指標
自己資本比率
ネットキャッシュ比率
D/Eレシオ
負債・純資産の部
負債・純資産の部
利益剰余金
有利子負債・現金
資産の部
資産の部
流動資産
有形・無形固定資産
投資有価証券
のれん
貸借対照表
2016-03千円 | 2017-03千円 | 2018-03千円 | 2019-03千円 | 2020-03千円 | 2021-03千円 | 2022-03千円 | 2023-03千円 | 2024-03千円 | 2025-03千円 | 2026-03千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金預金 | 17,830,238 | 17,357,680 | 15,788,110 | 16,878,292 | 17,475,481 | 31,694,569 | 25,785,683 | 13,613,661 | 16,379,989 | 15,714,414 | 20,574,436 |
| 受取手形・完成工事未収入金等 | 69,771,959 | 75,718,823 | 82,342,494 | 89,523,351 | 96,206,993 | 76,008,327 | 73,720,954 | 93,422,018 | 104,097,076 | 116,468,682 | 121,605,185 |
| 未成工事支出金等 | 2,790,173 | 3,304,316 | 3,425,492 | 3,235,460 | 3,611,936 | 3,443,043 | 3,051,876 | 3,482,614 | 3,758,038 | 4,088,130 | 4,369,278 |
| その他 | 2,784,830 | 3,496,361 | 2,232,357 | 1,942,991 | 2,420,589 | 1,361,631 | 1,478,352 | 2,023,737 | 1,832,967 | 1,693,601 | 2,080,222 |
| 貸倒引当金 | -6,706 | -7,335 | -7,777 | -9,493 | -10,219 | -6,740 | -5,267 | -8,092 | -10,300 | -9,905 | -6,829 |
| 繰延税金資産 | 1,053,673 | 1,243,639 | 931,119 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 94,224,169 | 101,113,486 | 104,711,796 | 111,570,602 | 119,704,782 | 112,500,833 | 104,031,600 | 112,533,939 | 126,057,772 | 137,954,924 | 148,622,293 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 8,340,597 | 8,387,130 | 8,842,778 | 9,258,345 | 9,849,706 | 9,987,099 | 13,355,386 | 13,528,726 | 13,695,283 | 13,982,892 | 14,639,742 |
| 機械、運搬具及び工具器具備品 | 10,045,497 | 10,748,998 | 11,495,694 | 11,963,992 | 11,773,663 | 14,441,702 | 17,205,862 | 21,150,845 | 23,569,413 | 24,557,213 | 26,691,044 |
| 土地 | 1,629,952 | 1,629,952 | 1,627,341 | 1,756,477 | 4,693,593 | 4,693,593 | 4,693,593 | 5,097,860 | 5,097,860 | 5,113,690 | 5,113,690 |
| リース資産 | 81,612 | 42,864 | 10,452 | 5,436 | 1,208,724 | 1,220,304 | 1,227,516 | 1,243,122 | 1,263,445 | 1,251,505 | 1,324,254 |
| 建設仮勘定 | - | 259,692 | 240,261 | 69,581 | 203,658 | 968,824 | 98,713 | 37,653 | 122,914 | 5,038 | 170,730 |
| 減価償却累計額 | -13,785,443 | -14,117,728 | -14,745,968 | -15,352,960 | -15,347,673 | -16,030,252 | -17,080,219 | -18,216,416 | -20,058,327 | -22,415,248 | -24,931,837 |
| 有形固定資産合計 | 6,312,216 | 6,950,909 | 7,470,558 | 7,700,872 | 12,381,672 | 15,281,270 | 19,500,851 | 22,841,791 | 23,690,589 | 22,495,091 | 23,007,624 |
| 無形固定資産 | 199,166 | 321,592 | 432,290 | 459,845 | 514,928 | 515,203 | 447,377 | 404,947 | 416,952 | 651,020 | 418,087 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 13,008,232 | 13,413,475 | 14,198,373 | 14,575,781 | 12,019,199 | 12,067,696 | 11,141,976 | 12,222,312 | 14,323,191 | 15,046,446 | 22,164,087 |
| 退職給付に係る資産 | - | 98,421 | 560,201 | 481,358 | 110,891 | 783,906 | 854,076 | 770,277 | 2,711,347 | 4,090,433 | 7,861,961 |
| その他 | 2,376,427 | 2,266,648 | 919,479 | 935,765 | 1,050,466 | 976,511 | 1,107,304 | 1,337,646 | 1,327,813 | 923,884 | 1,815,224 |
| 貸倒引当金 | -1,963,445 | -1,843,834 | -453,583 | -432,822 | -432,637 | -424,364 | -413,634 | -410,337 | -409,737 | -46,378 | -43,813 |
| 投資その他の資産合計 | 13,421,214 | 13,934,711 | 15,224,471 | 15,560,082 | 12,747,919 | 13,403,749 | 12,689,724 | 13,919,899 | 17,952,614 | 20,014,386 | 31,797,460 |
| 固定資産合計 | 19,932,596 | 21,207,213 | 23,127,320 | 23,720,801 | 25,644,520 | 29,200,224 | 32,637,953 | 37,166,639 | 42,060,157 | 43,160,498 | 55,223,172 |
| 資産合計 | 114,156,766 | 122,320,699 | 127,839,116 | 135,291,403 | 145,349,303 | 141,701,057 | 136,669,553 | 149,700,578 | 168,117,929 | 181,115,422 | 203,845,466 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形・工事未払金等 | 32,540,117 | 32,971,664 | 32,205,607 | 33,366,749 | 35,221,597 | 26,737,609 | 26,757,013 | 26,823,294 | 29,706,846 | 30,506,594 | 26,420,466 |
| 短期借入金 | - | - | - | - | - | - | - | 5,000,000 | 10,000,000 | 10,000,000 | 20,000,000 |
| 未払法人税等 | 2,942,878 | 2,149,687 | 1,440,360 | 2,480,801 | 2,949,625 | 2,597,884 | 245,642 | 2,470,381 | 2,289,744 | 2,999,820 | 3,286,955 |
| 未成工事受入金 | 1,354,998 | 1,184,508 | 605,441 | 803,660 | 711,732 | 296,506 | 696,419 | 836,970 | 872,516 | 881,616 | 1,140,148 |
| 完成工事補償引当金 | 532,401 | 593,207 | 438,693 | 654,174 | 483,474 | 79,064 | 333,701 | 175,493 | 269,925 | 282,018 | 186,008 |
| 工事損失引当金 | 112,811 | 719,997 | 119,725 | 140,952 | 48,818 | 63,253 | 94,026 | 113,559 | 166,939 | 85,319 | 67,843 |
| 賞与引当金 | 1,400,795 | 1,521,706 | 1,656,370 | 1,774,336 | 1,847,551 | 1,818,764 | 1,798,622 | 1,971,623 | 2,023,669 | 2,329,523 | 2,608,754 |
| 資産除去債務 | - | - | - | - | - | - | - | 120,000 | - | - | 138,314 |
| その他 | 8,671,139 | 9,539,130 | 9,984,473 | 10,104,252 | 11,899,290 | 10,536,621 | 5,657,557 | 5,871,915 | 7,290,881 | 8,398,700 | 8,580,238 |
| 債務保証損失引当金 | 323,815 | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 47,878,956 | 48,679,902 | 46,450,670 | 49,324,927 | 53,162,090 | 42,129,702 | 35,582,982 | 43,383,237 | 52,620,523 | 55,483,592 | 62,428,730 |
| 固定負債 | |||||||||||
| 長期未払金 | 47,930 | 51,780 | 42,730 | 7,600 | 7,600 | 7,600 | 3,800 | 3,800 | 741 | 8,795 | 10,700 |
| リース債務 | 146,538 | 85,479 | 29,450 | 3,986 | 1,078,820 | 976,275 | 866,337 | 759,958 | 658,908 | 536,988 | 474,379 |
| 長期預り敷金保証金 | 350,053 | 355,054 | 345,507 | 341,000 | 342,207 | 342,036 | 340,878 | 339,072 | 327,777 | 331,843 | 336,563 |
| 繰延税金負債 | - | - | - | - | - | 127,062 | - | - | 1,011,650 | 1,717,872 | 4,160,202 |
| 修繕引当金 | - | - | - | 381,939 | 581,678 | 595,035 | 529,709 | 750,230 | 986,977 | 1,163,625 | 1,301,779 |
| 退職給付に係る負債 | 759,063 | 600,842 | 597,645 | 580,216 | 639,838 | 635,831 | 687,127 | 793,319 | 803,938 | 845,745 | 870,974 |
| 役員株式給付引当金 | - | - | - | - | - | - | - | 30,758 | 71,789 | 93,987 | 123,731 |
| 役員退職慰労引当金 | - | - | - | - | - | - | - | 14,328 | 14,900 | 17,070 | 22,389 |
| 資産除去債務 | 131,773 | 130,453 | 132,490 | 145,220 | 147,354 | 133,064 | 133,563 | 135,806 | 137,231 | 138,547 | 140,986 |
| 繰延税金負債 | 1,614,651 | 1,769,362 | 1,714,775 | 787,335 | - | - | - | - | - | - | - |
| 修繕引当金 | 267,253 | 305,830 | 398,283 | - | - | - | - | - | - | - | - |
| 債務保証損失引当金 | - | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 3,317,263 | 3,298,802 | 3,260,882 | 2,247,299 | 2,797,499 | 2,816,906 | 2,561,416 | 2,827,274 | 4,013,913 | 4,854,477 | 7,441,707 |
| 負債合計 | 51,196,220 | 51,978,705 | 49,711,553 | 51,572,226 | 55,959,590 | 44,946,609 | 38,144,399 | 46,210,511 | 56,634,437 | 60,338,069 | 69,870,437 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,810,000 | 2,810,000 | 2,810,000 | 2,810,000 | 2,810,000 | 2,810,000 | 2,810,000 | 2,810,000 | 2,810,000 | 2,810,000 | 2,810,000 |
| 資本剰余金 | 2,351,082 | 2,351,082 | 2,351,082 | 2,351,082 | 2,351,082 | 2,351,082 | 2,351,082 | 2,977,863 | 3,166,700 | 3,166,700 | 3,166,700 |
| 利益剰余金 | 53,714,687 | 61,707,930 | 69,876,087 | 76,559,670 | 84,187,760 | 90,744,494 | 93,006,836 | 97,878,547 | 102,929,517 | 111,041,273 | 118,534,905 |
| 自己株式 | -903,202 | -1,793,673 | -2,794,021 | -3,894,323 | -3,894,685 | -3,894,685 | -3,894,688 | -3,897,519 | -3,894,896 | -3,879,539 | -3,859,211 |
| 株主資本合計 | 57,972,566 | 65,075,338 | 72,243,147 | 77,826,429 | 85,454,156 | 92,010,891 | 94,273,230 | 99,768,890 | 105,011,321 | 113,138,434 | 120,652,394 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 4,308,507 | 4,571,810 | 5,057,481 | 5,111,146 | 3,340,049 | 3,385,595 | 2,714,951 | 2,560,795 | 4,086,940 | 4,465,969 | 7,924,585 |
| 退職給付に係る調整累計額 | -290,701 | -316,251 | -248,138 | -404,357 | -638,265 | 19,346 | 136,991 | 54,933 | 1,331,366 | 2,010,687 | 4,088,154 |
| その他の包括利益累計額合計 | 4,017,806 | 4,255,558 | 4,809,342 | 4,706,788 | 2,701,783 | 3,404,941 | 2,851,943 | 2,615,728 | 5,418,306 | 6,476,657 | 12,012,740 |
| 非支配株主持分 | 970,172 | 1,011,097 | 1,075,072 | 1,185,959 | 1,233,772 | 1,338,615 | 1,399,981 | 1,105,448 | 1,053,864 | 1,162,261 | 1,309,893 |
| 純資産合計 | 62,960,546 | 70,341,994 | 78,127,562 | 83,719,176 | 89,389,712 | 96,754,447 | 98,525,154 | 103,490,067 | 111,483,492 | 120,777,353 | 133,975,028 |
| 負債純資産合計 | 114,156,766 | 122,320,699 | 127,839,116 | 135,291,403 | 145,349,303 | 141,701,057 | 136,669,553 | 149,700,578 | 168,117,929 | 181,115,422 | 203,845,466 |