Annual report

Period2024-01-01 → 2024-12-31

Filed2025-03-31

StandardJapan GAAP

ConsolidatedYes

Data checks24 of 24 passed

Key figures · 152

Metric	Value	Period	Scope	Source row
Revenue	¥2.1bn	2024-01-01 → 2024-12-31	Cons.	Net sales
Revenue	¥2.2bn	2023-01-01 → 2023-12-31	Cons.	Net sales
Revenue	¥2.2bn	2022-01-01 → 2022-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥2.3bn	2021-01-01 → 2021-12-31^d	Cons.	Net sales (5-year summary)
Revenue	¥2.2bn	2020-01-01 → 2020-12-31^d	Cons.	Net sales (5-year summary)
Operating income	¥22m	2024-01-01 → 2024-12-31	Cons.	Operating income
Operating income	¥175m	2023-01-01 → 2023-12-31	Cons.	Operating income
Ordinary income	¥28m	2024-01-01 → 2024-12-31	Cons.	Ordinary income
Ordinary income	¥174m	2023-01-01 → 2023-12-31	Cons.	Ordinary income
Ordinary income	¥219m	2022-01-01 → 2022-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥253m	2021-01-01 → 2021-12-31^d	Cons.	Ordinary income loss (5-year summary)
Ordinary income	¥137m	2020-01-01 → 2020-12-31^d	Cons.	Ordinary income loss (5-year summary)
Profit before tax	¥28m	2024-01-01 → 2024-12-31	Cons.	Income before income taxes
Profit before tax	¥174m	2023-01-01 → 2023-12-31	Cons.	Income before income taxes
Net income (owners)	¥21m	2024-01-01 → 2024-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥123m	2023-01-01 → 2023-12-31	Cons.	Profit loss attributable to owners of parent
Net income (owners)	¥150m	2022-01-01 → 2022-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥145m	2021-01-01 → 2021-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income (owners)	¥35m	2020-01-01 → 2020-12-31^d	Cons.	Profit loss attributable to owners of parent (5-year summary)
Net income	¥21m	2024-01-01 → 2024-12-31	Cons.	Profit loss
Net income	¥123m	2023-01-01 → 2023-12-31	Cons.	Profit loss
Total assets	¥1.7bn	at 2024-12-31	Cons.	Assets
Total assets	¥1.8bn	at 2023-12-31	Cons.	Assets
Total assets	¥1.8bn	at 2022-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥1.9bn	at 2021-12-31^d	Cons.	Total assets (5-year summary)
Total assets	¥2.3bn	at 2020-12-31^d	Cons.	Total assets (5-year summary)
Total liabilities	¥663m	at 2024-12-31	Cons.	Liabilities
Total liabilities	¥708m	at 2023-12-31	Cons.	Liabilities
Net assets / equity	¥1.1bn	at 2024-12-31	Cons.	Net assets
Net assets / equity	¥1.1bn	at 2023-12-31	Cons.	Net assets
Net assets / equity	¥1.0bn	at 2022-12-31^d	Cons.	Net assets
Net assets / equity	¥501m	at 2021-12-31^d	Cons.	Net assets (5-year summary)
Net assets / equity	¥371m	at 2020-12-31^d	Cons.	Net assets (5-year summary)
Cash and deposits	¥1.1bn	at 2024-12-31	Cons.	Cash and deposits
Cash and deposits	¥1.2bn	at 2023-12-31	Cons.	Cash and deposits
Cash & equivalents	¥963m	at 2024-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.0bn	at 2023-12-31	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.0bn	at 2022-12-31^d	Cons.	Cash and cash equivalents
Cash & equivalents	¥1.1bn	at 2021-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Cash & equivalents	¥1.6bn	at 2020-12-31^d	Cons.	Cash and cash equivalents (5-year summary)
Operating cash flow	¥68m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥206m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in operating activities
Operating cash flow	¥165m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥234m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Operating cash flow	¥149m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in operating activities (5-year summary)
Investing cash flow	−¥37m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥100m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in investment activities
Investing cash flow	−¥90m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥43m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Investing cash flow	−¥72m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in investing activities (5-year summary)
Financing cash flow	−¥96m	2024-01-01 → 2024-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥138m	2023-01-01 → 2023-12-31	Cons.	Net cash provided by used in financing activities
Financing cash flow	−¥172m	2022-01-01 → 2022-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	−¥640m	2021-01-01 → 2021-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
Financing cash flow	¥210m	2020-01-01 → 2020-12-31^d	Cons.	Net cash provided by used in financing activities (5-year summary)
EPS (basic)	¥15.79	2024-01-01 → 2024-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥93.27	2023-01-01 → 2023-12-31	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥116.64	2022-01-01 → 2022-12-31^d	Cons.	Basic earnings loss per share (5-year summary)
EPS (basic)	¥161.23	2021-01-01 → 2021-12-31^d	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 (diluted)	¥15.77	2024-01-01 → 2024-12-31	Cons.	Diluted earnings per share (5-year summary)
EPS (diluted)	¥93.14	2023-01-01 → 2023-12-31	Cons.	Diluted earnings per share (5-year summary)
Net assets per share	¥819.33	at 2024-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥839.83	at 2023-12-31	Cons.	Net assets per share (5-year summary)
Net assets per share	¥785.79	at 2022-12-31^d	Cons.	Net assets per share (5-year summary)
Net assets per share	¥556.58	at 2021-12-31^d	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)
Equity ratio	62.0%	at 2024-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	61.0%	at 2023-12-31	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	57.2%	at 2022-12-31^d	Cons.	Equity to asset ratio (5-year summary)
Equity ratio	26.7%	at 2021-12-31^d	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)
ROE	1.9%	2024-01-01 → 2024-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	11.5%	2023-01-01 → 2023-12-31	Cons.	Rate of return on equity (5-year summary)
ROE	19.4%	2022-01-01 → 2022-12-31^d	Cons.	Rate of return on equity (5-year summary)
ROE	33.3%	2021-01-01 → 2021-12-31^d	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)
Employees	130	at 2024-12-31	Cons.	Number of employees
Employees	128	at 2023-12-31	Cons.	Number of employees
Employees	141	at 2022-12-31^d	Cons.	Number of employees
Employees	140	at 2021-12-31^d	Cons.	Number of employees
Employees	149	at 2020-12-31^d	Cons.	Number of employees
Revenue	¥1.9bn	2024-01-01 → 2024-12-31	Standalone	Net sales
Revenue	¥2.0bn	2023-01-01 → 2023-12-31	Standalone	Net sales
Revenue	¥2.1bn	2022-01-01 → 2022-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥2.2bn	2021-01-01 → 2021-12-31^d	Standalone	Net sales (5-year summary)
Revenue	¥2.1bn	2020-01-01 → 2020-12-31^d	Standalone	Net sales (5-year summary)
Operating income	¥6m	2024-01-01 → 2024-12-31	Standalone	Operating income
Operating income	¥154m	2023-01-01 → 2023-12-31	Standalone	Operating income
Ordinary income	¥30m	2024-01-01 → 2024-12-31	Standalone	Ordinary income
Ordinary income	¥157m	2023-01-01 → 2023-12-31	Standalone	Ordinary income
Ordinary income	¥204m	2022-01-01 → 2022-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥243m	2021-01-01 → 2021-12-31^d	Standalone	Ordinary income loss (5-year summary)
Ordinary income	¥146m	2020-01-01 → 2020-12-31^d	Standalone	Ordinary income loss (5-year summary)
Profit before tax	¥30m	2024-01-01 → 2024-12-31	Standalone	Income before income taxes
Profit before tax	¥157m	2023-01-01 → 2023-12-31	Standalone	Income before income taxes
Net income	¥23m	2024-01-01 → 2024-12-31	Standalone	Profit loss
Net income	¥107m	2023-01-01 → 2023-12-31	Standalone	Profit loss
Net income	¥131m	2022-01-01 → 2022-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥138m	2021-01-01 → 2021-12-31^d	Standalone	Net income loss (5-year summary)
Net income	¥62m	2020-01-01 → 2020-12-31^d	Standalone	Net income loss (5-year summary)
Total assets	¥1.7bn	at 2024-12-31	Standalone	Assets
Total assets	¥1.8bn	at 2023-12-31	Standalone	Assets
Total assets	¥1.8bn	at 2022-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥1.9bn	at 2021-12-31^d	Standalone	Total assets (5-year summary)
Total assets	¥2.4bn	at 2020-12-31^d	Standalone	Total assets (5-year summary)
Total liabilities	¥652m	at 2024-12-31	Standalone	Liabilities
Total liabilities	¥699m	at 2023-12-31	Standalone	Liabilities
Net assets / equity	¥1.1bn	at 2024-12-31	Standalone	Net assets
Net assets / equity	¥1.1bn	at 2023-12-31	Standalone	Net assets
Net assets / equity	¥1.1bn	at 2022-12-31^d	Standalone	Net assets
Net assets / equity	¥541m	at 2021-12-31^d	Standalone	Net assets (5-year summary)
Net assets / equity	¥421m	at 2020-12-31^d	Standalone	Net assets (5-year summary)
Cash and deposits	¥994m	at 2024-12-31	Standalone	Cash and deposits
Cash and deposits	¥1.1bn	at 2023-12-31	Standalone	Cash and deposits
EPS (basic)	¥17.4	2024-01-01 → 2024-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥81.15	2023-01-01 → 2023-12-31	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥102.06	2022-01-01 → 2022-12-31^d	Standalone	Basic earnings loss per share (5-year summary)
EPS (basic)	¥152.89	2021-01-01 → 2021-12-31^d	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 (diluted)	¥17.39	2024-01-01 → 2024-12-31	Standalone	Diluted earnings per share (5-year summary)
EPS (diluted)	¥81.04	2023-01-01 → 2023-12-31	Standalone	Diluted earnings per share (5-year summary)
Dividend per share	¥42	2024-01-01 → 2024-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥42	2023-01-01 → 2023-12-31	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥45	2022-01-01 → 2022-12-31^d	Standalone	Dividend paid per share (5-year summary)
Dividend per share	¥20	2021-01-01 → 2021-12-31^d	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)
Net assets per share	¥812.68	at 2024-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥837.37	at 2023-12-31	Standalone	Net assets per share (5-year summary)
Net assets per share	¥798.19	at 2022-12-31^d	Standalone	Net assets per share (5-year summary)
Net assets per share	¥600.76	at 2021-12-31^d	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)
Equity ratio	62.2%	at 2024-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	61.3%	at 2023-12-31	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	57.8%	at 2022-12-31^d	Standalone	Equity to asset ratio (5-year summary)
Equity ratio	28.3%	at 2021-12-31^d	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)
ROE	2.1%	2024-01-01 → 2024-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	9.9%	2023-01-01 → 2023-12-31	Standalone	Rate of return on equity (5-year summary)
ROE	16.4%	2022-01-01 → 2022-12-31^d	Standalone	Rate of return on equity (5-year summary)
ROE	28.6%	2021-01-01 → 2021-12-31^d	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)
Shares issued	1,320,800	at 2024-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	1,320,800	at 2023-12-31	Standalone	Total number of issued shares (5-year summary)
Shares issued	1,320,800	at 2022-12-31^d	Standalone	Total number of issued shares (5-year summary)
Shares issued	900,000	at 2021-12-31^d	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)
Employees	120	at 2024-12-31	Standalone	Number of employees
Employees	120	at 2023-12-31	Standalone	Number of employees
Employees	134	at 2022-12-31^d	Standalone	Number of employees
Employees	132	at 2021-12-31^d	Standalone	Number of employees
Employees	137	at 2020-12-31^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 · 1,216

Item	Context	Value	Unit
Investments and other assets	Prior1YearInstant_NonConsolidatedMember	267726000	JPY
Investments and other assets	CurrentYearInstant_NonConsolidatedMember	261031000	JPY
Noncurrent assets	Prior1YearInstant_NonConsolidatedMember	487231000	JPY
Noncurrent assets	CurrentYearInstant_NonConsolidatedMember	495843000	JPY
Assets	Prior1YearInstant_NonConsolidatedMember	1804686000	JPY
Assets	CurrentYearInstant_NonConsolidatedMember	1724944000	JPY
Accounts payable trade	Prior1YearInstant_NonConsolidatedMember	53267000	JPY
Accounts payable trade	CurrentYearInstant_NonConsolidatedMember	58052000	JPY
Current portion of long term loans payable	Prior1YearInstant_NonConsolidatedMember	35292000	JPY
Current portion of long term loans payable	CurrentYearInstant_NonConsolidatedMember	14185000	JPY
Lease obligations cl	Prior1YearInstant_NonConsolidatedMember	－	JPY
Lease obligations cl	CurrentYearInstant_NonConsolidatedMember	1702000	JPY
Accounts payable other	Prior1YearInstant_NonConsolidatedMember	70266000	JPY
Accounts payable other	CurrentYearInstant_NonConsolidatedMember	47259000	JPY
Accrued expenses	Prior1YearInstant_NonConsolidatedMember	44334000	JPY
Accrued expenses	CurrentYearInstant_NonConsolidatedMember	42861000	JPY
Income taxes payable	Prior1YearInstant_NonConsolidatedMember	27766000	JPY
Income taxes payable	CurrentYearInstant_NonConsolidatedMember	－	JPY
Accrued consumption taxes	Prior1YearInstant_NonConsolidatedMember	15711000	JPY
Accrued consumption taxes	CurrentYearInstant_NonConsolidatedMember	26244000	JPY
Contract liabilities	Prior1YearInstant_NonConsolidatedMember	250497000	JPY
Contract liabilities	CurrentYearInstant_NonConsolidatedMember	260411000	JPY
Provision for bonuses	Prior1YearInstant_NonConsolidatedMember	26557000	JPY
Provision for bonuses	CurrentYearInstant_NonConsolidatedMember	26800000	JPY
Other cl	Prior1YearInstant_NonConsolidatedMember	3100000	JPY
Other cl	CurrentYearInstant_NonConsolidatedMember	2976000	JPY
Current liabilities	Prior1YearInstant_NonConsolidatedMember	526793000	JPY
Current liabilities	CurrentYearInstant_NonConsolidatedMember	480496000	JPY
Lease obligations ncl	Prior1YearInstant_NonConsolidatedMember	－	JPY
Lease obligations ncl	CurrentYearInstant_NonConsolidatedMember	6224000	JPY
Long term loans payable	Prior1YearInstant_NonConsolidatedMember	14185000	JPY
Long term loans payable	CurrentYearInstant_NonConsolidatedMember	－	JPY
Provision for retirement benefits	Prior1YearInstant_NonConsolidatedMember	157712000	JPY
Provision for retirement benefits	CurrentYearInstant_NonConsolidatedMember	164832000	JPY
Noncurrent liabilities	Prior1YearInstant_NonConsolidatedMember	171897000	JPY
Noncurrent liabilities	CurrentYearInstant_NonConsolidatedMember	171056000	JPY
Liabilities	Prior1YearInstant_NonConsolidatedMember	698690000	JPY
Liabilities	CurrentYearInstant_NonConsolidatedMember	651553000	JPY
Capital stock	Prior1YearInstant_NonConsolidatedMember	266796000	JPY
Capital stock	CurrentYearInstant_NonConsolidatedMember	266796000	JPY
Legal capital surplus	Prior1YearInstant_NonConsolidatedMember	216796000	JPY
Legal capital surplus	CurrentYearInstant_NonConsolidatedMember	216796000	JPY
Capital surplus	Prior1YearInstant_NonConsolidatedMember	216796000	JPY
Capital surplus	CurrentYearInstant_NonConsolidatedMember	216796000	JPY
Legal retained earnings	Prior1YearInstant_NonConsolidatedMember	12600000	JPY
Legal retained earnings	CurrentYearInstant_NonConsolidatedMember	12600000	JPY
Retained earnings brought forward	Prior1YearInstant_NonConsolidatedMember	609453000	JPY
Retained earnings brought forward	CurrentYearInstant_NonConsolidatedMember	576964000	JPY
Retained earnings	Prior1YearInstant_NonConsolidatedMember	622053000	JPY
Retained earnings	CurrentYearInstant_NonConsolidatedMember	589564000	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 2023-12-31	pass rounding
balance sheet identity	consolidated 2024-12-31	pass
balance sheet identity	non_consolidated 2023-12-31	pass
balance sheet identity	non_consolidated 2024-12-31	pass
dei present		pass
period resolution		pass
statement vs summary · net assets	consolidated 2022-12-31	pass
statement vs summary · net assets	consolidated 2023-12-31	pass
statement vs summary · net assets	consolidated 2024-12-31	pass
statement vs summary · net assets	non_consolidated 2022-12-31	pass
statement vs summary · net assets	non_consolidated 2023-12-31	pass
statement vs summary · net assets	non_consolidated 2024-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · net income attributable to parent	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · operating cash flow	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · operating cash flow	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · revenue	consolidated 2023-01-01/2023-12-31	pass
statement vs summary · revenue	consolidated 2024-01-01/2024-12-31	pass
statement vs summary · revenue	non_consolidated 2023-01-01/2023-12-31	pass
statement vs summary · revenue	non_consolidated 2024-01-01/2024-12-31	pass
statement vs summary · total assets	consolidated 2023-12-31	pass
statement vs summary · total assets	consolidated 2024-12-31	pass
statement vs summary · total assets	non_consolidated 2023-12-31	pass
statement vs summary · total assets	non_consolidated 2024-12-31	pass