売上高
損益
EPS
利益率
コスト
損益計算書
2016-05千円 | 2017-05千円 | 2018-05千円 | 2019-05千円 | 2020-05千円 | 2021-05千円 | 2022-05千円 | 2023-05千円 | 2024-05千円 | 2025-05千円 | |
|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 14,669,527 | 15,156,655 | 15,792,444 | 18,257,811 | 19,116,787 | 24,777,462 | 25,317,659 | 27,568,134 | 29,278,256 | 29,678,785 |
| 売上原価 | 8,560,330 | 9,069,359 | 9,532,295 | 11,294,958 | 11,354,035 | 14,586,877 | 14,413,296 | 16,125,277 | 17,059,181 | 17,052,564 |
| 売上総利益 | 6,109,196 | 6,087,296 | 6,260,148 | 6,962,853 | 7,762,751 | 10,190,585 | 10,904,362 | 11,442,856 | 12,219,074 | 12,626,220 |
| 販売費及び一般管理費 | ||||||||||
| 販売促進費 | 191,206 | 320,516 | 371,545 | 414,561 | 414,436 | 401,883 | 377,605 | 396,740 | 422,706 | 423,729 |
| 運賃及び荷造費 | 176,424 | 175,842 | 186,997 | 201,849 | 180,528 | 198,343 | 195,941 | 190,161 | 197,326 | 227,640 |
| 貸倒引当金繰入額 | - | - | 5,002 | -5,112 | 1,319 | 2,384 | 16,442 | -3,799 | 4,152 | -9,947 |
| 役員報酬 | 169,548 | 173,649 | 170,121 | 221,019 | 245,061 | 235,740 | 225,656 | 224,262 | 271,521 | 282,602 |
| 給料及び手当 | 2,335,373 | 2,241,049 | 2,283,405 | 2,424,547 | 2,578,454 | 3,712,501 | 3,675,200 | 3,781,194 | 3,967,748 | 4,325,050 |
| 役員賞与引当金繰入額 | 94,388 | 66,927 | 48,400 | 39,550 | 40,400 | 46,160 | 44,650 | 54,793 | 39,593 | 44,751 |
| 退職給付費用 | 40,785 | 275,873 | 198,660 | 227,774 | 233,220 | 293,207 | 24,552 | 61,847 | 33,675 | -45,373 |
| 福利厚生費 | 465,424 | 465,218 | 478,819 | 502,072 | 537,099 | 713,780 | 716,023 | 740,663 | 788,571 | 851,306 |
| 修繕維持費 | 52,604 | 52,721 | 82,468 | 64,874 | 92,255 | 132,708 | 123,181 | 119,824 | 109,033 | 158,590 |
| 租税公課 | 85,614 | 123,152 | 126,823 | 144,272 | 140,393 | 121,239 | 225,534 | 237,553 | 251,228 | 258,098 |
| 減価償却費 | 57,075 | 52,052 | 57,867 | 73,416 | 88,111 | 274,686 | 267,844 | 261,141 | 273,245 | 291,447 |
| のれん償却額 | - | - | - | 19,412 | 42,098 | 209,514 | 209,514 | 209,514 | 209,514 | 209,514 |
| 賃借料 | 114,048 | 105,764 | 109,146 | 125,571 | 167,115 | 302,796 | 346,646 | 334,834 | 312,792 | 389,630 |
| その他 | 743,228 | 550,848 | 597,520 | 713,974 | 733,810 | 831,676 | 885,804 | 1,015,129 | 1,106,357 | 1,170,355 |
| 役員退職慰労引当金繰入額 | 12,703 | 7,517 | 9,121 | 15,064 | 12,776 | 6,902 | 9,213 | 7,158 | - | - |
| 役員退職慰労金 | - | - | - | - | 8,400 | - | - | - | - | - |
| 販売費及び一般管理費合計 | 4,538,424 | 4,611,132 | 4,725,901 | 5,182,847 | 5,515,483 | 7,483,525 | 7,343,810 | 7,631,021 | 7,987,467 | 8,577,398 |
| 営業利益 | 1,570,772 | 1,476,163 | 1,534,247 | 1,780,005 | 2,247,267 | 2,707,059 | 3,560,551 | 3,811,835 | 4,231,606 | 4,048,821 |
| 営業外収益 | ||||||||||
| 受取利息 | 1,170 | 316 | 336 | 1,837 | 1,413 | 161 | 114 | 110 | 122 | 4,939 |
| 受取配当金 | 38,922 | 34,383 | 34,257 | 41,951 | 60,584 | 42,469 | 48,398 | 56,092 | 60,375 | 85,465 |
| 不動産賃貸料 | 14,390 | 16,178 | 21,809 | 24,306 | 24,889 | 23,909 | 22,574 | 22,825 | 2,478 | 2,002 |
| 受取手数料 | 12,345 | 15,447 | 16,793 | 20,289 | 11,581 | 35,762 | 40,061 | 42,281 | 21,750 | 19,002 |
| 投資事業組合運用益 | 65,803 | 25,056 | 58,196 | 2,460 | 7,195 | 16,832 | 23,669 | 15,529 | - | 37,785 |
| その他 | 25,547 | 39,339 | 17,400 | 21,595 | 29,431 | 20,333 | 27,444 | 34,451 | 20,066 | 45,620 |
| 為替差益 | - | - | - | - | - | - | - | 19,242 | - | - |
| 保険返戻金 | - | - | - | 21,942 | 24,708 | 12,136 | 3,120 | 1,763 | - | - |
| 助成金収入 | - | - | - | - | - | 79,735 | 3,861 | - | - | - |
| 営業外収益合計 | 158,179 | 130,721 | 148,793 | 134,384 | 159,804 | 231,340 | 169,243 | 192,298 | 104,793 | 194,815 |
| 営業外費用 | ||||||||||
| 支払利息 | 871 | 661 | 1,563 | 3,528 | 11,149 | 11,876 | 4,584 | 2,558 | 1,436 | 1,798 |
| 為替差損 | - | - | - | 3,525 | 16,908 | 28,944 | 34,128 | - | 14,346 | - |
| 投資事業組合運用損 | - | - | - | - | - | - | - | - | 12,987 | - |
| その他 | 839 | 1,819 | 2,214 | 330 | 1,271 | 789 | 2,461 | 9,279 | 87 | 2,376 |
| 売上割引 | - | - | - | 2,200 | 11,515 | 12,119 | 8,290 | 8,795 | - | - |
| 株式交付費 | - | - | - | - | - | 3,654 | - | - | - | - |
| 貸倒引当金繰入額 | - | - | - | - | 2,479 | - | - | - | - | - |
| 自己株式取得費用 | - | - | - | - | - | - | - | - | - | - |
| 営業外費用合計 | 1,710 | 2,481 | 3,777 | 9,584 | 43,325 | 57,384 | 49,464 | 20,634 | 28,858 | 4,174 |
| 経常利益 | 1,727,241 | 1,604,404 | 1,679,263 | 1,904,805 | 2,363,746 | 2,881,015 | 3,680,330 | 3,983,499 | 4,307,541 | 4,239,462 |
| 特別利益 | ||||||||||
| 固定資産売却益 | - | - | - | 3,399 | - | - | - | 45,059 | - | 1,794,886 |
| 投資有価証券売却益 | - | 39,889 | 13,192 | 5,865 | 62,725 | 135,301 | 11,881 | 7,979 | 157,865 | 116 |
| 役員退職慰労引当金戻入額 | - | - | - | - | 54,021 | - | - | - | - | - |
| 関係会社清算益 | - | 3,139 | - | - | - | - | - | - | - | - |
| 特別利益合計 | - | 43,029 | 13,192 | 9,265 | 116,746 | 135,301 | 11,881 | 53,039 | 157,865 | 1,795,002 |
| 特別損失 | ||||||||||
| 固定資産除却損 | 10,377 | 3,566 | 1,223 | 1,047 | 3,442 | 3,500 | 2,344 | 7,401 | 91 | 9,662 |
| 減損損失 | - | - | - | - | - | - | - | - | 9,880 | - |
| 投資有価証券売却損 | 171 | 14,034 | - | - | - | 332 | - | - | - | 213 |
| 投資有価証券評価損 | - | 1,680 | 99 | 85 | 478 | 79,787 | 59,915 | 18,572 | 1,853 | 6,800 |
| 為替換算調整勘定取崩損 | - | - | - | - | - | - | - | 1,059 | - | - |
| 固定資産売却損 | 100 | - | - | - | 1,935 | - | 203 | - | - | - |
| のれん減損損失 | - | - | - | - | 22,007 | - | - | - | - | - |
| 投資有価証券清算損 | - | - | 1 | - | - | - | - | - | - | - |
| 子会社株式売却損 | - | - | 498 | - | - | - | - | - | - | - |
| 施設利用権評価損 | 1,375 | 2,249 | - | - | - | - | - | - | - | - |
| 施設利用権解約損 | 1,800 | - | - | - | - | - | - | - | - | - |
| 社葬費用 | 19,577 | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | 33,401 | 21,530 | 1,822 | 1,133 | 27,865 | 83,620 | 62,463 | 27,034 | 11,824 | 16,675 |
| 税金等調整前当期純利益 | 1,693,839 | 1,625,903 | 1,690,632 | 1,912,937 | 2,452,628 | 2,932,695 | 3,629,748 | 4,009,504 | 4,453,582 | 6,017,789 |
| 法人税、住民税及び事業税 | 600,812 | 575,452 | 566,322 | 683,978 | 858,749 | 1,388,838 | 1,032,672 | 1,384,171 | 1,421,969 | 1,407,597 |
| 法人税等調整額 | 63,028 | -51,868 | -12,672 | -43,662 | -91,383 | -260,157 | 296,325 | 495 | -17,428 | 499,730 |
| 法人税等合計 | 663,840 | 523,583 | 553,650 | 640,316 | 767,366 | 1,128,681 | 1,328,998 | 1,384,667 | 1,404,540 | 1,907,327 |
| 当期純利益 | 1,029,999 | 1,102,319 | 1,136,982 | 1,272,620 | 1,685,261 | 1,804,014 | 2,300,749 | 2,624,837 | 3,049,041 | 4,110,462 |
| 非支配株主に帰属する当期純利益 | -54,221 | 20,157 | 26,087 | 36,029 | 130,001 | 164,449 | 51,077 | 29,211 | 34,835 | 34,946 |
| 親会社株主に帰属する当期純利益 | 1,084,220 | 1,082,162 | 1,110,895 | 1,236,590 | 1,555,260 | 1,639,564 | 2,249,672 | 2,595,625 | 3,014,205 | 4,075,516 |