Annual report

Period2023-06-01 → 2024-05-31
Filed2024-08-27
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 148
MetricValuePeriodScopeSource row
Revenue¥42.7bn2023-06-01 → 2024-05-31Cons.Net sales
Revenue¥41.2bn2022-06-01 → 2023-05-31Cons.Net sales
Revenue¥36.1bn2021-06-01 → 2022-05-31dCons.Net sales (5-year summary)
Revenue¥41.1bn2020-06-01 → 2021-05-31dCons.Net sales (5-year summary)
Revenue¥37.9bn2019-06-01 → 2020-05-31dCons.Net sales (5-year summary)
Operating income¥931m2023-06-01 → 2024-05-31Cons.Operating income
Operating income¥710m2022-06-01 → 2023-05-31Cons.Operating income
Ordinary income¥608m2023-06-01 → 2024-05-31Cons.Ordinary income
Ordinary income¥239m2022-06-01 → 2023-05-31Cons.Ordinary income
Ordinary income¥1.1bn2021-06-01 → 2022-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥1.9bn2020-06-01 → 2021-05-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥758m2019-06-01 → 2020-05-31dCons.Ordinary income loss (5-year summary)
Profit before tax¥588m2023-06-01 → 2024-05-31Cons.Income before income taxes
Profit before tax¥238m2022-06-01 → 2023-05-31Cons.Income before income taxes
Net income (owners)¥414m2023-06-01 → 2024-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥101m2022-06-01 → 2023-05-31Cons.Profit loss attributable to owners of parent
Net income (owners)¥643m2021-06-01 → 2022-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥1.1bn2020-06-01 → 2021-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥522m2019-06-01 → 2020-05-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income¥414m2023-06-01 → 2024-05-31Cons.Profit loss
Net income¥101m2022-06-01 → 2023-05-31Cons.Profit loss
Total assets¥40.7bnat 2024-05-31Cons.Assets
Total assets¥45.6bnat 2023-05-31Cons.Assets
Total assets¥40.9bnat 2022-05-31dCons.Total assets (5-year summary)
Total assets¥36.3bnat 2021-05-31dCons.Total assets (5-year summary)
Total assets¥38.6bnat 2020-05-31dCons.Total assets (5-year summary)
Total liabilities¥28.8bnat 2024-05-31Cons.Liabilities
Total liabilities¥33.9bnat 2023-05-31Cons.Liabilities
Net assets / equity¥11.9bnat 2024-05-31Cons.Net assets
Net assets / equity¥11.8bnat 2023-05-31Cons.Net assets
Net assets / equity¥12.0bnat 2022-05-31dCons.Net assets
Net assets / equity¥11.6bnat 2021-05-31dCons.Net assets (5-year summary)
Net assets / equity¥10.6bnat 2020-05-31dCons.Net assets (5-year summary)
Cash and deposits¥5.0bnat 2024-05-31Cons.Cash and deposits
Cash and deposits¥5.0bnat 2023-05-31Cons.Cash and deposits
Cash & equivalents¥4.7bnat 2024-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.7bnat 2023-05-31Cons.Cash and cash equivalents
Cash & equivalents¥4.2bnat 2022-05-31dCons.Cash and cash equivalents
Cash & equivalents¥6.0bnat 2021-05-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥4.7bnat 2020-05-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥8.9bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥931m2022-06-01 → 2023-05-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥3.9bn2021-06-01 → 2022-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥10.2bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥971m2019-06-01 → 2020-05-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥3.1bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥2.9bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥3.2bn2021-06-01 → 2022-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥4.5bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥1.8bn2019-06-01 → 2020-05-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow−¥5.8bn2023-06-01 → 2024-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥4.3bn2022-06-01 → 2023-05-31Cons.Net cash provided by used in financing activities
Financing cash flow¥5.3bn2021-06-01 → 2022-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow−¥4.4bn2020-06-01 → 2021-05-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥493m2019-06-01 → 2020-05-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥50.042023-06-01 → 2024-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥11.652022-06-01 → 2023-05-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥74.552021-06-01 → 2022-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥131.882020-06-01 → 2021-05-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥60.822019-06-01 → 2020-05-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥1,479.04at 2024-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,403.89at 2023-05-31Cons.Net assets per share (5-year summary)
Net assets per share¥1,381.47at 2022-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,351.77at 2021-05-31dCons.Net assets per share (5-year summary)
Net assets per share¥1,247.33at 2020-05-31dCons.Net assets per share (5-year summary)
Equity ratio29.1%at 2024-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio25.8%at 2023-05-31Cons.Equity to asset ratio (5-year summary)
Equity ratio29.2%at 2022-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio31.9%at 2021-05-31dCons.Equity to asset ratio (5-year summary)
Equity ratio27.5%at 2020-05-31dCons.Equity to asset ratio (5-year summary)
ROE3.5%2023-06-01 → 2024-05-31Cons.Rate of return on equity (5-year summary)
ROE0.8%2022-06-01 → 2023-05-31Cons.Rate of return on equity (5-year summary)
ROE5.5%2021-06-01 → 2022-05-31dCons.Rate of return on equity (5-year summary)
ROE10.2%2020-06-01 → 2021-05-31dCons.Rate of return on equity (5-year summary)
ROE4.9%2019-06-01 → 2020-05-31dCons.Rate of return on equity (5-year summary)
Employees319at 2024-05-31Cons.Number of employees
Employees342at 2023-05-31Cons.Number of employees
Employees327at 2022-05-31dCons.Number of employees
Employees325at 2021-05-31dCons.Number of employees
Employees318at 2020-05-31dCons.Number of employees
Revenue¥39.0bn2023-06-01 → 2024-05-31StandaloneNet sales
Revenue¥39.1bn2022-06-01 → 2023-05-31StandaloneNet sales
Revenue¥34.6bn2021-06-01 → 2022-05-31dStandaloneNet sales (5-year summary)
Revenue¥39.7bn2020-06-01 → 2021-05-31dStandaloneNet sales (5-year summary)
Revenue¥36.1bn2019-06-01 → 2020-05-31dStandaloneNet sales (5-year summary)
Operating income¥806m2023-06-01 → 2024-05-31StandaloneOperating income
Operating income¥643m2022-06-01 → 2023-05-31StandaloneOperating income
Ordinary income¥560m2023-06-01 → 2024-05-31StandaloneOrdinary income
Ordinary income¥213m2022-06-01 → 2023-05-31StandaloneOrdinary income
Ordinary income¥1.0bn2021-06-01 → 2022-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥2.2bn2020-06-01 → 2021-05-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥646m2019-06-01 → 2020-05-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥530m2023-06-01 → 2024-05-31StandaloneIncome before income taxes
Profit before tax¥284m2022-06-01 → 2023-05-31StandaloneIncome before income taxes
Net income¥412m2023-06-01 → 2024-05-31StandaloneProfit loss
Net income¥222m2022-06-01 → 2023-05-31StandaloneProfit loss
Net income¥634m2021-06-01 → 2022-05-31dStandaloneNet income loss (5-year summary)
Net income¥1.1bn2020-06-01 → 2021-05-31dStandaloneNet income loss (5-year summary)
Net income¥437m2019-06-01 → 2020-05-31dStandaloneNet income loss (5-year summary)
Total assets¥37.3bnat 2024-05-31StandaloneAssets
Total assets¥43.4bnat 2023-05-31StandaloneAssets
Total assets¥39.3bnat 2022-05-31dStandaloneTotal assets (5-year summary)
Total assets¥34.7bnat 2021-05-31dStandaloneTotal assets (5-year summary)
Total assets¥37.4bnat 2020-05-31dStandaloneTotal assets (5-year summary)
Total liabilities¥26.2bnat 2024-05-31StandaloneLiabilities
Total liabilities¥32.3bnat 2023-05-31StandaloneLiabilities
Net assets / equity¥11.1bnat 2024-05-31StandaloneNet assets
Net assets / equity¥11.1bnat 2023-05-31StandaloneNet assets
Net assets / equity¥11.1bnat 2022-05-31dStandaloneNet assets
Net assets / equity¥10.8bnat 2021-05-31dStandaloneNet assets (5-year summary)
Net assets / equity¥9.9bnat 2020-05-31dStandaloneNet assets (5-year summary)
Cash and deposits¥4.0bnat 2024-05-31StandaloneCash and deposits
Cash and deposits¥4.0bnat 2023-05-31StandaloneCash and deposits
EPS (basic)¥49.772023-06-01 → 2024-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥25.632022-06-01 → 2023-05-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥73.472021-06-01 → 2022-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥126.592020-06-01 → 2021-05-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥50.952019-06-01 → 2020-05-31dStandaloneBasic earnings loss per share (5-year summary)
Dividend per share¥192023-06-01 → 2024-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥182022-06-01 → 2023-05-31StandaloneDividend paid per share (5-year summary)
Dividend per share¥262021-06-01 → 2022-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥352020-06-01 → 2021-05-31dStandaloneDividend paid per share (5-year summary)
Dividend per share¥222019-06-01 → 2020-05-31dStandaloneDividend paid per share (5-year summary)
Net assets per share¥1,391at 2024-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,319.9at 2023-05-31StandaloneNet assets per share (5-year summary)
Net assets per share¥1,286.27at 2022-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,256.68at 2021-05-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥1,156.91at 2020-05-31dStandaloneNet assets per share (5-year summary)
Equity ratio29.9%at 2024-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio25.5%at 2023-05-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio28.3%at 2022-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio31.0%at 2021-05-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio26.4%at 2020-05-31dStandaloneEquity to asset ratio (5-year summary)
ROE3.7%2023-06-01 → 2024-05-31StandaloneRate of return on equity (5-year summary)
ROE2.0%2022-06-01 → 2023-05-31StandaloneRate of return on equity (5-year summary)
ROE5.8%2021-06-01 → 2022-05-31dStandaloneRate of return on equity (5-year summary)
ROE10.5%2020-06-01 → 2021-05-31dStandaloneRate of return on equity (5-year summary)
ROE4.4%2019-06-01 → 2020-05-31dStandaloneRate of return on equity (5-year summary)
Shares issued8,932,100at 2024-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2023-05-31StandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2022-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2021-05-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued8,932,100at 2020-05-31dStandaloneTotal number of issued shares (5-year summary)
Employees213at 2024-05-31StandaloneNumber of employees
Employees232at 2023-05-31StandaloneNumber of employees
Employees224at 2022-05-31dStandaloneNumber of employees
Employees234at 2021-05-31dStandaloneNumber of employees
Employees228at 2020-05-31dStandaloneNumber 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 · 48
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2023-06-01 → 2024-05-31¥847,000
Reconciling Itemsreconcilingdepreciation2023-06-01 → 2024-05-31¥7m
Reconciling Itemsreconcilingsegment assetsat 2024-05-31¥4.7bn
Reconciling Itemsreconcilingsegment profit2023-06-01 → 2024-05-31−¥843m
Renovation Business Fieldreportable segmentcapex2023-06-01 → 2024-05-31¥46m
Renovation Business Fieldreportable segmentdepreciation2023-06-01 → 2024-05-31¥79m
Renovation Business Fieldreportable segmentemployeesat 2024-05-31244 pure
Renovation Business Fieldreportable segmentrevenue2023-06-01 → 2024-05-31¥34.8bn
Renovation Business Fieldreportable segmentrevenue external2023-06-01 → 2024-05-31¥34.8bn
Renovation Business Fieldreportable segmentsegment assetsat 2024-05-31¥15.6bn
Renovation Business Fieldreportable segmentsegment profit2023-06-01 → 2024-05-31¥551m
Solution Business Fieldreportable segmentcapex2023-06-01 → 2024-05-31¥2.7bn
Solution Business Fieldreportable segmentdepreciation2023-06-01 → 2024-05-31¥201m
Solution Business Fieldreportable segmentemployeesat 2024-05-3141 pure
Solution Business Fieldreportable segmentrevenue2023-06-01 → 2024-05-31¥7.9bn
Solution Business Fieldreportable segmentrevenue external2023-06-01 → 2024-05-31¥7.9bn
Solution Business Fieldreportable segmentsegment assetsat 2024-05-31¥20.4bn
Solution Business Fieldreportable segmentsegment profit2023-06-01 → 2024-05-31¥1.2bn
—segment totalcapex2023-06-01 → 2024-05-31¥2.8bn
—segment totaldepreciation2023-06-01 → 2024-05-31¥280m
—segment totalrevenue2023-06-01 → 2024-05-31¥42.7bn
—segment totalrevenue external2023-06-01 → 2024-05-31¥42.7bn
—segment totalsegment assetsat 2024-05-31¥36.0bn
—segment totalsegment profit2023-06-01 → 2024-05-31¥1.8bn
Reconciling Itemsreconcilingcapex2022-06-01 → 2023-05-31¥12m
Reconciling Itemsreconcilingdepreciation2022-06-01 → 2023-05-31¥6m
Reconciling Itemsreconcilingsegment assetsat 2023-05-31¥4.8bn
Reconciling Itemsreconcilingsegment profit2022-06-01 → 2023-05-31−¥947m
Renovation Business Fieldreportable segmentcapex2022-06-01 → 2023-05-31¥190m
Renovation Business Fieldreportable segmentdepreciation2022-06-01 → 2023-05-31¥38m
Renovation Business Fieldreportable segmentrevenue2022-06-01 → 2023-05-31¥32.5bn
Renovation Business Fieldreportable segmentrevenue external2022-06-01 → 2023-05-31¥32.5bn
Renovation Business Fieldreportable segmentsegment assetsat 2023-05-31¥21.5bn
Renovation Business Fieldreportable segmentsegment profit2022-06-01 → 2023-05-31¥750m
Solution Business Fieldreportable segmentcapex2022-06-01 → 2023-05-31¥2.5bn
Solution Business Fieldreportable segmentdepreciation2022-06-01 → 2023-05-31¥248m
Solution Business Fieldreportable segmentrevenue2022-06-01 → 2023-05-31¥8.7bn
Solution Business Fieldreportable segmentrevenue external2022-06-01 → 2023-05-31¥8.7bn
Solution Business Fieldreportable segmentsegment assetsat 2023-05-31¥19.4bn
Solution Business Fieldreportable segmentsegment profit2022-06-01 → 2023-05-31¥907m
—segment totalcapex2022-06-01 → 2023-05-31¥2.7bn
—segment totaldepreciation2022-06-01 → 2023-05-31¥285m
—segment totalrevenue2022-06-01 → 2023-05-31¥41.2bn
—segment totalrevenue external2022-06-01 → 2023-05-31¥41.2bn
—segment totalsegment assetsat 2023-05-31¥40.9bn
—segment totalsegment profit2022-06-01 → 2023-05-31¥1.7bn
Renovation Business Fieldreportable segmentemployeesat 2024-05-31144 pure
Solution Business Fieldreportable segmentemployeesat 2024-05-3135 pure

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

All source rows · 1,539
ItemContextValueUnit
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyCurrentYearInstant_Row1Member131350000JPY
Book value details of specified investment equity securities held for purposes other than pure investment reporting companyPrior1YearInstant_Row1Member129870000JPY
Number of issues shares not listed investment shares held for pure investment reporting companyCurrentYearInstant2
Book value equity securities not listed investment equity securities held for pure investment reporting companyCurrentYearInstant0JPY
Number of issues shares not listed investment shares held for pure investment reporting companyPrior1YearInstant2
Book value equity securities not listed investment equity securities held for pure investment reporting companyPrior1YearInstant0JPY
Number of issues shares other than those not listed investment shares held for pure investment reporting companyCurrentYearInstant1
Book value equity securities other than those not listed investment equity securities held for pure investment reporting companyCurrentYearInstant77600000JPY
Number of issues shares other than those not listed investment shares held for pure investment reporting companyPrior1YearInstant1
Book value equity securities other than those not listed investment equity securities held for pure investment reporting companyPrior1YearInstant43700000JPY
Total of dividends received equity securities not listed investment equity securities held for pure investment reporting companyCurrentYearDuration-JPY
Total of valuation gain loss equity securities not listed investment equity securities held for pure investment reporting companyCurrentYearDuration-JPY
Total of gain loss on sale equity securities not listed investment equity securities held for pure investment reporting companyCurrentYearDuration-JPY
Total of dividends received equity securities other than those not listed investment equity securities held for pure investment reporting companyCurrentYearDuration2000000JPY
Total of gain loss on sale equity securities other than those not listed investment equity securities held for pure investment reporting companyCurrentYearDuration-JPY
Total of valuation gain loss equity securities other than those not listed investment equity securities held for pure investment reporting companyCurrentYearDuration24635000JPY
Cash and depositsPrior1YearInstant4965804000JPY
Cash and depositsCurrentYearInstant4980415000JPY
Accounts receivable tradePrior1YearInstant233805000JPY
Accounts receivable tradeCurrentYearInstant401532000JPY
Real estate for salePrior1YearInstant25751141000JPY
Real estate for saleCurrentYearInstant20308884000JPY
Advance payments tradePrior1YearInstant184167000JPY
Advance payments tradeCurrentYearInstant393159000JPY
Other caPrior1YearInstant500568000JPY
Other caCurrentYearInstant369900000JPY
Allowance for doubtful accounts caPrior1YearInstant-2227000JPY
Allowance for doubtful accounts caCurrentYearInstant-1867000JPY
Current assetsPrior1YearInstant31633259000JPY
Current assetsCurrentYearInstant26452025000JPY
Buildings and structuresPrior1YearInstant5198305000JPY
Buildings and structuresCurrentYearInstant4755554000JPY
Accumulated depreciation buildings and structuresPrior1YearInstant-1163755000JPY
Accumulated depreciation buildings and structuresCurrentYearInstant-790477000JPY
Buildings and structures netPrior1YearInstant4034550000JPY
Buildings and structures netCurrentYearInstant3965077000JPY
LandPrior1YearInstant7518017000JPY
LandCurrentYearInstant8031901000JPY
Lease assets ppePrior1YearInstant157310000JPY
Lease assets ppeCurrentYearInstant162319000JPY
Accumulated depreciation lease assets ppePrior1YearInstant-80443000JPY
Accumulated depreciation lease assets ppeCurrentYearInstant-103490000JPY
Lease assets net ppePrior1YearInstant76867000JPY
Lease assets net ppeCurrentYearInstant58828000JPY
Construction in progressPrior1YearInstant41737000JPY
Construction in progressCurrentYearInstant26898000JPY
Other ppePrior1YearInstant101479000JPY
Other ppeCurrentYearInstant84821000JPY
Accumulated depreciation other ppePrior1YearInstant-79618000JPY
Accumulated depreciation other ppeCurrentYearInstant-68961000JPY

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 2023-05-31pass
balance sheet identityconsolidated 2024-05-31pass
balance sheet identitynon_consolidated 2023-05-31pass
balance sheet identitynon_consolidated 2024-05-31pass rounding
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2022-05-31pass
statement vs summary · net assetsconsolidated 2023-05-31pass
statement vs summary · net assetsconsolidated 2024-05-31pass
statement vs summary · net assetsnon_consolidated 2022-05-31pass
statement vs summary · net assetsnon_consolidated 2023-05-31pass
statement vs summary · net assetsnon_consolidated 2024-05-31pass
statement vs summary · net income attributable to parentconsolidated 2022-06-01/2023-05-31pass
statement vs summary · net income attributable to parentconsolidated 2023-06-01/2024-05-31pass
statement vs summary · operating cash flowconsolidated 2022-06-01/2023-05-31pass
statement vs summary · operating cash flowconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenueconsolidated 2022-06-01/2023-05-31pass
statement vs summary · revenueconsolidated 2023-06-01/2024-05-31pass
statement vs summary · revenuenon_consolidated 2022-06-01/2023-05-31pass
statement vs summary · revenuenon_consolidated 2023-06-01/2024-05-31pass
statement vs summary · total assetsconsolidated 2023-05-31pass
statement vs summary · total assetsconsolidated 2024-05-31pass
statement vs summary · total assetsnon_consolidated 2023-05-31pass
statement vs summary · total assetsnon_consolidated 2024-05-31pass