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 | 76,802,398 | 78,650,187 | 82,339,912 | 86,519,630 | 88,588,431 | 91,320,800 | 91,817,782 | 98,850,497 | 106,216,978 | 115,915,464 | 124,191,544 |
| 売上原価 | 63,571,247 | 64,827,761 | 67,724,717 | 71,136,572 | 72,760,282 | 74,557,180 | 73,685,831 | 79,089,260 | 85,328,605 | 92,874,452 | 99,442,426 |
| 売上総利益 | 13,231,150 | 13,822,425 | 14,615,195 | 15,383,057 | 15,828,148 | 16,763,619 | 18,131,950 | 19,761,236 | 20,888,372 | 23,041,012 | 24,749,118 |
| 販売費及び一般管理費 | |||||||||||
| 運賃及び荷造費 | 1,612,278 | 1,701,289 | 1,901,232 | 2,003,262 | 2,136,303 | 2,325,870 | 2,292,164 | 2,475,858 | 2,676,251 | 2,970,859 | 3,165,224 |
| 役員報酬 | 215,965 | 241,627 | 246,831 | 233,673 | 233,682 | 241,234 | 210,181 | 235,690 | 266,988 | 268,685 | 343,510 |
| 給料及び手当 | 4,051,515 | 4,317,401 | 4,590,177 | 4,842,981 | 5,015,620 | 5,160,105 | 5,515,761 | 5,725,163 | 5,830,852 | 6,441,070 | 6,768,280 |
| 賞与引当金繰入額 | 309,995 | 317,882 | 330,721 | 409,508 | 373,940 | 612,423 | 757,803 | 1,065,828 | 1,148,239 | 1,317,582 | 1,658,151 |
| 退職給付費用 | 113,681 | 127,772 | 121,469 | 99,425 | 142,707 | 121,175 | 124,810 | 151,769 | 174,681 | 171,024 | 152,944 |
| 法定福利費 | 663,565 | 724,248 | 784,130 | 823,132 | 868,027 | 930,755 | 1,000,999 | 1,100,459 | 1,140,448 | 1,232,137 | 1,343,800 |
| 車両費 | 268,842 | 273,993 | 293,236 | 307,662 | 302,297 | 264,352 | 295,611 | 323,105 | 354,166 | 356,550 | 349,553 |
| 通信費 | 265,829 | 273,089 | 292,188 | 309,254 | 309,848 | 305,113 | 304,640 | 299,670 | 314,348 | 335,118 | 345,659 |
| 減価償却費 | 430,649 | 473,755 | 477,283 | 470,355 | 485,832 | 502,277 | 515,632 | 606,326 | 668,302 | 680,410 | 716,739 |
| 不動産賃借料 | 369,727 | 403,078 | 463,534 | 482,783 | 487,575 | 511,752 | 543,962 | 562,097 | 625,693 | 688,225 | 726,777 |
| その他 | 1,820,874 | 2,135,412 | 2,169,491 | 2,284,115 | 2,334,694 | 2,448,463 | 2,873,924 | 3,206,831 | 3,460,466 | 4,046,885 | 4,312,687 |
| のれん償却額 | 53,201 | 47,668 | 24,344 | - | - | - | - | - | - | - | - |
| 販売費及び一般管理費合計 | 10,176,128 | 11,037,220 | 11,694,643 | 12,266,155 | 12,690,530 | 13,423,524 | 14,435,491 | 15,752,802 | 16,660,439 | 18,508,550 | 19,883,329 |
| 営業利益 | 3,055,022 | 2,785,205 | 2,920,551 | 3,116,902 | 3,137,618 | 3,340,094 | 3,696,458 | 4,008,434 | 4,227,933 | 4,532,461 | 4,865,788 |
| 営業外収益 | |||||||||||
| 受取利息 | 355 | 147 | 108 | 3,863 | 10,414 | 16,332 | 29,038 | 50,384 | 63,214 | 65,209 | 64,163 |
| 受取配当金 | 30,640 | 32,779 | 31,327 | 30,284 | 32,085 | 26,476 | 26,614 | 30,076 | 35,220 | 43,882 | 52,223 |
| 仕入割引 | 53,429 | 70,705 | 88,137 | 95,965 | 99,618 | 106,071 | 107,355 | 119,389 | 127,272 | 141,260 | 147,159 |
| 受取賃貸料 | 76,380 | 53,569 | 53,524 | 52,952 | 52,510 | 49,423 | 51,675 | 49,766 | 42,583 | 40,369 | 150,884 |
| その他 | 63,494 | 21,920 | 27,810 | 43,494 | 44,984 | 38,399 | 37,506 | 43,621 | 57,024 | 50,780 | 67,958 |
| 営業外収益合計 | 224,302 | 179,121 | 200,909 | 226,560 | 239,612 | 236,703 | 252,189 | 293,238 | 325,315 | 341,501 | 482,388 |
| 営業外費用 | |||||||||||
| 支払利息 | 1,468 | 810 | 170 | - | - | - | - | - | - | - | 2,504 |
| 賃貸収入原価 | 21,541 | 40,070 | 18,305 | 17,427 | 17,446 | 15,514 | 15,633 | 14,926 | 15,498 | 12,127 | 32,812 |
| 関係会社損失 | - | - | - | - | - | - | - | - | - | - | 62,027 |
| その他 | 13,733 | 10,085 | 21,348 | 21,827 | 13,727 | 23,859 | 34,138 | 46,272 | 9,420 | 21,493 | 12,490 |
| 商品廃棄損 | - | 8,131 | - | - | - | - | - | - | - | - | - |
| 自己株式取得費用 | - | - | - | - | - | - | - | - | - | - | - |
| 固定資産除却損 | 5,354 | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 42,097 | 59,098 | 39,825 | 39,254 | 31,173 | 39,374 | 49,771 | 61,198 | 24,918 | 33,621 | 109,835 |
| 経常利益 | 3,237,227 | 2,905,228 | 3,081,635 | 3,304,208 | 3,346,057 | 3,537,423 | 3,898,876 | 4,240,474 | 4,528,329 | 4,840,342 | 5,238,342 |
| 特別利益 | |||||||||||
| 投資有価証券売却益 | - | - | 46,363 | 163,787 | 105,680 | 91,325 | - | - | - | 31,113 | 23,355 |
| 受取保険金 | 16,276 | - | - | - | 2,586 | - | - | 13,095 | 24,482 | - | - |
| 固定資産売却益 | - | - | - | 7,706 | - | - | - | - | - | - | - |
| 受取補償金 | 10,920 | 5,300 | 5,230 | - | - | - | - | - | - | - | - |
| 特別利益合計 | 27,196 | 5,300 | 51,593 | 171,494 | 108,266 | 91,325 | - | 13,095 | 24,482 | 31,113 | 23,355 |
| 特別損失 | |||||||||||
| 固定資産除却損 | 6,180 | - | - | - | - | - | - | - | - | - | 20,744 |
| 減損損失 | - | - | 3,926 | - | 11,111 | - | - | - | 33,742 | - | - |
| 災害による損失 | - | - | - | - | 90,276 | - | - | 14,261 | 22,748 | - | - |
| 投資有価証券評価損 | - | - | 36,413 | - | 6,403 | 4,596 | - | - | - | - | - |
| 固定資産売却損 | - | - | - | 20,785 | - | - | - | - | - | - | - |
| のれん償却額 | - | 23,323 | - | - | - | - | - | - | - | - | - |
| 固定資産圧縮損 | 8,771 | - | - | - | - | - | - | - | - | - | - |
| その他 | 17,264 | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 32,215 | 23,323 | 40,339 | 20,785 | 107,791 | 4,596 | - | 14,261 | 56,490 | - | 20,744 |
| 税金等調整前当期純利益 | 3,232,207 | 2,887,205 | 3,092,890 | 3,454,918 | 3,346,532 | 3,624,152 | 3,898,876 | 4,239,308 | 4,496,321 | 4,871,455 | 5,240,953 |
| 法人税、住民税及び事業税 | 1,074,358 | 906,554 | 1,034,704 | 1,178,723 | 1,070,883 | 1,327,451 | 1,287,063 | 1,424,362 | 1,421,269 | 1,508,313 | 1,724,509 |
| 法人税等調整額 | 50,827 | -22,561 | -14,042 | -68,412 | 4,816 | -122,801 | -50,242 | -163,819 | -39,686 | -102,421 | -247,560 |
| 法人税等合計 | 1,125,186 | 883,993 | 1,020,662 | 1,110,311 | 1,075,699 | 1,204,649 | 1,236,820 | 1,260,543 | 1,381,583 | 1,405,891 | 1,476,949 |
| 当期純利益 | 2,107,021 | 2,003,211 | 2,072,227 | 2,344,606 | 2,270,833 | 2,419,502 | 2,662,056 | 2,978,764 | 3,114,738 | 3,465,564 | 3,764,003 |
| 親会社株主に帰属する当期純利益 | 2,107,021 | 2,003,211 | 2,072,227 | 2,344,606 | 2,270,833 | 2,419,502 | 2,662,056 | 2,978,764 | 3,114,738 | 3,465,564 | 3,764,003 |