売上高
損益
EPS
利益率
コスト
損益計算書
2015-10千円 | 2016-10千円 | 2017-10千円 | 2018-10千円 | 2019-10千円 | 2020-10千円 | 2021-10千円 | 2022-10千円 | 2023-10千円 | 2024-10千円 | 2025-10千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 4,660,558 | 5,105,362 | 5,620,031 | 6,448,000 | 7,028,375 | 5,720,004 | 6,222,074 | 6,773,423 | 8,784,768 | 10,730,691 | 11,019,177 |
| 売上原価 | 1,918,330 | 1,733,383 | 2,045,483 | 2,193,007 | 2,307,685 | 1,949,355 | 2,027,110 | 2,267,150 | 2,916,813 | 3,606,571 | 3,835,410 |
| 売上総利益 | 2,742,228 | 3,371,978 | 3,574,548 | 4,254,992 | 4,720,690 | 3,770,648 | 4,194,963 | 4,506,272 | 5,867,954 | 7,124,120 | 7,183,766 |
| 販売費及び一般管理費 | |||||||||||
| 販売促進費 | 164,466 | 177,600 | 189,212 | 676,925 | 589,811 | 419,668 | 171,687 | 472,979 | 626,388 | 811,174 | 856,694 |
| 役員報酬 | 80,803 | 83,214 | 88,360 | 79,489 | 83,543 | 82,235 | 74,230 | 92,350 | 91,144 | 108,210 | 143,300 |
| 役員賞与引当金繰入額 | 8,300 | 12,200 | 8,260 | 11,400 | 14,500 | 7,750 | 16,500 | 18,000 | 27,000 | 36,000 | 32,000 |
| 給料及び手当 | 705,820 | 809,803 | 861,580 | 953,846 | 999,791 | 999,828 | 1,003,759 | 1,063,773 | 1,207,288 | 1,423,833 | 1,517,351 |
| 賞与 | 75,109 | 98,907 | 94,457 | 105,283 | 97,432 | 91,414 | 85,592 | 100,450 | 120,690 | 147,440 | 164,351 |
| 賞与引当金繰入額 | 152,500 | 166,400 | 193,400 | 200,400 | 193,900 | 164,600 | 189,600 | 232,600 | 286,400 | 370,400 | 405,000 |
| 退職給付費用 | 77,280 | 10,214 | 17,505 | 25,977 | 11,201 | 33,831 | 6,591 | 18,251 | 21,616 | 24,231 | 25,143 |
| 福利厚生費 | 136,787 | 166,984 | 174,906 | 186,000 | 192,395 | 192,814 | 197,947 | 206,866 | 246,966 | 330,057 | 327,699 |
| 賃借料 | 55,612 | 58,570 | 88,183 | 78,844 | 80,328 | 81,391 | 94,675 | 89,205 | 89,882 | 219,532 | 211,763 |
| 減価償却費 | 69,914 | 86,617 | 99,112 | 110,230 | 115,443 | 129,357 | 134,237 | 127,251 | 147,426 | 207,104 | 291,006 |
| その他 | 297,150 | 313,537 | 357,858 | 369,504 | 404,344 | 379,346 | 401,063 | 462,813 | 692,664 | 789,507 | 876,493 |
| 販売費及び一般管理費合計 | 1,823,746 | 1,984,050 | 2,172,835 | 2,797,903 | 2,782,692 | 2,582,237 | 2,375,885 | 2,884,543 | 3,557,467 | 4,467,492 | 4,850,804 |
| 営業利益 | 918,481 | 1,387,927 | 1,401,712 | 1,457,089 | 1,937,997 | 1,188,411 | 1,819,077 | 1,621,729 | 2,310,487 | 2,656,628 | 2,332,961 |
| 営業外収益 | |||||||||||
| 受取利息 | 4,224 | 2,734 | 1,838 | 1,043 | 714 | 582 | 527 | 526 | 879 | 11,147 | 12,574 |
| 有価証券利息 | 63,863 | 53,453 | 56,706 | 67,044 | 76,762 | 80,711 | 89,603 | 96,443 | 143,330 | 144,819 | 117,521 |
| 受取配当金 | 4,280 | 4,444 | 4,614 | 7,080 | 5,668 | 15,708 | 18,612 | 6,529 | 17,314 | 9,678 | 12,412 |
| 投資有価証券売却益 | - | - | - | 18,251 | 7,686 | 22,363 | 55,421 | 226,091 | 76,186 | 213,010 | 135,470 |
| 受取家賃 | 49,523 | 49,713 | 43,384 | 45,448 | 46,770 | 45,742 | 44,482 | 39,999 | 39,845 | 32,475 | 28,234 |
| その他 | 2,245 | 8,731 | 24,297 | 5,987 | 2,041 | 9,653 | 9,232 | 9,256 | 6,470 | 2,693 | 23,500 |
| 為替差益 | 14,945 | 93 | 124 | 314 | 195 | - | - | 52,878 | - | - | - |
| 雇用調整助成金 | - | - | - | - | - | 27,139 | 2,046 | - | - | - | - |
| 営業外収益合計 | 139,083 | 119,170 | 130,966 | 145,169 | 139,838 | 201,902 | 219,926 | 431,727 | 284,026 | 413,823 | 329,714 |
| 営業外費用 | |||||||||||
| 不動産賃貸原価 | 8,878 | 8,665 | 8,941 | 8,848 | 8,902 | 9,056 | 8,848 | 8,919 | 7,913 | 6,948 | 5,776 |
| 固定資産除売却損 | - | - | - | - | - | - | - | - | - | 3,839 | - |
| 投資事業組合運用損 | - | - | - | - | 4,494 | 6,137 | 5,966 | 4,680 | 12,258 | 1,987 | - |
| 自己株式取得費用 | - | - | - | - | - | - | - | - | - | - | 1,038 |
| 譲渡制限付株式関連費用 | - | - | - | - | - | - | - | - | - | - | 1,323 |
| その他 | 221 | 1,935 | 1,558 | 3,251 | 902 | 763 | 973 | 1,287 | 918 | 3,894 | 517 |
| 投資有価証券売却損 | - | - | - | - | 25,551 | - | - | - | 5,370 | - | - |
| 保険解約損 | - | - | - | - | - | - | - | - | 3,311 | - | - |
| 投資有価証券評価損 | - | - | - | - | - | - | - | - | 1,677 | - | - |
| 為替差損 | - | - | - | - | - | 2,334 | 615 | - | - | - | - |
| 新株予約権発行費 | - | - | - | - | - | - | 7,743 | - | - | - | - |
| ゴルフ会員権売却損 | - | - | - | - | 5,286 | - | - | - | - | - | - |
| 新株予約権発行費 | 1,185 | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 10,285 | 10,600 | 10,500 | 12,099 | 45,137 | 18,293 | 24,147 | 14,887 | 31,450 | 16,670 | 8,655 |
| 経常利益 | 1,047,279 | 1,496,497 | 1,522,177 | 1,590,159 | 2,032,698 | 1,372,019 | 2,014,857 | 2,038,569 | 2,563,063 | 3,053,781 | 2,654,020 |
| 税引前当期純利益 | 1,150,078 | 1,528,461 | 1,592,973 | 1,590,159 | 2,032,698 | 1,354,677 | 2,014,857 | 2,011,996 | 2,563,063 | 3,053,781 | 2,654,020 |
| 法人税、住民税及び事業税 | 433,392 | 482,212 | 439,664 | 468,198 | 635,799 | 417,694 | 651,184 | 637,705 | 848,849 | 853,806 | 787,711 |
| 法人税等調整額 | -28,365 | 3,906 | -67,416 | -1,943 | -5,919 | 9,524 | -19,673 | -22,556 | -39,185 | -29,919 | -25,854 |
| 法人税等合計 | 405,027 | 486,119 | 372,248 | 466,254 | 629,880 | 427,218 | 631,511 | 615,148 | 809,663 | 823,887 | 761,856 |
| 当期純利益 | - | 1,042,342 | 1,220,725 | 1,123,904 | 1,402,818 | 927,459 | 1,383,345 | 1,396,847 | 1,753,399 | 2,229,894 | 1,892,164 |
| 特別損失 | |||||||||||
| 退職給付制度終了損 | - | - | - | - | - | - | - | 26,572 | - | - | - |
| イベント中止損失 | - | - | - | - | - | 17,342 | - | - | - | - | - |
| 固定資産除却損 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | - | - | - | - | - | 17,342 | - | 26,572 | - | - | - |
| 特別利益 | |||||||||||
| 投資有価証券売却益 | 102,798 | 31,964 | 70,795 | - | - | - | - | - | - | - | - |
| 特別利益合計 | 102,798 | 31,964 | 70,795 | - | - | - | - | - | - | - | - |
| 当期純利益 | 745,051 | - | - | - | - | - | - | - | - | - | - |