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
Reserve for advanced depreciation of noncurrent assetsCurrentYearInstant_NonConsolidatedMember7903000JPY
Retained earnings brought forwardPrior1YearInstant_NonConsolidatedMember417250000JPY
Retained earnings brought forwardCurrentYearInstant_NonConsolidatedMember488973000JPY
Retained earningsPrior1YearInstant_NonConsolidatedMember425706000JPY
Retained earningsCurrentYearInstant_NonConsolidatedMember496876000JPY
Treasury stockPrior1YearInstant_NonConsolidatedMember-21418000JPY
Treasury stockCurrentYearInstant_NonConsolidatedMember-14777000JPY
Shareholders equityPrior1YearInstant_NonConsolidatedMember1062443000JPY
Shareholders equityCurrentYearInstant_NonConsolidatedMember1140255000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember1062443000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember1140255000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember2238754000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember2203086000JPY
Net salesPrior1YearDuration_NonConsolidatedMember4159431000JPY
Net salesCurrentYearDuration_NonConsolidatedMember4823218000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember3592866000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember4214740000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember566565000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember608478000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember456783000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember531264000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember109782000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember77213000JPY
Interest income noiPrior1YearDuration_NonConsolidatedMember101000JPY
Interest income noiCurrentYearDuration_NonConsolidatedMember1266000JPY
Operating service income noiPrior1YearDuration_NonConsolidatedMember7364000JPY
Operating service income noiCurrentYearDuration_NonConsolidatedMember8376000JPY
Subsidy income noi bountyPrior1YearDuration_NonConsolidatedMember6171000JPY
Subsidy income noi bountyCurrentYearDuration_NonConsolidatedMember6984000JPY
Subsidy income noiPrior1YearDuration_NonConsolidatedMember11318000JPY
Subsidy income noiCurrentYearDuration_NonConsolidatedMember22496000JPY
Other noiPrior1YearDuration_NonConsolidatedMember11590000JPY
Other noiCurrentYearDuration_NonConsolidatedMember14705000JPY
Non operating incomePrior1YearDuration_NonConsolidatedMember36546000JPY
Non operating incomeCurrentYearDuration_NonConsolidatedMember53831000JPY
Interest expenses noePrior1YearDuration_NonConsolidatedMember6508000JPY
Interest expenses noeCurrentYearDuration_NonConsolidatedMember6504000JPY
Other noePrior1YearDuration_NonConsolidatedMember278000JPY
Other noeCurrentYearDuration_NonConsolidatedMember318000JPY
Non operating expensesPrior1YearDuration_NonConsolidatedMember6787000JPY
Non operating expensesCurrentYearDuration_NonConsolidatedMember6822000JPY
Ordinary incomePrior1YearDuration_NonConsolidatedMember139541000JPY
Ordinary incomeCurrentYearDuration_NonConsolidatedMember124222000JPY
Income before income taxesPrior1YearDuration_NonConsolidatedMember139541000JPY
Income before income taxesCurrentYearDuration_NonConsolidatedMember124222000JPY
Income taxes currentPrior1YearDuration_NonConsolidatedMember39164000JPY
Income taxes currentCurrentYearDuration_NonConsolidatedMember56144000JPY
Income taxes deferredPrior1YearDuration_NonConsolidatedMember8884000JPY
Income taxes deferredCurrentYearDuration_NonConsolidatedMember-5489000JPY
Income taxesPrior1YearDuration_NonConsolidatedMember48048000JPY

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