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
2016-02千円 | 2017-02千円 | 2018-02千円 | 2019-02千円 | 2020-02千円 | 2021-02千円 | 2022-02千円 | 2023-02千円 | 2024-02千円 | 2025-02千円 | 2026-02千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 985,506 | 977,708 | 987,356 | 1,324,434 | 1,753,341 | 1,269,995 | 1,412,470 | 1,507,023 | 1,918,452 | 2,034,520 | 2,570,307 |
| 売掛金 | - | - | - | - | - | - | - | 38,907 | 54,684 | 51,211 | 68,003 |
| 棚卸資産 | 39,279 | 33,472 | 32,745 | 35,647 | 31,821 | 35,356 | 32,849 | 29,578 | 30,086 | 27,655 | 29,304 |
| その他 | 40,187 | 39,224 | 38,356 | 38,101 | 44,037 | 101,192 | 51,662 | 58,235 | 61,347 | 74,911 | 125,122 |
| 受取手形及び売掛金 | 22,544 | 23,135 | 24,913 | 21,695 | 25,284 | 14,357 | 17,720 | - | - | - | - |
| 貸倒引当金 | -256 | -266 | -272 | -186 | -221 | -103 | -142 | - | - | - | - |
| 繰延税金資産 | 21,856 | 16,071 | 16,131 | 15,506 | - | - | - | - | - | - | - |
| 流動資産合計 | 1,109,117 | 1,089,346 | 1,099,232 | 1,435,200 | 1,854,262 | 1,420,799 | 1,514,561 | 1,633,745 | 2,064,571 | 2,188,298 | 2,792,737 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物及び構築物 | 12,509,122 | 12,531,370 | 12,516,436 | 12,578,903 | 12,612,104 | 12,663,408 | 12,654,037 | 12,648,789 | 12,502,350 | 12,502,862 | 12,528,810 |
| 減価償却累計額 | -1,834,817 | -2,289,099 | -2,726,768 | -3,177,471 | -3,631,420 | -4,085,331 | -4,490,192 | -4,902,254 | -5,202,757 | -5,608,445 | -5,962,987 |
| 建物及び構築物(純額) | 10,674,305 | 10,242,271 | 9,789,668 | 9,401,431 | 8,980,683 | 8,578,076 | 8,163,845 | 7,746,534 | 7,299,593 | 6,894,417 | 6,565,823 |
| 機械装置及び運搬具 | 248,735 | 250,333 | 238,895 | 240,111 | 240,111 | 241,449 | 241,449 | 241,347 | 239,738 | 239,738 | 238,777 |
| 減価償却累計額 | -87,704 | -108,516 | -120,143 | -143,253 | -166,470 | -189,512 | -212,923 | -236,232 | -238,134 | -238,764 | -236,220 |
| 機械装置及び運搬具(純額) | 161,030 | 141,817 | 118,751 | 96,858 | 73,640 | 51,936 | 28,525 | 5,114 | 1,603 | 974 | 2,556 |
| 工具、器具及び備品 | 277,219 | 280,733 | 273,596 | 276,256 | 283,119 | 292,922 | 299,107 | 303,686 | 287,535 | 295,893 | 292,710 |
| 減価償却累計額 | -198,534 | -206,170 | -203,314 | -211,584 | -218,563 | -221,485 | -229,248 | -231,082 | -221,089 | -228,796 | -222,541 |
| 工具、器具及び備品(純額) | 78,684 | 74,563 | 70,281 | 64,672 | 64,555 | 71,437 | 69,859 | 72,604 | 66,445 | 67,097 | 70,168 |
| 土地 | 6,238,098 | 6,238,098 | 6,238,098 | 6,238,098 | 6,238,098 | 6,238,098 | 6,220,163 | 6,211,109 | 6,195,912 | 6,195,912 | 6,195,912 |
| リース資産 | 27,633 | 27,633 | 27,633 | 27,633 | - | - | - | - | - | - | 23,341 |
| 減価償却累計額 | -13,433 | -18,038 | -22,644 | -27,249 | - | - | - | - | - | - | -3,056 |
| リース資産(純額) | 14,200 | 9,595 | 4,989 | 383 | - | - | - | - | - | - | 20,285 |
| 建設仮勘定 | - | - | - | 26,719 | 53,179 | - | - | - | - | - | - |
| 有形固定資産合計 | 17,166,319 | 16,706,344 | 16,221,788 | 15,828,164 | 15,410,157 | 14,939,549 | 14,482,393 | 14,035,362 | 13,563,555 | 13,158,401 | 12,854,746 |
| 無形固定資産 | |||||||||||
| 借地権 | 2,613,299 | 2,613,299 | 2,613,299 | 2,613,299 | 2,613,299 | 2,613,299 | 2,613,299 | 2,613,299 | 2,613,299 | 2,613,299 | 2,613,299 |
| 施設利用権 | 12,998 | 11,908 | 10,818 | 9,728 | 8,638 | 7,548 | 6,458 | 5,368 | 4,278 | 3,188 | 2,098 |
| ソフトウエア | 8,006 | 5,143 | 2,280 | 2,700 | 9,285 | 7,136 | 4,988 | 16,069 | 12,842 | 16,233 | 11,909 |
| ソフトウエア仮勘定 | - | - | - | - | - | - | 4,400 | - | - | - | - |
| 商標権 | 284 | 226 | 167 | 109 | 51 | 16 | - | - | - | - | - |
| 無形固定資産合計 | 2,634,588 | 2,630,577 | 2,626,566 | 2,625,838 | 2,631,274 | 2,628,000 | 2,629,145 | 2,634,737 | 2,630,420 | 2,632,721 | 2,627,307 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 4,875,948 | 6,426,080 | 7,479,955 | 5,671,546 | 5,768,738 | 7,862,696 | 5,922,659 | 5,469,254 | 5,071,742 | 5,843,345 | 5,661,674 |
| 長期前払費用 | 514,533 | 495,281 | 477,080 | 459,050 | 443,447 | 427,750 | 412,053 | 396,371 | 380,742 | 365,203 | 349,545 |
| 繰延税金資産 | - | - | - | - | - | - | - | - | - | 79,642 | 15,506 |
| その他 | 98,586 | 91,411 | 91,411 | 88,702 | 87,868 | 87,388 | 87,388 | 87,388 | 80,934 | 80,934 | 24,972 |
| 貸倒引当金 | -2,694 | -2,694 | -2,694 | 0 | - | - | - | - | - | - | - |
| 投資その他の資産合計 | 5,486,375 | 7,010,079 | 8,045,754 | 6,219,299 | 6,300,053 | 8,377,834 | 6,422,101 | 5,953,014 | 5,533,419 | 6,369,126 | 6,051,699 |
| 固定資産合計 | 25,287,283 | 26,347,002 | 26,894,109 | 24,673,301 | 24,341,485 | 25,945,384 | 23,533,640 | 22,623,114 | 21,727,395 | 22,160,249 | 21,533,753 |
| 資産合計 | 26,396,401 | 27,436,348 | 27,993,342 | 26,108,502 | 26,195,748 | 27,366,184 | 25,048,201 | 24,256,859 | 23,791,967 | 24,348,548 | 24,326,491 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 買掛金 | 181,536 | 203,115 | 231,954 | 165,035 | 153,697 | 43,216 | 58,105 | 115,156 | 142,688 | 140,940 | 204,110 |
| 未払金 | 77,548 | 78,906 | 69,339 | 92,967 | 183,675 | 164,580 | 93,161 | 97,461 | 110,631 | 108,222 | 243,182 |
| 未払費用 | 13,307 | 13,224 | 13,207 | 15,180 | 13,207 | 13,207 | 13,207 | 23,367 | 13,207 | 13,207 | - |
| 未払法人税等 | 20,479 | 53,927 | 55,705 | 42,826 | 40,291 | 8,654 | 57,435 | 71,206 | 71,638 | 14,473 | 78,512 |
| 未払消費税等 | 24,168 | 19,739 | 22,498 | 10,492 | 32,057 | 8,025 | 30,518 | 26,787 | 38,546 | 17,303 | 28,751 |
| 契約負債 | - | - | - | - | - | - | - | 7,342 | 7,715 | 8,358 | 10,901 |
| 前受金 | 399,364 | 399,009 | 402,518 | 403,659 | 400,240 | 399,529 | 403,579 | 399,945 | 397,404 | 411,738 | 412,550 |
| 賞与引当金 | 26,354 | 22,854 | 21,557 | 21,558 | 19,962 | 22,159 | 19,192 | 18,228 | 18,279 | 18,661 | 21,344 |
| その他 | 19,194 | 17,196 | 16,680 | 12,500 | 16,252 | 14,270 | 12,213 | 12,535 | 15,147 | 12,166 | 19,346 |
| 1年内返済予定の長期借入金 | 617,000 | 626,000 | - | - | - | - | - | - | - | - | - |
| 流動負債合計 | 1,378,952 | 1,433,973 | 833,461 | 764,218 | 859,384 | 673,642 | 687,413 | 772,031 | 815,257 | 745,073 | 1,018,699 |
| 固定負債 | |||||||||||
| 長期前受金 | 13,492,828 | 13,200,018 | 12,907,209 | 12,614,399 | 12,321,590 | 12,028,780 | 11,735,970 | 11,443,161 | 11,150,351 | 10,857,542 | 10,564,732 |
| 繰延税金負債 | - | - | - | - | - | 1,850,026 | 1,281,549 | 1,149,883 | 1,025,874 | 1,284,464 | 1,203,987 |
| 退職給付に係る負債 | 58,698 | 54,818 | 64,591 | 65,838 | 74,485 | 76,419 | 79,985 | 82,690 | 75,513 | 80,189 | 64,380 |
| 長期預り保証金 | 75,660 | 75,774 | 86,046 | 86,213 | 86,255 | 85,563 | 85,887 | 85,821 | 82,662 | 88,172 | 88,232 |
| その他 | 10,074 | 5,238 | 402 | - | - | - | - | - | - | - | 18,645 |
| 長期未払金 | 115,770 | 115,770 | 115,770 | 115,770 | 115,770 | 98,490 | 98,490 | 98,490 | 98,490 | - | - |
| 繰延税金負債 | 714,177 | 1,249,236 | 1,661,126 | 1,170,243 | 1,228,009 | - | - | - | - | - | - |
| 長期借入金 | 626,000 | - | - | - | - | - | - | - | - | - | - |
| 固定負債合計 | 15,093,209 | 14,700,857 | 14,835,147 | 14,052,465 | 13,826,111 | 14,139,280 | 13,281,884 | 12,860,046 | 12,432,892 | 12,310,369 | 11,939,979 |
| 負債合計 | 16,472,162 | 16,134,830 | 15,668,608 | 14,816,683 | 14,685,496 | 14,812,923 | 13,969,297 | 13,632,078 | 13,248,150 | 13,055,443 | 12,958,678 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 2,365,180 | 2,365,180 | 2,365,180 | 2,365,180 | 2,365,180 | 2,365,180 | 2,365,180 | 2,365,180 | 2,365,180 | 2,365,180 | 2,365,180 |
| 資本剰余金 | 3,256,671 | 3,256,671 | 3,256,671 | 3,256,671 | 3,256,671 | 3,256,671 | 3,264,975 | 3,264,975 | 3,264,975 | 3,264,975 | 3,264,975 |
| 利益剰余金 | 3,353,250 | 3,638,338 | 3,935,744 | 4,156,654 | 4,308,679 | 3,900,747 | 3,687,045 | 3,548,045 | 3,743,402 | 3,957,374 | 4,181,311 |
| 自己株式 | -279,880 | -291,630 | -296,314 | -296,658 | -297,615 | -298,059 | -222,111 | -222,650 | -223,158 | -223,158 | -223,392 |
| 株主資本合計 | 8,695,221 | 8,968,559 | 9,261,281 | 9,481,847 | 9,632,914 | 9,224,538 | 9,095,089 | 8,955,550 | 9,150,398 | 9,364,370 | 9,588,074 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 1,229,016 | 2,332,958 | 3,063,452 | 1,809,971 | 1,877,337 | 3,328,721 | 1,983,815 | 1,669,231 | 1,393,418 | 1,928,734 | 1,779,738 |
| その他の包括利益累計額合計 | 1,229,016 | 2,332,958 | 3,063,452 | 1,809,971 | 1,877,337 | 3,328,721 | 1,983,815 | 1,669,231 | 1,393,418 | 1,928,734 | 1,779,738 |
| 純資産合計 | 9,924,238 | 11,301,517 | 12,324,733 | 11,291,818 | 11,510,252 | 12,553,260 | 11,078,904 | 10,624,781 | 10,543,816 | 11,293,105 | 11,367,812 |
| 負債純資産合計 | 26,396,401 | 27,436,348 | 27,993,342 | 26,108,502 | 26,195,748 | 27,366,184 | 25,048,201 | 24,256,859 | 23,791,967 | 24,348,548 | 24,326,491 |