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 | |||||||||||
| 現金及び預金 | 23,859 | 36,621 | 83,851 | 50,431 | 65,526 | 480,230 | 308,628 | 286,577 | 216,102 | 512,931 | 474,850 |
| 受取手形及び売掛金 | 57,275 | - | - | - | - | 60,589 | 116,756 | 138,996 | 189,510 | 227,108 | 334,839 |
| 商品及び製品 | - | 9,291 | 11,619 | 15,888 | 37,175 | 40,441 | 85,731 | 107,661 | 128,624 | 106,106 | 104,753 |
| 仕掛品 | 7,007 | 5,643 | 5,147 | 5,586 | 1,785 | 5,051 | 17,857 | 21,651 | 21,321 | 17,560 | 15,238 |
| 原材料及び貯蔵品 | 14,779 | - | - | - | - | 12,942 | 18,300 | 7,773 | 11,593 | 9,281 | 7,264 |
| 暗号資産 | - | - | - | - | - | - | - | - | - | - | 158,708 |
| その他 | 4,212 | 473 | 155 | 186 | 393 | 49,940 | 20,562 | 25,651 | 52,822 | 24,551 | 51,330 |
| 貸倒引当金 | - | - | - | - | - | - | - | - | -2,051 | -2,193 | -942 |
| 売掛金 | - | 55,732 | 56,109 | 50,190 | 46,448 | - | - | - | - | - | - |
| 原材料 | - | 3,546 | 3,439 | 1,378 | 52 | - | - | - | - | - | - |
| 貯蔵品 | - | 1,292 | 919 | 1,422 | 1,345 | - | - | - | - | - | - |
| 前払費用 | - | 1,629 | 471 | 455 | 1,490 | - | - | - | - | - | - |
| 未収入金 | - | 1,432 | 1,048 | 1,535 | 16,263 | - | - | - | - | - | - |
| 前渡金 | - | - | - | 1,242 | 10,519 | - | - | - | - | - | - |
| 製品 | 3,765 | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 110,899 | 115,664 | 162,762 | 128,318 | 181,000 | 649,196 | 567,837 | 588,312 | 617,923 | 895,347 | 1,146,043 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | - | - | - | - | - | 34,693 | 100,866 | 55,399 | 29,563 | 35,976 | 33,143 |
| 機械装置及び運搬具(純額) | - | - | - | - | - | 68,916 | 91,576 | 42,607 | 51,882 | 71,862 | 100,348 |
| 土地 | 805,484 | 806,977 | 795,477 | 795,477 | 795,477 | 812,288 | 973,669 | 971,557 | 964,113 | 964,113 | 964,113 |
| リース資産(純額) | - | 0 | 3,392 | 7,612 | 4,815 | 4,111 | 3,407 | 2,703 | 1,999 | 4,508 | 95,852 |
| 建設仮勘定 | 3,300 | - | - | - | - | - | 21,285 | 178,949 | 9,338 | 1,805 | 305 |
| その他(純額) | - | - | - | - | - | 8,273 | 7,622 | 4,850 | 4,011 | 3,760 | 3,625 |
| 建物(純額) | - | 1,861 | 2,438 | 3,975 | 17,035 | - | - | - | - | - | - |
| 構築物(純額) | - | 0 | 0 | 0 | 0 | - | - | - | - | - | - |
| 機械及び装置(純額) | - | 16,251 | 24,331 | 32,705 | 25,320 | - | - | - | - | - | - |
| 車両運搬具(純額) | - | 580 | 312 | 484 | 523 | - | - | - | - | - | - |
| 工具、器具及び備品(純額) | - | 1,995 | 1,951 | 2,358 | 3,375 | - | - | - | - | - | - |
| 建物及び構築物 | 574,632 | - | - | - | - | - | - | - | - | - | - |
| 減価償却累計額 | -573,999 | - | - | - | - | - | - | - | - | - | - |
| 建物及び構築物(純額) | 632 | - | - | - | - | - | - | - | - | - | - |
| 機械装置及び運搬具 | 1,401,516 | - | - | - | - | - | - | - | - | - | - |
| 減価償却累計額 | -1,391,822 | - | - | - | - | - | - | - | - | - | - |
| 機械装置及び運搬具(純額) | 9,693 | - | - | - | - | - | - | - | - | - | - |
| リース資産 | 1,711 | - | - | - | - | - | - | - | - | - | - |
| 減価償却累計額 | -1,711 | - | - | - | - | - | - | - | - | - | - |
| リース資産(純額) | 0 | - | - | - | - | - | - | - | - | - | - |
| その他 | 46,802 | - | - | - | - | - | - | - | - | - | - |
| 減価償却累計額 | -45,690 | - | - | - | - | - | - | - | - | - | - |
| その他(純額) | 1,111 | - | - | - | - | - | - | - | - | - | - |
| 有形固定資産合計 | 820,222 | 827,666 | 827,903 | 842,613 | 846,546 | 928,284 | 1,198,427 | 1,256,067 | 1,060,909 | 1,082,027 | 1,197,388 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 252 | 796 | 590 | 2,021 | 1,068 | 691 | 440 | 188 | 432 | 1,349 | 1,315 |
| リース資産 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 電話加入権 | - | 0 | 0 | 0 | 0 | 0 | 97 | 97 | 97 | 97 | 97 |
| のれん | - | - | - | - | - | - | 101,204 | 54,875 | - | - | 208,416 |
| 施設利用権 | 50 | - | - | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 302 | 796 | 590 | 2,021 | 1,068 | 691 | 101,742 | 55,161 | 530 | 1,447 | 209,829 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 320,059 | 311,223 | 395,939 | 369,638 | 289,367 | 225,587 | 166,595 | 138,193 | 145,436 | 140,784 | 176,756 |
| 敷金及び保証金 | - | 10,462 | 10,246 | 10,490 | 10,490 | 13,030 | 31,738 | 31,804 | 31,810 | 31,839 | 54,897 |
| その他 | 10,172 | - | - | - | - | - | 1,249 | 1,180 | 859 | 2,634 | 4,932 |
| 繰延税金資産 | - | - | - | - | - | - | 2,612 | 620 | - | - | - |
| 関係会社長期貸付金 | - | - | - | - | - | - | - | - | - | - | - |
| 貸倒引当金 | - | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 330,231 | 321,685 | 406,186 | 380,128 | 299,857 | 238,617 | 202,196 | 171,798 | 178,106 | 175,258 | 236,585 |
| 固定資産合計 | 1,150,756 | 1,150,148 | 1,234,679 | 1,224,764 | 1,147,472 | 1,167,593 | 1,502,366 | 1,483,027 | 1,239,545 | 1,258,733 | 1,643,804 |
| 資産合計 | 1,261,655 | 1,265,813 | 1,397,442 | 1,353,082 | 1,328,473 | 1,816,790 | 2,070,203 | 2,071,340 | 1,857,469 | 2,154,080 | 2,789,847 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 19,691 | - | - | - | - | 52,381 | 46,331 | 36,391 | 61,212 | 65,129 | 99,674 |
| 短期借入金 | 499,000 | 481,000 | 464,500 | 456,500 | 501,500 | 451,500 | 431,500 | 539,500 | 431,500 | 311,500 | 311,500 |
| 1年内返済予定の長期借入金 | - | - | - | - | 4,320 | 16,116 | 16,696 | 24,282 | 25,856 | 38,672 | 50,556 |
| リース債務 | 1,659 | 1,659 | 2,048 | 2,214 | 1,048 | 1,048 | 1,048 | 1,048 | 1,048 | 1,461 | 25,015 |
| 未払消費税等 | - | 7,053 | 5,327 | 4,711 | 9,885 | 7,370 | 3,996 | 18,104 | 13,835 | 46,658 | 50,124 |
| 未払法人税等 | 2,380 | 1,763 | 4,645 | 2,808 | 3,391 | 7,945 | 8,335 | 10,184 | 35,484 | 9,689 | 23,031 |
| 賞与引当金 | 6,833 | 6,749 | 7,223 | 7,508 | 5,719 | 5,378 | 7,038 | 8,401 | 8,625 | 9,859 | 5,766 |
| その他 | 33,572 | 1,550 | 3,099 | 2,704 | 1,478 | 39,624 | 62,082 | 49,515 | 56,972 | 58,543 | 134,004 |
| 支払手形 | - | 2,440 | 2,494 | 5,117 | 3,501 | - | - | - | - | - | - |
| 設備関係支払手形 | - | - | - | 1,415 | 824 | - | - | - | - | - | - |
| 買掛金 | - | 8,488 | 2,421 | 2,899 | 24,207 | - | - | - | - | - | - |
| 未払金 | - | 16,916 | 19,907 | 22,127 | 17,422 | - | - | - | - | - | - |
| 未払費用 | - | 7,367 | 7,827 | 7,856 | 6,656 | - | - | - | - | - | - |
| 預り金 | - | 2,223 | 1,280 | 1,493 | 1,434 | - | - | - | - | - | - |
| 流動負債合計 | 563,137 | 537,213 | 520,776 | 517,358 | 581,391 | 581,363 | 577,028 | 687,428 | 634,534 | 541,514 | 699,672 |
| 固定負債 | |||||||||||
| 長期借入金 | - | - | - | - | 22,800 | 123,849 | 184,133 | 186,851 | 84,875 | 183,978 | 168,426 |
| リース債務 | 4,485 | 2,825 | 4,505 | 7,238 | 6,189 | 5,140 | 4,091 | 3,043 | 1,994 | 3,992 | 44,119 |
| 繰延税金負債 | - | - | - | - | 41,574 | 24,345 | 9,033 | 5,492 | 8,699 | 6,598 | 14,289 |
| 再評価に係る繰延税金負債 | 199,501 | 199,501 | 199,501 | 199,501 | 199,501 | 202,560 | 202,560 | 202,560 | 202,560 | 202,560 | 202,560 |
| 退職給付に係る負債 | 6,010 | - | - | - | - | 12,000 | 12,525 | 13,380 | 13,140 | 13,120 | 13,640 |
| その他 | - | - | - | - | 460 | 460 | 460 | 12,648 | 12,648 | 12,648 | 16,328 |
| 退職給付引当金 | - | 7,040 | 8,255 | 9,510 | 10,590 | - | - | - | - | - | - |
| 繰延税金負債 | 38,429 | 44,297 | 74,096 | 61,067 | - | - | - | - | - | - | - |
| 固定負債合計 | 248,425 | 253,664 | 286,358 | 277,317 | 281,115 | 368,355 | 412,804 | 423,975 | 323,917 | 422,897 | 459,363 |
| 負債合計 | 811,563 | 790,878 | 807,135 | 794,675 | 862,506 | 949,719 | 989,832 | 1,111,403 | 958,452 | 964,411 | 1,159,036 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 714,000 | 714,000 | 714,000 | 714,000 | 714,000 | 929,449 | 1,117,704 | 1,198,316 | 1,223,447 | 1,379,468 | 1,512,129 |
| 資本剰余金 | 1,257 | - | - | - | - | 228,044 | 416,299 | 496,911 | 522,042 | 678,063 | 1,039,986 |
| 利益剰余金 | -680,956 | - | - | - | - | -758,538 | -886,637 | -1,157,727 | -1,273,348 | -1,329,099 | -1,464,593 |
| 自己株式 | -57,468 | -52,368 | -52,494 | -52,504 | -52,968 | -32,828 | -32,851 | -32,863 | -32,863 | -32,863 | -32,863 |
| 資本剰余金 | |||||||||||
| 資本準備金 | - | 1,257 | 1,257 | 1,257 | 1,257 | - | - | - | - | - | - |
| 資本剰余金合計 | - | 1,257 | 1,257 | 1,257 | 1,257 | - | - | - | - | - | - |
| 利益剰余金 | |||||||||||
| 利益準備金 | - | 178,500 | 178,500 | 178,500 | 178,500 | - | - | - | - | - | - |
| その他利益剰余金 | |||||||||||
| 従業員保護資金 | - | 13,000 | 13,000 | 13,000 | 13,000 | - | - | - | - | - | - |
| 配当引当積立金 | - | 10,000 | 10,000 | 10,000 | 10,000 | - | - | - | - | - | - |
| 固定資産圧縮積立金 | - | 57,381 | 51,716 | 46,050 | 42,641 | - | - | - | - | - | - |
| 繰越利益剰余金 | - | -939,270 | -893,485 | -895,289 | -941,466 | - | - | - | - | - | - |
| 利益剰余金合計 | - | -680,389 | -640,268 | -647,738 | -697,324 | - | - | - | - | - | - |
| 株主資本合計 | -23,167 | -17,500 | 22,493 | 15,014 | -35,035 | 366,126 | 614,516 | 504,636 | 439,278 | 695,569 | 1,054,659 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 26,621 | 45,798 | 121,176 | 96,755 | 54,365 | 55,580 | 20,623 | 8,986 | 15,413 | 12,021 | 29,848 |
| 土地再評価差額金 | 446,636 | 446,636 | 446,636 | 446,636 | 446,636 | 443,577 | 443,577 | 443,577 | 443,577 | 443,577 | 443,577 |
| その他の包括利益累計額合計 | 473,258 | 492,435 | 567,813 | 543,392 | 501,002 | 499,158 | 464,200 | 452,564 | 458,991 | 455,599 | 473,426 |
| 新株予約権 | - | - | - | - | - | 1,786 | 1,654 | 2,735 | 746 | 38,500 | 35,138 |
| 非支配株主持分 | - | - | - | - | - | - | - | - | - | - | 67,586 |
| 純資産合計 | 450,091 | 474,934 | 590,307 | 558,406 | 465,966 | 867,071 | 1,080,371 | 959,936 | 899,016 | 1,189,668 | 1,630,810 |
| 負債純資産合計 | 1,261,655 | 1,265,813 | 1,397,442 | 1,353,082 | 1,328,473 | 1,816,790 | 2,070,203 | 2,071,340 | 1,857,469 | 2,154,080 | 2,789,847 |