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 | 9,728,470 | 9,825,762 | 9,618,000 | 9,683,677 | 9,548,272 | 9,869,715 | 8,540,475 | 9,108,269 | 10,096,486 | 11,135,028 | 12,146,122 |
| 売上原価 | 3,945,325 | 3,937,735 | 3,815,018 | 3,887,475 | 3,782,069 | 3,995,018 | 4,010,373 | 4,469,159 | 4,773,279 | 5,431,780 | 6,033,475 |
| 売上総利益 | 5,783,145 | 5,888,026 | 5,802,981 | 5,796,201 | 5,766,203 | 5,874,696 | 4,530,102 | 4,639,110 | 5,323,207 | 5,703,247 | 6,112,647 |
| 販売費及び一般管理費 | |||||||||||
| 販売促進費 | 1,260,911 | 1,326,215 | 1,327,905 | 1,387,442 | 1,376,149 | 1,397,450 | 188,276 | 240,202 | 267,893 | 329,527 | 337,077 |
| 運賃 | 322,765 | 322,109 | 320,547 | 347,236 | 367,175 | 459,940 | 433,298 | 401,712 | 399,524 | 463,263 | 496,733 |
| 広告宣伝費 | 615,621 | 559,474 | 483,963 | 378,370 | 241,876 | 332,805 | 118,139 | 121,769 | 134,923 | 131,507 | 125,929 |
| 役員報酬 | 197,632 | 202,737 | 157,719 | 155,229 | 165,059 | 156,478 | 152,232 | 151,836 | 156,282 | 154,530 | 153,480 |
| 給料及び手当 | 1,152,676 | 1,261,237 | 1,271,609 | 1,280,262 | 1,345,131 | 1,286,061 | 1,478,698 | 1,700,293 | 1,923,200 | 2,038,910 | 2,224,383 |
| 賞与 | 39,734 | 39,752 | 36,790 | 44,226 | 43,141 | 56,557 | 52,813 | 56,821 | 61,879 | 70,334 | 69,132 |
| 賞与引当金繰入額 | 34,904 | 34,129 | 35,337 | 36,545 | 37,578 | 44,444 | 50,633 | 53,717 | 54,436 | 64,130 | 64,129 |
| 退職給付費用 | 30,682 | 21,618 | 33,233 | 28,480 | 50,842 | 34,019 | 45,838 | 53,185 | 47,637 | 57,835 | 40,389 |
| 福利厚生費 | 149,768 | 150,695 | 155,608 | 160,311 | 173,836 | 181,611 | 206,412 | 228,782 | 252,019 | 292,194 | 306,569 |
| 水道光熱費 | 130,573 | 135,969 | 131,737 | 125,892 | 113,137 | 83,000 | 93,882 | 138,992 | 144,664 | 159,259 | 178,239 |
| 減価償却費 | 123,263 | 114,641 | 110,135 | 104,244 | 120,571 | 129,761 | 159,471 | 181,274 | 188,416 | 198,963 | 212,853 |
| 地代家賃 | 413,069 | 455,021 | 437,001 | 389,620 | 379,784 | 341,161 | 366,762 | 433,579 | 499,149 | 542,263 | 586,591 |
| その他 | 756,356 | 735,626 | 752,144 | 790,873 | 858,008 | 786,058 | 829,134 | 952,761 | 974,676 | 1,023,350 | 1,120,050 |
| 役員賞与 | - | - | - | - | - | - | 1,200 | - | - | - | - |
| 役員退職慰労引当金繰入額 | 32,701 | 32,289 | 30,819 | 28,630 | 7,156 | - | - | - | - | - | - |
| 販売費及び一般管理費合計 | 5,260,661 | 5,391,517 | 5,284,553 | 5,257,365 | 5,279,448 | 5,289,352 | 4,176,795 | 4,714,928 | 5,104,704 | 5,526,070 | 5,915,559 |
| 営業利益 | 522,483 | 496,508 | 518,428 | 538,836 | 486,755 | 585,344 | 353,306 | -75,818 | 218,503 | 177,177 | 197,088 |
| 営業外収益 | |||||||||||
| 受取利息 | 412 | 148 | 263 | 332 | 43 | 217 | 364 | 734 | 278 | 719 | 5,233 |
| 受取配当金 | 1,395 | 1,631 | 1,742 | 1,739 | 1,757 | 225 | 200 | 240 | 348 | 404 | 596 |
| 為替差益 | 310 | - | - | 290 | - | - | 6,027 | - | 2,859 | 1,056 | 1,243 |
| 貸倒引当金戻入額 | - | - | - | 4,581 | 419 | 181 | 80 | 140 | 86 | 75 | - |
| その他 | 1,857 | 2,545 | 2,016 | 3,170 | 2,024 | 2,639 | 4,084 | 3,205 | 2,701 | 2,778 | 5,292 |
| 助成金収入 | - | - | - | - | - | - | 23,453 | 1,626 | - | - | - |
| 受取保険金 | 2,500 | - | - | - | - | - | - | - | - | - | - |
| 役員退職慰労引当金戻入額 | - | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 6,476 | 4,325 | 4,021 | 10,114 | 4,243 | 3,263 | 34,210 | 5,947 | 6,273 | 5,034 | 12,365 |
| 営業外費用 | |||||||||||
| 支払利息 | 11,707 | 11,116 | 9,282 | 7,907 | 7,149 | 7,724 | 7,484 | 6,979 | 7,370 | 9,856 | 103,035 |
| シンジケートローン手数料 | 9,686 | 2,094 | 2,494 | 9,994 | 2,510 | 2,500 | 10,000 | 2,505 | 2,212 | 10,000 | 51,704 |
| その他 | 60 | 133 | 186 | 53 | 194 | 612 | 996 | 975 | 419 | 1,935 | 1,168 |
| 新株発行費 | - | 13,062 | - | - | - | - | - | - | 12,928 | - | - |
| 為替差損 | - | 183 | 384 | - | 3,631 | 2,528 | - | 1,524 | - | - | - |
| 営業外費用合計 | 21,454 | 26,589 | 12,348 | 17,955 | 13,486 | 13,365 | 18,481 | 11,985 | 22,930 | 21,791 | 155,908 |
| 経常利益 | 507,505 | 474,243 | 510,102 | 530,995 | 477,512 | 575,242 | 369,035 | -81,856 | 201,845 | 160,421 | 53,545 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 4,945 | 565 | - | 5,062 | 7,079 | 8,321 | - | 3,798 | - | 17,955 | 194,969 |
| 店舗閉鎖損失戻入額 | - | - | - | - | - | - | - | - | - | 19,372 | - |
| 子会社清算益 | - | - | - | - | - | - | - | - | - | 12,941 | - |
| 保険解約返戻金 | 51,960 | 59,960 | 39,455 | 25,022 | - | - | 44,750 | 7,413 | 66,924 | - | - |
| 受取保険金 | - | - | 170,785 | - | - | - | - | 10,440 | - | - | - |
| その他 | - | 204 | 3,500 | 129 | - | 225 | - | - | - | - | - |
| 投資有価証券売却益 | - | - | - | 3,504 | 38,290 | - | - | - | - | - | - |
| 負ののれん発生益 | 17,538 | - | - | - | - | - | - | - | - | - | - |
| 補助金収入 | 4,176 | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 78,620 | 60,730 | 213,740 | 33,719 | 45,370 | 8,546 | 44,750 | 21,653 | 66,924 | 50,269 | 194,969 |
| 特別損失 | |||||||||||
| 固定資産除却損 | 2,848 | 5,403 | 2,200 | 7,017 | 9,921 | 2,093 | 33,172 | 765 | 12,135 | 3,884 | 69 |
| 減損損失 | 22,302 | 37,379 | 83,761 | 72,618 | 107,180 | 17,751 | 73,965 | 314,127 | 38,047 | 52,802 | 169,050 |
| 店舗閉鎖損失 | - | - | - | - | - | 12,483 | - | - | 35,966 | 20,625 | - |
| 固定資産売却損 | - | - | - | 608 | - | - | - | 14,868 | 310 | - | - |
| その他 | - | 850 | 3,264 | 3,865 | - | 1,765 | 115 | - | 7,853 | - | - |
| 固定資産圧縮損 | 4,176 | - | - | - | - | - | - | 7,178 | - | - | - |
| 感染症関連損失 | - | - | - | - | - | 45,238 | - | - | - | - | - |
| 役員退職慰労金 | - | - | 177,366 | - | - | - | - | - | - | - | - |
| 貸倒損失 | 10,269 | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 39,597 | 43,632 | 266,592 | 84,109 | 117,101 | 79,331 | 107,252 | 336,939 | 94,313 | 77,312 | 169,120 |
| 税金等調整前当期純利益 | 546,528 | 491,341 | 457,250 | 480,605 | 405,780 | 504,458 | 306,534 | -397,142 | 174,456 | 133,378 | 79,393 |
| 法人税、住民税及び事業税 | 215,899 | 210,104 | 40,817 | 145,974 | 208,590 | 186,730 | 161,463 | 43,731 | 146,065 | 24,510 | 38,231 |
| 過年度法人税等戻入額 | - | - | - | - | - | - | - | -20,738 | -3,863 | -19,689 | - |
| 法人税等調整額 | 16,132 | -188,077 | 131,598 | 46,288 | -24,127 | -2,817 | -20,164 | -20,625 | -77,446 | 70,762 | 74,137 |
| 法人税等合計 | 232,031 | 22,026 | 172,415 | 192,263 | 184,462 | 183,912 | 141,298 | 2,368 | 64,756 | 75,584 | 112,368 |
| 当期純利益又は当期純損失(△) | 314,497 | 469,314 | 284,834 | 288,342 | 221,317 | 320,545 | 165,235 | -399,511 | 109,700 | 57,794 | -32,974 |
| 親会社株主に帰属する当期純利益又は親会社株主に帰属する当期純損失(△) | 314,818 | 469,314 | 284,834 | 288,342 | 221,336 | 320,558 | 165,236 | -399,511 | 109,710 | 57,794 | -32,974 |
| 非支配株主に帰属する当期純損失(△) | -321 | - | - | - | -19 | -12 | -1 | - | -10 | - | - |