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 | 7,653,433 | 9,426,745 | 9,532,056 | 10,712,311 | 9,742,553 | 10,173,132 | 10,100,528 | 11,012,398 | 12,648,062 | 10,472,282 | 12,448,820 |
| 受取手形及び売掛金 | 8,145,053 | 7,063,415 | 7,998,113 | 8,516,655 | 8,299,944 | 7,156,350 | 8,244,562 | 7,791,569 | 8,114,794 | 9,118,141 | 6,229,629 |
| 電子記録債権 | 1,391,401 | 1,397,936 | 3,058,156 | 2,793,088 | 2,699,154 | 3,006,955 | 3,007,120 | 3,293,285 | 3,273,002 | 2,904,270 | 1,480,957 |
| 商品 | 82,063 | 110,686 | 133,567 | 97,401 | 109,877 | 368,339 | 275,585 | 363,128 | 351,345 | 604,402 | 552,688 |
| その他 | 61,740 | 88,563 | 87,048 | 44,466 | 45,196 | 82,029 | 133,983 | 135,454 | 213,044 | 185,641 | 172,450 |
| 貸倒引当金 | -4,384 | -865 | - | - | - | - | - | -64 | -3,584 | -66 | - |
| 繰延税金資産 | 66,220 | 54,440 | 72,374 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 17,395,527 | 18,140,922 | 20,881,317 | 22,163,924 | 20,896,725 | 20,786,807 | 21,761,780 | 22,595,770 | 24,596,664 | 23,284,672 | 20,884,546 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 1,017,231 | 1,017,888 | 1,079,231 | 1,074,489 | 1,078,142 | 1,078,319 | 1,083,546 | 1,078,995 | 1,100,493 | 1,104,493 | 1,105,826 |
| 減価償却累計額 | -491,557 | -522,555 | -477,821 | -495,903 | -517,745 | -539,124 | -560,438 | -576,369 | -559,553 | -580,303 | -600,842 |
| 建物及び構築物(純額) | 525,674 | 495,332 | 601,410 | 578,585 | 560,396 | 539,194 | 523,107 | 502,625 | 540,940 | 524,189 | 504,983 |
| 機械及び装置 | - | - | - | - | - | - | - | - | 62,815 | 98,590 | 81,598 |
| 減価償却累計額 | - | - | - | - | - | - | - | - | -47,767 | -58,783 | -69,821 |
| 機械及び装置(純額) | - | - | - | - | - | - | - | - | 15,047 | 39,807 | 11,776 |
| 工具、器具及び備品 | 87,121 | 96,616 | 115,890 | 120,966 | 124,720 | 181,127 | 163,513 | 179,141 | 171,988 | 177,450 | 186,911 |
| 減価償却累計額 | -71,701 | -84,163 | -89,350 | -96,684 | -106,285 | -112,973 | -111,991 | -131,252 | -122,617 | -138,809 | -151,486 |
| 工具、器具及び備品(純額) | 15,420 | 12,452 | 26,539 | 24,281 | 18,435 | 68,154 | 51,521 | 47,888 | 49,371 | 38,640 | 35,425 |
| 土地 | 1,379,100 | 1,379,100 | 1,379,100 | 1,379,100 | 1,379,100 | 1,379,100 | 1,379,100 | 1,379,100 | 1,379,100 | 1,379,100 | 1,379,100 |
| その他 | 8,393 | 7,588 | 7,148 | 6,685 | 6,669 | 6,759 | 7,717 | 8,166 | 10,056 | 9,775 | 9,958 |
| 減価償却累計額 | -4,385 | -5,291 | -4,123 | -4,717 | -3,382 | -4,208 | -5,695 | -6,729 | -8,490 | -9,031 | -9,347 |
| その他(純額) | 4,008 | 2,297 | 3,025 | 1,967 | 3,287 | 2,551 | 2,022 | 1,437 | 1,565 | 743 | 611 |
| 有形固定資産合計 | 1,924,203 | 1,889,183 | 2,010,076 | 1,983,935 | 1,961,220 | 1,989,001 | 1,955,753 | 1,931,052 | 1,986,025 | 1,982,482 | 1,931,898 |
| 無形固定資産 | |||||||||||
| のれん | - | - | - | - | - | - | - | - | 328,122 | 295,310 | 262,497 |
| その他 | - | - | - | - | - | - | - | - | 478,208 | 366,112 | 247,208 |
| 無形固定資産合計 | - | - | - | - | - | - | - | - | 806,330 | 661,422 | 509,706 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,228,061 | 1,507,049 | 2,098,065 | 1,728,788 | 1,757,414 | 2,409,670 | 2,373,591 | 2,146,693 | 2,679,710 | 2,382,540 | 2,886,600 |
| 長期預金 | 500,000 | - | - | 500,000 | 1,000,000 | 1,000,000 | 1,500,000 | 1,000,000 | 1,000,000 | 1,500,000 | 2,100,000 |
| 差入保証金 | 299,205 | 303,702 | 805,976 | 807,500 | 812,461 | 815,313 | 818,694 | 819,883 | 820,911 | 823,339 | 825,870 |
| その他 | 116,649 | 90,598 | 56,063 | 58,261 | 53,426 | 53,893 | 139,105 | 112,342 | 234,741 | 94,121 | 65,916 |
| 投資その他の資産合計 | 2,143,916 | 1,901,350 | 2,960,105 | 3,094,550 | 3,623,302 | 4,278,877 | 4,831,392 | 4,078,919 | 4,735,363 | 4,800,002 | 5,878,386 |
| 無形固定資産 | 74,317 | 62,880 | 34,464 | 35,354 | 39,390 | 175,830 | 419,705 | 518,329 | - | - | - |
| 固定資産合計 | 4,142,437 | 3,853,415 | 5,004,646 | 5,113,840 | 5,623,914 | 6,443,708 | 7,206,851 | 6,528,301 | 7,527,718 | 7,443,907 | 8,319,991 |
| 資産合計 | 21,537,964 | 21,994,337 | 25,885,963 | 27,277,765 | 26,520,639 | 27,230,515 | 28,968,632 | 29,124,071 | 32,124,383 | 30,728,579 | 29,204,538 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形及び買掛金 | 5,998,440 | 3,678,763 | 3,254,690 | 3,120,866 | 3,919,729 | 3,148,290 | 3,360,311 | 3,288,600 | 2,937,905 | 3,281,397 | 3,257,018 |
| 電子記録債務 | - | 2,494,555 | 4,815,536 | 5,936,691 | 4,174,212 | 4,448,058 | 4,769,515 | 4,810,978 | 6,930,505 | 5,192,627 | 2,892,900 |
| 未払法人税等 | 298,367 | 154,211 | 415,079 | 338,374 | 257,676 | 261,065 | 403,165 | 368,656 | 337,704 | 335,246 | 197,912 |
| 賞与引当金 | 125,000 | 130,789 | 141,808 | 151,948 | 147,347 | 155,410 | 197,396 | 160,620 | 174,427 | 207,933 | 170,283 |
| 役員賞与引当金 | 33,000 | 26,000 | 40,000 | 37,000 | 30,000 | 27,000 | 36,000 | 40,000 | 37,000 | 37,000 | 36,000 |
| その他 | 143,429 | 107,355 | 172,096 | 206,179 | 142,819 | 321,185 | 404,014 | 251,767 | 388,206 | 226,581 | 219,881 |
| 短期借入金 | - | - | - | - | - | - | - | - | 200,000 | - | - |
| 1年内返済予定の長期借入金 | - | - | - | - | - | - | - | - | 47,620 | - | - |
| 未払消費税等 | 131,801 | 19,692 | 66,876 | 107,638 | 18,747 | 36,982 | 67,224 | - | - | - | - |
| 流動負債合計 | 6,730,039 | 6,611,367 | 8,906,087 | 9,898,699 | 8,690,532 | 8,397,993 | 9,237,627 | 8,920,622 | 11,053,369 | 9,280,787 | 6,773,996 |
| 固定負債 | |||||||||||
| 繰延税金負債 | - | - | - | - | 292,436 | 463,248 | 434,466 | 387,219 | 544,817 | 456,197 | 618,998 |
| 株式給付引当金 | - | - | - | - | 4,493 | - | 7,749 | 8,557 | 9,052 | 3,182 | - |
| その他 | 17,832 | 17,299 | 13,359 | 9,507 | 8,410 | 8,019 | 8,019 | 7,829 | 6,232 | 6,232 | 5,059 |
| 長期借入金 | - | - | - | - | - | - | - | - | 19,900 | - | - |
| 役員退職慰労引当金 | 15,125 | 15,125 | 15,125 | 15,125 | 15,125 | - | - | - | - | - | - |
| 繰延税金負債 | 217,634 | 290,992 | 469,545 | 280,273 | - | - | - | - | - | - | - |
| 株式給付引当金 | - | 13,198 | 12,531 | 9,661 | - | - | - | - | - | - | - |
| 固定負債合計 | 250,591 | 336,615 | 510,561 | 314,567 | 320,465 | 471,267 | 450,234 | 403,605 | 580,003 | 465,613 | 624,057 |
| 負債合計 | 6,980,631 | 6,947,983 | 9,416,649 | 10,213,266 | 9,010,998 | 8,869,260 | 9,687,862 | 9,324,228 | 11,633,372 | 9,746,400 | 7,398,053 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 1,148,000 | 1,148,000 | 1,148,000 | 1,148,000 | 1,148,000 | 1,148,000 | 1,148,000 | 1,148,000 | 1,148,000 | 1,148,000 | 1,148,000 |
| 資本剰余金 | 1,097,245 | 1,097,245 | 1,097,245 | 1,097,245 | 1,097,245 | 1,097,245 | 1,091,862 | 1,095,438 | 1,099,082 | 1,104,093 | 1,108,133 |
| 利益剰余金 | 13,125,566 | 13,457,651 | 14,452,894 | 15,346,441 | 15,798,658 | 16,227,923 | 16,676,203 | 17,594,119 | 18,174,396 | 18,924,583 | 19,517,683 |
| 自己株式 | -1,251,992 | -1,246,446 | -1,239,428 | -1,231,212 | -1,223,879 | -1,219,286 | -872,166 | -1,258,482 | -1,595,341 | -1,780,250 | -1,948,555 |
| 株主資本合計 | 14,118,818 | 14,456,449 | 15,458,711 | 16,360,473 | 16,820,023 | 17,253,881 | 18,043,898 | 18,579,075 | 18,826,137 | 19,396,426 | 19,825,261 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 326,641 | 514,582 | 916,833 | 651,911 | 662,236 | 1,067,291 | 1,032,246 | 935,577 | 1,305,285 | 1,072,845 | 1,403,925 |
| 為替換算調整勘定 | 111,873 | 75,321 | 93,769 | 52,114 | 27,381 | 40,081 | 192,874 | 271,543 | 344,731 | 500,073 | 564,566 |
| その他の包括利益累計額合計 | 438,514 | 589,904 | 1,010,603 | 704,025 | 689,617 | 1,107,373 | 1,225,121 | 1,207,120 | 1,650,016 | 1,572,918 | 1,968,491 |
| 株式引受権 | - | - | - | - | - | - | 11,750 | 13,647 | 14,857 | 12,834 | 12,732 |
| 純資産合計 | 14,557,333 | 15,046,354 | 16,469,314 | 17,064,498 | 17,509,641 | 18,361,255 | 19,280,770 | 19,799,843 | 20,491,010 | 20,982,178 | 21,806,485 |
| 負債純資産合計 | 21,537,964 | 21,994,337 | 25,885,963 | 27,277,765 | 26,520,639 | 27,230,515 | 28,968,632 | 29,124,071 | 32,124,383 | 30,728,579 | 29,204,538 |