Annual report
8944.TEDINET S100PTUX
Period2021-10-01 → 2022-09-30
Filed2022-12-20
StandardJapan GAAP
ConsolidatedYes
Data checks17 of 17 passed
Key figures · 105
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥4.6bn | 2021-10-01 → 2022-09-30 | Cons. | Net sales |
| Operating income | ¥306m | 2021-10-01 → 2022-09-30 | Cons. | Operating income |
| Ordinary income | −¥146m | 2021-10-01 → 2022-09-30 | Cons. | Ordinary income |
| Profit before tax | ¥631m | 2021-10-01 → 2022-09-30 | Cons. | Income before income taxes |
| Net income (owners) | ¥267m | 2021-10-01 → 2022-09-30 | Cons. | Profit loss attributable to owners of parent |
| Net income | ¥267m | 2021-10-01 → 2022-09-30 | Cons. | Profit loss |
| Total assets | ¥54.2bn | at 2022-09-30 | Cons. | Assets |
| Total liabilities | ¥35.7bn | at 2022-09-30 | Cons. | Liabilities |
| Net assets / equity | ¥18.5bn | at 2022-09-30 | Cons. | Net assets |
| Net assets / equity | ¥18.3bn | at 2021-09-30 | Cons. | Net assets |
| Cash and deposits | ¥10.9bn | at 2022-09-30 | Cons. | Cash and deposits |
| Cash & equivalents | ¥10.8bn | at 2022-09-30 | Cons. | Cash and cash equivalents |
| Cash & equivalents | ¥9.7bn | at 2021-09-30 | Cons. | Cash and cash equivalents |
| Operating cash flow | ¥815m | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in operating activities |
| Investing cash flow | ¥676m | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in investment activities |
| Financing cash flow | −¥376m | 2021-10-01 → 2022-09-30 | Cons. | Net cash provided by used in financing activities |
| EPS (basic) | ¥13.45 | 2021-10-01 → 2022-09-30 | Cons. | Basic earnings loss per share (5-year summary) |
| Net assets per share | ¥930.31 | at 2022-09-30 | Cons. | Net assets per share (5-year summary) |
| Equity ratio | 34.1% | at 2022-09-30 | Cons. | Equity to asset ratio (5-year summary) |
| ROE | 1.4% | 2021-10-01 → 2022-09-30 | Cons. | Rate of return on equity (5-year summary) |
| Employees | 31 | at 2022-09-30 | Cons. | Number of employees |
| Revenue | ¥4.5bn | 2021-10-01 → 2022-09-30 | Standalone | Net sales |
| Revenue | ¥4.6bn | 2020-10-01 → 2021-09-30 | Standalone | Net sales |
| Revenue | ¥4.5bn | 2019-10-01 → 2020-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.6bn | 2018-10-01 → 2019-09-30d | Standalone | Net sales (5-year summary) |
| Revenue | ¥4.5bn | 2017-10-01 → 2018-09-30d | Standalone | Net sales (5-year summary) |
| Operating income | ¥448m | 2021-10-01 → 2022-09-30 | Standalone | Operating income |
| Operating income | ¥767m | 2020-10-01 → 2021-09-30 | Standalone | Operating income |
| Ordinary income | −¥821,000 | 2021-10-01 → 2022-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥239m | 2020-10-01 → 2021-09-30 | Standalone | Ordinary income |
| Ordinary income | ¥326m | 2019-10-01 → 2020-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥523m | 2018-10-01 → 2019-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥542m | 2017-10-01 → 2018-09-30d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥593m | 2021-10-01 → 2022-09-30 | Standalone | Income before income taxes |
| Profit before tax | ¥435m | 2020-10-01 → 2021-09-30 | Standalone | Income before income taxes |
| Net income | ¥235m | 2021-10-01 → 2022-09-30 | Standalone | Profit loss |
| Net income | ¥316m | 2020-10-01 → 2021-09-30 | Standalone | Profit loss |
| Net income | ¥417m | 2019-10-01 → 2020-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥407m | 2018-10-01 → 2019-09-30d | Standalone | Net income loss (5-year summary) |
| Net income | ¥455m | 2017-10-01 → 2018-09-30d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥54.0bn | at 2022-09-30 | Standalone | Assets |
| Total assets | ¥53.6bn | at 2021-09-30 | Standalone | Assets |
| Total assets | ¥54.9bn | at 2020-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥55.2bn | at 2019-09-30d | Standalone | Total assets (5-year summary) |
| Total assets | ¥54.8bn | at 2018-09-30d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥35.6bn | at 2022-09-30 | Standalone | Liabilities |
| Total liabilities | ¥35.3bn | at 2021-09-30 | Standalone | Liabilities |
| Net assets / equity | ¥18.4bn | at 2022-09-30 | Standalone | Net assets |
| Net assets / equity | ¥18.2bn | at 2021-09-30 | Standalone | Net assets |
| Net assets / equity | ¥18.0bn | at 2020-09-30d | Standalone | Net assets |
| Net assets / equity | ¥19.0bn | at 2019-09-30d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥19.3bn | at 2018-09-30d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥10.7bn | at 2022-09-30 | Standalone | Cash and deposits |
| Cash and deposits | ¥9.6bn | at 2021-09-30 | Standalone | Cash and deposits |
| Cash & equivalents | ¥9.4bn | at 2021-09-30 | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥10.5bn | at 2020-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥10.7bn | at 2019-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥10.4bn | at 2018-09-30d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥972m | 2020-10-01 → 2021-09-30 | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥936m | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.7bn | 2018-10-01 → 2019-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥813m | 2017-10-01 → 2018-09-30d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥129m | 2020-10-01 → 2021-09-30 | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥772m | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.2bn | 2018-10-01 → 2019-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥2.2bn | 2017-10-01 → 2018-09-30d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥1.9bn | 2020-10-01 → 2021-09-30 | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥357m | 2019-10-01 → 2020-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥212m | 2018-10-01 → 2019-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥996m | 2017-10-01 → 2018-09-30d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥11.82 | 2021-10-01 → 2022-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥15.88 | 2020-10-01 → 2021-09-30 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥18.87 | 2019-10-01 → 2020-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥16.79 | 2018-10-01 → 2019-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥18.13 | 2017-10-01 → 2018-09-30d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥6 | 2021-10-01 → 2022-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6 | 2020-10-01 → 2021-09-30 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6 | 2019-10-01 → 2020-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6 | 2018-10-01 → 2019-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥6 | 2017-10-01 → 2018-09-30d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥928.39 | at 2022-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥919.53 | at 2021-09-30 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥899.49 | at 2020-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥787.18 | at 2019-09-30d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥769.77 | at 2018-09-30d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 34.1% | at 2022-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.1% | at 2021-09-30 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 32.8% | at 2020-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 34.5% | at 2019-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 35.2% | at 2018-09-30d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 1.3% | 2021-10-01 → 2022-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.7% | 2020-10-01 → 2021-09-30 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.3% | 2019-10-01 → 2020-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.1% | 2018-10-01 → 2019-09-30d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 2.4% | 2017-10-01 → 2018-09-30d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 26,780,800 | at 2022-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 26,780,800 | at 2021-09-30 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 26,780,800 | at 2020-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 26,780,800 | at 2019-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 26,780,800 | at 2018-09-30d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 23 | at 2022-09-30 | Standalone | Number of employees |
| Employees | 24 | at 2021-09-30 | Standalone | Number of employees |
| Employees | 27 | at 2020-09-30d | Standalone | Number of employees |
| Employees | 22 | at 2019-09-30d | Standalone | Number of employees |
| Employees | 20 | at 2018-09-30d | 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.
Segments · 39
| Segment | Item | Period | Value |
|---|---|---|---|
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | depreciation | 2021-10-01 → 2022-09-30 | ¥147,000 |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | employees | at 2022-09-30 | 3 pure |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue | 2021-10-01 → 2022-09-30 | ¥53m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | revenue external | 2021-10-01 → 2022-09-30 | ¥53m |
| Operating Segments Not Included In Reportable Segments And Other Revenue Generating Business Activitiesother segments | segment profit | 2021-10-01 → 2022-09-30 | ¥3m |
| Reconciling Itemsreconciling | capex | 2021-10-01 → 2022-09-30 | ¥36m |
| Reconciling Itemsreconciling | depreciation | 2021-10-01 → 2022-09-30 | ¥27m |
| Reconciling Itemsreconciling | revenue | 2021-10-01 → 2022-09-30 | −¥76,000 |
| Reconciling Itemsreconciling | revenue intersegment | 2021-10-01 → 2022-09-30 | −¥76,000 |
| Reconciling Itemsreconciling | segment profit | 2021-10-01 → 2022-09-30 | −¥1.0bn |
| Real Estate Related Businessreportable segment | capex | 2021-10-01 → 2022-09-30 | ¥567m |
| Real Estate Related Businessreportable segment | depreciation | 2021-10-01 → 2022-09-30 | ¥896m |
| Real Estate Related Businessreportable segment | employees | at 2022-09-30 | 11 pure |
| Real Estate Related Businessreportable segment | revenue | 2021-10-01 → 2022-09-30 | ¥4.5bn |
| Real Estate Related Businessreportable segment | revenue external | 2021-10-01 → 2022-09-30 | ¥4.5bn |
| Real Estate Related Businessreportable segment | segment profit | 2021-10-01 → 2022-09-30 | ¥1.6bn |
| Restaurants Businessreportable segment | capex | 2021-10-01 → 2022-09-30 | ¥563m |
| Restaurants Businessreportable segment | depreciation | 2021-10-01 → 2022-09-30 | ¥27m |
| Restaurants Businessreportable segment | employees | at 2022-09-30 | 10 pure |
| Restaurants Businessreportable segment | revenue | 2021-10-01 → 2022-09-30 | ¥82m |
| Restaurants Businessreportable segment | revenue external | 2021-10-01 → 2022-09-30 | ¥82m |
| Restaurants Businessreportable segment | revenue intersegment | 2021-10-01 → 2022-09-30 | ¥76,000 |
| Restaurants Businessreportable segment | segment profit | 2021-10-01 → 2022-09-30 | −¥243m |
| —segment total | capex | 2021-10-01 → 2022-09-30 | ¥1.1bn |
| —segment total | depreciation | 2021-10-01 → 2022-09-30 | ¥923m |
| —segment total | employees | at 2022-09-30 | 21 pure |
| —segment total | revenue | 2021-10-01 → 2022-09-30 | ¥4.6bn |
| —segment total | revenue external | 2021-10-01 → 2022-09-30 | ¥4.6bn |
| —segment total | revenue intersegment | 2021-10-01 → 2022-09-30 | ¥76,000 |
| —segment total | segment profit | 2021-10-01 → 2022-09-30 | ¥1.3bn |
| Total Of Reportable Segments And Otherssegment total | capex | 2021-10-01 → 2022-09-30 | ¥1.1bn |
| Total Of Reportable Segments And Otherssegment total | depreciation | 2021-10-01 → 2022-09-30 | ¥923m |
| Total Of Reportable Segments And Otherssegment total | revenue | 2021-10-01 → 2022-09-30 | ¥4.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue external | 2021-10-01 → 2022-09-30 | ¥4.6bn |
| Total Of Reportable Segments And Otherssegment total | revenue intersegment | 2021-10-01 → 2022-09-30 | ¥76,000 |
| Total Of Reportable Segments And Otherssegment total | segment profit | 2021-10-01 → 2022-09-30 | ¥1.3bn |
| Real Estate Related Businessreportable segment | employees | at 2022-09-30 | 10 pure |
| Restaurants Businessreportable segment | employees | at 2022-09-30 | 3 pure |
| —segment total | employees | at 2022-09-30 | 13 pure |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,235
| Item | Context | Value | Unit |
|---|---|---|---|
| Audit fees reporting company | Prior1YearDuration | 17000000 | JPY |
| Non audit fees reporting company | Prior1YearDuration | － | JPY |
| Audit fees reporting company | CurrentYearDuration | 20000000 | JPY |
| Non audit fees reporting company | CurrentYearDuration | － | JPY |
| Audit fees consolidated subsidiaries | CurrentYearDuration | － | JPY |
| Non audit fees consolidated subsidiaries | CurrentYearDuration | － | JPY |
| Audit fees total | CurrentYearDuration | 20000000 | JPY |
| Non audit fees total | CurrentYearDuration | － | JPY |
| Total amount of remuneration etc remuneration etc by category of directors and other officers | CurrentYearDuration_DirectorsExcludingOutsideDirectorsMember | 154676000 | JPY |
| Fixed remuneration remuneration by category of directors and other officers | CurrentYearDuration_DirectorsExcludingOutsideDirectorsMember | 141600000 | JPY |
| Retirement benefits remuneration etc by category of directors and other officers | CurrentYearDuration_DirectorsExcludingOutsideDirectorsMember | 13076000 | JPY |
| Number of directors and other officers remuneration etc by category of directors and other officers | CurrentYearDuration_DirectorsExcludingOutsideDirectorsMember | 5 | |
| Total amount of remuneration etc remuneration etc by category of directors and other officers | CurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember | 12490000 | JPY |
| Fixed remuneration remuneration by category of directors and other officers | CurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember | 12000000 | JPY |
| Retirement benefits remuneration etc by category of directors and other officers | CurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember | 490000 | JPY |
| Number of directors and other officers remuneration etc by category of directors and other officers | CurrentYearDuration_CorporateAuditorsExcludingOutsideCorporateAuditorsMember | 1 | |
| Total amount of remuneration etc remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsAndOtherOfficersMember | 22020000 | JPY |
| Fixed remuneration remuneration by category of directors and other officers | CurrentYearDuration_OutsideDirectorsAndOtherOfficersMember | 21600000 | JPY |
| Retirement benefits remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsAndOtherOfficersMember | 420000 | JPY |
| Number of directors and other officers remuneration etc by category of directors and other officers | CurrentYearDuration_OutsideDirectorsAndOtherOfficersMember | 3 | |
| Number of issues shares not listed investment shares held for purposes other than pure investment reporting company | CurrentYearInstant | 2 | |
| Carrying amount shares not listed investment shares held for purposes other than pure investment reporting company | CurrentYearInstant | 6500000 | JPY |
| Number of issues shares other than those not listed investment shares held for purposes other than pure investment reporting company | CurrentYearInstant | － | |
| Carrying amount shares other than those not listed investment shares held for purposes other than pure investment reporting company | CurrentYearInstant | － | JPY |
| Cash and deposits | CurrentYearInstant | 10866718000 | JPY |
| Accounts receivable trade | CurrentYearInstant | 5809000 | JPY |
| Operating accounts receivable ca | CurrentYearInstant | 33434000 | JPY |
| Merchandise and finished goods | CurrentYearInstant | 1429000 | JPY |
| Real estate for sale | CurrentYearInstant | 5060000 | JPY |
| Costs on uncompleted construction contracts cns | CurrentYearInstant | 2139000 | JPY |
| Raw materials and supplies | CurrentYearInstant | 21858000 | JPY |
| Other ca | CurrentYearInstant | 102884000 | JPY |
| Allowance for doubtful accounts ca | CurrentYearInstant | -400000 | JPY |
| Current assets | CurrentYearInstant | 11038935000 | JPY |
| Buildings and structures | CurrentYearInstant | 25062182000 | JPY |
| Accumulated depreciation buildings and structures | CurrentYearInstant | -9808402000 | JPY |
| Buildings and structures net | CurrentYearInstant | 15253780000 | JPY |
| Machinery equipment and vehicles | CurrentYearInstant | 161642000 | JPY |
| Accumulated depreciation machinery equipment and vehicles | CurrentYearInstant | -101253000 | JPY |
| Machinery equipment and vehicles net | CurrentYearInstant | 60389000 | JPY |
| Tools furniture and fixtures | CurrentYearInstant | 601882000 | JPY |
| Accumulated depreciation tools furniture and fixtures | CurrentYearInstant | -337907000 | JPY |
| Tools furniture and fixtures net | CurrentYearInstant | 263974000 | JPY |
| Land | CurrentYearInstant | 24948096000 | JPY |
| Lease assets ppe | CurrentYearInstant | 49613000 | JPY |
| Accumulated depreciation lease assets ppe | CurrentYearInstant | -5684000 | JPY |
| Lease assets net ppe | CurrentYearInstant | 43929000 | JPY |
| Construction in progress | CurrentYearInstant | 308784000 | JPY |
| Property plant and equipment | CurrentYearInstant | 40878953000 | JPY |
| Goodwill | CurrentYearInstant | 17063000 | 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 · 17 of 17 passed
| balance sheet identity | pass |
| balance sheet identity | pass rounding |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net income attributable to parent | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · revenue | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |