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 (2021年3月31日) | 当事業年度 (2022年3月31日) |
資産の部 | | |
流動資産 | | |
現金及び預金 | 44,796 | 1,506,932 |
売掛金 | 8,825 | 29,720 |
原材料 | 10,237 | 5,679 |
貯蔵品 | 855 | 489 |
前払費用 | 16,831 | 30,252 |
未収入金 | 206,883 | 91,987 |
未収消費税等 | 24,320 | 27,942 |
その他 | 2,413 | 13,223 |
貸倒引当金 | △252 | △121 |
流動資産合計 | 314,912 | 1,706,106 |
固定資産 | | |
有形固定資産 | | |
建物(純額) | 165,036 | 35,448 |
車両運搬具(純額) | 738 | 492 |
工具、器具及び備品(純額) | 12,575 | 4,164 |
リース資産(純額) | 6,307 | 228,309 |
土地 | 29,737 | - |
その他(純額) | 201 | 533 |
有形固定資産合計 | 214,596 | 268,948 |
無形固定資産 | | |
のれん | 4,357 | 3,169 |
商標権 | 678 | 446 |
ソフトウエア | 1,459 | 1,032 |
その他 | 1,109 | 1,109 |
無形固定資産合計 | 7,605 | 5,757 |
投資その他の資産 | | |
関係会社株式 | 3,000 | 3,000 |
長期前払費用 | 2,820 | 680 |
敷金及び保証金 | 144,981 | 115,232 |
その他 | 36,413 | 24,641 |
投資その他の資産合計 | 187,216 | 143,553 |
固定資産合計 | 409,417 | 418,259 |
資産合計 | 724,330 | 2,124,365 |
| | (単位:千円) |
| 前事業年度 (2021年3月31日) | 当事業年度 (2022年3月31日) |
負債の部 | | |
流動負債 | | |
買掛金 | 15,676 | 50,387 |
短期借入金 | 1,800 | 79,750 |
1年内返済予定の長期借入金 | 362,469 | 426,283 |
リース債務 | 5,792 | 53,567 |
未払金 | 240,698 | 298,408 |
未払法人税等 | 48,624 | 56,114 |
前受金 | 5,618 | 5,191 |
預り金 | 41,204 | 9,747 |
株主優待引当金 | 5,518 | 1,230 |
事業整理損失引当金 | 71,739 | 28,573 |
資産除去債務 | 11,834 | - |
その他 | 4,680 | 8,137 |
流動負債合計 | 815,656 | 1,017,390 |
固定負債 | | |
長期借入金 | 480,664 | 412,499 |
リース債務 | 1,879 | 209,781 |
資産除去債務 | 37,363 | 32,166 |
繰延税金負債 | 3,960 | 2,418 |
その他 | 31,269 | 325 |
固定負債合計 | 555,137 | 657,191 |
負債合計 | 1,370,793 | 1,674,581 |
純資産の部 | | |
株主資本 | | |
資本金 | 636,069 | 1,405,769 |
新株式申込証拠金 | 40,000 | - |
資本剰余金 | | |
資本準備金 | 622,757 | 1,392,457 |
資本剰余金合計 | 622,757 | 1,392,457 |
利益剰余金 | | |
その他利益剰余金 | | |
繰越利益剰余金 | △1,956,290 | △2,410,043 |
利益剰余金合計 | △1,956,290 | △2,410,043 |
株主資本合計 | △657,463 | 388,183 |
新株予約権 | 11,000 | 61,600 |
純資産合計 | △646,463 | 449,783 |
負債純資産合計 | 724,330 | 2,124,365 |
E3136731330株式会社 海帆kaihan co.,Ltd.通期第2号参考様式 [日本基準](非連結)Japan GAAPfalseCTE2021-04-012022-03-31FY2022-03-312020-04-012021-03-312021-03-311falsefalsefalse313302021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:CapitalSurplusMember313302022-03-31jppfs_cor:NonConsolidatedMember313302021-04-012022-03-31jppfs_cor:NonConsolidatedMember313302021-03-31jppfs_cor:NonConsolidatedMember313302020-04-012021-03-31jppfs_cor:NonConsolidatedMember313302020-03-31jppfs_cor:NonConsolidatedMember313302021-04-012022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:CapitalSurplusMember313302021-04-012022-03-31jppfs_cor:LegalCapitalSurplusMemberjppfs_cor:NonConsolidatedMember313302021-04-012022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:CapitalStockMember313302022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:RetainedEarningsMember313302022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:DepositsForSubscriptionsOfSharesMember313302021-04-012022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:DepositsForSubscriptionsOfSharesMember313302021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:DepositsForSubscriptionsOfSharesMember313302020-04-012021-03-31jppfs_cor:DepositsForSubscriptionsOfSharesMemberjppfs_cor:NonConsolidatedMember313302020-03-31jppfs_cor:DepositsForSubscriptionsOfSharesMemberjppfs_cor:NonConsolidatedMember313302020-04-012021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:ShareholdersEquityMember313302020-04-012021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:RetainedEarningsMember313302020-04-012021-03-31jppfs_cor:RetainedEarningsBroughtForwardMemberjppfs_cor:NonConsolidatedMember313302020-04-012021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:CapitalSurplusMember313302020-04-012021-03-31jppfs_cor:LegalCapitalSurplusMemberjppfs_cor:NonConsolidatedMember313302020-04-012021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:CapitalStockMember313302021-04-012022-03-31jppfs_cor:RetainedEarningsBroughtForwardMemberjppfs_cor:NonConsolidatedMember313302020-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:ShareholdersEquityMember313302020-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:RetainedEarningsMember313302020-03-31jppfs_cor:RetainedEarningsBroughtForwardMemberjppfs_cor:NonConsolidatedMember313302020-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:CapitalSurplusMember313302020-03-31jppfs_cor:LegalCapitalSurplusMemberjppfs_cor:NonConsolidatedMember313302020-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:CapitalStockMember313302022-03-31jppfs_cor:RetainedEarningsBroughtForwardMemberjppfs_cor:NonConsolidatedMember313302022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:CapitalSurplusMember313302022-03-31jppfs_cor:LegalCapitalSurplusMemberjppfs_cor:NonConsolidatedMember313302022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:CapitalStockMember313302022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:SubscriptionRightsToSharesMember313302021-04-012022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:SubscriptionRightsToSharesMember313302021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:SubscriptionRightsToSharesMember313302020-04-012021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:SubscriptionRightsToSharesMember313302022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:ShareholdersEquityMember313302021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:ShareholdersEquityMember313302021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:RetainedEarningsMember313302021-03-31jppfs_cor:RetainedEarningsBroughtForwardMemberjppfs_cor:NonConsolidatedMember313302021-03-31jppfs_cor:LegalCapitalSurplusMemberjppfs_cor:NonConsolidatedMember313302021-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:CapitalStockMember313302021-04-012022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:ShareholdersEquityMember313302021-04-012022-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:RetainedEarningsMember313302021-04-012022-03-31313302020-03-31jppfs_cor:NonConsolidatedMemberjppfs_cor:SubscriptionRightsToSharesMember313302022-05-10iso4217:JPYxbrli:pure