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 | 2025-12千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 資産の部 | |||||||||||
| 流動資産 | |||||||||||
| 現金及び預金 | 8,353,510 | 11,740,254 | 8,712,765 | 15,673,182 | 11,170,658 | 15,716,542 | 22,209,808 | 28,241,317 | 14,161,529 | 16,040,220 | 17,466,665 |
| 受取手形、営業未収入金及び契約資産 | - | - | - | - | - | - | - | 4,079,786 | 4,066,617 | 4,864,409 | 4,605,293 |
| 有価証券 | 3,709,953 | 2,640,000 | 2,239,992 | 1,439,988 | 2,577,231 | 5,077,081 | 4,639,992 | 4,319,000 | 3,000,000 | 1,400,000 | 4,400,000 |
| 商品 | 44,014 | 51,685 | 53,349 | 51,475 | 46,341 | 41,098 | 35,147 | 31,945 | 30,864 | 41,377 | 41,749 |
| 未成工事支出金 | 74,441 | 1,313 | 17,259 | 6,048 | 9,057 | 13,006 | 28,263 | 29,516 | 44,736 | 29,096 | 2,438 |
| 原材料及び貯蔵品 | 33,575 | 36,912 | 34,727 | 40,793 | 42,218 | 37,147 | 32,741 | 41,099 | 61,206 | 202,640 | 186,460 |
| 未収消費税等 | - | - | - | - | - | - | - | - | - | 823,165 | - |
| 立替金 | - | - | 2,126,346 | 186,736 | 176,835 | 168,432 | 168,432 | 168,717 | 340,536 | 388,381 | 297,980 |
| その他 | 318,034 | 531,361 | 68,934 | 130,579 | 443,793 | 99,043 | 233,440 | 547,075 | 93,203 | 100,480 | 161,760 |
| 受取手形及び営業未収入金 | - | 2,074,152 | 2,704,188 | 2,638,708 | 3,004,377 | 4,528,915 | 3,199,627 | - | - | - | - |
| 繰延税金資産 | 109,499 | 162,823 | 154,681 | 206,407 | - | - | - | - | - | - | - |
| 営業未収入金 | 2,098,869 | - | - | - | - | - | - | - | - | - | - |
| 流動資産合計 | 14,741,899 | 17,238,503 | 16,112,245 | 20,373,920 | 17,470,514 | 25,681,267 | 30,547,452 | 37,458,458 | 21,798,694 | 23,889,771 | 27,162,349 |
| 固定資産 | |||||||||||
| 有形固定資産 | |||||||||||
| 建物(純額) | 22,236,703 | 21,307,930 | 20,301,470 | 19,767,055 | 22,798,392 | 20,583,822 | 21,417,809 | 20,823,489 | 19,957,868 | 28,792,822 | 27,705,978 |
| 建物附属設備(純額) | 5,092,788 | 5,001,011 | 4,927,657 | 4,814,648 | 5,540,608 | 4,986,625 | 5,617,933 | 5,612,247 | 5,502,173 | 8,644,900 | 8,131,196 |
| 構築物(純額) | 6,249,455 | 6,729,590 | 6,298,503 | 7,528,891 | 7,305,151 | 5,081,817 | 5,318,699 | 5,767,112 | 6,407,661 | 9,159,732 | 9,673,936 |
| 機械装置及び運搬具(純額) | 1,634,181 | 1,436,939 | 1,415,747 | 2,299,588 | 3,665,064 | 3,104,794 | 3,118,170 | 1,892,450 | 1,455,211 | 1,111,995 | 830,068 |
| 土地 | 22,211,332 | 22,184,785 | 26,495,557 | 26,522,303 | 26,525,642 | 26,527,114 | 32,537,201 | 32,537,201 | 32,537,201 | 32,554,974 | 32,265,664 |
| 建設仮勘定 | - | - | 1,145,019 | 1,988,798 | 173,014 | 825,236 | 296,531 | 2,804,049 | 10,784,652 | 182,898 | 4,153,207 |
| 信託建物(純額) | 1,728,881 | 1,673,252 | 1,611,098 | 1,548,943 | 1,486,789 | 1,424,634 | 1,362,479 | 1,300,325 | 1,238,170 | 1,176,016 | 1,113,861 |
| 信託建物附属設備(純額) | 203,575 | 203,157 | 190,781 | 243,089 | 219,456 | 195,823 | 172,190 | 149,065 | 126,546 | 118,502 | 95,150 |
| 信託土地 | 2,174,126 | 2,174,126 | 2,174,126 | 2,174,126 | 2,174,126 | 2,174,126 | 2,174,126 | 2,174,126 | 2,174,126 | 2,174,126 | 2,174,126 |
| その他(純額) | 630,334 | 602,223 | 481,275 | 585,418 | 614,134 | 490,322 | 454,402 | 3,241,518 | 3,053,273 | 3,069,627 | 2,314,203 |
| 有形固定資産合計 | 62,161,379 | 61,313,017 | 65,041,237 | 67,472,864 | 70,502,381 | 65,394,318 | 72,469,544 | 76,301,586 | 83,236,886 | 86,985,596 | 88,457,395 |
| 無形固定資産 | |||||||||||
| ソフトウエア | 748,403 | 671,090 | 616,851 | 356,497 | 2,126,869 | 2,542,410 | 2,796,244 | 6,312,479 | 5,315,723 | 6,228,041 | 4,625,042 |
| ソフトウエア仮勘定 | - | - | - | - | - | - | - | 19,508 | 383,300 | 22,330 | 226,242 |
| 施設利用権 | 15,453 | 9,526 | 3,609 | 2,206 | 1,755 | 1,304 | 854 | 421 | 29 | - | - |
| のれん | 180,192 | 142,256 | 104,321 | 66,386 | 28,451 | - | - | - | - | - | - |
| その他 | 11,594 | 11,594 | 11,560 | 11,389 | 11,389 | - | - | - | - | - | - |
| 無形固定資産合計 | 955,642 | 834,468 | 736,343 | 436,480 | 2,168,466 | 2,543,715 | 2,797,098 | 6,332,408 | 5,699,053 | 6,250,371 | 4,851,284 |
| 投資その他の資産 | |||||||||||
| 投資有価証券 | 3,006,659 | 2,804,592 | 2,816,132 | 2,655,558 | 2,204,793 | 2,139,263 | 1,959,540 | 1,618,425 | 1,808,280 | 2,258,269 | 2,665,683 |
| 長期前払費用 | 365,783 | 251,690 | 253,038 | 145,883 | 134,329 | 204,211 | 137,394 | 68,328 | 27,799 | 27,738 | 74,742 |
| 繰延税金資産 | - | - | - | - | - | 1,611,058 | 1,613,986 | 2,439,347 | 2,176,350 | 1,908,014 | 1,767,977 |
| 長期立替金 | 528,860 | 293,811 | 53,353 | 1,010,596 | 842,163 | 673,730 | 505,298 | 336,865 | 957,340 | 1,001,333 | 721,877 |
| その他 | 163,716 | 104,202 | 103,136 | 102,944 | 101,467 | 102,429 | 83,701 | 92,432 | 87,969 | 84,762 | 83,870 |
| 繰延税金資産 | 363,918 | 231,808 | 230,749 | 280,531 | 519,802 | - | - | - | - | - | - |
| 投資その他の資産合計 | 4,428,937 | 3,686,105 | 3,456,411 | 4,195,513 | 3,802,557 | 4,730,694 | 4,299,920 | 4,555,399 | 5,057,740 | 5,280,119 | 5,314,152 |
| 固定資産合計 | 67,545,959 | 65,833,591 | 69,233,992 | 72,104,858 | 76,473,404 | 72,668,727 | 79,566,563 | 87,189,394 | 93,993,681 | 98,516,087 | 98,622,832 |
| 資産合計 | 82,287,859 | 83,072,094 | 85,346,237 | 92,478,778 | 93,943,918 | 98,349,995 | 110,114,016 | 124,647,853 | 115,792,376 | 122,405,859 | 125,785,181 |
| 負債の部 | |||||||||||
| 流動負債 | |||||||||||
| 営業未払金 | - | - | - | - | - | - | 896,076 | 1,282,226 | 1,497,047 | 1,170,657 | 1,189,811 |
| 短期借入金 | - | 79,000 | 33,200 | 41,200 | 41,200 | 41,290 | 21,470 | 41,200 | 41,200 | 16,600 | 16,600 |
| 1年内償還予定の社債 | - | - | - | - | - | - | - | 10,000,000 | - | - | 10,000,000 |
| 1年内返済予定の長期借入金 | 115,844 | - | 500,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,500,000 | 1,700,000 | 1,700,000 |
| 未払金 | 2,712,108 | 1,050,704 | 896,312 | 2,246,102 | 879,707 | 463,166 | 1,746,242 | 8,996,473 | 1,121,395 | 1,695,073 | 1,211,647 |
| 未払法人税等 | 826,041 | 1,160,885 | 1,240,653 | 1,223,449 | 1,504,653 | 2,790,945 | 2,331,611 | 2,897,079 | 1,279,229 | 2,598,301 | 2,758,756 |
| 未払消費税等 | 96,926 | 400,054 | 310,537 | 50,820 | 251,323 | 1,211,879 | 441,685 | 177,461 | 553,368 | 43,477 | 1,788,721 |
| 役員賞与引当金 | - | - | - | - | - | - | - | - | - | - | 12,980 |
| 賞与引当金 | 49,158 | 46,971 | 47,664 | 49,164 | 48,546 | 89,150 | 90,258 | 93,003 | 98,541 | 105,869 | 198,789 |
| ポイント引当金 | 99,168 | 172,470 | 226,325 | 360,153 | 442,935 | 703,959 | 789,223 | 871,588 | 940,007 | 985,646 | 1,093,240 |
| 災害損失引当金 | - | - | - | - | 47,034 | - | - | - | - | 46,000 | - |
| その他 | 805,065 | 883,724 | 655,926 | 899,469 | 1,069,318 | 1,025,270 | 1,101,664 | 1,179,046 | 883,693 | 1,334,875 | 945,074 |
| 支払手形及び営業未払金 | 607,765 | 595,882 | 952,123 | 1,149,721 | 793,063 | 584,358 | - | - | - | - | - |
| 1年内償還予定の社債 | - | 5,000,000 | 12,000,000 | - | - | - | - | - | - | - | - |
| 流動負債合計 | 5,312,077 | 9,389,693 | 16,862,743 | 7,020,082 | 6,077,781 | 7,910,020 | 8,418,232 | 26,538,079 | 7,914,483 | 9,696,501 | 20,915,621 |
| 固定負債 | |||||||||||
| 社債 | 17,000,000 | 12,000,000 | - | 10,000,000 | 10,000,000 | 10,000,000 | 20,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | - |
| 長期借入金 | 94,078 | - | 4,125,000 | 8,000,000 | 7,000,000 | 6,000,000 | 5,000,000 | 4,000,000 | 7,250,000 | 7,450,000 | 5,750,000 |
| 受入敷金保証金 | - | - | - | - | - | - | 2,024,695 | 2,072,241 | 2,163,915 | 2,429,076 | 2,515,493 |
| 退職給付に係る負債 | 1,229,430 | 1,234,960 | 1,216,765 | 1,184,843 | 1,156,824 | 1,200,085 | 1,216,112 | 1,246,720 | 1,262,297 | 1,245,369 | 1,283,291 |
| 資産除去債務 | 388,270 | 367,329 | 373,206 | 377,816 | 383,222 | 388,739 | 383,946 | 387,411 | 390,927 | 396,777 | 376,239 |
| その他 | 958,194 | 801,744 | 703,064 | 613,324 | 389,734 | 319,734 | 224,800 | 114,670 | 22,753 | 46,026 | 41,575 |
| 長期預り金 | 2,196,517 | 2,092,130 | 2,106,614 | 2,111,541 | 1,943,922 | 1,996,548 | - | - | - | - | - |
| 繰延税金負債 | 4,829 | 4,428 | 7,553 | 972 | - | - | - | - | - | - | - |
| 固定負債合計 | 21,871,320 | 16,500,593 | 8,532,203 | 22,288,497 | 20,873,702 | 19,905,106 | 28,849,554 | 17,821,043 | 21,089,893 | 21,567,249 | 9,966,600 |
| 負債合計 | 27,183,397 | 25,890,286 | 25,394,947 | 29,308,579 | 26,951,483 | 27,815,126 | 37,267,787 | 44,359,123 | 29,004,377 | 31,263,750 | 30,882,221 |
| 純資産の部 | |||||||||||
| 株主資本 | |||||||||||
| 資本金 | 10,586,297 | 10,586,297 | 10,586,297 | 10,586,297 | 10,586,297 | 10,586,297 | 10,586,297 | 10,586,297 | 10,586,297 | 10,586,297 | 10,586,297 |
| 資本剰余金 | 6,857,668 | 6,857,668 | 6,857,668 | 6,857,668 | 6,857,668 | 6,857,668 | 6,857,668 | 6,857,668 | 6,790,886 | 6,791,714 | 6,792,464 |
| 利益剰余金 | 37,562,026 | 39,649,701 | 42,418,292 | 45,792,251 | 49,564,952 | 53,169,478 | 60,540,784 | 68,145,207 | 74,541,753 | 81,527,687 | 88,839,783 |
| 自己株式 | -399,275 | -406,474 | -429,919 | -448,891 | -459,828 | -475,742 | -5,493,251 | -5,502,917 | -5,516,008 | -8,503,132 | -12,353,097 |
| 株主資本合計 | 54,606,717 | 56,687,193 | 59,432,338 | 62,787,324 | 66,549,089 | 70,137,701 | 72,491,498 | 80,086,255 | 86,402,930 | 90,402,567 | 93,865,448 |
| その他の包括利益累計額 | |||||||||||
| その他有価証券評価差額金 | 497,745 | 494,615 | 518,951 | 382,873 | 443,346 | 397,166 | 354,730 | 202,474 | 313,382 | 625,584 | 896,278 |
| その他の包括利益累計額合計 | 497,745 | 494,615 | 518,951 | 382,873 | 443,346 | 397,166 | 354,730 | 202,474 | 313,382 | 625,584 | 896,278 |
| 非支配株主持分 | - | - | - | - | - | - | - | - | 71,686 | 113,956 | 141,233 |
| 純資産合計 | 55,104,462 | 57,181,808 | 59,951,290 | 63,170,198 | 66,992,435 | 70,534,868 | 72,846,229 | 80,288,730 | 86,787,998 | 91,142,108 | 94,902,960 |
| 負債純資産合計 | 82,287,859 | 83,072,094 | 85,346,237 | 92,478,778 | 93,943,918 | 98,349,995 | 110,114,016 | 124,647,853 | 115,792,376 | 122,405,859 | 125,785,181 |