Annual report

Period2022-01-01 → 2022-12-31
Filed2023-04-12
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amends S100QHBU. Amended by S100QL7S (2023-04-12).

Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥4.1bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥3.4bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥2.9bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥2.4bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥2.2bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income¥194m2022-01-01 → 2022-12-31Cons.Operating income
Operating income¥172m2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income¥247m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥188m2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income¥135m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥107m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥61m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥247m2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax¥188m2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)¥158m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥138m2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥102m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥77m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥78m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥158m2022-01-01 → 2022-12-31Cons.Profit loss
Net income¥138m2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥3.0bnat 2022-12-31Cons.Assets
Total assets¥2.9bnat 2021-12-31Cons.Assets
Total assets¥2.1bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥2.1bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥1.5bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥1.9bnat 2022-12-31Cons.Liabilities
Total liabilities¥2.0bnat 2021-12-31Cons.Liabilities
Net assets / equity¥1.1bnat 2022-12-31Cons.Net assets
Net assets / equity¥927mat 2021-12-31Cons.Net assets
Net assets / equity¥237mat 2020-12-31dCons.Net assets
Net assets / equity¥135mat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥59mat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.1bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥875mat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥1.1bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥865mat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥403mat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥410mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥261mat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥813m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥462m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥125m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥192m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥42m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥511m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥524m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥75m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥361m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥3m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥90m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥523m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥57m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥318m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥44m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥103.12022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥94.182021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥83.32020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥62.32019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥63.762018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥709.96at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥606.92at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥193.28at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥109.98at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥47.68at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio35.8%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio32.2%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio11.5%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio6.5%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio3.8%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
ROE15.7%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE23.7%2021-01-01 → 2021-12-31Cons.Rate of return on equity (5-year summary)
ROE54.9%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE79.0%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
ROE403.6%2018-01-01 → 2018-12-31dCons.Rate of return on equity (5-year summary)
Employees389at 2022-12-31Cons.Number of employees
Employees336at 2021-12-31Cons.Number of employees
Employees267at 2020-12-31dCons.Number of employees
Employees205at 2019-12-31dCons.Number of employees
Employees185at 2018-12-31dCons.Number of employees
Revenue¥3.3bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥2.9bn2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥2.4bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥1.6bn2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income¥97m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income¥56m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income¥150m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥89m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥109m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥120m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥46m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥150m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax¥89m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income¥92m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥54m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income¥78m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income¥89m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income¥57m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥1.9bnat 2022-12-31StandaloneAssets
Total assets¥1.6bnat 2021-12-31StandaloneAssets
Total assets¥755mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥604mat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥452mat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥981mat 2022-12-31StandaloneLiabilities
Total liabilities¥750mat 2021-12-31StandaloneLiabilities
Net assets / equity¥903mat 2022-12-31StandaloneNet assets
Net assets / equity¥811mat 2021-12-31StandaloneNet assets
Net assets / equity¥204mat 2020-12-31dStandaloneNet assets
Net assets / equity¥126mat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥37mat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥904mat 2022-12-31StandaloneCash and deposits
Cash and deposits¥817mat 2021-12-31StandaloneCash and deposits
EPS (basic)¥60.532022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥37.172021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥63.622020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥72.442019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥46.382018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥591.07at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥530.6at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥166.36at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥102.74at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥30.3at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio47.9%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.0%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio27.1%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio20.9%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio8.2%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE10.8%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE10.7%2021-01-01 → 2021-12-31StandaloneRate of return on equity (5-year summary)
ROE47.3%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
ROE108.9%2019-01-01 → 2019-12-31dStandaloneRate of return on equity (5-year summary)
ROE303.9%2018-01-01 → 2018-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,528,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,528,000at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,228,000at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,280at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued12,280at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees382at 2022-12-31StandaloneNumber of employees
Employees329at 2021-12-31StandaloneNumber of employees
Employees260at 2020-12-31dStandaloneNumber of employees
Employees199at 2019-12-31dStandaloneNumber of employees
Employees180at 2018-12-31dStandaloneNumber 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 · 54
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥3m
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥80m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥80m
Reconciling Itemsreconcilingsegment assetsat 2022-12-31−¥176m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥59m
Nursing Care Businessreportable segmentcapex2022-01-01 → 2022-12-31¥27m
Nursing Care Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥28m
Nursing Care Businessreportable segmentemployeesat 2022-12-31361 pure
Nursing Care Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥3.3bn
Nursing Care Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥3.3bn
Nursing Care Businessreportable segmentsegment assetsat 2022-12-31¥1.9bn
Nursing Care Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥157m
Real Estate Businessreportable segmentcapex2022-01-01 → 2022-12-31¥494m
Real Estate Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥39m
Real Estate Businessreportable segmentemployeesat 2022-12-317 pure
Real Estate Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥837m
Real Estate Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥756m
Real Estate Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥80m
Real Estate Businessreportable segmentsegment assetsat 2022-12-31¥1.3bn
Real Estate Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥95m
—segment totalcapex2022-01-01 → 2022-12-31¥521m
—segment totaldepreciation2022-01-01 → 2022-12-31¥66m
—segment totalrevenue2022-01-01 → 2022-12-31¥4.2bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥4.1bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥80m
—segment totalsegment assetsat 2022-12-31¥3.2bn
—segment totalsegment profit2022-01-01 → 2022-12-31¥252m
Reconciling Itemsreconcilingcapex2021-01-01 → 2021-12-31−¥12m
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31¥3m
Reconciling Itemsreconcilingrevenue2021-01-01 → 2021-12-31−¥245m
Reconciling Itemsreconcilingrevenue intersegment2021-01-01 → 2021-12-31−¥245m
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥28m
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥69m
Nursing Care Businessreportable segmentcapex2021-01-01 → 2021-12-31¥198m
Nursing Care Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥16m
Nursing Care Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥2.9bn
Nursing Care Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥2.9bn
Nursing Care Businessreportable segmentsegment assetsat 2021-12-31¥1.5bn
Nursing Care Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥115m
Real Estate Businessreportable segmentcapex2021-01-01 → 2021-12-31¥351m
Real Estate Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥55m
Real Estate Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥784m
Real Estate Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥540m
Real Estate Businessreportable segmentrevenue intersegment2021-01-01 → 2021-12-31¥245m
Real Estate Businessreportable segmentsegment assetsat 2021-12-31¥1.3bn
Real Estate Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥127m
—segment totalcapex2021-01-01 → 2021-12-31¥549m
—segment totaldepreciation2021-01-01 → 2021-12-31¥72m
—segment totalrevenue2021-01-01 → 2021-12-31¥3.6bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥3.4bn
—segment totalrevenue intersegment2021-01-01 → 2021-12-31¥245m
—segment totalsegment assetsat 2021-12-31¥2.9bn
—segment totalsegment profit2021-01-01 → 2021-12-31¥241m
Nursing Care Businessreportable segmentemployeesat 2022-12-31361 pure

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

All source rows · 1,220
ItemContextValueUnit
Directors compensations sgaCurrentYearDuration_NonConsolidatedMember105600000JPY
Salaries and allowances sgaPrior1YearDuration_NonConsolidatedMember75854000JPY
Salaries and allowances sgaCurrentYearDuration_NonConsolidatedMember88135000JPY
Provision for bonuses sgaPrior1YearDuration_NonConsolidatedMember8617000JPY
Provision for bonuses sgaCurrentYearDuration_NonConsolidatedMember11459000JPY
Commission fee sgaPrior1YearDuration_NonConsolidatedMember57205000JPY
Commission fee sgaCurrentYearDuration_NonConsolidatedMember63419000JPY
Taxes and dues sgaPrior1YearDuration_NonConsolidatedMember56267000JPY
Taxes and dues sgaCurrentYearDuration_NonConsolidatedMember64352000JPY
Depreciation sgaPrior1YearDuration_NonConsolidatedMember5918000JPY
Depreciation sgaCurrentYearDuration_NonConsolidatedMember5330000JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration_NonConsolidatedMember3000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration_NonConsolidatedMember1326000JPY
Document title cover pageFilingDateInstant
Original text (Japanese)有価証券報告書(2023年4月12日付け訂正報告書の添付インラインXBRL)
Clause of stipulation cover pageFilingDateInstant
Original text (Japanese)金融商品取引法第24条第1項
Place of filing cover pageFilingDateInstant
Original text (Japanese)近畿財務局長
Filing date cover pageFilingDateInstant2023-03-31
Fiscal year cover pageFilingDateInstant
Original text (Japanese)第13期(自 2022年1月1日 至 2022年12月31日)
Company name cover pageFilingDateInstant
Original text (Japanese)株式会社T.S.I
Company name in english cover pageFilingDateInstantTerminalcare Support Institute Inc.
Title and name of representative cover pageFilingDateInstant
Original text (Japanese)代表取締役社長  北山 忠雄
Address of registered headquarter cover pageFilingDateInstant
Original text (Japanese)京都市西京区桂南巽町75番地4
Telephone number address of registered headquarter cover pageFilingDateInstant
Original text (Japanese)075-393-7177(代表)
Name of contact person address of registered headquarter cover pageFilingDateInstant
Original text (Japanese)取締役管理部長  三宅 裕介
Nearest place of contact cover pageFilingDateInstant
Original text (Japanese)京都市西京区桂南巽町75番地4
Telephone number nearest place of contact cover pageFilingDateInstant
Original text (Japanese)075-393-7177(代表)
Name of contact person nearest place of contact cover pageFilingDateInstant
Original text (Japanese)取締役管理部長  三宅 裕介
Place for public inspection cover page (text)FilingDateInstantText · Plus
Edinet codeFilingDateInstantE36353
Fund codeFilingDateInstant-
Security codeFilingDateInstant73620
Filer name in japaneseFilingDateInstant
Original text (Japanese)株式会社T.S.I
Filer name in englishFilingDateInstantTerminalcare Support Institute Inc.
Fund name in japaneseFilingDateInstant-
Fund name in englishFilingDateInstant-
Cabinet office ordinanceFilingDateInstant
Original text (Japanese)企業内容等の開示に関する内閣府令
Document typeFilingDateInstant
Original text (Japanese)第三号様式
Accounting standardsFilingDateInstantJapan GAAP
Whether consolidated financial statements are preparedFilingDateInstanttrue
Industry code when consolidated financial statements are prepared in accordance with industry specific regulationsFilingDateInstantCTE
Industry code when financial statements are prepared in accordance with industry specific regulationsFilingDateInstantCTE
Current fiscal year start dateFilingDateInstant2022-01-01
Current period end dateFilingDateInstant2022-12-31
Type of current periodFilingDateInstantFY
Current fiscal year end dateFilingDateInstant2022-12-31
Previous fiscal year start dateFilingDateInstant2021-01-01
Comparative period end dateFilingDateInstant2021-12-31
Previous fiscal year end dateFilingDateInstant2021-12-31
Next fiscal year start dateFilingDateInstant-
End date of quarterly or semi annual period of next fiscal yearFilingDateInstant-

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 2021-12-31pass rounding
balance sheet identityconsolidated 2022-12-31pass rounding
balance sheet identitynon_consolidated 2021-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-12-31pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass