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
Rate of return on equity (5-year summary)Prior2YearDuration1.187
Rate of return on equity (5-year summary)Prior1YearDuration0.990
Rate of return on equity (5-year summary)CurrentYearDuration0.126
Price earnings ratio (5-year summary)Prior3YearDuration-
Price earnings ratio (5-year summary)Prior2YearDuration-
Price earnings ratio (5-year summary)Prior1YearDuration-
Price earnings ratio (5-year summary)CurrentYearDuration25.6
Net cash provided by used in operating activities (5-year summary)Prior3YearDuration-37421000JPY
Net cash provided by used in operating activities (5-year summary)Prior2YearDuration69899000JPY
Net cash provided by used in operating activities (5-year summary)Prior1YearDuration269644000JPY
Net cash provided by used in operating activities (5-year summary)CurrentYearDuration8374000JPY
Net cash provided by used in investing activities (5-year summary)Prior3YearDuration-107062000JPY
Net cash provided by used in investing activities (5-year summary)Prior2YearDuration-135472000JPY
Net cash provided by used in investing activities (5-year summary)Prior1YearDuration-118295000JPY
Net cash provided by used in investing activities (5-year summary)CurrentYearDuration-93961000JPY
Net cash provided by used in financing activities (5-year summary)Prior3YearDuration281160000JPY
Net cash provided by used in financing activities (5-year summary)Prior2YearDuration7103000JPY
Net cash provided by used in financing activities (5-year summary)Prior1YearDuration158711000JPY
Net cash provided by used in financing activities (5-year summary)CurrentYearDuration1709105000JPY
Cash and cash equivalents (5-year summary)Prior3YearInstant416184000JPY
Cash and cash equivalents (5-year summary)Prior2YearInstant357713000JPY
Cash and cash equivalents (5-year summary)Prior1YearInstant667774000JPY
Cash and cash equivalents (5-year summary)CurrentYearInstant2291293000JPY
Number of employeesPrior3YearInstant299
Number of employeesPrior2YearInstant314
Number of employeesPrior1YearInstant337
Number of employeesCurrentYearInstant355
Average number of temporary workersPrior3YearInstant218
Average number of temporary workersPrior2YearInstant250
Average number of temporary workersPrior1YearInstant287
Average number of temporary workersCurrentYearInstant321
Net sales (5-year summary)Prior4YearDuration_NonConsolidatedMember835902000JPY
Net sales (5-year summary)Prior3YearDuration_NonConsolidatedMember1115494000JPY
Net sales (5-year summary)Prior2YearDuration_NonConsolidatedMember1718711000JPY
Net sales (5-year summary)Prior1YearDuration_NonConsolidatedMember2187147000JPY
Net sales (5-year summary)CurrentYearDuration_NonConsolidatedMember2124059000JPY
Ordinary income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember46655000JPY
Ordinary income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember-23833000JPY
Ordinary income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember12189000JPY
Ordinary income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember129972000JPY
Ordinary income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember2565000JPY
Net income loss (5-year summary)Prior4YearDuration_NonConsolidatedMember34553000JPY
Net income loss (5-year summary)Prior3YearDuration_NonConsolidatedMember1671000JPY
Net income loss (5-year summary)Prior2YearDuration_NonConsolidatedMember333000JPY
Net income loss (5-year summary)Prior1YearDuration_NonConsolidatedMember87253000JPY
Net income loss (5-year summary)CurrentYearDuration_NonConsolidatedMember-24829000JPY
Capital stock (5-year summary)Prior4YearInstant_NonConsolidatedMember8000000JPY
Capital stock (5-year summary)Prior3YearInstant_NonConsolidatedMember8000000JPY
Capital stock (5-year summary)Prior2YearInstant_NonConsolidatedMember8000000JPY
Capital stock (5-year summary)Prior1YearInstant_NonConsolidatedMember8000000JPY

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