Annual report

Period2022-01-01 → 2022-12-31
Filed2023-03-30
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥5.0bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥3.4bn2021-01-01 → 2021-12-31Cons.Net sales
Revenue¥3.3bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥7.0bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Revenue¥6.8bn2018-01-01 → 2018-12-31dCons.Net sales (5-year summary)
Operating income−¥1.4bn2022-01-01 → 2022-12-31Cons.Operating income
Operating income−¥1.4bn2021-01-01 → 2021-12-31Cons.Operating income
Ordinary income−¥1.1bn2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥1.4bn2021-01-01 → 2021-12-31Cons.Ordinary income
Ordinary income−¥1.4bn2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥36m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥325m2018-01-01 → 2018-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥1.2bn2022-01-01 → 2022-12-31Cons.Income before income taxes
Profit before tax−¥1.7bn2021-01-01 → 2021-12-31Cons.Income before income taxes
Net income (owners)−¥1.3bn2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.7bn2021-01-01 → 2021-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.2bn2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥198m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥447m2018-01-01 → 2018-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥1.4bn2022-01-01 → 2022-12-31Cons.Profit loss
Net income−¥1.7bn2021-01-01 → 2021-12-31Cons.Profit loss
Total assets¥17.0bnat 2022-12-31Cons.Assets
Total assets¥16.7bnat 2021-12-31Cons.Assets
Total assets¥17.4bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥19.3bnat 2019-12-31dCons.Total assets (5-year summary)
Total assets¥18.3bnat 2018-12-31dCons.Total assets (5-year summary)
Total liabilities¥11.9bnat 2022-12-31Cons.Liabilities
Total liabilities¥10.6bnat 2021-12-31Cons.Liabilities
Net assets / equity¥5.1bnat 2022-12-31Cons.Net assets
Net assets / equity¥6.1bnat 2021-12-31Cons.Net assets
Net assets / equity¥7.8bnat 2020-12-31dCons.Net assets
Net assets / equity¥9.0bnat 2019-12-31dCons.Net assets (5-year summary)
Net assets / equity¥9.1bnat 2018-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.1bnat 2022-12-31Cons.Cash and deposits
Cash and deposits¥1.9bnat 2021-12-31Cons.Cash and deposits
Cash & equivalents¥2.0bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2020-12-31dCons.Cash and cash equivalents
Cash & equivalents¥1.3bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.7bnat 2018-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥241m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥373m2021-01-01 → 2021-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥814m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥241m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow¥18m2018-01-01 → 2018-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow−¥764m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥4m2021-01-01 → 2021-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥2.2bn2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥874m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥177m2018-01-01 → 2018-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥648m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥21m2021-01-01 → 2021-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥527m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥221m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥524m2018-01-01 → 2018-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-5.112022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-6.632021-01-01 → 2021-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-4.72020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-0.782019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-1.762018-01-01 → 2018-12-31dCons.Basic earnings loss per share (5-year summary)
Net assets per share¥13.92at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥18.82at 2021-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥25.29at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥30.11at 2019-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥30.85at 2018-12-31dCons.Net assets per share (5-year summary)
Equity ratio20.7%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio28.7%at 2021-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio37.0%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio39.6%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio42.8%at 2018-12-31dCons.Equity to asset ratio (5-year summary)
Employees364at 2022-12-31Cons.Number of employees
Employees355at 2021-12-31Cons.Number of employees
Employees366at 2020-12-31dCons.Number of employees
Employees396at 2019-12-31dCons.Number of employees
Employees394at 2018-12-31dCons.Number of employees
Revenue¥69m2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥76m2021-01-01 → 2021-12-31StandaloneNet sales
Revenue¥954m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥321m2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Revenue¥333m2018-01-01 → 2018-12-31dStandaloneNet sales (5-year summary)
Operating income−¥756m2022-01-01 → 2022-12-31StandaloneOperating income
Operating income−¥710m2021-01-01 → 2021-12-31StandaloneOperating income
Ordinary income−¥608m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥621m2021-01-01 → 2021-12-31StandaloneOrdinary income
Ordinary income¥316m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥114m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥213m2018-01-01 → 2018-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥628m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Profit before tax−¥786m2021-01-01 → 2021-12-31StandaloneIncome before income taxes
Net income−¥629m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥787m2021-01-01 → 2021-12-31StandaloneProfit loss
Net income−¥1.6bn2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥225m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Net income−¥214m2018-01-01 → 2018-12-31dStandaloneNet income loss (5-year summary)
Total assets¥9.2bnat 2022-12-31StandaloneAssets
Total assets¥9.3bnat 2021-12-31StandaloneAssets
Total assets¥10.1bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥11.5bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total assets¥11.4bnat 2018-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.3bnat 2022-12-31StandaloneLiabilities
Total liabilities¥1.7bnat 2021-12-31StandaloneLiabilities
Net assets / equity¥7.0bnat 2022-12-31StandaloneNet assets
Net assets / equity¥7.6bnat 2021-12-31StandaloneNet assets
Net assets / equity¥8.4bnat 2020-12-31dStandaloneNet assets
Net assets / equity¥9.9bnat 2019-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥10.1bnat 2018-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥913mat 2022-12-31StandaloneCash and deposits
Cash and deposits¥714mat 2021-12-31StandaloneCash and deposits
EPS (basic)¥-2.482022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.12021-01-01 → 2021-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-6.112020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.892019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-0.842018-01-01 → 2018-12-31dStandaloneBasic earnings loss per share (5-year summary)
Net assets per share¥27.01at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥29.48at 2021-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥32.58at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥38.7at 2019-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥39.58at 2018-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio74.2%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio80.7%at 2021-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio81.9%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio85.4%at 2019-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio88.3%at 2018-12-31dStandaloneEquity to asset ratio (5-year summary)
Shares issued281,708,934at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued281,708,934at 2021-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued281,708,934at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued281,708,934at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued281,708,934at 2018-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees8at 2022-12-31StandaloneNumber of employees
Employees10at 2021-12-31StandaloneNumber of employees
Employees11at 2020-12-31dStandaloneNumber of employees
Employees8at 2019-12-31dStandaloneNumber of employees
Employees11at 2018-12-31dStandaloneNumber 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 · 46
SegmentItemPeriodValue
Reconciling Itemsreconcilingdepreciation2022-01-01 → 2022-12-31¥59,000
Reconciling Itemsreconcilingsegment assetsat 2022-12-31¥681m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31−¥323m
Lodgment Businessreportable segmentcapex2022-01-01 → 2022-12-31¥831m
Lodgment Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥315m
Lodgment Businessreportable segmentemployeesat 2022-12-31323 pure
Lodgment Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥4.1bn
Lodgment Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥4.1bn
Lodgment Businessreportable segmentsegment assetsat 2022-12-31¥12.2bn
Lodgment Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥1.2bn
Other Investment Businessreportable segmentcapex2022-01-01 → 2022-12-31¥1m
Other Investment Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥7m
Other Investment Businessreportable segmentemployeesat 2022-12-3133 pure
Other Investment Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥897m
Other Investment Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥897m
Other Investment Businessreportable segmentsegment assetsat 2022-12-31¥4.2bn
Other Investment Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥130m
—segment totalcapex2022-01-01 → 2022-12-31¥832m
—segment totaldepreciation2022-01-01 → 2022-12-31¥323m
—segment totalrevenue2022-01-01 → 2022-12-31¥5.0bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥5.0bn
—segment totalsegment assetsat 2022-12-31¥16.4bn
—segment totalsegment profit2022-01-01 → 2022-12-31−¥1.1bn
Reconciling Itemsreconcilingdepreciation2021-01-01 → 2021-12-31¥44,000
Reconciling Itemsreconcilingsegment assetsat 2021-12-31¥476m
Reconciling Itemsreconcilingsegment profit2021-01-01 → 2021-12-31−¥299m
Lodgment Businessreportable segmentcapex2021-01-01 → 2021-12-31¥148m
Lodgment Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥305m
Lodgment Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥2.7bn
Lodgment Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥2.7bn
Lodgment Businessreportable segmentsegment assetsat 2021-12-31¥11.8bn
Lodgment Businessreportable segmentsegment profit2021-01-01 → 2021-12-31−¥1.1bn
Other Investment Businessreportable segmentcapex2021-01-01 → 2021-12-31¥1m
Other Investment Businessreportable segmentdepreciation2021-01-01 → 2021-12-31¥6m
Other Investment Businessreportable segmentrevenue2021-01-01 → 2021-12-31¥703m
Other Investment Businessreportable segmentrevenue external2021-01-01 → 2021-12-31¥703m
Other Investment Businessreportable segmentsegment assetsat 2021-12-31¥4.4bn
Other Investment Businessreportable segmentsegment profit2021-01-01 → 2021-12-31¥62m
—segment totalcapex2021-01-01 → 2021-12-31¥149m
—segment totaldepreciation2021-01-01 → 2021-12-31¥311m
—segment totalrevenue2021-01-01 → 2021-12-31¥3.4bn
—segment totalrevenue external2021-01-01 → 2021-12-31¥3.4bn
—segment totalsegment assetsat 2021-12-31¥16.2bn
—segment totalsegment profit2021-01-01 → 2021-12-31−¥1.1bn
Lodgment Businessreportable segmentemployeesat 2022-12-310 pure
Other Investment Businessreportable segmentemployeesat 2022-12-310 pure

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

All source rows · 1,388
ItemContextValueUnit
Construction in progressCurrentYearInstant949700000JPY
Property plant and equipmentPrior1YearInstant10198326000JPY
Property plant and equipmentCurrentYearInstant10707889000JPY
Right of trademarkPrior1YearInstant0JPY
Right of trademarkCurrentYearInstant0JPY
SoftwarePrior1YearInstant13748000JPY
SoftwareCurrentYearInstant10719000JPY
GoodwillPrior1YearInstant1123163000JPY
GoodwillCurrentYearInstant977305000JPY
Intangible assetsPrior1YearInstant1136911000JPY
Intangible assetsCurrentYearInstant988024000JPY
Investment securitiesPrior1YearInstant293720000JPY
Investment securitiesCurrentYearInstant213862000JPY
Long term loans receivablePrior1YearInstant245968000JPY
Long term loans receivableCurrentYearInstant480034000JPY
Other ioaPrior1YearInstant293589000JPY
Other ioaCurrentYearInstant186736000JPY
Investments and other assetsPrior1YearInstant833279000JPY
Investments and other assetsCurrentYearInstant880634000JPY
Noncurrent assetsPrior1YearInstant12168517000JPY
Noncurrent assetsCurrentYearInstant12576548000JPY
Business commencement expenses daPrior1YearInstant161535000JPY
Business commencement expenses daCurrentYearInstant58199000JPY
Deferred assetsPrior1YearInstant161535000JPY
Deferred assetsCurrentYearInstant58199000JPY
AssetsPrior1YearInstant16661205000JPY
AssetsCurrentYearInstant17035125000JPY
Accounts payable tradePrior1YearInstant175429000JPY
Accounts payable tradeCurrentYearInstant214751000JPY
Short term loans payablePrior1YearInstant136905000JPY
Short term loans payableCurrentYearInstant54312000JPY
Current portion of long term loans payablePrior1YearInstant1217857000JPY
Current portion of long term loans payableCurrentYearInstant4231571000JPY
Accounts payable otherPrior1YearInstant2334741000JPY
Accounts payable otherCurrentYearInstant3077343000JPY
Accrued expensesPrior1YearInstant40325000JPY
Accrued expensesCurrentYearInstant44782000JPY
Income taxes payablePrior1YearInstant43604000JPY
Income taxes payableCurrentYearInstant92025000JPY
Provision for point card certificates clPrior1YearInstant148000JPY
Provision for point card certificates clCurrentYearInstant-JPY
Other clPrior1YearInstant467107000JPY
Other clCurrentYearInstant689676000JPY
Current liabilitiesPrior1YearInstant4416119000JPY
Current liabilitiesCurrentYearInstant8404462000JPY
Long term loans payablePrior1YearInstant5444883000JPY
Long term loans payableCurrentYearInstant2799839000JPY
Long term guarantee depositedPrior1YearInstant360161000JPY
Long term guarantee depositedCurrentYearInstant288443000JPY
Asset retirement obligations nclPrior1YearInstant26000000JPY

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 2021-12-31pass
balance sheet identityconsolidated 2022-12-31pass
balance sheet identitynon_consolidated 2021-12-31pass rounding
balance sheet identitynon_consolidated 2022-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2020-12-31pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2020-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2021-01-01/2021-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2021-01-01/2021-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2021-01-01/2021-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2021-01-01/2021-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · total assetsconsolidated 2021-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2021-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass