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥731.63at 2022-03-31Cons.Net assets per share (5-year summary)
Net assets per share¥668.2at 2021-03-31dCons.Net assets per share (5-year summary)
Equity ratio38.1%at 2023-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio50.4%at 2022-03-31Cons.Equity to asset ratio (5-year summary)
Equity ratio48.9%at 2021-03-31dCons.Equity to asset ratio (5-year summary)
ROE1.8%2022-04-01 → 2023-03-31Cons.Rate of return on equity (5-year summary)
ROE9.0%2021-04-01 → 2022-03-31Cons.Rate of return on equity (5-year summary)
ROE3.9%2020-04-01 → 2021-03-31dCons.Rate of return on equity (5-year summary)
Employees510at 2023-03-31Cons.Number of employees
Employees449at 2022-03-31Cons.Number of employees
Employees443at 2021-03-31dCons.Number of employees
Revenue¥4.2bn2022-04-01 → 2023-03-31StandaloneNet sales
Revenue¥3.9bn2021-04-01 → 2022-03-31StandaloneNet sales
Revenue¥3.5bn2020-04-01 → 2021-03-31dStandaloneNet sales (5-year summary)
Revenue¥4.0bn2019-04-01 → 2020-03-31dStandaloneNet sales (5-year summary)
Revenue¥3.7bn2018-04-01 → 2019-03-31dStandaloneNet sales (5-year summary)
Operating income¥57m2022-04-01 → 2023-03-31StandaloneOperating income
Operating income¥185m2021-04-01 → 2022-03-31StandaloneOperating income
Ordinary income¥124m2022-04-01 → 2023-03-31StandaloneOrdinary income
Ordinary income¥238m2021-04-01 → 2022-03-31StandaloneOrdinary income
Ordinary income¥99m2020-04-01 → 2021-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥120m2019-04-01 → 2020-03-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥313m2018-04-01 → 2019-03-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥143m2022-04-01 → 2023-03-31StandaloneIncome before income taxes
Profit before tax¥274m2021-04-01 → 2022-03-31StandaloneIncome before income taxes
Net income¥78m2022-04-01 → 2023-03-31StandaloneProfit loss
Net income¥157m2021-04-01 → 2022-03-31StandaloneProfit loss
Net income¥49m2020-04-01 → 2021-03-31dStandaloneNet income loss (5-year summary)
Net income¥57m2019-04-01 → 2020-03-31dStandaloneNet income loss (5-year summary)
Net income¥177m2018-04-01 → 2019-03-31dStandaloneNet income loss (5-year summary)
Total assets¥4.3bnat 2023-03-31StandaloneAssets
Total assets¥3.3bnat 2022-03-31StandaloneAssets
Total assets¥3.1bnat 2021-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2020-03-31dStandaloneTotal assets (5-year summary)
Total assets¥2.5bnat 2019-03-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.5bnat 2023-03-31StandaloneLiabilities
Total liabilities¥1.5bnat 2022-03-31StandaloneLiabilities
Net assets / equity¥1.8bnat 2023-03-31StandaloneNet assets
Net assets / equity¥1.7bnat 2022-03-31StandaloneNet assets
Net assets / equity¥1.5bnat 2021-03-31dStandaloneNet assets
Net assets / equity¥1.5bnat 2020-03-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2019-03-31dStandaloneNet assets (5-year summary)
Cash and deposits¥812mat 2023-03-31StandaloneCash and deposits
Cash and deposits¥1.1bnat 2022-03-31StandaloneCash and deposits
Cash & equivalents¥1.1bnat 2020-03-31dStandaloneCash and cash equivalents (5-year summary)
Cash & equivalents¥1.4bnat 2019-03-31dStandaloneCash and cash equivalents (5-year summary)
Operating cash flow−¥100m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Operating cash flow¥292m2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in operating activities (5-year summary)
Investing cash flow−¥193m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Investing cash flow−¥14m2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in investing activities (5-year summary)
Financing cash flow¥82m2019-04-01 → 2020-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
Financing cash flow¥168m2018-04-01 → 2019-03-31dStandaloneNet cash provided by used in financing activities (5-year summary)
EPS (basic)¥33.042022-04-01 → 2023-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥67.072021-04-01 → 2022-03-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.142020-04-01 → 2021-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥24.482019-04-01 → 2020-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥88.162018-04-01 → 2019-03-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥32.782022-04-01 → 2023-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥66.112021-04-01 → 2022-03-31StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥20.92020-04-01 → 2021-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥23.522019-04-01 → 2020-03-31dStandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥83.542018-04-01 → 2019-03-31dStandaloneDiluted earnings per share (5-year summary)
Dividend per share¥10.572022-04-01 → 2023-03-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥10.572021-04-01 → 2022-03-31StandaloneDividend paid per share (5-year summary)
Net assets per share¥751.85at 2023-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥731.1at 2022-03-31StandaloneNet assets per share (5-year summary)
Net assets per share¥663.9at 2021-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥643.23at 2020-03-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥580.96at 2019-03-31dStandaloneNet assets per share (5-year summary)
Equity ratio41.4%at 2023-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.5%at 2022-03-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio50.6%at 2021-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio59.8%at 2020-03-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio52.5%at 2019-03-31dStandaloneEquity to asset ratio (5-year summary)
ROE4.5%2022-04-01 → 2023-03-31StandaloneRate of return on equity (5-year summary)
ROE9.6%2021-04-01 → 2022-03-31StandaloneRate of return on equity (5-year summary)
ROE3.2%2020-04-01 → 2021-03-31dStandaloneRate of return on equity (5-year summary)
ROE4.1%2019-04-01 → 2020-03-31dStandaloneRate of return on equity (5-year summary)
ROE17.5%2018-04-01 → 2019-03-31dStandaloneRate of return on equity (5-year summary)
Shares issued2,352,600at 2023-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,336,600at 2022-03-31StandaloneTotal number of issued shares (5-year summary)
Shares issued2,332,600at 2021-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,328,600at 2020-03-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued2,250,000at 2019-03-31dStandaloneTotal number of issued shares (5-year summary)
Employees487at 2023-03-31StandaloneNumber of employees
Employees435at 2022-03-31StandaloneNumber of employees
Employees442at 2021-03-31dStandaloneNumber of employees
Employees492at 2020-03-31dStandaloneNumber of employees
Employees439at 2019-03-31dStandaloneNumber 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 · 60
SegmentItemPeriodValue
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2022-04-01 → 2023-03-31¥101,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2022-04-01 → 2023-03-31¥2m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2023-03-3150 pure
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2022-04-01 → 2023-03-31¥443m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2022-04-01 → 2023-03-31¥443m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2023-03-31¥180m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2022-04-01 → 2023-03-31−¥883,000
Reconciling Itemsreconcilingcapex2022-04-01 → 2023-03-31¥62m
Reconciling Itemsreconcilingdepreciation2022-04-01 → 2023-03-31¥23m
Reconciling Itemsreconcilingsegment assetsat 2023-03-31¥1.2bn
Reconciling Itemsreconcilingsegment profit2022-04-01 → 2023-03-31−¥790m
Massage Directreportable segmentcapex2022-04-01 → 2023-03-31¥13m
Massage Directreportable segmentdepreciation2022-04-01 → 2023-03-31¥4m
Massage Directreportable segmentemployeesat 2023-03-31307 pure
Massage Directreportable segmentrevenue2022-04-01 → 2023-03-31¥3.2bn
Massage Directreportable segmentrevenue external2022-04-01 → 2023-03-31¥3.2bn
Massage Directreportable segmentsegment assetsat 2023-03-31¥935m
Massage Directreportable segmentsegment profit2022-04-01 → 2023-03-31¥770m
Massage Franchisereportable segmentdepreciation2022-04-01 → 2023-03-31¥23m
Massage Franchisereportable segmentemployeesat 2023-03-3130 pure
Massage Franchisereportable segmentrevenue2022-04-01 → 2023-03-31¥706m
Massage Franchisereportable segmentrevenue external2022-04-01 → 2023-03-31¥706m
Massage Franchisereportable segmentsegment assetsat 2023-03-31¥1.2bn
Massage Franchisereportable segmentsegment profit2022-04-01 → 2023-03-31¥214m
—segment totalcapex2022-04-01 → 2023-03-31¥826m
—segment totaldepreciation2022-04-01 → 2023-03-31¥47m
—segment totalrevenue2022-04-01 → 2023-03-31¥4.1bn
—segment totalrevenue external2022-04-01 → 2023-03-31¥4.1bn
—segment totalsegment assetsat 2023-03-31¥3.1bn
—segment totalsegment profit2022-04-01 → 2023-03-31¥805m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentscapex2021-04-01 → 2022-03-31¥6m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsdepreciation2021-04-01 → 2022-03-31¥563,000
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue2021-04-01 → 2022-03-31¥374m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsrevenue external2021-04-01 → 2022-03-31¥374m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment assetsat 2022-03-31¥126m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentssegment profit2021-04-01 → 2022-03-31−¥20m
Reconciling Itemsreconcilingcapex2021-04-01 → 2022-03-31¥24m
Reconciling Itemsreconcilingdepreciation2021-04-01 → 2022-03-31¥16m
Reconciling Itemsreconcilingsegment assetsat 2022-03-31¥1.2bn
Reconciling Itemsreconcilingsegment profit2021-04-01 → 2022-03-31−¥715m
Massage Directreportable segmentcapex2021-04-01 → 2022-03-31¥9m
Massage Directreportable segmentdepreciation2021-04-01 → 2022-03-31¥2m
Massage Directreportable segmentrevenue2021-04-01 → 2022-03-31¥3.2bn
Massage Directreportable segmentrevenue external2021-04-01 → 2022-03-31¥3.2bn
Massage Directreportable segmentsegment assetsat 2022-03-31¥854m
Massage Directreportable segmentsegment profit2021-04-01 → 2022-03-31¥769m
Massage Franchisereportable segmentdepreciation2021-04-01 → 2022-03-31¥23m
Massage Franchisereportable segmentrevenue2021-04-01 → 2022-03-31¥601m
Massage Franchisereportable segmentrevenue external2021-04-01 → 2022-03-31¥601m
Massage Franchisereportable segmentsegment assetsat 2022-03-31¥1.1bn
Massage Franchisereportable segmentsegment profit2021-04-01 → 2022-03-31¥191m
—segment totalcapex2021-04-01 → 2022-03-31¥132m
—segment totaldepreciation2021-04-01 → 2022-03-31¥26m
—segment totalrevenue2021-04-01 → 2022-03-31¥3.8bn
—segment totalrevenue external2021-04-01 → 2022-03-31¥3.8bn
—segment totalsegment assetsat 2022-03-31¥2.1bn
—segment totalsegment profit2021-04-01 → 2022-03-31¥919m
Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segmentsemployeesat 2023-03-3150 pure
Massage Directreportable segmentemployeesat 2023-03-31307 pure
Massage Franchisereportable segmentemployeesat 2023-03-3130 pure

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

All source rows · 1,336
ItemContextValueUnit
Other iaPrior1YearInstant49544000JPY
Other iaCurrentYearInstant84955000JPY
Intangible assetsPrior1YearInstant542056000JPY
Intangible assetsCurrentYearInstant806241000JPY
Deferred tax assetsPrior1YearInstant46765000JPY
Deferred tax assetsCurrentYearInstant160605000JPY
Other ioaPrior1YearInstant62287000JPY
Other ioaCurrentYearInstant166456000JPY
Investments and other assetsPrior1YearInstant109053000JPY
Investments and other assetsCurrentYearInstant327062000JPY
Noncurrent assetsPrior1YearInstant789722000JPY
Noncurrent assetsCurrentYearInstant1787142000JPY
AssetsPrior1YearInstant3390360000JPY
AssetsCurrentYearInstant4529875000JPY
Current portion of bondsPrior1YearInstant100000000JPY
Current portion of bondsCurrentYearInstant-JPY
Current portion of long term loans payablePrior1YearInstant292854000JPY
Current portion of long term loans payableCurrentYearInstant404838000JPY
Lease obligations clPrior1YearInstant-JPY
Lease obligations clCurrentYearInstant18884000JPY
Income taxes payablePrior1YearInstant111509000JPY
Income taxes payableCurrentYearInstant23592000JPY
Provision for bonusesPrior1YearInstant57943000JPY
Provision for bonusesCurrentYearInstant72783000JPY
Other clPrior1YearInstant268595000JPY
Other clCurrentYearInstant344504000JPY
Current liabilitiesPrior1YearInstant830902000JPY
Current liabilitiesCurrentYearInstant864602000JPY
Long term loans payablePrior1YearInstant602497000JPY
Long term loans payableCurrentYearInstant1131784000JPY
Lease obligations nclPrior1YearInstant-JPY
Lease obligations nclCurrentYearInstant536384000JPY
Net defined benefit liabilityPrior1YearInstant26425000JPY
Net defined benefit liabilityCurrentYearInstant30657000JPY
Deferred tax liabilitiesPrior1YearInstant89393000JPY
Deferred tax liabilitiesCurrentYearInstant81388000JPY
Other nclPrior1YearInstant122206000JPY
Other nclCurrentYearInstant158952000JPY
Noncurrent liabilitiesPrior1YearInstant840522000JPY
Noncurrent liabilitiesCurrentYearInstant1939167000JPY
LiabilitiesPrior1YearInstant1671424000JPY
LiabilitiesCurrentYearInstant2803770000JPY
Capital stockPrior1YearInstant291924000JPY
Capital stockCurrentYearInstant295722000JPY
Capital surplusPrior1YearInstant281924000JPY
Capital surplusCurrentYearInstant285722000JPY
Retained earningsPrior1YearInstant1135711000JPY
Retained earningsCurrentYearInstant1142600000JPY
Treasury stockPrior1YearInstant-70000JPY
Treasury stockCurrentYearInstant-70000JPY

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 2022-03-31pass rounding
balance sheet identityconsolidated 2023-03-31pass
balance sheet identitynon_consolidated 2022-03-31pass
balance sheet identitynon_consolidated 2023-03-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-03-31pass
statement vs summary · net assetsconsolidated 2022-03-31pass
statement vs summary · net assetsconsolidated 2023-03-31pass
statement vs summary · net assetsnon_consolidated 2021-03-31pass
statement vs summary · net assetsnon_consolidated 2022-03-31pass
statement vs summary · net assetsnon_consolidated 2023-03-31pass
statement vs summary · net income attributable to parentconsolidated 2021-04-01/2022-03-31pass
statement vs summary · net income attributable to parentconsolidated 2022-04-01/2023-03-31pass
statement vs summary · operating cash flowconsolidated 2021-04-01/2022-03-31pass
statement vs summary · operating cash flowconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenueconsolidated 2021-04-01/2022-03-31pass
statement vs summary · revenueconsolidated 2022-04-01/2023-03-31pass
statement vs summary · revenuenon_consolidated 2021-04-01/2022-03-31pass
statement vs summary · revenuenon_consolidated 2022-04-01/2023-03-31pass
statement vs summary · total assetsconsolidated 2022-03-31pass
statement vs summary · total assetsconsolidated 2023-03-31pass
statement vs summary · total assetsnon_consolidated 2022-03-31pass
statement vs summary · total assetsnon_consolidated 2023-03-31pass