Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-26
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥4.9bn2025-01-01 → 2025-12-31Cons.Net sales
Revenue¥4.7bn2024-01-01 → 2024-12-31Cons.Net sales
Revenue¥4.3bn2023-01-01 → 2023-12-31vCons.Net sales (5-year summary)
Revenue¥4.1bn2022-01-01 → 2022-12-31vCons.Net sales (5-year summary)
Revenue¥3.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Operating income¥41m2025-01-01 → 2025-12-31Cons.Operating income
Operating income¥150m2024-01-01 → 2024-12-31Cons.Operating income
Ordinary income¥139m2025-01-01 → 2025-12-31Cons.Ordinary income
Ordinary income¥191m2024-01-01 → 2024-12-31Cons.Ordinary income
Ordinary income¥193m2023-01-01 → 2023-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥247m2022-01-01 → 2022-12-31vCons.Ordinary income loss (5-year summary)
Ordinary income¥188m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥139m2025-01-01 → 2025-12-31Cons.Income before income taxes
Profit before tax¥191m2024-01-01 → 2024-12-31Cons.Income before income taxes
Net income (owners)¥82m2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥125m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥127m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥158m2022-01-01 → 2022-12-31vCons.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¥82m2025-01-01 → 2025-12-31Cons.Profit loss
Net income¥125m2024-01-01 → 2024-12-31Cons.Profit loss
Total assets¥5.8bnat 2025-12-31Cons.Assets
Total assets¥4.8bnat 2024-12-31Cons.Assets
Total assets¥4.1bnat 2023-12-31vCons.Total assets (5-year summary)
Total assets¥3.0bnat 2022-12-31vCons.Total assets (5-year summary)
Total assets¥2.9bnat 2021-12-31dCons.Total assets (5-year summary)
Total liabilities¥4.4bnat 2025-12-31Cons.Liabilities
Total liabilities¥3.5bnat 2024-12-31Cons.Liabilities
Net assets / equity¥1.4bnat 2025-12-31Cons.Net assets
Net assets / equity¥1.3bnat 2024-12-31Cons.Net assets
Net assets / equity¥1.2bnat 2023-12-31vCons.Net assets
Net assets / equity¥1.1bnat 2022-12-31vCons.Net assets (5-year summary)
Net assets / equity¥927mat 2021-12-31dCons.Net assets (5-year summary)
Cash and deposits¥1.2bnat 2025-12-31Cons.Cash and deposits
Cash and deposits¥1.1bnat 2024-12-31Cons.Cash and deposits
Cash & equivalents¥1.2bnat 2025-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2024-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.4bnat 2023-12-31vCons.Cash and cash equivalents
Cash & equivalents¥1.1bnat 2022-12-31vCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥865mat 2021-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥287m2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥305m2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥238m2023-01-01 → 2023-12-31vCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥813m2022-01-01 → 2022-12-31vCons.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)
Investing cash flow−¥1.0bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥1.1bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥836m2023-01-01 → 2023-12-31vCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥511m2022-01-01 → 2022-12-31vCons.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)
Financing cash flow¥771m2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥546m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥892m2023-01-01 → 2023-12-31vCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥90m2022-01-01 → 2022-12-31vCons.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)
EPS (basic)¥53.982025-01-01 → 2025-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥82.862024-01-01 → 2024-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥82.872023-01-01 → 2023-12-31vCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥103.12022-01-01 → 2022-12-31vCons.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)
Net assets per share¥930.4at 2025-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥876.94at 2024-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥789.4at 2023-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥709.96at 2022-12-31vCons.Net assets per share (5-year summary)
Net assets per share¥606.92at 2021-12-31dCons.Net assets per share (5-year summary)
Equity ratio24.4%at 2025-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio27.5%at 2024-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio29.1%at 2023-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio35.8%at 2022-12-31vCons.Equity to asset ratio (5-year summary)
Equity ratio32.2%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
ROE6.0%2025-01-01 → 2025-12-31Cons.Rate of return on equity (5-year summary)
ROE9.9%2024-01-01 → 2024-12-31Cons.Rate of return on equity (5-year summary)
ROE11.1%2023-01-01 → 2023-12-31vCons.Rate of return on equity (5-year summary)
ROE15.7%2022-01-01 → 2022-12-31vCons.Rate of return on equity (5-year summary)
ROE23.7%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
Employees511at 2025-12-31Cons.Number of employees
Employees451at 2024-12-31Cons.Number of employees
Employees425at 2023-12-31vCons.Number of employees
Employees389at 2022-12-31vCons.Number of employees
Employees336at 2021-12-31dCons.Number of employees
Revenue¥4.8bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥4.2bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥3.7bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥3.3bn2022-01-01 → 2022-12-31vStandaloneNet sales (5-year summary)
Revenue¥2.9bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥77m2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥110m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥124m2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥140m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥124m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥150m2022-01-01 → 2022-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥89m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥124m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥140m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥74m2025-01-01 → 2025-12-31StandaloneProfit loss
Net income¥91m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income¥78m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥92m2022-01-01 → 2022-12-31vStandaloneNet income loss (5-year summary)
Net income¥54m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥2.2bnat 2025-12-31StandaloneAssets
Total assets¥2.2bnat 2024-12-31StandaloneAssets
Total assets¥2.2bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥1.9bnat 2022-12-31vStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.1bnat 2025-12-31StandaloneLiabilities
Total liabilities¥1.2bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥1.1bnat 2025-12-31StandaloneNet assets
Net assets / equity¥1.1bnat 2024-12-31StandaloneNet assets
Net assets / equity¥961mat 2023-12-31vStandaloneNet assets
Net assets / equity¥903mat 2022-12-31vStandaloneNet assets (5-year summary)
Net assets / equity¥811mat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥980mat 2025-12-31StandaloneCash and deposits
Cash and deposits¥725mat 2024-12-31StandaloneCash and deposits
EPS (basic)¥48.452025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥60.472024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥50.892023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥60.532022-01-01 → 2022-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥37.172021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥749.85at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥701.26at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥636.69at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥591.07at 2022-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥530.6at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio51.8%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio47.5%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio42.9%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio47.9%at 2022-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio52.0%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE6.7%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE9.0%2024-01-01 → 2024-12-31StandaloneRate of return on equity (5-year summary)
ROE8.3%2023-01-01 → 2023-12-31vStandaloneRate of return on equity (5-year summary)
ROE10.8%2022-01-01 → 2022-12-31vStandaloneRate of return on equity (5-year summary)
ROE10.7%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued1,533,100at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,533,100at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued1,533,100at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,528,000at 2022-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued1,528,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees505at 2025-12-31StandaloneNumber of employees
Employees445at 2024-12-31StandaloneNumber of employees
Employees418at 2023-12-31vStandaloneNumber of employees
Employees382at 2022-12-31vStandaloneNumber of employees
Employees329at 2021-12-31dStandaloneNumber 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 Itemsreconcilingdepreciation2025-01-01 → 2025-12-31¥12m
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥164m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥164m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31−¥185m
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥29m
Nursing Care Businessreportable segmentcapex2025-01-01 → 2025-12-31¥51m
Nursing Care Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥35m
Nursing Care Businessreportable segmentemployeesat 2025-12-31474 pure
Nursing Care Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥4.8bn
Nursing Care Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥4.8bn
Nursing Care Businessreportable segmentsegment assetsat 2025-12-31¥2.2bn
Nursing Care Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥108m
Real Estate Businessreportable segmentcapex2025-01-01 → 2025-12-31¥901m
Real Estate Businessreportable segmentdepreciation2025-01-01 → 2025-12-31¥126m
Real Estate Businessreportable segmentemployeesat 2025-12-316 pure
Real Estate Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥227m
Real Estate Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥63m
Real Estate Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥164m
Real Estate Businessreportable segmentsegment assetsat 2025-12-31¥3.8bn
Real Estate Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥38m
—segment totalcapex2025-01-01 → 2025-12-31¥952m
—segment totaldepreciation2025-01-01 → 2025-12-31¥161m
—segment totalrevenue2025-01-01 → 2025-12-31¥5.1bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥4.9bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥164m
—segment totalsegment assetsat 2025-12-31¥6.0bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥70m
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 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¥137m
Real Estate Businessreportable segmentcapex2024-01-01 → 2024-12-31¥1.2bn
Real Estate Businessreportable segmentdepreciation2024-01-01 → 2024-12-31¥90m
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¥39m
—segment totalcapex2024-01-01 → 2024-12-31¥1.2bn
—segment totaldepreciation2024-01-01 → 2024-12-31¥120m
—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¥5.5bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥176m
Nursing Care Businessreportable segmentemployeesat 2025-12-31474 pure

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

All source rows · 1,369
ItemContextValueUnit
Contract liabilitiesCurrentYearInstant190461000JPY
Other clPrior1YearInstant135782000JPY
Other clCurrentYearInstant97987000JPY
Current liabilitiesPrior1YearInstant1860565000JPY
Current liabilitiesCurrentYearInstant1391613000JPY
Long term loans payablePrior1YearInstant1596134000JPY
Long term loans payableCurrentYearInstant2956980000JPY
Asset retirement obligations nclPrior1YearInstant15050000JPY
Asset retirement obligations nclCurrentYearInstant15143000JPY
Deferred tax liabilitiesPrior1YearInstant23183000JPY
Deferred tax liabilitiesCurrentYearInstant28522000JPY
Noncurrent liabilitiesPrior1YearInstant1634368000JPY
Noncurrent liabilitiesCurrentYearInstant3000646000JPY
LiabilitiesPrior1YearInstant3494933000JPY
LiabilitiesCurrentYearInstant4392259000JPY
Capital stockPrior1YearInstant378178000JPY
Capital stockCurrentYearInstant378178000JPY
Capital surplusPrior1YearInstant279978000JPY
Capital surplusCurrentYearInstant279978000JPY
Retained earningsPrior1YearInstant691859000JPY
Retained earningsCurrentYearInstant771434000JPY
Treasury stockPrior1YearInstant-21418000JPY
Treasury stockCurrentYearInstant-14777000JPY
Shareholders equityPrior1YearInstant1328597000JPY
Shareholders equityCurrentYearInstant1414813000JPY
Net assetsPrior1YearInstant1328597000JPY
Net assetsCurrentYearInstant1414813000JPY
Liabilities and net assetsPrior1YearInstant4823530000JPY
Liabilities and net assetsCurrentYearInstant5807073000JPY
Net salesPrior1YearDuration4707895000JPY
Net salesCurrentYearDuration4886212000JPY
Cost of salesPrior1YearDuration4048863000JPY
Cost of salesCurrentYearDuration4251324000JPY
Gross profitPrior1YearDuration659031000JPY
Gross profitCurrentYearDuration634888000JPY
Selling general and administrative expensesPrior1YearDuration508619000JPY
Selling general and administrative expensesCurrentYearDuration594206000JPY
Operating incomePrior1YearDuration150412000JPY
Operating incomeCurrentYearDuration40682000JPY
Interest income noiPrior1YearDuration128000JPY
Interest income noiCurrentYearDuration1544000JPY
Dividends income noiPrior1YearDuration4000JPY
Dividends income noiCurrentYearDuration2000JPY
Subsidy income noiPrior1YearDuration44973000JPY
Subsidy income noiCurrentYearDuration124765000JPY
Subsidy income noi bountyPrior1YearDuration6171000JPY
Subsidy income noi bountyCurrentYearDuration6984000JPY
Other noiPrior1YearDuration19828000JPY
Other noiCurrentYearDuration21252000JPY
Non operating incomePrior1YearDuration71106000JPY

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 2024-12-31pass
balance sheet identityconsolidated 2025-12-31pass rounding
balance sheet identitynon_consolidated 2024-12-31pass
balance sheet identitynon_consolidated 2025-12-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsconsolidated 2024-12-31pass
statement vs summary · net assetsconsolidated 2025-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2025-01-01/2025-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsconsolidated 2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass