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
2016-12千円 | 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 | 2025-12千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 1,828,785 | 2,015,412 | 1,734,978 | 1,759,895 | 1,847,362 | 1,848,030 | 2,068,810 | 2,665,886 | 2,854,150 | 2,700,032 |
| 売掛金及び契約資産 | - | - | - | - | - | - | 454,257 | 554,530 | 579,842 | 647,615 |
| 仕掛品 | 7,012 | 1,543 | - | 25,043 | 23,198 | 7,173 | 2,704 | 2,017 | 3,667 | 3,163 |
| 前払費用 | 7,161 | 7,228 | 5,847 | 5,685 | 6,391 | 12,413 | 19,065 | 30,335 | 41,263 | 60,957 |
| その他 | 5,682 | 5,467 | 5,113 | 5,254 | 1,452 | 2,117 | 2,275 | 2,134 | 1,413 | 6,808 |
| 売掛金 | 372,696 | 339,755 | 302,611 | 330,706 | 414,588 | 649,783 | - | - | - | - |
| 繰延税金資産 | 7,480 | 6,919 | 5,827 | - | - | - | - | - | - | - |
| 流動資産合計 | 2,228,816 | 2,376,324 | 2,054,375 | 2,126,583 | 2,292,990 | 2,519,516 | 2,547,111 | 3,254,903 | 3,480,335 | 3,418,575 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物 | 12,788 | 12,788 | 12,788 | 12,788 | 12,788 | 12,788 | 48,477 | 51,913 | 51,913 | 51,913 |
| 減価償却累計額 | -10,877 | -11,228 | -11,496 | -11,725 | -11,932 | -12,084 | -3,755 | -7,155 | -12,841 | -16,289 |
| 建物(純額) | 1,910 | 1,559 | 1,291 | 1,062 | 855 | 703 | 44,722 | 44,758 | 39,073 | 35,624 |
| 車両運搬具 | 11,440 | 11,440 | 11,440 | 11,440 | 11,440 | 11,670 | 11,670 | 11,670 | 11,670 | 10,891 |
| 減価償却累計額 | -3,492 | -6,139 | -7,904 | -9,081 | -9,869 | -3,886 | -6,478 | -8,207 | -9,363 | -3,627 |
| 車両運搬具(純額) | 7,948 | 5,301 | 3,536 | 2,358 | 1,571 | 7,784 | 5,192 | 3,463 | 2,306 | 7,264 |
| 工具、器具及び備品 | 18,225 | 21,563 | 12,480 | 11,122 | 11,196 | 11,196 | 13,274 | 13,274 | 21,238 | 21,696 |
| 減価償却累計額 | -15,178 | -15,266 | -8,764 | -8,850 | -9,370 | -10,206 | -7,435 | -9,237 | -13,382 | -15,758 |
| 工具、器具及び備品(純額) | 3,046 | 6,297 | 3,716 | 2,271 | 1,826 | 990 | 5,840 | 4,038 | 7,856 | 5,939 |
| 有形固定資産合計 | 12,904 | 13,158 | 8,544 | 5,692 | 4,252 | 9,477 | 55,754 | 52,259 | 49,235 | 48,827 |
| 無形固定資産 | ||||||||||
| その他 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 |
| 無形固定資産合計 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 | 218 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 2,451 | 805 | 361,841 | 384,193 | 298,654 | 334,077 | 423,602 | 0 | - | 285,000 |
| 長期前払費用 | - | - | - | - | - | 19,262 | 27,870 | 58,093 | 83,634 | 136,508 |
| 繰延税金資産 | - | - | - | - | 62,301 | 53,510 | 31,393 | 18,754 | 27,329 | 23,322 |
| その他 | 17,250 | 17,787 | 23,715 | 24,757 | 24,677 | 24,287 | 57,288 | 57,288 | 58,214 | 64,937 |
| 繰延税金資産 | 15,599 | 16,217 | 29,831 | 40,773 | - | - | - | - | - | - |
| 投資その他の資産合計 | 35,300 | 34,809 | 415,387 | 449,723 | 385,632 | 431,135 | 540,153 | 134,135 | 169,177 | 509,767 |
| 固定資産合計 | 48,423 | 48,185 | 424,149 | 455,634 | 390,103 | 440,831 | 596,125 | 186,612 | 218,630 | 558,813 |
| 資産合計 | 2,277,238 | 2,424,509 | 2,478,524 | 2,582,217 | 2,683,093 | 2,960,346 | 3,143,237 | 3,441,515 | 3,698,965 | 3,977,388 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 買掛金 | 204,279 | 201,881 | 138,820 | 140,795 | 135,760 | 129,288 | 159,130 | 183,183 | 203,155 | 185,834 |
| 未払金 | 23,086 | 34,130 | 23,727 | 27,198 | 24,940 | 27,672 | 30,752 | 44,450 | 50,637 | 47,633 |
| 未払費用 | - | - | - | - | - | - | - | 9,126 | 3,373 | 16 |
| 未払法人税等 | 74,407 | 80,998 | 73,955 | 57,840 | 69,688 | 96,284 | 53,010 | 73,426 | 106,076 | 134,590 |
| 預り金 | 15,993 | 15,753 | 15,584 | 15,837 | 16,529 | 17,993 | 19,511 | 21,059 | 23,614 | 24,265 |
| その他 | 22,030 | 25,821 | 20,239 | 32,725 | 37,047 | 38,667 | 28,248 | 48,603 | 44,777 | 40,443 |
| 流動負債合計 | 339,794 | 358,582 | 272,325 | 274,395 | 283,964 | 309,904 | 290,651 | 379,848 | 431,633 | 432,781 |
| 固定負債 | ||||||||||
| 資産除去債務 | 3,423 | 3,462 | 3,501 | 3,541 | 3,581 | 3,590 | 16,504 | 18,699 | 18,718 | 18,727 |
| 固定負債合計 | 3,423 | 3,462 | 3,501 | 3,541 | 3,581 | 3,590 | 16,504 | 18,699 | 18,718 | 18,727 |
| 負債合計 | 343,217 | 362,044 | 275,826 | 277,936 | 287,545 | 313,494 | 307,155 | 398,546 | 450,350 | 451,508 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 290,207 | 299,357 | 308,245 | 316,156 | 319,988 | 322,841 | 323,871 | 323,871 | 327,834 | 327,834 |
| 資本剰余金 | ||||||||||
| 資本準備金 | 246,707 | 255,857 | 264,745 | 272,656 | 276,488 | 279,341 | 280,371 | 280,371 | 284,334 | 284,334 |
| その他資本剰余金 | - | - | - | - | - | 2,639 | - | - | 4,559 | 27,591 |
| 資本剰余金合計 | 246,707 | 255,857 | 264,745 | 272,656 | 276,488 | 281,980 | 280,371 | 280,371 | 288,893 | 311,925 |
| 利益剰余金 | ||||||||||
| その他利益剰余金 | ||||||||||
| 繰越利益剰余金 | 1,397,107 | 1,506,871 | 1,659,557 | 1,774,955 | 1,918,419 | 2,141,192 | 2,242,861 | 2,447,393 | 2,662,737 | 2,915,576 |
| 利益剰余金合計 | 1,397,107 | 1,506,871 | 1,659,557 | 1,774,955 | 1,918,419 | 2,141,192 | 2,242,861 | 2,447,393 | 2,662,737 | 2,915,576 |
| 自己株式 | - | -202 | -202 | -27,402 | -27,423 | -31,671 | -5,646 | -8,738 | -30,921 | -63,570 |
| 株主資本合計 | 1,934,022 | 2,061,884 | 2,232,345 | 2,336,364 | 2,487,471 | 2,714,341 | 2,841,457 | 3,042,898 | 3,248,544 | 3,491,764 |
| 評価・換算差額等 | ||||||||||
| その他有価証券評価差額金 | - | - | -31,004 | -32,788 | -92,135 | -67,559 | -5,446 | - | - | 34,115 |
| 評価・換算差額等合計 | - | - | -31,004 | -32,788 | -92,135 | -67,559 | -5,446 | - | - | 34,115 |
| 新株予約権 | - | 582 | 1,357 | 705 | 212 | 71 | 71 | 71 | 71 | - |
| 純資産合計 | 1,934,022 | 2,062,466 | 2,202,699 | 2,304,281 | 2,395,548 | 2,646,853 | 2,836,082 | 3,042,968 | 3,248,614 | 3,525,879 |
| 負債純資産合計 | 2,277,238 | 2,424,509 | 2,478,524 | 2,582,217 | 2,683,093 | 2,960,346 | 3,143,237 | 3,441,515 | 3,698,965 | 3,977,388 |