Annual report

Period2022-01-21 → 2023-01-20

Filed2023-04-14

StandardJapan GAAP

ConsolidatedNo

Data checks13 of 13 passed

Key figures · 111

Metric	Value	Period	Scope	Source row
Revenue	¥7.4bn	2022-01-21 → 2023-01-20	Standalone	Net sales
Revenue	¥5.5bn	2021-01-21 → 2022-01-20	Standalone	Net sales
Revenue	¥4.5bn	2020-01-21 → 2021-01-20^d	Standalone	Net sales (5-year summary)
Revenue	¥4.5bn	2020-01-21 → 2021-01-20^d	Standalone	Net sales (5-year summary)
Revenue	¥3.7bn	2019-01-21 → 2020-01-20^d	Standalone	Net sales (5-year summary)
Revenue	¥3.7bn	2019-01-21 → 2020-01-20^d	Standalone	Net sales (5-year summary)
Revenue	¥4.1bn	2018-01-21 → 2019-01-20^d	Standalone	Net sales (5-year summary)
Revenue	¥4.1bn	2018-01-21 → 2019-01-20^d	Standalone	Net sales (5-year summary)
Operating income	¥518m	2022-01-21 → 2023-01-20	Standalone	Operating income
Operating income	¥510m	2021-01-21 → 2022-01-20	Standalone	Operating income
Ordinary income	¥513m	2022-01-21 → 2023-01-20	Standalone	Ordinary income
Ordinary income	¥496m	2021-01-21 → 2022-01-20	Standalone	Ordinary income
Ordinary income	¥478m	2020-01-21 → 2021-01-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥475m	2020-01-21 → 2021-01-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥286m	2019-01-21 → 2020-01-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥284m	2019-01-21 → 2020-01-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥422m	2018-01-21 → 2019-01-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥424m	2018-01-21 → 2019-01-20^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥513m	2022-01-21 → 2023-01-20	Standalone	Income before income taxes
Profit before tax	¥496m	2021-01-21 → 2022-01-20	Standalone	Income before income taxes
Net income (owners)	¥332m	2020-01-21 → 2021-01-20^d	Standalone	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥222m	2019-01-21 → 2020-01-20^d	Standalone	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥285m	2018-01-21 → 2019-01-20^d	Standalone	Profit loss attributable to owners of parent (5-year summary)
Net income	¥356m	2022-01-21 → 2023-01-20	Standalone	Profit loss
Net income	¥343m	2021-01-21 → 2022-01-20	Standalone	Profit loss
Net income	¥329m	2020-01-21 → 2021-01-20^d	Standalone	Net income loss (5-year summary)
Net income	¥220m	2019-01-21 → 2020-01-20^d	Standalone	Net income loss (5-year summary)
Net income	¥288m	2018-01-21 → 2019-01-20^d	Standalone	Net income loss (5-year summary)
Total assets	¥3.0bn	at 2023-01-20	Standalone	Assets
Total assets	¥2.8bn	at 2022-01-20	Standalone	Assets
Total assets	¥2.7bn	at 2021-01-20^d	Standalone	Total assets (5-year summary)
Total assets	¥2.4bn	at 2020-01-20^d	Standalone	Total assets (5-year summary)
Total assets	¥2.4bn	at 2020-01-20^d	Standalone	Total assets (5-year summary)
Total assets	¥2.5bn	at 2019-01-20^d	Standalone	Total assets (5-year summary)
Total assets	¥2.5bn	at 2019-01-20^d	Standalone	Total assets (5-year summary)
Total liabilities	¥685m	at 2023-01-20	Standalone	Liabilities
Total liabilities	¥474m	at 2022-01-20	Standalone	Liabilities
Net assets / equity	¥2.3bn	at 2023-01-20	Standalone	Net assets
Net assets / equity	¥2.3bn	at 2022-01-20	Standalone	Net assets
Net assets / equity	¥2.2bn	at 2021-01-20^d	Standalone	Net assets
Net assets / equity	¥2.0bn	at 2020-01-20^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥2.1bn	at 2020-01-20^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥2.1bn	at 2019-01-20^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥2.1bn	at 2019-01-20^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.3bn	at 2023-01-20	Standalone	Cash and deposits
Cash and deposits	¥1.3bn	at 2022-01-20	Standalone	Cash and deposits
Cash & equivalents	¥1.3bn	at 2023-01-20	Standalone	Cash and cash equivalents
Cash & equivalents	¥1.3bn	at 2022-01-20	Standalone	Cash and cash equivalents
Cash & equivalents	¥1.4bn	at 2021-01-20^d	Standalone	Cash and cash equivalents
Cash & equivalents	¥1.4bn	at 2020-01-20^d	Standalone	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥1.6bn	at 2019-01-20^d	Standalone	Cash and cash equivalents (5-year summary)
Operating cash flow	¥479m	2022-01-21 → 2023-01-20	Standalone	Net cash provided by used in operating activities
Operating cash flow	¥265m	2021-01-21 → 2022-01-20	Standalone	Net cash provided by used in operating activities
Operating cash flow	¥259m	2020-01-21 → 2021-01-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥227m	2019-01-21 → 2020-01-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥365m	2018-01-21 → 2019-01-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥133m	2022-01-21 → 2023-01-20	Standalone	Net cash provided by used in investment activities
Investing cash flow	−¥117m	2021-01-21 → 2022-01-20	Standalone	Net cash provided by used in investment activities
Investing cash flow	−¥72m	2020-01-21 → 2021-01-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥110m	2019-01-21 → 2020-01-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥56m	2018-01-21 → 2019-01-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥340m	2022-01-21 → 2023-01-20	Standalone	Net cash provided by used in financing activities
Financing cash flow	−¥263m	2021-01-21 → 2022-01-20	Standalone	Net cash provided by used in financing activities
Financing cash flow	−¥166m	2020-01-21 → 2021-01-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥271m	2019-01-21 → 2020-01-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥284m	2018-01-21 → 2019-01-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥81.31	2022-01-21 → 2023-01-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥78.52	2021-01-21 → 2022-01-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥75.81	2020-01-21 → 2021-01-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥75.23	2020-01-21 → 2021-01-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥50.84	2019-01-21 → 2020-01-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥50.35	2019-01-21 → 2020-01-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥65.21	2018-01-21 → 2019-01-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥65.86	2018-01-21 → 2019-01-20^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥58	2022-01-21 → 2023-01-20	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥78	2021-01-21 → 2022-01-20	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥60	2020-01-21 → 2021-01-20^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥38	2019-01-21 → 2020-01-20^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥62	2018-01-21 → 2019-01-20^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥532.35	at 2023-01-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥528.4	at 2022-01-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥513.06	at 2021-01-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥467.78	at 2020-01-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥468.72	at 2020-01-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥475.01	at 2019-01-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥476.2	at 2019-01-20^d	Standalone	Net assets per share (5-year summary)
Equity ratio	77.3%	at 2023-01-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	83.0%	at 2022-01-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	83.9%	at 2021-01-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	83.8%	at 2020-01-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	83.9%	at 2020-01-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	84.8%	at 2019-01-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	84.3%	at 2019-01-20^d	Standalone	Equity to asset ratio (5-year summary)
ROE	15.3%	2022-01-21 → 2023-01-20	Standalone	Rate of return on equity (5-year summary)
ROE	15.1%	2021-01-21 → 2022-01-20	Standalone	Rate of return on equity (5-year summary)
ROE	15.5%	2020-01-21 → 2021-01-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	15.3%	2020-01-21 → 2021-01-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	10.8%	2019-01-21 → 2020-01-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	10.7%	2019-01-21 → 2020-01-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	13.8%	2018-01-21 → 2019-01-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	13.9%	2018-01-21 → 2019-01-20^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	4,437,500	at 2023-01-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	4,437,500	at 2022-01-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	4,437,500	at 2021-01-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	4,437,500	at 2020-01-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	4,437,500	at 2019-01-20^d	Standalone	Total number of issued shares (5-year summary)
Employees	54	at 2023-01-20	Standalone	Number of employees
Employees	55	at 2022-01-20	Standalone	Number of employees
Employees	48	at 2021-01-20^d	Standalone	Number of employees
Employees	49	at 2020-01-20^d	Standalone	Number of employees
Employees	46	at 2019-01-20^d	Standalone	Number 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.

All source rows · 922

Item	Context	Value	Unit
Retained earnings brought forward	CurrentYearInstant_NonConsolidatedMember	818917000	JPY
Retained earnings	Prior1YearInstant_NonConsolidatedMember	1864130000	JPY
Retained earnings	CurrentYearInstant_NonConsolidatedMember	1878617000	JPY
Treasury stock	Prior1YearInstant_NonConsolidatedMember	-34267000	JPY
Treasury stock	CurrentYearInstant_NonConsolidatedMember	-34362000	JPY
Shareholders equity	Prior1YearInstant_NonConsolidatedMember	2231369000	JPY
Shareholders equity	CurrentYearInstant_NonConsolidatedMember	2245760000	JPY
Valuation difference on available for sale securities	Prior1YearInstant_NonConsolidatedMember	79977000	JPY
Valuation difference on available for sale securities	CurrentYearInstant_NonConsolidatedMember	82802000	JPY
Valuation and translation adjustments	Prior1YearInstant_NonConsolidatedMember	79977000	JPY
Valuation and translation adjustments	CurrentYearInstant_NonConsolidatedMember	82802000	JPY
Net assets	Prior1YearInstant_NonConsolidatedMember	2311346000	JPY
Net assets	CurrentYearInstant_NonConsolidatedMember	2328562000	JPY
Liabilities and net assets	Prior1YearInstant_NonConsolidatedMember	2785147000	JPY
Liabilities and net assets	CurrentYearInstant_NonConsolidatedMember	3013543000	JPY
Net sales	Prior1YearDuration_NonConsolidatedMember	5481309000	JPY
Net sales	CurrentYearDuration_NonConsolidatedMember	7443860000	JPY
Beginning goods cos	Prior1YearDuration_NonConsolidatedMember	402758000	JPY
Beginning goods cos	CurrentYearDuration_NonConsolidatedMember	403509000	JPY
Cost of purchased goods	Prior1YearDuration_NonConsolidatedMember	3588613000	JPY
Cost of purchased goods	CurrentYearDuration_NonConsolidatedMember	5722341000	JPY
Transfer from other account cos	Prior1YearDuration_NonConsolidatedMember	63574000	JPY
Transfer from other account cos	CurrentYearDuration_NonConsolidatedMember	177401000	JPY
Total beginning and purchase of goods	Prior1YearDuration_NonConsolidatedMember	4054944000	JPY
Total beginning and purchase of goods	CurrentYearDuration_NonConsolidatedMember	6303251000	JPY
Transfer to other account cos	Prior1YearDuration_NonConsolidatedMember	13185000	JPY
Transfer to other account cos	CurrentYearDuration_NonConsolidatedMember	6346000	JPY
Ending goods cos	Prior1YearDuration_NonConsolidatedMember	403509000	JPY
Ending goods cos	CurrentYearDuration_NonConsolidatedMember	664870000	JPY
Cost of sales	Prior1YearDuration_NonConsolidatedMember	3638250000	JPY
Cost of sales	CurrentYearDuration_NonConsolidatedMember	5632035000	JPY
Gross profit	Prior1YearDuration_NonConsolidatedMember	1843059000	JPY
Gross profit	CurrentYearDuration_NonConsolidatedMember	1811825000	JPY
Advertising expenses sga	Prior1YearDuration_NonConsolidatedMember	225984000	JPY
Advertising expenses sga	CurrentYearDuration_NonConsolidatedMember	205450000	JPY
Promotion expenses sga	Prior1YearDuration_NonConsolidatedMember	107400000	JPY
Promotion expenses sga	CurrentYearDuration_NonConsolidatedMember	71640000	JPY
Freightage expenses sga	Prior1YearDuration_NonConsolidatedMember	189243000	JPY
Freightage expenses sga	CurrentYearDuration_NonConsolidatedMember	186552000	JPY
Directors compensations sga	Prior1YearDuration_NonConsolidatedMember	69800000	JPY
Directors compensations sga	CurrentYearDuration_NonConsolidatedMember	95080000	JPY
Salaries and allowances sga	Prior1YearDuration_NonConsolidatedMember	149188000	JPY
Salaries and allowances sga	CurrentYearDuration_NonConsolidatedMember	147658000	JPY
Employees bonuses sga	Prior1YearDuration_NonConsolidatedMember	24717000	JPY
Employees bonuses sga	CurrentYearDuration_NonConsolidatedMember	15811000	JPY
Legal welfare expenses sga	Prior1YearDuration_NonConsolidatedMember	32581000	JPY
Legal welfare expenses sga	CurrentYearDuration_NonConsolidatedMember	34297000	JPY
Welfare expenses sga	Prior1YearDuration_NonConsolidatedMember	5320000	JPY
Welfare expenses sga	CurrentYearDuration_NonConsolidatedMember	5505000	JPY
Retirement benefit expenses sga	Prior1YearDuration_NonConsolidatedMember	16002000	JPY

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 · 13 of 13 passed

balance sheet identity	non_consolidated 2022-01-20	pass rounding
balance sheet identity	non_consolidated 2023-01-20	pass
dei present		pass
period resolution		pass
statement vs summary · net assets	non_consolidated 2021-01-20	pass
statement vs summary · net assets	non_consolidated 2022-01-20	pass
statement vs summary · net assets	non_consolidated 2023-01-20	pass
statement vs summary · operating cash flow	non_consolidated 2021-01-21/2022-01-20	pass
statement vs summary · operating cash flow	non_consolidated 2022-01-21/2023-01-20	pass
statement vs summary · revenue	non_consolidated 2021-01-21/2022-01-20	pass
statement vs summary · revenue	non_consolidated 2022-01-21/2023-01-20	pass
statement vs summary · total assets	non_consolidated 2022-01-20	pass
statement vs summary · total assets	non_consolidated 2023-01-20	pass