売上高
損益
EPS
利益率
コスト
損益計算書
2016-02千円 | 2017-02千円 | 2018-02千円 | 2019-02千円 | 2020-02千円 | 2021-02千円 | 2022-02千円 | 2023-02千円 | 2024-02千円 | 2025-02千円 | 2026-02千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 19,643,220 | 20,777,361 | 22,584,511 | 24,496,171 | 26,704,899 | 25,201,586 | 30,008,875 | 31,488,432 | 32,215,052 | 33,394,944 | 34,240,928 |
| 売上原価 | 14,351,245 | 15,072,702 | 16,242,601 | 17,382,706 | 18,997,866 | 19,096,483 | 21,549,763 | 22,980,794 | 23,698,305 | 24,348,501 | 25,188,079 |
| 売上総利益 | 5,291,974 | 5,704,658 | 6,341,909 | 7,113,465 | 7,707,032 | 6,105,102 | 8,459,111 | 8,507,638 | 8,516,747 | 9,046,442 | 9,052,849 |
| 販売費及び一般管理費 | 3,401,516 | 3,653,346 | 4,183,692 | 4,583,501 | 4,990,043 | 5,094,502 | 5,428,851 | 6,106,269 | 5,929,817 | 6,112,695 | 6,348,660 |
| 営業利益 | 1,890,458 | 2,051,312 | 2,158,217 | 2,529,963 | 2,716,989 | 1,010,599 | 3,030,260 | 2,401,369 | 2,586,929 | 2,933,747 | 2,704,189 |
| 営業外収益 | |||||||||||
| 受取利息 | 669 | 49 | 32 | 20 | 25 | 21 | 26 | 25 | 25 | 1,996 | 10,487 |
| 受取配当金 | 47 | 47 | 47 | 55 | 0 | 0 | 3,915 | 4,176 | 4,698 | 2,819 | 4,751 |
| 受取保険金 | - | - | - | - | - | - | - | - | - | 2,967 | - |
| 未払配当金除斥益 | 6,594 | 7,091 | - | - | 4,530 | 2,891 | 3,553 | 4,859 | 2,545 | 3,354 | 4,992 |
| 助成金収入 | - | - | - | - | - | 214,674 | 32,873 | 14,209 | 3,811 | 3,820 | 1,839 |
| 写真販売収入 | - | - | - | - | - | - | - | - | 5,632 | 4,883 | - |
| 預託金返還益 | - | - | - | - | - | - | - | - | - | - | 3,636 |
| その他 | 3,404 | 2,511 | 1,932 | 2,595 | 2,604 | 13,245 | 10,607 | 8,009 | 10,705 | 8,171 | 8,276 |
| 受取損害賠償金 | - | - | - | - | - | - | - | 5,465 | - | - | - |
| 雑収入 | - | - | 884 | 1,770 | 1,220 | 643 | 6,324 | 5,570 | 3,681 | - | - |
| 為替差益 | - | - | - | 4,477 | - | 2,051 | 1,493 | - | - | - | - |
| 受取補償金 | - | - | - | - | - | - | 8,239 | - | - | - | - |
| 償却債権取立益 | 2,808 | 4,542 | 1,297 | 2,677 | 2,768 | 2,239 | 2,311 | 949 | - | - | - |
| 還付加算金 | 590 | - | - | - | - | 1,128 | - | - | - | - | - |
| 教室開発負担金 | - | - | - | - | 22,690 | - | - | - | - | - | - |
| 受取手数料 | - | - | 1,496 | 673 | - | - | - | - | - | - | - |
| 還付消費税等 | - | - | - | - | - | - | - | - | - | - | - |
| 保険配当金 | - | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 14,114 | 14,241 | 5,691 | 12,270 | 33,839 | 236,896 | 69,345 | 43,265 | 31,100 | 28,012 | 33,984 |
| 営業外費用 | |||||||||||
| 支払利息 | 201 | 59 | 370 | 27 | 95 | 2,116 | 1,906 | 29 | 555 | 69 | - |
| 株式交付費 | - | - | - | - | - | 30,100 | 43,192 | - | - | 16,017 | - |
| 支払手数料 | - | - | - | - | 651 | 1,470 | - | - | - | 4,333 | 4,503 |
| その他 | 697 | 1,983 | 1,187 | 78 | 170 | 730 | 5,793 | 953 | 374 | 2,441 | 723 |
| 為替差損 | - | - | 14,379 | - | 262 | - | - | 146 | 33 | - | - |
| 保険解約損 | - | - | - | - | - | - | - | - | 2,524 | - | - |
| 解約違約金 | - | - | - | - | - | - | - | 888 | - | - | - |
| 創立費償却 | - | - | - | - | - | 131 | - | - | - | - | - |
| 開業費償却 | - | - | - | - | - | 20,541 | - | - | - | - | - |
| リース解約損 | - | - | - | 1,221 | 199 | - | - | - | - | - | - |
| 株式交付費償却 | 46,292 | 31,441 | 8,005 | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 47,191 | 33,483 | 23,943 | 1,327 | 1,380 | 55,091 | 50,891 | 2,017 | 3,488 | 22,861 | 5,226 |
| 経常利益 | 1,857,381 | 2,032,069 | 2,139,965 | 2,540,907 | 2,749,448 | 1,192,404 | 3,048,713 | 2,442,617 | 2,614,542 | 2,938,898 | 2,732,947 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 1,312 | - | - | - | - | - | - | 571 | - | 61,111 | 82,401 |
| 投資有価証券売却益 | - | - | - | 135 | - | - | - | - | - | - | 43,100 |
| 親会社株式売却益 | - | - | - | - | - | - | - | - | - | 44,409 | - |
| その他 | 9,072 | - | - | - | - | 3,769 | - | - | - | - | 1,100 |
| 関係会社整理損失引当金戻入額 | - | - | - | - | - | - | 7,850 | - | 1,096 | - | - |
| 受取補償金 | - | - | - | 34,918 | - | 25,668 | 41,839 | - | - | - | - |
| 債務消滅益 | - | - | - | - | - | - | 30,714 | - | - | - | - |
| 売上返戻等引当金戻入額 | 474,922 | 41,744 | 1,848 | 358 | - | - | - | - | - | - | - |
| 受取保険金 | - | - | - | 27,970 | - | - | - | - | - | - | - |
| 過年度配当金返還額 | - | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 485,307 | 41,744 | 1,848 | 63,382 | - | 29,437 | 80,404 | 571 | 1,096 | 105,521 | 126,601 |
| 特別損失 | |||||||||||
| 固定資産除却損 | 10,585 | 3,622 | 1,039 | 49,447 | 2,028 | 11,935 | 14,645 | 11,622 | 26,312 | 46,010 | 8,399 |
| 減損損失 | 74,439 | 54,049 | 20,562 | 10,420 | 96,278 | 12,059 | 2,008 | 88,441 | 87,464 | 311,787 | 224,937 |
| 移転費用等 | 10,842 | 5,584 | 12,626 | 4,035 | - | 727 | 3,618 | 13,575 | 5,147 | 4,844 | 14,703 |
| 公開買付関連費用 | - | - | - | - | - | - | - | - | 53,768 | 96,607 | - |
| その他 | - | 9,636 | 11,150 | - | 5,056 | - | 1,107 | - | 14,439 | 2,813 | - |
| 関係会社整理損失引当金繰入額 | - | - | - | - | - | 40,529 | - | - | - | - | - |
| 訴訟関連費用 | 26,446 | 21,016 | 15,604 | 32,923 | - | - | - | - | - | - | - |
| 保険解約損 | - | 13,004 | - | 10,726 | - | - | - | - | - | - | - |
| 訴訟損失引当金繰入額 | - | 100,000 | 15,619 | - | - | - | - | - | - | - | - |
| 事業整理損 | - | - | 45,009 | - | - | - | - | - | - | - | - |
| 不正関連損失 | 22,062 | - | - | - | - | - | - | - | - | - | - |
| 事業構造改善費用 | 25,394 | - | - | - | - | - | - | - | - | - | - |
| 教室閉鎖損失引当金繰入額 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 169,771 | 206,913 | 121,611 | 107,553 | 103,362 | 65,252 | 21,379 | 113,639 | 187,130 | 462,063 | 248,040 |
| 税金等調整前当期純利益 | 2,172,917 | 1,866,901 | 2,020,202 | 2,496,736 | 2,646,085 | 1,156,589 | 3,107,738 | 2,329,549 | 2,428,507 | 2,582,355 | 2,611,508 |
| 法人税、住民税及び事業税 | 161,379 | 298,712 | 347,484 | 544,632 | 755,874 | 665,332 | 1,076,994 | 850,151 | 980,130 | 981,239 | 1,090,899 |
| 法人税等調整額 | 593,685 | 311,803 | 300,901 | 375,808 | -53,758 | -24,678 | -400,736 | -13,155 | -255,327 | -141,953 | -95,243 |
| 法人税等合計 | 744,364 | 591,576 | 638,556 | 920,441 | 702,116 | 640,654 | 676,257 | 836,996 | 724,802 | 839,286 | 995,655 |
| 当期純利益 | - | 1,275,325 | 1,381,646 | 1,576,295 | 1,943,969 | 515,935 | 2,431,480 | 1,492,552 | 1,703,704 | 1,743,069 | 1,615,853 |
| 親会社株主に帰属する当期純利益 | - | 1,275,325 | 1,381,646 | 1,576,295 | 1,953,670 | 555,234 | 2,431,480 | 1,492,552 | 1,703,704 | 1,743,069 | 1,615,853 |
| 非支配株主に帰属する当期純損失(△) | - | - | 0 | - | -9,701 | -39,298 | 0 | 0 | 0 | - | - |
| 法人税等還付税額 | -10,700 | -18,939 | -9,829 | - | - | - | - | - | - | - | - |
| 少数株主損益調整前当期純利益 | 1,428,552 | - | - | - | - | - | - | - | - | - | - |
| 当期純利益 | 1,428,552 | - | - | - | - | - | - | - | - | - | - |