Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 133
MetricValuePeriodScopeSource row
Revenue¥7.3bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥5.0bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥3.4bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
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)
Operating income−¥93m2023-01-01 → 2023-12-31Cons.Operating income
Operating income−¥1.4bn2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income−¥196m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥1.1bn2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥1.4bn2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
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)
Profit before tax−¥66m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax−¥1.2bn2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)−¥150m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.3bn2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥1.7bn2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
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−¥188m2023-01-01 → 2023-12-31Cons.Profit loss
Net income−¥1.4bn2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥18.2bnat 2023-12-31Cons.Assets
Total assets¥17.0bnat 2022-12-31Cons.Assets
Total assets¥16.7bnat 2021-12-31dCons.Total assets (5-year summary)
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 liabilities¥12.9bnat 2023-12-31Cons.Liabilities
Total liabilities¥11.9bnat 2022-12-31Cons.Liabilities
Net assets / equity¥5.3bnat 2023-12-31Cons.Net assets
Net assets / equity¥5.1bnat 2022-12-31Cons.Net assets
Net assets / equity¥6.1bnat 2021-12-31dCons.Net assets
Net assets / equity¥7.8bnat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥9.0bnat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥2.8bnat 2023-12-31Cons.Cash and deposits
Cash and deposits¥2.1bnat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥2.8bnat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥2.0bnat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.8bnat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥2.2bnat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥1.3bnat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥395m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥241m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥373m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
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)
Investing cash flow−¥617m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥764m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥4m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
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)
Financing cash flow¥981m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥648m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow−¥21m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
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)
EPS (basic)¥-0.592023-01-01 → 2023-12-31Cons.Basic earnings loss per share (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 → 2021-12-31dCons.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)
Net assets per share¥13.43at 2023-12-31Cons.Net assets 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 2021-12-31dCons.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)
Equity ratio18.7%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio20.7%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio28.7%at 2021-12-31dCons.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)
Employees372at 2023-12-31Cons.Number of employees
Employees364at 2022-12-31Cons.Number of employees
Employees355at 2021-12-31dCons.Number of employees
Employees366at 2020-12-31dCons.Number of employees
Employees396at 2019-12-31dCons.Number of employees
Revenue¥44m2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥69m2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥76m2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥954m2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥321m2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income−¥437m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income−¥756m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income−¥192m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥608m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income−¥621m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
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)
Profit before tax−¥62m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax−¥628m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income−¥63m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥629m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥787m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
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)
Total assets¥9.1bnat 2023-12-31StandaloneAssets
Total assets¥9.2bnat 2022-12-31StandaloneAssets
Total assets¥9.3bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥10.1bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥11.5bnat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥2.2bnat 2023-12-31StandaloneLiabilities
Total liabilities¥2.3bnat 2022-12-31StandaloneLiabilities
Net assets / equity¥6.9bnat 2023-12-31StandaloneNet assets
Net assets / equity¥7.0bnat 2022-12-31StandaloneNet assets
Net assets / equity¥7.6bnat 2021-12-31dStandaloneNet assets
Net assets / equity¥8.4bnat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity¥9.9bnat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥1.2bnat 2023-12-31StandaloneCash and deposits
Cash and deposits¥913mat 2022-12-31StandaloneCash and deposits
EPS (basic)¥-0.252023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.482022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-3.12021-01-01 → 2021-12-31dStandaloneBasic 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)
Net assets per share¥26.85at 2023-12-31StandaloneNet assets 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 2021-12-31dStandaloneNet 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)
Equity ratio75.0%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio74.2%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio80.7%at 2021-12-31dStandaloneEquity 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)
Shares issued281,708,934at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued281,708,934at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued281,708,934at 2021-12-31dStandaloneTotal 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)
Employees8at 2023-12-31StandaloneNumber of employees
Employees8at 2022-12-31StandaloneNumber of employees
Employees10at 2021-12-31dStandaloneNumber of employees
Employees11at 2020-12-31dStandaloneNumber of employees
Employees8at 2019-12-31dStandaloneNumber 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 Itemsreconcilingdepreciation2023-01-01 → 2023-12-31¥59,000
Reconciling Itemsreconcilingsegment assetsat 2023-12-31¥880m
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31−¥343m
Lodgment Businessreportable segmentcapex2023-01-01 → 2023-12-31¥1.3bn
Lodgment Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥307m
Lodgment Businessreportable segmentemployeesat 2023-12-31327 pure
Lodgment Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥6.4bn
Lodgment Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥6.4bn
Lodgment Businessreportable segmentsegment assetsat 2023-12-31¥13.0bn
Lodgment Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥144m
Other Investment Businessreportable segmentcapex2023-01-01 → 2023-12-31¥1m
Other Investment Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥8m
Other Investment Businessreportable segmentemployeesat 2023-12-3137 pure
Other Investment Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥890m
Other Investment Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥890m
Other Investment Businessreportable segmentsegment assetsat 2023-12-31¥4.4bn
Other Investment Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥105m
—segment totalcapex2023-01-01 → 2023-12-31¥1.3bn
—segment totaldepreciation2023-01-01 → 2023-12-31¥315m
—segment totalrevenue2023-01-01 → 2023-12-31¥7.3bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥7.3bn
—segment totalsegment assetsat 2023-12-31¥17.4bn
—segment totalsegment profit2023-01-01 → 2023-12-31¥249m
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 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 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
Lodgment Businessreportable segmentemployeesat 2023-12-310 pure
Other Investment Businessreportable segmentemployeesat 2023-12-310 pure

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

All source rows · 1,377
ItemContextValueUnit
Valuation difference on available for sale securitiesCurrentYearInstant_NonConsolidatedMember24011000JPY
Subscription rights to sharesPrior1YearInstant_NonConsolidatedMember97364000JPY
Subscription rights to sharesCurrentYearInstant_NonConsolidatedMember97364000JPY
Net assetsPrior1YearInstant_NonConsolidatedMember6955176000JPY
Net assetsCurrentYearInstant_NonConsolidatedMember6915985000JPY
Liabilities and net assetsPrior1YearInstant_NonConsolidatedMember9248421000JPY
Liabilities and net assetsCurrentYearInstant_NonConsolidatedMember9086841000JPY
Net sales of leisure business rev oaPrior1YearDuration_NonConsolidatedMember14218000JPY
Net sales of leisure business rev oaCurrentYearDuration_NonConsolidatedMember13108000JPY
Sales on real estate business rev oaPrior1YearDuration_NonConsolidatedMember54306000JPY
Sales on real estate business rev oaCurrentYearDuration_NonConsolidatedMember30578000JPY
Net salesPrior1YearDuration_NonConsolidatedMember68524000JPY
Net salesCurrentYearDuration_NonConsolidatedMember43687000JPY
Cost of sales leisure business cosPrior1YearDuration_NonConsolidatedMember5216000JPY
Cost of sales leisure business cosCurrentYearDuration_NonConsolidatedMember4896000JPY
Cost of sales on real estate business cos exp oaPrior1YearDuration_NonConsolidatedMember36875000JPY
Cost of sales on real estate business cos exp oaCurrentYearDuration_NonConsolidatedMember24741000JPY
Cost of operational investment securities cos exp oaPrior1YearDuration_NonConsolidatedMember74468000JPY
Cost of operational investment securities cos exp oaCurrentYearDuration_NonConsolidatedMember20391000JPY
Dividends loss from silent partnershipPrior1YearDuration_NonConsolidatedMember194231000JPY
Dividends loss from silent partnershipCurrentYearDuration_NonConsolidatedMember80109000JPY
Cost of salesPrior1YearDuration_NonConsolidatedMember310792000JPY
Cost of salesCurrentYearDuration_NonConsolidatedMember130139000JPY
Gross profitPrior1YearDuration_NonConsolidatedMember-242267000JPY
Gross profitCurrentYearDuration_NonConsolidatedMember-86452000JPY
Directors compensations sgaPrior1YearDuration_NonConsolidatedMember69221000JPY
Directors compensations sgaCurrentYearDuration_NonConsolidatedMember71572000JPY
Salaries and allowances sgaPrior1YearDuration_NonConsolidatedMember55912000JPY
Salaries and allowances sgaCurrentYearDuration_NonConsolidatedMember57452000JPY
Business consignment expenses sgaPrior1YearDuration_NonConsolidatedMember38060000JPY
Business consignment expenses sgaCurrentYearDuration_NonConsolidatedMember42727000JPY
Share based compensation expenses sgaPrior1YearDuration_NonConsolidatedMember4597000JPY
Share based compensation expenses sgaCurrentYearDuration_NonConsolidatedMember-JPY
Taxes and dues sgaPrior1YearDuration_NonConsolidatedMember4915000JPY
Taxes and dues sgaCurrentYearDuration_NonConsolidatedMember7688000JPY
Provision of allowance for doubtful accounts sgaPrior1YearDuration_NonConsolidatedMember192507000JPY
Provision of allowance for doubtful accounts sgaCurrentYearDuration_NonConsolidatedMember-JPY
Compensations sgaPrior1YearDuration_NonConsolidatedMember43254000JPY
Compensations sgaCurrentYearDuration_NonConsolidatedMember40321000JPY
Stock listing cost sgaPrior1YearDuration_NonConsolidatedMember31570000JPY
Stock listing cost sgaCurrentYearDuration_NonConsolidatedMember31377000JPY
Rent expenses sgaPrior1YearDuration_NonConsolidatedMember20711000JPY
Rent expenses sgaCurrentYearDuration_NonConsolidatedMember20851000JPY
Other sgaPrior1YearDuration_NonConsolidatedMember53025000JPY
Other sgaCurrentYearDuration_NonConsolidatedMember78232000JPY
Selling general and administrative expensesPrior1YearDuration_NonConsolidatedMember513775000JPY
Selling general and administrative expensesCurrentYearDuration_NonConsolidatedMember350224000JPY
Operating incomePrior1YearDuration_NonConsolidatedMember-756043000JPY
Operating incomeCurrentYearDuration_NonConsolidatedMember-436676000JPY
Interest and dividends income noiPrior1YearDuration_NonConsolidatedMember80538000JPY

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 2022-12-31pass
balance sheet identityconsolidated 2023-12-31pass
balance sheet identitynon_consolidated 2022-12-31pass
balance sheet identitynon_consolidated 2023-12-31pass
dei present pass
period resolution pass
statement vs summary · net assetsconsolidated 2021-12-31pass
statement vs summary · net assetsconsolidated 2022-12-31pass
statement vs summary · net assetsconsolidated 2023-12-31pass
statement vs summary · net assetsnon_consolidated 2021-12-31pass
statement vs summary · net assetsnon_consolidated 2022-12-31pass
statement vs summary · net assetsnon_consolidated 2023-12-31pass
statement vs summary · net income attributable to parentconsolidated 2022-01-01/2022-12-31pass
statement vs summary · net income attributable to parentconsolidated 2023-01-01/2023-12-31pass
statement vs summary · operating cash flowconsolidated 2022-01-01/2022-12-31pass
statement vs summary · operating cash flowconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenueconsolidated 2022-01-01/2022-12-31pass
statement vs summary · revenueconsolidated 2023-01-01/2023-12-31pass
statement vs summary · revenuenon_consolidated 2022-01-01/2022-12-31pass
statement vs summary · revenuenon_consolidated 2023-01-01/2023-12-31pass
statement vs summary · total assetsconsolidated 2022-12-31pass
statement vs summary · total assetsconsolidated 2023-12-31pass
statement vs summary · total assetsnon_consolidated 2022-12-31pass
statement vs summary · total assetsnon_consolidated 2023-12-31pass