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 | 8,347,286 | 10,187,655 | 6,735,575 | 8,274,719 | 7,229,010 | 6,760,302 | 7,841,834 | 7,851,390 | 8,905,864 | 8,314,766 | 8,394,704 |
| 受取手形・完成工事未収入金等 | 27,070,207 | 28,081,209 | 31,375,140 | 32,589,593 | 36,271,696 | 35,909,014 | 35,052,626 | 37,238,887 | 38,019,556 | 45,141,633 | 48,217,880 |
| 未成工事支出金 | 550,896 | 460,934 | 790,192 | 804,345 | 882,978 | 997,169 | 667,010 | 725,214 | 747,401 | 1,158,272 | 1,072,630 |
| 商品及び製品 | 48,830 | 48,937 | 54,203 | 50,456 | 62,337 | 51,287 | 85,021 | 91,445 | 84,681 | 69,062 | 55,689 |
| 仕掛品 | 7,186 | 5,000 | 4,257 | 4,079 | 9,108 | 9,146 | 7,728 | 7,158 | 6,796 | 5,700 | 6,435 |
| 材料貯蔵品 | 265,186 | 230,286 | 242,662 | 298,344 | 247,227 | 234,941 | 250,867 | 278,813 | 313,005 | 290,025 | 292,478 |
| その他 | 275,866 | 336,123 | 167,235 | 986,873 | 335,373 | 475,229 | 199,692 | 337,487 | 820,886 | 715,914 | 694,996 |
| 貸倒引当金 | -1,887 | -1,251 | -163 | -155 | - | - | - | - | - | - | - |
| 繰延税金資産 | 665,970 | 734,250 | 648,181 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 37,229,543 | 40,083,145 | 40,017,284 | 43,008,258 | 45,037,733 | 44,437,092 | 44,104,781 | 46,530,397 | 48,898,193 | 55,695,375 | 58,734,813 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物・構築物 | 9,171,708 | 9,306,737 | 13,098,340 | 13,987,879 | 14,560,271 | 15,599,954 | 15,493,262 | 15,775,565 | 15,834,260 | 17,514,938 | 17,470,072 |
| 機械、運搬具及び工具器具備品 | 3,273,946 | 3,398,705 | 3,609,533 | 3,900,406 | 4,009,762 | 4,261,075 | 4,522,550 | 4,713,529 | 4,920,693 | 5,228,770 | 5,498,846 |
| 土地 | 7,663,631 | 7,707,786 | 7,724,890 | 7,592,712 | 7,989,012 | 7,977,012 | 8,132,696 | 8,132,764 | 9,030,936 | 9,030,936 | 9,036,220 |
| リース資産 | 1,647,407 | 1,589,220 | 1,502,137 | 1,913,574 | 1,947,537 | 2,287,791 | 2,657,473 | 3,236,932 | 3,460,978 | 3,364,751 | 2,940,945 |
| 建設仮勘定 | 44,027 | 70,825 | 299,888 | 161,446 | 267,118 | 111,658 | 112,402 | 53,133 | 364,912 | 4,106 | 562,541 |
| 減価償却累計額 | -8,097,746 | -8,460,751 | -8,780,268 | -9,428,856 | -9,917,233 | -10,435,926 | -11,048,109 | -11,860,158 | -12,637,909 | -13,692,551 | -14,091,427 |
| 有形固定資産合計 | 13,702,974 | 13,612,524 | 17,454,521 | 18,127,163 | 18,856,470 | 19,801,566 | 19,870,274 | 20,051,767 | 20,973,872 | 21,450,952 | 21,417,198 |
| 無形固定資産 | 187,580 | 164,114 | 178,292 | 168,712 | 213,155 | 420,057 | 605,945 | 581,609 | 437,339 | 390,646 | 339,552 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 12,864,822 | 13,457,179 | 14,264,099 | 14,926,416 | 14,714,043 | 15,124,976 | 14,397,294 | 14,664,222 | 16,285,910 | 16,185,080 | 20,062,615 |
| 繰延税金資産 | - | - | - | - | 505,065 | 460,614 | 501,475 | 623,585 | 302,230 | 495,227 | 316,114 |
| その他 | 353,428 | 372,655 | 372,845 | 418,406 | 401,445 | 389,242 | 382,325 | 406,666 | 422,541 | 412,519 | 469,693 |
| 貸倒引当金 | -16,381 | -15,505 | -15,505 | -15,505 | -15,505 | -15,505 | -4,425 | -4,425 | -4,425 | -4,425 | -4,425 |
| 繰延税金資産 | 93,534 | 107,694 | 119,217 | 247,392 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 13,295,404 | 13,922,023 | 14,740,657 | 15,576,710 | 15,605,049 | 15,959,329 | 15,276,669 | 15,690,050 | 17,006,258 | 17,088,402 | 20,843,997 |
| 固定資産合計 | 27,185,958 | 27,698,663 | 32,373,470 | 33,872,586 | 34,674,675 | 36,180,953 | 35,752,889 | 36,323,427 | 38,417,469 | 38,930,002 | 42,600,748 |
| 資産合計 | 64,415,502 | 67,781,808 | 72,390,755 | 76,880,845 | 79,712,408 | 80,618,046 | 79,857,670 | 82,853,824 | 87,315,663 | 94,625,378 | 101,335,561 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形・工事未払金等 | 11,397,288 | 10,696,935 | 10,420,655 | 10,287,205 | 11,329,333 | 7,494,231 | 6,750,303 | 7,365,237 | 7,435,563 | 9,660,729 | 10,434,186 |
| 電子記録債務 | - | - | - | - | - | 2,873,617 | 2,719,159 | 2,902,158 | 3,069,936 | 3,258,239 | 1,367,243 |
| 短期借入金 | 90,000 | 60,000 | - | - | 1,050,000 | - | - | - | 500,000 | 500,000 | - |
| 未払法人税等 | 1,463,654 | 1,555,642 | 1,244,072 | 1,528,517 | 1,548,393 | 1,403,963 | 825,223 | 1,081,965 | 1,305,823 | 2,057,589 | 1,937,616 |
| 未成工事受入金 | 191,876 | 357,329 | 499,633 | 2,010,805 | 310,951 | 128,385 | 110,265 | 227,737 | 338,802 | 458,347 | 1,259,143 |
| 完成工事補償引当金 | 46 | 95 | 1,183 | 2,298 | 8,824 | 8,986 | 7,708 | 2,645 | 301 | 2,787 | 3,050 |
| 賞与引当金 | 1,424,186 | 1,704,255 | 1,500,277 | 1,700,465 | 1,753,257 | 1,870,451 | 1,205,657 | 1,423,803 | 1,679,044 | 2,308,283 | 2,842,608 |
| 役員賞与引当金 | 42,328 | 54,615 | 48,773 | 68,739 | 64,450 | 66,229 | 55,654 | 70,255 | 73,812 | 76,757 | 103,974 |
| その他 | 3,434,690 | 3,649,780 | 5,256,637 | 5,158,717 | 5,087,207 | 5,237,318 | 5,459,709 | 5,277,102 | 5,611,656 | 6,079,557 | 7,416,474 |
| 工事損失引当金 | 57,024 | - | - | 113,718 | - | - | - | - | - | - | - |
| 流動負債合計 | 18,101,096 | 18,078,653 | 18,971,233 | 20,870,468 | 21,152,418 | 19,083,184 | 17,133,682 | 18,350,905 | 20,014,939 | 24,402,291 | 25,364,299 |
| 固定負債 | |||||||||||
| リース債務 | 665,189 | 595,812 | 605,026 | 868,200 | 931,532 | 1,324,839 | 1,489,875 | 1,788,888 | 1,630,285 | 1,261,861 | 873,902 |
| 役員退職慰労引当金 | 110,325 | 104,916 | 58,025 | 30,287 | 28,997 | 32,722 | 31,387 | 32,025 | 22,849 | 23,074 | 22,600 |
| 退職給付に係る負債 | 5,469,835 | 5,379,418 | 5,296,702 | 5,401,152 | 5,304,668 | 5,165,885 | 5,317,423 | 5,526,060 | 5,509,752 | 4,888,860 | 4,770,192 |
| その他 | 357,108 | 360,123 | 367,791 | 418,561 | 408,471 | 374,153 | 380,956 | 372,322 | 361,937 | 320,393 | 1,034,954 |
| 繰延税金負債 | - | - | - | - | - | - | - | - | - | - | - |
| 繰延税金負債 | 519,104 | 581,279 | 664,829 | 26,104 | - | - | - | - | - | - | - |
| 固定負債合計 | 7,121,564 | 7,021,550 | 6,992,374 | 6,744,305 | 6,673,669 | 6,897,601 | 7,219,642 | 7,719,297 | 7,524,824 | 6,494,189 | 6,701,649 |
| 負債合計 | 25,222,660 | 25,100,204 | 25,963,607 | 27,614,774 | 27,826,088 | 25,980,785 | 24,353,325 | 26,070,202 | 27,539,764 | 30,896,481 | 32,065,948 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,430,962 | 1,430,962 | 1,430,962 | 1,430,962 | 1,430,962 | 1,430,962 | 1,430,962 | 1,430,962 | 1,430,962 | 1,430,962 | 1,430,962 |
| 資本剰余金 | 3,188,408 | 3,205,423 | 3,205,423 | 3,205,423 | 3,205,423 | 3,205,423 | 3,205,423 | 3,205,423 | 3,205,423 | 3,205,423 | 2,792,611 |
| 利益剰余金 | 32,653,777 | 36,021,650 | 39,514,333 | 42,411,590 | 45,493,181 | 48,092,631 | 49,567,246 | 51,025,267 | 53,121,873 | 56,988,902 | 60,525,462 |
| 自己株式 | -342,522 | -342,632 | -342,752 | -343,016 | -343,046 | -343,434 | -343,500 | -518,943 | -769,543 | -769,647 | -299,478 |
| 株主資本合計 | 36,930,624 | 40,315,403 | 43,807,966 | 46,704,960 | 49,786,520 | 52,385,582 | 53,860,131 | 55,142,709 | 56,988,715 | 60,855,640 | 64,449,557 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 2,286,766 | 2,370,621 | 2,572,005 | 2,639,190 | 2,069,177 | 2,157,182 | 1,660,479 | 1,721,278 | 2,687,740 | 2,321,136 | 4,654,291 |
| 退職給付に係る調整累計額 | -24,548 | -4,420 | 47,175 | -78,079 | 30,621 | 94,495 | -16,265 | -80,365 | 99,443 | 552,119 | 165,763 |
| その他の包括利益累計額合計 | 2,262,217 | 2,366,200 | 2,619,180 | 2,561,110 | 2,099,799 | 2,251,677 | 1,644,213 | 1,640,912 | 2,787,183 | 2,873,256 | 4,820,055 |
| 純資産合計 | 39,192,842 | 42,681,604 | 46,427,147 | 49,266,070 | 51,886,320 | 54,637,260 | 55,504,345 | 56,783,621 | 59,775,898 | 63,728,897 | 69,269,613 |
| 負債純資産合計 | 64,415,502 | 67,781,808 | 72,390,755 | 76,880,845 | 79,712,408 | 80,618,046 | 79,857,670 | 82,853,824 | 87,315,663 | 94,625,378 | 101,335,561 |