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
2015-12千円 | 2016-12千円 | 2017-12千円 | 2018-12千円 | 2019-12千円 | 2020-12千円 | 2021-12千円 | 2022-12千円 | 2023-12千円 | 2024-12千円 | 2025-12千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 1,483,259 | 914,547 | 822,098 | 1,371,219 | 1,402,881 | 1,342,213 | 1,030,024 | 1,155,689 | 1,186,386 | 1,478,602 | 3,124,885 |
| 受取手形 | - | - | - | - | - | - | - | - | 3,382,591 | 2,243,962 | 1,198,275 |
| 売掛金 | - | - | - | - | - | - | - | - | 6,398,207 | 5,338,801 | 6,020,413 |
| 電子記録債権 | - | - | - | - | - | - | - | - | 6,839,180 | 6,161,873 | 6,297,047 |
| 商品 | 3,129,219 | 3,212,425 | 3,706,420 | 3,984,618 | 3,641,171 | 3,428,839 | 4,626,778 | 7,235,044 | 5,592,534 | 5,158,196 | 5,272,180 |
| 前渡金 | 1,644,054 | 1,710,135 | 2,474,644 | 3,672,412 | 3,425,112 | 1,278,071 | 3,852,402 | 7,527,270 | 4,693,673 | 5,426,926 | 3,231,688 |
| その他 | 374,295 | 463,106 | 382,520 | 504,215 | 411,901 | 418,860 | 822,442 | 1,511,366 | 800,050 | 747,918 | 638,770 |
| 貸倒引当金 | -64,614 | -56,231 | -60,992 | -73,275 | -65,897 | -40,123 | -67,117 | -77,097 | -69,533 | -50,438 | -56,223 |
| 受取手形及び売掛金 | 14,464,105 | 13,499,393 | 15,344,217 | 17,826,900 | 16,607,402 | 11,331,339 | 16,513,245 | 19,064,460 | - | - | - |
| 繰延税金資産 | 28,801 | 39,624 | 41,929 | 51,023 | - | - | - | - | - | - | - |
| 流動資産合計 | 21,059,121 | 19,783,001 | 22,710,837 | 27,337,115 | 25,422,571 | 17,759,201 | 26,777,776 | 36,416,732 | 28,823,090 | 26,505,841 | 25,727,038 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 4,357,539 | 4,364,833 | 4,377,780 | 4,381,969 | 4,482,349 | 4,708,537 | 4,772,670 | 5,057,352 | 5,207,354 | 5,272,755 | 5,324,793 |
| 減価償却累計額 | -2,790,690 | -2,874,387 | -2,954,611 | -3,031,999 | -3,110,126 | -3,199,296 | -3,257,036 | -3,327,876 | -3,438,085 | -3,551,159 | -3,667,183 |
| 減損損失累計額 | -107,005 | -105,205 | -104,881 | -104,881 | -104,845 | -104,034 | -104,034 | -95,793 | -95,793 | -95,793 | -95,793 |
| 建物及び構築物(純額) | 1,459,842 | 1,385,239 | 1,318,287 | 1,245,088 | 1,267,377 | 1,405,206 | 1,411,598 | 1,633,683 | 1,673,475 | 1,625,802 | 1,561,817 |
| 機械装置及び運搬具 | 2,339,781 | 2,379,141 | 2,409,319 | 2,438,305 | 2,573,091 | 2,721,306 | 2,754,895 | 2,827,981 | 2,899,757 | 3,066,590 | 3,067,540 |
| 減価償却累計額 | -1,369,354 | -1,478,282 | -1,549,068 | -1,641,149 | -1,712,101 | -1,795,948 | -1,877,375 | -1,991,185 | -2,073,456 | -2,126,879 | -2,286,148 |
| 減損損失累計額 | -178,987 | -178,327 | -177,443 | -177,443 | -177,122 | -150,480 | -150,457 | -149,176 | -149,176 | -105,472 | -105,472 |
| 機械装置及び運搬具(純額) | 791,439 | 722,530 | 682,808 | 619,712 | 683,867 | 774,878 | 727,061 | 687,619 | 677,124 | 834,238 | 675,919 |
| 土地 | 4,947,781 | 4,947,781 | 4,947,781 | 4,947,781 | 5,105,681 | 5,148,631 | 5,130,237 | 5,130,237 | 5,130,237 | 5,130,237 | 5,130,237 |
| その他 | 226,920 | 202,902 | 182,335 | 189,736 | 250,041 | 191,816 | 194,759 | 195,799 | 209,438 | 206,494 | 212,591 |
| 減価償却累計額 | -169,381 | -162,143 | -148,078 | -150,511 | -157,193 | -154,924 | -156,074 | -151,778 | -164,753 | -174,965 | -184,400 |
| 減損損失累計額 | -41,987 | -10,750 | -10,750 | -10,750 | -10,750 | -10,390 | -638 | -296 | -296 | -296 | -296 |
| その他(純額) | 15,551 | 30,008 | 23,507 | 28,474 | 82,097 | 26,501 | 38,046 | 43,724 | 44,389 | 31,232 | 27,894 |
| 有形固定資産合計 | 7,214,614 | 7,085,560 | 6,972,384 | 6,841,056 | 7,139,024 | 7,355,218 | 7,306,944 | 7,495,265 | 7,525,227 | 7,621,510 | 7,395,869 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 92,105 | 73,302 | 41,692 | 18,413 | 24,064 | 25,799 | 30,079 | 160,158 | 116,718 | 647,647 | 471,697 |
| その他 | 3,409 | 3,409 | 3,409 | 3,409 | 9,849 | 80,249 | 290,813 | 574,415 | 694,061 | 3,608 | 3,592 |
| のれん | - | - | - | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 95,514 | 76,711 | 45,101 | 21,822 | 33,914 | 106,049 | 320,893 | 734,574 | 810,779 | 651,255 | 475,290 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 1,314,838 | 1,291,417 | 1,537,022 | 1,242,250 | 1,262,052 | 1,052,901 | 1,341,102 | 1,709,128 | 1,621,626 | 1,752,950 | 1,719,579 |
| 繰延税金資産 | - | - | - | - | - | 1,859 | 2,882 | 3,177 | 3,552 | 4,074 | 4,627 |
| その他 | 541,856 | 532,238 | 597,549 | 682,569 | 661,571 | 810,779 | 620,700 | 831,138 | 974,324 | 914,244 | 946,416 |
| 貸倒引当金 | -2,073 | -2,494 | -325 | -90 | -90 | -90 | - | - | -6,173 | -6,173 | -6,242 |
| 繰延税金資産 | 13,059 | 23,006 | 13,959 | 34,555 | 1,922 | - | - | - | - | - | - |
| 退職給付に係る資産 | 614 | - | 422 | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 1,868,295 | 1,844,167 | 2,148,627 | 1,959,285 | 1,925,456 | 1,865,449 | 1,964,685 | 2,543,443 | 2,593,330 | 2,665,096 | 2,664,381 |
| 固定資産合計 | 9,178,424 | 9,006,440 | 9,166,114 | 8,822,165 | 9,098,395 | 9,326,717 | 9,592,523 | 10,773,283 | 10,929,337 | 10,937,862 | 10,535,541 |
| 資産合計 | 30,237,545 | 28,789,441 | 31,876,951 | 36,159,280 | 34,520,966 | 27,085,919 | 36,370,299 | 47,190,016 | 39,752,427 | 37,443,704 | 36,262,580 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 支払手形 | - | - | - | - | - | - | - | - | 134,632 | 98,552 | 12,127 |
| 買掛金 | - | - | - | - | - | - | - | - | 9,429,775 | 8,088,488 | 7,968,292 |
| 電子記録債務 | - | - | - | - | - | - | - | - | 7,035,671 | 5,439,449 | 6,117,454 |
| 有償支給取引に係る負債 | - | - | - | - | - | - | - | 1,659,724 | 555,997 | 631,999 | 688,700 |
| 短期借入金 | 4,160,000 | 2,480,000 | 2,500,000 | 3,090,000 | 2,910,000 | 680,000 | 1,976,000 | 3,650,000 | 1,350,000 | 300,000 | 270,000 |
| 未払法人税等 | 226,015 | 260,228 | 351,000 | 267,541 | 96,762 | 79,982 | 479,120 | 129,145 | 33,025 | 92,888 | 103,009 |
| 前受金 | - | - | - | 2,296,659 | 1,766,309 | 256,753 | 1,503,381 | 4,540,631 | 2,554,256 | 4,441,295 | 2,166,664 |
| 賞与引当金 | 20,066 | 21,433 | 22,033 | 22,133 | 22,900 | 23,050 | 24,166 | 24,733 | 24,200 | 24,633 | 26,600 |
| 役員賞与引当金 | 27,000 | 34,000 | 45,000 | 40,000 | 33,000 | 18,000 | 52,000 | 43,000 | 25,000 | 20,000 | 20,000 |
| その他 | 1,543,353 | 958,994 | 1,577,752 | 471,382 | 436,510 | 523,267 | 474,950 | 516,668 | 806,313 | 541,713 | 813,381 |
| 支払手形及び買掛金 | 10,441,872 | 10,823,775 | 12,249,517 | 14,499,529 | 13,446,066 | 9,982,664 | 15,026,376 | 18,898,649 | - | - | - |
| 1年内返済予定の長期借入金 | 125,040 | 195,690 | - | - | 100,000 | - | - | - | - | - | - |
| 流動負債合計 | 16,543,348 | 14,774,121 | 16,745,302 | 20,687,246 | 18,811,548 | 11,563,717 | 19,535,995 | 29,462,553 | 21,948,872 | 19,679,020 | 18,186,229 |
| 固定負債 | |||||||||||
| 繰延税金負債 | - | - | - | - | - | 861,964 | 902,022 | 978,414 | 1,074,917 | 1,092,917 | 1,096,998 |
| 退職給付に係る負債 | 149,395 | 153,159 | 164,458 | 163,521 | 180,998 | 187,276 | 176,584 | 205,331 | 221,979 | 236,187 | 257,114 |
| 役員退職慰労引当金 | 207,790 | 219,086 | 229,120 | 243,900 | 258,250 | 266,350 | 267,780 | 280,670 | 295,450 | 304,220 | 315,860 |
| その他 | 165,841 | 165,414 | 134,834 | 127,622 | 128,995 | 127,555 | 122,476 | 203,746 | 203,048 | 207,119 | 206,813 |
| 長期借入金 | 195,690 | - | 100,000 | 100,000 | - | - | - | - | - | - | - |
| 繰延税金負債 | 1,283,522 | 1,171,981 | 1,179,497 | 1,068,871 | 939,145 | - | - | - | - | - | - |
| 固定負債合計 | 2,002,239 | 1,709,641 | 1,807,911 | 1,703,916 | 1,507,389 | 1,443,147 | 1,468,863 | 1,668,162 | 1,795,394 | 1,840,445 | 1,876,786 |
| 負債合計 | 18,545,587 | 16,483,762 | 18,553,213 | 22,391,162 | 20,318,938 | 13,006,865 | 21,004,858 | 31,130,715 | 23,744,267 | 21,519,465 | 20,063,016 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 735,800 | 735,800 | 735,800 | 735,800 | 735,800 | 735,800 | 767,562 | 767,562 | 767,562 | 767,562 | 767,562 |
| 資本剰余金 | 601,840 | 601,840 | 601,840 | 601,840 | 601,840 | 601,840 | 633,602 | 633,602 | 633,602 | 633,602 | 633,602 |
| 利益剰余金 | 9,547,416 | 10,149,623 | 10,984,007 | 11,620,387 | 12,023,458 | 12,031,566 | 13,033,531 | 13,471,444 | 13,456,619 | 13,296,333 | 13,604,992 |
| 自己株式 | -26,112 | -26,112 | -26,112 | -26,112 | -26,112 | -26,112 | -26,112 | -26,112 | -26,112 | -26,112 | -26,112 |
| 株主資本合計 | 10,858,944 | 11,461,151 | 12,295,535 | 12,931,915 | 13,334,986 | 13,343,094 | 14,408,584 | 14,846,497 | 14,831,672 | 14,671,386 | 14,980,045 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 635,948 | 639,669 | 807,119 | 605,170 | 630,208 | 509,689 | 711,803 | 967,620 | 943,225 | 1,034,425 | 998,195 |
| その他の包括利益累計額合計 | 635,948 | 639,669 | 807,119 | 605,170 | 630,208 | 509,689 | 711,803 | 967,620 | 943,225 | 1,034,425 | 998,195 |
| 非支配株主持分 | - | 204,858 | 221,083 | 231,031 | 236,834 | 226,270 | 245,052 | 245,183 | 233,262 | 218,426 | 221,322 |
| 少数株主持分 | 197,065 | - | - | - | - | - | - | - | - | - | - |
| 純資産合計 | 11,691,958 | 12,305,679 | 13,323,738 | 13,768,118 | 14,202,028 | 14,079,054 | 15,365,441 | 16,059,301 | 16,008,160 | 15,924,238 | 16,199,563 |
| 負債純資産合計 | 30,237,545 | 28,789,441 | 31,876,951 | 36,159,280 | 34,520,966 | 27,085,919 | 36,370,299 | 47,190,016 | 39,752,427 | 37,443,704 | 36,262,580 |