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 | 9,237,528 | 10,212,714 | 11,086,302 | 9,667,698 | 9,382,720 | 10,790,604 | 10,952,294 | 12,806,509 | 16,688,956 | 19,084,283 | 17,725,149 |
| 受取手形及び売掛金 | 8,615,590 | 8,940,928 | 9,016,186 | 8,990,328 | 8,815,302 | 9,267,039 | 10,151,386 | 10,694,846 | 9,642,604 | 9,525,717 | 10,270,598 |
| 有価証券 | - | - | 600,000 | 1,500,000 | 1,500,000 | 500,000 | 500,000 | 600,000 | 1,500,000 | 1,500,000 | 500,000 |
| 商品及び製品 | 2,199,502 | 2,261,808 | 2,077,922 | 2,152,737 | 2,201,992 | 2,030,207 | 2,424,478 | 2,332,882 | 2,410,210 | 2,407,546 | 2,818,690 |
| 仕掛品 | 186,319 | 195,917 | 209,236 | 209,583 | 250,910 | 204,348 | 245,102 | 231,246 | 244,976 | 195,697 | 193,449 |
| 原材料及び貯蔵品 | 1,472,367 | 1,402,667 | 1,693,504 | 1,786,292 | 1,579,551 | 1,693,603 | 2,871,292 | 3,005,510 | 2,633,863 | 2,813,504 | 2,951,785 |
| その他 | 704,770 | 527,598 | 368,405 | 711,692 | 816,972 | 463,413 | 785,281 | 1,073,508 | 982,996 | 1,176,127 | 1,293,398 |
| 貸倒引当金 | -1,892 | -2,730 | -3,411 | -1,401 | -63 | - | - | - | - | - | - |
| 繰延税金資産 | 371,343 | 316,346 | 313,681 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 22,785,529 | 23,855,251 | 25,361,827 | 25,016,931 | 24,547,386 | 24,949,216 | 27,929,835 | 30,744,502 | 34,103,608 | 36,702,877 | 35,753,072 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 10,292,175 | 11,692,756 | 11,750,836 | 12,386,999 | 12,646,548 | 12,371,936 | 13,581,798 | 14,747,504 | 16,187,344 | 17,281,837 | 17,556,089 |
| 減価償却累計額及び減損損失累計額 | - | - | - | - | -7,185,776 | -7,430,605 | -8,008,094 | -8,819,732 | -9,586,602 | -10,549,089 | -11,123,966 |
| 建物及び構築物(純額) | 3,863,993 | 5,109,832 | 5,086,685 | 5,758,966 | 5,460,772 | 4,941,331 | 5,573,703 | 5,927,772 | 6,600,741 | 6,732,748 | 6,432,122 |
| 減価償却累計額 | -6,428,182 | -6,582,924 | -6,664,150 | -6,628,033 | - | - | - | - | - | - | - |
| 機械装置及び運搬具 | 23,302,973 | 23,671,566 | 25,475,728 | 24,141,054 | 23,900,041 | 24,845,185 | 25,664,141 | 28,625,593 | 30,280,762 | 31,883,321 | 30,533,411 |
| 減価償却累計額及び減損損失累計額 | - | - | - | -19,515,221 | -19,696,929 | -20,549,858 | -21,511,036 | -24,006,047 | -25,742,157 | -27,513,986 | -26,516,941 |
| 機械装置及び運搬具(純額) | 3,941,477 | 4,073,516 | 4,999,406 | 4,625,833 | 4,203,112 | 4,295,326 | 4,153,105 | 4,619,545 | 4,538,604 | 4,369,334 | 4,016,469 |
| 減価償却累計額 | -19,361,496 | -19,598,049 | -20,476,321 | - | - | - | - | - | - | - | - |
| 工具、器具及び備品 | 7,727,730 | 8,215,049 | 8,286,772 | 9,906,637 | 11,253,342 | 11,605,750 | 12,766,398 | 13,421,114 | 14,020,771 | 14,737,141 | 14,786,299 |
| 減価償却累計額及び減損損失累計額 | - | - | - | - | -9,728,107 | -10,209,990 | -11,194,081 | -11,824,107 | -12,466,094 | -13,357,964 | -13,766,854 |
| 工具、器具及び備品(純額) | 659,258 | 588,886 | 531,937 | 783,900 | 1,525,234 | 1,395,759 | 1,572,316 | 1,597,007 | 1,554,676 | 1,379,176 | 1,019,444 |
| 減価償却累計額 | -7,068,471 | -7,626,163 | -7,754,834 | -9,122,737 | - | - | - | - | - | - | - |
| 土地 | 2,047,763 | 2,357,690 | 2,295,994 | 2,211,736 | 2,204,985 | 2,142,765 | 2,217,205 | 2,365,634 | 3,083,507 | 3,288,330 | 4,500,533 |
| 建設仮勘定 | 1,836,263 | 1,329,796 | 944,515 | 1,118,270 | 1,138,579 | 1,486,801 | 1,383,268 | 1,323,614 | 900,531 | 1,208,219 | 2,280,332 |
| その他 | - | - | - | - | 244,218 | 319,365 | 303,789 | 326,267 | 507,847 | 586,481 | 546,118 |
| 減価償却累計額及び減損損失累計額 | - | - | - | - | - | - | - | - | -297,501 | -333,413 | -300,576 |
| その他(純額) | - | - | - | - | 180,966 | 179,196 | 162,173 | 141,878 | 210,346 | 253,068 | 245,541 |
| 減価償却累計額 | - | - | - | - | -63,252 | -140,168 | -141,615 | -184,388 | - | - | - |
| 有形固定資産合計 | 12,348,756 | 13,459,722 | 13,858,539 | 14,498,706 | 14,713,649 | 14,441,180 | 15,061,773 | 15,975,453 | 16,888,408 | 17,230,877 | 18,494,444 |
| 無形固定資産 | 302,375 | 320,233 | 503,320 | 271,872 | 265,440 | 573,597 | 624,994 | 510,283 | 412,630 | 269,615 | 129,178 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,922,795 | 2,399,094 | 3,031,228 | 3,108,667 | 2,673,822 | 3,445,909 | 3,410,131 | 3,621,687 | 5,032,083 | 4,916,875 | 5,927,415 |
| 退職給付に係る資産 | - | - | - | - | - | - | 98,563 | 89,320 | 270,202 | 268,112 | 338,004 |
| 繰延税金資産 | - | - | - | - | 229,802 | 230,445 | 286,324 | 352,292 | 449,291 | 1,602,586 | 1,401,298 |
| その他 | 193,756 | 162,116 | 172,365 | 329,403 | 307,000 | 238,363 | 226,963 | 137,050 | 140,723 | 140,935 | 290,634 |
| 貸倒引当金 | -7,726 | -3,523 | -3,570 | -3,570 | -3,246 | -3,246 | -3,246 | -3,246 | -3,246 | -3,246 | -3,246 |
| 繰延税金資産 | 83,157 | 162,613 | 257,621 | 457,549 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 2,191,983 | 2,720,300 | 3,457,646 | 3,892,050 | 3,207,380 | 3,911,472 | 4,018,737 | 4,197,104 | 5,889,054 | 6,925,263 | 7,954,105 |
| 固定資産合計 | 14,843,115 | 16,500,256 | 17,819,506 | 18,662,629 | 18,186,470 | 18,926,251 | 19,705,505 | 20,682,841 | 23,190,093 | 24,425,757 | 26,577,728 |
| 資産合計 | 37,628,644 | 40,355,507 | 43,181,334 | 43,679,561 | 42,733,856 | 43,875,467 | 47,635,340 | 51,427,344 | 57,293,702 | 61,128,635 | 62,330,801 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 3,321,879 | 2,346,450 | 2,334,143 | 2,473,847 | 2,413,623 | 2,120,075 | 2,675,508 | 2,673,201 | 2,403,224 | 2,563,863 | 2,696,161 |
| 電子記録債務 | 962,806 | 2,061,524 | 2,069,074 | 2,157,982 | 1,896,174 | 1,711,594 | 2,520,897 | 2,587,561 | 2,592,184 | 2,257,900 | 1,758,338 |
| 短期借入金 | 1,253,050 | 1,348,940 | 1,893,000 | 1,871,000 | 650,000 | 657,940 | 650,000 | 1,650,000 | 1,650,000 | 1,650,000 | 1,650,000 |
| 1年内返済予定の長期借入金 | 582,620 | 116,490 | 263,000 | 555,500 | 200,000 | 350,000 | 700,000 | 200,000 | 350,000 | 1,000,000 | 100,000 |
| 未払金 | 1,715,645 | 1,645,130 | 1,558,516 | 1,686,944 | 1,779,323 | 1,852,283 | 1,905,354 | 2,030,199 | 2,221,584 | 2,418,446 | 2,279,315 |
| 未払法人税等 | 169,308 | 312,593 | 379,777 | 230,323 | 135,175 | 272,427 | 276,172 | 245,839 | 554,086 | 112,223 | 456,213 |
| 賞与引当金 | 388,503 | 409,541 | 454,134 | 443,480 | 387,815 | 354,692 | 392,257 | 366,004 | 441,857 | 397,769 | 505,476 |
| 役員賞与引当金 | 22,000 | 26,600 | 27,400 | 26,600 | 24,400 | 17,500 | 22,400 | 20,000 | 21,891 | 15,300 | 31,500 |
| その他 | 119,557 | 463,641 | 134,644 | 279,241 | 183,588 | 171,131 | 427,564 | 433,253 | 385,016 | 342,957 | 460,891 |
| 流動負債合計 | 8,535,370 | 8,730,911 | 9,113,690 | 9,724,920 | 7,670,101 | 7,507,644 | 9,570,154 | 10,206,059 | 10,619,843 | 10,758,460 | 9,937,897 |
| 固定負債 | |||||||||||
| 長期借入金 | 150,000 | 824,735 | 556,500 | 150,000 | 1,450,000 | 2,100,000 | 1,550,000 | 1,350,000 | 1,000,000 | 150,000 | 250,000 |
| 株式給付引当金 | - | - | - | - | - | - | - | - | - | 17,266 | 41,039 |
| 役員株式給付引当金 | - | - | - | - | - | - | - | - | - | 6,751 | 13,124 |
| 退職給付に係る負債 | 1,922,698 | 2,062,518 | 1,999,002 | 2,004,427 | 2,204,748 | 2,020,165 | 2,039,640 | 2,043,522 | 2,060,711 | 1,908,202 | 394,526 |
| 資産除去債務 | 14,681 | 15,011 | 15,349 | 15,694 | 16,047 | 16,408 | 16,777 | 17,154 | 17,540 | 17,934 | 18,338 |
| 繰延税金負債 | - | - | - | - | 164,741 | 489,060 | 667,087 | 762,897 | 1,210,081 | 1,177,933 | 1,542,497 |
| その他 | 77,417 | 110,948 | 142,159 | 94,081 | 134,333 | 168,335 | 110,255 | 103,862 | 97,285 | 126,073 | 252,048 |
| 繰延税金負債 | 48,927 | 139,273 | 402,232 | 159,490 | - | - | - | - | - | - | - |
| 固定負債合計 | 2,213,724 | 3,152,487 | 3,115,244 | 2,423,694 | 3,969,870 | 4,793,969 | 4,383,760 | 4,277,437 | 4,385,618 | 3,404,161 | 2,511,575 |
| 負債合計 | 10,749,095 | 11,883,399 | 12,228,935 | 12,148,614 | 11,639,971 | 12,301,613 | 13,953,914 | 14,483,497 | 15,005,461 | 14,162,621 | 12,449,473 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 4,149,555 | 4,149,555 | 4,149,555 | 4,149,555 | 4,149,555 | 4,149,555 | 4,149,555 | 4,149,555 | 4,149,555 | 4,149,555 | 4,149,555 |
| 資本剰余金 | 3,900,679 | 3,900,679 | 3,900,679 | 3,900,679 | 3,900,679 | 3,900,679 | 3,900,679 | 3,900,679 | 3,900,689 | 3,900,697 | 3,900,697 |
| 利益剰余金 | 16,603,424 | 18,453,268 | 20,125,816 | 21,448,537 | 21,331,120 | 22,009,747 | 22,541,494 | 23,048,670 | 25,650,493 | 28,058,815 | 29,417,067 |
| 自己株式 | -56,512 | -57,082 | -57,655 | -57,791 | -57,830 | -57,914 | -103,333 | -103,370 | -103,551 | -229,639 | -476,724 |
| 株主資本合計 | 24,597,147 | 26,446,422 | 28,118,396 | 29,440,980 | 29,323,525 | 30,002,068 | 30,488,396 | 30,995,535 | 33,597,187 | 35,879,429 | 36,990,595 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 492,656 | 819,966 | 1,249,428 | 962,776 | 672,878 | 1,215,922 | 1,197,599 | 1,337,068 | 2,301,297 | 2,004,788 | 2,838,608 |
| 為替換算調整勘定 | 872,966 | -57,450 | 215,485 | -288,913 | -219,725 | -1,094,280 | 277,089 | 2,524,523 | 3,894,042 | 6,211,914 | 7,061,991 |
| 退職給付に係る調整累計額 | -58,026 | -57,468 | 32,958 | 30,217 | -113,982 | 30,173 | 59,571 | 47,493 | 142,102 | 85,964 | 104,568 |
| その他の包括利益累計額合計 | 1,307,597 | 705,048 | 1,497,871 | 704,080 | 339,170 | 151,816 | 1,534,260 | 3,909,085 | 6,337,441 | 8,302,668 | 10,005,169 |
| 非支配株主持分 | 974,804 | 1,320,638 | 1,336,129 | 1,385,885 | 1,431,189 | 1,419,969 | 1,658,769 | 2,039,226 | 2,353,611 | 2,783,915 | 2,885,563 |
| 純資産合計 | 26,879,549 | 28,472,108 | 30,952,398 | 31,530,946 | 31,093,884 | 31,573,854 | 33,681,426 | 36,943,847 | 42,288,240 | 46,966,013 | 49,881,328 |
| 負債純資産合計 | 37,628,644 | 40,355,507 | 43,181,334 | 43,679,561 | 42,733,856 | 43,875,467 | 47,635,340 | 51,427,344 | 57,293,702 | 61,128,635 | 62,330,801 |