Annual report

Period2024-01-01 → 2024-12-31
Filed2025-03-31
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100VKY5 (2025-04-08).

Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥4.7bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥4.3bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥4.1bn2022-01-01 → 2022-12-31dCons.Net sales (5-year summary)
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)
Operating income¥133m2024-01-01 → 2024-12-31Cons.Operating income
Operating income¥111m2023-01-01 → 2023-12-31Cons.Operating income
Ordinary income¥174m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥193m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income¥247m2022-01-01 → 2022-12-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax¥174m2024-01-01 → 2024-12-31Cons.Income before income taxes
Profit before tax¥193m2023-01-01 → 2023-12-31Cons.Income before income taxes
Net income (owners)¥114m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥127m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥158m2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
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¥114m2024-01-01 → 2024-12-31Cons.Profit loss
Net income¥127m2023-01-01 → 2023-12-31Cons.Profit loss
Total assets¥4.8bnat 2024-12-31Cons.Assets
Total assets¥4.1bnat 2023-12-31Cons.Assets
Total assets¥3.0bnat 2022-12-31dCons.Total assets (5-year summary)
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 liabilities¥3.5bnat 2024-12-31Cons.Liabilities
Total liabilities¥2.9bnat 2023-12-31Cons.Liabilities
Net assets / equity¥1.3bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.2bnat 2023-12-31Cons.Net assets
Net assets / equity¥1.1bnat 2022-12-31dCons.Net assets
Net assets / equity¥927mat 2021-12-31dCons.Net assets (5-year summary)
Net assets / equity¥237mat 2020-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.1bnat 2024-12-31Cons.Cash and deposits
Cash and deposits¥1.4bnat 2023-12-31Cons.Cash and deposits
Cash & equivalents¥1.1bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2022-12-31dCons.Cash and cash equivalents
Cash & equivalents¥865mat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥403mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥305m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥238m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥813m2022-01-01 → 2022-12-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥1.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥836m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥511m2022-01-01 → 2022-12-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥546m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥892m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥90m2022-01-01 → 2022-12-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥75.22024-01-01 → 2024-12-31Cons.Basic earnings loss per share (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 → 2022-12-31dCons.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)
Net assets per share¥865.32at 2024-12-31Cons.Net assets 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 2022-12-31dCons.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)
Equity ratio27.3%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio29.1%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio35.8%at 2022-12-31dCons.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)
ROE9.1%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE11.1%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE15.7%2022-01-01 → 2022-12-31dCons.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)
Employees451at 2024-12-31Cons.Number of employees
Employees425at 2023-12-31Cons.Number of employees
Employees389at 2022-12-31dCons.Number of employees
Employees336at 2021-12-31dCons.Number of employees
Employees267at 2020-12-31dCons.Number of employees
Revenue¥4.2bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.7bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥3.3bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.9bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.4bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Operating income¥107m2024-01-01 → 2024-12-31StandaloneOperating income
Operating income¥75m2023-01-01 → 2023-12-31StandaloneOperating income
Ordinary income¥137m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥124m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income¥150m2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax¥137m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Profit before tax¥124m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Net income¥90m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥78m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income¥92m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥2.2bnat 2024-12-31StandaloneAssets
Total assets¥2.2bnat 2023-12-31StandaloneAssets
Total assets¥1.9bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥755mat 2020-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.2bnat 2024-12-31StandaloneLiabilities
Total liabilities¥1.3bnat 2023-12-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2024-12-31StandaloneNet assets
Net assets / equity¥961mat 2023-12-31StandaloneNet assets
Net assets / equity¥903mat 2022-12-31dStandaloneNet assets
Net assets / equity¥811mat 2021-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥204mat 2020-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥725mat 2024-12-31StandaloneCash and deposits
Cash and deposits¥1.2bnat 2023-12-31StandaloneCash and deposits
EPS (basic)¥59.42024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥50.892023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥60.532022-01-01 → 2022-12-31dStandaloneBasic 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)
Net assets per share¥697.38at 2024-12-31StandaloneNet assets 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 2022-12-31dStandaloneNet 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)
Equity ratio47.3%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.9%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio47.9%at 2022-12-31dStandaloneEquity 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)
ROE8.9%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE8.3%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE10.8%2022-01-01 → 2022-12-31dStandaloneRate 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)
Shares issued1,533,100at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,533,100at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,528,000at 2022-12-31dStandaloneTotal 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)
Employees445at 2024-12-31StandaloneNumber of employees
Employees418at 2023-12-31StandaloneNumber of employees
Employees382at 2022-12-31dStandaloneNumber of employees
Employees329at 2021-12-31dStandaloneNumber of employees
Employees260at 2020-12-31dStandaloneNumber 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 Itemsreconcilingcapex2024-01-01 → 2024-12-31¥4m
Reconciling Itemsreconcilingdepreciation2024-01-01 → 2024-12-31¥3m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥117m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥117m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31−¥640m
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥26m
Nursing Care Businessreportable segmentcapex2024-01-01 → 2024-12-31¥18m
Nursing Care Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥30m
Nursing Care Businessreportable segmentemployeesat 2024-12-31419 pure
Nursing Care Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥4.2bn
Nursing Care Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥4.2bn
Nursing Care Businessreportable segmentsegment assetsat 2024-12-31¥2.2bn
Nursing Care Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥134m
Real Estate Businessreportable segmentcapex2024-01-01 → 2024-12-31¥1.2bn
Real Estate Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥85m
Real Estate Businessreportable segmentemployeesat 2024-12-316 pure
Real Estate Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥666m
Real Estate Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥548m
Real Estate Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥117m
Real Estate Businessreportable segmentsegment assetsat 2024-12-31¥3.2bn
Real Estate Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥24m
—segment totalcapex2024-01-01 → 2024-12-31¥1.2bn
—segment totaldepreciation2024-01-01 → 2024-12-31¥114m
—segment totalrevenue2024-01-01 → 2024-12-31¥4.8bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥4.7bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥117m
—segment totalsegment assetsat 2024-12-31¥5.4bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥159m
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 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 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
Nursing Care Businessreportable segmentemployeesat 2024-12-31419 pure

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

All source rows · 1,245
ItemContextValueUnit
Other net ppeCurrentYearInstant59450000JPY
Property plant and equipmentPrior1YearInstant1818574000JPY
Property plant and equipmentCurrentYearInstant2878050000JPY
SoftwarePrior1YearInstant11519000JPY
SoftwareCurrentYearInstant57737000JPY
Other iaPrior1YearInstant40261000JPY
Other iaCurrentYearInstant2969000JPY
Intangible assetsPrior1YearInstant51780000JPY
Intangible assetsCurrentYearInstant60706000JPY
Deferred tax assetsPrior1YearInstant17758000JPY
Deferred tax assetsCurrentYearInstant9587000JPY
Other ioaPrior1YearInstant86773000JPY
Other ioaCurrentYearInstant69055000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-387000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-286000JPY
Investments and other assetsPrior1YearInstant104143000JPY
Investments and other assetsCurrentYearInstant78355000JPY
Noncurrent assetsPrior1YearInstant1974498000JPY
Noncurrent assetsCurrentYearInstant3017113000JPY
AssetsPrior1YearInstant4093166000JPY
AssetsCurrentYearInstant4799758000JPY
Accounts payable for construction contracts cnsPrior1YearInstant31678000JPY
Accounts payable for construction contracts cnsCurrentYearInstant25120000JPY
Accounts payable tradePrior1YearInstant21458000JPY
Accounts payable tradeCurrentYearInstant23242000JPY
Short term loans payablePrior1YearInstant1071270000JPY
Short term loans payableCurrentYearInstant1113270000JPY
Current portion of long term loans payablePrior1YearInstant63932000JPY
Current portion of long term loans payableCurrentYearInstant97954000JPY
Income taxes payablePrior1YearInstant34664000JPY
Income taxes payableCurrentYearInstant25932000JPY
Provision for bonusesPrior1YearInstant48098000JPY
Provision for bonusesCurrentYearInstant16392000JPY
Accrued expensesPrior1YearInstant250556000JPY
Accrued expensesCurrentYearInstant273372000JPY
Contract liabilitiesPrior1YearInstant146105000JPY
Contract liabilitiesCurrentYearInstant149497000JPY
Other clPrior1YearInstant86939000JPY
Other clCurrentYearInstant135782000JPY
Current liabilitiesPrior1YearInstant1754704000JPY
Current liabilitiesCurrentYearInstant1860565000JPY
Long term loans payablePrior1YearInstant1126512000JPY
Long term loans payableCurrentYearInstant1596134000JPY
Asset retirement obligations nclPrior1YearInstant14958000JPY
Asset retirement obligations nclCurrentYearInstant15050000JPY
Deferred tax liabilitiesPrior1YearInstant5281000JPY
Deferred tax liabilitiesCurrentYearInstant17009000JPY
Noncurrent liabilitiesPrior1YearInstant1146752000JPY
Noncurrent liabilitiesCurrentYearInstant1628195000JPY
LiabilitiesPrior1YearInstant2901457000JPY

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 2023-12-31pass rounding
balance sheet identityconsolidated 2024-12-31pass rounding
balance sheet identitynon_consolidated 2023-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass