売上高
損益
EPS
利益率
コスト
損益計算書
2015-11千円 | 2016-11千円 | 2017-11千円 | 2018-11千円 | 2019-11千円 | 2020-11千円 | 2021-11千円 | 2022-11千円 | 2023-11千円 | 2024-11千円 | 2025-11千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 60,756,848 | 64,922,806 | 66,897,773 | 66,216,740 | 67,819,491 | 62,284,019 | 64,586,519 | 81,012,019 | 73,227,770 | 67,039,445 | 64,686,719 |
| 売上原価 | 47,877,675 | 49,229,848 | 49,953,125 | 50,053,234 | 51,496,800 | 47,402,115 | 48,518,729 | 57,765,387 | 55,199,608 | 53,536,416 | 51,610,874 |
| 売上総利益 | 12,879,172 | 15,692,957 | 16,944,647 | 16,163,506 | 16,322,691 | 14,881,903 | 16,067,790 | 23,246,631 | 18,028,161 | 13,503,028 | 13,075,844 |
| 販売費及び一般管理費 | 11,769,830 | 12,123,946 | 12,470,351 | 12,364,406 | 12,735,768 | 12,099,248 | 12,238,180 | 13,448,768 | 13,326,225 | 13,058,374 | 13,123,393 |
| 営業利益又は営業損失(△) | 1,109,341 | 3,569,010 | 4,474,296 | 3,799,099 | 3,586,922 | 2,782,655 | 3,829,609 | 9,797,863 | 4,701,936 | 444,654 | -47,549 |
| 営業外収益 | |||||||||||
| 受取利息 | 7,208 | 6,660 | 5,934 | 6,514 | 1,495 | 1,695 | 2,542 | 2,494 | 2,059 | 10,951 | 21,158 |
| 受取配当金 | 56,455 | 54,428 | 58,998 | 70,120 | 72,229 | 79,944 | 92,882 | 128,255 | 127,190 | 200,621 | 230,209 |
| 持分法による投資利益 | 476,141 | 179,448 | 223,398 | 360,880 | 179,088 | 67,616 | 255,040 | 409,920 | 160,598 | 107,409 | - |
| その他 | 80,274 | 73,220 | 120,768 | 89,877 | 86,480 | 104,240 | 105,479 | 91,153 | 145,007 | 96,375 | 110,323 |
| 受取保険金 | - | - | - | - | - | - | 133,299 | 35,682 | 5,226 | - | - |
| 助成金収入 | - | - | 71,425 | 48,500 | 39,331 | 81,806 | - | - | - | - | - |
| 経営指導料 | 73,049 | 60,564 | 23,906 | - | - | - | - | - | - | - | - |
| 業務受託料 | 10,616 | - | - | - | - | - | - | - | - | - | - |
| 営業外収益合計 | 703,746 | 374,321 | 504,432 | 575,892 | 378,626 | 335,302 | 589,244 | 667,505 | 440,082 | 415,358 | 361,691 |
| 営業外費用 | |||||||||||
| 支払利息 | 114,487 | 97,771 | 87,158 | 87,211 | 74,833 | 69,318 | 63,459 | 62,884 | 72,085 | 95,432 | 137,530 |
| 売上債権売却損 | 51,841 | 42,904 | 34,276 | 27,932 | 27,850 | 25,100 | 24,349 | 27,663 | 32,097 | 46,709 | 56,505 |
| 持分法による投資損失 | - | - | - | - | - | - | - | - | - | - | 125,816 |
| その他 | 14,006 | 9,785 | 11,305 | 11,470 | 33,066 | 12,556 | 20,597 | 38,463 | 18,347 | 42,500 | 23,308 |
| 訴訟関連費用 | - | - | - | - | - | - | 18,000 | 3,700 | - | - | - |
| 売上割引 | 42,266 | 46,222 | 49,038 | 49,392 | 51,978 | 49,845 | 49,319 | - | - | - | - |
| 為替差損 | - | 33,250 | - | 58,086 | 10,735 | 4,572 | - | - | - | - | - |
| 災害による損失 | - | - | - | - | - | 23,067 | - | - | - | - | - |
| たな卸資産廃棄損 | - | - | - | - | - | 20,821 | - | - | - | - | - |
| 営業外費用合計 | 222,602 | 229,934 | 181,778 | 234,093 | 198,465 | 205,282 | 175,725 | 132,711 | 122,530 | 184,643 | 343,160 |
| 経常利益又は経常損失(△) | 1,590,486 | 3,713,397 | 4,796,950 | 4,140,898 | 3,767,082 | 2,912,675 | 4,243,128 | 10,332,657 | 5,019,488 | 675,369 | -29,017 |
| 特別利益 | |||||||||||
| 固定資産売却益 | - | - | - | - | - | - | - | 2,822 | 1,992 | 3,257 | 5,559 |
| 補助金収入 | 2,890,731 | 10,250 | 202,500 | 29,153 | 108,927 | 91,166 | 24,234 | - | 252,480 | - | - |
| 投資有価証券売却益 | 102,178 | - | - | - | - | - | - | - | 1,157 | - | - |
| 保険差益 | - | - | - | - | 9,312 | - | - | 2,494 | - | - | - |
| その他 | - | - | - | - | - | - | 2,299 | - | - | - | - |
| 段階取得に係る差益 | - | - | - | 668,217 | - | - | - | - | - | - | - |
| 特別利益合計 | 2,992,909 | 10,250 | 202,500 | 697,370 | 118,240 | 91,166 | 26,533 | 5,317 | 255,630 | 3,257 | 5,559 |
| 特別損失 | |||||||||||
| 固定資産除却損 | 23,321 | 24,029 | 55,273 | 54,692 | 110,140 | 49,002 | 102,985 | 175,611 | 121,911 | 147,607 | 212,707 |
| 減損損失 | - | - | - | 75,720 | - | - | - | - | - | 2,112,181 | 318,262 |
| 固定資産圧縮損 | 2,890,731 | 10,250 | 202,500 | 29,153 | 108,927 | 91,166 | 24,234 | - | 252,480 | - | - |
| 災害による損失 | - | - | - | - | - | - | 42,885 | - | 489 | - | - |
| 投資有価証券評価損 | - | - | - | - | - | 62,934 | - | - | - | - | - |
| 特別損失合計 | 2,914,052 | 34,279 | 257,773 | 159,565 | 219,068 | 203,103 | 170,104 | 175,611 | 374,881 | 2,259,788 | 530,969 |
| 税金等調整前当期純損失(△) | 1,669,342 | 3,689,368 | 4,741,676 | 4,678,703 | 3,666,254 | 2,800,738 | 4,099,558 | 10,162,363 | 4,900,237 | -1,581,161 | -554,426 |
| 法人税、住民税及び事業税 | 305,257 | 1,163,468 | 1,271,437 | 1,075,168 | 1,039,763 | 827,938 | 1,308,944 | 3,117,706 | 1,376,563 | 642,256 | 283,420 |
| 法人税等調整額 | 138,827 | -49,074 | 82,806 | -6,669 | -28,932 | 30,174 | -85,071 | -164,854 | -76,215 | 2,087,521 | -152,003 |
| 法人税等合計 | 444,085 | 1,114,394 | 1,354,244 | 1,068,499 | 1,010,831 | 858,112 | 1,223,872 | 2,952,851 | 1,300,347 | 2,729,778 | 131,417 |
| 当期純損失(△) | - | 2,574,973 | 3,387,432 | 3,610,204 | 2,655,423 | 1,942,625 | 2,875,685 | 7,209,511 | 3,599,889 | -4,310,939 | -685,843 |
| 非支配株主に帰属する当期純利益 | - | 271,249 | 415,223 | 413,443 | 324,959 | 250,699 | 340,288 | 1,152,959 | 765,537 | 301,285 | 143,390 |
| 親会社株主に帰属する当期純損失(△) | - | 2,303,723 | 2,972,208 | 3,196,761 | 2,330,463 | 1,691,926 | 2,535,396 | 6,056,552 | 2,834,352 | -4,612,224 | -829,234 |
| 少数株主損益調整前当期純利益 | 1,225,257 | - | - | - | - | - | - | - | - | - | - |
| 少数株主利益 | 194,358 | - | - | - | - | - | - | - | - | - | - |
| 当期純利益 | 1,030,898 | - | - | - | - | - | - | - | - | - | - |