Annual report

Period2022-01-01 → 2022-12-31

Filed2023-03-31

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 134

Metric	Value	Period	Scope	Source row
Revenue	¥2.2bn	2022-01-01 → 2022-12-31	Cons.	Net sales
Revenue	¥2.3bn	2021-01-01 → 2021-12-31	Cons.	Net sales
Revenue	¥2.2bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥2.6bn	2019-01-01 → 2019-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥235m	2022-01-01 → 2022-12-31	Cons.	Operating income
Operating income	¥265m	2021-01-01 → 2021-12-31	Cons.	Operating income
Ordinary income	¥219m	2022-01-01 → 2022-12-31	Cons.	Ordinary income
Ordinary income	¥253m	2021-01-01 → 2021-12-31	Cons.	Ordinary income
Ordinary income	¥137m	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥128m	2019-01-01 → 2019-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥207m	2022-01-01 → 2022-12-31	Cons.	Income before income taxes
Profit before tax	¥231m	2021-01-01 → 2021-12-31	Cons.	Income before income taxes
Net income (owners)	¥150m	2022-01-01 → 2022-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥145m	2021-01-01 → 2021-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥35m	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥71m	2019-01-01 → 2019-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥150m	2022-01-01 → 2022-12-31	Cons.	Profit loss
Net income	¥145m	2021-01-01 → 2021-12-31	Cons.	Profit loss
Total assets	¥1.8bn	at 2022-12-31	Cons.	Assets
Total assets	¥1.9bn	at 2021-12-31	Cons.	Assets
Total assets	¥2.3bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥2.1bn	at 2019-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥777m	at 2022-12-31	Cons.	Liabilities
Total liabilities	¥1.4bn	at 2021-12-31	Cons.	Liabilities
Net assets / equity	¥1.0bn	at 2022-12-31	Cons.	Net assets
Net assets / equity	¥501m	at 2021-12-31	Cons.	Net assets
Net assets / equity	¥371m	at 2020-12-31^d	Cons.	Net assets
Net assets / equity	¥357m	at 2019-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥1.2bn	at 2022-12-31	Cons.	Cash and deposits
Cash and deposits	¥1.3bn	at 2021-12-31	Cons.	Cash and deposits
Cash & equivalents	¥1.0bn	at 2022-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.1bn	at 2021-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.6bn	at 2020-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.3bn	at 2019-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥165m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥234m	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥149m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥112m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥90m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥43m	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥72m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	¥12m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥172m	2022-01-01 → 2022-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥640m	2021-01-01 → 2021-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	¥210m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥135m	2019-01-01 → 2019-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥116.64	2022-01-01 → 2022-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥161.23	2021-01-01 → 2021-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥38.74	2020-01-01 → 2020-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥78.93	2019-01-01 → 2019-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
Net assets per share	¥785.79	at 2022-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥556.58	at 2021-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥411.87	at 2020-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥396.18	at 2019-12-31^d	Cons.	Net assets per share (5-year summary)
Equity ratio	57.2%	at 2022-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	26.7%	at 2021-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	15.8%	at 2020-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	17.2%	at 2019-12-31^d	Cons.	Equity to asset ratio (5-year summary)
ROE	19.4%	2022-01-01 → 2022-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	33.3%	2021-01-01 → 2021-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	9.6%	2020-01-01 → 2020-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	21.5%	2019-01-01 → 2019-12-31^d	Cons.	Rate of return on equity (5-year summary)
Employees	141	at 2022-12-31	Cons.	Number of employees
Employees	140	at 2021-12-31	Cons.	Number of employees
Employees	149	at 2020-12-31^d	Cons.	Number of employees
Employees	155	at 2019-12-31^d	Cons.	Number of employees
Revenue	¥2.1bn	2022-01-01 → 2022-12-31	Standalone	Net sales
Revenue	¥2.2bn	2021-01-01 → 2021-12-31	Standalone	Net sales
Revenue	¥2.1bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥2.5bn	2019-01-01 → 2019-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥2.6bn	2018-01-01 → 2018-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥218m	2022-01-01 → 2022-12-31	Standalone	Operating income
Operating income	¥261m	2021-01-01 → 2021-12-31	Standalone	Operating income
Ordinary income	¥204m	2022-01-01 → 2022-12-31	Standalone	Ordinary income
Ordinary income	¥243m	2021-01-01 → 2021-12-31	Standalone	Ordinary income
Ordinary income	¥146m	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥128m	2019-01-01 → 2019-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥158m	2018-01-01 → 2018-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥193m	2022-01-01 → 2022-12-31	Standalone	Income before income taxes
Profit before tax	¥225m	2021-01-01 → 2021-12-31	Standalone	Income before income taxes
Net income	¥131m	2022-01-01 → 2022-12-31	Standalone	Profit loss
Net income	¥138m	2021-01-01 → 2021-12-31	Standalone	Profit loss
Net income	¥62m	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥76m	2019-01-01 → 2019-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥99m	2018-01-01 → 2018-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥1.8bn	at 2022-12-31	Standalone	Assets
Total assets	¥1.9bn	at 2021-12-31	Standalone	Assets
Total assets	¥2.4bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥2.1bn	at 2019-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥2.1bn	at 2018-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥769m	at 2022-12-31	Standalone	Liabilities
Total liabilities	¥1.4bn	at 2021-12-31	Standalone	Liabilities
Net assets / equity	¥1.1bn	at 2022-12-31	Standalone	Net assets
Net assets / equity	¥541m	at 2021-12-31	Standalone	Net assets
Net assets / equity	¥421m	at 2020-12-31^d	Standalone	Net assets
Net assets / equity	¥377m	at 2019-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥318m	at 2018-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥1.2bn	at 2022-12-31	Standalone	Cash and deposits
Cash and deposits	¥1.3bn	at 2021-12-31	Standalone	Cash and deposits
EPS (basic)	¥102.06	2022-01-01 → 2022-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥152.89	2021-01-01 → 2021-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥68.99	2020-01-01 → 2020-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥84.82	2019-01-01 → 2019-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥10,998.65	2018-01-01 → 2018-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
Dividend per share	¥45	2022-01-01 → 2022-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥20	2021-01-01 → 2021-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥2,000	2020-01-01 → 2020-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥2,000	2019-01-01 → 2019-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥2,000	2018-01-01 → 2018-12-31^d	Standalone	Dividend paid per share (5-year summary)
Net assets per share	¥798.19	at 2022-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥600.76	at 2021-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥467.7	at 2020-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥418.78	at 2019-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥35,381.66	at 2018-12-31^d	Standalone	Net assets per share (5-year summary)
Equity ratio	57.8%	at 2022-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	28.3%	at 2021-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	17.7%	at 2020-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	18.4%	at 2019-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	15.5%	at 2018-12-31^d	Standalone	Equity to asset ratio (5-year summary)
ROE	16.4%	2022-01-01 → 2022-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	28.6%	2021-01-01 → 2021-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	15.6%	2020-01-01 → 2020-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	22.0%	2019-01-01 → 2019-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	35.6%	2018-01-01 → 2018-12-31^d	Standalone	Rate of return on equity (5-year summary)
Shares issued	1,320,800	at 2022-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	900,000	at 2021-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,000	at 2020-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,000	at 2019-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	9,000	at 2018-12-31^d	Standalone	Total number of issued shares (5-year summary)
Employees	134	at 2022-12-31	Standalone	Number of employees
Employees	132	at 2021-12-31	Standalone	Number of employees
Employees	137	at 2020-12-31^d	Standalone	Number of employees
Employees	139	at 2019-12-31^d	Standalone	Number of employees
Employees	146	at 2018-12-31^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 · 1,307

Item	Context	Value	Unit
Other ca	Prior1YearInstant_NonConsolidatedMember	1239000	JPY
Other ca	CurrentYearInstant_NonConsolidatedMember	998000	JPY
Allowance for doubtful accounts ca	Prior1YearInstant_NonConsolidatedMember	-2181000	JPY
Allowance for doubtful accounts ca	CurrentYearInstant_NonConsolidatedMember	-713000	JPY
Current assets	Prior1YearInstant_NonConsolidatedMember	1505573000	JPY
Current assets	CurrentYearInstant_NonConsolidatedMember	1402588000	JPY
Buildings net	Prior1YearInstant_NonConsolidatedMember	10944000	JPY
Buildings net	CurrentYearInstant_NonConsolidatedMember	17645000	JPY
Vehicles net	Prior1YearInstant_NonConsolidatedMember	0	JPY
Vehicles net	CurrentYearInstant_NonConsolidatedMember	126000	JPY
Tools furniture and fixtures net	Prior1YearInstant_NonConsolidatedMember	15836000	JPY
Tools furniture and fixtures net	CurrentYearInstant_NonConsolidatedMember	20520000	JPY
Property plant and equipment	Prior1YearInstant_NonConsolidatedMember	26781000	JPY
Property plant and equipment	CurrentYearInstant_NonConsolidatedMember	38291000	JPY
Software	Prior1YearInstant_NonConsolidatedMember	76116000	JPY
Software	CurrentYearInstant_NonConsolidatedMember	108209000	JPY
Software in progress	Prior1YearInstant_NonConsolidatedMember	17062000	JPY
Software in progress	CurrentYearInstant_NonConsolidatedMember	12161000	JPY
Other ia	Prior1YearInstant_NonConsolidatedMember	－	JPY
Other ia	CurrentYearInstant_NonConsolidatedMember	1485000	JPY
Intangible assets	Prior1YearInstant_NonConsolidatedMember	93178000	JPY
Intangible assets	CurrentYearInstant_NonConsolidatedMember	121856000	JPY
Investment securities	Prior1YearInstant_NonConsolidatedMember	38577000	JPY
Investment securities	CurrentYearInstant_NonConsolidatedMember	18497000	JPY
Stocks of subsidiaries and affiliates	Prior1YearInstant_NonConsolidatedMember	83072000	JPY
Stocks of subsidiaries and affiliates	CurrentYearInstant_NonConsolidatedMember	83072000	JPY
Investments in capital	Prior1YearInstant_NonConsolidatedMember	250000	JPY
Investments in capital	CurrentYearInstant_NonConsolidatedMember	250000	JPY
Claims provable in bankruptcy claims provable in rehabilitation and other	Prior1YearInstant_NonConsolidatedMember	18145000	JPY
Claims provable in bankruptcy claims provable in rehabilitation and other	CurrentYearInstant_NonConsolidatedMember	17518000	JPY
Long term loans receivable	Prior1YearInstant_NonConsolidatedMember	9090000	JPY
Long term loans receivable	CurrentYearInstant_NonConsolidatedMember	9090000	JPY
Long term prepaid expenses	Prior1YearInstant_NonConsolidatedMember	1436000	JPY
Long term prepaid expenses	CurrentYearInstant_NonConsolidatedMember	1487000	JPY
Deferred tax assets	Prior1YearInstant_NonConsolidatedMember	71509000	JPY
Deferred tax assets	CurrentYearInstant_NonConsolidatedMember	67170000	JPY
Other ioa	Prior1YearInstant_NonConsolidatedMember	109017000	JPY
Other ioa	CurrentYearInstant_NonConsolidatedMember	109017000	JPY
Allowance for doubtful accounts ioa by group	Prior1YearInstant_NonConsolidatedMember	-46228000	JPY
Allowance for doubtful accounts ioa by group	CurrentYearInstant_NonConsolidatedMember	-45601000	JPY
Investments and other assets	Prior1YearInstant_NonConsolidatedMember	284870000	JPY
Investments and other assets	CurrentYearInstant_NonConsolidatedMember	260501000	JPY
Noncurrent assets	Prior1YearInstant_NonConsolidatedMember	404830000	JPY
Noncurrent assets	CurrentYearInstant_NonConsolidatedMember	420649000	JPY
Assets	Prior1YearInstant_NonConsolidatedMember	1910404000	JPY
Assets	CurrentYearInstant_NonConsolidatedMember	1823238000	JPY
Accounts payable trade	Prior1YearInstant_NonConsolidatedMember	59550000	JPY
Accounts payable trade	CurrentYearInstant_NonConsolidatedMember	60853000	JPY
Current portion of bonds	Prior1YearInstant_NonConsolidatedMember	30000000	JPY
Current portion of bonds	CurrentYearInstant_NonConsolidatedMember	－	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 · 24 of 24 passed

balance sheet identity	consolidated 2021-12-31	pass rounding
balance sheet identity	consolidated 2022-12-31	pass rounding
balance sheet identity	non_consolidated 2021-12-31	pass rounding
balance sheet identity	non_consolidated 2022-12-31	pass rounding
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2020-12-31	pass
statement vs summary · net assets	consolidated 2021-12-31	pass
statement vs summary · net assets	consolidated 2022-12-31	pass
statement vs summary · net assets	non_consolidated 2020-12-31	pass
statement vs summary · net assets	non_consolidated 2021-12-31	pass
statement vs summary · net assets	non_consolidated 2022-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · operating cash flow	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · operating cash flow	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · revenue	consolidated 2021-01-01/2021-12-31	pass
statement vs summary · revenue	consolidated 2022-01-01/2022-12-31	pass
statement vs summary · revenue	non_consolidated 2021-01-01/2021-12-31	pass
statement vs summary · revenue	non_consolidated 2022-01-01/2022-12-31	pass
statement vs summary · total assets	consolidated 2021-12-31	pass
statement vs summary · total assets	consolidated 2022-12-31	pass
statement vs summary · total assets	non_consolidated 2021-12-31	pass
statement vs summary · total assets	non_consolidated 2022-12-31	pass