売上高
損益
EPS
利益率
コスト
損益計算書
2016-02千円 | 2017-02千円 | 2018-02千円 | 2019-02千円 | 2020-02千円 | 2021-02千円 | 2022-02千円 | 2023-02千円 | 2024-02千円 | 2025-02千円 | 2026-02千円 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 売上高 | 30,841,101 | 31,198,719 | 32,274,759 | 33,579,800 | 36,304,889 | 41,592,968 | 40,850,922 | 38,069,180 | 36,353,889 | 36,552,288 | 35,470,795 |
| 売上原価 | |||||||||||
| 商品期首棚卸高 | - | - | - | - | - | - | - | 6,326,313 | 7,980,983 | 7,300,426 | 6,461,929 |
| 当期商品仕入高 | - | - | - | - | - | - | - | 28,826,226 | 27,393,320 | 25,952,213 | 25,798,514 |
| 商品期末棚卸高 | - | - | - | - | - | - | - | 7,980,983 | 7,300,426 | 6,461,929 | 6,318,436 |
| 商品売上原価 | - | - | - | - | - | - | - | 27,171,557 | 28,073,877 | 26,790,710 | 25,942,006 |
| 合計 | - | - | - | - | - | - | - | 35,152,540 | 35,374,303 | 33,252,640 | 32,260,443 |
| 売上総利益 | 8,801,726 | 8,833,632 | 9,110,008 | 9,643,221 | 10,408,246 | 12,323,952 | 11,874,517 | 10,897,622 | 8,280,012 | 9,761,577 | 9,528,788 |
| 営業収入 | 1,054,610 | 1,055,137 | 920,887 | 842,710 | 780,569 | 735,904 | 764,939 | 557,206 | 518,834 | 513,529 | 507,071 |
| 営業総利益 | 9,856,336 | 9,888,769 | 10,030,895 | 10,485,932 | 11,188,816 | 13,059,856 | 12,639,456 | 11,454,829 | 8,798,847 | 10,275,107 | 10,035,860 |
| 販売費及び一般管理費 | 8,838,196 | 9,047,509 | 9,071,143 | 9,150,658 | 9,444,132 | 9,906,182 | 10,260,759 | 10,156,959 | 10,267,730 | 9,736,258 | 9,506,720 |
| 営業利益 | 1,018,139 | 841,260 | 959,752 | 1,335,273 | 1,744,683 | 3,153,673 | 2,378,697 | 1,297,870 | -1,468,882 | 538,848 | 529,140 |
| 営業外収益 | |||||||||||
| 受取利息及び配当金 | - | - | - | - | - | - | - | 35,555 | 60,360 | 62,562 | 75,112 |
| 補助金収入 | - | - | 28,477 | 32,973 | 38,469 | 23,409 | 55,021 | 42,983 | 24,900 | 22,485 | 33,206 |
| 受取保険金 | 15,347 | 10,096 | 11,130 | 8,238 | 4,497 | 8,321 | 5,828 | 1,963 | 3,309 | 6,379 | 6,113 |
| その他 | 9,400 | 6,622 | 7,223 | 7,575 | 12,029 | 5,888 | 13,528 | 10,199 | 16,312 | 8,171 | 12,107 |
| 受取利息 | 1,021 | 596 | 543 | 619 | 474 | 442 | 371 | - | - | - | - |
| 受取配当金 | 12,873 | 14,017 | 15,013 | 16,123 | 17,873 | 22,096 | 26,019 | - | - | - | - |
| 営業外収益合計 | 38,643 | 31,333 | 62,388 | 65,530 | 73,344 | 60,158 | 100,769 | 90,701 | 104,882 | 99,598 | 126,540 |
| 営業外費用 | |||||||||||
| 支払利息 | 298,175 | 267,393 | 234,048 | 202,740 | 167,771 | 134,254 | 81,336 | 85,320 | 102,403 | 129,082 | 178,757 |
| 支払手数料 | 1,800 | 1,800 | 1,800 | - | 943 | 147,288 | 19,231 | 25,954 | 38,950 | 20,225 | 106,598 |
| その他 | 3,201 | 2,898 | 9,411 | 8,192 | 6,166 | 20,845 | 8,360 | 9,790 | 10,130 | 12,216 | 25,082 |
| 営業外費用合計 | 303,176 | 272,091 | 245,260 | 210,933 | 174,881 | 302,388 | 108,928 | 121,065 | 151,484 | 161,524 | 310,438 |
| 経常利益 | 753,606 | 600,501 | 776,881 | 1,189,871 | 1,643,146 | 2,911,443 | 2,370,538 | 1,267,506 | -1,515,484 | 476,922 | 345,242 |
| 特別利益 | |||||||||||
| 固定資産売却益 | - | - | - | 71,857 | 33,232 | 8,633 | - | - | - | 369 | - |
| 投資有価証券売却益 | 21,346 | - | 10,454 | - | - | - | 9,201 | - | - | 481,627 | - |
| 補助金収入 | - | - | 26,236 | - | - | - | - | - | 9,300 | - | - |
| 抱合せ株式消滅差益 | - | - | - | - | - | - | - | 137,556 | - | - | - |
| 役員退職慰労引当金戻入額 | - | - | - | - | - | - | 28,340 | - | - | - | - |
| 新株予約権戻入益 | - | - | - | - | - | - | 48,146 | - | - | - | - |
| 収用補償金 | - | - | - | - | 17,846 | - | - | - | - | - | - |
| 賃貸借契約解約益 | - | - | - | - | - | - | - | - | - | - | - |
| 退職給付制度改定益 | - | - | - | - | - | - | - | - | - | - | - |
| 受取保険金 | - | - | - | - | - | - | - | - | - | - | - |
| 特別利益合計 | 21,346 | - | 36,690 | 71,857 | 51,078 | 8,633 | 85,687 | 137,556 | 9,300 | 481,996 | - |
| 特別損失 | |||||||||||
| 固定資産除却損 | 24,449 | 32,814 | 16,310 | 28,505 | 17,300 | 19,519 | 7,081 | 715 | 551 | 3,083 | 3,622 |
| 減損損失 | 90,814 | 160,343 | 59,223 | 44,720 | 123,316 | 2,310 | 1,848,201 | 259,717 | 3,375,024 | 315,219 | 19,808 |
| その他 | - | - | - | - | - | - | - | - | - | 11,730 | - |
| 固定資産圧縮損 | - | - | 27,075 | - | - | - | - | - | 9,208 | - | - |
| 賃貸借契約解約損 | - | - | 189 | 45,000 | - | 919 | 4,195 | - | 1,488 | - | - |
| 災害による損失 | - | - | - | - | 2,734 | - | - | 1,080 | - | - | - |
| 投資有価証券売却損 | - | - | - | - | - | - | 147 | - | - | - | - |
| 投資有価証券評価損 | - | - | - | - | 13,005 | 7,879 | 0 | - | - | - | - |
| 固定資産売却損 | - | - | 3,006 | - | 5,313 | - | - | - | - | - | - |
| 特別損失合計 | 115,263 | 193,157 | 105,804 | 118,225 | 161,671 | 30,629 | 1,859,627 | 261,513 | 3,386,273 | 330,033 | 23,431 |
| 税引前当期純利益 | 659,689 | 407,344 | 707,768 | 1,143,502 | 1,532,553 | 2,889,446 | 596,598 | 1,143,549 | -4,892,458 | 628,885 | 321,811 |
| 法人税、住民税及び事業税 | 297,660 | 219,729 | 275,437 | 459,279 | 614,900 | 1,081,922 | 855,536 | 492,350 | 36,418 | 32,213 | 46,699 |
| 法人税等調整額 | 14,773 | 14,261 | 15,865 | -5,872 | -97,976 | 11,776 | -81,067 | -42,859 | 290,259 | 78,256 | -32,473 |
| 法人税等合計 | 312,434 | 233,991 | 291,303 | 453,406 | 516,923 | 1,093,698 | 774,469 | 449,491 | 326,677 | 110,469 | 14,226 |
| 当期純利益 | - | 173,352 | 416,464 | 690,096 | 1,015,629 | 1,795,748 | -177,870 | 694,057 | -5,219,135 | 518,415 | 307,585 |
| 売上原価 | 22,039,375 | 22,365,087 | 23,164,750 | 23,936,579 | 25,896,642 | 29,269,015 | 28,976,405 | - | - | - | - |
| 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(△) | - | 173,352 | 416,464 | 690,096 | 1,015,629 | 1,795,748 | -177,870 | - | - | - | - |
| 少数株主損益調整前当期純利益 | 347,255 | - | - | - | - | - | - | - | - | - | - |
| 当期純利益 | 347,255 | - | - | - | - | - | - | - | - | - | - |