売上高
損益
EPS
利益率
コスト
損益計算書
2016-05千円 | 2017-05千円 | 2018-05千円 | 2019-05千円 | 2020-05千円 | 2021-05千円 | 2022-05千円 | 2023-05千円 | 2024-05千円 | 2025-05千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | - | - | - | - | - | - | - | 25,543,522 | 28,485,091 | 43,194,307 |
| 売上原価 | - | - | - | - | - | - | - | 22,155,609 | 25,622,248 | 38,996,735 |
| 売上総利益 | - | - | - | - | - | - | - | 3,387,913 | 2,862,842 | 4,197,572 |
| 販売費及び一般管理費 | - | - | - | - | - | - | - | 1,404,161 | 1,409,164 | 1,617,992 |
| 営業利益 | 1,601,682 | 2,075,911 | 2,246,971 | 1,877,457 | 1,342,949 | 1,666,068 | 1,919,030 | 1,983,751 | 1,453,677 | 2,579,579 |
| 営業外収益 | ||||||||||
| 受取利息 | 43 | 14 | 18 | 30 | 12 | 5,352 | 9,193 | 59 | 77 | 1,101 |
| 受取保険金 | - | - | - | - | - | - | 2,729 | - | 11,763 | 8,734 |
| 受取手数料 | - | - | - | - | - | - | - | 1,812 | 250 | 303 |
| 物品売却収入 | 452 | 375 | 476 | 862 | 372 | 627 | 2,689 | - | 3,054 | 1,639 |
| その他 | 3 | 442 | 136 | 895 | 372 | 3,047 | 6,802 | 2,171 | 1,376 | 1,809 |
| 業務受託料 | - | - | - | - | - | - | - | 2,900 | 900 | - |
| 固定資産受贈益 | - | - | - | - | - | - | - | 23,139 | - | - |
| 助成金収入 | - | - | - | - | - | 9,420 | - | - | - | - |
| 不動産取得税還付金 | - | - | 2,867 | 498 | 249 | - | - | - | - | - |
| 労働保険料還付金 | 1,529 | 932 | 3,519 | 4,940 | 654 | - | - | - | - | - |
| 業務受託収入 | - | - | - | - | 800 | - | - | - | - | - |
| 受取配当金 | 0 | 0 | - | - | - | - | - | - | - | - |
| 債務取崩益 | - | 374 | - | - | - | - | - | - | - | - |
| 還付加算金 | 257 | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 2,287 | 2,139 | 7,018 | 7,228 | 2,460 | 18,447 | 21,415 | 30,083 | 17,422 | 13,588 |
| 営業外費用 | ||||||||||
| 支払利息 | 27,496 | 24,895 | 19,755 | 9,733 | 26,544 | 61,899 | 33,312 | 31,504 | 38,990 | 110,122 |
| 支払手数料 | 30,850 | 4,000 | - | 251 | 21,500 | 8,130 | 12,000 | - | 5,142 | 2,293 |
| その他 | - | - | - | 0 | 250 | 733 | 3,922 | 2,993 | 4,727 | 2,312 |
| 手形売却損 | 30,791 | 4,117 | - | 111 | 78 | 928 | - | - | - | - |
| 自己株式取得費用 | - | - | - | - | - | 4,058 | - | - | - | - |
| 市場変更費用 | - | 29,056 | - | - | - | - | - | - | - | - |
| 雑支出 | 274 | 2,123 | 246 | - | - | - | - | - | - | - |
| 株式公開費用 | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 89,412 | 64,193 | 20,001 | 10,097 | 48,373 | 75,750 | 49,235 | 34,498 | 48,860 | 114,728 |
| 経常利益 | 1,514,557 | 2,013,857 | 2,233,988 | 1,874,588 | 1,297,037 | 1,608,766 | 1,891,210 | 1,979,336 | 1,422,240 | 2,478,439 |
| 特別損失 | ||||||||||
| 固定資産除却損 | - | - | - | - | - | - | - | - | - | 16,476 |
| 減損損失 | - | - | - | - | - | - | - | - | 43,265 | - |
| その他 | - | - | - | - | - | - | - | - | 1,650 | - |
| 関係会社株式評価損 | - | - | - | - | - | - | 37,000 | - | - | - |
| 本社移転費用 | - | 15,919 | - | - | - | - | - | - | - | - |
| 特別損失合計 | - | 15,919 | - | - | - | - | 37,000 | - | 44,916 | 16,476 |
| 税金等調整前当期純利益 | 1,514,557 | 1,998,191 | 2,233,988 | 1,874,588 | 1,297,037 | 1,608,766 | 1,854,210 | 1,979,336 | 1,377,323 | 2,461,963 |
| 法人税、住民税及び事業税 | 416,112 | 614,463 | 652,615 | 609,432 | 427,972 | 537,302 | 646,349 | 694,820 | 508,259 | 680,160 |
| 法人税等調整額 | 69,167 | -29,987 | 11,565 | -10,472 | -3,271 | -53,846 | -61,262 | -80,174 | -75,852 | 112,265 |
| 法人税等合計 | 485,280 | 584,475 | 664,181 | 598,960 | 424,700 | 483,455 | 585,086 | 614,645 | 432,407 | 792,425 |
| 当期純利益 | 1,029,276 | 1,413,715 | 1,569,806 | 1,275,627 | 872,337 | 1,125,310 | 1,269,124 | 1,364,690 | 944,916 | 1,669,537 |
| 非支配株主に帰属する当期純利益 | - | - | - | - | - | - | - | - | - | - |
| 親会社株主に帰属する当期純利益 | - | - | - | - | - | - | - | 1,364,690 | 944,916 | 1,669,537 |
| 売上高 | ||||||||||
| 完成工事高 | 13,780,427 | 13,999,874 | 16,001,203 | 14,462,601 | 12,814,858 | 14,952,195 | 16,108,695 | - | - | - |
| 不動産売上高 | 2,290,019 | 6,666,684 | 4,455,116 | 4,372,121 | 9,826,455 | 5,645,071 | 13,749,169 | - | - | - |
| その他の売上高 | 200,389 | 281,761 | 362,164 | 181,254 | 777,535 | 321,755 | 320,692 | - | - | - |
| 売上高合計 | 16,270,836 | 20,948,319 | 20,818,484 | 19,015,977 | 23,418,849 | 20,919,021 | 30,178,557 | - | - | - |
| 売上原価 | ||||||||||
| 完成工事原価 | 11,977,042 | 11,719,186 | 13,681,407 | 12,271,485 | 11,613,197 | 13,694,382 | 14,389,211 | - | - | - |
| 不動産売上原価 | 1,940,139 | 6,065,620 | 3,702,267 | 3,771,391 | 8,647,782 | 4,045,906 | 12,293,774 | - | - | - |
| その他売上原価 | 133,128 | 230,609 | 248,686 | 95,983 | 695,421 | 249,457 | 323,567 | - | - | - |
| 売上原価合計 | 14,050,311 | 18,015,416 | 17,632,361 | 16,138,860 | 20,956,401 | 17,989,746 | 27,006,553 | - | - | - |
| 売上総利益 | ||||||||||
| 完成工事総利益 | 1,803,384 | 2,280,688 | 2,319,795 | 2,191,116 | 1,201,661 | 1,257,812 | 1,719,483 | - | - | - |
| 不動産売上総利益 | 349,879 | 601,063 | 752,849 | 600,729 | 1,178,673 | 1,599,164 | 1,455,395 | - | - | - |
| その他の売上総利益又はその他の売上総損失(△) | 67,260 | 51,151 | 113,477 | 85,271 | 82,114 | 72,297 | -2,875 | - | - | - |
| 売上総利益合計 | 2,220,525 | 2,932,902 | 3,186,123 | 2,877,117 | 2,462,448 | 2,929,275 | 3,172,003 | - | - | - |
| 販売費及び一般管理費 | ||||||||||
| 役員報酬 | 55,884 | 67,146 | 73,175 | 95,450 | 100,302 | 114,154 | 91,150 | - | - | - |
| 従業員給料手当 | 173,695 | 237,591 | 290,184 | 311,096 | 342,169 | 388,426 | 421,392 | - | - | - |
| 法定福利費 | 35,940 | 47,648 | 52,870 | 58,171 | 62,595 | 71,673 | 73,717 | - | - | - |
| 退職給付費用 | 2,097 | 3,983 | 4,351 | 5,980 | 6,283 | 6,457 | 17,539 | - | - | - |
| 株式給付引当金繰入額 | - | - | - | - | 8,477 | 8,742 | 8,865 | - | - | - |
| 役員株式給付引当金繰入額 | - | - | - | - | 17,969 | 18,943 | 12,622 | - | - | - |
| 賃借料 | 29,766 | 38,435 | 63,276 | 69,144 | 73,987 | 74,245 | 86,640 | - | - | - |
| 減価償却費 | 6,914 | 15,137 | 15,879 | 16,017 | 15,756 | 13,705 | 5,384 | - | - | - |
| 貸倒引当金繰入額 | - | - | - | - | - | - | 3,950 | - | - | - |
| 支払手数料 | 98,733 | 131,946 | 152,472 | 161,991 | 175,372 | 176,867 | 175,630 | - | - | - |
| 研究開発費 | - | - | - | - | - | 131,001 | 9,416 | - | - | - |
| その他 | 151,377 | 252,432 | 247,991 | 251,202 | 291,898 | 226,965 | 346,662 | - | - | - |
| 販売費及び一般管理費合計 | 618,842 | 856,991 | 939,151 | 999,659 | 1,119,498 | 1,263,206 | 1,252,973 | - | - | - |
| 広告宣伝費 | 64,332 | 62,668 | 38,950 | 23,740 | 24,686 | 32,023 | - | - | - | - |
| 株式給付引当金繰入額 | - | - | - | 6,863 | - | - | - | - | - | - |
| 賞与引当金繰入額 | 100 | - | - | - | - | - | - | - | - | - |
| 特別利益 | ||||||||||
| 新株予約権戻入益 | - | 253 | - | - | - | - | - | - | - | - |
| 固定資産売却益 | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | - | 253 | - | - | - | - | - | - | - | - |