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 | 25,698,820 | 26,806,668 | 27,754,747 | 29,100,234 | 30,825,856 | 31,318,573 | 33,874,714 | 35,548,872 | 36,383,278 | 38,484,142 | 40,722,469 |
| 売上原価 | 19,731,668 | 20,643,366 | 21,217,729 | 22,244,648 | 23,560,443 | 23,906,087 | 25,696,790 | 27,076,887 | 27,890,294 | 29,568,086 | 31,286,099 |
| 売上総利益 | 5,967,152 | 6,163,302 | 6,537,017 | 6,855,586 | 7,265,412 | 7,412,486 | 8,177,924 | 8,471,984 | 8,492,983 | 8,916,056 | 9,436,370 |
| 販売費及び一般管理費 | |||||||||||
| 役員報酬 | 510,874 | 505,700 | 550,600 | 553,600 | 567,800 | 591,200 | 548,900 | 545,600 | 517,000 | 558,200 | 346,400 |
| 給料及び手当 | 1,467,047 | 1,423,190 | 1,528,443 | 1,506,592 | 1,636,378 | 1,647,213 | 1,655,173 | 1,677,281 | 1,712,757 | 1,924,163 | 1,911,320 |
| 賞与 | 326,147 | 328,256 | 378,528 | 369,160 | 382,225 | 393,877 | 466,027 | 459,626 | 457,503 | 519,143 | 666,123 |
| 賞与引当金繰入額 | 104,533 | 102,463 | 95,001 | 114,941 | 102,175 | 135,353 | 118,071 | 124,631 | 118,285 | 171,391 | 189,545 |
| 通勤手当 | 47,013 | 44,808 | 45,215 | 47,649 | 48,074 | 42,710 | 38,961 | 37,791 | 44,585 | 47,630 | 46,863 |
| 法定福利費 | 326,119 | 327,104 | 332,374 | 338,409 | 343,605 | 357,149 | 361,134 | 362,491 | 352,526 | 375,862 | 395,052 |
| 退職給付費用 | 56,041 | 63,206 | 52,783 | 51,086 | 63,332 | 80,885 | 42,809 | 28,555 | 24,998 | 4,253 | -5,580 |
| 減価償却費 | 29,918 | 35,099 | 33,260 | 34,120 | 34,657 | 31,960 | 30,819 | 35,764 | 36,344 | 32,598 | 39,279 |
| 貸倒引当金繰入額 | - | - | - | - | - | - | - | - | - | 2,000 | - |
| その他 | 699,980 | 773,419 | 683,202 | 764,659 | 749,615 | 761,793 | 882,586 | 986,462 | 880,419 | 857,939 | 902,342 |
| 販売費及び一般管理費合計 | 3,567,676 | 3,603,249 | 3,699,409 | 3,780,220 | 3,927,866 | 4,042,143 | 4,144,484 | 4,258,205 | 4,144,420 | 4,493,183 | 4,491,347 |
| 営業利益 | 2,399,476 | 2,560,052 | 2,837,608 | 3,075,366 | 3,337,546 | 3,370,342 | 4,033,440 | 4,213,779 | 4,348,562 | 4,422,873 | 4,945,023 |
| 営業外収益 | |||||||||||
| 受取利息 | 16,601 | 25,271 | 38,224 | 35,637 | 22,146 | 10,529 | 10,685 | 18,718 | 21,835 | 37,546 | 76,993 |
| 有価証券利息 | 23,586 | 17,304 | 1,066 | 1,138 | 5,913 | 7,324 | 7,358 | 9,942 | 12,272 | 28,644 | 53,602 |
| 受取配当金 | 1,441 | 1,378 | 2,048 | 2,765 | 3,472 | 3,946 | 2,370 | 1,150 | 1,250 | 1,350 | 1,455 |
| 受取賃貸料 | 38,990 | 38,883 | 38,807 | 38,205 | 36,401 | 36,074 | 36,320 | 36,320 | 36,320 | 36,320 | 36,320 |
| 受取補償金 | - | - | - | - | - | - | - | - | - | 19,573 | - |
| その他 | 7,280 | 7,850 | 10,150 | 10,260 | 11,452 | 9,722 | 12,154 | 15,970 | 16,178 | 9,806 | 12,546 |
| 助成金収入 | - | - | - | - | - | 7,600 | - | - | - | - | - |
| 受取保険金 | - | - | - | - | 9,854 | - | - | - | - | - | - |
| 営業外収益合計 | 87,899 | 90,688 | 90,297 | 88,008 | 89,240 | 75,198 | 68,890 | 82,103 | 87,858 | 133,241 | 180,919 |
| 営業外費用 | |||||||||||
| 賃貸収入原価 | 17,119 | 17,637 | 19,001 | 20,150 | 15,695 | 16,639 | 16,082 | 16,455 | 14,153 | 15,115 | 15,189 |
| その他 | - | 408 | - | - | - | - | 134 | 0 | - | 82 | 38 |
| 自己株式取得費用 | - | - | - | 2,255 | - | - | - | - | - | - | - |
| 支払利息 | 2,356 | 1,786 | 1,712 | - | - | - | - | - | - | - | - |
| 売上債権売却損 | - | - | 3,258 | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 19,475 | 19,832 | 23,972 | 22,406 | 15,695 | 16,639 | 16,217 | 16,455 | 14,153 | 15,198 | 15,227 |
| 経常利益 | 2,467,900 | 2,630,908 | 2,903,933 | 3,140,968 | 3,411,091 | 3,428,902 | 4,086,113 | 4,279,427 | 4,422,268 | 4,540,916 | 5,110,714 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 6,321 | 836 | 840 | 2,476 | 768 | 1,349 | 1,886 | 1,323 | 630 | 951 | 3,082 |
| 投資有価証券売却益 | 32,000 | - | - | - | - | 5,850 | 10 | - | - | - | - |
| 退職給付制度改定益 | 602,776 | - | - | - | - | - | - | - | - | - | - |
| 投資有価証券償還益 | - | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 641,097 | 836 | 840 | 2,476 | 768 | 7,199 | 1,896 | 1,323 | 630 | 951 | 3,082 |
| 特別損失 | |||||||||||
| 固定資産除却損 | 961 | 35,392 | 13,002 | 31,957 | 3,605 | 59,654 | 3,670 | - | 6,052 | 592 | 29,441 |
| 固定資産売却損 | 4,341 | 15,400 | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 5,302 | 50,792 | 13,002 | 31,957 | 3,605 | 59,654 | 3,670 | - | 6,052 | 592 | 29,441 |
| 税引前当期純利益 | 3,103,695 | 2,580,953 | 2,891,771 | 3,111,486 | 3,408,254 | 3,376,447 | 4,084,339 | 4,280,750 | 4,416,846 | 4,541,274 | 5,084,356 |
| 法人税、住民税及び事業税 | 715,385 | 778,423 | 802,824 | 1,021,299 | 1,150,089 | 1,110,842 | 1,264,160 | 1,278,341 | 1,282,223 | 1,346,848 | 1,220,408 |
| 法人税等調整額 | 370,870 | 64,989 | 96,448 | 326 | -35,724 | -16,364 | 31,399 | 83,568 | 89,385 | -17,030 | 113,715 |
| 法人税等合計 | 1,086,256 | 843,413 | 899,273 | 1,021,625 | 1,114,365 | 1,094,478 | 1,295,560 | 1,361,909 | 1,371,608 | 1,329,818 | 1,334,123 |
| 当期純利益 | 2,017,438 | 1,737,539 | 1,992,497 | 2,089,861 | 2,293,889 | 2,281,968 | 2,788,779 | 2,918,840 | 3,045,237 | 3,211,456 | 3,750,232 |