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 | 54,380,460 | 55,942,946 | 57,071,749 | 55,554,647 | 50,582,573 | 38,220,683 | 36,685,290 | 36,892,858 | 35,915,837 | 36,135,998 | 35,212,653 |
| 売上原価 | 22,794,522 | 23,638,620 | 24,392,180 | 23,632,011 | 21,483,385 | 17,032,352 | 15,928,890 | 14,888,929 | 14,425,768 | 14,666,818 | 14,628,356 |
| 売上総利益 | 31,585,937 | 32,304,326 | 32,679,568 | 31,922,636 | 29,099,187 | 21,188,330 | 20,756,399 | 22,003,929 | 21,490,068 | 21,469,180 | 20,584,297 |
| 販売費及び一般管理費 | 29,233,134 | 29,545,723 | 30,266,355 | 30,092,914 | 28,722,697 | 24,875,777 | 23,544,015 | 21,264,180 | 20,562,960 | 20,843,504 | 21,242,267 |
| 営業利益又は営業損失(△) | 2,352,802 | 2,758,603 | 2,413,213 | 1,829,722 | 376,490 | -3,687,447 | -2,787,616 | 739,748 | 927,107 | 625,676 | -657,970 |
| 営業外収益 | |||||||||||
| 受取利息 | 20,329 | 4,728 | 4,996 | 5,384 | 5,661 | 5,616 | 5,625 | 5,348 | 5,259 | 8,901 | 15,784 |
| 受取配当金 | 11,992 | 11,121 | 12,674 | 16,917 | 15,693 | 8,430 | 6,390 | 8,468 | 7,955 | 12,049 | 14,125 |
| 受取地代家賃 | 311,189 | 362,124 | 371,973 | 415,945 | 410,380 | 399,220 | 419,884 | 474,027 | 527,868 | 574,302 | 653,276 |
| その他 | 117,424 | 77,046 | 78,806 | 126,881 | 115,052 | 97,451 | 90,441 | 47,486 | 65,969 | 40,860 | 53,776 |
| 店舗閉鎖損失引当金戻入額 | 25,028 | 13,726 | 62,861 | - | - | - | 113,384 | 101,932 | - | - | - |
| 助成金収入 | - | - | - | - | - | 378,882 | 104,904 | 2,875 | - | - | - |
| 貸倒引当金戻入額 | 5,657 | 12,181 | 4,475 | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 491,621 | 480,929 | 535,788 | 565,127 | 546,788 | 889,601 | 740,631 | 640,138 | 607,052 | 636,114 | 736,962 |
| 営業外費用 | |||||||||||
| 支払利息 | 67,666 | 37,220 | 24,723 | 22,779 | 18,023 | 27,814 | 36,589 | 39,165 | 36,201 | 38,609 | 63,866 |
| 賃貸費用 | 132,029 | 154,491 | 164,752 | 200,214 | 193,084 | 172,141 | 196,138 | 198,987 | 224,792 | 238,442 | 275,110 |
| 貸倒引当金繰入額 | - | - | - | - | - | - | - | - | - | - | 13,352 |
| その他 | 33,753 | 19,543 | 15,397 | 20,604 | 73,129 | 19,643 | 32,624 | 23,806 | 16,428 | 20,462 | 23,740 |
| 持分法による投資損失 | - | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 233,450 | 211,256 | 204,873 | 243,599 | 284,237 | 219,600 | 265,352 | 261,960 | 277,422 | 297,514 | 376,069 |
| 経常利益又は経常損失(△) | 2,610,973 | 3,028,276 | 2,744,128 | 2,151,251 | 639,041 | -3,017,446 | -2,312,337 | 1,117,927 | 1,256,738 | 964,276 | -297,077 |
| 特別利益 | |||||||||||
| 固定資産売却益 | 55,119 | 83,382 | 9,206 | 26,218 | - | 30,909 | 54,300 | 23,114 | 0 | 257,165 | 5,000 |
| 受取保険金 | - | - | - | - | - | - | - | - | - | - | 46,600 |
| 投資有価証券売却益 | - | 617 | - | - | 17,500 | - | 77,509 | 38 | - | - | - |
| 受取補償金 | - | - | - | - | - | - | - | 200,000 | - | - | - |
| 新株予約権戻入益 | 266 | 350 | 371 | 140 | 175 | - | 5,530 | - | - | - | - |
| 関係会社株式売却益 | - | - | - | 228,563 | - | - | - | - | - | - | - |
| その他 | - | - | - | 1,081 | - | - | - | - | - | - | - |
| 負ののれん発生益 | - | - | 54,789 | - | - | - | - | - | - | - | - |
| リース解約益 | 46,451 | - | - | - | - | - | - | - | - | - | - |
| 関係会社清算益 | - | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 101,836 | 84,349 | 64,367 | 256,003 | 17,675 | 30,909 | 137,340 | 223,153 | 0 | 257,165 | 51,600 |
| 特別損失 | |||||||||||
| 固定資産除売却損 | 103,570 | 98,790 | 108,524 | 445,162 | 115,608 | 67,886 | 167,809 | 162,225 | 508,866 | 103,738 | 119,041 |
| 減損損失 | 365,847 | 521,214 | 366,482 | 649,141 | 200,352 | 1,929,922 | 1,797,945 | 415,172 | 129,393 | 245,872 | 355,953 |
| 店舗閉鎖損失引当金繰入額 | 16,076 | 181,427 | 61,106 | 11,883 | 17,556 | 386,544 | 115,523 | - | 2,151 | 6,001 | 6,047 |
| 貸倒引当金繰入額 | - | - | - | - | - | - | - | 23,034 | - | 2,339 | - |
| 本社移転費用 | - | - | - | - | - | - | - | - | - | 14,202 | - |
| システム障害対応費用 | - | - | - | - | - | - | - | - | - | - | 43,186 |
| 投資有価証券評価損 | - | 930 | - | 229,525 | - | - | - | - | 34,067 | - | - |
| その他 | 13,493 | 17,977 | 27,107 | 73,004 | 12,181 | 95,932 | 5,780 | - | 35,000 | - | - |
| 投資有価証券売却損 | - | - | - | - | - | - | - | 43 | - | - | - |
| 債権譲渡損 | - | - | - | 526,315 | - | - | - | - | - | - | - |
| 事業譲渡損失引当金繰入額 | - | - | - | 229,455 | - | - | - | - | - | - | - |
| 災害による損失 | - | 118,168 | - | - | - | - | - | - | - | - | - |
| 関係会社清算損 | 4,821 | - | - | - | - | - | - | - | - | - | - |
| 関係会社出資金評価損 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 503,808 | 938,508 | 563,221 | 2,164,488 | 345,699 | 2,480,285 | 2,087,059 | 600,475 | 709,478 | 372,155 | 524,228 |
| 税金等調整前当期純利益又は税金等調整前当期純損失(△) | 2,209,001 | 2,174,117 | 2,245,274 | 242,765 | 311,017 | -5,466,823 | -4,262,056 | 740,604 | 547,260 | 849,285 | -769,704 |
| 法人税、住民税及び事業税 | 1,279,410 | 967,394 | 1,024,894 | 517,417 | 154,813 | 141,316 | 135,586 | 165,437 | 226,219 | 135,791 | 98,128 |
| 法人税等調整額 | -111,255 | -65,208 | -99,627 | -26,451 | -246,654 | -728,130 | 3,498,523 | 328,110 | -84,576 | 43,480 | 226,252 |
| 法人税等合計 | 1,168,154 | 902,186 | 925,267 | 490,966 | -91,841 | -586,814 | 3,634,110 | 493,547 | 141,643 | 179,271 | 324,380 |
| 当期純利益又は当期純損失(△) | 1,040,846 | 1,271,931 | 1,320,007 | -248,200 | 402,858 | -4,880,009 | -7,896,166 | 247,057 | 405,616 | 670,014 | -1,094,085 |
| 親会社株主に帰属する当期純利益又は親会社株主に帰属する当期純損失(△) | 1,040,846 | 1,273,931 | 1,320,007 | -248,200 | 402,858 | -4,880,009 | -7,896,166 | 247,057 | 405,616 | 670,014 | -1,094,085 |
| 非支配株主に帰属する当期純利益又は非支配株主に帰属する当期純損失(△) | - | -2,000 | - | - | - | - | - | - | - | - | - |