Annual report

Period2023-01-01 → 2023-12-31
Filed2024-03-29
StandardJapan GAAP
ConsolidatedYes
Data checks24 of 24 passed
Key figures · 143
MetricValuePeriodScopeSource row
Revenue¥13.1bn2023-01-01 → 2023-12-31Cons.Net sales
Revenue¥10.3bn2022-01-01 → 2022-12-31Cons.Net sales
Revenue¥8.0bn2021-01-01 → 2021-12-31dCons.Net sales (5-year summary)
Revenue¥6.2bn2020-01-01 → 2020-12-31dCons.Net sales (5-year summary)
Revenue¥5.9bn2019-01-01 → 2019-12-31dCons.Net sales (5-year summary)
Operating income−¥237m2023-01-01 → 2023-12-31Cons.Operating income
Operating income−¥614m2022-01-01 → 2022-12-31Cons.Operating income
Ordinary income−¥214m2023-01-01 → 2023-12-31Cons.Ordinary income
Ordinary income−¥581m2022-01-01 → 2022-12-31Cons.Ordinary income
Ordinary income−¥88m2021-01-01 → 2021-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income¥43m2020-01-01 → 2020-12-31dCons.Ordinary income loss (5-year summary)
Ordinary income−¥217m2019-01-01 → 2019-12-31dCons.Ordinary income loss (5-year summary)
Profit before tax−¥271m2023-01-01 → 2023-12-31Cons.Income before income taxes
Profit before tax−¥901m2022-01-01 → 2022-12-31Cons.Income before income taxes
Net income (owners)−¥339m2023-01-01 → 2023-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥954m2022-01-01 → 2022-12-31Cons.Profit loss attributable to owners of parent
Net income (owners)−¥620m2021-01-01 → 2021-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)¥27m2020-01-01 → 2020-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income (owners)−¥117m2019-01-01 → 2019-12-31dCons.Profit loss attributable to owners of parent (5-year summary)
Net income−¥339m2023-01-01 → 2023-12-31Cons.Profit loss
Net income−¥955m2022-01-01 → 2022-12-31Cons.Profit loss
Total assets¥5.6bnat 2023-12-31Cons.Assets
Total assets¥3.2bnat 2022-12-31Cons.Assets
Total assets¥6.2bnat 2021-12-31dCons.Total assets (5-year summary)
Total assets¥1.7bnat 2020-12-31dCons.Total assets (5-year summary)
Total assets¥1.4bnat 2019-12-31dCons.Total assets (5-year summary)
Total liabilities¥5.3bnat 2023-12-31Cons.Liabilities
Total liabilities¥2.8bnat 2022-12-31Cons.Liabilities
Net assets / equity¥292mat 2023-12-31Cons.Net assets
Net assets / equity¥447mat 2022-12-31Cons.Net assets
Net assets / equity¥685mat 2021-12-31dCons.Net assets
Net assets / equity¥306mat 2020-12-31dCons.Net assets (5-year summary)
Net assets / equity¥9mat 2019-12-31dCons.Net assets (5-year summary)
Cash and deposits¥997mat 2023-12-31Cons.Cash and deposits
Cash and deposits¥426mat 2022-12-31Cons.Cash and deposits
Cash & equivalents¥995mat 2023-12-31Cons.Cash and cash equivalents
Cash & equivalents¥436mat 2022-12-31Cons.Cash and cash equivalents
Cash & equivalents¥1.2bnat 2021-12-31dCons.Cash and cash equivalents
Cash & equivalents¥171mat 2020-12-31dCons.Cash and cash equivalents (5-year summary)
Cash & equivalents¥276mat 2019-12-31dCons.Cash and cash equivalents (5-year summary)
Operating cash flow¥204m2023-01-01 → 2023-12-31Cons.Net cash provided by used in operating activities
Operating cash flow−¥607m2022-01-01 → 2022-12-31Cons.Net cash provided by used in operating activities
Operating cash flow¥131m2021-01-01 → 2021-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥61m2020-01-01 → 2020-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Operating cash flow−¥474m2019-01-01 → 2019-12-31dCons.Net cash provided by used in operating activities (5-year summary)
Investing cash flow¥303m2023-01-01 → 2023-12-31Cons.Net cash provided by used in investment activities
Investing cash flow−¥220m2022-01-01 → 2022-12-31Cons.Net cash provided by used in investment activities
Investing cash flow¥752m2021-01-01 → 2021-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥228m2020-01-01 → 2020-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Investing cash flow−¥12m2019-01-01 → 2019-12-31dCons.Net cash provided by used in investing activities (5-year summary)
Financing cash flow¥50m2023-01-01 → 2023-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥79m2022-01-01 → 2022-12-31Cons.Net cash provided by used in financing activities
Financing cash flow¥132m2021-01-01 → 2021-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥183m2020-01-01 → 2020-12-31dCons.Net cash provided by used in financing activities (5-year summary)
Financing cash flow¥548m2019-01-01 → 2019-12-31dCons.Net cash provided by used in financing activities (5-year summary)
EPS (basic)¥-1.662023-01-01 → 2023-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-5.482022-01-01 → 2022-12-31Cons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-4.312021-01-01 → 2021-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥0.252020-01-01 → 2020-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (basic)¥-2.492019-01-01 → 2019-12-31dCons.Basic earnings loss per share (5-year summary)
EPS (diluted)¥0.192020-01-01 → 2020-12-31dCons.Diluted earnings per share (5-year summary)
Net assets per share¥1.3at 2023-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥2.17at 2022-12-31Cons.Net assets per share (5-year summary)
Net assets per share¥4.05at 2021-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥0.38at 2020-12-31dCons.Net assets per share (5-year summary)
Net assets per share¥-4.29at 2019-12-31dCons.Net assets per share (5-year summary)
Equity ratio4.7%at 2023-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio13.1%at 2022-12-31Cons.Equity to asset ratio (5-year summary)
Equity ratio11.0%at 2021-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio17.9%at 2020-12-31dCons.Equity to asset ratio (5-year summary)
Equity ratio0.5%at 2019-12-31dCons.Equity to asset ratio (5-year summary)
ROE-101.5%2023-01-01 → 2023-12-31Cons.Rate of return on equity (5-year summary)
ROE-224.8%2022-01-01 → 2022-12-31Cons.Rate of return on equity (5-year summary)
ROE-126.1%2021-01-01 → 2021-12-31dCons.Rate of return on equity (5-year summary)
ROE9.1%2020-01-01 → 2020-12-31dCons.Rate of return on equity (5-year summary)
ROE-6.1%2019-01-01 → 2019-12-31dCons.Rate of return on equity (5-year summary)
Employees355at 2023-12-31Cons.Number of employees
Employees152at 2022-12-31Cons.Number of employees
Employees259at 2021-12-31dCons.Number of employees
Employees69at 2020-12-31dCons.Number of employees
Employees58at 2019-12-31dCons.Number of employees
Revenue¥3.6bn2023-01-01 → 2023-12-31StandaloneNet sales
Revenue¥3.6bn2022-01-01 → 2022-12-31StandaloneNet sales
Revenue¥4.1bn2021-01-01 → 2021-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.7bn2020-01-01 → 2020-12-31dStandaloneNet sales (5-year summary)
Revenue¥2.5bn2019-01-01 → 2019-12-31dStandaloneNet sales (5-year summary)
Operating income−¥109m2023-01-01 → 2023-12-31StandaloneOperating income
Operating income−¥323m2022-01-01 → 2022-12-31StandaloneOperating income
Ordinary income−¥109m2023-01-01 → 2023-12-31StandaloneOrdinary income
Ordinary income−¥324m2022-01-01 → 2022-12-31StandaloneOrdinary income
Ordinary income¥21m2021-01-01 → 2021-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income¥78m2020-01-01 → 2020-12-31dStandaloneOrdinary income loss (5-year summary)
Ordinary income−¥186m2019-01-01 → 2019-12-31dStandaloneOrdinary income loss (5-year summary)
Profit before tax−¥402m2023-01-01 → 2023-12-31StandaloneIncome before income taxes
Profit before tax−¥846m2022-01-01 → 2022-12-31StandaloneIncome before income taxes
Net income−¥434m2023-01-01 → 2023-12-31StandaloneProfit loss
Net income−¥879m2022-01-01 → 2022-12-31StandaloneProfit loss
Net income−¥691m2021-01-01 → 2021-12-31dStandaloneNet income loss (5-year summary)
Net income¥174m2020-01-01 → 2020-12-31dStandaloneNet income loss (5-year summary)
Net income−¥127m2019-01-01 → 2019-12-31dStandaloneNet income loss (5-year summary)
Total assets¥1.9bnat 2023-12-31StandaloneAssets
Total assets¥2.2bnat 2022-12-31StandaloneAssets
Total assets¥2.4bnat 2021-12-31dStandaloneTotal assets (5-year summary)
Total assets¥1.2bnat 2020-12-31dStandaloneTotal assets (5-year summary)
Total assets¥832mat 2019-12-31dStandaloneTotal assets (5-year summary)
Total liabilities¥1.7bnat 2023-12-31StandaloneLiabilities
Total liabilities¥1.7bnat 2022-12-31StandaloneLiabilities
Net assets / equity¥237mat 2023-12-31StandaloneNet assets
Net assets / equity¥462mat 2022-12-31StandaloneNet assets
Net assets / equity¥585mat 2021-12-31dStandaloneNet assets
Net assets / equity¥279mat 2020-12-31dStandaloneNet assets (5-year summary)
Net assets / equity−¥165mat 2019-12-31dStandaloneNet assets (5-year summary)
Cash and deposits¥192mat 2023-12-31StandaloneCash and deposits
Cash and deposits¥128mat 2022-12-31StandaloneCash and deposits
EPS (basic)¥-2.112023-01-01 → 2023-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-5.052022-01-01 → 2022-12-31StandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-4.82021-01-01 → 2021-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥1.612020-01-01 → 2020-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (basic)¥-2.72019-01-01 → 2019-12-31dStandaloneBasic earnings loss per share (5-year summary)
EPS (diluted)¥1.192020-01-01 → 2020-12-31dStandaloneDiluted earnings per share (5-year summary)
Net assets per share¥1.16at 2023-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥2.39at 2022-12-31StandaloneNet assets per share (5-year summary)
Net assets per share¥3.44at 2021-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥0.15at 2020-12-31dStandaloneNet assets per share (5-year summary)
Net assets per share¥-6.19at 2019-12-31dStandaloneNet assets per share (5-year summary)
Equity ratio12.6%at 2023-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio21.0%at 2022-12-31StandaloneEquity to asset ratio (5-year summary)
Equity ratio23.9%at 2021-12-31dStandaloneEquity to asset ratio (5-year summary)
Equity ratio23.2%at 2020-12-31dStandaloneEquity to asset ratio (5-year summary)
ROE-183.9%2023-01-01 → 2023-12-31StandaloneRate of return on equity (5-year summary)
ROE-190.0%2022-01-01 → 2022-12-31StandaloneRate of return on equity (5-year summary)
ROE-161.1%2021-01-01 → 2021-12-31dStandaloneRate of return on equity (5-year summary)
ROE63.5%2020-01-01 → 2020-12-31dStandaloneRate of return on equity (5-year summary)
Shares issued205,821,340at 2023-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued193,121,340at 2022-12-31StandaloneTotal number of issued shares (5-year summary)
Shares issued162,536,610at 2021-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued117,546,265at 2020-12-31dStandaloneTotal number of issued shares (5-year summary)
Shares issued91,676,765at 2019-12-31dStandaloneTotal number of issued shares (5-year summary)
Employees32at 2023-12-31StandaloneNumber of employees
Employees32at 2022-12-31StandaloneNumber of employees
Employees25at 2021-12-31dStandaloneNumber of employees
Employees26at 2020-12-31dStandaloneNumber of employees
Employees26at 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 · 58
SegmentItemPeriodValue
Reconciling Itemsreconcilingrevenue2023-01-01 → 2023-12-31−¥1.1bn
Reconciling Itemsreconcilingrevenue intersegment2023-01-01 → 2023-12-31−¥1.1bn
Reconciling Itemsreconcilingsegment profit2023-01-01 → 2023-12-31¥11,000
Distribution Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥3m
Distribution Businessreportable segmentemployeesat 2023-12-31226 pure
Distribution Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥5.7bn
Distribution Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥4.8bn
Distribution Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥835m
Distribution Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥86m
Drink Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥29m
Drink Businessreportable segmentemployeesat 2023-12-3193 pure
Drink Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥4.3bn
Drink Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥4.2bn
Drink Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥33m
Drink Businessreportable segmentsegment profit2023-01-01 → 2023-12-31¥5m
Retail Businessreportable segmentdepreciation2023-01-01 → 2023-12-31¥16m
Retail Businessreportable segmentemployeesat 2023-12-3128 pure
Retail Businessreportable segmentrevenue2023-01-01 → 2023-12-31¥4.2bn
Retail Businessreportable segmentrevenue external2023-01-01 → 2023-12-31¥4.0bn
Retail Businessreportable segmentrevenue intersegment2023-01-01 → 2023-12-31¥192m
Retail Businessreportable segmentsegment profit2023-01-01 → 2023-12-31−¥156m
—segment totaldepreciation2023-01-01 → 2023-12-31¥49m
—segment totalrevenue2023-01-01 → 2023-12-31¥14.1bn
—segment totalrevenue external2023-01-01 → 2023-12-31¥13.1bn
—segment totalrevenue intersegment2023-01-01 → 2023-12-31¥1.1bn
—segment totalsegment profit2023-01-01 → 2023-12-31−¥237m
Reconciling Itemsreconcilingrevenue2022-01-01 → 2022-12-31−¥316m
Reconciling Itemsreconcilingrevenue intersegment2022-01-01 → 2022-12-31−¥316m
Reconciling Itemsreconcilingsegment profit2022-01-01 → 2022-12-31¥10,000
Distribution Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥10m
Distribution Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥1.3bn
Distribution Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥1.2bn
Distribution Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥148m
Distribution Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥161m
Drink Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥25m
Drink Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥2.8bn
Drink Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥2.8bn
Drink Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥24m
Drink Businessreportable segmentsegment profit2022-01-01 → 2022-12-31¥17m
Meat Related Bussinessreportable segmentdepreciation2022-01-01 → 2022-12-31¥11m
Meat Related Bussinessreportable segmentrevenue2022-01-01 → 2022-12-31¥688m
Meat Related Bussinessreportable segmentrevenue external2022-01-01 → 2022-12-31¥688m
Meat Related Bussinessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥12m
Retail Businessreportable segmentdepreciation2022-01-01 → 2022-12-31¥35m
Retail Businessreportable segmentrevenue2022-01-01 → 2022-12-31¥4.2bn
Retail Businessreportable segmentrevenue external2022-01-01 → 2022-12-31¥4.0bn
Retail Businessreportable segmentrevenue intersegment2022-01-01 → 2022-12-31¥144m
Retail Businessreportable segmentsegment profit2022-01-01 → 2022-12-31−¥430m
Welfare Bussiness For Personsreportable segmentdepreciation2022-01-01 → 2022-12-31¥44m
Welfare Bussiness For Personsreportable segmentrevenue2022-01-01 → 2022-12-31¥1.6bn
Welfare Bussiness For Personsreportable segmentrevenue external2022-01-01 → 2022-12-31¥1.6bn
Welfare Bussiness For Personsreportable segmentsegment profit2022-01-01 → 2022-12-31−¥30m
—segment totaldepreciation2022-01-01 → 2022-12-31¥126m
—segment totalrevenue2022-01-01 → 2022-12-31¥10.6bn
—segment totalrevenue external2022-01-01 → 2022-12-31¥10.3bn
—segment totalrevenue intersegment2022-01-01 → 2022-12-31¥316m
—segment totalsegment profit2022-01-01 → 2022-12-31−¥614m
Retail Businessreportable segmentemployeesat 2023-12-3124 pure

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

All source rows · 1,717
ItemContextValueUnit
Notes and accounts payable tradePrior1YearInstant525462000JPY
Notes and accounts payable tradeCurrentYearInstant2101661000JPY
Short term loans payablePrior1YearInstant40600000JPY
Short term loans payableCurrentYearInstant5463000JPY
Current portion of long term loans payablePrior1YearInstant62572000JPY
Current portion of long term loans payableCurrentYearInstant222915000JPY
Accounts payable otherPrior1YearInstant484823000JPY
Accounts payable otherCurrentYearInstant545424000JPY
Contract liabilitiesPrior1YearInstant121820000JPY
Contract liabilitiesCurrentYearInstant73247000JPY
Income taxes payablePrior1YearInstant54160000JPY
Income taxes payableCurrentYearInstant36602000JPY
Accrued consumption taxesPrior1YearInstant51927000JPY
Accrued consumption taxesCurrentYearInstant110034000JPY
Provision for bonusesPrior1YearInstant-JPY
Provision for bonusesCurrentYearInstant10437000JPY
Other clPrior1YearInstant237685000JPY
Other clCurrentYearInstant467165000JPY
Current liabilitiesPrior1YearInstant1579052000JPY
Current liabilitiesCurrentYearInstant3572952000JPY
Long term loans payablePrior1YearInstant456750000JPY
Long term loans payableCurrentYearInstant970348000JPY
Lease obligations nclPrior1YearInstant73328000JPY
Lease obligations nclCurrentYearInstant78092000JPY
Asset retirement obligations nclPrior1YearInstant321612000JPY
Asset retirement obligations nclCurrentYearInstant378609000JPY
Other nclPrior1YearInstant324401000JPY
Other nclCurrentYearInstant339046000JPY
Noncurrent liabilitiesPrior1YearInstant1176092000JPY
Noncurrent liabilitiesCurrentYearInstant1766096000JPY
LiabilitiesPrior1YearInstant2755145000JPY
LiabilitiesCurrentYearInstant5339048000JPY
Capital stockPrior1YearInstant887733000JPY
Capital stockCurrentYearInstant114844000JPY
Capital surplusPrior1YearInstant975348000JPY
Capital surplusCurrentYearInstant563148000JPY
Retained earningsPrior1YearInstant-1406394000JPY
Retained earningsCurrentYearInstant-350143000JPY
Treasury stockPrior1YearInstant-7434000JPY
Treasury stockCurrentYearInstant-7435000JPY
Shareholders equityPrior1YearInstant449252000JPY
Shareholders equityCurrentYearInstant320414000JPY
Valuation difference on available for sale securitiesPrior1YearInstant-JPY
Valuation difference on available for sale securitiesCurrentYearInstant1261000JPY
Foreign currency translation adjustmentPrior1YearInstant-28728000JPY
Foreign currency translation adjustmentCurrentYearInstant-54391000JPY
Valuation and translation adjustmentsPrior1YearInstant-28728000JPY
Valuation and translation adjustmentsCurrentYearInstant-53130000JPY
Subscription rights to sharesPrior1YearInstant1317000JPY
Subscription rights to sharesCurrentYearInstant699000JPY

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 rounding
balance sheet identitynon_consolidated 2022-12-31pass rounding
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