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 | 24,624,848 | 22,383,106 | 20,113,575 | 19,326,325 | 17,797,353 | 17,849,948 | 15,658,928 | 12,879,765 | 9,798,443 | 9,681,223 | 10,106,618 |
| 売上原価 | 17,760,791 | 15,635,192 | 14,011,521 | 13,632,260 | 12,390,753 | 12,723,980 | 10,410,691 | 9,528,549 | 6,820,172 | 6,846,589 | 6,940,091 |
| 売上総利益 | 6,864,056 | 6,747,913 | 6,102,054 | 5,694,065 | 5,406,600 | 5,125,968 | 5,248,236 | 3,351,216 | 2,978,270 | 2,834,634 | 3,166,527 |
| 販売費及び一般管理費 | - | 6,456,753 | 5,806,112 | 5,371,226 | 5,241,267 | 4,944,518 | 5,047,401 | 3,336,580 | 3,200,855 | 3,166,891 | 3,149,266 |
| 営業利益又は営業損失(△) | 49,551 | 307,621 | 295,341 | 309,938 | 200,532 | 188,850 | 229,335 | 14,635 | -222,585 | -332,257 | 17,260 |
| 営業外収益 | |||||||||||
| 受取利息 | 13,895 | 8,749 | 7,711 | 6,429 | 5,522 | 3,764 | 2,880 | 3,475 | 2,899 | 3,209 | 3,791 |
| 受取配当金 | 84,493 | 85,980 | 91,373 | 105,885 | 154,406 | 148,732 | 164,430 | 186,496 | 196,294 | 243,634 | 311,907 |
| 保険配当金 | 5,676 | 6,425 | 6,051 | 8,231 | 7,977 | 6,352 | 6,763 | 6,224 | 5,740 | 5,311 | 5,450 |
| その他 | 71,195 | 28,967 | 40,434 | 34,905 | 17,645 | 27,398 | 15,105 | 53,026 | 13,768 | 6,996 | 12,273 |
| 投資有価証券売却益 | 31,198 | - | - | 2,059 | 2,196 | 5,050 | - | 4,250 | 158,036 | - | - |
| 為替差益 | 9,216 | 3,039 | 3,473 | 2,475 | 2,076 | 6,472 | - | - | 6,034 | - | - |
| 受取保険金 | - | - | - | - | 39,343 | - | - | - | - | - | - |
| 営業外収益合計 | 215,676 | 133,162 | 149,045 | 159,987 | 229,168 | 197,771 | 189,179 | 253,473 | 382,774 | 259,151 | 333,422 |
| 営業外費用 | |||||||||||
| 支払利息 | 144,807 | 125,417 | 112,133 | 99,030 | 102,168 | 104,676 | 104,803 | 95,629 | 93,412 | 114,914 | 151,171 |
| 手形売却損 | 10,704 | 7,598 | 6,470 | 4,263 | 3,917 | 2,823 | 3,262 | 1,511 | 1,806 | 1,849 | 1,520 |
| 貸倒引当金繰入額 | - | - | - | - | - | 1,000 | - | - | 160 | 420 | - |
| 為替差損 | - | - | - | - | - | - | 7,247 | 22,486 | - | 12,549 | 7,645 |
| その他 | 41,172 | 16,186 | 21,395 | 22,859 | 8,715 | 13,336 | 2,489 | 11,804 | 7,308 | 7,736 | 8,369 |
| たな卸資産廃棄損 | - | - | - | - | 34,069 | - | - | - | - | - | - |
| 営業外費用合計 | 196,685 | 149,203 | 140,000 | 126,153 | 148,870 | 121,837 | 117,803 | 131,432 | 102,688 | 137,468 | 168,706 |
| 経常利益又は経常損失(△) | 68,543 | 291,580 | 304,386 | 343,772 | 280,830 | 264,784 | 300,710 | 136,676 | 57,501 | -210,575 | 181,977 |
| 特別利益 | |||||||||||
| 投資有価証券売却益 | - | - | - | - | - | - | - | - | 209,020 | - | 149,666 |
| 国庫補助金 | - | - | - | - | - | - | - | - | - | 30,309 | - |
| 雇用調整助成金 | - | - | - | - | - | - | - | - | - | - | - |
| 雇用調整助成金 | - | - | - | - | - | 88,191 | 37,093 | - | - | - | - |
| 固定資産売却益 | - | - | 743,301 | - | - | - | - | - | - | - | - |
| 特別利益合計 | - | - | 743,301 | - | - | 88,191 | 37,093 | - | 209,020 | 30,309 | 149,666 |
| 特別損失 | |||||||||||
| 減損損失 | - | - | 4,284 | - | 84,010 | 27,694 | - | - | 20,714 | 44,130 | 58,905 |
| 災害による損失 | - | - | - | - | - | - | - | - | - | 5,310 | - |
| 店舗撤退損 | - | - | - | - | - | - | - | - | - | - | 37,361 |
| 店舗撤退損失引当金繰入額 | - | - | - | - | - | - | - | - | - | 12,107 | - |
| 事業撤退損 | - | - | - | - | - | - | - | - | - | 20,279 | - |
| 訴訟関連損失 | - | - | - | - | - | - | - | 4,766 | 14,479 | - | - |
| 投資有価証券評価損 | - | - | - | - | 72,627 | - | - | - | 2,920 | - | - |
| ライセンス契約終了による損失 | - | - | - | - | - | - | 449,204 | 46,276 | - | - | - |
| 組織再編関連費用 | - | - | - | - | 40,328 | 27,123 | 8,864 | - | - | - | - |
| 新型コロナウイルス感染症による損失 | - | - | - | - | - | 82,688 | 32,813 | - | - | - | - |
| 貸倒引当金繰入額 | - | - | - | - | - | - | 133,000 | - | - | - | - |
| ゴルフ会員権評価損 | - | - | 9,915 | - | - | - | - | - | - | - | - |
| 事業構造改善費用 | - | - | - | - | - | - | - | - | - | - | - |
| 特別損失合計 | - | - | 14,199 | - | 196,965 | 137,506 | 623,883 | 51,042 | 38,114 | 81,828 | 96,266 |
| 税金等調整前当期純利益又は税金等調整前当期純損失(△) | 68,543 | 291,580 | 1,033,488 | 343,772 | 83,864 | 215,469 | -286,079 | 85,634 | 228,406 | -262,094 | 235,376 |
| 法人税、住民税及び事業税 | 80,603 | 96,142 | 74,397 | 96,065 | 37,836 | 58,309 | 27,242 | 8,000 | 33,312 | 8,373 | 13,578 |
| 法人税等調整額 | -23,059 | 2,729 | 140,143 | 62,062 | -395,813 | 10,981 | 16,592 | 12,596 | 20,195 | 109,603 | 44,730 |
| 法人税等合計 | 57,543 | 98,872 | 214,540 | 158,127 | -357,976 | 69,291 | 43,835 | 20,597 | 53,508 | 117,977 | 58,309 |
| 当期純利益又は当期純損失(△) | 10,999 | 192,708 | 818,947 | 185,644 | 441,840 | 146,178 | -329,914 | 65,036 | 174,898 | -380,071 | 177,067 |
| 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(△) | 10,999 | 192,708 | 818,947 | 185,644 | 441,840 | 146,178 | -329,914 | 65,036 | 174,898 | -380,071 | 177,067 |
| 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(△) | - | - | - | - | - | - | - | - | - | - | - |
| その他の包括利益 | |||||||||||
| その他有価証券評価差額金 | -600,568 | 427,690 | 110,272 | -405,319 | -453,721 | 611,556 | 161,175 | 416,058 | 1,565,508 | 811,406 | 1,926,618 |
| 繰延ヘッジ損益 | -25,976 | 18,338 | -4,210 | 7,164 | 6,181 | -4,198 | -2,431 | 4,755 | -8,538 | 3,420 | -163 |
| 土地再評価差額金 | 711 | - | -1,310 | - | 1,310 | - | - | - | - | -372 | - |
| 退職給付に係る調整額 | -406,304 | 14,087 | 47,309 | -31,066 | -168,254 | 223,891 | -28,022 | -19,275 | 191,945 | 15,775 | 122,979 |
| 為替換算調整勘定 | -1,671 | -2,485 | -202 | -1,864 | -802 | 264 | -2,381 | - | - | - | - |
| その他の包括利益合計 | -1,033,809 | 457,631 | 151,858 | -431,085 | -615,286 | 831,514 | 128,340 | 401,538 | 1,748,915 | 830,230 | 2,049,434 |
| 包括利益 | -1,022,810 | 650,340 | 970,805 | -245,441 | -173,446 | 977,692 | -201,574 | 466,575 | 1,923,813 | 450,158 | 2,226,502 |
| (内訳) | |||||||||||
| 親会社株主に係る包括利益 | -1,022,810 | 650,340 | 970,805 | -245,441 | -173,446 | 977,692 | -201,574 | 466,575 | 1,923,813 | 450,158 | 2,226,502 |
| 非支配株主に係る包括利益 | - | - | - | - | - | - | - | - | - | - | - |
| 返品調整引当金戻入額 | 65,800 | 73,900 | 57,600 | 58,200 | 71,100 | 35,900 | 28,500 | - | - | - | - |
| 差引売上総利益 | 6,856,758 | 6,764,375 | 6,101,454 | 5,681,165 | 5,441,800 | 5,133,368 | 5,276,736 | 3,351,216 | - | - | - |
| 返品調整引当金繰入額 | 73,900 | 57,600 | 58,200 | 71,100 | 35,900 | 28,500 | - | - | - | - | - |
| 繰延リース利益戻入額 | 801 | 161 | - | - | - | - | - | - | - | - | - |
| 繰延リース利益繰入額 | - | - | - | - | - | - | - | - | - | - | - |
| 販売費及び一般管理費 | |||||||||||
| 広告宣伝費 | 336,604 | - | - | - | - | - | - | - | - | - | - |
| 旅費及び交通費 | 418,438 | - | - | - | - | - | - | - | - | - | - |
| 荷造運搬費 | 621,646 | - | - | - | - | - | - | - | - | - | - |
| 貸倒引当金繰入額 | 4,160 | - | - | - | - | - | - | - | - | - | - |
| 給料 | 2,299,661 | - | - | - | - | - | - | - | - | - | - |
| 賞与 | 259,391 | - | - | - | - | - | - | - | - | - | - |
| 退職給付費用 | 15,462 | - | - | - | - | - | - | - | - | - | - |
| 福利厚生費 | 550,601 | - | - | - | - | - | - | - | - | - | - |
| 業務委託費 | 729,325 | - | - | - | - | - | - | - | - | - | - |
| 減価償却費 | 118,797 | - | - | - | - | - | - | - | - | - | - |
| 賃借料 | 396,209 | - | - | - | - | - | - | - | - | - | - |
| その他 | 1,056,907 | - | - | - | - | - | - | - | - | - | - |
| 販売費及び一般管理費合計 | 6,807,206 | - | - | - | - | - | - | - | - | - | - |