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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | ||||||||||
| 流動資産 | ||||||||||
| 現金及び預金 | 1,237,814 | 1,289,527 | 854,486 | 1,253,355 | 1,304,240 | 1,198,132 | 2,288,534 | 3,353,902 | 4,844,573 | 6,219,450 |
| 売掛金及び契約資産 | - | - | - | - | - | - | - | 2,459,949 | 2,738,045 | 2,512,151 |
| 製品 | 26,278 | 33,890 | 48,396 | 51,910 | 46,062 | 49,225 | 65,906 | 95,803 | 82,610 | 82,168 |
| 仕掛品 | 19,924 | 30,743 | 50,052 | 44,486 | 87,238 | 43,625 | 51,905 | 50,375 | 44,583 | 52,905 |
| 返品資産 | - | - | - | - | - | - | - | 44,371 | 110,923 | 169,944 |
| 前払費用 | 34,289 | 22,567 | 23,995 | 27,906 | 22,570 | 21,577 | 24,861 | 21,765 | 20,451 | 21,911 |
| 関係会社預け金 | 800,000 | 800,000 | 1,200,000 | 1,200,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 |
| その他 | 359 | 334 | 128 | 255 | 641 | 238,286 | 24,181 | 43,121 | 59,171 | 58,967 |
| 貸倒引当金 | -2,759 | -2,964 | -3,076 | -1,047 | -1,786 | -804 | -483 | -944 | -907 | -1,655 |
| 返品債権特別勘定 | -125,585 | -115,093 | -100,880 | -94,046 | -83,801 | -53,452 | -56,617 | - | - | - |
| 売掛金 | 1,309,736 | 1,419,098 | 1,521,592 | 1,751,876 | 1,683,769 | 1,606,714 | 1,871,478 | - | - | - |
| 未収還付法人税等 | - | - | - | - | - | 27,466 | - | - | - | - |
| 繰延税金資産 | 40,543 | 48,222 | 49,346 | 60,005 | - | - | - | - | - | - |
| 流動資産合計 | 3,340,601 | 3,526,326 | 3,644,041 | 4,294,702 | 4,558,934 | 4,630,769 | 5,769,767 | 7,568,345 | 9,399,452 | 10,615,845 |
| 固定資産 | ||||||||||
| 有形固定資産 | ||||||||||
| 建物 | 41,980 | 39,349 | 40,436 | 39,424 | 21,047 | 37,804 | 30,631 | 55,017 | 55,384 | 55,574 |
| 減価償却累計額 | -25,074 | -26,222 | -28,626 | -29,670 | -17,190 | -18,999 | -12,483 | -16,673 | -20,881 | -24,723 |
| 建物(純額) | 16,906 | 13,127 | 11,810 | 9,753 | 3,857 | 18,804 | 18,147 | 38,343 | 34,502 | 30,850 |
| 工具、器具及び備品 | 157,977 | 144,702 | 158,798 | 156,307 | 155,673 | 158,951 | 66,685 | 51,274 | 26,470 | 23,079 |
| 減価償却累計額 | -137,526 | -131,974 | -141,236 | -141,683 | -144,788 | -149,988 | -50,748 | -35,645 | -9,471 | -10,635 |
| 工具、器具及び備品(純額) | 20,450 | 12,728 | 17,561 | 14,624 | 10,885 | 8,963 | 15,937 | 15,629 | 16,998 | 12,443 |
| 有形固定資産合計 | 37,356 | 25,856 | 29,372 | 24,377 | 14,742 | 27,767 | 34,085 | 53,972 | 51,501 | 43,294 |
| 無形固定資産 | ||||||||||
| 商標権 | 3,956 | 2,269 | 2,082 | 1,675 | 1,138 | 1,069 | 742 | 499 | 344 | 216 |
| ソフトウエア | 316,579 | 317,234 | 424,994 | 342,858 | 290,896 | 246,707 | 163,489 | 139,580 | 123,172 | 135,688 |
| ソフトウエア仮勘定 | - | 50,452 | 5,909 | 8,396 | 2,704 | 2,843 | 6,572 | 5,067 | 28,451 | 9,826 |
| 電話加入権 | 2,376 | 2,376 | 2,376 | 2,376 | 2,376 | 2,376 | 2,376 | 2,376 | 2,376 | 2,376 |
| 無形固定資産合計 | 322,912 | 372,331 | 435,362 | 355,306 | 297,114 | 252,996 | 173,180 | 147,523 | 154,344 | 148,107 |
| 投資その他の資産 | ||||||||||
| 親会社株式 | 509,010 | 428,434 | 638,970 | 527,421 | 603,231 | 620,775 | 543,882 | 566,192 | 634,854 | 823,080 |
| 投資有価証券 | 59,383 | 67,080 | 88,382 | 60,397 | 86,046 | 94,044 | 95,603 | 101,818 | 203,474 | 180,375 |
| 差入保証金 | 98,779 | 92,424 | 92,424 | 92,524 | 96,995 | 96,995 | 96,895 | 86,764 | 84,014 | 80,014 |
| 前払年金費用 | - | - | 4,562 | 9,458 | - | - | - | 1,660 | 12,932 | 58,500 |
| その他 | 15,453 | 18,183 | 21,579 | 25,251 | 29,603 | 32,373 | 41,087 | 27,784 | 46,991 | 31,987 |
| 破産更生債権等 | 21,423 | 3,118 | 1,403 | 1,403 | - | - | - | - | - | - |
| 貸倒引当金 | -18,203 | -3,118 | -1,403 | -1,403 | - | - | - | - | - | - |
| 投資その他の資産合計 | 685,846 | 606,123 | 845,919 | 715,053 | 815,876 | 844,189 | 777,470 | 784,220 | 982,267 | 1,173,958 |
| 固定資産合計 | 1,046,115 | 1,004,311 | 1,310,654 | 1,094,737 | 1,127,733 | 1,124,953 | 984,736 | 985,716 | 1,188,113 | 1,365,359 |
| 資産合計 | 4,386,716 | 4,530,638 | 4,954,695 | 5,389,440 | 5,686,668 | 5,755,723 | 6,754,503 | 8,554,061 | 10,587,565 | 11,981,204 |
| 負債の部 | ||||||||||
| 流動負債 | ||||||||||
| 買掛金 | 241,958 | 184,029 | 192,798 | 295,507 | 273,342 | 332,573 | 398,879 | 511,412 | 553,261 | 506,343 |
| 未払金 | 40,188 | 47,953 | 46,508 | 34,872 | 34,442 | 35,998 | 78,953 | 99,723 | 123,649 | 56,987 |
| 未払費用 | 24,717 | 22,742 | 22,814 | 24,846 | 29,667 | 27,934 | 31,672 | 37,292 | 38,938 | 47,878 |
| 未払法人税等 | 63,020 | 82,898 | 68,492 | 152,557 | 110,738 | - | 313,775 | 387,068 | 405,672 | 315,384 |
| 未払事業所税 | 3,782 | 3,803 | 3,804 | 3,932 | 4,250 | 4,286 | 3,905 | 4,230 | 4,431 | 4,650 |
| 未払消費税等 | 27,276 | 27,941 | 11,996 | 56,955 | 41,530 | 20,752 | 96,213 | 129,680 | 107,970 | 55,250 |
| 前受金 | 24,065 | 27,213 | 22,072 | 13,866 | 21,859 | 3,803 | 11,534 | 8,055 | 10,871 | 11,094 |
| 預り金 | 36,010 | 34,847 | 41,717 | 34,416 | 36,060 | 42,485 | 25,236 | 164,684 | 28,783 | 32,339 |
| 賞与引当金 | 18,300 | 18,400 | 20,300 | 21,800 | 32,000 | 24,500 | 24,500 | 47,500 | 32,000 | 87,000 |
| 返金負債 | - | - | - | - | - | - | - | 575,125 | 845,137 | 786,042 |
| ポイント引当金 | 32,655 | 37,355 | 36,320 | 17,218 | 6,803 | 3,524 | 26,960 | 73,946 | 127,660 | 118,773 |
| 返品調整引当金 | 103,061 | 180,514 | 184,319 | 245,765 | 211,470 | 227,347 | 303,887 | - | - | - |
| 流動負債合計 | 615,036 | 667,699 | 651,143 | 901,738 | 802,165 | 723,205 | 1,315,517 | 2,038,719 | 2,278,376 | 2,021,745 |
| 固定負債 | ||||||||||
| 繰延税金負債 | - | - | - | - | - | 133,914 | 88,892 | 67,833 | 77,088 | 127,399 |
| 役員退職慰労引当金 | 44,800 | 47,900 | 51,100 | 54,300 | 51,000 | 53,600 | 54,400 | 57,600 | 61,400 | 65,225 |
| 退職給付引当金 | 14,310 | 3,248 | - | - | 3,051 | 12,639 | 16,311 | - | - | - |
| 繰延税金負債 | 146,498 | 119,091 | 184,881 | 143,207 | 122,048 | - | - | - | - | - |
| 固定負債合計 | 205,608 | 170,239 | 235,981 | 197,507 | 176,099 | 200,154 | 159,604 | 125,433 | 138,488 | 192,624 |
| 負債合計 | 820,645 | 837,939 | 887,124 | 1,099,245 | 978,265 | 923,359 | 1,475,121 | 2,164,153 | 2,416,864 | 2,214,370 |
| 純資産の部 | ||||||||||
| 株主資本 | ||||||||||
| 資本金 | 540,875 | 540,875 | 540,875 | 540,875 | 540,875 | 540,875 | 540,875 | 540,875 | 540,875 | 540,875 |
| 資本剰余金 | ||||||||||
| 資本準備金 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 |
| 資本剰余金合計 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 | 536,125 |
| 利益剰余金 | ||||||||||
| 利益準備金 | 540 | 540 | 540 | 540 | 540 | 540 | 540 | 540 | 540 | 540 |
| その他利益剰余金 | ||||||||||
| 繰越利益剰余金 | 2,149,399 | 2,317,994 | 2,532,029 | 2,851,613 | 3,199,434 | 3,305,676 | 3,804,957 | 4,895,695 | 6,558,482 | 8,039,506 |
| 利益剰余金合計 | 2,149,939 | 2,318,534 | 2,532,569 | 2,852,153 | 3,199,974 | 3,306,216 | 3,805,497 | 4,896,235 | 6,559,022 | 8,040,046 |
| 自己株式 | -189 | -189 | -189 | -350 | -350 | -350 | -350 | -350 | -503 | -688 |
| 株主資本合計 | 3,226,749 | 3,395,344 | 3,609,379 | 3,928,803 | 4,276,624 | 4,382,866 | 4,882,147 | 5,972,885 | 7,635,518 | 9,116,358 |
| 評価・換算差額等 | ||||||||||
| その他有価証券評価差額金 | 339,320 | 297,354 | 458,191 | 361,391 | 431,779 | 449,496 | 397,234 | 417,022 | 535,182 | 650,476 |
| 評価・換算差額等合計 | 339,320 | 297,354 | 458,191 | 361,391 | 431,779 | 449,496 | 397,234 | 417,022 | 535,182 | 650,476 |
| 純資産合計 | 3,566,070 | 3,692,698 | 4,067,571 | 4,290,195 | 4,708,403 | 4,832,363 | 5,279,381 | 6,389,908 | 8,170,700 | 9,766,834 |
| 負債純資産合計 | 4,386,716 | 4,530,638 | 4,954,695 | 5,389,440 | 5,686,668 | 5,755,723 | 6,754,503 | 8,554,061 | 10,587,565 | 11,981,204 |