3.連結財務諸表及び主な注記

(1)連結財政状態計算書

 

 

 

(単位:千円)

 

前連結会計年度

(2024年12月31日)

 

当連結会計年度

(2025年12月31日)

資産

 

 

 

流動資産

 

 

 

現金及び現金同等物

4,305,936

 

4,121,331

営業債権及びその他の債権

3,364,516

 

3,707,689

棚卸資産

185,926

 

325,793

その他の金融資産

 

3,000

その他の流動資産

354,393

 

306,285

流動資産合計

8,210,771

 

8,464,097

 

 

 

 

非流動資産

 

 

 

有形固定資産

1,168,350

 

914,485

のれん

11,126,040

 

11,167,691

無形資産

16,526,210

 

18,561,141

持分法で会計処理されている投資

95,076

 

0

その他の金融資産

987,931

 

901,490

その他の非流動資産

195,198

 

141,129

繰延税金資産

1,584,934

 

1,274,548

非流動資産合計

31,683,739

 

32,960,485

資産合計

39,894,510

 

41,424,583

 

 

 

 

負債及び資本

 

 

 

負債

 

 

 

流動負債

 

 

 

営業債務及びその他の債務

2,796,551

 

2,707,875

契約負債

6,286,757

 

8,389,084

短期有利子負債

3,479,686

 

3,073,687

未払法人所得税

220,779

 

247,327

その他の流動負債

896,834

 

926,176

流動負債合計

13,680,607

 

15,344,149

 

 

 

 

非流動負債

 

 

 

長期有利子負債

2,655,163

 

1,383,871

退職給付に係る負債

241,176

 

231,517

引当金

137,255

 

137,090

その他の非流動負債

36,916

 

35,116

非流動負債合計

3,070,510

 

1,787,593

負債合計

16,751,117

 

17,131,742

 

 

 

 

資本

 

 

 

資本金

7,147,905

 

7,147,905

資本剰余金

7,558,945

 

7,615,311

自己株式

2,926,532

 

2,687,824

利益剰余金

10,407,827

 

11,297,136

その他の資本の構成要素

953,378

 

898,625

親会社の所有者に帰属する持分合計

23,141,522

 

24,271,153

非支配持分

1,870

 

21,688

資本合計

23,143,393

 

24,292,841

負債及び資本合計

39,894,510

 

41,424,583

 

E2736136730株式会社ブロードリーフBroadleaf Co.,Ltd.通期第3号参考様式 [IFRS](連結)IFRStrueCTECTE2025-01-012025-12-31FY2025-12-312024-01-012024-12-312024-12-311falsefalsefalse367302025-12-31tse-acediffr-36730:RestrictedStockIFRSMember367302025-01-012025-12-31tse-acediffr-36730:RestrictedStockIFRSMember367302024-12-31tse-acediffr-36730:RestrictedStockIFRSMember367302024-01-012024-12-31jpigp_cor:NonControllingInterestsIFRSMember367302023-12-31jpigp_cor:NonControllingInterestsIFRSMember367302024-01-012024-12-31tse-acediffr-36730:RestrictedStockIFRSMember367302023-12-31tse-acediffr-36730:RestrictedStockIFRSMember367302025-12-31jpigp_cor:EquityAttributableToOwnersOfParentIFRSMember367302025-12-31jpigp_cor:OtherComponentsOfEquityIFRSMember367302025-12-31jpigp_cor:RemeasurementsOfDefinedBenefitPlansIFRSMember367302025-12-31jpigp_cor:FinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeIFRSMember367302025-12-31jpigp_cor:ExchangeDifferencesOnTranslationOfForeignOperationsIFRSMember367302025-12-31jpigp_cor:ShareAcquisitionRightsIFRSMember367302025-12-31jpigp_cor:RetainedEarningsIFRSMember367302025-12-31jpigp_cor:TreasurySharesIFRSMember367302025-12-31jpigp_cor:CapitalSurplusIFRSMember367302025-12-31jpigp_cor:ShareCapitalIFRSMember367302025-01-012025-12-31jpigp_cor:EquityAttributableToOwnersOfParentIFRSMember367302025-01-012025-12-31jpigp_cor:OtherComponentsOfEquityIFRSMember367302025-01-012025-12-31jpigp_cor:RemeasurementsOfDefinedBenefitPlansIFRSMember367302023-12-31jpigp_cor:RemeasurementsOfDefinedBenefitPlansIFRSMember367302023-12-31jpigp_cor:FinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeIFRSMember367302023-12-31jpigp_cor:ExchangeDifferencesOnTranslationOfForeignOperationsIFRSMember367302023-12-31jpigp_cor:ShareAcquisitionRightsIFRSMember367302023-12-31jpigp_cor:RetainedEarningsIFRSMember367302023-12-31jpigp_cor:TreasurySharesIFRSMember367302023-12-31jpigp_cor:CapitalSurplusIFRSMember367302023-12-31jpigp_cor:ShareCapitalIFRSMember367302025-01-012025-12-31jpigp_cor:FinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeIFRSMember367302025-01-012025-12-31jpigp_cor:ExchangeDifferencesOnTranslationOfForeignOperationsIFRSMember367302025-01-012025-12-31jpigp_cor:ShareAcquisitionRightsIFRSMember367302025-01-012025-12-31jpigp_cor:RetainedEarningsIFRSMember367302025-01-012025-12-31jpigp_cor:TreasurySharesIFRSMember367302025-01-012025-12-31jpigp_cor:CapitalSurplusIFRSMember367302025-01-012025-12-31jpigp_cor:ShareCapitalIFRSMember367302024-12-31jpigp_cor:EquityAttributableToOwnersOfParentIFRSMember367302024-12-31jpigp_cor:OtherComponentsOfEquityIFRSMember367302024-12-31jpigp_cor:RemeasurementsOfDefinedBenefitPlansIFRSMember367302024-12-31jpigp_cor:FinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeIFRSMember367302024-12-31jpigp_cor:ExchangeDifferencesOnTranslationOfForeignOperationsIFRSMember367302024-12-31jpigp_cor:ShareAcquisitionRightsIFRSMember367302024-12-31jpigp_cor:RetainedEarningsIFRSMember367302024-12-31jpigp_cor:TreasurySharesIFRSMember367302024-12-31jpigp_cor:CapitalSurplusIFRSMember367302025-12-31jpigp_cor:NonControllingInterestsIFRSMember367302025-01-012025-12-31jpigp_cor:NonControllingInterestsIFRSMember367302024-12-31jpigp_cor:NonControllingInterestsIFRSMember367302026-02-12367302025-12-31367302025-01-012025-12-31367302024-12-31367302024-01-012024-12-31367302023-12-31367302024-01-012024-12-31jpigp_cor:EquityAttributableToOwnersOfParentIFRSMember367302024-01-012024-12-31jpigp_cor:OtherComponentsOfEquityIFRSMember367302024-01-012024-12-31jpigp_cor:RemeasurementsOfDefinedBenefitPlansIFRSMember367302024-01-012024-12-31jpigp_cor:FinancialAssetsMeasuredAtFairValueThroughOtherComprehensiveIncomeIFRSMember367302024-01-012024-12-31jpigp_cor:ExchangeDifferencesOnTranslationOfForeignOperationsIFRSMember367302024-01-012024-12-31jpigp_cor:ShareAcquisitionRightsIFRSMember367302024-01-012024-12-31jpigp_cor:RetainedEarningsIFRSMember367302024-01-012024-12-31jpigp_cor:TreasurySharesIFRSMember367302024-01-012024-12-31jpigp_cor:CapitalSurplusIFRSMember367302024-01-012024-12-31jpigp_cor:ShareCapitalIFRSMember367302023-12-31jpigp_cor:EquityAttributableToOwnersOfParentIFRSMember367302023-12-31jpigp_cor:OtherComponentsOfEquityIFRSMember367302024-12-31jpigp_cor:ShareCapitalIFRSMemberiso4217:JPYxbrli:sharesxbrli:pureiso4217:JPY