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 | 17,162,145 | 17,411,670 | 16,157,509 | 16,548,273 | 20,434,937 | 20,532,135 | 22,700,793 | 23,042,284 | 25,626,683 | 24,195,685 | 22,774,245 |
| 売掛金 | 6,022,441 | 6,774,733 | 6,400,485 | 7,015,998 | 7,607,337 | 8,033,610 | 7,684,171 | 7,655,624 | 7,220,818 | 8,617,611 | 8,363,515 |
| 契約資産 | - | - | - | - | - | - | 871,830 | 874,014 | 654,635 | 699,979 | 1,483,912 |
| 有価証券 | 2,099,710 | 1,149,965 | 1,149,965 | 1,099,964 | 999,964 | 999,952 | 1,499,953 | 999,953 | 1,499,966 | 100,000 | 100,000 |
| 仕掛品 | 68,430 | 96,682 | 15,111 | 13,661 | 15,197 | 786 | 8,583 | 3,812 | 1,885 | 8,408 | 772 |
| 原材料及び貯蔵品 | 1,585 | 614 | 378 | 201 | 111 | 81 | - | 14,949 | 3,094 | 2,631 | 2,391 |
| 前払費用 | 22,604 | 26,633 | 29,369 | 28,948 | 28,957 | 31,499 | 43,208 | 46,083 | 29,143 | 46,792 | 62,437 |
| その他 | 547,796 | 31,613 | 26,767 | 110,937 | 103,644 | 213,046 | 195,596 | 196,226 | 160,283 | 433,029 | 432,093 |
| 貸倒引当金 | -600 | -600 | - | - | - | - | - | - | - | -2,000 | -2,000 |
| 繰延税金資産 | 414,016 | 436,741 | 432,314 | - | - | - | - | - | - | - | - |
| 未収還付法人税等 | - | 16,198 | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 26,338,130 | 25,944,251 | 24,211,902 | 24,817,984 | 29,190,149 | 29,811,112 | 33,004,137 | 32,832,948 | 35,196,511 | 34,102,138 | 33,217,368 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物(純額) | 4,557,005 | 4,780,132 | 4,708,357 | 4,639,525 | 4,529,838 | 4,377,809 | 4,244,378 | 4,063,210 | 3,934,480 | 3,781,524 | 4,414,219 |
| 構築物(純額) | 49,011 | 43,293 | 39,800 | 49,622 | 47,012 | 49,754 | 45,802 | 41,685 | 37,510 | 46,531 | 49,963 |
| 工具、器具及び備品(純額) | 112,687 | 112,993 | 91,416 | 86,006 | 71,217 | 65,674 | 58,821 | 60,386 | 65,581 | 100,781 | 106,068 |
| 土地 | 4,709,272 | 5,179,820 | 5,179,820 | 5,179,820 | 5,179,820 | 5,179,820 | 5,173,538 | 5,173,538 | 5,173,538 | 5,173,538 | 5,173,538 |
| 建設仮勘定 | - | - | - | - | - | - | - | - | - | 70,818 | - |
| その他 | - | - | - | - | 3,723 | 10,450 | 19,005 | 2,950 | 1,736 | 525 | 261 |
| 機械及び装置(純額) | 396 | 297 | 198 | 99 | - | - | - | - | - | - | - |
| 車両運搬具(純額) | 5,282 | 3,523 | 2,346 | 5,991 | - | - | - | - | - | - | - |
| 有形固定資産合計 | 9,433,655 | 10,120,059 | 10,021,939 | 9,961,064 | 9,831,612 | 9,683,509 | 9,541,546 | 9,341,770 | 9,212,846 | 9,173,719 | 9,744,051 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 38,021 | 44,737 | 35,283 | 27,184 | 13,414 | 9,100 | 20,227 | 17,752 | 22,524 | 15,612 | 8,574 |
| その他 | 5,114 | 4,962 | 4,810 | 4,658 | 4,506 | 4,353 | 4,201 | 4,145 | 4,098 | 4,051 | 4,004 |
| 無形固定資産合計 | 43,136 | 49,699 | 40,093 | 31,843 | 17,920 | 13,454 | 24,429 | 21,897 | 26,622 | 19,663 | 12,578 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 634,103 | 247,260 | 346,630 | 853,219 | 1,363,607 | 1,386,622 | 792,694 | 1,589,754 | 1,625,058 | 3,769,777 | 5,302,316 |
| 長期前払費用 | 2,376 | 2,977 | 2,230 | 1,531 | 2,823 | 1,178 | 1,962 | 1,564 | 1,030 | 6,533 | 3,151 |
| 繰延税金資産 | - | - | - | - | 1,197,261 | 1,205,389 | 1,241,936 | 1,159,267 | 1,059,079 | 1,067,913 | 950,752 |
| 長期預金 | 2,500,000 | 4,000,000 | 5,100,000 | 3,100,000 | 1,000,000 | 2,000,000 | 2,000,000 | 3,000,000 | 3,500,000 | 3,700,000 | 3,700,000 |
| その他 | 198,101 | 197,752 | 199,414 | 201,026 | 205,213 | 206,843 | 218,981 | 220,605 | 186,980 | 177,798 | 309,281 |
| 貸倒引当金 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 | -1,000 |
| 繰延税金資産 | 918,313 | 826,572 | 734,742 | 1,164,715 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 4,251,894 | 5,273,564 | 6,382,018 | 5,319,492 | 3,767,906 | 4,799,033 | 4,254,575 | 5,970,191 | 6,371,149 | 8,721,022 | 10,264,502 |
| 固定資産合計 | 13,728,685 | 15,443,323 | 16,444,051 | 15,312,400 | 13,617,439 | 14,495,997 | 13,820,551 | 15,333,860 | 15,610,619 | 17,914,405 | 20,021,132 |
| 資産合計 | 40,066,816 | 41,387,575 | 40,655,954 | 40,130,385 | 42,807,588 | 44,307,110 | 46,824,688 | 48,166,808 | 50,807,130 | 52,016,544 | 53,238,500 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 601,234 | 972,423 | 974,646 | 1,054,805 | 1,614,879 | 1,327,723 | 1,380,293 | 1,293,083 | 1,609,132 | 1,117,935 | 1,119,287 |
| 未払金 | 420,586 | 399,010 | 420,450 | 235,553 | 275,833 | 304,599 | 256,547 | 240,085 | 250,068 | 261,307 | 187,481 |
| 設備関係未払金 | 24,960 | 29,305 | 54,262 | 42,770 | 60,694 | 50,239 | 18,307 | 10,430 | - | 17,910 | 2,346 |
| 未払費用 | 1,434,955 | 1,404,636 | 1,652,418 | 1,683,399 | 1,617,053 | 1,675,061 | 1,793,796 | 1,817,120 | 2,012,095 | 1,995,304 | 2,015,972 |
| 未払法人税等 | 478,739 | 619,163 | 539,850 | 753,227 | 779,772 | 688,170 | 860,989 | 797,188 | 788,707 | 861,019 | 692,386 |
| 契約負債 | - | - | - | - | - | - | 492,655 | 467,206 | 481,025 | 418,138 | 537,673 |
| 前受金 | 3,535 | 3,519 | 380 | 164 | 3,363 | 3,405 | 3,405 | 3,405 | 231 | 3,405 | 3,405 |
| 預り金 | 396,381 | 400,445 | 611,743 | 591,251 | 455,122 | 488,993 | 560,603 | 562,883 | 733,862 | 622,653 | 520,785 |
| 賞与引当金 | 828,890 | 843,093 | 863,084 | 1,061,005 | 1,121,968 | 1,148,102 | 1,219,722 | 1,261,292 | 1,277,802 | 1,706,230 | 1,783,186 |
| その他 | 297,332 | 273,284 | 376,207 | 336,663 | 660,262 | 637,301 | 592,355 | 513,416 | 503,288 | 579,833 | 606,001 |
| 前受収益 | 42,387 | 28,300 | 66,968 | 147,479 | 184,478 | 286,945 | - | - | - | - | - |
| 受注損失引当金 | - | - | - | - | - | 9,000 | - | - | - | - | - |
| 短期借入金 | 500,000 | 500,000 | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 5,029,002 | 5,473,180 | 5,560,012 | 5,906,320 | 6,773,429 | 6,619,542 | 7,178,677 | 6,966,113 | 7,656,214 | 7,583,739 | 7,468,526 |
| 固定負債 | |||||||||||
| 退職給付引当金 | 2,318,577 | 2,260,492 | 621,685 | 709,126 | 920,665 | 1,257,140 | 1,283,906 | 1,186,313 | 1,061,764 | 732,286 | 210,330 |
| その他 | 664,357 | 446,145 | 240,008 | 239,147 | 239,147 | 239,147 | 239,147 | 239,147 | 228,010 | 228,010 | 224,860 |
| 固定負債合計 | 2,982,935 | 2,706,637 | 861,694 | 948,273 | 1,159,813 | 1,496,288 | 1,523,054 | 1,425,460 | 1,289,774 | 960,296 | 435,190 |
| 負債合計 | 8,011,937 | 8,179,818 | 6,421,706 | 6,854,594 | 7,933,242 | 8,115,831 | 8,701,731 | 8,391,574 | 8,945,988 | 8,544,035 | 7,903,717 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 8,500,550 | 8,500,550 | 8,500,550 | 8,500,550 | 8,500,550 | 8,500,550 | 8,500,550 | 8,500,550 | 8,500,550 | 8,500,550 | 8,500,550 |
| 資本剰余金 | |||||||||||
| 資本準備金 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 |
| 資本剰余金合計 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 | 8,647,050 |
| 利益剰余金 | |||||||||||
| 利益準備金 | 179,000 | 179,000 | 179,000 | 179,000 | 179,000 | 179,000 | 179,000 | 179,000 | 179,000 | 179,000 | 179,000 |
| その他利益剰余金 | |||||||||||
| 別途積立金 | 5,525,000 | 5,525,000 | 5,525,000 | 5,525,000 | 5,525,000 | 5,525,000 | 5,525,000 | 5,525,000 | 5,525,000 | 5,525,000 | 5,525,000 |
| 繰越利益剰余金 | 9,218,728 | 10,362,793 | 11,390,909 | 10,441,116 | 12,032,990 | 13,332,172 | 15,256,509 | 16,911,809 | 18,974,311 | 20,571,307 | 22,426,317 |
| 利益剰余金合計 | 14,922,728 | 16,066,793 | 17,094,909 | 16,145,116 | 17,736,990 | 19,036,172 | 20,960,509 | 22,615,809 | 24,678,311 | 26,275,307 | 28,130,317 |
| 自己株式 | -21,130 | -21,447 | -22,636 | -35,871 | -36,400 | -37,328 | -38,352 | -39,334 | -40,429 | -40,767 | -40,995 |
| 株主資本合計 | 32,049,198 | 33,192,945 | 34,219,872 | 33,256,844 | 34,848,190 | 36,146,444 | 38,069,757 | 39,724,074 | 41,785,481 | 43,382,139 | 45,236,922 |
| 評価・換算差額等 | |||||||||||
| その他有価証券評価差額金 | 5,680 | 14,811 | 14,374 | 18,946 | 26,156 | 44,835 | 53,199 | 51,159 | 75,660 | 90,369 | 97,861 |
| 評価・換算差額等合計 | 5,680 | 14,811 | 14,374 | 18,946 | 26,156 | 44,835 | 53,199 | 51,159 | 75,660 | 90,369 | 97,861 |
| 純資産合計 | 32,054,878 | 33,207,756 | 34,234,247 | 33,275,791 | 34,874,346 | 36,191,279 | 38,122,956 | 39,775,233 | 41,861,141 | 43,472,508 | 45,334,783 |
| 負債純資産合計 | 40,066,816 | 41,387,575 | 40,655,954 | 40,130,385 | 42,807,588 | 44,307,110 | 46,824,688 | 48,166,808 | 50,807,130 | 52,016,544 | 53,238,500 |