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
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 | 1,214,903 | 1,386,270 | 2,494,650 | 2,803,832 | 3,156,468 | 3,766,976 | 4,069,391 | 4,514,017 | 4,991,470 | 2,584,336 |
| 売掛金 | 154,129 | 157,426 | 175,307 | 172,880 | 304,801 | 193,713 | 224,271 | 302,780 | 281,554 | 270,058 |
| 電子記録債権 | 10,237 | 16,225 | 45,006 | 37,923 | 55,145 | 54,339 | 51,361 | 59,225 | 75,331 | 51,694 |
| 預け金 | - | - | - | - | - | - | - | - | - | 1,009,383 |
| 有価証券 | - | - | - | - | - | - | - | - | - | 1,990,819 |
| 前払費用 | 9,703 | 9,671 | 15,680 | 20,847 | 39,122 | 36,906 | 37,557 | 32,143 | 34,735 | 35,796 |
| その他 | 41 | 614 | 2,304 | 1,446 | 200 | 383 | 405 | 300 | 52,842 | 350 |
| 繰延税金資産 | 21,108 | 22,580 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 1,410,123 | 1,592,790 | 2,732,949 | 3,036,930 | 3,555,737 | 4,052,320 | 4,382,987 | 4,908,466 | 5,435,933 | 5,942,438 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物附属設備 | 140,346 | 140,346 | 139,372 | 139,372 | 139,372 | 147,662 | 147,662 | 147,662 | - | 2,864 |
| 減価償却累計額 | -20,896 | -35,532 | -49,104 | -62,168 | -74,891 | -87,363 | -100,081 | -111,775 | - | -175 |
| 建物附属設備(純額) | 119,449 | 104,813 | 90,267 | 77,203 | 64,480 | 60,298 | 47,580 | 35,886 | - | 2,688 |
| 工具、器具及び備品 | 16,424 | 16,634 | 18,172 | 18,409 | 25,897 | 27,164 | 29,683 | 31,464 | 17,893 | 19,105 |
| 減価償却累計額 | -6,231 | -9,079 | -11,267 | -13,383 | -16,315 | -20,064 | -23,543 | -26,582 | -13,007 | -15,624 |
| 工具、器具及び備品(純額) | 10,193 | 7,554 | 6,904 | 5,025 | 9,582 | 7,100 | 6,139 | 4,881 | 4,886 | 3,481 |
| 有形固定資産合計 | 129,643 | 112,367 | 97,171 | 82,229 | 74,062 | 67,399 | 53,720 | 40,767 | 4,886 | 6,169 |
| 無形固定資産 | ||||||||||
| ソフトウエア | 230,874 | 244,162 | 228,114 | 263,517 | 296,755 | 331,341 | 455,411 | 596,717 | 711,161 | 868,510 |
| ソフトウエア仮勘定 | - | - | - | - | - | - | - | 39,217 | 38,398 | 9,961 |
| 無形固定資産合計 | 230,874 | 244,162 | 228,114 | 263,517 | 296,755 | 331,341 | 455,411 | 635,935 | 749,559 | 878,471 |
| 投資その他の資産 | ||||||||||
| 繰延税金資産 | - | - | - | 81,398 | 81,315 | 86,380 | 72,185 | 79,022 | 66,148 | 70,964 |
| その他 | 34,248 | 34,248 | 34,248 | 34,249 | 33,949 | 52,963 | 62,223 | 62,477 | 11,057 | 11,186 |
| 繰延税金資産 | 17,393 | 28,698 | 66,802 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 51,641 | 62,946 | 101,050 | 115,647 | 115,264 | 139,343 | 134,408 | 141,499 | 77,206 | 82,151 |
| 固定資産合計 | 412,159 | 419,476 | 426,336 | 461,394 | 486,082 | 538,084 | 643,540 | 818,203 | 831,652 | 966,791 |
| 資産合計 | 1,822,283 | 2,012,266 | 3,159,285 | 3,498,324 | 4,041,820 | 4,590,404 | 5,026,527 | 5,726,669 | 6,267,586 | 6,909,230 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 買掛金 | 3,417 | 4,745 | 11,072 | 25,674 | 27,826 | 31,284 | 24,837 | 37,554 | 31,289 | 32,874 |
| 未払金 | 69,303 | 55,542 | 99,749 | 76,537 | 118,002 | 108,540 | 51,764 | 66,276 | 100,646 | 99,355 |
| 未払費用 | 30,283 | 34,866 | 41,287 | 37,003 | 36,443 | 37,852 | 37,023 | 49,390 | 56,861 | 64,866 |
| 未払法人税等 | 88,872 | 69,335 | 146,449 | 124,366 | 175,500 | 194,134 | 173,046 | 203,417 | 158,530 | 208,981 |
| 預り金 | 2,525 | 5,062 | 11,955 | 2,615 | 5,547 | 2,314 | 2,577 | 7,705 | 3,534 | 3,842 |
| 契約負債 | - | - | - | - | - | 478,846 | 497,398 | 554,389 | 626,218 | 729,110 |
| 賞与引当金 | 37,415 | 37,429 | 48,454 | 42,089 | 41,011 | 46,837 | 38,350 | 55,681 | 67,029 | 70,371 |
| 前受収益 | 177,848 | 215,361 | 277,920 | 354,613 | 412,519 | - | - | - | - | - |
| 前受金 | - | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 409,666 | 422,343 | 636,889 | 662,900 | 816,851 | 899,809 | 824,997 | 974,415 | 1,044,109 | 1,209,401 |
| 固定負債 | ||||||||||
| 退職給付引当金 | 46,485 | 63,113 | 71,610 | 77,880 | 61,972 | 61,123 | 51,996 | 53,727 | 56,373 | 60,002 |
| 役員退職慰労引当金 | 9,208 | 15,526 | 21,526 | 12,359 | 16,759 | 19,735 | 22,235 | 25,935 | 30,035 | 29,131 |
| 資産除去債務 | 66,442 | 66,653 | 66,864 | 67,080 | 67,292 | 67,508 | 67,722 | 67,937 | - | - |
| 固定負債合計 | 122,135 | 145,292 | 160,000 | 157,319 | 146,023 | 148,366 | 141,953 | 147,599 | 86,408 | 89,133 |
| 負債合計 | 531,802 | 567,636 | 796,889 | 820,219 | 962,874 | 1,048,175 | 966,951 | 1,122,014 | 1,130,517 | 1,298,535 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 265,600 | 279,544 | 618,808 | 620,824 | 620,824 | 621,286 | 621,916 | 621,916 | 621,916 | 621,916 |
| 資本剰余金 | ||||||||||
| 資本準備金 | 265,600 | 279,544 | 618,808 | 620,824 | 620,824 | 621,286 | 621,916 | 621,916 | 621,916 | 621,916 |
| 資本剰余金合計 | 265,600 | 279,544 | 618,808 | 620,824 | 620,824 | 621,286 | 621,916 | 621,916 | 621,916 | 621,916 |
| 利益剰余金 | ||||||||||
| その他利益剰余金 | ||||||||||
| 繰越利益剰余金 | 759,281 | 885,542 | 1,124,832 | 1,436,564 | 1,837,596 | 2,284,956 | 2,783,141 | 3,309,722 | 3,820,936 | 4,289,934 |
| 利益剰余金合計 | 759,281 | 885,542 | 1,124,832 | 1,436,564 | 1,837,596 | 2,284,956 | 2,783,141 | 3,309,722 | 3,820,936 | 4,289,934 |
| 自己株式 | - | - | -52 | -107 | -298 | -298 | -397 | -397 | -397 | -445 |
| 株主資本合計 | 1,290,481 | 1,444,630 | 2,362,395 | 2,678,104 | 3,078,945 | 3,527,229 | 4,026,576 | 4,553,157 | 5,064,370 | 5,533,321 |
| 新株予約権 | - | - | - | - | - | 15,000 | 33,000 | 51,498 | 72,698 | 77,373 |
| 純資産合計 | 1,290,481 | 1,444,630 | 2,362,395 | 2,678,104 | 3,078,945 | 3,542,229 | 4,059,576 | 4,604,655 | 5,137,068 | 5,610,694 |
| 負債純資産合計 | 1,822,283 | 2,012,266 | 3,159,285 | 3,498,324 | 4,041,820 | 4,590,404 | 5,026,527 | 5,726,669 | 6,267,586 | 6,909,230 |