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 | 5,710,326 | 8,442,991 | 8,309,709 | 4,487,488 | 6,467,344 | 6,939,842 | 2,886,663 | 2,953,203 | 2,948,228 | 5,225,728 | 9,042,926 |
| 受取手形 | - | - | - | - | - | - | 5,865,944 | 5,074,518 | 3,297,860 | 1,905,458 | 684,991 |
| 電子記録債権 | 5,824,202 | 6,511,845 | 8,486,416 | 9,260,385 | 8,152,953 | 8,508,311 | 10,798,748 | 15,399,528 | 15,790,427 | 16,378,206 | 14,194,921 |
| 売掛金 | - | - | - | - | - | - | 21,471,294 | 27,484,483 | 25,813,392 | 23,598,139 | 20,444,770 |
| 商品 | 9,965,768 | 8,089,602 | 10,374,716 | 12,538,571 | 12,133,175 | 10,438,356 | 19,612,311 | 24,250,470 | 24,416,253 | 21,177,890 | 19,560,900 |
| 前払費用 | 27,363 | 28,105 | 16,500 | 19,335 | 22,473 | 19,596 | 30,265 | 30,393 | 35,960 | 50,606 | 98,117 |
| その他 | 20,677 | 20,396 | 258,762 | 88,477 | 60,651 | 76,964 | 988,691 | 345,862 | 208,051 | 168,827 | 120,678 |
| 貸倒引当金 | -5,447 | -2,799 | -3,284 | -3,425 | -3,067 | -2,885 | -3,818 | -4,796 | -4,492 | -4,193 | -3,538 |
| 受取手形及び売掛金 | 21,396,152 | 21,473,902 | 24,346,784 | 24,994,199 | 22,491,881 | 20,345,334 | - | - | - | - | - |
| 繰延税金資産 | 85,734 | 91,896 | 94,292 | - | - | - | - | - | - | - | - |
| 流動資産合計 | 43,024,778 | 44,655,940 | 51,883,897 | 51,385,031 | 49,325,412 | 46,325,521 | 61,650,101 | 75,533,664 | 72,505,680 | 68,500,662 | 64,143,768 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物(純額) | 950,335 | 919,404 | 990,914 | 965,273 | 2,619,437 | 2,537,837 | 2,404,424 | 2,268,680 | 2,146,392 | 2,006,056 | 2,188,350 |
| 機械装置及び運搬具(純額) | 159,475 | 138,153 | 181,390 | 303,843 | 391,611 | 568,054 | 804,920 | 730,182 | 640,268 | 560,728 | 534,059 |
| 土地 | 2,744,355 | 2,744,355 | 2,744,637 | 2,613,918 | 3,250,615 | 3,250,615 | 3,250,615 | 3,250,615 | 3,250,615 | 3,250,615 | 3,328,925 |
| 建設仮勘定 | - | - | - | 871,049 | 32,790 | 250,130 | 16,409 | 9,818 | 15,979 | 11,800 | 189,350 |
| その他(純額) | 24,417 | 57,785 | 31,566 | 67,883 | 103,118 | 122,628 | 152,596 | 138,613 | 117,193 | 103,336 | 136,997 |
| 有形固定資産合計 | 3,878,584 | 3,859,699 | 3,948,509 | 4,821,969 | 6,397,574 | 6,729,266 | 6,628,966 | 6,397,910 | 6,170,449 | 5,932,537 | 6,377,683 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 46,765 | 35,415 | 26,872 | 20,838 | 23,985 | 45,186 | 40,003 | 27,205 | 17,313 | 33,448 | 31,843 |
| その他 | 40,371 | 41,895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| 無形固定資産合計 | 87,136 | 77,310 | 26,872 | 20,838 | 23,985 | 45,187 | 40,004 | 27,205 | 17,313 | 33,448 | 31,843 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 4,700,714 | 5,169,742 | 5,658,969 | 5,163,789 | 4,265,119 | 5,735,131 | 6,040,773 | 5,966,422 | 11,052,472 | 12,038,450 | 11,354,885 |
| 退職給付に係る資産 | 258,454 | 43,664 | 111,314 | - | - | 299,249 | 598,552 | 477,032 | 1,521,419 | 1,054,720 | 1,442,410 |
| 長期前払費用 | 5,567 | 5,307 | 4,597 | 4,470 | 5,938 | 4,851 | 3,608 | 9,668 | 14,142 | 33,501 | 32,371 |
| その他 | 135,225 | 130,611 | 119,233 | 124,597 | 120,897 | 137,671 | 109,093 | 108,323 | 111,829 | 121,531 | 247,776 |
| 貸倒引当金 | -19,902 | -18,985 | -16,240 | -14,320 | -12,400 | -7,494 | -7,294 | -7,294 | -7,294 | -7,294 | -7,295 |
| 投資その他の資産合計 | 5,080,059 | 5,330,341 | 5,877,874 | 5,278,537 | 4,379,555 | 6,169,409 | 6,744,733 | 6,554,152 | 12,692,568 | 13,240,909 | 13,070,148 |
| 固定資産合計 | 9,045,780 | 9,267,350 | 9,853,256 | 10,121,345 | 10,801,115 | 12,943,863 | 13,413,704 | 12,979,268 | 18,880,332 | 19,206,896 | 19,479,675 |
| 繰延資産 | |||||||||||
| 社債発行費 | 40,141 | 33,364 | 26,588 | 19,812 | 13,036 | 6,272 | 32,955 | 28,280 | 24,920 | 21,560 | 18,200 |
| 繰延資産合計 | 40,141 | 33,364 | 26,588 | 19,812 | 13,036 | 6,272 | 32,955 | 28,280 | 24,920 | 21,560 | 18,200 |
| 資産合計 | 52,110,699 | 53,956,656 | 61,763,742 | 61,526,190 | 60,139,564 | 59,275,657 | 75,096,761 | 88,541,212 | 91,410,932 | 87,729,119 | 83,641,644 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 電子記録債務 | 1,794,081 | 2,138,208 | 2,990,498 | 2,919,119 | 2,567,407 | 2,362,333 | 3,770,891 | 5,409,390 | 7,112,129 | 3,030,790 | 2,142,107 |
| 買掛金 | - | - | - | - | - | - | - | - | - | 15,458,533 | 13,528,541 |
| 短期借入金 | 8,300,000 | 8,300,000 | 8,300,000 | 8,300,000 | 14,500,000 | 11,900,000 | 20,600,000 | 25,700,000 | 24,200,000 | 22,900,000 | 21,200,000 |
| 1年内返済予定の長期借入金 | - | - | 1,000,000 | - | 316,800 | 516,800 | 1,774,700 | 1,575,100 | 1,258,496 | 1,966,392 | 299,992 |
| 未払法人税等 | 319,303 | 395,695 | 369,273 | 338,788 | 242,787 | 144,811 | 737,971 | 341,692 | 518,157 | 435,616 | 561,484 |
| 賞与引当金 | 174,486 | 198,726 | 201,480 | 209,736 | 224,278 | 204,757 | 226,736 | 246,957 | 253,668 | 288,077 | 295,920 |
| 未払費用 | 28,210 | 30,159 | 32,977 | 31,421 | 33,752 | 31,009 | 34,791 | 60,290 | 35,753 | 41,880 | 44,055 |
| その他 | 292,754 | 463,989 | 268,510 | 324,662 | 401,926 | 654,647 | 639,106 | 570,143 | 1,040,885 | 1,101,337 | 994,733 |
| 支払手形 | - | - | - | - | - | - | - | - | - | - | - |
| 支払手形及び買掛金 | 15,263,126 | 15,146,952 | 20,789,523 | 20,822,803 | 10,251,379 | 10,151,880 | 13,899,065 | 17,912,963 | 15,132,154 | - | - |
| 1年内償還予定の社債 | - | - | - | - | 1,000,000 | 1,000,000 | 1,500,000 | - | - | - | - |
| 契約負債 | - | - | - | - | - | - | 4,322 | - | - | - | - |
| 流動負債合計 | 26,171,963 | 26,673,732 | 33,952,263 | 32,946,532 | 29,538,332 | 26,966,239 | 43,187,584 | 51,816,537 | 49,551,245 | 45,222,627 | 39,066,833 |
| 固定負債 | |||||||||||
| 社債 | 3,500,000 | 3,500,000 | 3,500,000 | 3,500,000 | 2,500,000 | 1,500,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 |
| 長期借入金 | 1,000,000 | 1,000,000 | - | 1,000,000 | 4,404,000 | 4,887,200 | 3,112,500 | 7,287,400 | 7,520,571 | 5,800,014 | 6,300,022 |
| 繰延税金負債 | - | - | - | - | 591,190 | 1,176,292 | 1,322,111 | 1,253,597 | 3,100,700 | 3,347,764 | 3,186,545 |
| 再評価に係る繰延税金負債 | 548,544 | 548,544 | 529,074 | 529,074 | 532,730 | 532,730 | 532,730 | 532,730 | 532,730 | 548,398 | 548,398 |
| その他 | 89,001 | 94,694 | 91,537 | 115,552 | 117,231 | 137,524 | 172,471 | 148,340 | 135,130 | 114,892 | 147,317 |
| 退職給付に係る負債 | - | - | - | 59,774 | 119,036 | - | - | - | - | - | - |
| 繰延税金負債 | 1,080,191 | 1,132,136 | 1,303,117 | 909,771 | - | - | - | - | - | - | - |
| 固定負債合計 | 6,217,737 | 6,275,375 | 5,423,728 | 6,114,171 | 8,264,188 | 8,233,746 | 6,139,812 | 10,222,068 | 12,289,131 | 10,811,069 | 11,182,284 |
| 負債合計 | 32,389,700 | 32,949,107 | 39,375,992 | 39,060,704 | 37,802,520 | 35,199,986 | 49,327,397 | 62,038,605 | 61,840,377 | 56,033,697 | 50,249,118 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,310,000 | 2,310,000 | 2,310,000 | 2,310,000 | 2,310,000 | 2,310,000 | 2,310,000 | 2,310,000 | 2,310,000 | 2,310,000 | 2,310,000 |
| 資本剰余金 | 1,802,645 | 1,802,656 | 1,802,656 | 1,802,656 | 1,802,656 | 1,802,654 | 1,802,654 | 1,802,654 | 1,802,600 | 1,802,600 | 1,802,600 |
| 利益剰余金 | 13,016,877 | 14,118,350 | 15,085,449 | 15,939,143 | 16,694,652 | 17,023,168 | 18,270,939 | 19,217,514 | 20,189,999 | 21,008,903 | 21,805,078 |
| 自己株式 | -246,085 | -246,510 | -246,800 | -785,159 | -1,059,205 | -1,056,091 | -1,056,591 | -1,056,622 | -3,166,639 | -2,041,644 | -1,036,431 |
| 株主資本合計 | 16,883,437 | 17,984,496 | 18,951,305 | 19,266,640 | 19,748,103 | 20,079,731 | 21,327,002 | 22,273,546 | 21,135,959 | 23,079,858 | 24,881,247 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 2,115,546 | 2,416,298 | 2,777,948 | 2,400,582 | 1,788,294 | 2,884,298 | 3,126,000 | 3,069,151 | 6,588,051 | 7,202,411 | 6,710,214 |
| 土地再評価差額金 | 799,759 | 799,759 | 755,161 | 981,239 | 977,583 | 977,583 | 977,583 | 977,583 | 977,583 | 961,915 | 1,125,796 |
| 退職給付に係る調整累計額 | -77,744 | -193,005 | -96,664 | -182,977 | -176,938 | 134,057 | 338,776 | 182,324 | 868,959 | 451,235 | 675,267 |
| その他の包括利益累計額合計 | 2,837,560 | 3,023,052 | 3,436,444 | 3,198,844 | 2,588,940 | 3,995,940 | 4,442,360 | 4,229,060 | 8,434,595 | 8,615,562 | 8,511,278 |
| 純資産合計 | 19,720,998 | 21,007,548 | 22,387,750 | 22,465,485 | 22,337,043 | 24,075,671 | 25,769,363 | 26,502,606 | 29,570,555 | 31,695,421 | 33,392,526 |
| 負債純資産合計 | 52,110,699 | 53,956,656 | 61,763,742 | 61,526,190 | 60,139,564 | 59,275,657 | 75,096,761 | 88,541,212 | 91,410,932 | 87,729,119 | 83,641,644 |