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
2016-06千円 | 2017-06千円 | 2018-06千円 | 2019-06千円 | 2020-06千円 | 2021-06千円 | 2022-06千円 | 2023-06千円 | 2024-06千円 | 2025-06千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 2,140,768 | 2,406,791 | 2,852,553 | 3,345,274 | 3,971,358 | 4,484,099 | 5,047,336 | 5,826,084 | 6,565,274 | 6,588,033 |
| 売掛金 | 172,566 | 148,781 | 181,173 | 221,830 | 235,934 | 240,940 | 266,340 | 275,294 | 311,903 | 329,582 |
| 前渡金 | 4,764 | 2,914 | 1,038 | 909 | 3,089 | 2,378 | 385 | 418 | 0 | 418 |
| 前払費用 | 4,263 | 4,413 | 4,051 | 10,774 | 16,876 | 15,613 | 13,247 | 19,960 | 27,747 | 52,528 |
| その他 | 1,231 | 203 | 48 | - | - | - | 630 | 2 | 8 | 175,599 |
| 貸倒引当金 | -4,160 | -4,240 | -5,319 | -7,684 | -8,030 | -5,749 | -5,292 | -4,871 | -5,513 | -1,699 |
| 繰延税金資産 | 10,986 | 6,796 | 11,319 | - | - | - | - | - | - | - |
| 流動資産合計 | 2,330,419 | 2,565,660 | 3,044,865 | 3,571,105 | 4,219,228 | 4,737,283 | 5,322,646 | 6,116,887 | 6,899,420 | 7,144,462 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物 | 2,167 | 2,167 | 2,167 | 2,167 | 2,167 | 2,167 | 2,167 | 2,167 | 2,167 | 2,167 |
| 減価償却累計額 | -2,167 | -2,167 | -2,167 | -2,167 | -2,167 | -2,167 | -2,167 | -2,167 | -2,167 | -2,167 |
| 建物(純額) | - | - | - | - | - | - | - | - | - | - |
| 工具、器具及び備品 | 22,468 | 22,468 | 29,931 | 29,931 | 27,586 | 28,054 | 28,054 | 29,737 | 33,134 | 33,134 |
| 減価償却累計額 | -17,594 | -19,604 | -23,557 | -26,341 | -24,660 | -26,041 | -26,925 | -27,917 | -29,220 | -30,871 |
| 工具、器具及び備品(純額) | 4,874 | 2,863 | 6,373 | 3,589 | 2,925 | 2,013 | 1,128 | 1,819 | 3,913 | 2,263 |
| 有形固定資産合計 | 4,874 | 2,863 | 6,373 | 3,589 | 2,925 | 2,013 | 1,128 | 1,819 | 3,913 | 2,263 |
| 無形固定資産 | ||||||||||
| ソフトウエア | 1,030 | 820 | 611 | 401 | 978 | 1,985 | 1,539 | 1,093 | 6,126 | 4,540 |
| その他 | - | - | - | - | - | - | - | 2,929 | - | - |
| 無形固定資産合計 | 1,030 | 820 | 611 | 401 | 978 | 1,985 | 1,539 | 4,022 | 6,126 | 4,540 |
| 投資その他の資産 | ||||||||||
| 敷金及び保証金 | 20,729 | 19,999 | 20,548 | 19,748 | 19,385 | 18,362 | 16,889 | 16,751 | 16,751 | 16,751 |
| 繰延税金資産 | - | - | - | - | 37,754 | 35,672 | 30,692 | 33,910 | 40,124 | 41,679 |
| その他 | 5,357 | 12,556 | 8,230 | 6,174 | 10,226 | 3,712 | 7,051 | 8,658 | 11,222 | 8,730 |
| 貸倒引当金 | -3,930 | -11,903 | -7,954 | -4,286 | -3,146 | -535 | -1,627 | -540 | -53 | -355 |
| 繰延税金資産 | 1,623 | 8,291 | 14,613 | 33,116 | - | - | - | - | - | - |
| 関係会社株式 | 6,000 | 6,000 | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 29,779 | 34,945 | 35,437 | 54,752 | 64,220 | 57,212 | 53,006 | 58,778 | 68,044 | 66,805 |
| 固定資産合計 | 35,683 | 38,629 | 42,422 | 58,743 | 68,124 | 61,211 | 55,674 | 64,621 | 78,084 | 73,609 |
| 資産合計 | 2,366,103 | 2,604,289 | 3,087,288 | 3,629,849 | 4,287,353 | 4,798,494 | 5,378,320 | 6,181,509 | 6,977,504 | 7,218,071 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 未払金 | 32,529 | 24,870 | 20,790 | 20,734 | 15,766 | 17,105 | 14,435 | 16,169 | 16,843 | 10,884 |
| 未払費用 | 6,084 | 8,132 | 10,426 | 20,857 | 19,260 | 21,783 | 18,252 | 20,855 | 27,863 | 26,632 |
| 未払法人税等 | 151,096 | 97,646 | 170,442 | 200,522 | 261,917 | 223,347 | 210,897 | 282,096 | 295,314 | 315,698 |
| 未払消費税等 | 19,187 | 19,442 | 28,891 | 29,664 | 56,746 | 25,481 | 20,506 | 35,313 | 34,091 | 37,723 |
| 未払配当金 | 101 | 219 | 417 | 573 | 947 | 1,164 | 1,254 | 1,141 | 1,062 | 1,210 |
| 契約負債 | - | - | - | - | - | - | 21,061 | 38,856 | 39,950 | 51,099 |
| 預り金 | 2,598 | 4,161 | 6,805 | 5,360 | 3,776 | 3,971 | 2,089 | 2,416 | 4,006 | 4,563 |
| その他 | - | - | - | - | - | - | 622 | 258 | 700 | 1,856 |
| 前受金 | 2,682 | 252 | 3,629 | 15,146 | 34,094 | 23,778 | - | - | - | - |
| 流動負債合計 | 214,280 | 154,725 | 241,404 | 292,860 | 392,509 | 316,632 | 289,120 | 397,108 | 419,833 | 449,668 |
| 負債合計 | 214,280 | 154,725 | 241,404 | 292,860 | 392,509 | 316,632 | 289,120 | 397,108 | 419,833 | 449,668 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 709,262 | 709,262 | 709,262 | 711,290 | 713,433 | 715,438 | 717,041 | 717,041 | 717,642 | 718,580 |
| 資本剰余金 | ||||||||||
| 資本準備金 | 1,000,262 | 1,000,262 | 1,000,262 | 1,002,290 | 1,004,433 | 1,006,438 | 1,008,041 | 1,008,041 | 1,008,642 | 1,009,580 |
| その他資本剰余金 | - | - | - | - | - | - | - | 2,491 | 2,491 | 2,491 |
| 資本剰余金合計 | 1,000,262 | 1,000,262 | 1,000,262 | 1,002,290 | 1,004,433 | 1,006,438 | 1,008,041 | 1,010,533 | 1,011,134 | 1,012,072 |
| 利益剰余金 | ||||||||||
| その他利益剰余金 | ||||||||||
| 繰越利益剰余金 | 442,373 | 740,114 | 1,136,501 | 1,623,550 | 2,177,243 | 2,760,730 | 3,365,281 | 4,057,679 | 4,830,030 | 5,670,649 |
| 利益剰余金合計 | 442,373 | 740,114 | 1,136,501 | 1,623,550 | 2,177,243 | 2,760,730 | 3,365,281 | 4,057,679 | 4,830,030 | 5,670,649 |
| 自己株式 | -75 | -75 | -142 | -142 | -266 | -744 | -1,165 | -854 | -1,136 | -632,899 |
| 株主資本合計 | 2,151,823 | 2,449,564 | 2,845,883 | 3,336,988 | 3,894,843 | 4,481,862 | 5,089,200 | 5,784,400 | 6,557,671 | 6,768,403 |
| 純資産合計 | 2,151,823 | 2,449,564 | 2,845,883 | 3,336,988 | 3,894,843 | 4,481,862 | 5,089,200 | 5,784,400 | 6,557,671 | 6,768,403 |
| 負債純資産合計 | 2,366,103 | 2,604,289 | 3,087,288 | 3,629,849 | 4,287,353 | 4,798,494 | 5,378,320 | 6,181,509 | 6,977,504 | 7,218,071 |