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
2016-09千円 | 2017-09千円 | 2018-09千円 | 2019-09千円 | 2020-09千円 | 2021-09千円 | 2022-09千円 | 2023-09千円 | 2024-09千円 | 2025-09千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 2,540,466 | 3,191,015 | 2,987,439 | 3,578,187 | 5,027,081 | 5,665,683 | 6,703,024 | 7,781,592 | 7,939,753 | 7,645,359 |
| 売掛金 | 412,489 | 437,187 | 486,637 | 525,229 | 539,306 | 598,266 | 622,376 | 721,285 | 935,659 | 1,262,469 |
| 商品及び製品 | 986,931 | 981,399 | 868,614 | 910,030 | 846,751 | 858,924 | 988,370 | 1,087,384 | 1,136,505 | 1,327,722 |
| 原材料及び貯蔵品 | 570 | 464 | 344 | 2,204 | 1,525 | 2,326 | 1,622 | 2,354 | 8,923 | 10,196 |
| 前払費用 | 85,937 | 76,216 | 83,610 | 81,738 | 93,058 | 88,781 | 97,812 | 78,463 | 109,685 | 122,722 |
| 未収入金 | 287,319 | 454,937 | 309,153 | 327,079 | 368,473 | 390,192 | 508,411 | 522,044 | 544,204 | 619,854 |
| その他 | 734 | 430 | 1,241 | 1,311 | 804 | 435 | 569 | 645 | 673 | 444 |
| 貸倒引当金 | -1,500 | -1,500 | -1,500 | -1,500 | -1,500 | -1,500 | -1,500 | -1,500 | -1,500 | -1,500 |
| 繰延税金資産 | 88,121 | 89,623 | 103,345 | - | - | - | - | - | - | - |
| 流動資産合計 | 4,401,070 | 5,229,774 | 4,838,887 | 5,424,281 | 6,875,501 | 7,603,110 | 8,920,686 | 10,192,270 | 10,673,905 | 10,987,269 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物 | 9,477,001 | 9,178,015 | 9,748,306 | 9,728,527 | 9,848,696 | 10,277,957 | 10,604,942 | 10,384,007 | 12,297,754 | 12,414,848 |
| 減価償却累計額 | -5,580,996 | -5,575,079 | -5,585,280 | -5,719,687 | -5,945,833 | -5,867,714 | -6,171,358 | -6,226,049 | -6,567,476 | -6,435,562 |
| 建物(純額) | 3,896,004 | 3,602,935 | 4,163,025 | 4,008,839 | 3,902,863 | 4,410,242 | 4,433,584 | 4,157,958 | 5,730,277 | 5,979,285 |
| 構築物 | 765,417 | 750,197 | 763,567 | 753,868 | 750,309 | 808,296 | 808,296 | 793,593 | 793,593 | 829,722 |
| 減価償却累計額 | -697,558 | -696,089 | -707,976 | -702,422 | -708,312 | -710,733 | -722,498 | -718,658 | -728,937 | -740,198 |
| 構築物(純額) | 67,859 | 54,107 | 55,591 | 51,445 | 41,997 | 97,562 | 85,798 | 74,934 | 64,656 | 89,523 |
| 車両運搬具 | - | - | - | - | - | - | - | - | 983 | 983 |
| 減価償却累計額 | - | - | - | - | - | - | - | - | -546 | -837 |
| 車両運搬具(純額) | - | - | - | - | - | - | - | - | 436 | 145 |
| 工具、器具及び備品 | 419,537 | 457,118 | 471,415 | 475,446 | 423,494 | 442,399 | 470,457 | 554,718 | 867,265 | 1,192,010 |
| 減価償却累計額 | -351,960 | -377,142 | -401,461 | -409,508 | -347,656 | -353,651 | -375,212 | -419,946 | -530,574 | -723,848 |
| 工具、器具及び備品(純額) | 67,576 | 79,975 | 69,953 | 65,937 | 75,837 | 88,747 | 95,245 | 134,771 | 336,690 | 468,162 |
| 土地 | 5,669,137 | 5,441,740 | 6,070,442 | 6,070,442 | 6,060,129 | 6,293,439 | 6,287,358 | 6,103,365 | 6,103,365 | 6,103,365 |
| リース資産 | 1,509,675 | 1,569,123 | 1,806,641 | 1,602,392 | 1,426,010 | 1,490,357 | 1,799,631 | 2,129,057 | 2,129,057 | 2,882,357 |
| 減価償却累計額 | -645,004 | -705,521 | -967,810 | -871,052 | -821,917 | -805,584 | -982,070 | -1,271,437 | -1,557,740 | -1,836,674 |
| リース資産(純額) | 864,670 | 863,601 | 838,831 | 731,339 | 604,092 | 684,773 | 817,561 | 857,619 | 571,316 | 1,045,682 |
| 建設仮勘定 | - | 5,940 | - | - | - | 135,300 | - | 160,756 | 386,817 | - |
| 有形固定資産合計 | 10,565,249 | 10,048,300 | 11,197,844 | 10,928,005 | 10,684,920 | 11,710,066 | 11,719,548 | 11,489,405 | 13,193,560 | 13,686,165 |
| 無形固定資産 | ||||||||||
| 借地権 | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 | 5,350 |
| ソフトウエア | - | - | - | - | - | - | 8,833 | 29,112 | 68,987 | 52,340 |
| 電話加入権 | - | 9,139 | 9,139 | 9,139 | 9,139 | 9,139 | 9,139 | 9,139 | 9,139 | 9,139 |
| リース資産 | - | - | - | - | - | - | - | 28,984 | 22,285 | 15,587 |
| その他 | 9,139 | - | - | - | - | - | - | - | - | - |
| 無形固定資産合計 | 14,490 | 14,490 | 14,490 | 14,490 | 14,490 | 14,490 | 23,323 | 72,587 | 105,764 | 82,418 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | 65,129 | 80,131 | 73,832 | 55,050 | 53,973 | 46,207 | 44,954 | 68,150 | 66,442 | 137,366 |
| 出資金 | 1,794 | 1,808 | 1,808 | 1,828 | 1,728 | 1,758 | 1,728 | 1,728 | 1,728 | 1,728 |
| 長期貸付金 | 1,233,977 | 1,152,964 | 925,160 | 854,307 | 782,579 | 499,222 | 661,987 | 617,635 | 722,743 | 720,534 |
| 長期前払費用 | 118,066 | 106,941 | 80,336 | 70,624 | 61,127 | 37,681 | 43,470 | 37,119 | 37,126 | 85,332 |
| 繰延税金資産 | - | - | - | - | 305,035 | 284,385 | 281,942 | 348,841 | 361,984 | 435,252 |
| 敷金及び保証金 | 821,652 | 805,797 | 639,723 | 655,135 | 729,630 | 593,431 | 579,839 | 632,369 | 1,024,978 | 1,196,395 |
| その他 | 272 | 272 | 272 | 272 | 272 | 114,517 | 217 | 23,362 | 11,962 | 5,662 |
| 繰延税金資産 | 47,583 | 96,844 | 108,265 | 284,716 | - | - | - | - | - | - |
| 関係会社株式 | - | - | - | - | - | - | - | - | - | - |
| 関係会社長期貸付金 | - | - | - | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 2,288,476 | 2,244,760 | 1,829,398 | 1,921,935 | 1,934,347 | 1,577,203 | 1,614,140 | 1,729,207 | 2,226,966 | 2,582,272 |
| 固定資産合計 | 12,868,215 | 12,307,552 | 13,041,733 | 12,864,431 | 12,633,758 | 13,301,760 | 13,357,012 | 13,291,199 | 15,526,291 | 16,350,856 |
| 資産合計 | 17,269,286 | 17,537,326 | 17,880,620 | 18,288,713 | 19,509,260 | 20,904,871 | 22,277,699 | 23,483,470 | 26,200,196 | 27,338,126 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 買掛金 | 2,374,255 | 2,360,000 | 2,543,997 | 2,502,786 | 2,537,317 | 2,690,756 | 2,771,971 | 2,924,675 | 3,133,311 | 3,556,203 |
| 1年内返済予定の長期借入金 | 580,694 | 502,589 | 344,107 | 231,451 | 146,545 | 60,793 | 56,004 | 56,004 | 56,004 | 41,983 |
| リース債務 | 265,989 | 299,693 | 312,417 | 300,775 | 263,122 | 282,212 | 291,168 | 324,521 | 285,662 | 221,005 |
| 未払金 | 596,649 | 508,785 | 523,744 | 577,309 | 737,325 | 956,041 | 790,762 | 370,542 | 624,431 | 446,019 |
| 未払費用 | 371,061 | 387,185 | 402,403 | 409,903 | 535,340 | 432,194 | 473,582 | 500,078 | 573,915 | 657,328 |
| 未払法人税等 | 229,800 | 239,003 | 200,651 | 258,979 | 409,070 | 316,678 | 304,849 | 319,369 | 317,723 | 227,235 |
| 未払消費税等 | 164,275 | 102,715 | 17,823 | 127,243 | 97,338 | 15,952 | 124,309 | 147,141 | 136,750 | 57,145 |
| 前受金 | - | - | - | - | 244,975 | 286,409 | 352,429 | 379,168 | 451,023 | 483,698 |
| 預り金 | 139,281 | 127,522 | 139,244 | 134,432 | 124,465 | 123,201 | 100,954 | 260,796 | 261,904 | 260,030 |
| 賞与引当金 | 144,305 | 148,413 | 156,923 | 167,804 | 183,333 | 196,238 | 195,627 | 227,172 | 258,483 | 272,169 |
| その他 | 129,918 | 117,308 | 197,721 | 207,566 | 79,931 | 77,670 | 81,709 | 84,279 | 57,667 | 62,108 |
| 流動負債合計 | 4,996,229 | 4,793,216 | 4,839,034 | 4,918,251 | 5,358,766 | 5,438,149 | 5,543,367 | 5,593,749 | 6,156,876 | 6,284,927 |
| 固定負債 | ||||||||||
| 長期借入金 | 1,029,485 | 726,892 | 382,785 | 151,334 | 4,789 | 209,995 | 153,991 | 97,987 | 41,983 | - |
| リース債務 | 658,771 | 627,294 | 590,379 | 504,893 | 390,854 | 465,294 | 613,913 | 655,260 | 369,597 | 962,800 |
| 退職給付引当金 | - | 564,420 | 583,397 | 621,592 | 643,280 | 649,022 | 669,465 | 836,864 | 852,725 | 859,582 |
| 資産除去債務 | 16,184 | 16,392 | 16,604 | 16,817 | 16,980 | 16,980 | 16,980 | 16,980 | 1,513,083 | 1,645,162 |
| 長期預り敷金保証金 | 407,698 | 364,441 | 339,643 | 333,115 | 321,316 | 354,072 | 342,245 | 321,561 | 310,121 | 301,882 |
| 長期未払金 | - | - | - | - | - | - | - | 106,800 | 106,800 | 69,670 |
| 役員退職慰労引当金 | 140,035 | 151,002 | 156,599 | 158,946 | 169,211 | 96,682 | 106,800 | - | - | - |
| 退職給付に係る負債 | 549,239 | - | - | - | - | - | - | - | - | - |
| その他 | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 2,801,413 | 2,450,444 | 2,069,408 | 1,786,699 | 1,546,431 | 1,792,046 | 1,903,395 | 2,035,453 | 3,194,311 | 3,839,097 |
| 負債合計 | 7,797,643 | 7,243,661 | 6,908,443 | 6,704,950 | 6,905,197 | 7,230,195 | 7,446,763 | 7,629,203 | 9,351,187 | 10,124,025 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 1,639,253 | 1,639,253 | 1,639,253 | 1,639,253 | 1,639,253 | 1,639,253 | 1,639,253 | 1,639,253 | 1,639,253 | 1,639,253 |
| 資本剰余金 | ||||||||||
| 資本準備金 | - | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 |
| 資本剰余金合計 | - | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 | 1,566,100 |
| 利益剰余金 | ||||||||||
| 利益準備金 | - | 159,266 | 159,266 | 159,266 | 159,266 | 159,266 | 159,266 | 159,266 | 159,266 | 159,266 |
| その他利益剰余金 | ||||||||||
| 別途積立金 | - | 4,100,000 | 4,400,000 | 4,700,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 | 5,000,000 |
| 繰越利益剰余金 | - | 2,825,900 | 3,208,775 | 3,533,432 | 4,253,750 | 5,328,487 | 6,484,925 | 7,490,926 | 8,630,048 | 9,067,141 |
| 利益剰余金合計 | - | 7,085,166 | 7,768,041 | 8,392,698 | 9,413,017 | 10,487,754 | 11,644,191 | 12,650,193 | 13,789,315 | 14,226,407 |
| 自己株式 | -2,978 | -2,978 | -2,978 | -2,980 | -2,980 | -2,980 | -2,980 | -2,980 | -146,867 | -271,005 |
| 資本剰余金 | 1,566,100 | - | - | - | - | - | - | - | - | - |
| 利益剰余金 | 6,273,549 | - | - | - | - | - | - | - | - | - |
| 株主資本合計 | 9,475,923 | 10,287,540 | 10,970,415 | 11,595,070 | 12,615,389 | 13,690,126 | 14,846,564 | 15,852,565 | 16,847,800 | 17,160,755 |
| 評価・換算差額等 | ||||||||||
| その他有価証券評価差額金 | -4,279 | 6,124 | 1,761 | -11,308 | -11,327 | -15,451 | -15,627 | 1,701 | 1,208 | 53,345 |
| 評価・換算差額等合計 | -4,279 | 6,124 | 1,761 | -11,308 | -11,327 | -15,451 | -15,627 | 1,701 | 1,208 | 53,345 |
| 純資産合計 | 9,471,643 | 10,293,665 | 10,972,177 | 11,583,762 | 12,604,062 | 13,674,675 | 14,830,936 | 15,854,267 | 16,849,008 | 17,214,101 |
| 負債純資産合計 | 17,269,286 | 17,537,326 | 17,880,620 | 18,288,713 | 19,509,260 | 20,904,871 | 22,277,699 | 23,483,470 | 26,200,196 | 27,338,126 |