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
2015-12千円 | 2016-12千円 | 2017-12千円 | 2018-12千円 | 2019-12千円 | 2020-12千円 | 2021-12千円 | 2022-12千円 | 2023-12千円 | 2024-12千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 1,299,387 | 1,638,258 | 2,011,488 | 2,396,203 | 2,389,648 | 2,631,186 | 2,870,407 | 2,809,453 | 2,670,584 | 2,749,609 |
| 営業未収入金 | 257,568 | 231,461 | 167,404 | 228,710 | 230,675 | 218,297 | 208,002 | 157,875 | 253,171 | 235,694 |
| 割賦売掛金 | 3,045,111 | 3,118,237 | 4,122,518 | 5,009,444 | 5,236,289 | 5,045,980 | 4,930,393 | 4,958,211 | 5,407,529 | 5,430,797 |
| 棚卸資産 | 120,448 | 151,567 | 163,839 | 149,446 | 159,577 | 163,316 | 144,906 | 113,262 | 106,206 | 121,273 |
| 前払費用 | 162,571 | 159,988 | 174,427 | 170,717 | 168,556 | 104,770 | 113,108 | 109,926 | 102,608 | 100,227 |
| 未収入金 | 378,512 | 266,175 | 280,437 | 320,006 | 340,199 | 330,564 | 300,268 | 303,956 | 341,485 | 365,371 |
| その他 | 106,911 | 33,966 | 58,280 | 32,155 | 34,972 | 34,017 | 51,628 | 60,359 | 60,417 | 80,256 |
| 貸倒引当金 | -44,804 | -43,820 | -49,686 | -69,678 | -58,413 | -64,744 | -65,186 | -71,182 | -74,850 | -41,778 |
| 繰延税金資産 | 3,459 | 10,641 | 21,078 | 30,015 | - | - | - | - | - | - |
| 流動資産合計 | 5,329,166 | 5,566,475 | 6,949,788 | 8,267,021 | 8,501,505 | 8,463,388 | 8,553,527 | 8,441,862 | 8,867,153 | 9,041,452 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物(純額) | - | - | - | - | - | - | - | - | - | 45,425 |
| 土地 | 124,742 | 63,762 | 63,762 | 63,762 | 63,762 | 63,762 | 63,762 | 63,762 | 63,762 | 63,762 |
| その他(純額) | 23,977 | 19,524 | 21,217 | 16,931 | 14,516 | 9,397 | 6,735 | 4,514 | 5,158 | 9,188 |
| 建物(純額) | 270,031 | 234,477 | 209,318 | 202,510 | 148,548 | 111,256 | 94,640 | 76,154 | 59,871 | - |
| 有形固定資産合計 | 418,751 | 317,765 | 294,297 | 283,205 | 226,827 | 184,416 | 165,138 | 144,432 | 128,793 | 118,376 |
| 無形固定資産 | 119,950 | 92,239 | 80,341 | 58,820 | 30,168 | 15,631 | 9,911 | 13,558 | 24,265 | 20,014 |
| 投資その他の資産 | ||||||||||
| 敷金及び保証金 | 306,147 | 296,002 | 291,724 | 263,726 | 198,185 | 160,935 | 135,754 | 116,460 | 96,489 | 84,011 |
| 繰延税金資産 | - | - | - | - | - | 72,513 | 84,066 | 65,238 | 71,834 | 59,966 |
| その他 | 16,423 | 13,194 | 13,950 | 20,255 | 5,450 | 8,959 | 10,015 | 21,995 | 22,430 | 18,042 |
| 繰延税金資産 | 105,930 | 50,862 | 14,937 | 14,936 | 54,224 | - | - | - | - | - |
| 投資有価証券 | 14,101 | 4,101 | 40 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 442,603 | 364,161 | 320,653 | 298,919 | 257,859 | 242,408 | 229,835 | 203,694 | 190,754 | 162,020 |
| 固定資産合計 | 981,305 | 774,166 | 695,292 | 640,944 | 514,854 | 442,456 | 404,885 | 361,685 | 343,813 | 300,411 |
| 資産合計 | 6,310,471 | 6,340,642 | 7,645,081 | 8,907,966 | 9,016,360 | 8,905,845 | 8,958,413 | 8,803,548 | 9,210,966 | 9,341,863 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 営業未払金 | 38,110 | 45,313 | 31,676 | 23,278 | 35,189 | 47,644 | 29,900 | 31,653 | 33,190 | 37,698 |
| 短期借入金 | 2,189,616 | 2,178,111 | 2,259,380 | 3,135,966 | 2,918,745 | 2,795,838 | 2,690,854 | 2,384,778 | 2,773,886 | 2,608,773 |
| 未払金 | 82,823 | 79,344 | 72,671 | 134,988 | 82,179 | 78,662 | 154,184 | 88,523 | 93,043 | 102,291 |
| 未払費用 | 68,638 | 70,974 | 87,233 | 97,425 | 127,595 | 130,089 | 150,494 | 167,956 | 192,967 | 217,071 |
| 未払法人税等 | 14,032 | 96,590 | 92,936 | 230,947 | 113,161 | 50,812 | 151,103 | 48,955 | 84,754 | 67,326 |
| 未払消費税等 | 27,079 | 33,916 | 46,507 | 45,577 | 37,042 | 60,118 | 66,263 | 16,100 | 30,695 | 50,910 |
| 契約負債 | - | - | - | - | - | - | - | 315,605 | 373,642 | 364,378 |
| 営業預り金 | 8,643 | 19,571 | 42,657 | 34,793 | 28,771 | 21,240 | 14,195 | 18,367 | 35,186 | 23,972 |
| 割賦利益繰延 | 189,366 | 149,615 | 138,869 | 161,405 | 171,341 | 175,686 | 150,080 | 128,500 | 136,994 | 137,276 |
| その他 | 47,865 | 20,806 | 33,462 | 44,094 | 38,626 | 48,876 | 63,154 | 66,770 | 66,453 | 123,196 |
| 前受金 | 202,355 | 171,536 | 358,622 | 283,461 | 354,568 | 340,251 | 430,643 | - | - | - |
| リース債務 | 20,032 | 20,032 | 20,417 | 20,432 | 7,077 | - | - | - | - | - |
| 1年内償還予定の社債 | 100,000 | 50,000 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 2,988,564 | 2,935,811 | 3,184,437 | 4,212,372 | 3,914,299 | 3,749,219 | 3,900,873 | 3,267,213 | 3,820,817 | 3,732,895 |
| 固定負債 | ||||||||||
| 長期借入金 | 952,892 | 966,446 | 1,820,886 | 1,703,187 | 1,978,116 | 2,022,278 | 1,753,994 | 2,129,314 | 1,923,977 | 1,970,272 |
| 関係会社事業損失引当金 | - | - | - | - | - | - | - | 3,098 | 3,567 | - |
| その他 | 8,524 | 7,000 | 7,000 | 7,000 | 6,000 | 7,074 | 6,625 | 6,159 | 6,000 | 6,000 |
| リース債務 | 65,104 | 45,072 | 29,033 | 8,600 | 1,522 | - | - | - | - | - |
| 社債 | 50,000 | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 1,076,521 | 1,018,518 | 1,856,919 | 1,718,787 | 1,985,638 | 2,029,352 | 1,760,619 | 2,138,571 | 1,933,544 | 1,976,272 |
| 負債合計 | 4,065,085 | 3,954,330 | 5,041,356 | 5,931,160 | 5,899,938 | 5,778,572 | 5,661,493 | 5,405,784 | 5,754,361 | 5,709,167 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 459,634 | 459,634 | 459,634 | 478,198 | 478,198 | 478,198 | 478,198 | 478,198 | 478,198 | 478,198 |
| 資本剰余金 | 336,487 | 336,487 | 336,487 | 378,764 | 292,211 | 292,211 | 292,211 | 292,211 | 292,211 | 292,211 |
| 利益剰余金 | 1,453,185 | 1,591,441 | 1,805,787 | 2,121,029 | 2,371,996 | 2,384,772 | 2,546,864 | 2,638,521 | 2,693,418 | 2,862,971 |
| 自己株式 | - | - | - | - | -22,629 | -22,629 | -22,629 | -22,629 | -22,629 | -22,629 |
| 株主資本合計 | 2,249,308 | 2,387,563 | 2,601,909 | 2,977,992 | 3,119,776 | 3,132,553 | 3,294,644 | 3,386,302 | 3,441,199 | 3,610,751 |
| その他の包括利益累計額 | ||||||||||
| 繰延ヘッジ損益 | - | - | - | - | - | - | - | -3,180 | -559 | 1,313 |
| 為替換算調整勘定 | -12,562 | -10,637 | -9,660 | -2,539 | -3,354 | -5,280 | 2,275 | 14,642 | 15,964 | 20,630 |
| その他の包括利益累計額合計 | -12,562 | -10,637 | -9,660 | -2,539 | -3,354 | -5,280 | 2,275 | 11,461 | 15,405 | 21,944 |
| 非支配株主持分 | - | - | 2,113 | 1,354 | - | - | - | - | - | - |
| 新株予約権 | 8,640 | 9,386 | 9,361 | - | - | - | - | - | - | - |
| 純資産合計 | 2,245,385 | 2,386,312 | 2,603,724 | 2,976,806 | 3,116,422 | 3,127,272 | 3,296,919 | 3,397,763 | 3,456,604 | 3,632,695 |
| 負債純資産合計 | 6,310,471 | 6,340,642 | 7,645,081 | 8,907,966 | 9,016,360 | 8,905,845 | 8,958,413 | 8,803,548 | 9,210,966 | 9,341,863 |