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
2018-02千円 | 2019-02千円 | 2020-02千円 | 2021-02千円 | 2022-02千円 | 2023-02千円 | 2024-02千円 | 2025-02千円 | 2026-02千円 | |
|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||
| 流動資産 | |||||||||
| 現金及び預金 | 1,712,115 | 1,344,818 | 1,040,105 | 1,121,583 | 1,342,152 | 1,326,201 | 1,390,530 | 1,718,273 | 1,807,340 |
| 売掛金 | 287,159 | 304,442 | 281,352 | 247,587 | 278,063 | 313,224 | 347,569 | 293,972 | 388,152 |
| 契約資産 | - | - | - | - | - | 85,271 | 130,792 | 102,402 | 79,891 |
| リース投資資産 | - | - | - | - | 424 | 312 | 238 | 163 | 126 |
| 商品及び製品 | - | - | - | - | - | - | - | 6,750 | 6,774 |
| 原材料及び貯蔵品 | - | - | - | - | 12,800 | 16,622 | 14,656 | - | 162 |
| 前渡金 | - | - | 10,588 | 16,115 | 9,828 | 7,518 | 11,374 | 14,355 | 27,830 |
| 前払費用 | 28,399 | 24,179 | 27,574 | 40,579 | 43,078 | 29,859 | 23,258 | 35,430 | 20,564 |
| その他 | 2,595 | 9,324 | 8,638 | 7,377 | 7,959 | 7,177 | 32,049 | 5,356 | 4,471 |
| 仕掛品 | 1,645 | 11,716 | - | - | 5,043 | 3,067 | 2,654 | - | - |
| 製品 | - | - | - | - | 606 | 5,405 | 5,693 | - | - |
| 貸倒引当金 | - | - | - | -384 | -395 | -437 | - | - | - |
| 未収還付法人税等 | - | - | 32,981 | - | - | - | - | - | - |
| 未収消費税等 | - | 13,235 | 17,476 | - | - | - | - | - | - |
| 繰延税金資産 | 30,626 | 29,275 | - | - | - | - | - | - | - |
| 流動資産合計 | 2,062,541 | 1,736,990 | 1,418,717 | 1,432,859 | 1,699,562 | 1,794,223 | 1,958,816 | 2,176,703 | 2,335,313 |
| 固定資産 | |||||||||
| 有形固定資産 | |||||||||
| 建物 | 21,146 | 23,331 | 33,164 | 10,515 | 9,263 | 9,263 | 6,439 | 9,029 | 9,029 |
| 減価償却累計額 | -4,899 | -6,242 | -8,188 | -9,127 | -9,263 | -9,263 | -6,439 | -6,463 | -6,608 |
| 建物(純額) | 16,246 | 17,089 | 24,975 | 1,387 | 0 | 0 | 0 | 2,565 | 2,420 |
| 工具、器具及び備品 | 14,001 | 42,626 | 31,976 | 27,450 | 27,503 | 17,698 | 11,585 | 12,057 | 12,577 |
| 減価償却累計額 | -13,376 | -15,267 | -21,775 | -27,398 | -27,503 | -17,698 | -11,585 | -11,616 | -11,976 |
| 工具、器具及び備品(純額) | 624 | 27,358 | 10,200 | 51 | 0 | 0 | 0 | 440 | 601 |
| レンタル資産 | - | - | 8,138 | 2,216 | 2,216 | 2,396 | 1,296 | 1,352 | 382 |
| 減価償却累計額 | - | - | -315 | -2,216 | -2,216 | -2,396 | -1,296 | -1,352 | -382 |
| レンタル資産(純額) | - | - | 7,823 | 0 | 0 | 0 | 0 | 0 | 0 |
| 建設仮勘定 | - | 1,362 | 19,935 | 0 | - | - | - | - | - |
| 有形固定資産合計 | 16,871 | 45,810 | 62,936 | 1,439 | 0 | 0 | 0 | 3,006 | 3,021 |
| 無形固定資産 | |||||||||
| ソフトウエア | 16,149 | 13,568 | 207,732 | 13,450 | 0 | 0 | 147 | 117 | 87 |
| ソフトウエア仮勘定 | - | 81,526 | 3,470 | 39,529 | - | - | - | - | - |
| 無形固定資産合計 | 16,149 | 95,094 | 211,202 | 52,979 | 0 | 0 | 147 | 117 | 87 |
| 投資その他の資産 | |||||||||
| 投資有価証券 | - | - | - | 7,193 | 7,193 | 7,193 | 7,193 | 7,193 | 7,193 |
| 関係会社株式 | - | - | 300,000 | 600,000 | 541,950 | 541,950 | 541,950 | 541,950 | 541,950 |
| 長期前払費用 | 9,123 | 5,296 | 6,437 | 3,562 | 36 | - | - | 880 | 903 |
| 繰延税金資産 | - | - | - | - | - | - | 56,205 | 119,163 | 105,458 |
| その他 | 44,966 | 46,081 | 80,436 | 51,661 | 51,551 | 52,255 | 36,929 | 48,568 | 49,803 |
| 繰延税金資産 | 15,268 | 23,095 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 69,357 | 74,473 | 386,874 | 662,416 | 600,730 | 601,398 | 642,278 | 717,756 | 705,308 |
| 固定資産合計 | 102,377 | 215,378 | 661,013 | 716,836 | 600,730 | 601,398 | 642,426 | 720,879 | 708,417 |
| 資産合計 | 2,164,918 | 1,952,369 | 2,079,730 | 2,149,695 | 2,300,292 | 2,395,621 | 2,601,242 | 2,897,582 | 3,043,731 |
| 負債の部 | |||||||||
| 流動負債 | |||||||||
| 買掛金 | 289,882 | 218,830 | 193,868 | 158,615 | 152,340 | 159,733 | 162,275 | 127,075 | 162,242 |
| 短期借入金 | - | - | - | - | - | - | - | 6,650 | - |
| 1年内償還予定の社債 | 12,000 | 8,000 | 20,000 | 20,000 | 20,000 | 80,000 | 110,000 | 100,000 | 130,000 |
| 1年内返済予定の長期借入金 | 137,136 | 100,090 | 87,989 | 97,847 | 74,300 | 74,300 | 54,447 | 47,210 | 38,044 |
| 未払金 | 40,667 | 25,746 | 75,669 | 40,184 | 36,466 | 24,134 | 31,223 | 62,583 | 43,130 |
| 未払費用 | 18,959 | 19,176 | 35,528 | 39,427 | 33,143 | 35,679 | 39,164 | 39,639 | 60,711 |
| 未払法人税等 | 107,752 | 16,238 | 355 | 10,000 | 18,572 | 16,573 | - | 2,290 | 2,290 |
| 未払消費税等 | 85,967 | - | - | 13,449 | 42,095 | 58,715 | 53,362 | 47,802 | 33,739 |
| 契約負債 | - | - | - | - | - | 3,428 | 2,976 | 8,820 | 4,959 |
| 預り金 | 6,436 | 6,950 | 20,131 | 16,838 | 8,362 | 9,056 | 8,871 | 10,412 | 24,939 |
| 賞与引当金 | 63,286 | 68,652 | 71,879 | 92,763 | 104,628 | 115,201 | 131,627 | 129,506 | 147,721 |
| その他 | - | 69 | 178 | 239 | 171 | 226 | 225 | 163 | 163 |
| 前受金 | 18,064 | 1,473 | 166,655 | 4,922 | 3,918 | - | - | - | - |
| 流動負債合計 | 780,153 | 465,227 | 672,255 | 494,289 | 493,999 | 577,049 | 594,173 | 582,155 | 647,942 |
| 固定負債 | |||||||||
| 社債 | 8,000 | - | 70,000 | 50,000 | 30,000 | 220,000 | 310,000 | 210,000 | 215,000 |
| 長期借入金 | 213,974 | 113,884 | 220,894 | 213,047 | 138,747 | 64,447 | 10,000 | 147,774 | 109,730 |
| 退職給付引当金 | 42,246 | 55,916 | 68,328 | 69,941 | 85,165 | 104,438 | 132,967 | 146,239 | 183,240 |
| 資産除去債務 | 12,668 | 12,754 | 19,839 | 12,928 | 13,017 | 13,108 | 8,290 | 8,352 | 8,381 |
| 繰延税金負債 | - | - | - | 96 | - | - | - | - | - |
| 繰延税金負債 | - | - | 5,376 | - | - | - | - | - | - |
| 固定負債合計 | 276,889 | 182,555 | 384,438 | 346,013 | 266,930 | 401,994 | 461,258 | 512,365 | 516,351 |
| 負債合計 | 1,057,042 | 647,782 | 1,056,694 | 840,303 | 760,930 | 979,043 | 1,055,431 | 1,094,521 | 1,164,293 |
| 純資産の部 | |||||||||
| 株主資本 | |||||||||
| 資本金 | 352,938 | 361,872 | 364,914 | 913,874 | 1,176,078 | 1,181,103 | 60,084 | 60,126 | 60,201 |
| 資本剰余金 | |||||||||
| 資本準備金 | 271,878 | 280,812 | 283,854 | 832,814 | 1,095,018 | 1,100,043 | 1,100,270 | 1,100,312 | 1,100,388 |
| その他資本剰余金 | - | - | - | - | - | - | 257,624 | 257,624 | 257,624 |
| 資本剰余金合計 | 271,878 | 280,812 | 283,854 | 832,814 | 1,095,018 | 1,100,043 | 1,357,895 | 1,357,937 | 1,358,012 |
| 利益剰余金 | |||||||||
| その他利益剰余金 | |||||||||
| 繰越利益剰余金 | 475,720 | 654,562 | 366,927 | -447,226 | -739,075 | -870,961 | 128,779 | 385,950 | 462,175 |
| 利益準備金 | 7,339 | 7,339 | 7,339 | 7,339 | 7,339 | 7,339 | - | - | - |
| 利益剰余金合計 | 483,060 | 661,902 | 374,267 | -439,886 | -731,735 | -863,621 | 128,779 | 385,950 | 462,175 |
| 自己株式 | - | - | - | - | - | -947 | -947 | -951 | -951 |
| 株主資本合計 | 1,107,876 | 1,304,587 | 1,023,036 | 1,306,801 | 1,539,362 | 1,416,577 | 1,545,810 | 1,803,061 | 1,879,437 |
| 新株予約権 | - | - | - | 2,590 | - | - | - | - | - |
| 純資産合計 | 1,107,876 | 1,304,587 | 1,023,036 | 1,309,392 | 1,539,362 | 1,416,577 | 1,545,810 | 1,803,061 | 1,879,437 |
| 負債純資産合計 | 2,164,918 | 1,952,369 | 2,079,730 | 2,149,695 | 2,300,292 | 2,395,621 | 2,601,242 | 2,897,582 | 3,043,731 |