Annual report
9976.TEDINET S100VRD9
Period2020-02-21 → 2021-02-20
Filed2025-05-15
StandardJapan GAAP
ConsolidatedNo
Data checks11 of 13 passed
Amends S100LBST.
Key figures · 89
| Metric | Value | Period | Scope | Source row |
|---|---|---|---|---|
| Revenue | ¥31.9bn | 2020-02-21 → 2021-02-20 | Standalone | Net sales |
| Revenue | ¥32.5bn | 2020-02-21 → 2021-02-20 | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥30.1bn | 2019-02-21 → 2020-02-20 | Standalone | Net sales |
| Revenue | ¥30.7bn | 2019-02-21 → 2020-02-20 | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥30.8bn | 2018-02-21 → 2019-02-20d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥32.0bn | 2017-02-21 → 2018-02-20d | Standalone | Operating revenue1 (5-year summary) |
| Revenue | ¥33.6bn | 2016-02-21 → 2017-02-20d | Standalone | Operating revenue1 (5-year summary) |
| Operating income | ¥989m | 2020-02-21 → 2021-02-20 | Standalone | Operating income |
| Operating income | ¥469m | 2019-02-21 → 2020-02-20 | Standalone | Operating income |
| Ordinary income | ¥1.0bn | 2020-02-21 → 2021-02-20 | Standalone | Ordinary income |
| Ordinary income | ¥545m | 2019-02-21 → 2020-02-20 | Standalone | Ordinary income |
| Ordinary income | ¥414m | 2018-02-21 → 2019-02-20d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥394m | 2017-02-21 → 2018-02-20d | Standalone | Ordinary income loss (5-year summary) |
| Ordinary income | ¥962m | 2016-02-21 → 2017-02-20d | Standalone | Ordinary income loss (5-year summary) |
| Profit before tax | ¥905m | 2020-02-21 → 2021-02-20 | Standalone | Income before income taxes |
| Profit before tax | ¥432m | 2019-02-21 → 2020-02-20 | Standalone | Income before income taxes |
| Net income | ¥626m | 2020-02-21 → 2021-02-20 | Standalone | Profit loss |
| Net income | ¥289m | 2019-02-21 → 2020-02-20 | Standalone | Profit loss |
| Net income | −¥1.6bn | 2018-02-21 → 2019-02-20d | Standalone | Net income loss (5-year summary) |
| Net income | ¥181m | 2017-02-21 → 2018-02-20d | Standalone | Net income loss (5-year summary) |
| Net income | ¥508m | 2016-02-21 → 2017-02-20d | Standalone | Net income loss (5-year summary) |
| Total assets | ¥18.2bn | at 2021-02-20 | Standalone | Assets |
| Total assets | ¥17.3bn | at 2020-02-20 | Standalone | Assets |
| Total assets | ¥17.7bn | at 2019-02-20d | Standalone | Total assets (5-year summary) |
| Total assets | ¥20.0bn | at 2018-02-20d | Standalone | Total assets (5-year summary) |
| Total assets | ¥19.5bn | at 2017-02-20d | Standalone | Total assets (5-year summary) |
| Total liabilities | ¥7.9bn | at 2021-02-20 | Standalone | Liabilities |
| Total liabilities | ¥7.6bn | at 2020-02-20 | Standalone | Liabilities |
| Net assets / equity | ¥10.3bn | at 2021-02-20 | Standalone | Net assets |
| Net assets / equity | ¥9.7bn | at 2020-02-20 | Standalone | Net assets |
| Net assets / equity | ¥9.6bn | at 2019-02-20d | Standalone | Net assets |
| Net assets / equity | ¥11.4bn | at 2018-02-20d | Standalone | Net assets (5-year summary) |
| Net assets / equity | ¥11.3bn | at 2017-02-20d | Standalone | Net assets (5-year summary) |
| Cash and deposits | ¥1.9bn | at 2021-02-20 | Standalone | Cash and deposits |
| Cash and deposits | ¥1.2bn | at 2020-02-20 | Standalone | Cash and deposits |
| Cash & equivalents | ¥1.9bn | at 2021-02-20 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥1.2bn | at 2020-02-20 | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥997m | at 2019-02-20d | Standalone | Cash and cash equivalents |
| Cash & equivalents | ¥831m | at 2018-02-20d | Standalone | Cash and cash equivalents (5-year summary) |
| Cash & equivalents | ¥979m | at 2017-02-20d | Standalone | Cash and cash equivalents (5-year summary) |
| Operating cash flow | ¥2.2bn | 2020-02-21 → 2021-02-20 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥890m | 2019-02-21 → 2020-02-20 | Standalone | Net cash provided by used in operating activities |
| Operating cash flow | ¥782m | 2018-02-21 → 2019-02-20d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥73m | 2017-02-21 → 2018-02-20d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Operating cash flow | ¥1.4bn | 2016-02-21 → 2017-02-20d | Standalone | Net cash provided by used in operating activities (5-year summary) |
| Investing cash flow | −¥157m | 2020-02-21 → 2021-02-20 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥33m | 2019-02-21 → 2020-02-20 | Standalone | Net cash provided by used in investment activities |
| Investing cash flow | −¥109m | 2018-02-21 → 2019-02-20d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥1.0bn | 2017-02-21 → 2018-02-20d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Investing cash flow | −¥362m | 2016-02-21 → 2017-02-20d | Standalone | Net cash provided by used in investing activities (5-year summary) |
| Financing cash flow | −¥1.4bn | 2020-02-21 → 2021-02-20 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥642m | 2019-02-21 → 2020-02-20 | Standalone | Net cash provided by used in financing activities |
| Financing cash flow | −¥508m | 2018-02-21 → 2019-02-20d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | ¥806m | 2017-02-21 → 2018-02-20d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| Financing cash flow | −¥869m | 2016-02-21 → 2017-02-20d | Standalone | Net cash provided by used in financing activities (5-year summary) |
| EPS (basic) | ¥116.27 | 2020-02-21 → 2021-02-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥53.61 | 2019-02-21 → 2020-02-20 | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥-303.09 | 2018-02-21 → 2019-02-20d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥33.56 | 2017-02-21 → 2018-02-20d | Standalone | Basic earnings loss per share (5-year summary) |
| EPS (basic) | ¥47.17 | 2016-02-21 → 2017-02-20d | Standalone | Basic earnings loss per share (5-year summary) |
| Dividend per share | ¥40 | 2020-02-21 → 2021-02-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2019-02-21 → 2020-02-20 | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2018-02-21 → 2019-02-20d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥20 | 2017-02-21 → 2018-02-20d | Standalone | Dividend paid per share (5-year summary) |
| Dividend per share | ¥10 | 2016-02-21 → 2017-02-20d | Standalone | Dividend paid per share (5-year summary) |
| Net assets per share | ¥1,920.21 | at 2021-02-20 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,806.86 | at 2020-02-20 | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,782.39 | at 2019-02-20d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥2,118.75 | at 2018-02-20d | Standalone | Net assets per share (5-year summary) |
| Net assets per share | ¥1,047.94 | at 2017-02-20d | Standalone | Net assets per share (5-year summary) |
| Equity ratio | 56.7% | at 2021-02-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 56.1% | at 2020-02-20 | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 54.1% | at 2019-02-20d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.0% | at 2018-02-20d | Standalone | Equity to asset ratio (5-year summary) |
| Equity ratio | 57.9% | at 2017-02-20d | Standalone | Equity to asset ratio (5-year summary) |
| ROE | 6.2% | 2020-02-21 → 2021-02-20 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 3.0% | 2019-02-21 → 2020-02-20 | Standalone | Rate of return on equity (5-year summary) |
| ROE | 1.6% | 2017-02-21 → 2018-02-20d | Standalone | Rate of return on equity (5-year summary) |
| ROE | 4.6% | 2016-02-21 → 2017-02-20d | Standalone | Rate of return on equity (5-year summary) |
| Shares issued | 5,586,150 | at 2021-02-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,586,150 | at 2020-02-20 | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,586,150 | at 2019-02-20d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 5,586,150 | at 2018-02-20d | Standalone | Total number of issued shares (5-year summary) |
| Shares issued | 11,172,300 | at 2017-02-20d | Standalone | Total number of issued shares (5-year summary) |
| Employees | 315 | at 2021-02-20 | Standalone | Number of employees |
| Employees | 347 | at 2020-02-20 | Standalone | Number of employees |
| Employees | 327 | at 2019-02-20d | Standalone | Number of employees |
| Employees | 326 | at 2018-02-20d | Standalone | Number of employees |
| Employees | 333 | at 2017-02-20d | 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.
Segments · 18
| Segment | Item | Period | Value |
|---|---|---|---|
| Home Center Businessreportable segment | capex | 2020-02-21 → 2021-02-20 | ¥772m |
| Home Center Businessreportable segment | depreciation | 2020-02-21 → 2021-02-20 | ¥407m |
| Home Center Businessreportable segment | revenue external | 2020-02-21 → 2021-02-20 | ¥31.9bn |
| Home Center Businessreportable segment | segment assets | at 2021-02-20 | ¥17.4bn |
| Home Center Businessreportable segment | segment profit | 2020-02-21 → 2021-02-20 | ¥746m |
| Real Estate Leasing Businessreportable segment | capex | 2020-02-21 → 2021-02-20 | ¥66m |
| Real Estate Leasing Businessreportable segment | depreciation | 2020-02-21 → 2021-02-20 | ¥15m |
| Real Estate Leasing Businessreportable segment | segment assets | at 2021-02-20 | ¥798m |
| Real Estate Leasing Businessreportable segment | segment profit | 2020-02-21 → 2021-02-20 | ¥244m |
| Home Center Businessreportable segment | capex | 2019-02-21 → 2020-02-20 | ¥238m |
| Home Center Businessreportable segment | depreciation | 2019-02-21 → 2020-02-20 | ¥396m |
| Home Center Businessreportable segment | revenue external | 2019-02-21 → 2020-02-20 | ¥30.1bn |
| Home Center Businessreportable segment | segment assets | at 2020-02-20 | ¥16.6bn |
| Home Center Businessreportable segment | segment profit | 2019-02-21 → 2020-02-20 | ¥218m |
| Real Estate Leasing Businessreportable segment | capex | 2019-02-21 → 2020-02-20 | ¥20m |
| Real Estate Leasing Businessreportable segment | depreciation | 2019-02-21 → 2020-02-20 | ¥15m |
| Real Estate Leasing Businessreportable segment | segment assets | at 2020-02-20 | ¥753m |
| Real Estate Leasing Businessreportable segment | segment profit | 2019-02-21 → 2020-02-20 | ¥251m |
Segment names come from EDINET member IDs; not yet mapped to a common taxonomy.
All source rows · 1,175
| Item | Context | Value | Unit |
|---|---|---|---|
| Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting company | CurrentYearInstant_Row27Member | 100 | |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting company | Prior1YearInstant_Row27Member | 100 | |
| Book value details of specified investment equity securities held for purposes other than pure investment reporting company | CurrentYearInstant_Row27Member | 53000 | JPY |
| Book value details of specified investment equity securities held for purposes other than pure investment reporting company | Prior1YearInstant_Row27Member | 59000 | JPY |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting company | CurrentYearInstant_Row28Member | 100 | |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting company | Prior1YearInstant_Row28Member | 100 | |
| Book value details of specified investment equity securities held for purposes other than pure investment reporting company | CurrentYearInstant_Row28Member | 51000 | JPY |
| Book value details of specified investment equity securities held for purposes other than pure investment reporting company | Prior1YearInstant_Row28Member | 50000 | JPY |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting company | CurrentYearInstant_Row29Member | 100 | |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting company | Prior1YearInstant_Row29Member | 100 | |
| Book value details of specified investment equity securities held for purposes other than pure investment reporting company | CurrentYearInstant_Row29Member | 20000 | JPY |
| Book value details of specified investment equity securities held for purposes other than pure investment reporting company | Prior1YearInstant_Row29Member | 20000 | JPY |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting company | CurrentYearInstant_Row30Member | － | |
| Number of shares held details of specified investment equity securities held for purposes other than pure investment reporting company | Prior1YearInstant_Row30Member | 100 | |
| Book value details of specified investment equity securities held for purposes other than pure investment reporting company | CurrentYearInstant_Row30Member | － | JPY |
| Book value details of specified investment equity securities held for purposes other than pure investment reporting company | Prior1YearInstant_Row30Member | 300000 | JPY |
| Cash and deposits | Prior1YearInstant_NonConsolidatedMember | 1211211000 | JPY |
| Cash and deposits | CurrentYearInstant_NonConsolidatedMember | 1882292000 | JPY |
| Accounts receivable trade | Prior1YearInstant_NonConsolidatedMember | 670860000 | JPY |
| Accounts receivable trade | CurrentYearInstant_NonConsolidatedMember | 704449000 | JPY |
| Merchandise | Prior1YearInstant_NonConsolidatedMember | 5700340000 | JPY |
| Merchandise | CurrentYearInstant_NonConsolidatedMember | 5696829000 | JPY |
| Supplies | Prior1YearInstant_NonConsolidatedMember | 14138000 | JPY |
| Supplies | CurrentYearInstant_NonConsolidatedMember | 23872000 | JPY |
| Prepaid expenses | Prior1YearInstant_NonConsolidatedMember | 142094000 | JPY |
| Prepaid expenses | CurrentYearInstant_NonConsolidatedMember | 151835000 | JPY |
| Other ca | Prior1YearInstant_NonConsolidatedMember | 241494000 | JPY |
| Other ca | CurrentYearInstant_NonConsolidatedMember | 260316000 | JPY |
| Current assets | Prior1YearInstant_NonConsolidatedMember | 7980140000 | JPY |
| Current assets | CurrentYearInstant_NonConsolidatedMember | 8719595000 | JPY |
| Buildings | Prior1YearInstant_NonConsolidatedMember | 7245040000 | JPY |
| Buildings | CurrentYearInstant_NonConsolidatedMember | 7461669000 | JPY |
| Accumulated depreciation buildings | Prior1YearInstant_NonConsolidatedMember | -5013145000 | JPY |
| Accumulated depreciation buildings | CurrentYearInstant_NonConsolidatedMember | -5027505000 | JPY |
| Buildings net | Prior1YearInstant_NonConsolidatedMember | 2231894000 | JPY |
| Buildings net | CurrentYearInstant_NonConsolidatedMember | 2434163000 | JPY |
| Structures | Prior1YearInstant_NonConsolidatedMember | 1882017000 | JPY |
| Structures | CurrentYearInstant_NonConsolidatedMember | 1907133000 | JPY |
| Accumulated depreciation structures | Prior1YearInstant_NonConsolidatedMember | -1645423000 | JPY |
| Accumulated depreciation structures | CurrentYearInstant_NonConsolidatedMember | -1631107000 | JPY |
| Structures net | Prior1YearInstant_NonConsolidatedMember | 236594000 | JPY |
| Structures net | CurrentYearInstant_NonConsolidatedMember | 276026000 | JPY |
| Machinery and equipment | Prior1YearInstant_NonConsolidatedMember | 108783000 | JPY |
| Machinery and equipment | CurrentYearInstant_NonConsolidatedMember | 124030000 | JPY |
| Accumulated depreciation machinery and equipment | Prior1YearInstant_NonConsolidatedMember | -72655000 | JPY |
| Accumulated depreciation machinery and equipment | CurrentYearInstant_NonConsolidatedMember | -78965000 | JPY |
| Machinery and equipment net | Prior1YearInstant_NonConsolidatedMember | 36128000 | JPY |
| Machinery and equipment net | CurrentYearInstant_NonConsolidatedMember | 45064000 | JPY |
| Vehicles | Prior1YearInstant_NonConsolidatedMember | 74285000 | JPY |
| Vehicles | CurrentYearInstant_NonConsolidatedMember | 75587000 | 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 · 11 of 13 passed
| balance sheet identity | pass |
| balance sheet identity | pass |
| dei present | pass |
| period resolution | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · net assets | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · operating cash flow | pass |
| statement vs summary · revenue | mismatch |
| statement vs summary · revenue | mismatch |
| statement vs summary · total assets | pass |
| statement vs summary · total assets | pass |