Annual report

Period2021-12-01 → 2022-11-30
Filed2023-02-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed

Amended by S100QB4I (2023-02-27).

Key figures · 144
MetricValuePeriodScopeSource row
Revenue¥6.9bn2021-12-01 → 2022-11-30Cons.Net sales
Revenue¥8.4bn2020-12-01 → 2021-11-30Cons.Net sales
Revenue¥8.2bn2019-12-01 → 2020-11-30dCons.Net sales (5-year summary)
Revenue¥9.6bn2018-12-01 → 2019-11-30dCons.Net sales (5-year summary)
Revenue¥11.0bn2017-12-01 → 2018-11-30dCons.Net sales (5-year summary)
Operating income−¥261m2021-12-01 → 2022-11-30Cons.Operating income
Operating income−¥103m2020-12-01 → 2021-11-30Cons.Operating income
Ordinary income−¥266m2021-12-01 → 2022-11-30Cons.Ordinary income
Ordinary income−¥70m2020-12-01 → 2021-11-30Cons.Ordinary income
Ordinary income−¥253m2019-12-01 → 2020-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income−¥239m2018-12-01 → 2019-11-30dCons.Ordinary income loss (5-year summary)
Ordinary income−¥55m2017-12-01 → 2018-11-30dCons.Ordinary income loss (5-year summary)
Profit before tax−¥550m2021-12-01 → 2022-11-30Cons.Income before income taxes
Profit before tax¥35m2020-12-01 → 2021-11-30Cons.Income before income taxes
Net income (owners)−¥566m2021-12-01 → 2022-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥5m2020-12-01 → 2021-11-30Cons.Profit loss attributable to owners of parent
Net income (owners)−¥508m2019-12-01 → 2020-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥285m2018-12-01 → 2019-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥60m2017-12-01 → 2018-11-30dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥567m2021-12-01 → 2022-11-30Cons.Profit loss
Net income−¥3m2020-12-01 → 2021-11-30Cons.Profit loss
Total assets¥8.5bnat 2022-11-30Cons.Assets
Total assets¥9.6bnat 2021-11-30Cons.Assets
Total assets¥9.6bnat 2020-11-30dCons.Total assets (5-year summary)
Total assets¥10.2bnat 2019-11-30dCons.Total assets (5-year summary)
Total assets¥10.9bnat 2018-11-30dCons.Total assets (5-year summary)
Total liabilities¥5.6bnat 2022-11-30Cons.Liabilities
Total liabilities¥6.3bnat 2021-11-30Cons.Liabilities
Net assets / equity¥2.9bnat 2022-11-30Cons.Net assets
Net assets / equity¥3.4bnat 2021-11-30Cons.Net assets
Net assets / equity¥3.4bnat 2020-11-30dCons.Net assets
Net assets / equity¥3.8bnat 2019-11-30dCons.Net assets (5-year summary)
Net assets / equity¥4.2bnat 2018-11-30dCons.Net assets (5-year summary)
Cash and deposits¥659mat 2022-11-30Cons.Cash and deposits
Cash and deposits¥775mat 2021-11-30Cons.Cash and deposits
Cash & equivalents¥599mat 2022-11-30Cons.Cash and cash equivalents
Cash & equivalents¥770mat 2021-11-30Cons.Cash and cash equivalents
Cash & equivalents¥625mat 2020-11-30dCons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2019-11-30dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥773mat 2018-11-30dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥181m2021-12-01 → 2022-11-30Cons.Net cash provided by used in operating activities
Operating cash flow¥290m2020-12-01 → 2021-11-30Cons.Net cash provided by used in operating activities
Operating cash flow−¥604m2019-12-01 → 2020-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥545m2018-12-01 → 2019-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥528m2017-12-01 → 2018-11-30dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥239m2021-12-01 → 2022-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥27m2020-12-01 → 2021-11-30Cons.Net cash provided by used in investment activities
Investing cash flow−¥60m2019-12-01 → 2020-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥117m2018-12-01 → 2019-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥315m2017-12-01 → 2018-11-30dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥591m2021-12-01 → 2022-11-30Cons.Net cash provided by used in financing activities
Financing cash flow−¥118m2020-12-01 → 2021-11-30Cons.Net cash provided by used in financing activities
Financing cash flow¥137m2019-12-01 → 2020-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥49m2018-12-01 → 2019-11-30dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥210m2017-12-01 → 2018-11-30dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-332.282021-12-01 → 2022-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-3.152020-12-01 → 2021-11-30Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-298.442019-12-01 → 2020-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-167.192018-12-01 → 2019-11-30dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-34.962017-12-01 → 2018-11-30dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,706.8at 2022-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,979.53at 2021-11-30Cons.Net assets per share (5-year summary)
Net assets per share¥1,994.22at 2020-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥2,248.27at 2019-11-30dCons.Net assets per share (5-year summary)
Net assets per share¥2,462.36at 2018-11-30dCons.Net assets per share (5-year summary)
Equity ratio34.1%at 2022-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio35.0%at 2021-11-30Cons.Equity to asset ratio (5-year summary)
Equity ratio35.3%at 2020-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio37.6%at 2019-11-30dCons.Equity to asset ratio (5-year summary)
Equity ratio38.6%at 2018-11-30dCons.Equity to asset ratio (5-year summary)
ROE-18.0%2021-12-01 → 2022-11-30Cons.Rate of return on equity (5-year summary)
ROE-0.2%2020-12-01 → 2021-11-30Cons.Rate of return on equity (5-year summary)
ROE-14.1%2019-12-01 → 2020-11-30dCons.Rate of return on equity (5-year summary)
ROE-7.1%2018-12-01 → 2019-11-30dCons.Rate of return on equity (5-year summary)
ROE-1.4%2017-12-01 → 2018-11-30dCons.Rate of return on equity (5-year summary)
Employees264at 2022-11-30Cons.Number of employees
Employees279at 2021-11-30Cons.Number of employees
Employees291at 2020-11-30dCons.Number of employees
Employees304at 2019-11-30dCons.Number of employees
Employees308at 2018-11-30dCons.Number of employees
Revenue¥6.9bn2021-12-01 → 2022-11-30StandaloneNet sales
Revenue¥8.3bn2020-12-01 → 2021-11-30StandaloneNet sales
Revenue¥8.2bn2019-12-01 → 2020-11-30dStandaloneNet sales (5-year summary)
Revenue¥9.5bn2018-12-01 → 2019-11-30dStandaloneNet sales (5-year summary)
Revenue¥11.0bn2017-12-01 → 2018-11-30dStandaloneNet sales (5-year summary)
Operating income−¥258m2021-12-01 → 2022-11-30StandaloneOperating income
Operating income−¥85m2020-12-01 → 2021-11-30StandaloneOperating income
Ordinary income−¥271m2021-12-01 → 2022-11-30StandaloneOrdinary income
Ordinary income−¥68m2020-12-01 → 2021-11-30StandaloneOrdinary income
Ordinary income−¥251m2019-12-01 → 2020-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥261m2018-12-01 → 2019-11-30dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥75m2017-12-01 → 2018-11-30dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥551m2021-12-01 → 2022-11-30StandaloneIncome before income taxes
Profit before tax−¥24m2020-12-01 → 2021-11-30StandaloneIncome before income taxes
Net income−¥565m2021-12-01 → 2022-11-30StandaloneProfit loss
Net income−¥58m2020-12-01 → 2021-11-30StandaloneProfit loss
Net income−¥501m2019-12-01 → 2020-11-30dStandaloneNet income loss (5-year summary)
Net income−¥303m2018-12-01 → 2019-11-30dStandaloneNet income loss (5-year summary)
Net income−¥78m2017-12-01 → 2018-11-30dStandaloneNet income loss (5-year summary)
Total assets¥8.1bnat 2022-11-30StandaloneAssets
Total assets¥9.2bnat 2021-11-30StandaloneAssets
Total assets¥9.2bnat 2020-11-30dStandaloneTotal assets (5-year summary)
Total assets¥9.7bnat 2019-11-30dStandaloneTotal assets (5-year summary)
Total assets¥10.4bnat 2018-11-30dStandaloneTotal assets (5-year summary)
Total liabilities¥5.6bnat 2022-11-30StandaloneLiabilities
Total liabilities¥6.2bnat 2021-11-30StandaloneLiabilities
Net assets / equity¥2.5bnat 2022-11-30StandaloneNet assets
Net assets / equity¥3.0bnat 2021-11-30StandaloneNet assets
Net assets / equity¥3.0bnat 2020-11-30dStandaloneNet assets
Net assets / equity¥3.5bnat 2019-11-30dStandaloneNet assets (5-year summary)
Net assets / equity¥3.9bnat 2018-11-30dStandaloneNet assets (5-year summary)
Cash and deposits¥612mat 2022-11-30StandaloneCash and deposits
Cash and deposits¥709mat 2021-11-30StandaloneCash and deposits
EPS (basic)¥-331.672021-12-01 → 2022-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-33.792020-12-01 → 2021-11-30StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-294.022019-12-01 → 2020-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-177.922018-12-01 → 2019-11-30dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-45.722017-12-01 → 2018-11-30dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥102017-12-01 → 2018-11-30dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,471.89at 2022-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,744.08at 2021-11-30StandaloneNet assets per share (5-year summary)
Net assets per share¥1,789.64at 2020-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,038.82at 2019-11-30dStandaloneNet assets per share (5-year summary)
Net assets per share¥2,263.37at 2018-11-30dStandaloneNet assets per share (5-year summary)
Equity ratio30.8%at 2022-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio32.4%at 2021-11-30StandaloneEquity to asset ratio (5-year summary)
Equity ratio33.2%at 2020-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio35.7%at 2019-11-30dStandaloneEquity to asset ratio (5-year summary)
Equity ratio37.0%at 2018-11-30dStandaloneEquity to asset ratio (5-year summary)
ROE-20.6%2021-12-01 → 2022-11-30StandaloneRate of return on equity (5-year summary)
ROE-1.9%2020-12-01 → 2021-11-30StandaloneRate of return on equity (5-year summary)
ROE-15.4%2019-12-01 → 2020-11-30dStandaloneRate of return on equity (5-year summary)
ROE-8.3%2018-12-01 → 2019-11-30dStandaloneRate of return on equity (5-year summary)
ROE-2.0%2017-12-01 → 2018-11-30dStandaloneRate of return on equity (5-year summary)
Shares issued1,857,000at 2022-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,857,000at 2021-11-30StandaloneTotal number of issued shares (5-year summary)
Shares issued1,857,000at 2020-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,857,000at 2019-11-30dStandaloneTotal number of issued shares (5-year summary)
Shares issued1,857,000at 2018-11-30dStandaloneTotal number of issued shares (5-year summary)
Employees246at 2022-11-30StandaloneNumber of employees
Employees260at 2021-11-30StandaloneNumber of employees
Employees270at 2020-11-30dStandaloneNumber of employees
Employees283at 2019-11-30dStandaloneNumber of employees
Employees285at 2018-11-30dStandaloneNumber 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 · 44
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2021-12-01 → 2022-11-30¥11m
Reconciling Itemsreconcilingsegment assetsat 2022-11-30¥1.3bn
Reconciling Itemsreconcilingsegment profit2021-12-01 → 2022-11-30−¥245m
Furniture Relatedreportable segmentcapex2021-12-01 → 2022-11-30¥9m
Furniture Relatedreportable segmentdepreciation2021-12-01 → 2022-11-30¥87m
Furniture Relatedreportable segmentrevenue2021-12-01 → 2022-11-30¥4.6bn
Furniture Relatedreportable segmentrevenue external2021-12-01 → 2022-11-30¥4.6bn
Furniture Relatedreportable segmentsegment assetsat 2022-11-30¥5.4bn
Furniture Relatedreportable segmentsegment profit2021-12-01 → 2022-11-30¥277m
Interior Installations Relatedreportable segmentcapex2021-12-01 → 2022-11-30¥11m
Interior Installations Relatedreportable segmentdepreciation2021-12-01 → 2022-11-30¥73m
Interior Installations Relatedreportable segmentrevenue2021-12-01 → 2022-11-30¥2.4bn
Interior Installations Relatedreportable segmentrevenue external2021-12-01 → 2022-11-30¥2.4bn
Interior Installations Relatedreportable segmentsegment assetsat 2022-11-30¥1.8bn
Interior Installations Relatedreportable segmentsegment profit2021-12-01 → 2022-11-30−¥293m
—segment totalemployeesat 2022-11-30246 pure
Total Of Reportable Segments And Otherssegment totalcapex2021-12-01 → 2022-11-30¥20m
Total Of Reportable Segments And Otherssegment totaldepreciation2021-12-01 → 2022-11-30¥160m
Total Of Reportable Segments And Otherssegment totalrevenue2021-12-01 → 2022-11-30¥6.9bn
Total Of Reportable Segments And Otherssegment totalrevenue external2021-12-01 → 2022-11-30¥6.9bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2022-11-30¥7.2bn
Total Of Reportable Segments And Otherssegment totalsegment profit2021-12-01 → 2022-11-30−¥16m
Reconciling Itemsreconcilingdepreciation2020-12-01 → 2021-11-30¥13m
Reconciling Itemsreconcilingsegment assetsat 2021-11-30¥1.3bn
Reconciling Itemsreconcilingsegment profit2020-12-01 → 2021-11-30−¥283m
Furniture Relatedreportable segmentcapex2020-12-01 → 2021-11-30¥49m
Furniture Relatedreportable segmentdepreciation2020-12-01 → 2021-11-30¥108m
Furniture Relatedreportable segmentrevenue2020-12-01 → 2021-11-30¥6.2bn
Furniture Relatedreportable segmentrevenue external2020-12-01 → 2021-11-30¥6.2bn
Furniture Relatedreportable segmentsegment assetsat 2021-11-30¥6.0bn
Furniture Relatedreportable segmentsegment profit2020-12-01 → 2021-11-30¥264m
Interior Installations Relatedreportable segmentcapex2020-12-01 → 2021-11-30¥18m
Interior Installations Relatedreportable segmentdepreciation2020-12-01 → 2021-11-30¥82m
Interior Installations Relatedreportable segmentrevenue2020-12-01 → 2021-11-30¥2.2bn
Interior Installations Relatedreportable segmentrevenue external2020-12-01 → 2021-11-30¥2.2bn
Interior Installations Relatedreportable segmentsegment assetsat 2021-11-30¥2.3bn
Interior Installations Relatedreportable segmentsegment profit2020-12-01 → 2021-11-30−¥84m
Total Of Reportable Segments And Otherssegment totalcapex2020-12-01 → 2021-11-30¥67m
Total Of Reportable Segments And Otherssegment totaldepreciation2020-12-01 → 2021-11-30¥190m
Total Of Reportable Segments And Otherssegment totalrevenue2020-12-01 → 2021-11-30¥8.4bn
Total Of Reportable Segments And Otherssegment totalrevenue external2020-12-01 → 2021-11-30¥8.4bn
Total Of Reportable Segments And Otherssegment totalsegment assetsat 2021-11-30¥8.3bn
Total Of Reportable Segments And Otherssegment totalsegment profit2020-12-01 → 2021-11-30¥180m
—segment totalemployeesat 2022-11-30228 pure

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

All source rows · 1,652
ItemContextValueUnit
Business advisory fee income noiPrior1YearDuration20181000JPY
Business advisory fee income noiCurrentYearDuration20181000JPY
Subsidy income noi bountyPrior1YearDuration46666000JPY
Subsidy income noi bountyCurrentYearDuration15222000JPY
Miscellaneous income noiPrior1YearDuration7180000JPY
Miscellaneous income noiCurrentYearDuration4434000JPY
Non operating incomePrior1YearDuration122646000JPY
Non operating incomeCurrentYearDuration95741000JPY
Interest expenses noePrior1YearDuration41846000JPY
Interest expenses noeCurrentYearDuration41179000JPY
Loss on sales of notes payable noePrior1YearDuration8476000JPY
Loss on sales of notes payable noeCurrentYearDuration8266000JPY
Commission fee noePrior1YearDuration32811000JPY
Commission fee noeCurrentYearDuration39818000JPY
Miscellaneous expenses noePrior1YearDuration7036000JPY
Miscellaneous expenses noeCurrentYearDuration11566000JPY
Non operating expensesPrior1YearDuration90170000JPY
Non operating expensesCurrentYearDuration100831000JPY
Ordinary incomePrior1YearDuration-70130000JPY
Ordinary incomeCurrentYearDuration-265753000JPY
Gain on sales of investment securities eiPrior1YearDuration116574000JPY
Gain on sales of investment securities eiCurrentYearDuration73840000JPY
Extraordinary incomePrior1YearDuration116574000JPY
Extraordinary incomeCurrentYearDuration73840000JPY
Loss on sales of noncurrent assets elPrior1YearDuration-JPY
Loss on sales of noncurrent assets elCurrentYearDuration5352000JPY
Loss on retirement of noncurrent assets elPrior1YearDuration0JPY
Loss on retirement of noncurrent assets elCurrentYearDuration4768000JPY
Impairment loss elPrior1YearDuration-JPY
Impairment loss elCurrentYearDuration333114000JPY
Loss on valuation of investment securities elPrior1YearDuration11495000JPY
Loss on valuation of investment securities elCurrentYearDuration-JPY
Loss on sales of investment securities elPrior1YearDuration3000JPY
Loss on sales of investment securities elCurrentYearDuration-JPY
Loss on liquidation of business elPrior1YearDuration-JPY
Loss on liquidation of business elCurrentYearDuration14455000JPY
Extraordinary lossPrior1YearDuration11498000JPY
Extraordinary lossCurrentYearDuration357690000JPY
Income before income taxesPrior1YearDuration34945000JPY
Income before income taxesCurrentYearDuration-549603000JPY
Income taxes currentPrior1YearDuration40572000JPY
Income taxes currentCurrentYearDuration10284000JPY
Income taxes deferredPrior1YearDuration-2895000JPY
Income taxes deferredCurrentYearDuration7280000JPY
Income taxesPrior1YearDuration37676000JPY
Income taxesCurrentYearDuration17565000JPY
Profit lossPrior1YearDuration-2731000JPY
Profit lossCurrentYearDuration-567168000JPY
Profit loss attributable to non controlling interestsPrior1YearDuration2636000JPY
Profit loss attributable to non controlling interestsCurrentYearDuration-1134000JPY

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 2021-11-30pass
balance sheet identityconsolidated 2022-11-30pass rounding
balance sheet identitynon_consolidated 2021-11-30pass
balance sheet identitynon_consolidated 2022-11-30pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-11-30pass
statement vs summary · net assetsconsolidated 2021-11-30pass
statement vs summary · net assetsconsolidated 2022-11-30pass
statement vs summary · net assetsnon_consolidated 2020-11-30pass
statement vs summary · net assetsnon_consolidated 2021-11-30pass
statement vs summary · net assetsnon_consolidated 2022-11-30pass
statement vs summary · net income attributable to parentconsolidated 2020-12-01/2021-11-30pass
statement vs summary · net income attributable to parentconsolidated 2021-12-01/2022-11-30pass
statement vs summary · operating cash flowconsolidated 2020-12-01/2021-11-30pass
statement vs summary · operating cash flowconsolidated 2021-12-01/2022-11-30pass
statement vs summary · revenueconsolidated 2020-12-01/2021-11-30pass
statement vs summary · revenueconsolidated 2021-12-01/2022-11-30pass
statement vs summary · revenuenon_consolidated 2020-12-01/2021-11-30pass
statement vs summary · revenuenon_consolidated 2021-12-01/2022-11-30pass
statement vs summary · total assetsconsolidated 2021-11-30pass
statement vs summary · total assetsconsolidated 2022-11-30pass
statement vs summary · total assetsnon_consolidated 2021-11-30pass
statement vs summary · total assetsnon_consolidated 2022-11-30pass