Annual report

Period2024-01-21 → 2025-01-20

Filed2025-04-16

StandardJapan GAAP

ConsolidatedNo

Data checks13 of 13 passed

Key figures · 91

Metric	Value	Period	Scope	Source row
Revenue	¥1.9bn	2024-01-21 → 2025-01-20	Standalone	Net sales
Revenue	¥5.4bn	2023-01-21 → 2024-01-20	Standalone	Net sales
Revenue	¥7.4bn	2022-01-21 → 2023-01-20^d	Standalone	Net sales (5-year summary)
Revenue	¥5.5bn	2021-01-21 → 2022-01-20^d	Standalone	Net sales (5-year summary)
Revenue	¥4.5bn	2020-01-21 → 2021-01-20^d	Standalone	Net sales (5-year summary)
Revenue	¥4.5bn	2020-01-21 → 2021-01-20^d	Standalone	Net sales (5-year summary)
Operating income	−¥50m	2024-01-21 → 2025-01-20	Standalone	Operating income
Operating income	¥431m	2023-01-21 → 2024-01-20	Standalone	Operating income
Ordinary income	−¥45m	2024-01-21 → 2025-01-20	Standalone	Ordinary income
Ordinary income	¥449m	2023-01-21 → 2024-01-20	Standalone	Ordinary income
Ordinary income	¥513m	2022-01-21 → 2023-01-20^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥496m	2021-01-21 → 2022-01-20^d	Standalone	Ordinary income loss (5-year summary)
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)
Profit before tax	−¥21m	2024-01-21 → 2025-01-20	Standalone	Income before income taxes
Profit before tax	¥452m	2023-01-21 → 2024-01-20	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	−¥72m	2024-01-21 → 2025-01-20	Standalone	Profit loss
Net income	¥313m	2023-01-21 → 2024-01-20	Standalone	Profit loss
Net income	¥356m	2022-01-21 → 2023-01-20^d	Standalone	Net income loss (5-year summary)
Net income	¥343m	2021-01-21 → 2022-01-20^d	Standalone	Net income loss (5-year summary)
Net income	¥329m	2020-01-21 → 2021-01-20^d	Standalone	Net income loss (5-year summary)
Total assets	¥2.3bn	at 2025-01-20	Standalone	Assets
Total assets	¥2.8bn	at 2024-01-20	Standalone	Assets
Total assets	¥3.0bn	at 2023-01-20^d	Standalone	Total assets (5-year summary)
Total assets	¥2.8bn	at 2022-01-20^d	Standalone	Total assets (5-year summary)
Total assets	¥2.7bn	at 2021-01-20^d	Standalone	Total assets (5-year summary)
Total liabilities	¥172m	at 2025-01-20	Standalone	Liabilities
Total liabilities	¥373m	at 2024-01-20	Standalone	Liabilities
Net assets / equity	¥2.1bn	at 2025-01-20	Standalone	Net assets
Net assets / equity	¥2.4bn	at 2024-01-20	Standalone	Net assets
Net assets / equity	¥2.3bn	at 2023-01-20^d	Standalone	Net assets
Net assets / equity	¥2.3bn	at 2022-01-20^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥2.2bn	at 2021-01-20^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.4bn	at 2025-01-20	Standalone	Cash and deposits
Cash and deposits	¥1.8bn	at 2024-01-20	Standalone	Cash and deposits
Cash & equivalents	¥1.4bn	at 2025-01-20	Standalone	Cash and cash equivalents
Cash & equivalents	¥1.8bn	at 2024-01-20	Standalone	Cash and cash equivalents
Cash & equivalents	¥1.3bn	at 2023-01-20^d	Standalone	Cash and cash equivalents
Cash & equivalents	¥1.3bn	at 2022-01-20^d	Standalone	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥1.4bn	at 2021-01-20^d	Standalone	Cash and cash equivalents (5-year summary)
Operating cash flow	−¥93m	2024-01-21 → 2025-01-20	Standalone	Net cash provided by used in operating activities
Operating cash flow	¥774m	2023-01-21 → 2024-01-20	Standalone	Net cash provided by used in operating activities
Operating cash flow	¥479m	2022-01-21 → 2023-01-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥265m	2021-01-21 → 2022-01-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥259m	2020-01-21 → 2021-01-20^d	Standalone	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥81m	2024-01-21 → 2025-01-20	Standalone	Net cash provided by used in investment activities
Investing cash flow	−¥8m	2023-01-21 → 2024-01-20	Standalone	Net cash provided by used in investment activities
Investing cash flow	−¥133m	2022-01-21 → 2023-01-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥117m	2021-01-21 → 2022-01-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥72m	2020-01-21 → 2021-01-20^d	Standalone	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥209m	2024-01-21 → 2025-01-20	Standalone	Net cash provided by used in financing activities
Financing cash flow	−¥255m	2023-01-21 → 2024-01-20	Standalone	Net cash provided by used in financing activities
Financing cash flow	−¥340m	2022-01-21 → 2023-01-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥263m	2021-01-21 → 2022-01-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥166m	2020-01-21 → 2021-01-20^d	Standalone	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥-16.46	2024-01-21 → 2025-01-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥71.53	2023-01-21 → 2024-01-20	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥81.31	2022-01-21 → 2023-01-20^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥78.52	2021-01-21 → 2022-01-20^d	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)
Dividend per share	¥48	2023-01-21 → 2024-01-20	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥58	2022-01-21 → 2023-01-20^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥78	2021-01-21 → 2022-01-20^d	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)
Net assets per share	¥486.51	at 2025-01-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥547.52	at 2024-01-20	Standalone	Net assets per share (5-year summary)
Net assets per share	¥532.35	at 2023-01-20^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥528.4	at 2022-01-20^d	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)
Equity ratio	92.5%	at 2025-01-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	86.5%	at 2024-01-20	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	77.3%	at 2023-01-20^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	83.0%	at 2022-01-20^d	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)
ROE	13.2%	2023-01-21 → 2024-01-20	Standalone	Rate of return on equity (5-year summary)
ROE	15.3%	2022-01-21 → 2023-01-20^d	Standalone	Rate of return on equity (5-year summary)
ROE	15.1%	2021-01-21 → 2022-01-20^d	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)
Shares issued	4,437,500	at 2025-01-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	4,437,500	at 2024-01-20	Standalone	Total number of issued shares (5-year summary)
Shares issued	4,437,500	at 2023-01-20^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	4,437,500	at 2022-01-20^d	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)
Employees	45	at 2025-01-20	Standalone	Number of employees
Employees	51	at 2024-01-20	Standalone	Number of employees
Employees	54	at 2023-01-20^d	Standalone	Number of employees
Employees	55	at 2022-01-20^d	Standalone	Number of employees
Employees	48	at 2021-01-20^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 · 956

Item	Context	Value	Unit
Stocks of subsidiaries and affiliates	CurrentYearInstant_NonConsolidatedMember	161881000	JPY
Deferred tax assets	Prior1YearInstant_NonConsolidatedMember	18368000	JPY
Deferred tax assets	CurrentYearInstant_NonConsolidatedMember	－	JPY
Lease and guarantee deposits	Prior1YearInstant_NonConsolidatedMember	27593000	JPY
Lease and guarantee deposits	CurrentYearInstant_NonConsolidatedMember	27244000	JPY
Insurance funds	Prior1YearInstant_NonConsolidatedMember	52615000	JPY
Insurance funds	CurrentYearInstant_NonConsolidatedMember	52615000	JPY
Investments and other assets	Prior1YearInstant_NonConsolidatedMember	238747000	JPY
Investments and other assets	CurrentYearInstant_NonConsolidatedMember	241768000	JPY
Noncurrent assets	Prior1YearInstant_NonConsolidatedMember	279714000	JPY
Noncurrent assets	CurrentYearInstant_NonConsolidatedMember	330796000	JPY
Assets	Prior1YearInstant_NonConsolidatedMember	2767580000	JPY
Assets	CurrentYearInstant_NonConsolidatedMember	2299596000	JPY
Accounts payable trade	Prior1YearInstant_NonConsolidatedMember	36874000	JPY
Accounts payable trade	CurrentYearInstant_NonConsolidatedMember	22594000	JPY
Accounts payable other	Prior1YearInstant_NonConsolidatedMember	32088000	JPY
Accounts payable other	CurrentYearInstant_NonConsolidatedMember	52700000	JPY
Accrued expenses	Prior1YearInstant_NonConsolidatedMember	93548000	JPY
Accrued expenses	CurrentYearInstant_NonConsolidatedMember	35761000	JPY
Income taxes payable	Prior1YearInstant_NonConsolidatedMember	120008000	JPY
Income taxes payable	CurrentYearInstant_NonConsolidatedMember	3237000	JPY
Accrued consumption taxes	Prior1YearInstant_NonConsolidatedMember	55978000	JPY
Accrued consumption taxes	CurrentYearInstant_NonConsolidatedMember	－	JPY
Advances received	Prior1YearInstant_NonConsolidatedMember	16550000	JPY
Advances received	CurrentYearInstant_NonConsolidatedMember	5767000	JPY
Other cl	Prior1YearInstant_NonConsolidatedMember	17600000	JPY
Other cl	CurrentYearInstant_NonConsolidatedMember	12763000	JPY
Current liabilities	Prior1YearInstant_NonConsolidatedMember	372647000	JPY
Current liabilities	CurrentYearInstant_NonConsolidatedMember	132822000	JPY
Deferred tax liabilities	Prior1YearInstant_NonConsolidatedMember	－	JPY
Deferred tax liabilities	CurrentYearInstant_NonConsolidatedMember	38719000	JPY
Noncurrent liabilities	Prior1YearInstant_NonConsolidatedMember	－	JPY
Noncurrent liabilities	CurrentYearInstant_NonConsolidatedMember	38719000	JPY
Liabilities	Prior1YearInstant_NonConsolidatedMember	372647000	JPY
Liabilities	CurrentYearInstant_NonConsolidatedMember	171542000	JPY
Capital stock	Prior1YearInstant_NonConsolidatedMember	238800000	JPY
Capital stock	CurrentYearInstant_NonConsolidatedMember	238800000	JPY
Legal capital surplus	Prior1YearInstant_NonConsolidatedMember	162700000	JPY
Legal capital surplus	CurrentYearInstant_NonConsolidatedMember	162700000	JPY
Other capital surplus	Prior1YearInstant_NonConsolidatedMember	5000	JPY
Other capital surplus	CurrentYearInstant_NonConsolidatedMember	5000	JPY
Capital surplus	Prior1YearInstant_NonConsolidatedMember	162705000	JPY
Capital surplus	CurrentYearInstant_NonConsolidatedMember	162705000	JPY
Legal retained earnings	Prior1YearInstant_NonConsolidatedMember	59700000	JPY
Legal retained earnings	CurrentYearInstant_NonConsolidatedMember	59700000	JPY
Reserve for reduction entry2	Prior1YearInstant_NonConsolidatedMember	－	JPY
Reserve for reduction entry2	CurrentYearInstant_NonConsolidatedMember	16144000	JPY
General reserve	Prior1YearInstant_NonConsolidatedMember	1000000000	JPY
General reserve	CurrentYearInstant_NonConsolidatedMember	1000000000	JPY
Retained earnings brought forward	Prior1YearInstant_NonConsolidatedMember	878095000	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 2024-01-20	pass
balance sheet identity	non_consolidated 2025-01-20	pass
dei present		pass
period resolution		pass
statement vs summary · net assets	non_consolidated 2023-01-20	pass
statement vs summary · net assets	non_consolidated 2024-01-20	pass
statement vs summary · net assets	non_consolidated 2025-01-20	pass
statement vs summary · operating cash flow	non_consolidated 2023-01-21/2024-01-20	pass
statement vs summary · operating cash flow	non_consolidated 2024-01-21/2025-01-20	pass
statement vs summary · revenue	non_consolidated 2023-01-21/2024-01-20	pass
statement vs summary · revenue	non_consolidated 2024-01-21/2025-01-20	pass
statement vs summary · total assets	non_consolidated 2024-01-20	pass
statement vs summary · total assets	non_consolidated 2025-01-20	pass