Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥4.3bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥4.1bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥3.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
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)
Operating income¥111m2023-01-01 → 2023-12-31Cons.Operating income
Operating income¥194m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income¥193m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥247m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income¥188m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥193m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax¥247m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)¥127m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥158m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥138m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥127m2023-01-01 → 2023-12-31Cons.Profit loss
Net income¥158m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥4.1bnat 2023-12-31Cons.Assets
Total assets¥3.0bnat 2022-12-31Cons.Assets
Total assets¥2.9bnat 2021-12-31dCons.Total assets (5-year summary)
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 liabilities¥2.9bnat 2023-12-31Cons.Liabilities
Total liabilities¥1.9bnat 2022-12-31Cons.Liabilities
Net assets / equity¥1.2bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.1bnat 2022-12-31Cons.Net assets
Net assets / equity¥927mat 2021-12-31dCons.Net assets
Net assets / equity¥237mat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥135mat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.4bnat 2023-12-31Cons.Cash and deposits
Cash and deposits¥1.1bnat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥1.4bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥865mat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥403mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥410mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥238m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥813m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥462m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥836m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥511m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥524m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥892m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥90m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥523m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥82.872023-01-01 → 2023-12-31Cons.Basic earnings loss per share (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 → 2021-12-31dCons.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)
Net assets per share¥789.4at 2023-12-31Cons.Net assets 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 2021-12-31dCons.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)
Equity ratio29.1%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio35.8%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio32.2%at 2021-12-31dCons.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)
ROE11.1%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE15.7%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE23.7%2021-01-01 → 2021-12-31dCons.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)
Employees425at 2023-12-31Cons.Number of employees
Employees389at 2022-12-31Cons.Number of employees
Employees336at 2021-12-31dCons.Number of employees
Employees267at 2020-12-31dCons.Number of employees
Employees205at 2019-12-31dCons.Number of employees
Revenue¥3.7bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥3.3bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥2.9bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.0bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income¥75m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income¥97m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income¥124m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥150m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥89m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥124m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax¥150m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income¥78m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥92m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income¥54m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥2.2bnat 2023-12-31StandaloneAssets
Total assets¥1.9bnat 2022-12-31StandaloneAssets
Total assets¥1.6bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥755mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥604mat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.3bnat 2023-12-31StandaloneLiabilities
Total liabilities¥981mat 2022-12-31StandaloneLiabilities
Net assets / equity¥961mat 2023-12-31StandaloneNet assets
Net assets / equity¥903mat 2022-12-31StandaloneNet assets
Net assets / equity¥811mat 2021-12-31dStandaloneNet assets
Net assets / equity¥204mat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥126mat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2023-12-31StandaloneCash and deposits
Cash and deposits¥904mat 2022-12-31StandaloneCash and deposits
EPS (basic)¥50.892023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥60.532022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥37.172021-01-01 → 2021-12-31dStandaloneBasic 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)
Net assets per share¥636.69at 2023-12-31StandaloneNet assets 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 2021-12-31dStandaloneNet 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)
Equity ratio42.9%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio47.9%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio52.0%at 2021-12-31dStandaloneEquity 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)
ROE8.3%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE10.8%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE10.7%2021-01-01 → 2021-12-31dStandaloneRate 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)
Shares issued1,533,100at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,528,000at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,528,000at 2021-12-31dStandaloneTotal 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)
Employees418at 2023-12-31StandaloneNumber of employees
Employees382at 2022-12-31StandaloneNumber of employees
Employees329at 2021-12-31dStandaloneNumber of employees
Employees260at 2020-12-31dStandaloneNumber of employees
Employees199at 2019-12-31dStandaloneNumber 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 · 53
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥3m
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥80m
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥80m
Reconciling Itemsreconcilingsegment assetsat 2023-12-31−¥181m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥24m
Nursing Care Businessreportable segmentcapex2023-01-01 → 2023-12-31¥19m
Nursing Care Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥29m
Nursing Care Businessreportable segmentemployeesat 2023-12-31394 pure
Nursing Care Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥3.7bn
Nursing Care Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥3.7bn
Nursing Care Businessreportable segmentsegment assetsat 2023-12-31¥2.2bn
Nursing Care Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥101m
Real Estate Businessreportable segmentcapex2023-01-01 → 2023-12-31¥771m
Real Estate Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥54m
Real Estate Businessreportable segmentemployeesat 2023-12-317 pure
Real Estate Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥604m
Real Estate Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥524m
Real Estate Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥80m
Real Estate Businessreportable segmentsegment assetsat 2023-12-31¥2.1bn
Real Estate Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥34m
—segment totalcapex2023-01-01 → 2023-12-31¥790m
—segment totaldepreciation2023-01-01 → 2023-12-31¥84m
—segment totalrevenue2023-01-01 → 2023-12-31¥4.3bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥4.3bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥80m
—segment totalsegment assetsat 2023-12-31¥4.3bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥135m
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 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 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
Nursing Care Businessreportable segmentemployeesat 2023-12-31394 pure

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

All source rows · 1,209
ItemContextValueUnit
Net assetsCurrentYearInstant1191708000JPY
Income before income taxesPrior1YearDuration246505000JPY
Income before income taxesCurrentYearDuration192640000JPY
Depreciation and amortization ope cfPrior1YearDuration69113000JPY
Depreciation and amortization ope cfCurrentYearDuration86287000JPY
Increase decrease in provision for bonuses ope cfPrior1YearDuration6623000JPY
Increase decrease in provision for bonuses ope cfCurrentYearDuration2211000JPY
Increase decrease in allowance for doubtful accounts ope cfPrior1YearDuration1327000JPY
Increase decrease in allowance for doubtful accounts ope cfCurrentYearDuration-1117000JPY
Interest and dividends income ope cfPrior1YearDuration-13000JPY
Interest and dividends income ope cfCurrentYearDuration-15000JPY
Interest expenses ope cfPrior1YearDuration19130000JPY
Interest expenses ope cfCurrentYearDuration21907000JPY
Subsidy income2 ope cfPrior1YearDuration-9983000JPY
Subsidy income2 ope cfCurrentYearDuration-8075000JPY
Subsidy income ope cfPrior1YearDuration-42779000JPY
Subsidy income ope cfCurrentYearDuration-67736000JPY
Decrease increase in trade receivables and contract assets ope cfPrior1YearDuration26835000JPY
Decrease increase in trade receivables and contract assets ope cfCurrentYearDuration-83659000JPY
Decrease increase in inventories ope cfPrior1YearDuration525909000JPY
Decrease increase in inventories ope cfCurrentYearDuration175411000JPY
Increase decrease in notes and accounts payable trade ope cfPrior1YearDuration-15593000JPY
Increase decrease in notes and accounts payable trade ope cfCurrentYearDuration33346000JPY
Increase decrease in contract liabilities ope cfPrior1YearDuration12737000JPY
Increase decrease in contract liabilities ope cfCurrentYearDuration21131000JPY
Other net ope cfPrior1YearDuration-6514000JPY
Other net ope cfCurrentYearDuration-96672000JPY
Subtotal ope cfPrior1YearDuration833298000JPY
Subtotal ope cfCurrentYearDuration275658000JPY
Interest and dividends income received ope cf inv cfPrior1YearDuration13000JPY
Interest and dividends income received ope cf inv cfCurrentYearDuration15000JPY
Interest expenses paid ope cf fin cfPrior1YearDuration-18538000JPY
Interest expenses paid ope cf fin cfCurrentYearDuration-22366000JPY
Proceeds from subsidy income2 ope cfPrior1YearDuration9983000JPY
Proceeds from subsidy income2 ope cfCurrentYearDuration8075000JPY
Proceeds from subsidy ope cfPrior1YearDuration55762000JPY
Proceeds from subsidy ope cfCurrentYearDuration66633000JPY
Income taxes paid ope cfPrior1YearDuration-67788000JPY
Income taxes paid ope cfCurrentYearDuration-89832000JPY
Net cash provided by used in operating activitiesPrior1YearDuration812731000JPY
Net cash provided by used in operating activitiesCurrentYearDuration238183000JPY
Payments into time deposits inv cfPrior1YearDuration-1200000JPY
Payments into time deposits inv cfCurrentYearDuration-1200000JPY
Purchase of property plant and equipment inv cfPrior1YearDuration-495092000JPY
Purchase of property plant and equipment inv cfCurrentYearDuration-800430000JPY
Purchase of intangible assets inv cfPrior1YearDuration-14590000JPY
Purchase of intangible assets inv cfCurrentYearDuration-35184000JPY
Other net inv cfPrior1YearDuration202000JPY
Other net inv cfCurrentYearDuration486000JPY
Net cash provided by used in investment activitiesPrior1YearDuration-510680000JPY

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 2022-12-31pass rounding
balance sheet identityconsolidated 2023-12-31pass rounding
balance sheet identitynon_consolidated 2022-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass