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 | 60,995,619 | 54,617,651 | 60,038,145 | 64,975,576 | 61,995,801 | 53,692,034 | 36,466,059 | 38,897,187 | 38,732,313 | 39,034,644 | 39,425,833 |
| 売上原価 | 54,143,533 | 48,342,182 | 53,427,070 | 57,819,100 | 54,549,533 | 45,951,648 | 29,154,092 | 31,395,039 | 31,434,725 | 31,708,985 | 32,568,810 |
| 売上総利益 | 6,852,086 | 6,275,468 | 6,611,074 | 7,156,476 | 7,446,268 | 7,740,385 | 7,311,967 | 7,502,147 | 7,297,587 | 7,325,658 | 6,857,022 |
| 販売費及び一般管理費 | |||||||||||
| 支払手数料 | 806,436 | 715,922 | 775,387 | 823,040 | 860,721 | 797,789 | 880,115 | 889,681 | 906,172 | 976,168 | 979,711 |
| 給料及び手当 | 1,703,564 | 1,673,410 | 1,736,229 | 1,786,826 | 1,865,269 | 1,869,167 | 1,855,068 | 1,772,803 | 1,725,353 | 1,827,102 | 1,800,240 |
| パートアルバイト給料 | - | 635,810 | 600,247 | 596,520 | 666,824 | 699,484 | 602,662 | 492,320 | 498,904 | 481,421 | 494,040 |
| 賞与引当金繰入額 | 237,380 | 191,636 | 208,409 | 235,344 | 222,205 | 293,321 | 257,561 | 299,303 | 259,416 | 250,301 | 251,086 |
| 役員賞与引当金繰入額 | 9,800 | 5,500 | 9,450 | 12,000 | 16,150 | 23,070 | 21,940 | 24,050 | 23,180 | 23,120 | 10,380 |
| 退職給付費用 | 86,246 | 132,072 | 137,070 | 126,057 | 149,208 | 163,149 | 117,910 | 116,613 | 117,019 | 76,735 | 32,675 |
| 賃借料 | 694,652 | 676,443 | 695,015 | 698,693 | 712,911 | 722,297 | 689,966 | 659,014 | 651,075 | 650,544 | 643,127 |
| その他 | 2,926,238 | 2,326,042 | 2,435,154 | 2,564,980 | 2,617,821 | 2,470,389 | 2,459,005 | 2,608,022 | 2,609,757 | 2,655,399 | 2,831,098 |
| 貸倒引当金繰入額 | 9,600 | - | 6,789 | 1,255 | 28,779 | - | - | - | - | - | - |
| 営業利益 | - | -81,369 | 7,321 | 311,756 | - | - | - | - | - | - | - |
| 販売費及び一般管理費合計 | 6,473,918 | 6,356,838 | 6,603,752 | 6,844,719 | 7,139,892 | 7,038,669 | 6,884,230 | 6,861,809 | 6,790,880 | 6,940,792 | 7,042,361 |
| 営業利益又は営業損失(△) | 378,167 | - | - | - | 306,375 | 701,716 | 427,737 | 640,338 | 506,707 | 384,866 | -185,338 |
| 営業外収益 | |||||||||||
| 受取利息 | 2,946 | 3,273 | 5,308 | 3,238 | 2,902 | 2,683 | 2,111 | 4,031 | 11,062 | 3,253 | 7,282 |
| 受取配当金 | 115,430 | 116,800 | 120,375 | 140,344 | 147,585 | 157,899 | 158,907 | 180,439 | 225,100 | 300,659 | 283,490 |
| 仕入割引 | - | - | 32,363 | 54,871 | 50,317 | 40,713 | 64,770 | 72,891 | 74,030 | 96,392 | 120,216 |
| 持分法による投資利益 | 12,922 | 10,638 | 13,361 | 11,525 | - | - | - | 10,321 | 3,152 | - | 14,473 |
| 売電収入 | - | - | - | - | - | - | - | - | - | 101,622 | 86,053 |
| 為替差益 | - | - | - | - | - | - | - | 70,853 | - | - | 77,563 |
| その他 | 80,296 | 85,305 | 88,639 | 88,187 | 60,046 | 116,285 | 123,575 | 151,706 | 147,040 | 127,514 | 113,309 |
| 軽油引取税納税報奨金 | 41,510 | 39,367 | 38,986 | 39,088 | 40,803 | 40,381 | 35,706 | - | - | - | - |
| 計画配送補助金 | - | - | - | - | 37,532 | 35,488 | 37,493 | - | - | - | - |
| 営業外収益合計 | 253,106 | 255,384 | 299,035 | 337,255 | 339,187 | 393,451 | 422,564 | 490,245 | 460,385 | 629,442 | 702,388 |
| 営業外費用 | |||||||||||
| 支払利息 | 33,621 | 49,571 | 65,150 | 138,112 | 147,875 | 134,738 | 132,645 | 145,995 | 133,669 | 149,291 | 160,055 |
| 持分法による投資損失 | - | - | - | - | 1,603 | 28,336 | 11,441 | - | - | 202,825 | - |
| 為替差損 | - | - | - | - | - | - | - | - | 30,881 | 71,505 | - |
| その他 | 12,252 | 20,109 | 16,590 | 17,320 | 36,979 | 62,037 | 31,671 | 31,680 | 28,058 | 33,846 | 39,252 |
| 支払手数料 | - | - | - | - | - | - | - | - | 22,000 | - | - |
| 社債発行費 | - | - | - | 16,057 | - | - | - | - | - | - | - |
| 開業費償却 | - | 22,349 | 1,173 | 10,880 | - | - | - | - | - | - | - |
| 貸倒引当金繰入額 | - | - | 29,300 | - | - | - | - | - | - | - | - |
| 固定資産除却損 | 7,032 | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 52,906 | 92,030 | 112,214 | 182,370 | 186,457 | 225,112 | 175,759 | 177,676 | 214,609 | 457,468 | 199,307 |
| 経常利益 | 578,368 | 81,984 | 194,142 | 466,642 | 459,106 | 870,056 | 674,542 | 952,906 | 752,483 | 556,840 | 317,742 |
| 特別利益 | |||||||||||
| 固定資産売却益 | - | - | - | 26,702 | 98,198 | 1,545,800 | 60,894 | - | 31,760 | 687,900 | - |
| 投資有価証券売却益 | 3,248 | 144,322 | - | - | 71,335 | 786 | 32,857 | 1,291 | 5,574 | 611 | 5,134,659 |
| 資産除去債務戻入益 | - | - | - | - | - | - | - | - | - | - | 3,721 |
| 移転補償金 | - | - | - | - | - | - | - | - | - | - | 16,714 |
| 受取保険金 | - | - | - | - | 25,497 | - | - | - | 50,061 | - | 286,689 |
| 事業譲渡益 | - | - | - | - | - | - | 130,577 | - | - | - | - |
| 受取補償金 | - | 18,000 | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 3,248 | 162,322 | - | 26,702 | 195,030 | 1,546,586 | 224,329 | 1,291 | 87,395 | 688,512 | 5,441,785 |
| 特別損失 | |||||||||||
| 減損損失 | 69,728 | 168,244 | 21,067 | 76,978 | 237,334 | 165,596 | 100,688 | 152,973 | 175,346 | 144,856 | 239,025 |
| 関係会社株式売却損 | - | - | - | - | - | - | - | - | - | - | 674,640 |
| 事業整理損失引当金繰入額 | - | - | - | - | - | - | - | 136,000 | 3,000 | 15,300 | 299,200 |
| 固定資産撤去費用引当金繰入額 | - | - | - | - | - | - | - | - | 26,400 | 3,600 | - |
| 災害による損失 | - | - | - | - | - | - | - | - | - | - | 131,180 |
| 事業整理損 | - | - | - | - | - | - | - | - | 43,485 | - | - |
| その他 | - | - | - | - | - | - | - | 78,629 | 450 | - | - |
| 税金等調整前当期純利益 | - | -8,937 | 161,133 | 416,366 | 407,402 | 2,111,708 | 795,792 | 586,595 | 591,196 | - | - |
| 固定資産除却損 | - | - | - | - | - | 133,621 | 2,392 | - | - | - | - |
| 投資有価証券評価損 | - | - | - | - | - | 5,716 | - | - | - | - | - |
| 工事請負契約解約損 | - | - | - | - | 9,400 | - | - | - | - | - | - |
| 賃貸借契約解約損 | - | - | 11,941 | - | - | - | - | - | - | - | - |
| 固定資産撤去費用引当金繰入額 | - | 85,000 | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 69,728 | 253,244 | 33,008 | 76,978 | 246,734 | 304,934 | 103,080 | 367,603 | 248,682 | 163,756 | 1,344,046 |
| 税金等調整前当期純利益 | 511,888 | - | - | - | - | - | - | - | - | 1,081,595 | 4,415,481 |
| 法人税、住民税及び事業税 | 243,345 | 110,258 | 217,382 | 208,885 | 207,156 | 451,237 | 247,945 | 351,203 | 250,669 | 246,965 | 686,139 |
| 法人税等調整額 | 2,640 | -30,881 | -98,381 | -21,904 | -45,963 | 280,961 | 57,276 | -66,297 | 5,946 | 202,962 | -119,751 |
| 法人税等合計 | 245,986 | 79,377 | 119,000 | 186,980 | 161,193 | 732,199 | 305,222 | 284,906 | 256,615 | 449,927 | 566,388 |
| 当期純利益 | 265,902 | -88,314 | 42,133 | 229,385 | 246,209 | 1,379,509 | 490,569 | 301,688 | 334,580 | 631,668 | 3,849,093 |
| 非支配株主に帰属する当期純利益 | -16,766 | -20,325 | -19,463 | -1,632 | 22,950 | 46,561 | 236 | 14,864 | 37,466 | 16,212 | 187,965 |
| 親会社株主に帰属する当期純利益 | 282,668 | -67,989 | 61,596 | 231,017 | 223,258 | 1,332,948 | 490,333 | 286,824 | 297,114 | 615,455 | 3,661,128 |