Annual report

Period2021-07-01 → 2022-06-30
Filed2022-09-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100UE6P (2024-09-20).

Key figures · 132
MetricValuePeriodScopeSource row
Revenue¥6.1bn2021-07-01 → 2022-06-30Cons.Net sales
Revenue¥5.3bn2020-07-01 → 2021-06-30Cons.Net sales
Revenue¥5.2bn2019-07-01 → 2020-06-30dCons.Net sales (5-year summary)
Revenue¥4.7bn2018-07-01 → 2019-06-30dCons.Net sales (5-year summary)
Operating income¥343m2021-07-01 → 2022-06-30Cons.Operating income
Operating income¥384m2020-07-01 → 2021-06-30Cons.Operating income
Ordinary income¥397m2021-07-01 → 2022-06-30Cons.Ordinary income
Ordinary income¥403m2020-07-01 → 2021-06-30Cons.Ordinary income
Ordinary income¥323m2019-07-01 → 2020-06-30dCons.Ordinary income loss (5-year summary)
Ordinary income¥263m2018-07-01 → 2019-06-30dCons.Ordinary income loss (5-year summary)
Profit before tax¥414m2021-07-01 → 2022-06-30Cons.Income before income taxes
Profit before tax¥404m2020-07-01 → 2021-06-30Cons.Income before income taxes
Net income (owners)¥224m2021-07-01 → 2022-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥237m2020-07-01 → 2021-06-30Cons.Profit loss attributable to owners of parent
Net income (owners)¥210m2019-07-01 → 2020-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥127m2018-07-01 → 2019-06-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥224m2021-07-01 → 2022-06-30Cons.Profit loss
Net income¥237m2020-07-01 → 2021-06-30Cons.Profit loss
Total assets¥3.7bnat 2022-06-30Cons.Assets
Total assets¥3.1bnat 2021-06-30Cons.Assets
Total assets¥2.5bnat 2020-06-30dCons.Total assets (5-year summary)
Total assets¥2.3bnat 2019-06-30dCons.Total assets (5-year summary)
Total liabilities¥1.9bnat 2022-06-30Cons.Liabilities
Total liabilities¥1.4bnat 2021-06-30Cons.Liabilities
Net assets / equity¥1.9bnat 2022-06-30Cons.Net assets
Net assets / equity¥1.7bnat 2021-06-30Cons.Net assets
Net assets / equity¥728mat 2020-06-30dCons.Net assets
Net assets / equity¥518mat 2019-06-30dCons.Net assets (5-year summary)
Cash and deposits¥893mat 2022-06-30Cons.Cash and deposits
Cash and deposits¥1.0bnat 2021-06-30Cons.Cash and deposits
Cash & equivalents¥892mat 2022-06-30Cons.Cash and cash equivalents
Cash & equivalents¥1.0bnat 2021-06-30Cons.Cash and cash equivalents
Cash & equivalents¥239mat 2020-06-30dCons.Cash and cash equivalents
Cash & equivalents¥380mat 2019-06-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥6m2021-07-01 → 2022-06-30Cons.Net cash provided by used in operating activities
Operating cash flow¥525m2020-07-01 → 2021-06-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥99m2019-07-01 → 2020-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥362m2018-07-01 → 2019-06-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥192m2021-07-01 → 2022-06-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥31m2020-07-01 → 2021-06-30Cons.Net cash provided by used in investment activities
Investing cash flow¥7m2019-07-01 → 2020-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow¥25m2018-07-01 → 2019-06-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥49m2021-07-01 → 2022-06-30Cons.Net cash provided by used in financing activities
Financing cash flow¥294m2020-07-01 → 2021-06-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥48m2019-07-01 → 2020-06-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥233m2018-07-01 → 2019-06-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥143.662021-07-01 → 2022-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥193.542020-07-01 → 2021-06-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥175.252019-07-01 → 2020-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥105.542018-07-01 → 2019-06-30dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥142.062021-07-01 → 2022-06-30Cons.Diluted earnings per share (5-year summary)
EPS (diluted)¥189.242020-07-01 → 2021-06-30Cons.Diluted earnings per share (5-year summary)
Net assets per share¥1,191.95at 2022-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,059.97at 2021-06-30Cons.Net assets per share (5-year summary)
Net assets per share¥607.03at 2020-06-30dCons.Net assets per share (5-year summary)
Net assets per share¥431.78at 2019-06-30dCons.Net assets per share (5-year summary)
Equity ratio50.1%at 2022-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio53.7%at 2021-06-30Cons.Equity to asset ratio (5-year summary)
Equity ratio29.3%at 2020-06-30dCons.Equity to asset ratio (5-year summary)
Equity ratio22.8%at 2019-06-30dCons.Equity to asset ratio (5-year summary)
ROE12.8%2021-07-01 → 2022-06-30Cons.Rate of return on equity (5-year summary)
ROE19.9%2020-07-01 → 2021-06-30Cons.Rate of return on equity (5-year summary)
ROE33.7%2019-07-01 → 2020-06-30dCons.Rate of return on equity (5-year summary)
ROE27.6%2018-07-01 → 2019-06-30dCons.Rate of return on equity (5-year summary)
Employees468at 2022-06-30Cons.Number of employees
Employees381at 2021-06-30Cons.Number of employees
Employees391at 2020-06-30dCons.Number of employees
Employees379at 2019-06-30dCons.Number of employees
Revenue¥493m2021-07-01 → 2022-06-30StandaloneNet sales
Revenue¥424m2020-07-01 → 2021-06-30StandaloneNet sales
Revenue¥378m2019-07-01 → 2020-06-30dStandaloneNet sales (5-year summary)
Revenue¥299m2018-07-01 → 2019-06-30dStandaloneNet sales (5-year summary)
Revenue¥213m2017-07-01 → 2018-06-30dStandaloneNet sales (5-year summary)
Operating income¥31m2021-07-01 → 2022-06-30StandaloneOperating income
Operating income¥21m2020-07-01 → 2021-06-30StandaloneOperating income
Ordinary income¥38m2021-07-01 → 2022-06-30StandaloneOrdinary income
Ordinary income¥34m2020-07-01 → 2021-06-30StandaloneOrdinary income
Ordinary income¥14m2019-07-01 → 2020-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥9m2018-07-01 → 2019-06-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥9m2017-07-01 → 2018-06-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥38m2021-07-01 → 2022-06-30StandaloneIncome before income taxes
Profit before tax¥34m2020-07-01 → 2021-06-30StandaloneIncome before income taxes
Net income¥35m2021-07-01 → 2022-06-30StandaloneProfit loss
Net income¥26m2020-07-01 → 2021-06-30StandaloneProfit loss
Net income¥8m2019-07-01 → 2020-06-30dStandaloneNet income loss (5-year summary)
Net income−¥134m2018-07-01 → 2019-06-30dStandaloneNet income loss (5-year summary)
Net income¥7m2017-07-01 → 2018-06-30dStandaloneNet income loss (5-year summary)
Total assets¥2.6bnat 2022-06-30StandaloneAssets
Total assets¥2.1bnat 2021-06-30StandaloneAssets
Total assets¥1.7bnat 2020-06-30dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2019-06-30dStandaloneTotal assets (5-year summary)
Total assets¥1.6bnat 2018-06-30dStandaloneTotal assets (5-year summary)
Total liabilities¥1.5bnat 2022-06-30StandaloneLiabilities
Total liabilities¥1.1bnat 2021-06-30StandaloneLiabilities
Net assets / equity¥1.0bnat 2022-06-30StandaloneNet assets
Net assets / equity¥985mat 2021-06-30StandaloneNet assets
Net assets / equity¥269mat 2020-06-30dStandaloneNet assets
Net assets / equity¥261mat 2019-06-30dStandaloneNet assets (5-year summary)
Net assets / equity¥394mat 2018-06-30dStandaloneNet assets (5-year summary)
Cash and deposits¥497mat 2022-06-30StandaloneCash and deposits
Cash and deposits¥690mat 2021-06-30StandaloneCash and deposits
EPS (basic)¥22.742021-07-01 → 2022-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥21.012020-07-01 → 2021-06-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥6.842019-07-01 → 2020-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-111.332018-07-01 → 2019-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥11,388.352017-07-01 → 2018-06-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥22.492021-07-01 → 2022-06-30StandaloneDiluted earnings per share (5-year summary)
EPS (diluted)¥20.552020-07-01 → 2021-06-30StandaloneDiluted earnings per share (5-year summary)
Net assets per share¥653.8at 2022-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥631.09at 2021-06-30StandaloneNet assets per share (5-year summary)
Net assets per share¥224.22at 2020-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥217.38at 2019-06-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥657,424.34at 2018-06-30dStandaloneNet assets per share (5-year summary)
Equity ratio39.8%at 2022-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio47.0%at 2021-06-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio16.1%at 2020-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio16.3%at 2019-06-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio25.3%at 2018-06-30dStandaloneEquity to asset ratio (5-year summary)
ROE3.5%2021-07-01 → 2022-06-30StandaloneRate of return on equity (5-year summary)
ROE4.1%2020-07-01 → 2021-06-30StandaloneRate of return on equity (5-year summary)
ROE3.1%2019-07-01 → 2020-06-30dStandaloneRate of return on equity (5-year summary)
ROE1.8%2017-07-01 → 2018-06-30dStandaloneRate of return on equity (5-year summary)
Shares issued1,560,600at 2022-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,560,600at 2021-06-30StandaloneTotal number of issued shares (5-year summary)
Shares issued600at 2020-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued600at 2019-06-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued600at 2018-06-30dStandaloneTotal number of issued shares (5-year summary)
Employees32at 2022-06-30StandaloneNumber of employees
Employees27at 2021-06-30StandaloneNumber of employees
Employees28at 2020-06-30dStandaloneNumber of employees
Employees18at 2019-06-30dStandaloneNumber of employees
Employees15at 2018-06-30dStandaloneNumber 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 · 69
SegmentItemPeriodValue
Construction Businessreportable segmentcapex2021-07-01 → 2022-06-30¥2m
Construction Businessreportable segmentdepreciation2021-07-01 → 2022-06-30¥13m
Construction Businessreportable segmentemployeesat 2022-06-3044 pure
Construction Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥1.3bn
Construction Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥1.3bn
Construction Businessreportable segmentsegment assetsat 2022-06-30¥1.1bn
Construction Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥162m
Construction Related Businessreportable segmentcapex2021-07-01 → 2022-06-30¥79m
Construction Related Businessreportable segmentdepreciation2021-07-01 → 2022-06-30¥31m
Construction Related Businessreportable segmentemployeesat 2022-06-30170 pure
Construction Related Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥3.0bn
Construction Related Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥3.0bn
Construction Related Businessreportable segmentsegment assetsat 2022-06-30¥2.2bn
Construction Related Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥412m
Human Resource Related Businessreportable segmentcapex2021-07-01 → 2022-06-30¥28m
Human Resource Related Businessreportable segmentdepreciation2021-07-01 → 2022-06-30¥4m
Human Resource Related Businessreportable segmentemployeesat 2022-06-30171 pure
Human Resource Related Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥1.2bn
Human Resource Related Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥1.1bn
Human Resource Related Businessreportable segmentrevenue intersegment2021-07-01 → 2022-06-30¥17m
Human Resource Related Businessreportable segmentsegment assetsat 2022-06-30¥361m
Human Resource Related Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥129m
Nursing Care Businessreportable segmentcapex2021-07-01 → 2022-06-30¥24m
Nursing Care Businessreportable segmentdepreciation2021-07-01 → 2022-06-30¥23m
Nursing Care Businessreportable segmentemployeesat 2022-06-3051 pure
Nursing Care Businessreportable segmentrevenue2021-07-01 → 2022-06-30¥645m
Nursing Care Businessreportable segmentrevenue external2021-07-01 → 2022-06-30¥645m
Nursing Care Businessreportable segmentsegment assetsat 2022-06-30¥401m
Nursing Care Businessreportable segmentsegment profit2021-07-01 → 2022-06-30¥92m
—segment totalemployeesat 2022-06-30436 pure
Total Of Reportable Segments And Otherssegment totalcapex2021-07-01 → 2022-06-30¥133m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-07-01 → 2022-06-30¥72m
Total Of Reportable Segments And Otherssegment totalrevenue2021-07-01 → 2022-06-30¥6.1bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-07-01 → 2022-06-30¥6.1bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2021-07-01 → 2022-06-30¥17m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-06-30¥4.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-07-01 → 2022-06-30¥795m
Construction Businessreportable segmentcapex2020-07-01 → 2021-06-30¥852,000
Construction Businessreportable segmentdepreciation2020-07-01 → 2021-06-30¥8m
Construction Businessreportable segmentrevenue2020-07-01 → 2021-06-30¥998m
Construction Businessreportable segmentrevenue external2020-07-01 → 2021-06-30¥998m
Construction Businessreportable segmentsegment assetsat 2021-06-30¥690m
Construction Businessreportable segmentsegment profit2020-07-01 → 2021-06-30¥151m
Construction Related Businessreportable segmentcapex2020-07-01 → 2021-06-30¥7m
Construction Related Businessreportable segmentdepreciation2020-07-01 → 2021-06-30¥19m
Construction Related Businessreportable segmentrevenue2020-07-01 → 2021-06-30¥2.6bn
Construction Related Businessreportable segmentrevenue external2020-07-01 → 2021-06-30¥2.6bn
Construction Related Businessreportable segmentsegment assetsat 2021-06-30¥1.6bn
Construction Related Businessreportable segmentsegment profit2020-07-01 → 2021-06-30¥422m
Human Resource Related Businessreportable segmentcapex2020-07-01 → 2021-06-30¥5m
Human Resource Related Businessreportable segmentdepreciation2020-07-01 → 2021-06-30¥1m
Human Resource Related Businessreportable segmentrevenue2020-07-01 → 2021-06-30¥1.1bn
Human Resource Related Businessreportable segmentrevenue external2020-07-01 → 2021-06-30¥1.0bn
Human Resource Related Businessreportable segmentrevenue intersegment2020-07-01 → 2021-06-30¥25m
Human Resource Related Businessreportable segmentsegment assetsat 2021-06-30¥318m
Human Resource Related Businessreportable segmentsegment profit2020-07-01 → 2021-06-30¥102m
Nursing Care Businessreportable segmentcapex2020-07-01 → 2021-06-30¥6m
Nursing Care Businessreportable segmentdepreciation2020-07-01 → 2021-06-30¥21m
Nursing Care Businessreportable segmentrevenue2020-07-01 → 2021-06-30¥594m
Nursing Care Businessreportable segmentrevenue external2020-07-01 → 2021-06-30¥594m
Nursing Care Businessreportable segmentsegment assetsat 2021-06-30¥396m
Nursing Care Businessreportable segmentsegment profit2020-07-01 → 2021-06-30¥100m
Total Of Reportable Segments And Otherssegment totalcapex2020-07-01 → 2021-06-30¥20m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-07-01 → 2021-06-30¥49m
Total Of Reportable Segments And Otherssegment totalrevenue2020-07-01 → 2021-06-30¥5.3bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-07-01 → 2021-06-30¥5.3bn
Total Of Reportable Segments And Otherssegment totalrevenue intersegment2020-07-01 → 2021-06-30¥25m
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-06-30¥3.0bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-07-01 → 2021-06-30¥774m

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

All source rows · 1,281
ItemContextValueUnit
Current assetsCurrentYearInstant2395464000JPY
Buildings and structuresPrior1YearInstant950896000JPY
Buildings and structuresCurrentYearInstant1185978000JPY
Accumulated depreciation buildings and structuresPrior1YearInstant-623350000JPY
Accumulated depreciation buildings and structuresCurrentYearInstant-749845000JPY
Buildings and structures netPrior1YearInstant327546000JPY
Buildings and structures netCurrentYearInstant436132000JPY
LandPrior1YearInstant318210000JPY
LandCurrentYearInstant467532000JPY
Lease assets ppePrior1YearInstant37421000JPY
Lease assets ppeCurrentYearInstant37421000JPY
Accumulated depreciation lease assets ppePrior1YearInstant-21949000JPY
Accumulated depreciation lease assets ppeCurrentYearInstant-26756000JPY
Lease assets net ppePrior1YearInstant15472000JPY
Lease assets net ppeCurrentYearInstant10665000JPY
Other ppePrior1YearInstant267119000JPY
Other ppeCurrentYearInstant540728000JPY
Accumulated depreciation other ppePrior1YearInstant-236226000JPY
Accumulated depreciation other ppeCurrentYearInstant-465439000JPY
Other net ppePrior1YearInstant30894000JPY
Other net ppeCurrentYearInstant75289000JPY
Construction in progressPrior1YearInstant6150000JPY
Construction in progressCurrentYearInstant-JPY
Property plant and equipmentPrior1YearInstant698271000JPY
Property plant and equipmentCurrentYearInstant989618000JPY
GoodwillPrior1YearInstant14580000JPY
GoodwillCurrentYearInstant76246000JPY
Other iaPrior1YearInstant57175000JPY
Other iaCurrentYearInstant59175000JPY
Intangible assetsPrior1YearInstant71755000JPY
Intangible assetsCurrentYearInstant135421000JPY
Investment securitiesPrior1YearInstant9000000JPY
Investment securitiesCurrentYearInstant18380000JPY
Lease and guarantee depositsPrior1YearInstant63729000JPY
Lease and guarantee depositsCurrentYearInstant63565000JPY
Deferred tax assetsPrior1YearInstant73745000JPY
Deferred tax assetsCurrentYearInstant93599000JPY
Other ioaPrior1YearInstant25724000JPY
Other ioaCurrentYearInstant17353000JPY
Allowance for doubtful accounts ioa by groupPrior1YearInstant-467000JPY
Allowance for doubtful accounts ioa by groupCurrentYearInstant-467000JPY
Investments and other assetsPrior1YearInstant171731000JPY
Investments and other assetsCurrentYearInstant192430000JPY
Noncurrent assetsPrior1YearInstant941757000JPY
Noncurrent assetsCurrentYearInstant1317468000JPY
AssetsPrior1YearInstant3078256000JPY
AssetsCurrentYearInstant3712933000JPY
Accounts payable tradePrior1YearInstant157688000JPY
Accounts payable tradeCurrentYearInstant141946000JPY
Current portion of long term loans payablePrior1YearInstant309662000JPY

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 2021-06-30pass
balance sheet identityconsolidated 2022-06-30pass rounding
balance sheet identitynon_consolidated 2021-06-30pass rounding
balance sheet identitynon_consolidated 2022-06-30pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-06-30pass
statement vs summary · net assetsconsolidated 2021-06-30pass
statement vs summary · net assetsconsolidated 2022-06-30pass
statement vs summary · net assetsnon_consolidated 2020-06-30pass
statement vs summary · net assetsnon_consolidated 2021-06-30pass
statement vs summary · net assetsnon_consolidated 2022-06-30pass
statement vs summary · net income attributable to parentconsolidated 2020-07-01/2021-06-30pass
statement vs summary · net income attributable to parentconsolidated 2021-07-01/2022-06-30pass
statement vs summary · operating cash flowconsolidated 2020-07-01/2021-06-30pass
statement vs summary · operating cash flowconsolidated 2021-07-01/2022-06-30pass
statement vs summary · revenueconsolidated 2020-07-01/2021-06-30pass
statement vs summary · revenueconsolidated 2021-07-01/2022-06-30pass
statement vs summary · revenuenon_consolidated 2020-07-01/2021-06-30pass
statement vs summary · revenuenon_consolidated 2021-07-01/2022-06-30pass
statement vs summary · total assetsconsolidated 2021-06-30pass
statement vs summary · total assetsconsolidated 2022-06-30pass
statement vs summary · total assetsnon_consolidated 2021-06-30pass
statement vs summary · total assetsnon_consolidated 2022-06-30pass