Annual report

Period2025-01-01 → 2025-12-31
Filed2026-03-19
StandardIFRS
ConsolidatedYes
Data checks21 of 21 passed
Key figures · 139
MetricValuePeriodScopeSource row
Revenue¥22.0bn2025-01-01 → 2025-12-31Cons.Revenue IFRS
Revenue¥19.3bn2024-01-01 → 2024-12-31Cons.Revenue IFRS
Revenue¥18.3bn2023-01-01 → 2023-12-31vCons.Revenue IFRS (5-year summary)
Revenue¥17.2bn2022-01-01 → 2022-12-31dCons.Revenue IFRS (5-year summary)
Revenue¥11.2bn2021-01-01 → 2021-12-31dCons.Revenue IFRS (5-year summary)
Operating income¥2.2bn2025-01-01 → 2025-12-31Cons.Operating profit loss IFRS
Operating income¥1.3bn2024-01-01 → 2024-12-31Cons.Operating profit loss IFRS
Profit before tax¥1.8bn2025-01-01 → 2025-12-31Cons.Profit loss before tax IFRS
Profit before tax¥976m2024-01-01 → 2024-12-31Cons.Profit loss before tax IFRS
Profit before tax¥1.2bn2023-01-01 → 2023-12-31vCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥2.5bn2022-01-01 → 2022-12-31dCons.Profit loss before tax IFRS (5-year summary)
Profit before tax¥539m2021-01-01 → 2021-12-31dCons.Profit loss before tax IFRS (5-year summary)
Net income (owners)¥1.3bn2025-01-01 → 2025-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥664m2024-01-01 → 2024-12-31Cons.Profit loss attributable to owners of parent IFRS
Net income (owners)¥942m2023-01-01 → 2023-12-31vCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥1.7bn2022-01-01 → 2022-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income (owners)¥374m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent IFRS (5-year summary)
Net income¥1.3bn2025-01-01 → 2025-12-31Cons.Profit loss IFRS
Net income¥664m2024-01-01 → 2024-12-31Cons.Profit loss IFRS
Total assets¥36.8bnat 2025-12-31Cons.Assets IFRS
Total assets¥34.7bnat 2024-12-31Cons.Assets IFRS
Total assets¥32.3bnat 2023-12-31vCons.Total assets IFRS (5-year summary)
Total assets¥32.0bnat 2022-12-31dCons.Total assets IFRS (5-year summary)
Total assets¥32.6bnat 2021-12-31dCons.Total assets IFRS (5-year summary)
Total liabilities¥26.7bnat 2025-12-31Cons.Liabilities IFRS
Total liabilities¥25.9bnat 2024-12-31Cons.Liabilities IFRS
Net assets / equity¥10.1bnat 2025-12-31Cons.Equity IFRS
Net assets / equity¥8.8bnat 2024-12-31Cons.Equity IFRS
Net assets / equity¥8.2bnat 2023-12-31vCons.Equity IFRS
Equity (owners)¥10.1bnat 2025-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥8.8bnat 2024-12-31Cons.Equity attributable to owners of parent IFRS
Equity (owners)¥8.2bnat 2023-12-31vCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥7.2bnat 2022-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Equity (owners)¥5.6bnat 2021-12-31dCons.Equity attributable to owners of parent IFRS (5-year summary)
Cash & equivalents¥3.4bnat 2025-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥3.5bnat 2024-12-31Cons.Cash and cash equivalents IFRS
Cash & equivalents¥1.7bnat 2023-12-31vCons.Cash and cash equivalents IFRS
Cash & equivalents¥2.8bnat 2022-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Cash & equivalents¥2.2bnat 2021-12-31dCons.Cash and cash equivalents IFRS (5-year summary)
Operating cash flow¥4.8bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥3.9bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in operating activities IFRS
Operating cash flow¥3.0bn2023-01-01 → 2023-12-31vCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥4.6bn2022-01-01 → 2022-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Operating cash flow¥2.4bn2021-01-01 → 2021-12-31dCons.Cash flows from used in operating activities IFRS (5-year summary)
Investing cash flow−¥2.7bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥1.5bn2024-01-01 → 2024-12-31Cons.Net cash provided by used in investing activities IFRS
Investing cash flow−¥2.0bn2023-01-01 → 2023-12-31vCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥1.3bn2022-01-01 → 2022-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Investing cash flow−¥254m2021-01-01 → 2021-12-31dCons.Cash flows from used in investing activities IFRS (5-year summary)
Financing cash flow−¥2.2bn2025-01-01 → 2025-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥621m2024-01-01 → 2024-12-31Cons.Net cash provided by used in financing activities IFRS
Financing cash flow−¥2.0bn2023-01-01 → 2023-12-31vCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥2.7bn2022-01-01 → 2022-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
Financing cash flow−¥2.2bn2021-01-01 → 2021-12-31dCons.Cash flows from used in financing activities IFRS (5-year summary)
EPS (basic)¥50.162025-01-01 → 2025-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥26.562024-01-01 → 2024-12-31Cons.Basic earnings loss per share IFRS
EPS (basic)¥37.692023-01-01 → 2023-12-31vCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥66.272022-01-01 → 2022-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
EPS (basic)¥14.962021-01-01 → 2021-12-31dCons.Basic earnings loss per share IFRS (5-year summary)
Net assets per share¥403.19at 2025-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥353.87at 2024-12-31Cons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥327.12at 2023-12-31vCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥289.37at 2022-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Net assets per share¥223.48at 2021-12-31dCons.Equity to asset ratio IFRS (5-year summary)
Equity ratio27.5%at 2025-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio25.5%at 2024-12-31Cons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio25.3%at 2023-12-31vCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio22.6%at 2022-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
Equity ratio17.1%at 2021-12-31dCons.Ratio of owners equity to gross assets IFRS (5-year summary)
ROE13.3%2025-01-01 → 2025-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE7.8%2024-01-01 → 2024-12-31Cons.Rate of return on equity IFRS (5-year summary)
ROE12.2%2023-01-01 → 2023-12-31vCons.Rate of return on equity IFRS (5-year summary)
ROE25.9%2022-01-01 → 2022-12-31dCons.Rate of return on equity IFRS (5-year summary)
ROE6.9%2021-01-01 → 2021-12-31dCons.Rate of return on equity IFRS (5-year summary)
Employees1,099at 2025-12-31Cons.Number of employees
Employees1,130at 2024-12-31Cons.Number of employees
Employees1,127at 2023-12-31vCons.Number of employees
Employees987at 2022-12-31dCons.Number of employees
Employees961at 2021-12-31dCons.Number of employees
Revenue¥18.7bn2025-01-01 → 2025-12-31StandaloneNet sales
Revenue¥16.7bn2024-01-01 → 2024-12-31StandaloneNet sales
Revenue¥16.0bn2023-01-01 → 2023-12-31vStandaloneNet sales (5-year summary)
Revenue¥15.4bn2022-01-01 → 2022-12-31dStandaloneNet sales (5-year summary)
Revenue¥10.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Operating income¥1.1bn2025-01-01 → 2025-12-31StandaloneOperating income
Operating income¥349m2024-01-01 → 2024-12-31StandaloneOperating income
Ordinary income¥1.1bn2025-01-01 → 2025-12-31StandaloneOrdinary income
Ordinary income¥407m2024-01-01 → 2024-12-31StandaloneOrdinary income
Ordinary income¥196m2023-01-01 → 2023-12-31vStandaloneOrdinary income loss (5-year summary)
Ordinary income¥1.2bn2022-01-01 → 2022-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥483m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax¥723m2025-01-01 → 2025-12-31StandaloneIncome before income taxes
Profit before tax¥301m2024-01-01 → 2024-12-31StandaloneIncome before income taxes
Net income¥1.4bn2025-01-01 → 2025-12-31StandaloneProfit loss
Net income−¥68m2024-01-01 → 2024-12-31StandaloneProfit loss
Net income−¥132m2023-01-01 → 2023-12-31vStandaloneNet income loss (5-year summary)
Net income¥447m2022-01-01 → 2022-12-31dStandaloneNet income loss (5-year summary)
Net income−¥436m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Total assets¥21.7bnat 2025-12-31StandaloneAssets
Total assets¥20.8bnat 2024-12-31StandaloneAssets
Total assets¥19.2bnat 2023-12-31vStandaloneTotal assets (5-year summary)
Total assets¥20.2bnat 2022-12-31dStandaloneTotal assets (5-year summary)
Total assets¥21.9bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥18.8bnat 2025-12-31StandaloneLiabilities
Total liabilities¥19.2bnat 2024-12-31StandaloneLiabilities
Net assets / equity¥2.9bnat 2025-12-31StandaloneNet assets
Net assets / equity¥1.5bnat 2024-12-31StandaloneNet assets
Net assets / equity¥1.6bnat 2023-12-31vStandaloneNet assets
Net assets / equity¥1.7bnat 2022-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥1.3bnat 2021-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥2.1bnat 2025-12-31StandaloneCash and deposits
Cash and deposits¥2.5bnat 2024-12-31StandaloneCash and deposits
EPS (basic)¥55.552025-01-01 → 2025-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.722024-01-01 → 2024-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.272023-01-01 → 2023-12-31vStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥17.872022-01-01 → 2022-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-17.442021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥115.96at 2025-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥59.82at 2024-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥62.54at 2023-12-31vStandaloneNet assets per share (5-year summary)
Net assets per share¥67.81at 2022-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥49.94at 2021-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio13.4%at 2025-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio7.2%at 2024-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio8.1%at 2023-12-31vStandaloneEquity to asset ratio (5-year summary)
Equity ratio8.4%at 2022-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio5.7%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE63.2%2025-01-01 → 2025-12-31StandaloneRate of return on equity (5-year summary)
ROE30.4%2022-01-01 → 2022-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued25,073,094at 2025-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued25,000,000at 2024-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued25,000,000at 2023-12-31vStandaloneTotal number of issued shares (5-year summary)
Shares issued125,000at 2022-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued125,000at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees780at 2025-12-31StandaloneNumber of employees
Employees816at 2024-12-31StandaloneNumber of employees
Employees820at 2023-12-31vStandaloneNumber of employees
Employees737at 2022-12-31dStandaloneNumber of employees
Employees707at 2021-12-31dStandaloneNumber 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 · 51
SegmentItemPeriodValue
Reconciling Itemsreconcilingcapex2025-01-01 → 2025-12-31¥72m
Reconciling Itemsreconcilingrevenue2025-01-01 → 2025-12-31−¥21m
Reconciling Itemsreconcilingrevenue intersegment2025-01-01 → 2025-12-31−¥21m
Reconciling Itemsreconcilingsegment assetsat 2025-12-31¥2.5bn
Reconciling Itemsreconcilingsegment profit2025-01-01 → 2025-12-31−¥1.5bn
Bridal Businessreportable segmentcapex2025-01-01 → 2025-12-31¥3.7bn
Bridal Businessreportable segmentemployeesat 2025-12-31928 pure
Bridal Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥20.5bn
Bridal Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥20.5bn
Bridal Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥3m
Bridal Businessreportable segmentsegment assetsat 2025-12-31¥32.6bn
Bridal Businessreportable segmentsegment profit2025-01-01 → 2025-12-31¥3.8bn
Restaurant Specialized Businessreportable segmentcapex2025-01-01 → 2025-12-31¥505m
Restaurant Specialized Businessreportable segmentemployeesat 2025-12-3182 pure
Restaurant Specialized Businessreportable segmentrevenue2025-01-01 → 2025-12-31¥1.6bn
Restaurant Specialized Businessreportable segmentrevenue external2025-01-01 → 2025-12-31¥1.6bn
Restaurant Specialized Businessreportable segmentrevenue intersegment2025-01-01 → 2025-12-31¥19m
Restaurant Specialized Businessreportable segmentsegment assetsat 2025-12-31¥1.7bn
Restaurant Specialized Businessreportable segmentsegment profit2025-01-01 → 2025-12-31−¥18m
—segment totalcapex2025-01-01 → 2025-12-31¥4.2bn
—segment totalemployeesat 2025-12-311010 pure
—segment totalrevenue2025-01-01 → 2025-12-31¥22.1bn
—segment totalrevenue external2025-01-01 → 2025-12-31¥22.0bn
—segment totalrevenue intersegment2025-01-01 → 2025-12-31¥21m
—segment totalsegment assetsat 2025-12-31¥34.3bn
—segment totalsegment profit2025-01-01 → 2025-12-31¥3.8bn
Reconciling Itemsreconcilingcapex2024-01-01 → 2024-12-31¥12m
Reconciling Itemsreconcilingrevenue2024-01-01 → 2024-12-31−¥20m
Reconciling Itemsreconcilingrevenue intersegment2024-01-01 → 2024-12-31−¥20m
Reconciling Itemsreconcilingsegment assetsat 2024-12-31¥2.9bn
Reconciling Itemsreconcilingsegment profit2024-01-01 → 2024-12-31−¥1.3bn
Bridal Businessreportable segmentcapex2024-01-01 → 2024-12-31¥2.8bn
Bridal Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥18.2bn
Bridal Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥18.2bn
Bridal Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥2m
Bridal Businessreportable segmentsegment assetsat 2024-12-31¥30.7bn
Bridal Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥2.6bn
Restaurant Specialized Businessreportable segmentcapex2024-01-01 → 2024-12-31¥388m
Restaurant Specialized Businessreportable segmentrevenue2024-01-01 → 2024-12-31¥1.2bn
Restaurant Specialized Businessreportable segmentrevenue external2024-01-01 → 2024-12-31¥1.1bn
Restaurant Specialized Businessreportable segmentrevenue intersegment2024-01-01 → 2024-12-31¥18m
Restaurant Specialized Businessreportable segmentsegment assetsat 2024-12-31¥1.2bn
Restaurant Specialized Businessreportable segmentsegment profit2024-01-01 → 2024-12-31¥43m
—segment totalcapex2024-01-01 → 2024-12-31¥3.2bn
—segment totalrevenue2024-01-01 → 2024-12-31¥19.3bn
—segment totalrevenue external2024-01-01 → 2024-12-31¥19.3bn
—segment totalrevenue intersegment2024-01-01 → 2024-12-31¥20m
—segment totalsegment assetsat 2024-12-31¥31.8bn
—segment totalsegment profit2024-01-01 → 2024-12-31¥2.6bn
Bridal Businessreportable segmentemployeesat 2025-12-31691 pure
—segment totalemployeesat 2025-12-31691 pure

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

All source rows · 1,454
ItemContextValueUnit
Borrowings cl IFRSPrior1YearInstant4181648000JPY
Borrowings cl IFRSCurrentYearInstant4459561000JPY
Other financial liabilities cl IFRSPrior1YearInstant1000594000JPY
Other financial liabilities cl IFRSCurrentYearInstant1054081000JPY
Provisions cl IFRSPrior1YearInstant76112000JPY
Provisions cl IFRSCurrentYearInstant91374000JPY
Income taxes payable cl IFRSPrior1YearInstant551570000JPY
Income taxes payable cl IFRSCurrentYearInstant871899000JPY
Other current liabilities cl IFRSPrior1YearInstant910507000JPY
Other current liabilities cl IFRSCurrentYearInstant1625868000JPY
Total current liabilities IFRSPrior1YearInstant9645162000JPY
Total current liabilities IFRSCurrentYearInstant11397562000JPY
Borrowings ncl IFRSPrior1YearInstant9347393000JPY
Borrowings ncl IFRSCurrentYearInstant7911914000JPY
Other financial liabilities ncl IFRSPrior1YearInstant5432741000JPY
Other financial liabilities ncl IFRSCurrentYearInstant5926318000JPY
Provisions ncl IFRSPrior1YearInstant1342462000JPY
Provisions ncl IFRSCurrentYearInstant1356161000JPY
Other non current liabilities ncl IFRSPrior1YearInstant117624000JPY
Other non current liabilities ncl IFRSCurrentYearInstant122398000JPY
Non current labilities IFRSPrior1YearInstant16240221000JPY
Non current labilities IFRSCurrentYearInstant15316793000JPY
Liabilities IFRSPrior1YearInstant25885383000JPY
Liabilities IFRSCurrentYearInstant26714356000JPY
Share capital IFRSPrior1YearInstant100000000JPY
Share capital IFRSCurrentYearInstant30000000JPY
Capital surplus IFRSPrior1YearInstant6150000000JPY
Capital surplus IFRSCurrentYearInstant1471259000JPY
Retained earnings IFRSPrior1YearInstant2529837000JPY
Retained earnings IFRSCurrentYearInstant8541971000JPY
Other components of equity IFRSPrior1YearInstant66901000JPY
Other components of equity IFRSCurrentYearInstant65819000JPY
Equity attributable to owners of parent IFRSPrior1YearInstant8846739000JPY
Equity attributable to owners of parent IFRSCurrentYearInstant10109050000JPY
Equity IFRSPrior1YearInstant8846739000JPY
Equity IFRSCurrentYearInstant10109050000JPY
Liabilities and equity IFRSPrior1YearInstant34732123000JPY
Liabilities and equity IFRSCurrentYearInstant36823406000JPY
Revenue IFRSPrior1YearDuration19299719000JPY
Revenue IFRSCurrentYearDuration22039886000JPY
Cost of sales IFRSPrior1YearDuration8439586000JPY
Cost of sales IFRSCurrentYearDuration9803626000JPY
Gross profit IFRSPrior1YearDuration10860133000JPY
Gross profit IFRSCurrentYearDuration12236259000JPY
Selling general and administrative expenses IFRSPrior1YearDuration9546648000JPY
Selling general and administrative expenses IFRSCurrentYearDuration10004940000JPY
Other income IFRSPrior1YearDuration35179000JPY
Other income IFRSCurrentYearDuration21820000JPY
Other expenses IFRSPrior1YearDuration11114000JPY
Other expenses IFRSCurrentYearDuration5188000JPY

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 · 21 of 21 passed
balance sheet identityconsolidated 2024-12-31pass rounding
balance sheet identityconsolidated 2025-12-31pass
balance sheet identitynon_consolidated 2024-12-31pass
balance sheet identitynon_consolidated 2025-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2024-12-31pass
statement vs summary · net assetsnon_consolidated 2025-12-31pass
statement vs summary · net income attributable to parentconsolidated 2024-01-01/2024-12-31pass
statement vs summary · net income attributable to parentconsolidated 2025-01-01/2025-12-31pass
statement vs summary · operating cash flowconsolidated 2024-01-01/2024-12-31pass
statement vs summary · operating cash flowconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenueconsolidated 2024-01-01/2024-12-31pass
statement vs summary · revenueconsolidated 2025-01-01/2025-12-31pass
statement vs summary · revenuenon_consolidated 2024-01-01/2024-12-31pass
statement vs summary · revenuenon_consolidated 2025-01-01/2025-12-31pass
statement vs summary · total assetsconsolidated 2024-12-31pass
statement vs summary · total assetsconsolidated 2025-12-31pass
statement vs summary · total assetsnon_consolidated 2024-12-31pass
statement vs summary · total assetsnon_consolidated 2025-12-31pass