Annual report

Period2019-12-01 → 2020-11-30
Filed2022-10-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100KVR1.

Key figures · 128
MetricValuePeriodScopeSource row
Revenue¥4.1bn2019-12-01 → 2020-11-30Cons.Net sales
Revenue¥4.1bn2018-12-01 → 2019-11-30Cons.Net sales
Revenue¥3.5bn2017-12-01 → 2018-11-30dCons.Net sales (5-year summary)
Revenue¥3.0bn2016-12-01 → 2017-11-30dCons.Net sales (5-year summary)
Operating income¥107m2019-12-01 → 2020-11-30Cons.Operating income
Operating income¥243m2018-12-01 → 2019-11-30Cons.Operating income
Ordinary income¥198m2019-12-01 → 2020-11-30Cons.Ordinary income
Ordinary income¥255m2018-12-01 → 2019-11-30Cons.Ordinary income
Ordinary income¥62m2017-12-01 → 2018-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥6m2016-12-01 → 2017-11-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥188m2019-12-01 → 2020-11-30Cons.Income before income taxes
Profit before tax¥252m2018-12-01 → 2019-11-30Cons.Income before income taxes
Net income (owners)¥103m2019-12-01 → 2020-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥179m2018-12-01 → 2019-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥68m2017-12-01 → 2018-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥36m2016-12-01 → 2017-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥103m2019-12-01 → 2020-11-30Cons.Profit loss
Net income¥179m2018-12-01 → 2019-11-30Cons.Profit loss
Total assets¥3.8bnat 2020-11-30Cons.Assets
Total assets¥2.0bnat 2019-11-30Cons.Assets
Total assets¥1.6bnat 2018-11-30dCons.Total assets (5-year summary)
Total assets¥1.4bnat 2017-11-30dCons.Total assets (5-year summary)
Total liabilities¥2.5bnat 2020-11-30Cons.Liabilities
Total liabilities¥1.8bnat 2019-11-30Cons.Liabilities
Net assets / equity¥1.4bnat 2020-11-30Cons.Net assets
Net assets / equity¥270mat 2019-11-30Cons.Net assets
Net assets / equity¥91mat 2018-11-30dCons.Net assets
Net assets / equity¥23mat 2017-11-30dCons.Net assets (5-year summary)
Cash and deposits¥2.3bnat 2020-11-30Cons.Cash and deposits
Cash and deposits¥668mat 2019-11-30Cons.Cash and deposits
Cash & equivalents¥2.3bnat 2020-11-30Cons.Cash and cash equivalents
Cash & equivalents¥668mat 2019-11-30Cons.Cash and cash equivalents
Cash & equivalents¥358mat 2018-11-30dCons.Cash and cash equivalents
Cash & equivalents¥416mat 2017-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥8m2019-12-01 → 2020-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥270m2018-12-01 → 2019-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥70m2017-12-01 → 2018-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥37m2016-12-01 → 2017-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥94m2019-12-01 → 2020-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥118m2018-12-01 → 2019-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥135m2017-12-01 → 2018-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥107m2016-12-01 → 2017-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥1.7bn2019-12-01 → 2020-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥159m2018-12-01 → 2019-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥7m2017-12-01 → 2018-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥281m2016-12-01 → 2017-11-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥51.982019-12-01 → 2020-11-30Cons.Basic earnings loss per share (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 → 2018-11-30dCons.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)
EPS (diluted)¥50.082019-12-01 → 2020-11-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥648.42at 2020-11-30Cons.Net assets 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 2018-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥14.57at 2017-11-30dCons.Net assets per share (5-year summary)
Equity ratio35.3%at 2020-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio13.2%at 2019-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio5.7%at 2018-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio1.6%at 2017-11-30dCons.Equity to asset ratio (5-year summary)
ROE12.6%2019-12-01 → 2020-11-30Cons.Rate of return on equity (5-year summary)
ROE99.0%2018-12-01 → 2019-11-30Cons.Rate of return on equity (5-year summary)
ROE118.7%2017-12-01 → 2018-11-30dCons.Rate of return on equity (5-year summary)
Employees355at 2020-11-30Cons.Number of employees
Employees337at 2019-11-30Cons.Number of employees
Employees314at 2018-11-30dCons.Number of employees
Employees299at 2017-11-30dCons.Number of employees
Revenue¥2.1bn2019-12-01 → 2020-11-30StandaloneNet sales
Revenue¥2.2bn2018-12-01 → 2019-11-30StandaloneNet sales
Revenue¥1.7bn2017-12-01 → 2018-11-30dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2016-12-01 → 2017-11-30dStandaloneNet sales (5-year summary)
Revenue¥836m2015-12-01 → 2016-11-30dStandaloneNet sales (5-year summary)
Operating income−¥57m2019-12-01 → 2020-11-30StandaloneOperating income
Operating income¥113m2018-12-01 → 2019-11-30StandaloneOperating income
Ordinary income¥3m2019-12-01 → 2020-11-30StandaloneOrdinary income
Ordinary income¥130m2018-12-01 → 2019-11-30StandaloneOrdinary income
Ordinary income¥12m2017-12-01 → 2018-11-30dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥7m2019-12-01 → 2020-11-30StandaloneIncome before income taxes
Profit before tax¥128m2018-12-01 → 2019-11-30StandaloneIncome before income taxes
Net income−¥25m2019-12-01 → 2020-11-30StandaloneProfit loss
Net income¥87m2018-12-01 → 2019-11-30StandaloneProfit loss
Net income¥333,0002017-12-01 → 2018-11-30dStandaloneNet income loss (5-year summary)
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)
Total assets¥2.6bnat 2020-11-30StandaloneAssets
Total assets¥1.6bnat 2019-11-30StandaloneAssets
Total assets¥1.2bnat 2018-11-30dStandaloneTotal assets (5-year summary)
Total assets¥982mat 2017-11-30dStandaloneTotal assets (5-year summary)
Total assets¥473mat 2016-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2020-11-30StandaloneLiabilities
Total liabilities¥1.4bnat 2019-11-30StandaloneLiabilities
Net assets / equity¥1.2bnat 2020-11-30StandaloneNet assets
Net assets / equity¥212mat 2019-11-30StandaloneNet assets
Net assets / equity¥125mat 2018-11-30dStandaloneNet assets
Net assets / equity¥124mat 2017-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥86mat 2016-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.7bnat 2020-11-30StandaloneCash and deposits
Cash and deposits¥485mat 2019-11-30StandaloneCash and deposits
EPS (basic)¥-12.562019-12-01 → 2020-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.532018-12-01 → 2019-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥0.212017-12-01 → 2018-11-30dStandaloneBasic 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)
Net assets per share¥559.61at 2020-11-30StandaloneNet assets 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 2018-11-30dStandaloneNet 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)
Equity ratio44.3%at 2020-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio13.0%at 2019-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio10.5%at 2018-11-30dStandaloneEquity 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)
ROE51.9%2018-12-01 → 2019-11-30StandaloneRate of return on equity (5-year summary)
ROE0.3%2017-12-01 → 2018-11-30dStandaloneRate 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)
Shares issued2,090,300at 2020-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,600,000at 2019-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued160,000at 2018-11-30dStandaloneTotal 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)
Employees188at 2020-11-30StandaloneNumber of employees
Employees178at 2019-11-30StandaloneNumber of employees
Employees149at 2018-11-30dStandaloneNumber of employees
Employees138at 2017-11-30dStandaloneNumber of employees
Employees63at 2016-11-30dStandaloneNumber 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 Itemsreconcilingcapex2019-12-01 → 2020-11-30¥5m
Reconciling Itemsreconcilingdepreciation2019-12-01 → 2020-11-30¥4m
Reconciling Itemsreconcilingrevenue2019-12-01 → 2020-11-30−¥440,000
Reconciling Itemsreconcilingrevenue intersegment2019-12-01 → 2020-11-30−¥440,000
Reconciling Itemsreconcilingsegment assetsat 2020-11-30¥2.3bn
Reconciling Itemsreconcilingsegment profit2019-12-01 → 2020-11-30−¥248m
Nursing Care Businessreportable segmentcapex2019-12-01 → 2020-11-30¥8m
Nursing Care Businessreportable segmentdepreciation2019-12-01 → 2020-11-30¥23m
Nursing Care Businessreportable segmentemployeesat 2020-11-30136 pure
Nursing Care Businessreportable segmentrevenue2019-12-01 → 2020-11-30¥1.6bn
Nursing Care Businessreportable segmentrevenue external2019-12-01 → 2020-11-30¥1.6bn
Nursing Care Businessreportable segmentsegment assetsat 2020-11-30¥583m
Nursing Care Businessreportable segmentsegment profit2019-12-01 → 2020-11-30¥139m
Restaurantreportable segmentcapex2019-12-01 → 2020-11-30¥2m
Restaurantreportable segmentdepreciation2019-12-01 → 2020-11-30¥13m
Restaurantreportable segmentemployeesat 2020-11-3019 pure
Restaurantreportable segmentrevenue2019-12-01 → 2020-11-30¥649m
Restaurantreportable segmentrevenue external2019-12-01 → 2020-11-30¥649m
Restaurantreportable segmentrevenue intersegment2019-12-01 → 2020-11-30¥440,000
Restaurantreportable segmentsegment assetsat 2020-11-30¥198m
Restaurantreportable segmentsegment profit2019-12-01 → 2020-11-30−¥56m
Welfare Businessreportable segmentcapex2019-12-01 → 2020-11-30¥157m
Welfare Businessreportable segmentdepreciation2019-12-01 → 2020-11-30¥12m
Welfare Businessreportable segmentemployeesat 2020-11-30176 pure
Welfare Businessreportable segmentrevenue2019-12-01 → 2020-11-30¥1.9bn
Welfare Businessreportable segmentrevenue external2019-12-01 → 2020-11-30¥1.9bn
Welfare Businessreportable segmentsegment assetsat 2020-11-30¥722m
Welfare Businessreportable segmentsegment profit2019-12-01 → 2020-11-30¥272m
—segment totalcapex2019-12-01 → 2020-11-30¥167m
—segment totaldepreciation2019-12-01 → 2020-11-30¥47m
—segment totalrevenue2019-12-01 → 2020-11-30¥4.1bn
—segment totalrevenue external2019-12-01 → 2020-11-30¥4.1bn
—segment totalrevenue intersegment2019-12-01 → 2020-11-30¥440,000
—segment totalsegment assetsat 2020-11-30¥1.5bn
—segment totalsegment profit2019-12-01 → 2020-11-30¥355m
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 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 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 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
Restaurantreportable segmentemployeesat 2020-11-3017 pure
Welfare Businessreportable segmentemployeesat 2020-11-30147 pure

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

All source rows · 1,322
ItemContextValueUnit
Independent auditors report consolidated (text)FilingDateInstantText · Plus
Audit firm1 consolidatedFilingDateInstant
Original text (Japanese)EY新日本有限責任監査法人
Cpa1 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)三   浦    太
Cpa2 audit firm1 consolidatedFilingDateInstant
Original text (Japanese)丸  山  高  雄
Independent auditors report non consolidated (text)FilingDateInstantText · Plus
Audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)EY新日本有限責任監査法人
Cpa1 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)三   浦    太
Cpa2 audit firm1 non consolidatedFilingDateInstant
Original text (Japanese)丸  山  高  雄
Number of submissionFilingDateInstant2
Net sales (5-year summary)Prior3YearDuration3048204000JPY
Net sales (5-year summary)Prior2YearDuration3464256000JPY
Net sales (5-year summary)Prior1YearDuration4120134000JPY
Net sales (5-year summary)CurrentYearDuration4086602000JPY
Ordinary income loss (5-year summary)Prior3YearDuration6336000JPY
Ordinary income loss (5-year summary)Prior2YearDuration61901000JPY
Ordinary income loss (5-year summary)Prior1YearDuration255468000JPY
Ordinary income loss (5-year summary)CurrentYearDuration197862000JPY
Profit loss attributable to owners of parent (5-year summary)Prior3YearDuration-36386000JPY
Profit loss attributable to owners of parent (5-year summary)Prior2YearDuration67995000JPY
Profit loss attributable to owners of parent (5-year summary)Prior1YearDuration178692000JPY
Profit loss attributable to owners of parent (5-year summary)CurrentYearDuration102757000JPY
Comprehensive income (5-year summary)Prior3YearDuration-35522000JPY
Comprehensive income (5-year summary)Prior2YearDuration67931000JPY
Comprehensive income (5-year summary)Prior1YearDuration178692000JPY
Comprehensive income (5-year summary)CurrentYearDuration102757000JPY
Net assets (5-year summary)Prior3YearInstant23304000JPY
Net assets (5-year summary)Prior2YearInstant91236000JPY
Net assets (5-year summary)Prior1YearInstant269929000JPY
Net assets (5-year summary)CurrentYearInstant1355391000JPY
Total assets (5-year summary)Prior3YearInstant1433818000JPY
Total assets (5-year summary)Prior2YearInstant1603795000JPY
Total assets (5-year summary)Prior1YearInstant2040724000JPY
Total assets (5-year summary)CurrentYearInstant3838894000JPY
Net assets per share (5-year summary)Prior3YearInstant14.57
Net assets per share (5-year summary)Prior2YearInstant57.02
Net assets per share (5-year summary)Prior1YearInstant168.71
Net assets per share (5-year summary)CurrentYearInstant648.42
Basic earnings loss per share (5-year summary)Prior3YearDuration-24.26
Basic earnings loss per share (5-year summary)Prior2YearDuration42.50
Basic earnings loss per share (5-year summary)Prior1YearDuration111.68
Basic earnings loss per share (5-year summary)CurrentYearDuration51.98
Diluted earnings per share (5-year summary)Prior3YearDuration-
Diluted earnings per share (5-year summary)Prior2YearDuration-
Diluted earnings per share (5-year summary)Prior1YearDuration-
Diluted earnings per share (5-year summary)CurrentYearDuration50.08
Equity to asset ratio (5-year summary)Prior3YearInstant0.016
Equity to asset ratio (5-year summary)Prior2YearInstant0.057
Equity to asset ratio (5-year summary)Prior1YearInstant0.132
Equity to asset ratio (5-year summary)CurrentYearInstant0.353
Rate of return on equity (5-year summary)Prior3YearDuration-

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 2019-11-30pass
balance sheet identityconsolidated 2020-11-30pass rounding
balance sheet identitynon_consolidated 2019-11-30pass rounding
balance sheet identitynon_consolidated 2020-11-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2018-11-30pass
statement vs summary · net assetsconsolidated 2019-11-30pass
statement vs summary · net assetsconsolidated 2020-11-30pass
statement vs summary · net assetsnon_consolidated 2018-11-30pass
statement vs summary · net assetsnon_consolidated 2019-11-30pass
statement vs summary · net assetsnon_consolidated 2020-11-30pass
statement vs summary · net income attributable to parentconsolidated 2018-12-01/2019-11-30pass
statement vs summary · net income attributable to parentconsolidated 2019-12-01/2020-11-30pass
statement vs summary · operating cash flowconsolidated 2018-12-01/2019-11-30pass
statement vs summary · operating cash flowconsolidated 2019-12-01/2020-11-30pass
statement vs summary · revenueconsolidated 2018-12-01/2019-11-30pass
statement vs summary · revenueconsolidated 2019-12-01/2020-11-30pass
statement vs summary · revenuenon_consolidated 2018-12-01/2019-11-30pass
statement vs summary · revenuenon_consolidated 2019-12-01/2020-11-30pass
statement vs summary · total assetsconsolidated 2019-11-30pass
statement vs summary · total assetsconsolidated 2020-11-30pass
statement vs summary · total assetsnon_consolidated 2019-11-30pass
statement vs summary · total assetsnon_consolidated 2020-11-30pass