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4月30日) | 当事業年度 (2023年4月30日) |
資産の部 | | |
流動資産 | | |
現金及び預金 | 955,945 | 679,539 |
売掛金及び契約資産 | 331,091 | 388,360 |
商品 | 102,529 | 51,822 |
仕掛品 | 30,308 | 31,452 |
原材料及び貯蔵品 | 208,069 | 168,907 |
前渡金 | 27,098 | 55,206 |
前払費用 | 34,745 | 40,091 |
その他 | 12,637 | 17,613 |
貸倒引当金 | △1,020 | △621 |
流動資産合計 | 1,701,405 | 1,432,372 |
固定資産 | | |
有形固定資産 | | |
建物 | 154,123 | 190,355 |
減価償却累計額 | △23,391 | △34,669 |
建物(純額) | 130,731 | 155,685 |
機械及び装置 | 646,777 | 781,722 |
減価償却累計額 | △370,031 | △487,613 |
機械及び装置(純額) | 276,746 | 294,108 |
車両運搬具 | 4,510 | 4,510 |
減価償却累計額 | △3,528 | △4,019 |
車両運搬具(純額) | 981 | 490 |
工具、器具及び備品 | 10,880 | 21,516 |
減価償却累計額 | △9,218 | △11,994 |
工具、器具及び備品(純額) | 1,661 | 9,522 |
リース資産 | 167,657 | 130,454 |
減価償却累計額 | △51,585 | △61,140 |
リース資産(純額) | 116,071 | 69,313 |
建設仮勘定 | - | 192,297 |
有形固定資産合計 | 526,192 | 721,419 |
無形固定資産 | | |
ソフトウエア | 36,856 | 42,871 |
その他 | - | 16,886 |
無形固定資産合計 | 36,856 | 59,758 |
投資その他の資産 | | |
出資金 | 10 | 10 |
長期前払費用 | 1,990 | 2,431 |
繰延税金資産 | 24,229 | 45,798 |
敷金及び保証金 | 64,885 | 73,050 |
その他 | 174 | 175 |
投資その他の資産合計 | 91,290 | 121,465 |
固定資産合計 | 654,339 | 902,642 |
資産合計 | 2,355,745 | 2,335,015 |
| | (単位:千円) |
| 前事業年度 (2022年4月30日) | 当事業年度 (2023年4月30日) |
負債の部 | | |
流動負債 | | |
買掛金 | 155,444 | 185,746 |
1年内返済予定の長期借入金 | 115,868 | 80,574 |
リース債務 | 28,805 | 20,788 |
未払金 | 88,093 | 251,898 |
未払費用 | 104,283 | 104,969 |
未払法人税等 | 101,293 | 15,595 |
未払消費税等 | 73,807 | 19,656 |
前受金 | 24,944 | 47,557 |
預り金 | 16,444 | 15,987 |
賞与引当金 | 27,747 | 29,976 |
商品保証引当金 | - | 9,826 |
その他 | - | 1 |
流動負債合計 | 736,731 | 782,577 |
固定負債 | | |
長期借入金 | 225,864 | 145,290 |
リース債務 | 102,100 | 57,897 |
資産除去債務 | 27,746 | 35,882 |
固定負債合計 | 355,710 | 239,069 |
負債合計 | 1,092,442 | 1,021,647 |
純資産の部 | | |
株主資本 | | |
資本金 | 301,236 | 301,772 |
資本剰余金 | | |
資本準備金 | 456,099 | 456,635 |
その他資本剰余金 | 19,371 | 19,371 |
資本剰余金合計 | 475,470 | 476,006 |
利益剰余金 | | |
その他利益剰余金 | | |
繰越利益剰余金 | 486,669 | 535,662 |
利益剰余金合計 | 486,669 | 535,662 |
自己株式 | △73 | △73 |
株主資本合計 | 1,263,303 | 1,313,368 |
純資産合計 | 1,263,303 | 1,313,368 |
負債純資産合計 | 2,355,745 | 2,335,015 |
E3741977930株式会社イメージ・マジックIMAGE MAGIC Inc.通期第2号参考様式 [日本基準](非連結)Japan GAAPfalseCTE2022-05-012023-04-30FY2023-04-302021-05-012022-04-302022-04-301falsefalsefalse779302021-04-30jppfs_cor:NonConsolidatedMember779302021-05-012022-04-30jppfs_cor:NonConsolidatedMember779302022-04-30jppfs_cor:NonConsolidatedMember779302022-05-012023-04-30jppfs_cor:NonConsolidatedMember779302023-04-30jppfs_cor:NonConsolidatedMember779302022-05-012023-04-30779302023-06-14779302021-04-30jppfs_cor:NonConsolidatedMemberjppfs_cor:ShareholdersEquityMember779302021-04-30jppfs_cor:CapitalStockMemberjppfs_cor:NonConsolidatedMember779302021-04-30jppfs_cor:CapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302021-04-30jppfs_cor:LegalCapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302021-04-30jppfs_cor:OtherCapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302021-04-30jppfs_cor:RetainedEarningsMemberjppfs_cor:NonConsolidatedMember779302021-04-30jppfs_cor:RetainedEarningsBroughtForwardMemberjppfs_cor:NonConsolidatedMember779302021-04-30jppfs_cor:TreasuryStockMemberjppfs_cor:NonConsolidatedMember779302021-05-012022-04-30jppfs_cor:ShareholdersEquityMemberjppfs_cor:NonConsolidatedMember779302021-05-012022-04-30jppfs_cor:CapitalStockMemberjppfs_cor:NonConsolidatedMember779302021-05-012022-04-30jppfs_cor:CapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302021-05-012022-04-30jppfs_cor:LegalCapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302021-05-012022-04-30jppfs_cor:OtherCapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302021-05-012022-04-30jppfs_cor:RetainedEarningsMemberjppfs_cor:NonConsolidatedMember779302021-05-012022-04-30jppfs_cor:RetainedEarningsBroughtForwardMemberjppfs_cor:NonConsolidatedMember779302021-05-012022-04-30jppfs_cor:TreasuryStockMemberjppfs_cor:NonConsolidatedMember779302022-04-30jppfs_cor:ShareholdersEquityMemberjppfs_cor:NonConsolidatedMember779302022-04-30jppfs_cor:CapitalStockMemberjppfs_cor:NonConsolidatedMember779302022-04-30jppfs_cor:CapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302022-04-30jppfs_cor:LegalCapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302022-04-30jppfs_cor:OtherCapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302022-04-30jppfs_cor:RetainedEarningsMemberjppfs_cor:NonConsolidatedMember779302022-04-30jppfs_cor:RetainedEarningsBroughtForwardMemberjppfs_cor:NonConsolidatedMember779302022-04-30jppfs_cor:TreasuryStockMemberjppfs_cor:NonConsolidatedMember779302022-05-012023-04-30jppfs_cor:ShareholdersEquityMemberjppfs_cor:NonConsolidatedMember779302022-05-012023-04-30jppfs_cor:CapitalStockMemberjppfs_cor:NonConsolidatedMember779302022-05-012023-04-30jppfs_cor:CapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302022-05-012023-04-30jppfs_cor:LegalCapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302022-05-012023-04-30jppfs_cor:OtherCapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302022-05-012023-04-30jppfs_cor:RetainedEarningsMemberjppfs_cor:NonConsolidatedMember779302022-05-012023-04-30jppfs_cor:RetainedEarningsBroughtForwardMemberjppfs_cor:NonConsolidatedMember779302022-05-012023-04-30jppfs_cor:TreasuryStockMemberjppfs_cor:NonConsolidatedMember779302023-04-30jppfs_cor:ShareholdersEquityMemberjppfs_cor:NonConsolidatedMember779302023-04-30jppfs_cor:CapitalStockMemberjppfs_cor:NonConsolidatedMember779302023-04-30jppfs_cor:CapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302023-04-30jppfs_cor:LegalCapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302023-04-30jppfs_cor:OtherCapitalSurplusMemberjppfs_cor:NonConsolidatedMember779302023-04-30jppfs_cor:RetainedEarningsMemberjppfs_cor:NonConsolidatedMember779302023-04-30jppfs_cor:RetainedEarningsBroughtForwardMemberjppfs_cor:NonConsolidatedMember779302023-04-30jppfs_cor:TreasuryStockMemberjppfs_cor:NonConsolidatedMemberxbrli:pureiso4217:JPY