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
2016-06千円 | 2017-06千円 | 2018-06千円 | 2019-06千円 | 2020-06千円 | 2021-06千円 | 2022-06千円 | 2023-06千円 | 2024-06千円 | 2025-06千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 2,768,198 | 3,362,422 | 3,422,934 | 3,592,234 | 3,514,341 | 3,882,058 | 3,413,194 | 4,334,259 | 5,949,094 | 6,062,261 |
| 受取手形及び売掛金 | - | - | - | 2,429,555 | 2,356,208 | 2,798,643 | 3,360,024 | 3,532,494 | 3,896,926 | 3,928,662 |
| 未収還付法人税等 | - | - | - | - | 192,350 | 206,432 | 201,186 | 268,152 | 212,981 | 145,746 |
| その他 | 155,776 | 294,223 | 165,372 | 483,088 | 339,773 | 307,868 | 458,155 | 516,938 | 636,717 | 451,478 |
| 貸倒引当金 | -2,163 | -3,404 | -1,346 | -3,552 | -41,756 | -40,744 | -44,031 | -11,773 | -11,201 | -8,175 |
| 売掛金 | 1,159,175 | 1,315,233 | 1,546,460 | - | - | - | - | - | - | - |
| 未収入金 | - | - | 555,329 | - | - | - | - | - | - | - |
| 流動資産合計 | 4,080,987 | 4,968,475 | 5,688,750 | 6,501,324 | 6,360,916 | 7,154,258 | 7,388,528 | 8,640,071 | 10,684,518 | 10,579,973 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物及び構築物(純額) | - | - | - | 149,986 | 102,369 | 92,006 | 198,330 | 189,151 | 204,632 | 217,806 |
| 土地 | 63,914 | 63,914 | 63,914 | 113,982 | 124,285 | 123,036 | 123,036 | 119,137 | 110,125 | 110,125 |
| その他(純額) | 30,959 | 26,985 | 33,741 | 23,650 | 31,399 | 61,952 | 88,460 | 102,787 | 145,053 | 214,596 |
| 有形固定資産合計 | 94,873 | 90,899 | 97,655 | 287,618 | 258,053 | 276,996 | 409,827 | 411,077 | 459,812 | 542,528 |
| 無形固定資産 | - | - | - | - | - | - | - | - | - | 72,576 |
| 投資その他の資産 | ||||||||||
| 投資有価証券 | - | - | - | - | - | - | 158,895 | 168,855 | 145,710 | 144,859 |
| 繰延税金資産 | - | - | - | - | 350,473 | 336,965 | 431,136 | 526,351 | 614,462 | 679,446 |
| その他 | 116,345 | 157,019 | 161,823 | 211,598 | 326,863 | 383,304 | 283,376 | 309,464 | 329,745 | 338,890 |
| 貸倒引当金 | - | - | - | - | -110,573 | -110,792 | -9,039 | - | - | - |
| 繰延税金資産 | 120,406 | 151,101 | 155,444 | 254,918 | - | - | - | - | - | - |
| 投資その他の資産合計 | 236,751 | 308,121 | 317,268 | 466,517 | 566,763 | 609,477 | 864,368 | 1,004,670 | 1,089,917 | 1,163,196 |
| 無形固定資産 | ||||||||||
| その他 | 2,318 | 2,228 | 52,307 | 197,965 | 187,099 | 134,056 | 51,834 | 58,591 | 59,994 | - |
| のれん | 76,000 | 61,125 | - | 267,819 | - | - | - | - | - | - |
| 無形固定資産合計 | 78,318 | 63,353 | 52,307 | 465,784 | 187,099 | 134,056 | 51,834 | 58,591 | 59,994 | - |
| 固定資産合計 | 409,943 | 462,374 | 467,231 | 1,219,920 | 1,011,915 | 1,020,530 | 1,326,030 | 1,474,339 | 1,609,724 | 1,778,301 |
| 資産合計 | 4,490,931 | 5,430,849 | 6,155,981 | 7,721,245 | 7,372,832 | 8,174,788 | 8,714,559 | 10,114,410 | 12,294,242 | 12,358,275 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 短期借入金 | - | - | - | - | - | - | - | - | 80,000 | 50,000 |
| 1年内返済予定の長期借入金 | 233,592 | 357,622 | 199,996 | 349,672 | 349,672 | 348,024 | 153,003 | 213,013 | 398,200 | 382,000 |
| 未払金 | 781,640 | 926,983 | 1,140,415 | 1,869,821 | 1,652,052 | 1,945,668 | 2,378,695 | 2,578,139 | 2,731,283 | 2,246,119 |
| 未払法人税等 | - | 78,986 | 190,165 | 177,987 | 261,435 | 20,276 | 257,079 | 238,992 | 160,924 | 321,982 |
| 未払消費税等 | - | - | - | - | 376,017 | 1,074,162 | 725,728 | 742,072 | 613,120 | 638,137 |
| 賞与引当金 | 61,718 | 71,648 | 83,772 | 95,149 | 108,478 | 132,357 | 144,579 | 152,019 | 188,845 | 207,091 |
| 預り金 | - | - | - | 392,165 | - | - | - | - | 642,438 | 637,639 |
| その他 | 352,153 | 264,661 | 643,499 | 327,272 | 267,377 | 244,006 | 271,950 | 292,985 | 185,960 | 206,292 |
| 流動負債合計 | 1,429,105 | 1,699,902 | 2,257,849 | 3,212,067 | 3,015,032 | 3,764,495 | 3,931,036 | 4,217,221 | 5,000,773 | 4,689,263 |
| 固定負債 | ||||||||||
| 長期借入金 | 157,626 | 796,671 | 596,675 | 855,527 | 505,855 | 217,831 | 64,828 | 630,215 | 1,187,000 | 805,000 |
| 退職給付に係る負債 | 368,878 | 406,649 | 430,228 | 466,669 | 534,795 | 621,764 | 755,849 | 898,576 | 1,247,967 | 1,401,704 |
| 役員退職慰労引当金 | 370,183 | 322,307 | 322,307 | 321,713 | 315,463 | 313,363 | 313,363 | 311,435 | 311,435 | 315,605 |
| その他 | 20,797 | 20,252 | 19,179 | 93,801 | 114,142 | 66,985 | 65,225 | 69,761 | 80,837 | 139,982 |
| 固定負債合計 | 917,484 | 1,545,879 | 1,368,390 | 1,737,711 | 1,470,255 | 1,219,944 | 1,199,266 | 1,909,988 | 2,827,240 | 2,662,292 |
| 負債合計 | 2,346,590 | 3,245,781 | 3,626,239 | 4,949,779 | 4,485,288 | 4,984,439 | 5,130,302 | 6,127,210 | 7,828,013 | 7,351,555 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 419,191 | 419,191 | 433,728 | 435,763 | 438,541 | 440,578 | 517,921 | 534,205 | 558,186 | 570,807 |
| 資本剰余金 | 339,122 | 339,122 | 353,659 | 355,694 | 358,472 | 360,509 | 437,852 | 453,776 | 477,673 | 489,539 |
| 利益剰余金 | 1,372,514 | 1,451,497 | 1,754,201 | 2,031,546 | 2,221,363 | 2,545,250 | 2,823,514 | 3,197,128 | 3,680,151 | 4,189,376 |
| 自己株式 | -25,224 | -25,224 | -25,480 | -78,968 | -156,934 | -157,021 | -195,142 | -195,168 | -250,272 | -250,272 |
| 株主資本合計 | 2,105,605 | 2,184,587 | 2,516,108 | 2,744,035 | 2,861,442 | 3,189,317 | 3,584,145 | 3,989,941 | 4,465,739 | 4,999,450 |
| その他の包括利益累計額 | ||||||||||
| 為替換算調整勘定 | 26,305 | -2,810 | 6,819 | 4,941 | 9,414 | 61 | -260 | -3,633 | -2,769 | 42 |
| その他有価証券評価差額金 | - | - | - | -17 | - | - | - | - | - | - |
| その他の包括利益累計額合計 | 26,305 | -2,810 | 6,819 | 4,924 | 9,414 | 61 | -260 | -3,633 | -2,769 | 42 |
| 新株予約権 | 5,073 | 5,073 | 960 | 960 | 960 | 960 | 301 | 165 | 76 | 43 |
| 非支配株主持分 | 7,357 | -1,782 | 5,853 | 21,546 | 15,727 | 9 | 69 | 726 | 3,181 | 7,183 |
| 純資産合計 | 2,144,340 | 2,185,068 | 2,529,742 | 2,771,466 | 2,887,544 | 3,190,348 | 3,584,256 | 3,987,200 | 4,466,228 | 5,006,720 |
| 負債純資産合計 | 4,490,931 | 5,430,849 | 6,155,981 | 7,721,245 | 7,372,832 | 8,174,788 | 8,714,559 | 10,114,410 | 12,294,242 | 12,358,275 |