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 | 3,610,587 | 3,453,612 | 3,305,668 | 3,433,407 | 3,359,971 | 3,196,784 | 3,205,020 | 2,932,667 | 3,036,724 | 3,038,094 | 2,880,642 |
| 売上原価 | 2,275,908 | 2,319,662 | 2,132,903 | 2,250,227 | 2,228,900 | 2,207,122 | 2,131,187 | 1,978,623 | 2,172,237 | 2,225,694 | 2,152,352 |
| 売上総利益 | 1,334,678 | 1,133,950 | 1,172,764 | 1,183,179 | 1,131,070 | 989,661 | 1,073,832 | 954,044 | 864,486 | 812,399 | 728,289 |
| 販売費及び一般管理費 | |||||||||||
| 広告宣伝費 | 113,416 | 111,017 | 121,009 | 114,942 | 100,017 | 67,115 | 73,614 | 72,943 | 73,986 | 76,128 | 80,741 |
| 役員報酬 | 112,939 | 108,398 | 97,600 | 79,600 | 77,750 | 75,244 | 74,220 | 96,160 | 99,188 | 99,614 | 102,095 |
| 給料及び手当 | 170,966 | 154,960 | 174,734 | 195,222 | 187,495 | 155,590 | 154,030 | 147,367 | 159,146 | 136,475 | 126,022 |
| 雑給 | 18,769 | 16,049 | 14,324 | 19,339 | 15,677 | 12,254 | 16,768 | 22,297 | 19,079 | 21,642 | 38,024 |
| 賞与 | 19,052 | 15,851 | 22,448 | 23,079 | 20,807 | 14,467 | 13,812 | 13,031 | 14,965 | 12,273 | 12,574 |
| 賞与引当金繰入額 | 12,828 | 11,683 | 12,175 | 12,254 | 10,815 | 11,451 | 10,680 | 10,056 | 10,034 | 6,961 | 6,922 |
| 法定福利及び厚生費 | 45,764 | 48,804 | 47,185 | 51,627 | 49,947 | 42,751 | 40,136 | 40,804 | 43,622 | 39,122 | 37,862 |
| 旅費及び交通費 | 55,299 | 52,091 | 54,351 | 51,151 | 43,239 | 29,725 | 27,812 | 25,442 | 28,412 | 24,071 | 24,992 |
| 地代家賃 | 104,926 | 97,050 | 81,813 | 76,402 | 75,634 | 72,121 | 68,360 | 66,231 | 63,720 | 55,419 | 51,392 |
| 減価償却費 | 11,785 | 11,375 | 11,316 | 10,553 | 8,506 | 8,308 | 10,542 | 10,034 | 14,338 | 20,027 | 13,910 |
| のれん償却額 | - | - | - | 16,335 | 14,558 | 14,558 | - | - | 19,775 | 38,574 | 29,695 |
| 支払手数料 | 94,686 | 105,559 | 111,124 | 112,956 | 97,625 | 88,136 | 102,057 | 99,027 | 87,205 | 89,565 | 69,648 |
| その他 | 227,116 | 221,083 | 226,201 | 218,030 | 209,696 | 181,491 | 176,485 | 174,779 | 184,574 | 190,694 | 171,844 |
| 役員退職慰労金 | - | - | - | 10,000 | - | - | - | - | - | - | - |
| 販売費及び一般管理費合計 | 987,551 | 953,926 | 974,285 | 991,495 | 911,772 | 773,217 | 768,522 | 778,177 | 818,051 | 810,570 | 765,726 |
| 営業利益又は営業損失(△) | 347,127 | 180,024 | 198,479 | 191,684 | 219,297 | 216,443 | 305,310 | 175,866 | 46,435 | 1,829 | -37,437 |
| 営業外収益 | |||||||||||
| 受取利息 | 2,243 | 990 | 1,136 | 1,393 | 1,666 | 1,430 | 1,374 | 1,469 | 1,320 | 2,611 | 7,675 |
| 受取配当金 | 3,221 | 3,884 | 5,702 | 4,690 | 5,147 | 6,545 | 9,423 | 11,454 | 11,876 | 11,935 | 9,660 |
| 持分法による投資利益 | - | - | - | - | - | - | - | 1,072 | 120 | 10,478 | 296 |
| 為替差益 | - | - | - | - | - | - | - | - | - | 5,250 | 14,557 |
| 投資有価証券評価益 | - | - | - | - | - | - | 7,868 | - | - | 12,013 | 5,652 |
| 受取手数料 | 336 | 292 | 253 | 283 | 307 | 278 | 307 | 383 | 4,169 | 407 | 405 |
| 受取賃貸料 | 1,891 | 1,851 | 1,703 | 2,468 | 1,808 | 1,922 | 1,840 | 1,616 | 1,584 | 1,421 | 2,114 |
| 受取保険金 | 428 | 1,223 | 268 | 258 | 462 | 360 | 6,201 | 2,342 | 948 | 399 | 302 |
| その他 | 2,639 | 1,231 | 3,556 | 1,333 | 4,937 | 1,171 | 1,968 | 1,736 | 7,466 | 5,597 | 3,610 |
| 補助金収入 | - | - | - | - | - | 2,000 | - | - | - | - | - |
| 保険解約返戻金 | 8 | - | 227 | 62,929 | 10,411 | - | - | - | - | - | - |
| 営業外収益合計 | 10,769 | 9,473 | 12,848 | 73,357 | 24,740 | 13,707 | 28,983 | 20,076 | 27,484 | 50,116 | 44,274 |
| 営業外費用 | |||||||||||
| 支払利息 | 3,630 | 3,529 | 3,528 | 3,837 | 3,600 | 2,314 | 2,229 | 1,889 | 2,103 | 2,386 | 2,787 |
| 支払手数料 | 50 | 22 | - | - | - | - | 4,333 | 3,683 | 3,910 | 4,167 | 3,594 |
| その他 | 779 | 235 | 292 | 1,001 | 544 | 142 | 950 | 1,457 | 2,162 | 2,697 | 5,621 |
| 投資有価証券評価損 | - | 924 | 2,605 | 4,029 | 4,928 | 8,393 | - | 5,494 | 5,905 | - | - |
| 持分法による投資損失 | - | - | - | 916 | 2,733 | 3,414 | 7,122 | - | - | - | - |
| 営業外費用合計 | 4,460 | 4,712 | 6,426 | 9,785 | 11,806 | 14,265 | 14,635 | 12,524 | 14,082 | 9,252 | 12,003 |
| 経常利益又は経常損失(△) | 353,436 | 184,785 | 204,900 | 255,256 | 232,230 | 215,885 | 319,658 | 183,418 | 59,836 | 42,693 | -5,166 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 2,863 | 2,549 | - | 1,476 | 977 | - | 242 | 41 | - | - | 43 |
| 投資有価証券売却益 | - | - | 77,341 | 4,221 | - | 14,256 | - | - | - | 19,379 | - |
| 受取保険金 | - | - | - | - | 135,959 | - | - | - | 121,692 | - | 2,000 |
| 事業分離における移転利益 | - | - | - | 5,660 | - | - | 636 | - | - | - | - |
| 違約金収入 | - | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 2,863 | 2,549 | 77,341 | 11,358 | 136,936 | 14,256 | 879 | 41 | 121,692 | 19,379 | 2,043 |
| 特別損失 | |||||||||||
| 役員退職慰労金 | - | - | - | - | - | 30,000 | - | - | - | 30,000 | - |
| 弔慰金 | - | - | - | - | - | - | - | - | - | - | 2,000 |
| 関係会社出資金評価損 | - | - | - | - | - | - | - | - | - | - | 3,999 |
| 減損損失 | 3,460 | 34,076 | - | 13,726 | - | 31,392 | 1,225 | 4,079 | 22,421 | 77,900 | 30,529 |
| 貸倒引当金繰入額 | - | - | - | - | - | - | - | - | - | - | 16,945 |
| 役員弔慰金 | - | - | - | - | 3,505 | - | - | - | 2,000 | - | - |
| 店舗閉鎖損失引当金繰入額 | 3,250 | - | - | - | - | - | - | - | 6,000 | - | - |
| 固定資産売却損 | 2,170 | - | - | 68 | - | - | 42 | 24 | - | - | - |
| 固定資産除却損 | 3,040 | 4,976 | 5,569 | 4,299 | 3,123 | 13,698 | 555 | 900 | - | - | - |
| 投資有価証券評価損 | - | - | - | - | 42,181 | - | - | - | - | - | - |
| 特別損失合計 | 11,920 | 39,052 | 5,569 | 18,094 | 48,810 | 75,091 | 1,824 | 5,004 | 30,421 | 107,900 | 53,475 |
| 税金等調整前当期純損失(△) | 344,378 | 148,282 | 276,672 | 248,520 | 320,357 | 155,050 | 318,713 | 178,455 | 151,108 | -45,827 | -56,598 |
| 法人税、住民税及び事業税 | 111,790 | 81,082 | 109,321 | 103,017 | 121,039 | 60,181 | 103,444 | 66,576 | 73,601 | 10,403 | 23,285 |
| 法人税等調整額 | 34,219 | 4,267 | -2,673 | 4,394 | -197 | 6,921 | -2,018 | 5,006 | -10,289 | 19,042 | 6,689 |
| 法人税等合計 | 146,010 | 85,350 | 106,647 | 107,412 | 120,842 | 67,103 | 101,426 | 71,583 | 63,311 | 29,446 | 29,974 |
| 当期純損失(△) | 198,368 | 62,931 | 170,025 | 141,107 | 199,515 | 87,947 | 217,287 | 106,872 | 87,796 | -75,274 | -86,572 |
| 親会社株主に帰属する当期純損失(△) | 198,368 | 62,931 | 170,025 | 141,107 | 201,152 | 89,130 | 217,287 | 106,872 | 87,796 | -75,274 | -86,572 |
| 非支配株主に帰属する当期純損失(△) | - | - | - | - | -1,637 | -1,182 | - | - | - | - | - |