Annual report

Period2018-12-01 → 2019-11-30
Filed2022-10-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100I4EM.

Key figures · 114
MetricValuePeriodScopeSource row
Revenue¥4.1bn2018-12-01 → 2019-11-30Cons.Net sales
Revenue¥3.5bn2017-12-01 → 2018-11-30Cons.Net sales
Revenue¥3.0bn2016-12-01 → 2017-11-30dCons.Net sales (5-year summary)
Operating income¥243m2018-12-01 → 2019-11-30Cons.Operating income
Operating income¥68m2017-12-01 → 2018-11-30Cons.Operating income
Ordinary income¥255m2018-12-01 → 2019-11-30Cons.Ordinary income
Ordinary income¥62m2017-12-01 → 2018-11-30Cons.Ordinary income
Ordinary income¥6m2016-12-01 → 2017-11-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥252m2018-12-01 → 2019-11-30Cons.Income before income taxes
Profit before tax¥57m2017-12-01 → 2018-11-30Cons.Income before income taxes
Net income (owners)¥179m2018-12-01 → 2019-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥68m2017-12-01 → 2018-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥36m2016-12-01 → 2017-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥179m2018-12-01 → 2019-11-30Cons.Profit loss
Net income¥68m2017-12-01 → 2018-11-30Cons.Profit loss
Total assets¥2.0bnat 2019-11-30Cons.Assets
Total assets¥1.6bnat 2018-11-30Cons.Assets
Total assets¥1.4bnat 2017-11-30dCons.Total assets (5-year summary)
Total liabilities¥1.8bnat 2019-11-30Cons.Liabilities
Total liabilities¥1.5bnat 2018-11-30Cons.Liabilities
Net assets / equity¥270mat 2019-11-30Cons.Net assets
Net assets / equity¥91mat 2018-11-30Cons.Net assets
Net assets / equity¥23mat 2017-11-30dCons.Net assets
Cash and deposits¥668mat 2019-11-30Cons.Cash and deposits
Cash and deposits¥358mat 2018-11-30Cons.Cash and deposits
Cash & equivalents¥668mat 2019-11-30Cons.Cash and cash equivalents
Cash & equivalents¥358mat 2018-11-30Cons.Cash and cash equivalents
Cash & equivalents¥416mat 2017-11-30dCons.Cash and cash equivalents
Operating cash flow¥270m2018-12-01 → 2019-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥70m2017-12-01 → 2018-11-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥37m2016-12-01 → 2017-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥118m2018-12-01 → 2019-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥135m2017-12-01 → 2018-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥107m2016-12-01 → 2017-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥159m2018-12-01 → 2019-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥7m2017-12-01 → 2018-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥281m2016-12-01 → 2017-11-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥111.682018-12-01 → 2019-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥42.52017-12-01 → 2018-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-24.262016-12-01 → 2017-11-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥168.71at 2019-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥57.02at 2018-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥14.57at 2017-11-30dCons.Net assets per share (5-year summary)
Equity ratio13.2%at 2019-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio5.7%at 2018-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio1.6%at 2017-11-30dCons.Equity to asset ratio (5-year summary)
ROE99.0%2018-12-01 → 2019-11-30Cons.Rate of return on equity (5-year summary)
ROE118.7%2017-12-01 → 2018-11-30Cons.Rate of return on equity (5-year summary)
Employees337at 2019-11-30Cons.Number of employees
Employees314at 2018-11-30Cons.Number of employees
Employees299at 2017-11-30dCons.Number of employees
Revenue¥2.2bn2018-12-01 → 2019-11-30StandaloneNet sales
Revenue¥1.7bn2017-12-01 → 2018-11-30StandaloneNet sales
Revenue¥1.1bn2016-12-01 → 2017-11-30dStandaloneNet sales (5-year summary)
Revenue¥836m2015-12-01 → 2016-11-30dStandaloneNet sales (5-year summary)
Revenue¥610m2014-12-01 → 2015-11-30dStandaloneNet sales (5-year summary)
Operating income¥113m2018-12-01 → 2019-11-30StandaloneOperating income
Operating income¥12m2017-12-01 → 2018-11-30StandaloneOperating income
Ordinary income¥130m2018-12-01 → 2019-11-30StandaloneOrdinary income
Ordinary income¥12m2017-12-01 → 2018-11-30StandaloneOrdinary income
Ordinary income−¥24m2016-12-01 → 2017-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥47m2015-12-01 → 2016-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥38m2014-12-01 → 2015-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥128m2018-12-01 → 2019-11-30StandaloneIncome before income taxes
Profit before tax¥6m2017-12-01 → 2018-11-30StandaloneIncome before income taxes
Net income¥87m2018-12-01 → 2019-11-30StandaloneProfit loss
Net income¥333,0002017-12-01 → 2018-11-30StandaloneProfit loss
Net income¥2m2016-12-01 → 2017-11-30dStandaloneNet income loss (5-year summary)
Net income¥35m2015-12-01 → 2016-11-30dStandaloneNet income loss (5-year summary)
Net income¥28m2014-12-01 → 2015-11-30dStandaloneNet income loss (5-year summary)
Total assets¥1.6bnat 2019-11-30StandaloneAssets
Total assets¥1.2bnat 2018-11-30StandaloneAssets
Total assets¥982mat 2017-11-30dStandaloneTotal assets (5-year summary)
Total assets¥473mat 2016-11-30dStandaloneTotal assets (5-year summary)
Total assets¥381mat 2015-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.4bnat 2019-11-30StandaloneLiabilities
Total liabilities¥1.1bnat 2018-11-30StandaloneLiabilities
Net assets / equity¥212mat 2019-11-30StandaloneNet assets
Net assets / equity¥125mat 2018-11-30StandaloneNet assets
Net assets / equity¥124mat 2017-11-30dStandaloneNet assets
Net assets / equity¥86mat 2016-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥51mat 2015-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥485mat 2019-11-30StandaloneCash and deposits
Cash and deposits¥262mat 2018-11-30StandaloneCash and deposits
EPS (basic)¥54.532018-12-01 → 2019-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.212017-12-01 → 2018-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.112016-12-01 → 2017-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥287,946.032015-12-01 → 2016-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥203,978.172014-12-01 → 2015-11-30dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥132.42at 2019-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥77.88at 2018-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥77.72at 2017-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥715,025.95at 2016-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥422,567.2at 2015-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio13.0%at 2019-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio10.5%at 2018-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio12.7%at 2017-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio18.1%at 2016-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio13.3%at 2015-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE51.9%2018-12-01 → 2019-11-30StandaloneRate of return on equity (5-year summary)
ROE0.3%2017-12-01 → 2018-11-30StandaloneRate of return on equity (5-year summary)
ROE1.6%2016-12-01 → 2017-11-30dStandaloneRate of return on equity (5-year summary)
ROE40.3%2015-12-01 → 2016-11-30dStandaloneRate of return on equity (5-year summary)
ROE55.5%2014-12-01 → 2015-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued1,600,000at 2019-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued160,000at 2018-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued160,000at 2017-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued160at 2016-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued160at 2015-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees178at 2019-11-30StandaloneNumber of employees
Employees149at 2018-11-30StandaloneNumber of employees
Employees138at 2017-11-30dStandaloneNumber of employees
Employees63at 2016-11-30dStandaloneNumber of employees
Employees35at 2015-11-30dStandaloneNumber 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 · 69
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2018-12-01 → 2019-11-30−¥543,000
Reconciling Itemsreconcilingdepreciation2018-12-01 → 2019-11-30¥2m
Reconciling Itemsreconcilingrevenue2018-12-01 → 2019-11-30−¥937,000
Reconciling Itemsreconcilingrevenue intersegment2018-12-01 → 2019-11-30−¥937,000
Reconciling Itemsreconcilingsegment assetsat 2019-11-30¥749m
Reconciling Itemsreconcilingsegment profit2018-12-01 → 2019-11-30−¥205m
Nursing Care Businessreportable segmentcapex2018-12-01 → 2019-11-30¥15m
Nursing Care Businessreportable segmentdepreciation2018-12-01 → 2019-11-30¥23m
Nursing Care Businessreportable segmentemployeesat 2019-11-30129 pure
Nursing Care Businessreportable segmentrevenue2018-12-01 → 2019-11-30¥1.5bn
Nursing Care Businessreportable segmentrevenue external2018-12-01 → 2019-11-30¥1.5bn
Nursing Care Businessreportable segmentsegment assetsat 2019-11-30¥561m
Nursing Care Businessreportable segmentsegment profit2018-12-01 → 2019-11-30¥112m
Restaurantreportable segmentcapex2018-12-01 → 2019-11-30¥16m
Restaurantreportable segmentdepreciation2018-12-01 → 2019-11-30¥16m
Restaurantreportable segmentemployeesat 2019-11-3019 pure
Restaurantreportable segmentrevenue2018-12-01 → 2019-11-30¥1.0bn
Restaurantreportable segmentrevenue external2018-12-01 → 2019-11-30¥1.0bn
Restaurantreportable segmentrevenue intersegment2018-12-01 → 2019-11-30¥937,000
Restaurantreportable segmentsegment assetsat 2019-11-30¥246m
Restaurantreportable segmentsegment profit2018-12-01 → 2019-11-30¥80m
Welfare Businessreportable segmentcapex2018-12-01 → 2019-11-30¥24m
Welfare Businessreportable segmentdepreciation2018-12-01 → 2019-11-30¥10m
Welfare Businessreportable segmentemployeesat 2019-11-30169 pure
Welfare Businessreportable segmentrevenue2018-12-01 → 2019-11-30¥1.6bn
Welfare Businessreportable segmentrevenue external2018-12-01 → 2019-11-30¥1.6bn
Welfare Businessreportable segmentsegment assetsat 2019-11-30¥485m
Welfare Businessreportable segmentsegment profit2018-12-01 → 2019-11-30¥257m
—segment totalcapex2018-12-01 → 2019-11-30¥55m
—segment totaldepreciation2018-12-01 → 2019-11-30¥49m
—segment totalrevenue2018-12-01 → 2019-11-30¥4.1bn
—segment totalrevenue external2018-12-01 → 2019-11-30¥4.1bn
—segment totalrevenue intersegment2018-12-01 → 2019-11-30¥937,000
—segment totalsegment assetsat 2019-11-30¥1.3bn
—segment totalsegment profit2018-12-01 → 2019-11-30¥449m
Reconciling Itemsreconcilingcapex2017-12-01 → 2018-11-30¥5m
Reconciling Itemsreconcilingdepreciation2017-12-01 → 2018-11-30¥2m
Reconciling Itemsreconcilingrevenue2017-12-01 → 2018-11-30−¥698,000
Reconciling Itemsreconcilingrevenue intersegment2017-12-01 → 2018-11-30−¥698,000
Reconciling Itemsreconcilingsegment assetsat 2018-11-30¥431m
Reconciling Itemsreconcilingsegment profit2017-12-01 → 2018-11-30−¥186m
Nursing Care Businessreportable segmentcapex2017-12-01 → 2018-11-30¥70m
Nursing Care Businessreportable segmentdepreciation2017-12-01 → 2018-11-30¥20m
Nursing Care Businessreportable segmentrevenue2017-12-01 → 2018-11-30¥1.3bn
Nursing Care Businessreportable segmentrevenue external2017-12-01 → 2018-11-30¥1.3bn
Nursing Care Businessreportable segmentsegment assetsat 2018-11-30¥591m
Nursing Care Businessreportable segmentsegment profit2017-12-01 → 2018-11-30¥50m
Restaurantreportable segmentcapex2017-12-01 → 2018-11-30¥62m
Restaurantreportable segmentdepreciation2017-12-01 → 2018-11-30¥10m
Restaurantreportable segmentrevenue2017-12-01 → 2018-11-30¥847m
Restaurantreportable segmentrevenue external2017-12-01 → 2018-11-30¥847m
Restaurantreportable segmentrevenue intersegment2017-12-01 → 2018-11-30¥698,000
Restaurantreportable segmentsegment assetsat 2018-11-30¥176m
Restaurantreportable segmentsegment profit2017-12-01 → 2018-11-30¥58m
Welfare Businessreportable segmentcapex2017-12-01 → 2018-11-30¥31m
Welfare Businessreportable segmentdepreciation2017-12-01 → 2018-11-30¥9m
Welfare Businessreportable segmentrevenue2017-12-01 → 2018-11-30¥1.3bn
Welfare Businessreportable segmentrevenue external2017-12-01 → 2018-11-30¥1.3bn
Welfare Businessreportable segmentsegment assetsat 2018-11-30¥406m
Welfare Businessreportable segmentsegment profit2017-12-01 → 2018-11-30¥147m
—segment totalcapex2017-12-01 → 2018-11-30¥163m
—segment totaldepreciation2017-12-01 → 2018-11-30¥39m
—segment totalrevenue2017-12-01 → 2018-11-30¥3.5bn
—segment totalrevenue external2017-12-01 → 2018-11-30¥3.5bn
—segment totalrevenue intersegment2017-12-01 → 2018-11-30¥698,000
—segment totalsegment assetsat 2018-11-30¥1.2bn
—segment totalsegment profit2017-12-01 → 2018-11-30¥254m
Restaurantreportable segmentemployeesat 2019-11-3017 pure
Welfare Businessreportable segmentemployeesat 2019-11-30141 pure

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

All source rows · 1,239
ItemContextValueUnit
Net assetsCurrentYearInstant_RetainedEarningsMember257672000JPY
Net assetsCurrentYearInstant_ShareholdersEquityMember269929000JPY
Net assetsPrior1YearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember-JPY
Net assetsPrior1YearInstant_ValuationAndTranslationAdjustmentsMember-JPY
Net assetsPrior1YearInstant91236000JPY
Profit loss attributable to owners of parentCurrentYearDuration178692000JPY
Total changes of items during the periodCurrentYearDuration_ValuationDifferenceOnAvailableForSaleSecuritiesMember-JPY
Total changes of items during the periodCurrentYearDuration_ValuationAndTranslationAdjustmentsMember-JPY
Total changes of items during the periodCurrentYearDuration178692000JPY
Net assetsCurrentYearInstant_ValuationDifferenceOnAvailableForSaleSecuritiesMember-JPY
Net assetsCurrentYearInstant_ValuationAndTranslationAdjustmentsMember-JPY
Net assetsCurrentYearInstant269929000JPY
Income before income taxesPrior1YearDuration56935000JPY
Income before income taxesCurrentYearDuration251649000JPY
Depreciation and amortization ope cfPrior1YearDuration40839000JPY
Depreciation and amortization ope cfCurrentYearDuration51393000JPY
Impairment loss ope cfPrior1YearDuration-JPY
Impairment loss ope cfCurrentYearDuration1028000JPY
Depreciation of prepaid expenses ope cfPrior1YearDuration14900000JPY
Depreciation of prepaid expenses ope cfCurrentYearDuration11200000JPY
Amortization of goodwill ope cfPrior1YearDuration2589000JPY
Amortization of goodwill ope cfCurrentYearDuration3469000JPY
Amortization of deposit ope cfPrior1YearDuration3722000JPY
Amortization of deposit ope cfCurrentYearDuration4498000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration6409000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-1812000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration3801000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration-278000JPY
Interest and dividends income ope cfPrior1YearDuration-681000JPY
Interest and dividends income ope cfCurrentYearDuration-36000JPY
Interest expenses ope cfPrior1YearDuration11553000JPY
Interest expenses ope cfCurrentYearDuration10575000JPY
Gain on sales of investment securities ope cfPrior1YearDuration-22000JPY
Gain on sales of investment securities ope cfCurrentYearDuration-JPY
Loss on sales of investment securities ope cfPrior1YearDuration5236000JPY
Loss on sales of investment securities ope cfCurrentYearDuration-JPY
Gain on sales of property plant and equipment ope cfPrior1YearDuration-1568000JPY
Gain on sales of property plant and equipment ope cfCurrentYearDuration-1517000JPY
Loss on sales of property plant and equipment ope cfPrior1YearDuration7000JPY
Loss on sales of property plant and equipment ope cfCurrentYearDuration2000JPY
Loss on retirement of property plant and equipment ope cfPrior1YearDuration1290000JPY
Loss on retirement of property plant and equipment ope cfCurrentYearDuration2466000JPY
Decrease increase in notes and accounts receivable trade ope cfPrior1YearDuration-103486000JPY
Decrease increase in notes and accounts receivable trade ope cfCurrentYearDuration-102025000JPY
Decrease increase in inventories ope cfPrior1YearDuration-423000JPY
Decrease increase in inventories ope cfCurrentYearDuration-1259000JPY
Decrease increase in consumption taxes refund receivable ope cfPrior1YearDuration-JPY
Decrease increase in consumption taxes refund receivable ope cfCurrentYearDuration3798000JPY
Decrease increase in other current assets ope cfPrior1YearDuration-10013000JPY
Decrease increase in other current assets ope cfCurrentYearDuration-22086000JPY

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 2018-11-30pass
balance sheet identityconsolidated 2019-11-30pass
balance sheet identitynon_consolidated 2018-11-30pass
balance sheet identitynon_consolidated 2019-11-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2017-11-30pass
statement vs summary · net assetsconsolidated 2018-11-30pass
statement vs summary · net assetsconsolidated 2019-11-30pass
statement vs summary · net assetsnon_consolidated 2017-11-30pass
statement vs summary · net assetsnon_consolidated 2018-11-30pass
statement vs summary · net assetsnon_consolidated 2019-11-30pass
statement vs summary · net income attributable to parentconsolidated 2017-12-01/2018-11-30pass
statement vs summary · net income attributable to parentconsolidated 2018-12-01/2019-11-30pass
statement vs summary · operating cash flowconsolidated 2017-12-01/2018-11-30pass
statement vs summary · operating cash flowconsolidated 2018-12-01/2019-11-30pass
statement vs summary · revenueconsolidated 2017-12-01/2018-11-30pass
statement vs summary · revenueconsolidated 2018-12-01/2019-11-30pass
statement vs summary · revenuenon_consolidated 2017-12-01/2018-11-30pass
statement vs summary · revenuenon_consolidated 2018-12-01/2019-11-30pass
statement vs summary · total assetsconsolidated 2018-11-30pass
statement vs summary · total assetsconsolidated 2019-11-30pass
statement vs summary · total assetsnon_consolidated 2018-11-30pass
statement vs summary · total assetsnon_consolidated 2019-11-30pass