売上高
損益
EPS
利益率
コスト
損益計算書
2016-09千円 | 2017-09千円 | 2018-09千円 | 2019-09千円 | 2020-09千円 | 2021-09千円 | 2022-09千円 | 2023-09千円 | 2024-09千円 | 2025-09千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 2,514,787 | 2,414,746 | 2,645,079 | 2,848,304 | 3,035,506 | 3,147,709 | 3,230,937 | 3,528,383 | 3,612,525 | 3,843,500 |
| 売上原価 | 1,167,761 | 997,299 | 1,122,479 | 1,153,104 | 1,259,511 | 1,193,000 | 1,210,118 | 1,195,914 | 1,201,633 | 1,305,087 |
| 売上総利益 | 1,347,026 | 1,417,446 | 1,522,600 | 1,695,199 | 1,775,995 | 1,954,708 | 2,020,819 | 2,332,468 | 2,410,892 | 2,538,412 |
| 販売費及び一般管理費 | ||||||||||
| 役員報酬 | 139,808 | 116,634 | 126,907 | 138,553 | 136,327 | 134,682 | 131,464 | 133,558 | 157,330 | 139,072 |
| 給料及び手当 | 116,540 | 141,303 | 153,223 | 172,221 | 160,875 | 194,744 | 199,579 | 232,858 | 236,465 | 226,922 |
| 賞与引当金繰入額 | 39,215 | 41,740 | 42,418 | 50,427 | 60,647 | 58,242 | 57,396 | 63,651 | 68,556 | 64,030 |
| 福利厚生費 | 29,884 | 32,943 | 36,049 | 41,591 | 41,611 | 45,806 | 47,047 | 56,701 | 60,799 | 61,830 |
| 退職給付費用 | 4,047 | 4,364 | 4,591 | 5,240 | 5,248 | 6,228 | 6,932 | 7,899 | 8,801 | 8,119 |
| 役員退職慰労引当金繰入額 | 18,525 | 17,960 | 19,139 | 20,574 | 20,168 | 20,203 | 20,006 | 14,063 | 13,801 | 14,286 |
| 広告宣伝費 | 7,805 | 5,963 | 9,236 | 13,238 | 7,058 | 10,380 | 12,792 | 16,191 | 17,577 | 19,103 |
| 旅費及び交通費 | 28,693 | 32,613 | 32,960 | 36,997 | 19,476 | 10,508 | 11,068 | 18,564 | 20,991 | 24,632 |
| 消耗品費 | 5,337 | 5,964 | 4,912 | 5,120 | 7,296 | 11,051 | 5,408 | 16,264 | 10,458 | 13,464 |
| 支払手数料 | 48,376 | 44,248 | 42,290 | 40,535 | 39,899 | 56,259 | 73,258 | 59,707 | 60,931 | 72,271 |
| 研究開発費 | 10,159 | 9,958 | 16,580 | 25,188 | 34,691 | 29,916 | 38,230 | 32,345 | 62,899 | 73,604 |
| 賃借料 | 52,651 | 52,651 | 49,656 | 48,518 | 49,429 | 69,313 | 85,285 | 112,216 | 130,000 | 131,437 |
| 減価償却費 | 5,701 | 6,382 | 5,750 | 5,217 | 6,172 | 10,390 | 13,844 | 17,854 | 22,243 | 28,935 |
| 租税公課 | 15,070 | 23,783 | 25,591 | 27,430 | 30,923 | 30,215 | 32,222 | 63,892 | 37,894 | 40,461 |
| その他 | 37,678 | 42,274 | 41,599 | 43,543 | 39,493 | 39,656 | 44,260 | 73,005 | 73,736 | 83,406 |
| 貸倒引当金繰入額 | - | 2,057 | 1,081 | - | - | - | - | - | - | - |
| 販売費及び一般管理費合計 | 559,495 | 580,843 | 611,987 | 674,399 | 659,321 | 727,600 | 778,800 | 918,774 | 982,489 | 1,001,579 |
| 営業利益 | 787,530 | 836,602 | 910,613 | 1,020,800 | 1,116,673 | 1,227,108 | 1,242,018 | 1,413,693 | 1,428,402 | 1,536,833 |
| 営業外収益 | ||||||||||
| 受取利息 | 333 | 208 | 151 | 150 | 107 | 35 | 43 | 50 | 154 | 2,830 |
| 受取配当金 | - | - | - | - | - | - | - | - | - | 146 |
| 未払配当金除斥益 | 161 | 312 | 320 | 251 | 119 | 191 | 340 | 405 | 364 | 287 |
| 受取保険金 | - | - | - | 1,614 | - | - | - | 4,648 | 16,902 | 3,006 |
| 助成金収入 | - | - | - | - | 135 | 520 | 500 | 2,060 | 703 | 84 |
| その他 | 34 | 33 | 39 | 33 | 32 | 29 | 114 | 76 | 1,157 | 37 |
| 営業外収益合計 | 529 | 555 | 512 | 2,049 | 395 | 777 | 998 | 7,240 | 19,281 | 6,391 |
| 営業外費用 | ||||||||||
| 保険解約損 | - | - | - | - | - | - | - | - | - | 5,231 |
| 支払利息 | - | - | - | - | - | - | - | 291 | - | - |
| 自己株式取得費用 | - | - | - | - | - | - | - | 22,084 | - | - |
| その他 | - | - | - | - | - | - | - | 20 | - | - |
| 営業外費用合計 | - | - | - | - | - | - | - | 22,397 | - | 5,231 |
| 経常利益 | 788,059 | 837,158 | 911,125 | 1,022,850 | 1,117,068 | 1,227,885 | 1,243,017 | 1,398,536 | 1,447,684 | 1,537,993 |
| 税金等調整前当期純利益 | 780,098 | 837,329 | 911,079 | 1,022,850 | 1,117,068 | 1,253,138 | 1,243,017 | 1,398,536 | 1,447,684 | 1,537,993 |
| 法人税、住民税及び事業税 | 257,623 | 237,788 | 285,493 | 327,559 | 367,172 | 385,586 | 396,358 | 366,253 | 458,351 | 483,727 |
| 法人税等調整額 | -10,032 | -51,723 | -11,983 | -12,445 | -23,294 | -1,113 | -15,456 | 68,065 | -23,570 | -23,261 |
| 法人税等合計 | 247,590 | 186,065 | 273,510 | 315,114 | 343,877 | 384,472 | 380,901 | 434,318 | 434,781 | 460,466 |
| 当期純利益 | 532,507 | 651,264 | 637,569 | 707,735 | 773,191 | 868,666 | 862,115 | 964,217 | 1,012,903 | 1,077,526 |
| 親会社株主に帰属する当期純利益 | - | - | - | - | - | - | 862,115 | 964,217 | 1,012,903 | 1,077,526 |
| 特別利益 | ||||||||||
| 固定資産受贈益 | - | - | - | - | - | 25,253 | - | - | - | - |
| 固定資産売却益 | - | - | 4 | - | - | - | - | - | - | - |
| ゴルフ会員権償還益 | - | 264 | - | - | - | - | - | - | - | - |
| 特別利益合計 | - | 264 | 4 | - | - | 25,253 | - | - | - | - |
| 特別損失 | ||||||||||
| 固定資産除売却損 | 160 | 92 | 51 | - | - | - | - | - | - | - |
| ゴルフ会員権評価損 | 7,800 | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 7,960 | 92 | 51 | - | - | - | - | - | - | - |