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 | 27,379,328 | 29,026,606 | 32,921,933 | 33,439,348 | 33,328,140 | 31,666,615 | 31,401,491 | 34,535,011 | 36,102,826 | 40,099,518 | 44,895,426 |
| 売上原価 | 22,262,233 | 23,484,142 | 26,467,548 | 27,063,002 | 26,806,127 | 25,067,391 | 24,634,458 | 27,473,069 | 28,378,641 | 31,288,207 | 35,336,705 |
| 売上総利益 | 5,117,095 | 5,542,464 | 6,454,385 | 6,376,345 | 6,522,013 | 6,599,223 | 6,767,032 | 7,061,941 | 7,724,185 | 8,811,310 | 9,558,720 |
| 販売費及び一般管理費 | 4,873,765 | 4,942,835 | 5,672,484 | 5,812,004 | 6,122,380 | 5,821,122 | 6,207,518 | 6,513,477 | 6,841,413 | 7,382,176 | 7,771,824 |
| 営業利益 | 243,329 | 599,629 | 781,901 | 564,340 | 399,632 | 778,100 | 559,513 | 548,463 | 882,772 | 1,429,134 | 1,786,896 |
| 営業外収益 | |||||||||||
| 受取利息 | 2,730 | 2,455 | 1,774 | 1,379 | 1,400 | 1,382 | 1,418 | 1,636 | 562 | 1,244 | 4,668 |
| 受取配当金 | 56,418 | 66,373 | 65,239 | 64,067 | 67,227 | 50,561 | 59,862 | 65,673 | 87,985 | 86,990 | 100,009 |
| 仕入割引 | 11,507 | 10,408 | 12,489 | 10,990 | 10,576 | 9,938 | 12,294 | 10,121 | 8,203 | 9,990 | 12,107 |
| 受取賃貸料 | 18,090 | 17,757 | 18,598 | 18,954 | 19,664 | 20,803 | 19,366 | 18,287 | 17,986 | 19,915 | 23,635 |
| 物品売却益 | - | - | - | - | - | - | - | 15,440 | 10,061 | 10,825 | 11,193 |
| 助成金収入 | - | - | - | - | - | 35,647 | 866 | 2,547 | 1,057 | 700 | 100 |
| 投資事業組合運用益 | - | - | - | - | - | - | - | - | - | 16,200 | - |
| その他 | 35,514 | 40,672 | 48,753 | 36,246 | 48,318 | 36,858 | 36,456 | 32,228 | 18,794 | 35,063 | 28,399 |
| 保険解約返戻金 | - | - | - | - | - | 25,079 | 32,303 | 8,137 | - | - | - |
| 受取保険料 | - | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 124,261 | 137,667 | 146,854 | 131,638 | 147,187 | 180,272 | 162,568 | 154,072 | 144,652 | 180,930 | 180,114 |
| 営業外費用 | |||||||||||
| 支払利息 | 5,923 | 8,126 | 10,274 | 11,210 | 10,323 | 15,609 | 14,657 | 15,477 | 18,602 | 20,306 | 17,357 |
| 賃貸収入原価 | - | - | - | - | - | - | - | - | - | - | 8,119 |
| 譲渡制限付株式関連費用 | - | - | - | - | - | - | - | - | 4,168 | 2,314 | 98 |
| 投資事業組合運用損 | - | - | - | - | - | - | - | - | - | - | 291,615 |
| その他 | 9,785 | 5,764 | 11,867 | 5,873 | 8,458 | 9,268 | 11,222 | 11,296 | 6,238 | 10,985 | 19,857 |
| 売上割引 | 33,555 | 34,393 | 41,099 | 40,483 | 42,080 | 37,767 | - | - | - | - | - |
| 和解金 | - | - | - | 13,456 | - | - | - | - | - | - | - |
| 営業外費用合計 | 49,264 | 48,284 | 63,241 | 71,024 | 60,862 | 62,645 | 25,880 | 26,774 | 29,009 | 33,605 | 337,047 |
| 経常利益 | 318,326 | 689,012 | 865,513 | 624,954 | 485,958 | 895,727 | 696,202 | 675,761 | 998,414 | 1,576,459 | 1,629,962 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 76,034 | 4,094 | 1,027 | 1,020 | 2,701 | 1,609 | 6,817 | 15,269 | 939 | 2,264 | 2,685 |
| 投資有価証券売却益 | - | 1 | 192,611 | 14,607 | - | - | 342,130 | 193 | 86,318 | 44,886 | 221,145 |
| 受取保険金 | - | - | - | 16,487 | - | - | - | 112,178 | - | 5,933 | 5,267 |
| 補助金収入 | - | - | - | - | - | - | - | - | - | 4,693 | 28,097 |
| 建物解体費用戻入益 | - | - | - | - | - | - | - | - | 45,000 | 4,044 | 461 |
| 段階取得に係る差益 | - | - | 80,600 | - | - | - | - | - | - | - | - |
| 負ののれん発生益 | - | - | 89,177 | - | - | - | - | - | - | - | - |
| 特別利益合計 | 76,034 | 4,095 | 363,416 | 32,114 | 2,701 | 1,609 | 348,947 | 127,642 | 132,258 | 61,821 | 257,656 |
| 特別損失 | |||||||||||
| 固定資産売却損 | - | 568 | 715 | 17 | 1,077 | 54 | 2,608 | 105 | 453 | 154 | 312 |
| 固定資産除却損 | 7,683 | 3,185 | 15,009 | 13,113 | 12,944 | 13,062 | 15,498 | 13,347 | 15,118 | 11,436 | 21,208 |
| 減損損失 | - | 96,567 | 9,960 | 37,066 | - | 1,481,290 | - | - | 103,094 | 16,504 | 33,405 |
| 損害賠償金 | - | - | - | - | - | - | - | 35,103 | - | 5,203 | 2,068 |
| 固定資産圧縮損 | - | - | - | - | - | - | - | - | - | 4,693 | 28,097 |
| 災害による損失 | - | - | - | 11,726 | - | - | - | 138,373 | - | 9,262 | - |
| 投資有価証券売却損 | - | - | 8 | - | - | - | - | 21 | - | - | - |
| 投資有価証券評価損 | - | - | - | 540 | 12,802 | 41,543 | 5,196 | - | - | - | - |
| 関係会社株式評価損 | - | - | - | - | - | - | 32,999 | - | - | - | - |
| ゴルフ会員権評価損 | - | - | 200 | 4,056 | 3,675 | - | - | - | - | - | - |
| 製品補償損失 | - | - | - | - | - | - | - | - | - | - | - |
| 退職給付制度終了損 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 7,683 | 100,320 | 25,894 | 66,520 | 30,500 | 1,535,950 | 56,302 | 186,950 | 118,665 | 47,254 | 85,092 |
| 税金等調整前当期純利益 | 386,677 | 592,787 | 1,203,036 | 590,548 | 458,159 | -638,613 | 988,846 | 616,453 | 1,012,007 | 1,591,027 | 1,802,526 |
| 法人税、住民税及び事業税 | 109,162 | 208,659 | 205,586 | 195,793 | 235,209 | 233,180 | 232,202 | 318,301 | 364,845 | 571,375 | 549,416 |
| 法人税等調整額 | 13,297 | -26,414 | 8,275 | 6,867 | -45,409 | -24,716 | 5,801 | -33,190 | -132,689 | -25,792 | 21,646 |
| 法人税等合計 | 122,460 | 182,244 | 213,862 | 202,661 | 189,799 | 208,463 | 238,003 | 285,111 | 232,156 | 545,583 | 571,062 |
| 当期純利益 | 264,216 | 410,542 | 989,174 | 387,887 | 268,359 | -847,076 | 750,843 | 331,342 | 779,851 | 1,045,444 | 1,231,464 |
| 親会社株主に帰属する当期純利益 | 264,216 | 410,542 | 978,268 | 380,013 | 268,359 | -847,076 | 750,843 | 331,342 | 779,851 | 1,045,444 | 1,231,464 |
| 非支配株主に帰属する当期純利益 | - | - | 10,906 | 7,874 | - | - | - | - | - | - | - |