3.財務諸表及び主な注記

(1)貸借対照表

 

 

 

 

 

 

 

 

 

 

 

(単位:千円)

 

 

 

 

 

 

 

 

 

 

前事業年度

(2022年12月31日)

当事業年度

(2023年12月31日)

資産の部

 

 

 

流動資産

 

 

 

 

現金及び預金

3,742,336

3,981,339

 

 

完成業務未収入金及び契約資産

2,301,975

2,495,744

 

 

未成業務支出金

8,714

1,594

 

 

前払費用

43,856

49,986

 

 

関係会社立替金

200

273

 

 

その他

67,069

72,815

 

 

貸倒引当金

32,360

47,047

 

 

流動資産合計

6,131,793

6,554,707

 

固定資産

 

 

 

 

有形固定資産

 

 

 

 

 

建物(純額)

190,584

161,026

 

 

 

構築物(純額)

0

0

 

 

 

工具、器具及び備品(純額)

22,229

22,805

 

 

 

土地

150,015

150,015

 

 

 

リース資産(純額)

81,648

55,981

 

 

 

有形固定資産合計

444,478

389,828

 

 

無形固定資産

 

 

 

 

 

借地権

3,321

3,321

 

 

 

ソフトウエア

121,082

115,397

 

 

 

リース資産

290

159

 

 

 

電話加入権

3,711

3,711

 

 

 

無形固定資産合計

128,404

122,590

 

 

投資その他の資産

 

 

 

 

 

投資有価証券

499,466

441,982

 

 

 

関係会社株式

50,000

50,000

 

 

 

従業員に対する長期貸付金

3,432

2,911

 

 

 

保険積立金

78,998

78,907

 

 

 

差入保証金

167,318

167,750

 

 

 

長期前払費用

4,242

9,179

 

 

 

前払年金費用

-

16,350

 

 

 

繰延税金資産

63,620

26,298

 

 

 

その他

28,769

27,969

 

 

 

貸倒引当金

2,200

2,200

 

 

 

投資その他の資産合計

893,647

819,148

 

 

固定資産合計

1,466,530

1,331,567

 

資産合計

7,598,324

7,886,274

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(単位:千円)

 

 

 

 

 

 

 

 

 

 

前事業年度

(2022年12月31日)

当事業年度

(2023年12月31日)

負債の部

 

 

 

流動負債

 

 

 

 

業務未払金

433,918

375,176

 

 

リース債務

32,846

31,789

 

 

未払金

51,798

50,725

 

 

未払費用

215,092

171,252

 

 

未払法人税等

174,711

182,852

 

 

未払消費税等

29,805

115,556

 

 

未成業務受入金

195,043

162,428

 

 

預り金

108,262

115,270

 

 

賞与引当金

41,336

42,723

 

 

株主優待引当金

-

8,789

 

 

受注損失引当金

17,378

21,443

 

 

株式給付引当金

14,796

15,516

 

 

流動負債合計

1,314,989

1,293,524

 

固定負債

 

 

 

 

リース債務

51,445

26,440

 

 

株式給付引当金

18,310

22,369

 

 

退職給付引当金

2,797

-

 

 

長期未払金

6,720

-

 

 

資産除去債務

50,325

50,869

 

 

固定負債合計

129,598

99,679

 

負債合計

1,444,588

1,393,204

純資産の部

 

 

 

株主資本

 

 

 

 

資本金

1,093,000

1,093,000

 

 

資本剰余金

 

 

 

 

 

資本準備金

2,171,308

2,171,308

 

 

 

その他資本剰余金

702,924

702,924

 

 

 

資本剰余金合計

2,874,232

2,874,232

 

 

利益剰余金

 

 

 

 

 

その他利益剰余金

 

 

 

 

 

 

別途積立金

3,000,000

3,000,000

 

 

 

 

繰越利益剰余金

694,204

980,823

 

 

 

利益剰余金合計

3,694,204

3,980,823

 

 

自己株式

1,555,708

1,541,231

 

 

株主資本合計

6,105,728

6,406,823

 

評価・換算差額等

 

 

 

 

その他有価証券評価差額金

48,007

86,246

 

 

評価・換算差額等合計

48,007

86,246

 

純資産合計

6,153,735

6,493,070

負債純資産合計

7,598,324

7,886,274

 

 

E04955 46420 オリジナル設計株式会社 ORIGINAL ENGINEERING CONSULTANTS CO.,LTD. 通期第2号様式 [日本基準](非連結) Japan GAAP false cte 2023-01-01 2023-12-31 FY 2023-12-31 2022-01-01 2022-12-31 2022-12-31 1 false false false 46420 2024-02-05 46420 2023-01-01 2023-12-31 46420 2023-01-01 2023-12-31 jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:CapitalStockMember jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:CapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:GeneralReserveMember jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:LegalCapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:OtherCapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:RetainedEarningsBroughtForwardMember jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:RetainedEarningsMember jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:ShareholdersEquityMember jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:TreasuryStockMember jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:ValuationAndTranslationAdjustmentsMember jppfs_cor:NonConsolidatedMember 46420 2023-01-01 2023-12-31 jppfs_cor:ValuationDifferenceOnAvailableForSaleSecuritiesMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:CapitalStockMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:CapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:GeneralReserveMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:LegalCapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:OtherCapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:RetainedEarningsBroughtForwardMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:RetainedEarningsMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:ShareholdersEquityMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:TreasuryStockMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:ValuationAndTranslationAdjustmentsMember jppfs_cor:NonConsolidatedMember 46420 2023-12-31 jppfs_cor:ValuationDifferenceOnAvailableForSaleSecuritiesMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:CapitalStockMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:CapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:GeneralReserveMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:LegalCapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:OtherCapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:RetainedEarningsBroughtForwardMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:RetainedEarningsMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:ShareholdersEquityMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:TreasuryStockMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:ValuationAndTranslationAdjustmentsMember jppfs_cor:NonConsolidatedMember 46420 2022-01-01 2022-12-31 jppfs_cor:ValuationDifferenceOnAvailableForSaleSecuritiesMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:CapitalStockMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:CapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:GeneralReserveMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:LegalCapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:OtherCapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:RetainedEarningsBroughtForwardMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:RetainedEarningsMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:ShareholdersEquityMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:TreasuryStockMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:ValuationAndTranslationAdjustmentsMember jppfs_cor:NonConsolidatedMember 46420 2022-12-31 jppfs_cor:ValuationDifferenceOnAvailableForSaleSecuritiesMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:CapitalStockMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:CapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:GeneralReserveMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:LegalCapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:OtherCapitalSurplusMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:RetainedEarningsBroughtForwardMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:RetainedEarningsMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:ShareholdersEquityMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:TreasuryStockMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:ValuationAndTranslationAdjustmentsMember jppfs_cor:NonConsolidatedMember 46420 2021-12-31 jppfs_cor:ValuationDifferenceOnAvailableForSaleSecuritiesMember jppfs_cor:NonConsolidatedMember iso4217:JPY xbrli:pure