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 | 12,086,493 | 13,961,972 | 17,033,374 | 19,501,463 | 21,908,899 | 22,168,022 | 20,019,177 | 20,622,900 | 21,826,794 | 31,412,382 | 35,301,649 |
| 売上原価 | 8,688,809 | 9,784,241 | 12,214,571 | 14,155,609 | 16,076,933 | 16,478,309 | 15,311,108 | 15,255,276 | 16,091,000 | 20,182,104 | 27,345,133 |
| 売上総利益 | 3,397,684 | 4,177,731 | 4,818,802 | 5,345,854 | 5,831,966 | 5,689,713 | 4,708,068 | 5,367,624 | 5,735,793 | 11,230,278 | 7,956,515 |
| 販売費及び一般管理費 | |||||||||||
| 貸倒引当金繰入額 | 9,760 | 157 | 4,880 | - | 9,302 | 3,058 | 5 | 587 | 1,084 | 2,769 | 5,898 |
| 給料及び手当 | 616,357 | 870,649 | 1,192,232 | 1,408,291 | 1,494,757 | 1,356,345 | 1,255,128 | 1,372,555 | 1,555,223 | 2,182,757 | 2,936,951 |
| 賞与引当金繰入額 | 67,970 | 76,324 | 86,859 | 97,436 | 117,549 | 122,924 | 136,979 | 157,977 | 163,745 | 290,268 | 336,948 |
| 役員賞与引当金繰入額 | - | - | - | - | - | - | 1,350 | 6,750 | 4,500 | 53,235 | 36,800 |
| 役員退職慰労引当金繰入額 | - | - | - | - | - | - | - | - | - | 50,638 | 20,141 |
| 退職給付費用 | - | - | - | - | - | - | - | - | - | 30,000 | 3,050 |
| 支払手数料 | 437,498 | 663,968 | 769,364 | 907,336 | 897,560 | 950,291 | 861,663 | 935,541 | 1,051,952 | 1,456,992 | 1,610,716 |
| 地代家賃 | - | - | - | - | - | 440,515 | 287,327 | 192,618 | 212,579 | 286,390 | 339,754 |
| その他 | 1,289,685 | 1,548,569 | 2,019,492 | 2,365,582 | 2,373,590 | 1,444,108 | 1,402,472 | 1,608,541 | 1,862,199 | 2,731,640 | 3,069,909 |
| 販売費及び一般管理費合計 | 2,421,271 | 3,159,669 | 4,072,827 | 4,778,645 | 4,892,759 | 4,317,243 | 3,944,927 | 4,274,570 | 4,851,285 | 7,084,692 | 8,360,170 |
| 営業利益又は営業損失(△) | 976,413 | 1,018,061 | 745,974 | 567,208 | 939,206 | 1,372,469 | 763,141 | 1,093,053 | 884,507 | 4,145,586 | -403,654 |
| 営業外収益 | |||||||||||
| 受取利息 | 511 | 48 | 60 | 57 | 348 | 37 | 513 | 39 | 133 | 17,294 | 46,334 |
| 受取配当金 | 2,328 | 2,448 | 2,448 | 2,448 | 3,672 | 3,120 | 3,360 | 3,600 | 5,040 | 4,320 | 5,760 |
| 持分法による投資利益 | - | - | - | - | 15,389 | 4,646 | 23,178 | - | - | 26,213 | 77,271 |
| 貸倒引当金戻入額 | - | 1,131 | 2,908 | 859 | 252 | 8,081 | 1,080 | 724 | 262 | 546 | - |
| 業務受託料 | - | - | - | - | 15,005 | 12,860 | 12,860 | 14,660 | 13,348 | 29,583 | 27,887 |
| 受取出向料 | - | - | - | 5,871 | 6,488 | 5,322 | 20,205 | 20,573 | 15,400 | 6,952 | 7,452 |
| 補助金収入 | - | - | - | - | - | - | - | - | 16,438 | 160,779 | 617,628 |
| 受取補償金 | - | - | - | - | - | - | - | - | 62,216 | - | 210,178 |
| その他 | 2,978 | 4,981 | 10,423 | 14,207 | 21,980 | 4,860 | 7,444 | 16,295 | 25,861 | 51,294 | 71,645 |
| 暗号資産売却益 | - | - | - | - | - | - | 37,710 | 8,759 | - | - | - |
| 受取地代家賃 | - | - | - | - | - | 4,394 | 4,641 | 4,157 | - | - | - |
| 助成金収入 | 1,700 | 2,010 | 1,895 | 19,432 | - | - | - | - | - | - | - |
| 投資事業組合運用益 | - | - | 9,741 | - | - | - | - | - | - | - | - |
| 預り金取崩益 | - | 1,456 | - | - | - | - | - | - | - | - | - |
| 廃材処分益 | - | - | 3,371 | - | - | - | - | - | - | - | - |
| 技術指導料 | 5,552 | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 13,070 | 12,075 | 30,848 | 42,876 | 63,135 | 43,324 | 110,995 | 68,810 | 138,701 | 296,983 | 1,064,159 |
| 営業外費用 | |||||||||||
| 支払利息 | 140,938 | 169,504 | 189,024 | 191,605 | 197,629 | 199,731 | 171,050 | 154,641 | 173,679 | 255,562 | 538,822 |
| 株式交付費 | - | - | - | - | - | - | - | - | - | 109,528 | - |
| 支払手数料 | 25,772 | - | - | - | - | - | - | - | 43,295 | 7,373 | 5,870 |
| その他 | 717 | 55,810 | 13,107 | 17,017 | 15,068 | 66,384 | 53,654 | 20,010 | 38,906 | 9,673 | 10,334 |
| 持分法による投資損失 | - | 415 | 246 | 136 | - | - | - | 1,688 | 3,247 | - | - |
| 為替差損 | - | - | - | - | - | - | - | 19,692 | - | - | - |
| 寄付金 | - | - | - | - | - | 50,000 | - | - | - | - | - |
| 投資事業組合運用損 | - | - | - | 5,484 | - | - | - | - | - | - | - |
| 営業外費用合計 | 167,429 | 225,730 | 202,378 | 214,243 | 212,697 | 316,115 | 224,704 | 196,032 | 259,129 | 382,137 | 555,027 |
| 経常利益 | 822,054 | 804,406 | 574,445 | 395,841 | 789,644 | 1,099,678 | 649,431 | 965,830 | 764,080 | 4,060,431 | 105,477 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 117 | - | - | 4 | - | 9 | 12,840 | 8,574 | 5,868 | 806 | 60 |
| 投資有価証券売却益 | - | 17,071 | - | - | - | - | - | - | 61,318 | - | 155,595 |
| 国庫補助金等収入 | - | - | - | 311,213 | 77,202 | - | - | - | 1,624,819 | 6,119,744 | 14,311,693 |
| 違約金収入 | - | - | - | - | - | 72,670 | - | - | - | - | - |
| 受取和解金 | - | - | - | - | - | 54,513 | - | - | - | - | - |
| 受取補償金 | - | - | - | - | 10,000 | - | - | - | - | - | - |
| 固定資産受贈益 | - | 4,702 | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 117 | 21,773 | - | 311,218 | 87,202 | 127,193 | 12,840 | 8,574 | 1,692,005 | 6,120,550 | 14,467,348 |
| 特別損失 | |||||||||||
| 固定資産除却損 | 4,458 | 9,008 | 24,287 | 2,787 | 13,473 | 19,824 | 43,822 | 13,291 | 1,483 | 52,012 | 14,713 |
| 固定資産売却損 | - | 166 | 0 | - | 2,527 | 6,325 | 3,120 | - | - | - | 2,096 |
| 固定資産圧縮損 | - | - | - | 265,277 | 77,202 | - | - | - | 1,624,819 | 6,119,744 | 14,311,693 |
| 投資有価証券評価損 | - | 10,347 | - | 103,045 | - | - | - | - | - | 29,999 | - |
| その他 | - | - | 1,050 | - | 1,000 | 5,844 | 1,031 | 1,314 | 114 | - | - |
| 減損損失 | 2,855 | 10,627 | 6,857 | - | 405,838 | 100,019 | 142,730 | - | - | - | - |
| 本社移転損失 | - | - | - | - | - | - | 85,018 | - | - | - | - |
| 支払和解金 | - | - | - | - | - | 10,000 | - | - | - | - | - |
| 災害による損失 | - | - | - | 12,043 | - | - | - | - | - | - | - |
| 特別損失合計 | 7,313 | 30,150 | 32,195 | 383,154 | 500,042 | 142,014 | 275,722 | 14,605 | 1,626,416 | 6,201,757 | 14,328,503 |
| 税金等調整前当期純利益 | 814,858 | 796,029 | 542,249 | 323,905 | 376,804 | 1,084,857 | 386,549 | 959,799 | 829,668 | 3,979,224 | 244,322 |
| 法人税、住民税及び事業税 | 267,973 | 277,229 | 246,256 | 297,942 | 315,579 | 190,919 | 94,698 | 229,108 | 271,588 | 1,475,484 | 432,173 |
| 法人税等調整額 | -6,613 | -30,071 | -56,105 | -122,406 | -143,999 | 113,977 | -8,356 | 58,937 | -77,152 | -449,615 | -422,647 |
| 法人税等合計 | 261,360 | 247,158 | 190,151 | 175,535 | 171,579 | 304,897 | 86,342 | 288,045 | 194,436 | 1,025,869 | 9,525 |
| 当期純利益 | 553,498 | 548,871 | 352,098 | 148,369 | 205,224 | 779,959 | 300,206 | 671,754 | 635,232 | 2,953,355 | 234,797 |
| 非支配株主に帰属する当期純利益 | - | - | 2,629 | 56,730 | 45,133 | 21,596 | 24,754 | 5,202 | -16,484 | 15,895 | 18,773 |
| 親会社株主に帰属する当期純利益 | 553,498 | 548,871 | 349,469 | 91,639 | 160,091 | 758,363 | 275,451 | 666,551 | 651,716 | 2,937,459 | 216,023 |