Annual report

Period2020-12-01 → 2021-11-30
Filed2022-10-28
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100NKWR. Amended by S100PFG9 (2022-10-28).

Key figures · 142
MetricValuePeriodScopeSource row
Revenue¥4.1bn2020-12-01 → 2021-11-30Cons.Net sales
Revenue¥4.1bn2019-12-01 → 2020-11-30Cons.Net sales
Revenue¥4.1bn2018-12-01 → 2019-11-30dCons.Net sales (5-year summary)
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−¥234m2020-12-01 → 2021-11-30Cons.Operating income
Operating income¥107m2019-12-01 → 2020-11-30Cons.Operating income
Ordinary income¥39m2020-12-01 → 2021-11-30Cons.Ordinary income
Ordinary income¥198m2019-12-01 → 2020-11-30Cons.Ordinary income
Ordinary income¥255m2018-12-01 → 2019-11-30dCons.Ordinary income loss (5-year summary)
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¥64m2020-12-01 → 2021-11-30Cons.Income before income taxes
Profit before tax¥188m2019-12-01 → 2020-11-30Cons.Income before income taxes
Net income (owners)¥1m2020-12-01 → 2021-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥103m2019-12-01 → 2020-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥179m2018-12-01 → 2019-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
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¥1m2020-12-01 → 2021-11-30Cons.Profit loss
Net income¥103m2019-12-01 → 2020-11-30Cons.Profit loss
Total assets¥4.7bnat 2021-11-30Cons.Assets
Total assets¥3.8bnat 2020-11-30Cons.Assets
Total assets¥2.0bnat 2019-11-30dCons.Total assets (5-year summary)
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¥3.4bnat 2021-11-30Cons.Liabilities
Total liabilities¥2.5bnat 2020-11-30Cons.Liabilities
Net assets / equity¥1.3bnat 2021-11-30Cons.Net assets
Net assets / equity¥1.4bnat 2020-11-30Cons.Net assets
Net assets / equity¥270mat 2019-11-30dCons.Net assets
Net assets / equity¥91mat 2018-11-30dCons.Net assets (5-year summary)
Net assets / equity¥23mat 2017-11-30dCons.Net assets (5-year summary)
Cash and deposits¥2.5bnat 2021-11-30Cons.Cash and deposits
Cash and deposits¥2.3bnat 2020-11-30Cons.Cash and deposits
Cash & equivalents¥2.5bnat 2021-11-30Cons.Cash and cash equivalents
Cash & equivalents¥2.3bnat 2020-11-30Cons.Cash and cash equivalents
Cash & equivalents¥668mat 2019-11-30dCons.Cash and cash equivalents
Cash & equivalents¥358mat 2018-11-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥416mat 2017-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow−¥12m2020-12-01 → 2021-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥8m2019-12-01 → 2020-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥270m2018-12-01 → 2019-11-30dCons.Net cash provided by used in operating activities (5-year summary)
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−¥670m2020-12-01 → 2021-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥94m2019-12-01 → 2020-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥118m2018-12-01 → 2019-11-30dCons.Net cash provided by used in investing activities (5-year summary)
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¥879m2020-12-01 → 2021-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥1.7bn2019-12-01 → 2020-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥159m2018-12-01 → 2019-11-30dCons.Net cash provided by used in financing activities (5-year summary)
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)¥0.632020-12-01 → 2021-11-30Cons.Basic earnings loss per share (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 → 2019-11-30dCons.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)¥0.62020-12-01 → 2021-11-30Cons.Diluted earnings 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¥641.77at 2021-11-30Cons.Net assets 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 2019-11-30dCons.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 ratio28.2%at 2021-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio35.3%at 2020-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio13.2%at 2019-11-30dCons.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)
ROE0.1%2020-12-01 → 2021-11-30Cons.Rate of return on equity (5-year summary)
ROE12.6%2019-12-01 → 2020-11-30Cons.Rate of return on equity (5-year summary)
ROE99.0%2018-12-01 → 2019-11-30dCons.Rate of return on equity (5-year summary)
ROE118.7%2017-12-01 → 2018-11-30dCons.Rate of return on equity (5-year summary)
Employees387at 2021-11-30Cons.Number of employees
Employees355at 2020-11-30Cons.Number of employees
Employees337at 2019-11-30dCons.Number of employees
Employees314at 2018-11-30dCons.Number of employees
Employees299at 2017-11-30dCons.Number of employees
Revenue¥2.1bn2020-12-01 → 2021-11-30StandaloneNet sales
Revenue¥2.1bn2019-12-01 → 2020-11-30StandaloneNet sales
Revenue¥2.2bn2018-12-01 → 2019-11-30dStandaloneNet sales (5-year summary)
Revenue¥1.7bn2017-12-01 → 2018-11-30dStandaloneNet sales (5-year summary)
Revenue¥1.1bn2016-12-01 → 2017-11-30dStandaloneNet sales (5-year summary)
Operating income−¥306m2020-12-01 → 2021-11-30StandaloneOperating income
Operating income−¥57m2019-12-01 → 2020-11-30StandaloneOperating income
Ordinary income−¥64m2020-12-01 → 2021-11-30StandaloneOrdinary income
Ordinary income¥3m2019-12-01 → 2020-11-30StandaloneOrdinary income
Ordinary income¥130m2018-12-01 → 2019-11-30dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥39m2020-12-01 → 2021-11-30StandaloneIncome before income taxes
Profit before tax−¥7m2019-12-01 → 2020-11-30StandaloneIncome before income taxes
Net income−¥63m2020-12-01 → 2021-11-30StandaloneProfit loss
Net income−¥25m2019-12-01 → 2020-11-30StandaloneProfit loss
Net income¥87m2018-12-01 → 2019-11-30dStandaloneNet income loss (5-year summary)
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)
Total assets¥3.5bnat 2021-11-30StandaloneAssets
Total assets¥2.6bnat 2020-11-30StandaloneAssets
Total assets¥1.6bnat 2019-11-30dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2018-11-30dStandaloneTotal assets (5-year summary)
Total assets¥982mat 2017-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥2.4bnat 2021-11-30StandaloneLiabilities
Total liabilities¥1.5bnat 2020-11-30StandaloneLiabilities
Net assets / equity¥1.1bnat 2021-11-30StandaloneNet assets
Net assets / equity¥1.2bnat 2020-11-30StandaloneNet assets
Net assets / equity¥212mat 2019-11-30dStandaloneNet assets
Net assets / equity¥125mat 2018-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥124mat 2017-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥1.9bnat 2021-11-30StandaloneCash and deposits
Cash and deposits¥1.7bnat 2020-11-30StandaloneCash and deposits
EPS (basic)¥-30.072020-12-01 → 2021-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-12.562019-12-01 → 2020-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥54.532018-12-01 → 2019-11-30dStandaloneBasic 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)
Net assets per share¥521.4at 2021-11-30StandaloneNet assets 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 2019-11-30dStandaloneNet 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)
Equity ratio31.1%at 2021-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio44.3%at 2020-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio13.0%at 2019-11-30dStandaloneEquity 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)
ROE51.9%2018-12-01 → 2019-11-30dStandaloneRate 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)
Shares issued2,097,650at 2021-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued2,090,300at 2020-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,600,000at 2019-11-30dStandaloneTotal 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)
Employees215at 2021-11-30StandaloneNumber of employees
Employees188at 2020-11-30StandaloneNumber of employees
Employees178at 2019-11-30dStandaloneNumber of employees
Employees149at 2018-11-30dStandaloneNumber of employees
Employees138at 2017-11-30dStandaloneNumber 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 Itemsreconcilingcapex2020-12-01 → 2021-11-30¥5m
Reconciling Itemsreconcilingdepreciation2020-12-01 → 2021-11-30¥4m
Reconciling Itemsreconcilingrevenue2020-12-01 → 2021-11-30−¥58,000
Reconciling Itemsreconcilingrevenue intersegment2020-12-01 → 2021-11-30−¥58,000
Reconciling Itemsreconcilingsegment assetsat 2021-11-30¥2.5bn
Reconciling Itemsreconcilingsegment profit2020-12-01 → 2021-11-30−¥272m
Nursing Care Businessreportable segmentcapex2020-12-01 → 2021-11-30¥27m
Nursing Care Businessreportable segmentdepreciation2020-12-01 → 2021-11-30¥24m
Nursing Care Businessreportable segmentemployeesat 2021-11-30138 pure
Nursing Care Businessreportable segmentrevenue2020-12-01 → 2021-11-30¥1.7bn
Nursing Care Businessreportable segmentrevenue external2020-12-01 → 2021-11-30¥1.7bn
Nursing Care Businessreportable segmentsegment assetsat 2021-11-30¥567m
Nursing Care Businessreportable segmentsegment profit2020-12-01 → 2021-11-30¥84m
Restaurantreportable segmentcapex2020-12-01 → 2021-11-30¥73m
Restaurantreportable segmentdepreciation2020-12-01 → 2021-11-30¥12m
Restaurantreportable segmentemployeesat 2021-11-3018 pure
Restaurantreportable segmentrevenue2020-12-01 → 2021-11-30¥355m
Restaurantreportable segmentrevenue external2020-12-01 → 2021-11-30¥355m
Restaurantreportable segmentrevenue intersegment2020-12-01 → 2021-11-30¥58,000
Restaurantreportable segmentsegment assetsat 2021-11-30¥337m
Restaurantreportable segmentsegment profit2020-12-01 → 2021-11-30−¥187m
Welfare Businessreportable segmentcapex2020-12-01 → 2021-11-30¥583m
Welfare Businessreportable segmentdepreciation2020-12-01 → 2021-11-30¥29m
Welfare Businessreportable segmentemployeesat 2021-11-30204 pure
Welfare Businessreportable segmentrevenue2020-12-01 → 2021-11-30¥2.1bn
Welfare Businessreportable segmentrevenue external2020-12-01 → 2021-11-30¥2.1bn
Welfare Businessreportable segmentsegment assetsat 2021-11-30¥1.3bn
Welfare Businessreportable segmentsegment profit2020-12-01 → 2021-11-30¥141m
—segment totalcapex2020-12-01 → 2021-11-30¥684m
—segment totaldepreciation2020-12-01 → 2021-11-30¥65m
—segment totalrevenue2020-12-01 → 2021-11-30¥4.1bn
—segment totalrevenue external2020-12-01 → 2021-11-30¥4.1bn
—segment totalrevenue intersegment2020-12-01 → 2021-11-30¥58,000
—segment totalsegment assetsat 2021-11-30¥2.2bn
—segment totalsegment profit2020-12-01 → 2021-11-30¥38m
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 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 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 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
Restaurantreportable segmentemployeesat 2021-11-3016 pure
Welfare Businessreportable segmentemployeesat 2021-11-30172 pure

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

All source rows · 1,391
ItemContextValueUnit
Accounts receivable tradeCurrentYearInstant756054000JPY
InventoriesPrior1YearInstant5820000JPY
InventoriesCurrentYearInstant8564000JPY
Prepaid expensesPrior1YearInstant69625000JPY
Prepaid expensesCurrentYearInstant88935000JPY
Other caPrior1YearInstant88064000JPY
Other caCurrentYearInstant96491000JPY
Allowance for doubtful accounts caPrior1YearInstant-9612000JPY
Allowance for doubtful accounts caCurrentYearInstant-11849000JPY
Current assetsPrior1YearInstant3134768000JPY
Current assetsCurrentYearInstant3426560000JPY
BuildingsPrior1YearInstant227485000JPY
BuildingsCurrentYearInstant499908000JPY
Buildings and accompanying facilitiesPrior1YearInstant302351000JPY
Buildings and accompanying facilitiesCurrentYearInstant380516000JPY
Tools furniture and fixturesPrior1YearInstant82665000JPY
Tools furniture and fixturesCurrentYearInstant106588000JPY
LandPrior1YearInstant80646000JPY
LandCurrentYearInstant326726000JPY
Other ppePrior1YearInstant22345000JPY
Other ppeCurrentYearInstant27096000JPY
Accumulated depreciation ppe by groupPrior1YearInstant-213847000JPY
Accumulated depreciation ppe by groupCurrentYearInstant-261550000JPY
Accumulated impairment loss ppe by groupPrior1YearInstant-13721000JPY
Accumulated impairment loss ppe by groupCurrentYearInstant-16027000JPY
Property plant and equipmentPrior1YearInstant487925000JPY
Property plant and equipmentCurrentYearInstant1063259000JPY
Leasehold rightPrior1YearInstant-JPY
Leasehold rightCurrentYearInstant30719000JPY
GoodwillPrior1YearInstant15611000JPY
GoodwillCurrentYearInstant12142000JPY
SoftwarePrior1YearInstant13632000JPY
SoftwareCurrentYearInstant10968000JPY
Right of trademarkPrior1YearInstant2623000JPY
Right of trademarkCurrentYearInstant2197000JPY
Intangible assetsPrior1YearInstant31867000JPY
Intangible assetsCurrentYearInstant56028000JPY
Deferred tax assetsPrior1YearInstant42848000JPY
Deferred tax assetsCurrentYearInstant18663000JPY
Leasehold and guarantee deposits ioaPrior1YearInstant49964000JPY
Leasehold and guarantee deposits ioaCurrentYearInstant58508000JPY
License rights ioaPrior1YearInstant76407000JPY
License rights ioaCurrentYearInstant83960000JPY
Other ioaPrior1YearInstant15112000JPY
Other ioaCurrentYearInstant21349000JPY
Investments and other assetsPrior1YearInstant184333000JPY
Investments and other assetsCurrentYearInstant182481000JPY
Noncurrent assetsPrior1YearInstant704126000JPY
Noncurrent assetsCurrentYearInstant1301769000JPY
AssetsPrior1YearInstant3838894000JPY

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 2020-11-30pass rounding
balance sheet identityconsolidated 2021-11-30pass rounding
balance sheet identitynon_consolidated 2020-11-30pass
balance sheet identitynon_consolidated 2021-11-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2019-11-30pass
statement vs summary · net assetsconsolidated 2020-11-30pass
statement vs summary · net assetsconsolidated 2021-11-30pass
statement vs summary · net assetsnon_consolidated 2019-11-30pass
statement vs summary · net assetsnon_consolidated 2020-11-30pass
statement vs summary · net assetsnon_consolidated 2021-11-30pass
statement vs summary · net income attributable to parentconsolidated 2019-12-01/2020-11-30pass
statement vs summary · net income attributable to parentconsolidated 2020-12-01/2021-11-30pass
statement vs summary · operating cash flowconsolidated 2019-12-01/2020-11-30pass
statement vs summary · operating cash flowconsolidated 2020-12-01/2021-11-30pass
statement vs summary · revenueconsolidated 2019-12-01/2020-11-30pass
statement vs summary · revenueconsolidated 2020-12-01/2021-11-30pass
statement vs summary · revenuenon_consolidated 2019-12-01/2020-11-30pass
statement vs summary · revenuenon_consolidated 2020-12-01/2021-11-30pass
statement vs summary · total assetsconsolidated 2020-11-30pass
statement vs summary · total assetsconsolidated 2021-11-30pass
statement vs summary · total assetsnon_consolidated 2020-11-30pass
statement vs summary · total assetsnon_consolidated 2021-11-30pass