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 | 20,552,867 | 22,800,084 | 26,779,234 | 29,298,670 | 31,719,442 | 32,911,956 | 34,373,668 | 35,507,855 | 37,856,480 | 41,147,032 | 43,325,923 |
| 売上原価 | 16,898,400 | 19,054,064 | 22,685,186 | 25,119,787 | 27,298,724 | 27,687,332 | 28,052,451 | 29,110,590 | 30,664,603 | 32,460,675 | 33,766,818 |
| 売上総利益 | 3,654,466 | 3,746,020 | 4,094,048 | 4,178,883 | 4,420,718 | 5,224,623 | 6,321,216 | 6,397,264 | 7,191,877 | 8,686,356 | 9,559,104 |
| 販売費及び一般管理費 | 1,819,495 | 2,482,035 | 2,790,933 | 2,647,588 | 2,881,943 | 2,956,223 | 2,976,295 | 2,729,999 | 2,607,056 | 2,877,354 | 3,025,209 |
| 営業利益 | 1,834,970 | 1,263,984 | 1,303,115 | 1,531,294 | 1,538,774 | 2,268,400 | 3,344,921 | 3,667,265 | 4,584,821 | 5,809,002 | 6,533,894 |
| 営業外収益 | |||||||||||
| 受取利息 | 57,337 | 85,298 | 110,730 | 105,359 | 98,659 | 89,805 | 77,203 | 77,750 | 74,208 | 83,143 | 105,811 |
| その他 | 21,046 | 14,421 | 27,182 | 39,778 | 13,030 | 19,471 | 25,225 | 30,407 | 21,957 | 29,215 | 24,717 |
| 雇用調整助成金 | - | - | - | - | - | - | - | 53,342 | - | - | - |
| 受取保証料 | - | 65,608 | 65,608 | 65,608 | 5,467 | - | - | - | - | - | - |
| 補助金収入 | 57,894 | 86,518 | 166,397 | 349,325 | 450,421 | 653,613 | - | - | - | - | - |
| 投資有価証券売却益 | - | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 136,277 | 251,847 | 369,918 | 560,072 | 567,579 | 762,890 | 102,429 | 161,500 | 96,165 | 112,358 | 130,528 |
| 営業外費用 | |||||||||||
| 支払利息 | 38,716 | 49,808 | 52,229 | 56,524 | 55,518 | 58,203 | 69,138 | 70,588 | 67,532 | 51,755 | 35,636 |
| 支払手数料 | 22,795 | 9,339 | 2,000 | 55,252 | 4,000 | 3,666 | - | - | - | 9,449 | 9,451 |
| その他 | 2,177 | 6,149 | 5,013 | 15,793 | 5,878 | 12,062 | 6,115 | 12,967 | 19,950 | 2,153 | 2,022 |
| アレンジメントフィー | - | - | - | - | - | - | - | - | 70,000 | - | - |
| 障害者雇用納付金 | 6,950 | 4,625 | 6,200 | 8,150 | 10,635 | 9,550 | 13,500 | - | - | - | - |
| 解体撤去費用 | - | - | - | 34,886 | 1,289 | - | - | - | - | - | - |
| 貸倒引当金繰入額 | - | - | - | - | 25,344 | - | - | - | - | - | - |
| 持分法による投資損失 | - | - | 25,587 | - | - | - | - | - | - | - | - |
| 新株発行費 | 16,314 | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 86,953 | 69,923 | 91,030 | 170,606 | 102,665 | 83,482 | 88,754 | 83,555 | 157,483 | 63,357 | 47,111 |
| 経常利益 | 1,884,295 | 1,445,908 | 1,582,003 | 1,920,760 | 2,003,687 | 2,947,807 | 3,358,596 | 3,745,210 | 4,523,503 | 5,858,004 | 6,617,311 |
| 特別利益 | |||||||||||
| 本社移転補償金 | - | - | - | - | - | - | - | - | - | 201,630 | - |
| 事業譲渡益 | - | - | - | - | - | - | - | - | - | 15,590 | - |
| 資産除去債務戻入益 | - | - | - | - | - | 11,100 | 34,896 | - | 18,340 | - | - |
| 負ののれん発生益 | - | - | - | - | - | - | - | - | 6,803 | - | - |
| 固定資産売却益 | - | 400 | - | - | - | 3,606 | 148,715 | 355,993 | - | - | - |
| その他 | - | - | - | - | - | - | - | 20,548 | - | - | - |
| 関係会社売却益 | - | - | - | - | - | 13,735 | - | - | - | - | - |
| 償却債権取立益 | - | - | - | - | - | 5,866 | - | - | - | - | - |
| 投資有価証券売却益 | - | - | 3,834 | - | - | - | - | - | - | - | - |
| 資産除去債務履行差額 | - | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | - | 400 | 3,834 | - | - | 34,308 | 183,611 | 376,542 | 25,143 | 217,220 | - |
| 特別損失 | |||||||||||
| 固定資産売却損 | - | - | - | 77 | - | - | - | - | 909 | 300 | - |
| 固定資産除却損 | 4,270 | 3,415 | 3,310 | 2,240 | 1,382 | 3,648 | 389 | 3,189 | 1,324 | 5,235 | 620 |
| 園減損損失 | 37,534 | 391,040 | 23,137 | 83,782 | 229,257 | 2,020,772 | 43,610 | 55,467 | 40,612 | 336 | 18,339 |
| 投資有価証券売却損 | - | - | - | - | 2,642 | 67,718 | 3,052 | - | - | - | - |
| 減損損失 | - | - | - | 24,590 | 81,960 | - | - | - | - | - | - |
| 投資有価証券評価損 | - | - | 1,404 | - | - | - | - | - | - | - | - |
| 東京支社減損損失 | 45,943 | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 87,748 | 394,455 | 27,851 | 110,690 | 315,241 | 2,092,140 | 47,051 | 58,657 | 42,845 | 5,873 | 18,959 |
| 税金等調整前当期純利益 | 1,796,546 | 1,051,852 | 1,557,986 | 1,810,070 | 1,688,446 | 889,976 | 3,495,156 | 4,063,095 | 4,505,801 | 6,069,351 | 6,598,352 |
| 法人税、住民税及び事業税 | 703,274 | 502,942 | 636,856 | 760,950 | 829,819 | 936,449 | 1,175,928 | 1,234,746 | 1,615,851 | 2,105,565 | 2,380,108 |
| 法人税等調整額 | -102,069 | -128,775 | 10,738 | -22,086 | -264,106 | -584,017 | 39,633 | 129,858 | -39,207 | 42,890 | -65,518 |
| 法人税等合計 | 601,204 | 374,166 | 647,595 | 738,864 | 565,713 | 352,431 | 1,215,561 | 1,364,605 | 1,576,643 | 2,148,456 | 2,314,589 |
| 当期純利益 | 1,195,342 | 677,686 | 910,390 | 1,071,206 | 1,122,732 | 537,544 | 2,279,594 | 2,698,489 | 2,929,157 | 3,920,895 | 4,283,762 |
| 非支配株主に帰属する当期純損失(△) | -74 | -51 | -116 | -64 | - | - | - | - | - | - | -935 |
| 親会社株主に帰属する当期純利益 | 1,195,416 | 677,737 | 910,507 | 1,071,270 | 1,122,732 | 537,544 | 2,279,594 | 2,698,489 | 2,929,157 | 3,920,895 | 4,284,697 |