売上高
損益
EPS
利益率
コスト
損益計算書
2016-03千円 | 2017-03千円 | 2018-03千円 | 2019-03千円 | 2020-03千円 | 2021-03千円 | 2022-03千円 | 2023-03千円 | 2024-03千円 | 2025-03千円 | 2026-03千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 17,102,693 | 17,683,440 | 17,913,405 | 17,964,983 | 18,017,074 | 17,684,827 | 18,251,712 | 20,449,245 | 22,571,171 | 24,968,551 | 26,428,729 |
| 売上原価 | 13,699,060 | 13,968,075 | 14,103,048 | 13,941,165 | 14,019,391 | 13,789,391 | 13,870,626 | 15,641,590 | 17,301,133 | 19,286,675 | 20,126,045 |
| 売上総利益 | 3,403,632 | 3,715,364 | 3,810,357 | 4,023,818 | 3,997,682 | 3,895,435 | 4,381,086 | 4,807,654 | 5,270,037 | 5,681,876 | 6,302,683 |
| 販売費及び一般管理費 | 1,858,995 | 1,881,209 | 1,983,683 | 2,040,457 | 2,057,323 | 2,024,845 | 2,155,072 | 2,263,058 | 2,460,243 | 2,604,749 | 2,930,342 |
| 営業利益 | 1,544,636 | 1,834,154 | 1,826,673 | 1,983,360 | 1,940,359 | 1,870,590 | 2,226,014 | 2,544,596 | 2,809,793 | 3,077,126 | 3,372,341 |
| 営業外収益 | |||||||||||
| 受取利息 | 2,750 | 2,540 | 2,556 | 10,842 | 9,243 | 9,239 | 11,311 | 11,210 | 7,035 | 3,597 | 5,430 |
| 受取配当金 | 75,460 | 89,642 | 118,318 | 131,950 | 247,642 | 140,542 | 197,609 | 145,303 | 215,484 | 300,532 | 196,413 |
| 投資事業組合運用益 | 19,845 | 9,086 | 15,539 | 5,599 | 17,993 | 22,138 | - | 4,975 | - | 43,731 | 1,872 |
| 受取保険金 | 26,411 | 7,290 | 7,421 | 7,497 | 10,483 | 6,820 | 10,772 | 5,797 | 4,901 | 8,106 | 10,969 |
| 助成金収入 | - | - | 19,865 | 20,080 | 53,704 | 59,199 | 30,927 | 14,227 | 44,477 | 52,872 | 46,754 |
| その他 | 21,823 | 35,279 | 18,982 | 17,582 | 13,310 | 11,191 | 9,746 | 11,989 | 24,075 | 12,097 | 11,399 |
| 投資有価証券売却益 | 37,780 | - | 12,320 | 1,675 | - | 33,173 | - | 13,067 | 33 | - | - |
| 投資有価証券償還益 | - | - | - | - | - | - | - | - | 35,365 | - | - |
| 営業外収益合計 | 184,072 | 143,838 | 195,003 | 195,226 | 352,377 | 282,305 | 260,367 | 206,570 | 331,373 | 420,938 | 272,839 |
| 営業外費用 | |||||||||||
| 支払利息 | 1,584 | 1,772 | 1,724 | 1,664 | 1,470 | 953 | 908 | 1,280 | 1,200 | 1,294 | 1,285 |
| 投資事業組合管理料 | 2,214 | 1,592 | 3,041 | 4,367 | 5,651 | 3,890 | 3,297 | 2,371 | 1,420 | 36,548 | 5,169 |
| 投資有価証券売却損 | - | 4,000 | - | - | 1,360 | - | - | - | - | 50,301 | 27,223 |
| 租税公課 | 6,498 | 2,766 | 1,067 | 3,051 | 4,200 | 3,425 | 6,206 | 3,215 | 6,790 | 1,466 | 1,734 |
| その他 | 857 | 11 | 599 | 975 | 627 | 2,286 | 362 | 409 | 5,443 | 5,326 | 1,671 |
| 為替差損 | - | - | - | - | - | - | - | 1,199 | - | - | - |
| 支払手数料 | - | - | - | - | - | 4,143 | 3,685 | - | - | - | - |
| 保険解約損 | - | - | - | - | - | - | 5,337 | - | - | - | - |
| 持分法による投資損失 | - | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 11,156 | 10,142 | 6,432 | 10,058 | 13,310 | 14,699 | 19,798 | 8,476 | 14,854 | 94,937 | 37,084 |
| 経常利益 | 1,717,552 | 1,967,850 | 2,015,244 | 2,168,528 | 2,279,425 | 2,138,195 | 2,466,583 | 2,742,690 | 3,126,312 | 3,403,127 | 3,608,096 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 92 | 1,178 | - | - | 2,410 | 1,957 | 999 | 2,337 | - | - | 13 |
| 投資有価証券売却益 | 42,001 | - | 433 | - | - | - | - | 342,392 | - | - | - |
| 出資金譲渡益 | - | - | - | - | - | - | - | 99,999 | - | - | - |
| 特別利益合計 | 42,093 | 1,178 | 433 | - | 2,410 | 1,957 | 999 | 444,730 | - | - | 13 |
| 特別損失 | |||||||||||
| 固定資産除却損 | 12,777 | 801 | 1,053 | 939 | 10,065 | 13,769 | 11,243 | 8,549 | 325 | 2,844 | 1,746 |
| 投資有価証券評価損 | 106,118 | 7,196 | - | 11,340 | 274,011 | 50,049 | 32,551 | - | 1,499 | 62,765 | 50,691 |
| 投資有価証券売却損 | - | - | - | - | - | - | - | - | 4,993 | - | - |
| 出資金評価損 | - | - | - | - | - | 99,999 | - | - | - | - | - |
| 事務所移転費用 | 648 | - | - | 23,216 | 2,752 | 14,278 | - | - | - | - | - |
| その他 | 8,178 | - | - | 550 | - | - | - | - | - | - | - |
| 固定資産売却損 | - | - | 178 | - | - | - | - | - | - | - | - |
| 和解金 | 20,000 | 16,100 | 2,264 | - | - | - | - | - | - | - | - |
| 訴訟関連損失 | - | 5,388 | - | - | - | - | - | - | - | - | - |
| 退職給付費用 | - | - | - | - | - | - | - | - | - | - | - |
| 特別退職金 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 147,722 | 29,485 | 3,496 | 36,046 | 286,829 | 178,098 | 43,794 | 8,549 | 6,819 | 65,609 | 52,438 |
| 税金等調整前当期純利益 | 1,611,924 | 1,939,543 | 2,012,181 | 2,132,481 | 1,995,006 | 1,962,054 | 2,423,788 | 3,178,871 | 3,119,492 | 3,337,517 | 3,555,671 |
| 法人税、住民税及び事業税 | 615,332 | 665,883 | 677,492 | 707,346 | 706,372 | 627,410 | 800,483 | 987,725 | 1,046,314 | 1,070,098 | 1,058,120 |
| 法人税等調整額 | 39,525 | -31,255 | -27,939 | -19,725 | 22,112 | -29,089 | -8,206 | -19,250 | -34,832 | -99,759 | -4,890 |
| 法人税等合計 | 654,858 | 634,627 | 649,553 | 687,621 | 728,484 | 598,320 | 792,276 | 968,475 | 1,011,482 | 970,338 | 1,053,229 |
| 当期純利益 | 957,065 | 1,304,915 | 1,362,627 | 1,444,860 | 1,266,522 | 1,363,734 | 1,631,511 | 2,210,396 | 2,108,010 | 2,367,179 | 2,502,441 |
| (内訳) | |||||||||||
| 親会社株主に帰属する当期純利益 | 957,065 | 1,304,915 | 1,362,627 | 1,444,860 | 1,266,522 | 1,363,734 | 1,631,511 | 2,210,396 | 2,108,010 | 2,367,179 | 2,502,441 |
| 非支配株主に帰属する当期純利益 | - | - | - | - | - | - | - | - | - | - | - |
| その他の包括利益 | |||||||||||
| その他有価証券評価差額金 | -86,564 | 61,943 | 22,945 | 53,781 | -148,322 | 472,325 | -87,092 | -143,558 | 266,497 | -247,392 | 430,241 |
| 退職給付に係る調整額 | 1,176 | -1,925 | -284 | 1,003 | 9,200 | -2,931 | -4,449 | -1,206 | 677 | -4,961 | 121,495 |
| その他の包括利益合計 | -85,388 | 60,018 | 22,660 | 54,785 | -139,122 | 469,393 | -91,542 | -144,765 | 267,175 | -252,353 | 551,737 |
| 包括利益 | 871,677 | 1,364,933 | 1,385,288 | 1,499,646 | 1,127,399 | 1,833,128 | 1,539,969 | 2,065,630 | 2,375,186 | 2,114,825 | 3,054,179 |
| (内訳) | |||||||||||
| 親会社株主に係る包括利益 | 871,677 | 1,364,933 | 1,385,288 | 1,499,646 | 1,127,399 | 1,833,128 | 1,539,969 | 2,065,630 | 2,375,186 | 2,114,825 | 3,054,179 |
| 非支配株主に係る包括利益 | - | - | - | - | - | - | - | - | - | - | - |