収支決算書 |
|
第四期 |
第五期 |
第六期 |
第七期 |
第八期 |
第九期 |
収支決算書 |
|
|
|
2017/4-2018/3 |
2018/4-2019/3 |
2019/4-2020/3 |
2020/4-2021/3 |
2021/4-2022/3 |
2022/4-2023/3 |
|
|
項目 |
勘定科目 |
|
|
|
|
|
|
項目 |
勘定科目 |
|
売上高 |
4,904,571 |
4,591,771 |
5,591,721 |
7,482,354 |
7,367,620 |
6,086,652 |
|
売上高 |
|
家賃収入 |
460,000 |
0 |
0 |
0 |
0 |
0 |
|
家賃収入 |
|
診療報酬 |
0 |
0 |
0 |
0 |
0 |
0 |
|
診療報酬 |
純売上高 |
|
5,364,571 |
4,591,771 |
5,591,721 |
7,482,354 |
7,367,620 |
6,086,652 |
純売上高 |
|
売上総利益 |
|
5,364,571 |
4,591,771 |
5,591,721 |
7,482,354 |
7,367,620 |
6,086,652 |
売上総利益 |
|
|
役員報酬 |
600,000 |
600,000 |
600,000 |
600,000 |
600,000 |
600,000 |
|
役員報酬 |
|
法定福利費 |
54,757 |
72,844 |
85,591 |
74,553 |
75,813 |
75,384 |
|
法定福利費 |
|
旅費交通費 |
1,400 |
4,500 |
0 |
0 |
0 |
36,350 |
|
旅費交通費 |
|
車両費 |
61,620 |
32,658 |
11,132 |
3,000 |
8,000 |
0 |
|
車両費 |
|
通信費 |
19,440 |
13,500 |
0 |
0 |
0 |
0 |
|
通信費 |
|
水道光熱費 |
140,387 |
58,019 |
52,979 |
55,176 |
56,119 |
29,528 |
|
水道光熱費 |
|
租税公課 |
109,300 |
84,300 |
85,000 |
85,700 |
80,200 |
87,300 |
|
租税公課 |
|
消耗品費 |
249,750 |
4,261 |
0 |
25,980 |
0 |
0 |
|
消耗品費 |
|
地代家賃 |
312,500 |
312,000 |
312,000 |
312,000 |
312,000 |
1,847,400 |
|
地代家賃 |
|
修繕費 |
297,680 |
0 |
0 |
0 |
0 |
0 |
|
修繕費 |
|
保険料 |
34,032 |
8,172 |
8,172 |
8,172 |
8,172 |
14,960 |
|
保険料 |
|
支払手数料 |
491,896 |
222,072 |
232,585 |
236,038 |
375,260 |
1,147,195 |
|
支払手数料 |
|
減価償却費 |
544,329 |
544,329 |
544,329 |
544,329 |
544,329 |
272,164 |
|
減価償却費 |
|
雑費 |
389,861 |
197,570 |
206,210 |
231,570 |
208,593 |
175,985 |
|
雑費 |
|
消費税 |
0 |
277,400 |
383,900 |
0 |
0 |
0 |
|
消費税 |
販売管理費 |
|
3,306,952 |
2,431,625 |
2,521,898 |
2,176,518 |
2,268,486 |
4,286,266 |
販売管理費 |
|
営業利益 |
|
2,057,619 |
2,160,146 |
3,069,823 |
5,305,836 |
5,099,134 |
1,800,386 |
営業利益 |
|
営業外収益 |
|
65,028 |
863,513 |
30 |
26 |
25 |
88 |
営業外収益 |
|
|
受取利息 |
28 |
34 |
30 |
26 |
25 |
88 |
|
受取利息 |
|
雑収入 |
65,000 |
863,479 |
0 |
0 |
0 |
0 |
|
雑収入 |
営業外費用 |
|
414,760 |
276,186 |
217,032 |
102,536 |
78,994 |
82,266 |
営業外費用 |
|
|
支払利息 |
414,760 |
276,186 |
217,032 |
102,536 |
78,994 |
82,266 |
|
支払利息 |
経常利益 |
|
1,707,887 |
2,747,473 |
2,852,821 |
5,203,326 |
5,020,165 |
1,718,208 |
経常利益 |
|
特別利益 |
|
|
|
|
|
|
3,809,723 |
|
|
固定資産売却益 |
|
|
|
|
|
|
3,809,723 |
|
|
税引前当期純利益 |
|
|
|
|
|
|
5,527,931 |
|
|
法人税等 |
|
451,500 |
656,600 |
676,300 |
1,232,200 |
1,135,600 |
1,289,600 |
法人税等 |
|
当期利益 |
|
1,256,387 |
2,090,873 |
2,176,521 |
3,971,126 |
3,884,565 |
4,238,331 |
当期利益 |
|
資本金 |
|
3,000,000 |
3,000,000 |
3,000,000 |
3,000,000 |
3,000,000 |
3,000,000 |
資本金 |
|
利益剰余金 |
|
4,324,354 |
6,415,227 |
8,591,748 |
12,562,874 |
16,447,439 |
20,685,770 |
利益剰余金 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|