{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Overblik","I-S Resultat","I-S Balance","A Resultat","A Balance","B Resultat","B Balance","K-Resultat","K-Balance","K-Nogletal","K-Nulpunkt"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":365,"comments":9,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Overblik","index":0,"n_rows":27,"n_cols":57,"rows_kept":27,"cut":false,"hidden":false,"merged":[[2,4,2,10],[2,12,2,18],[2,20,2,26],[2,28,2,34],[0,2,0,6],[1,4,1,10],[1,12,1,18],[1,20,1,26],[1,28,1,34],[3,33,3,34],[8,4,8,5],[8,9,8,10],[8,12,8,13],[8,17,8,18],[8,25,8,26],[8,28,8,29],[8,33,8,34],[8,20,8,21],[3,4,3,5],[3,12,3,13],[3,17,3,18],[3,25,3,26],[3,28,3,29],[10,28,10,29],[10,33,10,34],[11,4,11,5],[11,9,11,10],[11,12,11,13],[11,17,11,18],[11,25,11,26],[11,28,11,29],[11,33,11,34],[10,4,10,5],[10,9,10,10],[10,12,10,13],[10,17,10,18],[10,25,10,26],[18,28,18,29],[18,33,18,34],[14,4,14,5],[14,9,14,10],[14,12,14,13],[14,17,14,18],[14,25,14,26],[18,4,18,5],[18,9,18,10],[18,12,18,13],[18,17,18,18],[18,25,18,26],[19,4,19,5],[19,9,19,10],[19,12,19,13],[19,17,19,18],[19,25,19,26],[22,4,22,5],[22,9,22,10],[22,12,22,13],[22,17,22,18],[22,25,22,26],[25,4,25,5],[25,9,25,10],[25,12,25,13],[25,17,25,18],[25,25,25,26],[25,28,25,29],[25,33,25,34],[3,20,3,21],[10,20,10,21],[11,20,11,21],[14,20,14,21],[18,20,18,21],[19,20,19,21],[22,20,22,21],[25,20,25,21],[19,28,19,29],[19,33,19,34],[22,28,22,29],[22,33,22,34],[14,28,14,29],[14,33,14,34],[12,4,12,5],[12,9,12,10],[12,12,12,13],[12,25,12,26],[12,33,12,34],[12,17,12,18],[12,20,12,21],[12,28,12,29]]}
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primo",{"$f":"E2","v":2025},{"$f":"BB1+1","v":2026},{"$f":"BC1+1","v":2027},{"$f":"BD1+1","v":2028}]
[null,0,null,null,{"$f":"'I-S Balance'!R2","v":2025},null,null,null,null,null,null,null,{"$f":"E2+1","v":2026},null,null,null,null,null,null,null,{"$f":"M2+1","v":2027},null,null,null,null,null,null,null,{"$f":"U2+1","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I/S Egenkapital",{"$f":"'I-S Balance'!D112","v":0},{"$f":"H18","v":0},{"$f":"P18","v":0},{"$f":"X18","v":0},{"$f":"AF18","v":0}]
[null,0,null,null," - 1.000 kr.  - ",null,null,null,null,null,null,null," - 1.000 kr.  - ",null,null,null,null,null,null,null," - 1.000 kr.  - ",null,null,null,null,null,null,null," - 1.000 kr.  - ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"A privat Egenkapital",{"$f":"'A Balance'!D106","v":0},{"$f":"E20","v":0},{"$f":"M20","v":0},{"$f":"U20","v":0},{"$f":"AC20","v":0}]
[null,"Overblik",null,null,"A privat",null,{"$f":"'I-S Balance'!R5","v":0.5},"I/S Drift",{"$f":"1-G4","v":0.5},null,"B privat",null,"A privat",null,{"$f":"G4","v":0.5},"I/S Drift",{"$f":"1-O4","v":0.5},"B privat",null,null,"A privat",null,{"$f":"O4","v":0.5},"I/S Drift",{"$f":"1-W4","v":0.5},"B privat",null,null,"A privat",null,{"$f":"W4","v":0.5},"I/S Drift",{"$f":"1-AE4","v":0.5},"B privat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B privat Egenkapital",{"$f":"'B Balance'!D109","v":0},{"$f":"J20","v":0},{"$f":"R20","v":0},{"$f":"Z20","v":0},{"$f":"AH20","v":0}]
[null,"Resultat og udbytte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I/S kassekredit",{"$f":"'I-S Balance'!D71+'I-S Balance'!D104","v":0},{"$f":"H23","v":0},{"$f":"P23","v":0},{"$f":"X23","v":0},{"$f":"AF23","v":0}]
[null,"Resultat efter finansiering",null,null,null,null,null,{"$f":"'I-S Resultat'!G104/1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!O104/1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!W104/1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!AE104/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kassekredit A",{"$f":"'A Balance'!D71+BVkk","v":0},{"$f":"E23","v":0},{"$f":"M23","v":0},{"$f":"U23","v":0},{"$f":"AC23","v":0}]
[null,"Konsolidering i I/S Drift",null,null,null,null,null,{"$f":"'I-S Resultat'!G116/1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!O116/1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!W116/1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!AE116/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kassekredit B",{"$f":"'B Balance'!BVkk+'B Balance'!D71","v":0},{"$f":"J23","v":0},{"$f":"R23","v":0},{"$f":"Z23","v":0},{"$f":"AH23","v":0}]
[null,"Udlodning fra I/S Drift i alt",null,null,null,null,null,{"$f":"('I-S Resultat'!E113+'I-S Resultat'!G113)/1000","v":0},null,null,null,null,null,null,null,{"$f":"('I-S Resultat'!M113+'I-S Resultat'!O113)/1000","v":0},null,null,null,null,null,null,null,{"$f":"('I-S Resultat'!U113+'I-S Resultat'!W113)/1000","v":0},null,null,null,null,null,null,null,{"$f":"('I-S Resultat'!AC113+'I-S Resultat'!AE113)/1000","v":0}]
[null,"Udlodning fordelt",null,null,{"$f":"'A Resultat'!G76/1000","v":0},null,{"$f":"E9/H8","v":{"$error":"#DIV/0!"}},null,{"$f":"J9/H8","v":{"$error":"#DIV/0!"}},{"$f":"'B Resultat'!G76/1000","v":0},null,null,{"$f":"'A Resultat'!O76/1000","v":0},null,{"$f":"M9/P8","v":{"$error":"#DIV/0!"}},null,{"$f":"R9/P8","v":{"$error":"#DIV/0!"}},{"$f":"'B Resultat'!O76/1000","v":0},null,null,{"$f":"'A Resultat'!W76/1000","v":0},null,{"$f":"U9/X8","v":{"$error":"#DIV/0!"}},null,{"$f":"Z9/X8","v":{"$error":"#DIV/0!"}},{"$f":"'B Resultat'!W76/1000","v":0},null,null,{"$f":"'A Resultat'!AE76/1000","v":0},null,{"$f":"AC9/AF8","v":{"$error":"#DIV/0!"}},null,{"$f":"AH9/AF8","v":{"$error":"#DIV/0!"}},{"$f":"'B Resultat'!AE76/1000","v":0}]
[]
[null,"Årets resultat før skat",null,null,{"$f":"'A Resultat'!G105/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!O105/1000","v":0},null,null,{"$f":"'A Resultat'!G105/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!G105/1000","v":0},null,null,{"$f":"'A Resultat'!W105/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!W105/1000","v":0},null,null,{"$f":"'A Resultat'!AE105/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!AE105/1000","v":0}]
[null,"Skat i privatområdet",null,null,{"$f":"'A Resultat'!G108/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!G108/1000","v":0},null,null,{"$f":"'A Resultat'!O108/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!O108/1000","v":0},null,null,{"$f":"'A Resultat'!W108/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!W108/1000","v":0},null,null,{"$f":"'A Resultat'!AE108/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!AE108/1000","v":0}]
[null,"Resultat efter skat",null,null,{"$f":"SUM(E11:F12)","v":0},null,null,null,null,{"$f":"SUM(J11:K12)","v":0},null,null,0,null,null,null,null,{"$f":"SUM(R11:S12)","v":0},null,null,{"$f":"SUM(U11:V12)","v":0},null,null,null,null,{"$f":"SUM(Z11:AA12)","v":0},null,null,{"$f":"SUM(AC11:AD12)","v":0},null,null,null,null,{"$f":"SUM(AH11:AI12)","v":0}]
[]
[null,"Konsolidering privat",null,null,{"$f":"'A Resultat'!G135/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!G136/1000","v":0},null,null,{"$f":"'A Resultat'!O135/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!O136/1000","v":0},null,null,{"$f":"'A Resultat'!W135/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!W136/1000","v":0},null,null,{"$f":"'A Resultat'!AE135/1000","v":0},null,null,null,null,{"$f":"'B Resultat'!AE136/1000","v":0}]
[]
[null,"Egenkapital ultimo"]
[null,"Egenkapital i I/S Drift ultimo",null,null,null,null,null,{"$f":"'I-S Balance'!L112","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!T112","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!AB112","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!AJ112","v":0}]
[null,"Ejerandel i I/S Drift ultimo",null,null,{"$f":"'A Balance'!L67","v":0},null,{"$f":"'I-S Balance'!X5","v":0.5},null,{"$f":"1-G19","v":0.5},{"$f":"'B Balance'!L67","v":0},null,null,{"$f":"'A Balance'!T67","v":0},null,{"$f":"G19","v":0.5},null,{"$f":"1-O19","v":0.5},{"$f":"'B Balance'!T67","v":0},null,null,{"$f":"'A Balance'!AB67","v":0},null,{"$f":"O19","v":0.5},null,{"$f":"1-W19","v":0.5},{"$f":"'B Balance'!AB67","v":0},null,null,{"$f":"'A Balance'!AJ67","v":0},null,{"$f":"W19","v":0.5},null,{"$f":"1-AE19","v":0.5},{"$f":"'B Balance'!AJ67","v":0}]
[null,"EK i alt privat",null,null,{"$f":"'A Balance'!L106","v":0},null,null,null,null,{"$f":"'B Balance'!L109","v":0},null,null,{"$f":"'A Balance'!T106","v":0},null,null,null,null,{"$f":"'B Balance'!T109","v":0},null,null,{"$f":"'A Balance'!AB106","v":0},null,null,null,null,{"$f":"'B Balance'!AB109","v":0},null,null,{"$f":"'A Balance'!AJ106","v":0},null,null,null,null,{"$f":"'B Balance'!AJ109","v":0}]
[null,"Egenkapital i alt, A + B",null,null,null,null,null,{"$f":"E20+J20","v":0},null,null,null,null,null,null,null,{"$f":"M20+R20","v":0},null,null,null,null,null,null,null,{"$f":"U20+Z20","v":0},null,null,null,null,null,null,null,{"$f":"AC20+AH20","v":0}]
[null,"Likviditet"]
[null,"KK/likviditet saldo ultimo",null,null,{"$f":"'A Balance'!L71+'A Balance'!L96","v":0},null,null,{"$f":"'I-S Balance'!L71+'I-S Balance'!L104","v":0},null,{"$f":"'B Balance'!L71+'B Balance'!L99","v":0},null,null,{"$f":"'A Balance'!T71+'A Balance'!T96","v":0},null,null,{"$f":"'I-S Balance'!T71+'I-S Balance'!T104","v":0},null,{"$f":"'B Balance'!T71+'B Balance'!T99","v":0},null,null,{"$f":"'A Balance'!AB71+'A Balance'!AB96","v":0},null,null,{"$f":"'I-S Balance'!AB71+'I-S Balance'!AB104","v":0},null,{"$f":"'B Balance'!AB71+'B Balance'!AB99","v":0},null,null,{"$f":"'A Balance'!AJ71+'A Balance'!AJ96","v":0},null,null,{"$f":"'I-S Balance'!AJ71+'I-S Balance'!AJ104","v":0},null,{"$f":"'B Balance'!AJ71+'B Balance'!AJ99","v":0}]
[null,"KK/likviditet, sum af alle",null,null,null,null,null,{"$f":"SUM(E23:K23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M23:S23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U23:AA23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC23:AI23)","v":0}]
[null,"Skat"]
[null,"Skat af årets resultat",null,null,{"$f":"E12","v":0},null,null,null,null,{"$f":"J12","v":0},null,null,{"$f":"M12","v":0},null,null,null,null,{"$f":"R12","v":0},null,null,{"$f":"U12","v":0},null,null,null,null,{"$f":"Z12","v":0},null,null,{"$f":"AC12","v":0},null,null,null,null,{"$f":"AH12","v":0}]
[null,"Skat i alt",null,null,null,null,null,{"$f":"SUM(E26:K26)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M26:S26)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U26:AA26)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC26:AI26)","v":0}]

{"sheet":"I-S Resultat","index":1,"n_rows":309,"n_cols":63,"rows_kept":309,"cut":false,"hidden":false,"merged":[[145,29,145,30],[6,1,6,3],[145,3,145,6],[145,13,145,14],[145,21,145,22]]}
[null,"INTERESSENTSKAB RESULTAT OG LIKVIDITET"]
[null,null,{"$f":"'I-S Balance'!B2","v":0}]
[null,null,{"$f":"'I-S Balance'!B3","v":0}]
[null,null,{"$f":"'I-S Balance'!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,10,null,null,null,null,null,null,271159]
[null,"Moms",null,null,null,null,"a",null,null,null,null,null,null,null,"b",null,null,null,null,null,null,null,"c",null,null,null,null,null,null,null,"d",null,1,1]
[1,"I/S DÆKNINGSBIDRAG",null,null,null,null,{"$f":"'I-S Balance'!R2","v":2025},null,null,null,null,null,null,null,{"$f":"G6+1","v":2026},null,null,null,null,null,null,null,{"$f":"O6+1","v":2027},null,null,null,null,null,null,null,{"$f":"W6+1","v":2028},null,1,1]
[1,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E8+G8+M8+O8+U8+W8+AC8+AE8<>0,1,0)","v":0}]
[null,null,"Vårbyg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E9+G9+M9+O9+U9+W9+AC9+AE9<>0,1,0)","v":0}]
[null,null,"Sædskiftegræs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterhvede",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vedvarende græs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterhvede 2. års",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterraps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Køer med opdræt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Søer 7 kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Smågrise 7-30 kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Majs til helsæd",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Gødningsproduktion",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Afrunding smågrise",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Afrunding mark",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Afrunding køer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.57,1,1]
[null,"m",{"$f":"C8","v":0},null,null,null,{"$f":"G8*E8","v":0},null,null,null,null,null,null,null,{"$f":"O8*M8","v":0},null,null,null,null,null,null,null,{"$f":"W8*U8","v":0},null,null,null,null,null,null,null,{"$f":"AE8*AC8","v":0},null,1,{"$f":"IF(G25+O25+W25+AE25<>0,1,0)","v":0}]
[null,"m",{"$f":"C9","v":"Vårbyg"},null,null,null,{"$f":"G9*E9","v":0},null,null,null,null,null,null,null,{"$f":"O9*M9","v":0},null,null,null,null,null,null,null,{"$f":"W9*U9","v":0},null,null,null,null,null,null,null,{"$f":"AE9*AC9","v":0},null,1,{"$f":"IF(G26+O26+W26+AE26<>0,1,0)","v":0}]
[null,"m",{"$f":"C10","v":"Sædskiftegræs"},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Vinterhvede",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Vedvarende græs",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Vinterhvede 2. års",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Vinterrug",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Vinterraps",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Køer med opdræt",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Søer 7 kg",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Smågrise 7-30 kg",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Majs til helsæd",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Gødningsproduktion",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Afrunding smågrise",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Afrunding mark",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",{"$f":"C23","v":"Afrunding køer"},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[{"$f":"IF(E41+G41+M41+O41+U41+W41+AC41+AE41<>0,1,0)","v":0},"m","N/T på oms. aktiver",null,{"$f":"'A Balance'!BR79*1000","v":0},null,{"$f":"'A Balance'!I79*1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!BY79*1000","v":0},null,{"$f":"'A Balance'!Q79*1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!CF79*1000","v":0},null,{"$f":"'A Balance'!Y79*1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!CM79*1000","v":0},null,{"$f":"'A Balance'!AG79*1000","v":0}]
[null,"m","O/N på besætning",null,null,null,{"$f":"'A Balance'!BR78*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!BY78*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CF78*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CM78*1000","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH44<>0,1,0)","v":0}]
[{"$f":"IF(G44+O44+W44+AE44<>0,1,0)","v":0},"Dækningsbidrag",null,null,null,null,{"$f":"SUM(G25:G43)+E41","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O25:O43)+M41","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W25:W43)+U41","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE25:AE43)+AC41","v":0},null,1,{"$f":"IF(G44+O44+W44+AE44<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH44<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH58<>0,1,0)","v":0}]
[1,"KAPACITETSOMKOSTNINGER",null,null,null,null,null,null,null,null,null,null,"Fr.skr.% ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH58<>0,1,0)","v":0}]
[1,"m","Energi",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N48),G48*(1+$M48/100),N48)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V48),O48*(1+$M48/100),V48)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD48),W48*(1+$M48/100),AD48)","v":0},null,1,{"$f":"IF(G48+O48+W48+AE48<>0,1,0)","v":0}]
[1,"m","Maskinstation m.v.",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[1,"m","Vedligehold",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Investeringer over driften",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N51),G51*(1+$M51/100),N51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V51),O51*(1+$M51/100),V51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD51),W51*(1+$M51/100),AD51)","v":0},null,1,0]
[1,null,"Lønomkostninger",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,null,"Maskinleje A",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,0.5,0]
[null,null,"Maskinleje B",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[1,null,"Ejendomsskat og forsikringer",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,0.5,0]
[1,"m","Diverse omkostninger",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH58<>0,1,0)","v":0}]
[1,"Kontante kapacitetsomkostninger",null,null,null,null,{"$f":"SUM(G48:G56)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O48:O56)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W48:W56)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE48:AE56)","v":0},null,0.5,{"$f":"IF(G58+O58+W58+AE58<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH60<>0,1,0)","v":0}]
[{"$f":"IF(G60+O60+W60+AE60<>0,1,0)","v":0},null,"Afskrivninger",null,null,null,{"$f":"('I-S Balance'!J75-'I-S Balance'!J61-'I-S Balance'!J31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('I-S Balance'!R75-'I-S Balance'!R61-'I-S Balance'!R31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('I-S Balance'!Z75-'I-S Balance'!Z61-'I-S Balance'!Z31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('I-S Balance'!AH75-'I-S Balance'!AH61-'I-S Balance'!AH31)*1000","v":0},null,0.5,{"$f":"IF(G60+O60+W60+AE60<>0,1,0)","v":0}]
[{"$f":"IF(G61+O61+W61+AE61<>0,1,0)","v":0},null,"Nedskrivning anlægsaktiver",null,null,null,{"$f":"'A Balance'!BR77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!BZ77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CH77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CP77*1000","v":0}]
[{"$f":"IF(G62+O62+W62+AE62<>0,1,0)","v":0},null,"Gevinst/tab ved salg af anlægsaktiver",null,null,null,{"$f":"'A Balance'!I75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Q75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Y75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AG75*1000","v":0}]
[{"$f":"IF(G63+O63+W63+AE63<>0,1,0)","v":0},null,"Afskrivninger biler m.v",null,null,null,{"$f":"'I-S Balance'!J61*'I-S Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!R61*'I-S Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!Z61*'I-S Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!AH61*'I-S Balance'!$R$3*1000","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH65<>0,1,0)","v":0}]
[1,"Afskrivninger landbrug",null,null,null,null,{"$f":"SUM(G60:G64)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O60:O64)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W60:W64)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE60:AE64)","v":0},null,1,{"$f":"IF(G65+O65+W65+AE65<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH65<>0,1,0)","v":0}]
[1]
[1,"Kapacitetsomkostninger i alt",null,null,null,null,{"$f":"G58+G65","v":0},null,null,null,null,null,null,null,{"$f":"O58+O65","v":0},null,null,null,null,null,null,null,{"$f":"W58+W65","v":0},null,null,null,null,null,null,null,{"$f":"AE58+AE65","v":0},null,1,{"$f":"IF(G68+O68+W68+AE68<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH68<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH71<>0,1,0)","v":0}]
[1,"Resultat af primær drift",null,null,null,null,{"$f":"G44+G68","v":0},null,null,null,null,null,null,null,{"$f":"O44+O68","v":0},null,null,null,null,null,null,null,{"$f":"W44+W68","v":0},null,null,null,null,null,null,null,{"$f":"AE44+AE68","v":0},null,1,{"$f":"IF(G71+O71+W71+AE71<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH71<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH74<>0,1,0)","v":0}]
[1,null,"Anden indtjening og virksomhed",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N74),G74*(1+$M74/100),N74)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V74),O74*(1+$M74/100),V74)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD74),W74*(1+$M74/100),AD74)","v":0},null,1,{"$f":"IF(G74+O74+W74+AE74<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH74<>0,1,0)","v":0}]
[1,null,"Afkoblet EU-støtte",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N76),G76*(1+$M76/100),N76)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V76),O76*(1+$M76/100),V76)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD76),W76*(1+$M76/100),AD76)","v":0},null,0.5,{"$f":"IF(G76+O76+W76+AE76<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH78<>0,1,0)","v":0}]
[null,"Resultat før finansiering",null,null,null,null,{"$f":"G71+G74+G76","v":0},null,null,null,null,null,null,null,{"$f":"O71+O74+O76","v":0},null,null,null,null,null,null,null,{"$f":"W71+W74+W76","v":0},null,null,null,null,null,null,null,{"$f":"AE71+AE74+AE76","v":0},null,0.5,{"$f":"IF(G78+O78+W78+AE78<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH78<>0,1,0)","v":0}]
[null,null,"Finansieringstilskud",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N80),G80*(1+$M80/100),N80)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V80),O80*(1+$M80/100),V80)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD80),W80*(1+$M80/100),AD80)","v":0},null,0.5,{"$f":"IF(G80+O80+W80+AE80<>0,1,0)","v":0}]
[1,null,"Forpagtningsafgift",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,null,"Forpagtning A",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,0.5,0]
[null,null,"Forpagtning B",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[1,null,"Renteindtægter",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,0.5,0]
[null,null,"Aktieudbytte",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[{"$f":"IF(G86+O86+W86+AE86<>0,1,0)","v":0},null,"Realiseret gevinst/tab værdipapirer",null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A Balance'!Q70*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Y70*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AG70*1000","v":0}]
[1,null,"Renteudgifter mv.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N87),G87*(1+$M87/100),N87)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V87),O87*(1+$M87/100),V87)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD87),W87*(1+$M87/100),AD87)","v":0},null,1,{"$f":"IF(G87+O87+W87+AE87<>0,1,0)","v":0}]
[1,null,"Kassekreditrente",null,null,null,{"$f":"IF(ISBLANK(F88),IF('I-S Balance'!C104>0,'I-S Balance'!C104*'I-S Balance'!$AB$2,'I-S Balance'!C104*'I-S Balance'!$AB$3)*10,F88)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N88),IF('I-S Balance'!L104>0,'I-S Balance'!L104*'I-S Balance'!$AB$2,'I-S Balance'!L104*'I-S Balance'!$AB$3)*10,N88)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V88),IF('I-S Balance'!T104>0,'I-S Balance'!T104*'I-S Balance'!$AB$2,'I-S Balance'!T104*'I-S Balance'!$AB$3)*10,V88)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD88),IF('I-S Balance'!AB104>0,'I-S Balance'!AB104*'I-S Balance'!$AB$2,'I-S Balance'!AB104*'I-S Balance'!$AB$3)*10,AD88)","v":0},null,4,{"$f":"IF(G88+O88+W88+AE88<>0,1,0)","v":0}]
[1,null,"Prioritetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(G89+O89+W89+AE89<>0,1,0)","v":0}]
[{"$f":"IF(G90+O90+W90+AE90<>0,1,0)","v":0},null,"Realiseret gevinst/tab gæld"]
[1,null,"Finansiering i alt",null,null,null,{"$f":"SUM(G80:G89)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O80:O89)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W80:W89)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE80:AE89)","v":0},null,1,{"$f":"IF(G91+O91+W91+AE91<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH91<>0,1,0)","v":0}]
[1,"Resultat før ekstraordinære poster",null,null,null,null,{"$f":"G78+G91","v":0},null,null,null,null,null,"Fr.skr.% ",null,{"$f":"O78+O91","v":0},null,null,null,null,null,null,null,{"$f":"W78+W91","v":0},null,null,null,null,null,null,null,{"$f":"AE78+AE91","v":0}]
[1]
[{"$f":"IF(G95+O95+W95+AE95<>0,1,0)","v":0},null,"Ekstraordinære poster",null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N95),G95*(1+$M95/100),N95)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V95),O95*(1+$M95/100),V95)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD95),W95*(1+$M95/100),AD95)","v":0}]
[1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH101","v":0},{"$f":"AH101","v":0}]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G93+G95+korrNulpunkt","v":0},null,null,null,null,null,null,null,{"$f":"O93+O95+KorrNulpunkt2","v":0},null,null,null,null,null,null,null,{"$f":"W93+W95+KorrNulpunkt3","v":0},null,null,null,null,null,null,null,{"$f":"AE93+AE95+KorrNulpunkt4","v":0},null,{"$f":"AH101","v":0},{"$f":"AH101","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH101","v":0},{"$f":"AH101","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH101","v":0},{"$f":"AH101","v":0}]
[null,null,"Afskrivning rettigheder",null,null,null,{"$f":"('I-S Balance'!J31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"(+'I-S Balance'!R31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"(+'I-S Balance'!Z31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"(+'I-S Balance'!AH31)*1000","v":0},null,{"$f":"AH101","v":0},{"$f":"IF(G101+O101+W101+AE101<>0,1,0)","v":0},null,null,null,null,null,null,null,{"$f":"AE101+W101+O101+G101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH102","v":0},{"$f":"AH101","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH104","v":0}]
[null,"Årets resultat",null,null,null,null,{"$f":"G98+G101","v":0},null,null,null,null,null,null,null,{"$f":"O98+O101","v":0},null,null,null,null,null,null,null,{"$f":"W98+W101","v":0},null,null,null,null,null,null,null,{"$f":"AE98+AE101","v":0},null,1,{"$f":"IF(G104+O104+W104+AE104<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH104","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Disponering af årets resultat:",null,null,{"$f":"'I-S Balance'!$M$5","v":0},null,{"$f":"'I-S Balance'!$M$6","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!$M$5","v":0},null,{"$f":"'I-S Balance'!$M$6","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!$M$5","v":0},null,{"$f":"'I-S Balance'!$M$6","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!$M$5","v":0},null,{"$f":"'I-S Balance'!$M$6","v":0},null,0.5,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Arbejdsindsats, kr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(G109+O109+W109+AE109<>0,1,0)","v":0}]
[null,null,"EK forrentning, kr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G110+O110+W110+AE110<>0,1,0)","v":0}]
[{"$f":"IF(E111+O111+W111+AE111<>0,1,0)","v":0},null,"Rest, kr.",null,{"$f":"(G104-F116-E109-E110-G109-G110)*$E112","v":0},null,{"$f":"(G104-F116-E109-E110-G109-G110)*$G112","v":0},null,null,null,null,null,{"$f":"(O104-N116-M109-M110-O109-O110)*$E112","v":0},null,{"$f":"(O104-N116-M109-M110-O109-O110)*$G112","v":0},null,null,null,null,null,{"$f":"(W104-V116-U109-U110-W109-W110)*$E112","v":0},null,{"$f":"(W104-V116-U109-U110-W109-W110)*$G112","v":0},null,null,null,null,null,{"$f":"(AE104-AD116-AC109-AC110-AE109-AE110)*$E112","v":0},null,{"$f":"(AE104-AD116-AC109-AC110-AE109-AE110)*$G112","v":0},null,1,1]
[1,null,"Fordelingsprocenter rest",null,{"$f":"'I-S Balance'!$R$5","v":0.5},null,{"$f":"1-E112","v":0.5},null,null,null,null,null,{"$f":"'I-S Balance'!$R$5","v":0.5},null,{"$f":"1-M112","v":0.5},null,null,null,null,null,{"$f":"'I-S Balance'!$R$5","v":0.5},null,{"$f":"1-U112","v":0.5},null,null,null,null,null,{"$f":"'I-S Balance'!$R$5","v":0.5},null,{"$f":"1-AC112","v":0.5},null,1,1]
[null,null,"I alt fordelt",null,{"$f":"SUM(E109:E111)","v":0},null,{"$f":"SUM(G109:G111)","v":0},null,null,null,null,null,{"$f":"SUM(M109:M111)","v":0},null,{"$f":"SUM(O109:O111)","v":0},null,null,null,null,null,{"$f":"SUM(U109:U111)","v":0},null,{"$f":"SUM(W109:W111)","v":0},null,null,null,null,null,{"$f":"SUM(AC109:AC111)","v":0},null,{"$f":"SUM(AE109:AE111)","v":0},null,4,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH116<>0,1,0)","v":1}]
[1,"Konsolidering i I/S",null,null,null,null,{"$f":"G104-SUM(E109:G111)","v":0},null,null,null,null,null,null,null,{"$f":"O104-SUM(M109:O111)","v":0},null,null,null,null,null,null,null,{"$f":"W104-SUM(U109:W111)","v":0},null,null,null,null,null,null,null,{"$f":"AE104-SUM(AC109:AE111)","v":0},null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH116<>0,1,0)","v":1}]
[1]
[{"$f":"IF(G119+O119+W119+AE119<>0,1,0)","v":0},null,"Urealiseret regulering finansaktiver"]
[{"$f":"IF(G120+O120+W120+AE120<>0,1,0)","v":0},null,"Urealiseret regulering gæld"]
[null,null,"Urealiseret regulering i alt"]
[1]
[1]
[1,"Resultat før skat"]
[1]
[1]
[1,null,{"$f":"IF(OR(ISNUMBER(#REF!),ISNUMBER(F127),ISNUMBER(#REF!),ISNUMBER(N127),ISNUMBER(#REF!),ISNUMBER(V127),ISNUMBER(#REF!),ISNUMBER(AD127)),\"Manuel korrektion af skat\",\"Skat af resultat før skat\")","v":"Skat af resultat før skat"}]
[1]
[1]
[1,"Resultat efter skat"]
[1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"EGENKAPITALFORKLARING",null,null,null,null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,{"$f":"O6","v":2026},null,null,null,null,null,null,null,{"$f":"W6","v":2027},null,null,null,null,null,null,null,{"$f":"AE6","v":2028},null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH137<>0,1,0)","v":1}]
[1,"Egenkapital ved begyndelsen",null,null,null,null,{"$f":"'I-S Balance'!D112*1000","v":0},null,null,null,null,null,null,null,{"$f":"G143","v":0},null,null,null,null,null,null,null,{"$f":"O143","v":0},null,null,null,null,null,null,null,{"$f":"W143","v":0},null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH137<>0,1,0)","v":1}]
[1,null,"Resultat før disponering",null,null,null,{"$f":"G104","v":0},null,null,null,null,null,null,null,{"$f":"O104","v":0},null,null,null,null,null,null,null,{"$f":"W104","v":0},null,null,null,null,null,null,null,{"$f":"AE104","v":0},null,1,{"$f":"IF(G139+O139+W139+AE139<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH139<>0,1,0)","v":0}]
[1,null,"Fordelt resultat til interessenter",null,null,null,{"$f":"SUM(E109:G111)*-1","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M109:O111)*-1","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U109:W111)*-1","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC109:AE111)*-1","v":0},null,1,{"$f":"IF(G141+O141+W141+AE141<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[1,"Egenkapital ved slutning",null,null,null,null,{"$f":"SUM(G137:G142)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O137:O142)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W137:W142)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE137:AE142)","v":0},null,1,{"$f":"IF(G143+O143+W143+AE143<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH143<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1]
[1,"I/S LIKVIDITET",null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"O6","v":2026},null,null,null,null,null,null,null,{"$f":"W6","v":2027},null,null,null,null,null,null,null,{"$f":"AE6","v":2028},null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH150<>0,1,0)","v":0}]
[1,"Årets resultat før skat",null,null,null,null,{"$f":"G98","v":0},null,null,null,null,null,null,null,{"$f":"O98","v":0},null,null,null,null,null,null,null,{"$f":"W98","v":0},null,null,null,null,null,null,null,{"$f":"AE98","v":0},null,1,{"$f":"IF(G150+O150+W150+AE150<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH150<>0,1,0)","v":0}]
[null,null,"Værdiændring besætning/beholdninger",null,null,null,{"$f":"'I-S Balance'!H55*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!P55*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!X55*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!AF55*-1000","v":0},null,1,{"$f":"IF(G152+O152+W152+AE152<>0,1,0)","v":0}]
[1,null,"Afskrivninger mv.",null,null,null,{"$f":"-G65-E41-G41-G42","v":0},null,null,null,null,null,null,null,{"$f":"-O65-M41-O41-O42","v":0},null,null,null,null,null,null,null,{"$f":"-W65-U41-W41-W42","v":0},null,null,null,null,null,null,null,{"$f":"-AE65-AC41-AE41-AE42","v":0},null,1,{"$f":"IF(G153+O153+W153+AE153<>0,1,0)","v":0}]
[1,null,"Tilbageførsel i alt",null,null,null,{"$f":"SUM(G152:G153)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O152:O153)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W152:W153)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE152:AE153)","v":0},null,1,{"$f":"IF(G154+O154+W154+AE154<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH154<>0,1,0)","v":0}]
[1,null,"Udlodning til interessenter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH157<>0,1,0)","v":0}]
[1,null,{"$f":"E107","v":0},null,null,null,{"$f":"E113*-1","v":0},null,null,null,null,null,null,null,{"$f":"M113*-1","v":0},null,null,null,null,null,null,null,{"$f":"U113*-1","v":0},null,null,null,null,null,null,null,{"$f":"AC113*-1","v":0},null,1,{"$f":"IF(G157+O157+W157+AE157<>0,1,0)","v":0}]
[1,null,{"$f":"G107","v":0},null,null,null,{"$f":"G113*-1","v":0},null,null,null,null,null,null,null,{"$f":"O113*-1","v":0},null,null,null,null,null,null,null,{"$f":"W113*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE113*-1","v":0},null,1,{"$f":"AH157","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH160","v":0}]
[null,"Til investering og afdrag",null,null,null,null,{"$f":"G150+G154+G157+G158","v":0},null,null,null,{"$error":"#REF!"},null,null,null,{"$f":"O150+O154+O157+O158","v":0},null,null,null,{"$error":"#REF!"},null,null,null,{"$f":"W150+W154+W157+W158","v":0},null,null,null,null,null,null,null,{"$f":"AE150+AE154+AE157+AE158","v":0},null,1,{"$f":"IF(G160+O160+W160+AE160<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH160","v":0}]
[1,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,1,{"$f":"AH163","v":0}]
[1,"m","Besætning (realforskydning)",null,{"$f":"IF('I-S Balance'!E47<0,('I-S Balance'!E47)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E47>0,('I-S Balance'!E47)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M47<0,('I-S Balance'!M47)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M47>0,('I-S Balance'!M47)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U47<0,('I-S Balance'!U47)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U47>0,('I-S Balance'!U47)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC47<0,('I-S Balance'!AC47)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC47>0,('I-S Balance'!AC47)*-1000,0)","v":0},null,1,{"$f":"IF(E163+G163+M163+O163+U163+W163+AC163+AE163<>0,1,0)","v":0}]
[1,"m","Beholdninger (realforskydning)",null,{"$f":"IF('I-S Balance'!E53<0,'I-S Balance'!E53*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E53>0,'I-S Balance'!E53*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M53<0,'I-S Balance'!M53*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M53>0,'I-S Balance'!M53*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U53<0,'I-S Balance'!U53*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U53>0,'I-S Balance'!U53*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC53<0,'I-S Balance'!AC53*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC53>0,'I-S Balance'!AC53*-1000,0)","v":0},null,1,{"$f":"IF(E164+G164+M164+O164+U164+W164+AC164+AE164<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH166","v":0}]
[1,"Likviditet før anlægsinvesteringer",null,null,null,null,{"$f":"G160+SUM(E163:G164)","v":0},null,null,null,null,null,null,null,{"$f":"O160+SUM(M163:O164)","v":0},null,null,null,null,null,null,null,{"$f":"W160+SUM(U163:W164)","v":0},null,null,null,null,null,null,null,{"$f":"AE160+SUM(AC163:AE164)","v":0},null,1,{"$f":"IF(G166+O166+W166+AE166<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH166","v":0}]
[1,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,"Køb/forbedring",null,1,{"$f":"SUM(AH169:AH178)","v":0}]
[1,null,"Rettigheder",null,{"$f":"IF('I-S Balance'!E31<0,('I-S Balance'!E31)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E31>0,('I-S Balance'!E31+'I-S Balance'!#REF!)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M31<0,('I-S Balance'!M31)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M31>0,('I-S Balance'!M31)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U31<0,('I-S Balance'!U31+'I-S Balance'!#REF!)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U31>0,('I-S Balance'!U31+'I-S Balance'!#REF!)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC31<0,('I-S Balance'!AC31)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC31>0,('I-S Balance'!AC31)*-1000,0)","v":0},null,1,{"$f":"IF(E169+G169+M169+O169+U169+W169+AC169+AE169<>0,1,0)","v":0}]
[1,null,"Køb/salg jord",null,{"$f":"IF('I-S Balance'!E12<0,('I-S Balance'!E12)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E12>0,('I-S Balance'!E12)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M12<0,('I-S Balance'!M12)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M12>0,('I-S Balance'!M12)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U12<0,('I-S Balance'!U12)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U12>0,('I-S Balance'!U12)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC12<0,('I-S Balance'!AC12)*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC12>0,('I-S Balance'!AC12)*-1000,0)","v":0},null,1,0]
[1,"m","Driftsbygninger",null,{"$f":"IF('I-S Balance'!E20<0,'I-S Balance'!E20*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E20>0,'I-S Balance'!E20*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M20<0,'I-S Balance'!M20*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M20>0,'I-S Balance'!M20*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U20<0,'I-S Balance'!U20*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U20>0,'I-S Balance'!U20*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC20<0,'I-S Balance'!AC20*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC20>0,'I-S Balance'!AC20*-1000,0)","v":0},null,1,0]
[1,null,"Beboelse (stuehus)",null,{"$f":"IF('I-S Balance'!E24<0,'I-S Balance'!E24*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E24>0,'I-S Balance'!E24*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M24<0,'I-S Balance'!M24*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M24>0,'I-S Balance'!M24*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U24<0,'I-S Balance'!U24*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U24>0,'I-S Balance'!U24*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC24<0,'I-S Balance'!AC24*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC24>0,'I-S Balance'!AC24*-1000,0)","v":0},null,1,0]
[1,"m","Inventar markbrug",null,{"$f":"IF('I-S Balance'!E35<0,'I-S Balance'!E35*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E35>0,'I-S Balance'!E35*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M35<0,'I-S Balance'!M35*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M35>0,'I-S Balance'!M35*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U35<0,'I-S Balance'!U35*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U35>0,'I-S Balance'!U35*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC35<0,'I-S Balance'!AC35*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC35>0,'I-S Balance'!AC35*-1000,0)","v":0},null,1,0]
[1,"m","Inventar husdyrbrug",null,{"$f":"IF('I-S Balance'!E39<0,'I-S Balance'!E39*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E39>0,'I-S Balance'!E39*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M39<0,'I-S Balance'!M39*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M39>0,'I-S Balance'!M39*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U39<0,'I-S Balance'!U39*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U39>0,'I-S Balance'!U39*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC39<0,'I-S Balance'!AC39*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC39>0,'I-S Balance'!AC39*-1000,0)","v":0},null,1,0]
[1,"m","Inventar andet",null,{"$f":"IF('I-S Balance'!E43<0,'I-S Balance'!E43*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E43>0,'I-S Balance'!E43*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M43<0,'I-S Balance'!M43*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M43>0,'I-S Balance'!M43*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U43<0,'I-S Balance'!U43*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U43>0,'I-S Balance'!U43*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC43<0,'I-S Balance'!AC43*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC43>0,'I-S Balance'!AC43*-1000,0)","v":0},null,1,0]
[1,"m","Grundforbedringer",null,{"$f":"IF('I-S Balance'!E16<0,'I-S Balance'!E16*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E16>0,'I-S Balance'!E16*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M16<0,'I-S Balance'!M16*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M16>0,'I-S Balance'!M16*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U16<0,'I-S Balance'!U16*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U16>0,'I-S Balance'!U16*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC16<0,'I-S Balance'!AC16*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC16>0,'I-S Balance'!AC16*-1000,0)","v":0},null,1,0]
[1,null,"Biler",null,{"$f":"IF('I-S Balance'!E61<0,'I-S Balance'!E61*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E61>0,'I-S Balance'!E61*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M61<0,'I-S Balance'!M61*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M61>0,'I-S Balance'!M61*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U61<0,'I-S Balance'!U61*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U61>0,'I-S Balance'!U61*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC61<0,'I-S Balance'!AC61*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC61>0,'I-S Balance'!AC61*-1000,0)","v":0},null,1,0]
[1,null,"Aktiver uden for landbrug",null,{"$f":"IF('I-S Balance'!E67<0,'I-S Balance'!E67*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!E67>0,'I-S Balance'!E67*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!M67<0,'I-S Balance'!M67*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!M67>0,'I-S Balance'!M67*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!U67<0,'I-S Balance'!U67*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!U67>0,'I-S Balance'!U67*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('I-S Balance'!AC67<0,'I-S Balance'!AC67*-1000,0)","v":0},null,{"$f":"IF('I-S Balance'!AC67>0,'I-S Balance'!AC67*-1000,0)","v":0},null,1,0]
[1,null,"Investeringer i alt",null,null,null,{"$f":"SUM(E169:G178)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M169:O178)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U169:W178)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC169:AE178)","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH181","v":0}]
[1,{"$f":"IF(G181>0,\"Likviditetsoverskud\",\"Likviditetsbehov\")","v":"Likviditetsbehov"},null,null,null,null,{"$f":"G166+G179","v":0},null,null,null,null,null,null,null,{"$f":"O166+O179","v":0},null,null,null,null,null,null,null,{"$f":"W166+W179","v":0},null,null,null,null,null,null,null,{"$f":"AE166+AE179","v":0},null,1,{"$f":"IF(G181+O181+W181+AE181<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH181","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH196","v":1}]
[null,"Ændring finansielle aktiver og gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH196","v":1}]
[1,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,1,{"$f":"AH196","v":1}]
[1,null,"Tilgodehavender",null,{"$f":"'I-S Balance'!E69*-1000","v":0},null,{"$f":"'I-S Balance'!H69*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!M69*-1000","v":0},null,{"$f":"'I-S Balance'!P69*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!U69*-1000","v":0},null,{"$f":"'I-S Balance'!X69*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!AC69*-1000","v":0},null,{"$f":"'I-S Balance'!AF69*-1000","v":0},null,1,{"$f":"IF(G187+O187+W187+AE187<>0,1,0)","v":0}]
[1,"    Værdipapirer","Værdipapirer",null,{"$f":"'I-S Balance'!E70*-1000","v":0},null,{"$f":"'I-S Balance'!H70*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!M70*-1000","v":0},null,{"$f":"'I-S Balance'!P70*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!U70*-1000","v":0},null,{"$f":"'I-S Balance'!X70*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!AC70*-1000","v":0},null,{"$f":"'I-S Balance'!AF70*-1000","v":0},null,1,0]
[1,null,"Positiv likviditet KK",null,{"$f":"IF(E203>0,IF(C203>0,-E203,IF(C203+E203>0,(C203+E203)*-1,0)),0)","v":0},null,{"$f":"IF(E203<0,IF(C203>=0,IF(C203+E203>0,-E203,C203),0),0)","v":0},null,null,null,null,null,{"$f":"IF(M203>0,IF(G203>0,-M203,IF(G203+M203>0,(G203+M203)*-1,0)),0)","v":0},null,{"$f":"IF(M203<0,IF(G203>=0,IF(G203+M203>0,-M203,G203),0),0)","v":0},null,null,null,null,null,{"$f":"IF(U203>0,IF(O203>0,-U203,IF(O203+U203>0,(O203+U203)*-1,0)),0)","v":0},null,{"$f":"IF(U203<0,IF(O203>=0,IF(O203+U203>0,-U203,O203),0),0)","v":0},null,null,null,null,null,{"$f":"IF(AC203>0,IF(W203>0,-AC203,IF(W203+AC203>0,(W203+AC203)*-1,0)),0)","v":0},null,{"$f":"IF(AC203<0,IF(W203>=0,IF(W203+AC203>0,-AC203,W203),0),0)","v":0},null,1,0]
[null,null,"Mellemregning interessenter",null,{"$f":"SUM('I-S Balance'!H101:H102)*-1000","v":0},null,{"$f":"SUM('I-S Balance'!E101:E102)*-1000","v":0},null,null,null,null,null,{"$f":"SUM('I-S Balance'!P101:P102)*-1000","v":0},null,{"$f":"SUM('I-S Balance'!M101:M102)*-1000","v":0},null,null,null,null,null,{"$f":"SUM('I-S Balance'!X101:X102)*-1000","v":0},null,{"$f":"SUM('I-S Balance'!U101:U102)*-1000","v":0},null,null,null,null,null,{"$f":"SUM('I-S Balance'!AF101:AF102)*-1000","v":0},null,{"$f":"SUM('I-S Balance'!AC101:AC102)*-1000","v":0},null,1,0]
[1,null,"Prioritets gæld( - = afdrag)",null,{"$f":"'I-S Balance'!H95*-1000","v":0},null,{"$f":"'I-S Balance'!E95*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!P95*-1000","v":0},null,{"$f":"'I-S Balance'!M95*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!X95*-1000","v":0},null,{"$f":"'I-S Balance'!U95*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!AF95*-1000","v":0},null,{"$f":"'I-S Balance'!AC95*-1000","v":0},null,1,0]
[1,null,"Moms og afgift ( - =afdrag)",null,{"$f":"IF(G215<0,G215,0)","v":0},null,{"$f":"IF(G215>0,G215,0)","v":0},null,null,null,null,null,{"$f":"IF(O215<0,O215,0)","v":0},null,{"$f":"IF(O215>0,O215,0)","v":0},null,null,null,null,null,{"$f":"IF(W215<0,W215,0)","v":0},null,{"$f":"IF(W215>0,W215,0)","v":0},null,null,null,null,null,{"$f":"IF(AE215<0,AE215,0)","v":0},null,{"$f":"IF(AE215>0,AE215,0)","v":0},null,1,0]
[1,null,"Anden gæld i alt",null,{"$f":"'I-S Balance'!H100*-1000","v":0},null,{"$f":"'I-S Balance'!E100*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!P100*-1000","v":0},null,{"$f":"'I-S Balance'!M100*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!X100*-1000","v":0},null,{"$f":"'I-S Balance'!U100*-1000","v":0},null,null,null,null,null,{"$f":"'I-S Balance'!AF100*-1000","v":0},null,{"$f":"'I-S Balance'!AC100*-1000","v":0},null,1,0]
[1,null,"Kassekredit ( - = sat ind på)",null,{"$f":"IF(E203>0,IF(C203<0,IF(C203+E203>0,C203,-E203),0),0)","v":0},null,{"$f":"IF(E203<0,IF(C203<0,-E203,IF(E203+C203<0,(C203+E203)*-1,0)),0)","v":0},null,null,null,null,null,{"$f":"IF(M203>0,IF(G203<0,IF(G203+M203>0,G203,-M203),0),0)","v":0},null,{"$f":"IF(M203<0,IF(G203<0,-M203,IF(M203+G203<0,(G203+M203)*-1,0)),0)","v":0},null,null,null,null,null,{"$f":"IF(U203>0,IF(O203<0,IF(O203+U203>0,O203,-U203),0),0)","v":0},null,{"$f":"IF(U203<0,IF(O203<0,-U203,IF(U203+O203<0,(O203+U203)*-1,0)),0)","v":0},null,null,null,null,null,{"$f":"IF(AC203>0,IF(W203<0,IF(W203+AC203>0,W203,-AC203),0),0)","v":0},null,{"$f":"IF(AC203<0,IF(W203<0,-AC203,IF(AC203+W203<0,(W203+AC203)*-1,0)),0)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(AH187:AH193)<>0,1,0)","v":0}]
[1,{"$f":"IF(G196>0,\"Likviditetsfremskaffelse\",\"Likviditetsanvendelse\")","v":"Likviditetsanvendelse"},null,null,null,null,{"$f":"SUM(E187:G194)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M187:O194)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U187:W194)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC187:AE194)","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH196","v":1}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AH196","v":1}]
[1,null,null,null,null,null,{"$f":"G181+G196","v":0},null,null,null,null,null,null,null,{"$f":"O181+O196","v":0},null,null,null,null,null,null,null,{"$f":"W181+W196","v":0},null,null,null,null,null,null,null,{"$f":"AE181+AE196","v":0},null,1,1]
[1,"I/S kassekredit/likviditet i alt",null,null,null,null,{"$f":"G203","v":0},null,null,null,null,null,null,null,{"$f":"O203","v":0},null,null,null,null,null,null,null,{"$f":"W203","v":0},null,null,null,null,null,null,null,{"$f":"AE203","v":0},null,1,{"$f":"IF(G200+O200+W200+AE200<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,{"$f":"'I-S Balance'!BVkk*1000","v":0},null,{"$f":"G181+SUM(E187:G188)+SUM(E190:G193)","v":0},null,{"$f":"C203+E203","v":0},null,null,null,null,null,{"$f":"O181+SUM(M187:O188)+SUM(M190:O193)","v":0},null,{"$f":"G203+M203","v":0},null,null,null,null,null,{"$f":"W181+SUM(U187:W188)+SUM(U190:W193)","v":0},null,{"$f":"O203+U203","v":0},null,null,null,null,null,{"$f":"AE181+SUM(AC187:AE188)+SUM(AC190:AE193)","v":0},null,{"$f":"W203+AC203","v":0},null,1,1]
[null,null,"Moms primo (- = gæld, + = tilgode)",null,null,null,{"$f":"'I-S Balance'!D103*1000","v":0},null,null,null,null,null,null,null,{"$f":"G212","v":0},null,null,null,null,null,null,null,{"$f":"O212","v":0},null,null,null,null,null,null,null,{"$f":"W212","v":0},null,1,{"$f":"IF(G204+O204+W204+AE204<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Årets momspligtig omsætning netto",null,null,null,{"$f":"DSUM($B$5:$AE$196,\"a\",$AV206:$AV207)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$196,\"b\",$AV206:$AV207)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$196,\"c\",$AV206:$AV207)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$196,\"d\",$AV206:$AV207)","v":0},null,1,{"$f":"IF(G206+O206+W206+AE206<>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms"]
[null,null,"Årets moms heraf, modtaget i året",null,null,null,{"$f":"TRUNC(G206*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(O206*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(W206*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(AE206*0.25,0)","v":0},null,1,{"$f":"IF(G207+O207+W207+AE207<>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"m"]
[null,null,"3 kvartalers betaling heraf",null,null,null,{"$f":"G207*0.75","v":0},null,null,null,null,null,null,null,{"$f":"O207*0.75","v":0},null,null,null,null,null,null,null,{"$f":"W207*0.75","v":0},null,null,null,null,null,null,null,{"$f":"AE207*0.75","v":0},null,1,{"$f":"IF(G208+O208+W208+AE208<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Primo + 3 kvartaler, betalt i året",null,null,null,{"$f":"G204-G208","v":0},null,null,null,null,null,null,null,{"$f":"O204-O208","v":0},null,null,null,null,null,null,null,{"$f":"W204-W208","v":0},null,null,null,null,null,null,null,{"$f":"AE204-AE208","v":0},null,1,{"$f":"IF(G210+O210+W210+AE210<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Moms ultimo (primo + modtaget - betalt)",null,null,null,{"$f":"G204-G207-G210","v":0},null,null,null,null,null,null,null,{"$f":"O204-O207-O210","v":0},null,null,null,null,null,null,null,{"$f":"W204-W207-W210","v":0},null,null,null,null,null,null,null,{"$f":"AE204-AE207-AE210","v":0},null,1,{"$f":"IF(G212+O212+W212+AE212<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Korrektion: Moms bevægelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G214+O214+W214+AE214<>0,1,0)","v":0}]
[null,null,"Momsbevægelse primo til ultimo",null,null,null,{"$f":"IF(ISBLANK(G214),G204-G212,G214)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(O214),O204-O212,O214)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(W214),W204-W212,W214)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AE214),AE204-AE212,AE214)","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E3","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Værdireguleringer i alt",null,null,null,{"$f":"G90+G86+G62+G61+E41+G41+G119+G120","v":0},null,null,null,null,null,null,null,{"$f":"O90+O86+O62+O61+M41+O41+O119+O120","v":0},null,null,null,null,null,null,null,{"$f":"W90+W86+W62+W61+U41+W41+W119+W120","v":0},null,null,null,null,null,null,null,{"$f":"AE90+AE86+AE62+AE61+AC41+AE41+AE119+AE120","v":0}]
[]
[null,null,null,null,-12345,1,-12345678,-12345,null,null,null,1.06,-12345,1,-12345678,null,null,null,null,1.06,-12345,1,-12345678,null,null,null,null,1.06,-12345,1,-12345678]
[]
[]
[]
[]
[null,null,"Årets resultat før skat",null,null,null,{"$f":"G124","v":0},{"$f":"'I-S Resultat'!G124","v":0},null,null,null,null,null,null,{"$f":"O124","v":0},null,null,null,null,null,null,null,{"$f":"W124","v":0},null,null,null,null,null,null,null,{"$f":"AE124","v":0}]
[null,null,"Skat af årets resultat",null,null,null,{"$f":"G127","v":0},{"$f":"'I-S Resultat'!G127","v":0},null,null,null,null,null,null,{"$f":"O127","v":0},null,null,null,null,null,null,null,{"$f":"W127","v":0},null,null,null,null,null,null,null,{"$f":"AE127","v":0}]
[null,null,"Privatforbrug incl bil afskrivning",null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"'I-S Resultat'!#REF!+'I-S Resultat'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,"Formueindtægter og - udgifter",null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},{"$f":"'I-S Resultat'!#REF!+'I-S Resultat'!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,"Konsolidering",null,null,null,{"$f":"SUM(G301:G304)","v":{"$error":"#REF!"}},{"$f":"SUM(H301:H304)","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"SUM(O301:O304)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"SUM(W301:W304)","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"SUM(AE301:AE304)","v":{"$error":"#REF!"}}]
[null,null,"Korrektion af resultat før skat",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,"Før",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,"Efter",null,null,null,-2732614,null,null,null,null,null,null,null,-3396690,null,null,null,null,null,null,null,-2987052,null,null,null,null,null,null,null,-3020321]
[null,null,"Forskel før skat",null,null,null,{"$f":"efter-før","v":-2732614},null,null,null,null,null,null,null,{"$f":"efter2-før2","v":-3396690},null,null,null,null,null,null,null,{"$f":"efter3-før3","v":-2987052},null,null,null,null,null,null,null,{"$f":"efter4-før4","v":-3020321}]

{"sheet":"I-S Balance","index":2,"n_rows":149,"n_cols":107,"rows_kept":149,"cut":false,"hidden":false,"merged":[[35,39,35,63],[4,96,4,99],[82,4,82,9],[82,12,82,17],[82,20,82,25],[82,28,82,33],[7,4,7,10],[7,12,7,18],[7,20,7,26],[7,28,7,34],[5,14,5,15],[7,39,7,63],[67,7,67,9],[67,15,67,17],[67,23,67,25],[67,31,67,33],[4,106,4,109],[4,111,4,114],[0,9,0,15],[1,9,1,15],[1,20,1,25],[2,9,2,15],[2,20,2,25],[4,100,4,103],[4,14,4,15],[0,31,0,35]]}
["I/S BALANCE & ANLÆGSKARTOTEK",null,null,null,null,null,null,null,null,"Budgetoplysninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"© CHA 15.04.24",null,null,null,null,1,{"$f":"BudgetType","v":1},"Hvis 2 udvidet budget, hvis 1 begrænset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b"]
["   Ejendom",null,null,null,null,null,null,null,null,"Første budgetår",null,null,null,null,null,null,null,2025,null,null,"KK positiv saldo, p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Hvis 1 enlig, hvis 2 ægtefællebeskatning"]
["   Alternativ",null,null,null,null,null,null,null,null,"Pct. erhverv bil i I/S 100 % erhverv",null,null,null,null,null,null,null,1,null,null,"KK negativ saldo, p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BudgetType=1,TotalSumVærdireg<>0),2,1)","v":1},"Hvis 2 skal makro om værdireg starte",null,null,null,null,null,null,null,null,2,null,null,null,2,null,null,null,null,null,null,2,null,null,null,null,2,1,2]
["   Navn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,271159]
[null,null,null,null,null,null,null,null,null,null,null,"A: ",null,null,"Overskud:",null,null,0.5,null,null,"Ejerandel:",null,null,0.5,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saldo%",null,null,null,null,null,null,null,null,null,"Nej",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget - standard"]
[2,null,null,null,null,null,null,null,null,null,null,"B: ",null,null,"Overskud:",null,null,{"$f":"1-R5","v":0.5},null,null,"Ejerandel:",null,null,{"$f":"1-X5","v":0.5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Restår",null,null,null,null,null,null,null,null,null,"Ja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget udvidet med op- og nedskrivninger samt tab og gevinst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIS","SKJUL"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('I-S Resultat'!G143+L112),'I-S Resultat'!G143/1000-'I-S Balance'!L112,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('I-S Resultat'!O143+T112),'I-S Resultat'!O143/1000-'I-S Balance'!T112,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('I-S Resultat'!W143+AB112),'I-S Resultat'!W143/1000-'I-S Balance'!AB112,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('I-S Resultat'!AE143+AJ112),'I-S Resultat'!AE143/1000-'I-S Balance'!AJ112,0)","v":0},null,"Sum af fejl",{"$f":"IF(StopMensOverfør=0,0,TRUNC(SUM(D7:AJ7),0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["I/S AKTIVER",null,null,{"$f":"R2","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"D8+1","v":2026}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8+1","v":2027}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8+1","v":2028}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8+1","v":2029},null,null,{"$f":"IF(StopMensOverfør=0,0,IF(ISERROR(SUM(AM9:AM99)),0,SUM(AM9:AM99)))","v":0},"Rest måneder vedr. afskrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,"Primo","Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,0,"Investering","O/N",null,null,"T/G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY10<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,{"$f":"IF(E10+D10=0,0,IF(ISBLANK(H10),IF(C10>0,1/(1/C10-1),0),1/H10))","v":0},{"$f":"D10+E10+F10+I10+J10","v":0},null,null,null,null,null,null,{"$f":"IF(M10+L10=0,0,IF(ISBLANK(P10),IF(K10>0,1/(1/K10-1),0),1/P10))","v":0},{"$f":"IF(CB10=0,L10+M10+N10+Q10+R10,0)","v":0},null,null,null,null,null,null,{"$f":"IF(U10+T10=0,0,IF(ISBLANK(X10),IF(S10>0,1/(1/S10-1),0),1/X10))","v":0},{"$f":"IF(CI10=0,T10+U10+V10+Y10+Z10,0)","v":0},null,null,null,null,{"$f":"IF(CP10=0,0,-AB10-AC10+CG10)","v":0},null,{"$f":"IF(AC10+AB10=0,0,IF(ISBLANK(AF10),IF(AA10>0,1/(1/AA10-1),0),1/AF10))","v":0},{"$f":"IF(CP10=0,AB10+AC10+AD10+AG10+AH10,0)","v":0},null,null,{"$f":"IF(AND(F10<>0,D10+E10=0),1,IF(AND(N10<>0,L10+M10=0),1,IF(AND(V10<>0,T10+U10=0),1,IF(AND(AD10<>0,AB10+AC10=0),1,0))))","v":0},{"$f":"H10","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P10),AN10,P10)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X10),AV10,X10)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF10),BD10,AF10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D10+L10+T10+AB10+AJ10<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"IF(E11+D11=0,0,IF(ISBLANK(H11),IF(C11>0,1/(1/C11-1),0),1/H11))","v":0},{"$f":"D11+E11+F11+I11+J11","v":0},null,null,null,null,null,null,{"$f":"IF(M11+L11=0,0,IF(ISBLANK(P11),IF(K11>0,1/(1/K11-1),0),1/P11))","v":0},{"$f":"IF(CB11=0,L11+M11+N11+Q11+R11,0)","v":0},null,null,null,null,null,null,{"$f":"IF(U11+T11=0,0,IF(ISBLANK(X11),IF(S11>0,1/(1/S11-1),0),1/X11))","v":0},{"$f":"IF(CI11=0,T11+U11+V11+Y11+Z11,0)","v":0},null,null,null,null,{"$f":"IF(CP11=0,0,-AB11-AC11+CG11)","v":0},null,{"$f":"IF(AC11+AB11=0,0,IF(ISBLANK(AF11),IF(AA11>0,1/(1/AA11-1),0),1/AF11))","v":0},{"$f":"IF(CP11=0,AB11+AC11+AD11+AG11+AH11,0)","v":0},null,null,{"$f":"IF(AND(F11<>0,D11+E11=0),1,IF(AND(N11<>0,L11+M11=0),1,IF(AND(V11<>0,T11+U11=0),1,IF(AND(AD11<>0,AB11+AC11=0),1,0))))","v":0},{"$f":"H11","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P11),AN11,P11)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X11),AV11,X11)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF11),BD11,AF11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D11+L11+T11+AB11+AJ11<>0,1,0)","v":0}]
[null,"Jord",null,{"$f":"SUM(D10:D11)","v":0},{"$f":"SUM(E10:E11)","v":0},null,null,null,null,null,null,{"$f":"SUM(L10:L11)","v":0},{"$f":"SUM(M10:M11)","v":0},null,null,{"$f":"SUM(P10:P11)","v":0},null,null,null,{"$f":"SUM(T10:T11)","v":0},{"$f":"SUM(U10:U11)","v":0},null,null,null,null,null,null,{"$f":"SUM(AB10:AB11)","v":0},{"$f":"SUM(AC10:AC11)","v":0},{"$f":"SUM(AD10:AD11)","v":0},null,null,{"$f":"SUM(AG10:AG11)","v":0},null,null,{"$f":"SUM(AJ10:AJ11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(CY10:CY11)<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY14<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN14>0,(D14+E14+F14+I14)/-AN14*K14,0)","v":0},{"$f":"IF(G14>0,12-G14,12)","v":12},{"$f":"D14+E14+F14+I14+J14","v":0},null,null,null,null,null,{"$f":"IF(AV14>0,(L14+M14+N14+Q14)/-AV14*S14,0)","v":0},{"$f":"IF(O14>0,12-O14,IF(AV14>12,12,IF(AV14-12>0,AV14-12,AV14)))","v":0},{"$f":"IF(CB14=0,L14+M14+N14+Q14+R14,0)","v":0},null,null,null,null,null,{"$f":"IF(BD14>0,(T14+U14+V14+Y14)/-BD14*AA14,0)","v":0},{"$f":"IF(W14>0,12-W14,IF(BD14>12,12,IF(BD14-12>0,BD14-12,BD14)))","v":0},{"$f":"IF(CI14=0,T14+U14+V14+Y14+Z14,0)","v":0},null,null,null,null,{"$f":"IF(CP14=0,0,-AB14-AC14+CG14)","v":0},{"$f":"IF(BL14>0,(AB14+AC14+AD14+AG14)/-BL14*AI14,0)","v":0},{"$f":"IF(AE14>0,12-AE14,IF(BL14>12,12,IF(BL14-12>0,BL14-12,BL14)))","v":0},{"$f":"IF(CP14=0,AB14+AC14+AD14+AG14+AH14,0)","v":0},null,null,{"$f":"IF(AND(F14<>0,D14+E14=0),1,IF(AND(N14<>0,L14+M14=0),1,IF(AND(V14<>0,T14+U14=0),1,IF(AND(AD14<>0,AB14+AC14=0),1,0))))","v":0},{"$f":"H14*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN14>0,AN14-K14,P14*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV14>0,AV14-S14,X14*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD14>0,BD14-AA14,AF14*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D14+L14+T14+AB14+AJ14<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN15>0,(D15+E15+F15+I15)/-AN15*K15,0)","v":0},{"$f":"IF(G15>0,12-G15,12)","v":12},{"$f":"D15+E15+F15+I15+J15","v":0},null,null,null,null,null,{"$f":"IF(AV15>0,(L15+M15+N15+Q15)/-AV15*S15,0)","v":0},{"$f":"IF(O15>0,12-O15,IF(AV15>12,12,IF(AV15-12>0,AV15-12,AV15)))","v":0},{"$f":"IF(CB15=0,L15+M15+N15+Q15+R15,0)","v":0},null,null,null,null,null,{"$f":"IF(BD15>0,(T15+U15+V15+Y15)/-BD15*AA15,0)","v":0},{"$f":"IF(W15>0,12-W15,IF(BD15>12,12,IF(BD15-12>0,BD15-12,BD15)))","v":0},{"$f":"IF(CI15=0,T15+U15+V15+Y15+Z15,0)","v":0},null,null,null,null,{"$f":"IF(CP15=0,0,-AB15-AC15+CG15)","v":0},{"$f":"IF(BL15>0,(AB15+AC15+AD15+AG15)/-BL15*AI15,0)","v":0},{"$f":"IF(AE15>0,12-AE15,IF(BL15>12,12,IF(BL15-12>0,BL15-12,BL15)))","v":0},{"$f":"IF(CP15=0,AB15+AC15+AD15+AG15+AH15,0)","v":0},null,null,{"$f":"IF(AND(F15<>0,D15+E15=0),1,IF(AND(N15<>0,L15+M15=0),1,IF(AND(V15<>0,T15+U15=0),1,IF(AND(AD15<>0,AB15+AC15=0),1,0))))","v":0},{"$f":"H15*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN15>0,AN15-K15,P15*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV15>0,AV15-S15,X15*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD15>0,BD15-AA15,AF15*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D15+L15+T15+AB15+AJ15<>0,1,0)","v":0}]
[null,"Grundforbedringer",null,{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E13:E15)","v":0},null,null,null,null,{"$f":"SUM(J13:J15)","v":0},null,{"$f":"SUM(L14:L15)","v":0},{"$f":"SUM(M13:M15)","v":0},null,null,null,null,{"$f":"SUM(R13:R15)","v":0},null,{"$f":"SUM(T14:T15)","v":0},{"$f":"SUM(U13:U15)","v":0},null,null,null,null,{"$f":"SUM(Z13:Z15)","v":0},null,{"$f":"SUM(AB14:AB15)","v":0},{"$f":"SUM(AC13:AC15)","v":0},{"$f":"SUM(AD13:AD15)","v":0},null,null,{"$f":"SUM(AG13:AG15)","v":0},{"$f":"SUM(AH13:AH15)","v":0},null,{"$f":"SUM(AJ14:AJ15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(CY14:CY15)<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY18<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN18>0,(D18+E18+F18+I18)/-AN18*K18,0)","v":0},{"$f":"IF(G18>0,12-G18,12)","v":12},{"$f":"D18+E18+F18+I18+J18","v":0},null,null,null,null,null,{"$f":"IF(AV18>0,(L18+M18+N18+Q18)/-AV18*S18,0)","v":0},{"$f":"IF(O18>0,12-O18,IF(AV18>12,12,IF(AV18-12>0,AV18-12,AV18)))","v":0},{"$f":"IF(CB18=0,L18+M18+N18+Q18+R18,0)","v":0},null,null,null,null,null,{"$f":"IF(BD18>0,(T18+U18+V18+Y18)/-BD18*AA18,0)","v":0},{"$f":"IF(W18>0,12-W18,IF(BD18>12,12,IF(BD18-12>0,BD18-12,BD18)))","v":0},{"$f":"IF(CI18=0,T18+U18+V18+Y18+Z18,0)","v":0},null,null,null,null,{"$f":"IF(CP18=0,0,-AB18-AC18+CG18)","v":0},{"$f":"IF(BL18>0,(AB18+AC18+AD18+AG18)/-BL18*AI18,0)","v":0},{"$f":"IF(AE18>0,12-AE18,IF(BL18>12,12,IF(BL18-12>0,BL18-12,BL18)))","v":0},{"$f":"IF(CP18=0,AB18+AC18+AD18+AG18+AH18,0)","v":0},null,null,{"$f":"IF(AND(F18<>0,D18+E18=0),1,IF(AND(N18<>0,L18+M18=0),1,IF(AND(V18<>0,T18+U18=0),1,IF(AND(AD18<>0,AB18+AC18=0),1,0))))","v":0},{"$f":"H18*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN18>0,AN18-K18,P18*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV18>0,AV18-S18,X18*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD18>0,BD18-AA18,AF18*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D18+L18+T18+AB18+AJ18<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN19>0,(D19+E19+F19+I19)/-AN19*K19,0)","v":0},{"$f":"IF(G19>0,12-G19,12)","v":12},{"$f":"D19+E19+F19+I19+J19","v":0},null,null,null,null,null,{"$f":"IF(AV19>0,(L19+M19+N19+Q19)/-AV19*S19,0)","v":0},{"$f":"IF(O19>0,12-O19,IF(AV19>12,12,IF(AV19-12>0,AV19-12,AV19)))","v":0},{"$f":"IF(CB19=0,L19+M19+N19+Q19+R19,0)","v":0},null,null,null,null,null,{"$f":"IF(BD19>0,(T19+U19+V19+Y19)/-BD19*AA19,0)","v":0},{"$f":"IF(W19>0,12-W19,IF(BD19>12,12,IF(BD19-12>0,BD19-12,BD19)))","v":0},{"$f":"IF(CI19=0,T19+U19+V19+Y19+Z19,0)","v":0},null,null,null,null,{"$f":"IF(CP19=0,0,-AB19-AC19+CG19)","v":0},{"$f":"IF(BL19>0,(AB19+AC19+AD19+AG19)/-BL19*AI19,0)","v":0},{"$f":"IF(AE19>0,12-AE19,IF(BL19>12,12,IF(BL19-12>0,BL19-12,BL19)))","v":0},{"$f":"IF(CP19=0,AB19+AC19+AD19+AG19+AH19,0)","v":0},null,null,{"$f":"IF(AND(F19<>0,D19+E19=0),1,IF(AND(N19<>0,L19+M19=0),1,IF(AND(V19<>0,T19+U19=0),1,IF(AND(AD19<>0,AB19+AC19=0),1,0))))","v":0},{"$f":"H19*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN19>0,AN19-K19,P19*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV19>0,AV19-S19,X19*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD19>0,BD19-AA19,AF19*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D19+L19+T19+AB19+AJ19<>0,1,0)","v":0}]
[null,"Driftsbygninger",null,{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E18:E19)","v":0},null,null,null,null,{"$f":"SUM(J18:J19)","v":0},null,{"$f":"SUM(L18:L19)","v":0},{"$f":"SUM(M18:M19)","v":0},null,null,null,null,{"$f":"SUM(R18:R19)","v":0},null,{"$f":"SUM(T18:T19)","v":0},{"$f":"SUM(U18:U19)","v":0},null,null,null,null,{"$f":"SUM(Z18:Z19)","v":0},null,{"$f":"SUM(AB18:AB19)","v":0},{"$f":"SUM(AC18:AC19)","v":0},{"$f":"SUM(AD18:AD19)","v":0},null,null,{"$f":"SUM(AG18:AG19)","v":0},{"$f":"SUM(AH18:AH19)","v":0},null,{"$f":"SUM(AJ18:AJ19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(CY18:CY19)<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY22<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN22>0,(D22+E22+F22+I22)/-AN22*K22,0)","v":0},{"$f":"IF(G22>0,12-G22,12)","v":12},{"$f":"D22+E22+F22+I22+J22","v":0},null,null,null,null,null,{"$f":"IF(AV22>0,(L22+M22+N22+Q22)/-AV22*S22,0)","v":0},{"$f":"IF(O22>0,12-O22,IF(AV22>12,12,IF(AV22-12>0,AV22-12,AV22)))","v":0},{"$f":"IF(CB22=0,L22+M22+N22+Q22+R22,0)","v":0},null,null,null,null,null,{"$f":"IF(BD22>0,(T22+U22+V22+Y22)/-BD22*AA22,0)","v":0},{"$f":"IF(W22>0,12-W22,IF(BD22>12,12,IF(BD22-12>0,BD22-12,BD22)))","v":0},{"$f":"IF(CI22=0,T22+U22+V22+Y22+Z22,0)","v":0},null,null,null,null,{"$f":"IF(CP22=0,0,-AB22-AC22+CG22)","v":0},{"$f":"IF(BL22>0,(AB22+AC22+AD22+AG22)/-BL22*AI22,0)","v":0},{"$f":"IF(AE22>0,12-AE22,IF(BL22>12,12,IF(BL22-12>0,BL22-12,BL22)))","v":0},{"$f":"IF(CP22=0,AB22+AC22+AD22+AG22+AH22,0)","v":0},null,null,{"$f":"IF(AND(F22<>0,D22+E22=0),1,IF(AND(N22<>0,L22+M22=0),1,IF(AND(V22<>0,T22+U22=0),1,IF(AND(AD22<>0,AB22+AC22=0),1,0))))","v":0},{"$f":"H22*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN22>0,AN22-K22,P22*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV22>0,AV22-S22,X22*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD22>0,BD22-AA22,AF22*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D22+L22+T22+AB22+AJ22<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN23>0,(D23+E23+F23+I23)/-AN23*K23,0)","v":0},{"$f":"IF(G23>0,12-G23,12)","v":12},{"$f":"D23+E23+F23+I23+J23","v":0},null,null,null,null,null,{"$f":"IF(AV23>0,(L23+M23+N23+Q23)/-AV23*S23,0)","v":0},{"$f":"IF(O23>0,12-O23,IF(AV23>12,12,IF(AV23-12>0,AV23-12,AV23)))","v":0},{"$f":"IF(CB23=0,L23+M23+N23+Q23+R23,0)","v":0},null,null,null,null,null,{"$f":"IF(BD23>0,(T23+U23+V23+Y23)/-BD23*AA23,0)","v":0},{"$f":"IF(W23>0,12-W23,IF(BD23>12,12,IF(BD23-12>0,BD23-12,BD23)))","v":0},{"$f":"IF(CI23=0,T23+U23+V23+Y23+Z23,0)","v":0},null,null,null,null,{"$f":"IF(CP23=0,0,-AB23-AC23+CG23)","v":0},{"$f":"IF(BL23>0,(AB23+AC23+AD23+AG23)/-BL23*AI23,0)","v":0},{"$f":"IF(AE23>0,12-AE23,IF(BL23>12,12,IF(BL23-12>0,BL23-12,BL23)))","v":0},{"$f":"IF(CP23=0,AB23+AC23+AD23+AG23+AH23,0)","v":0},null,null,{"$f":"IF(AND(F23<>0,D23+E23=0),1,IF(AND(N23<>0,L23+M23=0),1,IF(AND(V23<>0,T23+U23=0),1,IF(AND(AD23<>0,AB23+AC23=0),1,0))))","v":0},{"$f":"H23*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN23>0,AN23-K23,P23*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV23>0,AV23-S23,X23*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD23>0,BD23-AA23,AF23*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D23+L23+T23+AB23+AJ23<>0,1,0)","v":0}]
[null,"Beboelse (stuehus)",null,{"$f":"SUM(D22:D23)","v":0},{"$f":"SUM(E22:E23)","v":0},null,null,null,null,{"$f":"SUM(J22:J23)","v":0},null,{"$f":"SUM(L22:L23)","v":0},{"$f":"SUM(M22:M23)","v":0},null,null,null,null,{"$f":"SUM(R22:R23)","v":0},null,{"$f":"SUM(T22:T23)","v":0},{"$f":"SUM(U22:U23)","v":0},null,null,null,null,{"$f":"SUM(Z22:Z23)","v":0},null,{"$f":"SUM(AB22:AB23)","v":0},{"$f":"SUM(AC22:AC23)","v":0},{"$f":"SUM(AD22:AD23)","v":0},null,null,{"$f":"SUM(AG22:AG23)","v":0},{"$f":"SUM(AH22:AH23)","v":0},null,{"$f":"SUM(AJ22:AJ23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(CY22:CY23)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY26<>0,1,0)","v":0}]
["FAST EJENDOM I ALT",null,null,{"$f":"D12+D16+D20+D24","v":0},{"$f":"E12+E16+E20+E24","v":0},null,null,null,null,{"$f":"J12+J16+J20+J24","v":0},null,{"$f":"L12+L16+L20+L24","v":0},{"$f":"M12+M16+M20+M24","v":0},null,null,null,null,{"$f":"R12+R16+R20+R24","v":0},null,{"$f":"T12+T16+T20+T24","v":0},{"$f":"U12+U16+U20+U24","v":0},null,null,null,null,{"$f":"Z12+Z16+Z20+Z24","v":0},null,{"$f":"AB12+AB16+AB20+AB24","v":0},{"$f":"AC12+AC16+AC20+AC24","v":0},null,null,null,{"$f":"AG12+AG16+AG20+AG24+#REF!","v":{"$error":"#REF!"}},{"$f":"AH12+AH16+AH20+AH24","v":0},null,{"$f":"AJ12+AJ16+AJ20+AJ24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D26+L26+T26+AB26+AJ26<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY26<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,"Investering","O/N","M","Rest-år","T/G","Afskr.*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY29<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN29>0,(D29+E29+F29+I29)/-AN29*K29,0)","v":0},{"$f":"IF(G29>0,12-G29,12)","v":12},{"$f":"D29+E29+F29+I29+J29","v":0},null,null,null,null,null,{"$f":"IF(AV29>0,(L29+M29+N29+Q29)/-AV29*S29,0)","v":0},{"$f":"IF(O29>0,12-O29,IF(AV29>12,12,IF(AV29-12>0,AV29-12,AV29)))","v":0},{"$f":"IF(CB29=0,L29+M29+N29+Q29+R29,0)","v":0},null,null,null,null,null,{"$f":"IF(BD29>0,(T29+U29+V29+Y29)/-BD29*AA29,0)","v":0},{"$f":"IF(W29>0,12-W29,IF(BD29>12,12,IF(BD29-12>0,BD29-12,BD29)))","v":0},{"$f":"IF(CI29=0,T29+U29+V29+Y29+Z29,0)","v":0},null,null,null,null,{"$f":"IF(CP29=0,0,-AB29-AC29+CG29)","v":0},{"$f":"IF(BL29>0,(AB29+AC29+AD29+AG29)/-BL29*AI29,0)","v":0},{"$f":"IF(AE29>0,12-AE29,IF(BL29>12,12,IF(BL29-12>0,BL29-12,BL29)))","v":0},{"$f":"IF(CP29=0,AB29+AC29+AD29+AG29+AH29,0)","v":0},null,null,{"$f":"IF(AND(F29<>0,D29+E29=0),1,IF(AND(N29<>0,L29+M29=0),1,IF(AND(V29<>0,T29+U29=0),1,IF(AND(AD29<>0,AB29+AC29=0),1,0))))","v":0},{"$f":"H29*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN29>0,AN29-K29,P29*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV29>0,AV29-S29,X29*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD29>0,BD29-AA29,AF29*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D29+L29+T29+AB29+AJ29<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN30>0,(D30+E30+F30+I30)/-AN30*K30,0)","v":0},{"$f":"IF(G30>0,12-G30,12)","v":12},{"$f":"D30+E30+F30+I30+J30","v":0},null,null,null,null,null,{"$f":"IF(AV30>0,(L30+M30+N30+Q30)/-AV30*S30,0)","v":0},{"$f":"IF(O30>0,12-O30,IF(AV30>12,12,IF(AV30-12>0,AV30-12,AV30)))","v":0},{"$f":"IF(CB30=0,L30+M30+N30+Q30+R30,0)","v":0},null,null,null,null,null,{"$f":"IF(BD30>0,(T30+U30+V30+Y30)/-BD30*AA30,0)","v":0},{"$f":"IF(W30>0,12-W30,IF(BD30>12,12,IF(BD30-12>0,BD30-12,BD30)))","v":0},{"$f":"IF(CI30=0,T30+U30+V30+Y30+Z30,0)","v":0},null,null,null,null,{"$f":"IF(CP30=0,0,-AB30-AC30+CG30)","v":0},{"$f":"IF(BL30>0,(AB30+AC30+AD30+AG30)/-BL30*AI30,0)","v":0},{"$f":"IF(AE30>0,12-AE30,IF(BL30>12,12,IF(BL30-12>0,BL30-12,BL30)))","v":0},{"$f":"IF(CP30=0,AB30+AC30+AD30+AG30+AH30,0)","v":0},null,null,{"$f":"IF(AND(F30<>0,D30+E30=0),1,IF(AND(N30<>0,L30+M30=0),1,IF(AND(V30<>0,T30+U30=0),1,IF(AND(AD30<>0,AB30+AC30=0),1,0))))","v":0},{"$f":"H30*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN30>0,AN30-K30,P30*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV30>0,AV30-S30,X30*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD30>0,BD30-AA30,AF30*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D30+L30+T30+AB30+AJ30<>0,1,0)","v":0}]
[null,"Leveringsrettigheder*",null,{"$f":"SUM(D29:D30)","v":0},{"$f":"SUM(E28:E30)","v":0},null,null,null,null,{"$f":"SUM(J28:J30)","v":0},null,{"$f":"SUM(L29:L30)","v":0},{"$f":"SUM(M28:M30)","v":0},null,null,null,null,{"$f":"SUM(R28:R30)","v":0},null,{"$f":"SUM(T29:T30)","v":0},{"$f":"SUM(U28:U30)","v":0},null,null,null,null,{"$f":"SUM(Z28:Z30)","v":0},null,{"$f":"SUM(AB29:AB30)","v":0},{"$f":"SUM(AC28:AC30)","v":0},{"$f":"SUM(AD28:AD30)","v":0},null,null,{"$f":"SUM(AG28:AG30)","v":0},{"$f":"SUM(AH28:AH30)","v":0},null,{"$f":"SUM(AJ29:AJ30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(CY29:CY30)<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr i året",null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","M afskr",null,null,null,null,"Rest måneder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY33<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN33>0,(D33+E33+F33+I33)/-AN33*K33,0)","v":0},{"$f":"IF(G33>0,12-G33,12)","v":12},{"$f":"D33+E33+F33+I33+J33","v":0},null,null,null,null,null,{"$f":"IF(AV33>0,(L33+M33+N33+Q33)/-AV33*S33,0)","v":0},{"$f":"IF(O33>0,12-O33,IF(AV33>12,12,IF(AV33-12>0,AV33-12,AV33)))","v":0},{"$f":"IF(CB33=0,L33+M33+N33+Q33+R33,0)","v":0},null,null,null,null,null,{"$f":"IF(BD33>0,(T33+U33+V33+Y33)/-BD33*AA33,0)","v":0},{"$f":"IF(W33>0,12-W33,IF(BD33>12,12,IF(BD33-12>0,BD33-12,BD33)))","v":0},{"$f":"IF(CI33=0,T33+U33+V33+Y33+Z33,0)","v":0},null,null,null,null,{"$f":"IF(CP33=0,0,-AB33-AC33+CG33)","v":0},{"$f":"IF(BL33>0,(AB33+AC33+AD33+AG33)/-BL33*AI33,0)","v":0},{"$f":"IF(AE33>0,12-AE33,IF(BL33>12,12,IF(BL33-12>0,BL33-12,BL33)))","v":0},{"$f":"IF(CP33=0,AB33+AC33+AD33+AG33+AH33,0)","v":0},null,null,{"$f":"IF(AND(F33<>0,D33+E33=0),1,IF(AND(N33<>0,L33+M33=0),1,IF(AND(V33<>0,T33+U33=0),1,IF(AND(AD33<>0,AB33+AC33=0),1,0))))","v":0},{"$f":"H33*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN33>0,AN33-K33,P33*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV33>0,AV33-S33,X33*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD33>0,BD33-AA33,AF33*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D33+L33+T33+AB33+AJ33<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN34>0,(D34+E34+F34+I34)/-AN34*K34,0)","v":0},{"$f":"IF(G34>0,12-G34,12)","v":12},{"$f":"D34+E34+F34+I34+J34","v":0},null,null,null,null,null,{"$f":"IF(AV34>0,(L34+M34+N34+Q34)/-AV34*S34,0)","v":0},{"$f":"IF(O34>0,12-O34,IF(AV34>12,12,IF(AV34-12>0,AV34-12,AV34)))","v":0},{"$f":"IF(CB34=0,L34+M34+N34+Q34+R34,0)","v":0},null,null,null,null,null,{"$f":"IF(BD34>0,(T34+U34+V34+Y34)/-BD34*AA34,0)","v":0},{"$f":"IF(W34>0,12-W34,IF(BD34>12,12,IF(BD34-12>0,BD34-12,BD34)))","v":0},{"$f":"IF(CI34=0,T34+U34+V34+Y34+Z34,0)","v":0},null,null,null,null,{"$f":"IF(CP34=0,0,-AB34-AC34+CG34)","v":0},{"$f":"IF(BL34>0,(AB34+AC34+AD34+AG34)/-BL34*AI34,0)","v":0},{"$f":"IF(AE34>0,12-AE34,IF(BL34>12,12,IF(BL34-12>0,BL34-12,BL34)))","v":0},{"$f":"IF(CP34=0,AB34+AC34+AD34+AG34+AH34,0)","v":0},null,null,{"$f":"IF(AND(F34<>0,D34+E34=0),1,IF(AND(N34<>0,L34+M34=0),1,IF(AND(V34<>0,T34+U34=0),1,IF(AND(AD34<>0,AB34+AC34=0),1,0))))","v":0},{"$f":"H34*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN34>0,AN34-K34,P34*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV34>0,AV34-S34,X34*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD34>0,BD34-AA34,AF34*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D34+L34+T34+AB34+AJ34<>0,1,0)","v":0}]
[null,"Inventar, mark",null,{"$f":"SUM(D33:D34)","v":0},{"$f":"SUM(E32:E34)","v":0},null,null,null,null,{"$f":"SUM(J32:J34)","v":0},null,{"$f":"SUM(L33:L34)","v":0},{"$f":"SUM(M32:M34)","v":0},null,null,null,null,{"$f":"SUM(R32:R34)","v":0},null,{"$f":"SUM(T33:T34)","v":0},{"$f":"SUM(U32:U34)","v":0},null,null,null,null,{"$f":"SUM(Z32:Z34)","v":0},null,{"$f":"SUM(AB33:AB34)","v":0},{"$f":"SUM(AC32:AC34)","v":0},{"$f":"SUM(AD32:AD34)","v":0},null,null,{"$f":"SUM(AG32:AG34)","v":0},{"$f":"SUM(AH32:AH34)","v":0},null,{"$f":"SUM(AJ33:AJ34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(CY33:CY34)<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,null,null,null,"afskrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY37<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN37>0,(D37+E37+F37+I37)/-AN37*K37,0)","v":0},{"$f":"IF(G37>0,12-G37,12)","v":12},{"$f":"D37+E37+F37+I37+J37","v":0},null,null,null,null,null,{"$f":"IF(AV37>0,(L37+M37+N37+Q37)/-AV37*S37,0)","v":0},{"$f":"IF(O37>0,12-O37,IF(AV37>12,12,IF(AV37-12>0,AV37-12,AV37)))","v":0},{"$f":"IF(CB37=0,L37+M37+N37+Q37+R37,0)","v":0},null,null,null,null,null,{"$f":"IF(BD37>0,(T37+U37+V37+Y37)/-BD37*AA37,0)","v":0},{"$f":"IF(W37>0,12-W37,IF(BD37>12,12,IF(BD37-12>0,BD37-12,BD37)))","v":0},{"$f":"IF(CI37=0,T37+U37+V37+Y37+Z37,0)","v":0},null,null,null,null,{"$f":"IF(CP37=0,0,-AB37-AC37+CG37)","v":0},{"$f":"IF(BL37>0,(AB37+AC37+AD37+AG37)/-BL37*AI37,0)","v":0},{"$f":"IF(AE37>0,12-AE37,IF(BL37>12,12,IF(BL37-12>0,BL37-12,BL37)))","v":0},{"$f":"IF(CP37=0,AB37+AC37+AD37+AG37+AH37,0)","v":0},null,null,{"$f":"IF(AND(F37<>0,D37+E37=0),1,IF(AND(N37<>0,L37+M37=0),1,IF(AND(V37<>0,T37+U37=0),1,IF(AND(AD37<>0,AB37+AC37=0),1,0))))","v":0},{"$f":"H37*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN37>0,AN37-K37,P37*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV37>0,AV37-S37,X37*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD37>0,BD37-AA37,AF37*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(Staldinventar+L37+T37+AB37+AJ37<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN38>0,(D38+E38+F38+I38)/-AN38*K38,0)","v":0},{"$f":"IF(G38>0,12-G38,12)","v":12},{"$f":"D38+E38+F38+I38+J38","v":0},null,null,null,null,null,{"$f":"IF(AV38>0,(L38+M38+N38+Q38)/-AV38*S38,0)","v":0},{"$f":"IF(O38>0,12-O38,IF(AV38>12,12,IF(AV38-12>0,AV38-12,AV38)))","v":0},{"$f":"IF(CB38=0,L38+M38+N38+Q38+R38,0)","v":0},null,null,null,null,null,{"$f":"IF(BD38>0,(T38+U38+V38+Y38)/-BD38*AA38,0)","v":0},{"$f":"IF(W38>0,12-W38,IF(BD38>12,12,IF(BD38-12>0,BD38-12,BD38)))","v":0},{"$f":"IF(CI38=0,T38+U38+V38+Y38+Z38,0)","v":0},null,null,null,null,{"$f":"IF(CP38=0,0,-AB38-AC38+CG38)","v":0},{"$f":"IF(BL38>0,(AB38+AC38+AD38+AG38)/-BL38*AI38,0)","v":0},{"$f":"IF(AE38>0,12-AE38,IF(BL38>12,12,IF(BL38-12>0,BL38-12,BL38)))","v":0},{"$f":"IF(CP38=0,AB38+AC38+AD38+AG38+AH38,0)","v":0},null,null,{"$f":"IF(AND(F38<>0,D38+E38=0),1,IF(AND(N38<>0,L38+M38=0),1,IF(AND(V38<>0,T38+U38=0),1,IF(AND(AD38<>0,AB38+AC38=0),1,0))))","v":0},{"$f":"H38*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN38>0,AN38-K38,P38*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV38>0,AV38-S38,X38*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD38>0,BD38-AA38,AF38*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D38+L38+T38+AB38+AJ38<>0,1,0)","v":0}]
[null,"Inventar, stald",null,{"$f":"SUM(D37:D38)","v":0},{"$f":"SUM(E36:E38)","v":0},null,null,null,null,{"$f":"SUM(J36:J38)","v":0},null,{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M36:M38)","v":0},null,null,null,null,{"$f":"SUM(R36:R38)","v":0},null,{"$f":"SUM(T37:T38)","v":0},{"$f":"SUM(U36:U38)","v":0},null,null,null,null,{"$f":"SUM(Z36:Z38)","v":0},null,{"$f":"SUM(AB37:AB38)","v":0},{"$f":"SUM(AC36:AC38)","v":0},{"$f":"SUM(AD36:AD38)","v":0},null,null,{"$f":"SUM(AG36:AG38)","v":0},{"$f":"SUM(AH36:AH38)","v":0},null,{"$f":"SUM(AJ37:AJ38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(CY37:CY38)<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY41<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN41>0,(D41+E41+F41+I41)/-AN41*K41,0)","v":0},{"$f":"IF(G41>0,12-G41,12)","v":12},{"$f":"D41+E41+F41+I41+J41","v":0},null,null,null,null,null,{"$f":"IF(AV41>0,(L41+M41+N41+Q41)/-AV41*S41,0)","v":0},{"$f":"IF(O41>0,12-O41,IF(AV41>12,12,IF(AV41-12>0,AV41-12,AV41)))","v":0},{"$f":"IF(CB41=0,L41+M41+N41+Q41+R41,0)","v":0},null,null,null,null,null,{"$f":"IF(BD41>0,(T41+U41+V41+Y41)/-BD41*AA41,0)","v":0},{"$f":"IF(W41>0,12-W41,IF(BD41>12,12,IF(BD41-12>0,BD41-12,BD41)))","v":0},{"$f":"IF(CI41=0,T41+U41+V41+Y41+Z41,0)","v":0},null,null,null,null,{"$f":"IF(CP41=0,0,-AB41-AC41+CG41)","v":0},{"$f":"IF(BL41>0,(AB41+AC41+AD41+AG41)/-BL41*AI41,0)","v":0},{"$f":"IF(AE41>0,12-AE41,IF(BL41>12,12,IF(BL41-12>0,BL41-12,BL41)))","v":0},{"$f":"IF(CP41=0,AB41+AC41+AD41+AG41+AH41,0)","v":0},null,null,{"$f":"IF(AND(F41<>0,D41+E41=0),1,IF(AND(N41<>0,L41+M41=0),1,IF(AND(V41<>0,T41+U41=0),1,IF(AND(AD41<>0,AB41+AC41=0),1,0))))","v":0},{"$f":"H41*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN41>0,AN41-K41,P41*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV41>0,AV41-S41,X41*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD41>0,BD41-AA41,AF41*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D41+L41+T41+AB41+AJ41<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN42>0,(D42+E42+F42+I42)/-AN42*K42,0)","v":0},{"$f":"IF(G42>0,12-G42,12)","v":12},{"$f":"D42+E42+F42+I42+J42","v":0},null,null,null,null,null,{"$f":"IF(AV42>0,(L42+M42+N42+Q42)/-AV42*S42,0)","v":0},{"$f":"IF(O42>0,12-O42,IF(AV42>12,12,IF(AV42-12>0,AV42-12,AV42)))","v":0},{"$f":"IF(CB42=0,L42+M42+N42+Q42+R42,0)","v":0},null,null,null,null,null,{"$f":"IF(BD42>0,(T42+U42+V42+Y42)/-BD42*AA42,0)","v":0},{"$f":"IF(W42>0,12-W42,IF(BD42>12,12,IF(BD42-12>0,BD42-12,BD42)))","v":0},{"$f":"IF(CI42=0,T42+U42+V42+Y42+Z42,0)","v":0},null,null,null,null,{"$f":"IF(CP42=0,0,-AB42-AC42+CG42)","v":0},{"$f":"IF(BL42>0,(AB42+AC42+AD42+AG42)/-BL42*AI42,0)","v":0},{"$f":"IF(AE42>0,12-AE42,IF(BL42>12,12,IF(BL42-12>0,BL42-12,BL42)))","v":0},{"$f":"IF(CP42=0,AB42+AC42+AD42+AG42+AH42,0)","v":0},null,null,{"$f":"IF(AND(F42<>0,D42+E42=0),1,IF(AND(N42<>0,L42+M42=0),1,IF(AND(V42<>0,T42+U42=0),1,IF(AND(AD42<>0,AB42+AC42=0),1,0))))","v":0},{"$f":"H42*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN42>0,AN42-K42,P42*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV42>0,AV42-S42,X42*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD42>0,BD42-AA42,AF42*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D42+L42+T42+AB42+AJ42<>0,1,0)","v":0}]
[null,"Inventar, andet",null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E40:E42)","v":0},null,null,null,null,{"$f":"SUM(J40:J42)","v":0},null,{"$f":"SUM(L41:L42)","v":0},{"$f":"SUM(M40:M42)","v":0},null,null,null,null,{"$f":"SUM(R40:R42)","v":0},null,{"$f":"SUM(T41:T42)","v":0},{"$f":"SUM(U40:U42)","v":0},null,null,null,null,{"$f":"SUM(Z40:Z42)","v":0},null,{"$f":"SUM(AB41:AB42)","v":0},{"$f":"SUM(AC40:AC42)","v":0},{"$f":"SUM(AD40:AD42)","v":0},null,null,{"$f":"SUM(AG40:AG42)","v":0},{"$f":"SUM(AH40:AH42)","v":0},null,{"$f":"SUM(AJ41:AJ42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(CY41:CY42)<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,null,null,null,null,null,0,"Investering",null,null,{"$f":"SUM(P42:P43)","v":0},null,null,null,0,"Investering",null,null,{"$f":"SUM(X42:X43)","v":0},null,null,null,0,"Investering","O/N",null,{"$f":"SUM(AF42:AF43)","v":0},"T/G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY45<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,{"$f":"D45+E45+H45+F45+I45","v":0},null,null,null,0,null,null,null,{"$f":"L45+M45+P45+N45+Q45","v":0},null,null,null,0,null,null,null,{"$f":"T45+U45+X45+V45+Y45","v":0},null,null,null,0,{"$f":"IF(CP45=0,0,-AB45-AC45+CG45)","v":0},null,null,{"$f":"AB45+AC45+AF45+AD45+AG45","v":0},null,null,{"$f":"IF(AND(F45<>0,D45+E45=0),1,IF(AND(N45<>0,L45+M45=0),1,IF(AND(V45<>0,T45+U45=0),1,IF(AND(AD45<>0,AB45+AC45=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D45+L45+T45+AB45+AJ45<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,{"$f":"D46+E46+H46+F46+I46","v":0},null,null,null,0,null,null,null,{"$f":"L46+M46+P46+N46+Q46","v":0},null,null,null,0,null,null,null,{"$f":"T46+U46+X46+V46+Y46","v":0},null,null,null,0,{"$f":"IF(CP46=0,0,-AB46-AC46+CG46)","v":0},null,null,{"$f":"AB46+AC46+AF46+AD46+AG46","v":0},null,null,{"$f":"IF(AND(F46<>0,D46+E46=0),1,IF(AND(N46<>0,L46+M46=0),1,IF(AND(V46<>0,T46+U46=0),1,IF(AND(AD46<>0,AB46+AC46=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D46+L46+T46+AB46+AJ46<>0,1,0)","v":0}]
[null,"Besætning",null,{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E45:E46)","v":0},null,null,null,null,null,null,{"$f":"SUM(L45:L46)","v":0},{"$f":"SUM(M45:M46)","v":0},null,null,{"$f":"SUM(P45:P46)","v":0},null,null,null,{"$f":"SUM(T45:T46)","v":0},{"$f":"SUM(U45:U46)","v":0},null,null,{"$f":"SUM(X45:X46)","v":0},null,null,null,{"$f":"SUM(AB45:AB46)","v":0},{"$f":"SUM(AC45:AC46)","v":0},{"$f":"SUM(AD45:AD46)","v":0},null,{"$f":"SUM(AF45:AF46)","v":0},{"$f":"SUM(AG45:AG46)","v":0},null,null,{"$f":"SUM(AJ45:AJ46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(CY45:CY46)<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,null,null,null,null,null,null,"Investering",null,null,{"$f":"SUM(P46:P47)","v":0},null,null,null,null,"Investering",null,null,{"$f":"SUM(X46:X47)","v":0},null,null,null,null,"Investering","O/N",null,{"$f":"SUM(AF46:AF47)","v":0},"T/G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY53","v":0}]
[null,"Beholdninger, egen avl",null,null,null,null,null,null,null,null,null,{"$f":"D49+E49+H49+F49+I49","v":0},null,null,null,0,null,null,null,{"$f":"L49+M49+P49+N49+Q49","v":0},null,null,null,0,null,null,{"$f":"IF(U49+T49=0,0,IF(ISBLANK(X49),IF(S49>0,1/(1/S49-1),0),1/X49))","v":0},{"$f":"T49+U49+X49+V49+Y49","v":0},null,null,null,0,{"$f":"IF(CP49=0,0,-AB49-AC49+CG49)","v":0},null,{"$f":"IF(AC49+AB49=0,0,IF(ISBLANK(AF49),IF(AA49>0,1/(1/AA49-1),0),1/AF49))","v":0},{"$f":"AB49+AC49+AF49+AD49+AG49","v":0},null,null,{"$f":"IF(AND(F49<>0,D49+E49=0),1,IF(AND(N49<>0,L49+M49=0),1,IF(AND(V49<>0,T49+U49=0),1,IF(AND(AD49<>0,AB49+AC49=0),1,0))))","v":0},{"$f":"H49","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P49),AN49,P49)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X49),AV49,X49)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF49),BD49,AF49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D49+L49+T49+AB49+AJ49<>0,1,0)","v":0}]
[null,"Beholdninger, indkøbt foder",null,null,null,null,null,null,null,null,null,{"$f":"D50+E50+H50+F50+I50","v":0},null,null,null,0,null,null,null,{"$f":"L50+M50+P50+N50+Q50","v":0},null,null,null,0,null,null,{"$f":"IF(U50+T50=0,0,IF(ISBLANK(X50),IF(S50>0,1/(1/S50-1),0),1/X50))","v":0},{"$f":"T50+U50+X50+V50+Y50","v":0},null,null,null,0,{"$f":"IF(CP50=0,0,-AB50-AC50+CG50)","v":0},null,{"$f":"IF(AC50+AB50=0,0,IF(ISBLANK(AF50),IF(AA50>0,1/(1/AA50-1),0),1/AF50))","v":0},{"$f":"AB50+AC50+AF50+AD50+AG50","v":0},null,null,{"$f":"IF(AND(F50<>0,D50+E50=0),1,IF(AND(N50<>0,L50+M50=0),1,IF(AND(V50<>0,T50+U50=0),1,IF(AND(AD50<>0,AB50+AC50=0),1,0))))","v":0},{"$f":"H50","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P50),AN50,P50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X50),AV50,X50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF50),BD50,AF50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D50+L50+T50+AB50+AJ50<>0,1,0)","v":0}]
[null,"Jordbeholdninger",null,null,null,null,null,null,null,null,null,{"$f":"D51+E51+H51+F51+I51","v":0},null,null,null,0,null,null,null,{"$f":"L51+M51+P51+N51+Q51","v":0},null,null,null,0,null,null,{"$f":"IF(U51+T51=0,0,IF(ISBLANK(X51),IF(S51>0,1/(1/S51-1),0),1/X51))","v":0},{"$f":"T51+U51+X51+V51+Y51","v":0},null,null,null,0,{"$f":"IF(CP51=0,0,-AB51-AC51+CG51)","v":0},null,{"$f":"IF(AC51+AB51=0,0,IF(ISBLANK(AF51),IF(AA51>0,1/(1/AA51-1),0),1/AF51))","v":0},{"$f":"AB51+AC51+AF51+AD51+AG51","v":0},null,null,{"$f":"IF(AND(F51<>0,D51+E51=0),1,IF(AND(N51<>0,L51+M51=0),1,IF(AND(V51<>0,T51+U51=0),1,IF(AND(AD51<>0,AB51+AC51=0),1,0))))","v":0},{"$f":"H51","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P51),AN51,P51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X51),AV51,X51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF51),BD51,AF51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D51+L51+T51+AB51+AJ51<>0,1,0)","v":0}]
[null,"Andre beholdninger",null,null,null,null,null,{"$f":"SUM(H50:H51)","v":0},null,null,null,{"$f":"D52+E52+H52+F52+I52","v":0},null,null,null,0,null,null,null,{"$f":"L52+M52+P52+N52+Q52","v":0},null,null,null,0,null,null,{"$f":"IF(U52+T52=0,0,IF(ISBLANK(X52),IF(S52>0,1/(1/S52-1),0),1/X52))","v":0},{"$f":"T52+U52+X52+V52+Y52","v":0},null,null,null,0,{"$f":"IF(CP52=0,0,-AB52-AC52+CG52)","v":0},null,{"$f":"IF(AC52+AB52=0,0,IF(ISBLANK(AF52),IF(AA52>0,1/(1/AA52-1),0),1/AF52))","v":0},{"$f":"AB52+AC52+AF52+AD52+AG52","v":0},null,null,{"$f":"IF(AND(F52<>0,D52+E52=0),1,IF(AND(N52<>0,L52+M52=0),1,IF(AND(V52<>0,T52+U52=0),1,IF(AND(AD52<>0,AB52+AC52=0),1,0))))","v":0},{"$f":"H52","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P52),AN52,P52)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X52),AV52,X52)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF52),BD52,AF52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D52+L52+T52+AB52+AJ52<>0,1,0)","v":0}]
[null,"Beholdninger i alt",null,{"$f":"SUM(D49:D52)","v":0},{"$f":"SUM(E49:E52)","v":0},null,null,{"$f":"SUM(H49:H52)","v":0},null,null,null,{"$f":"SUM(L49:L52)","v":0},{"$f":"SUM(M49:M52)","v":0},null,null,{"$f":"SUM(P49:P52)","v":0},null,{"$f":"SUM(R51:R52)","v":0},null,{"$f":"SUM(T49:T52)","v":0},{"$f":"SUM(U49:U52)","v":0},null,null,{"$f":"SUM(X49:X52)","v":0},null,{"$f":"SUM(Z51:Z52)","v":0},null,{"$f":"SUM(AB49:AB52)","v":0},{"$f":"SUM(AC49:AC52)","v":0},{"$f":"SUM(AD49:AD52)","v":0},null,{"$f":"SUM(AF49:AF52)","v":0},{"$f":"SUM(AG49:AG52)","v":0},{"$f":"SUM(AH51:AH52)","v":0},null,{"$f":"SUM(AJ49:AJ52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D53+L53+T53+AB53+AJ53<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,"Investering",null,null,null,null,"Afskr.",null,null,"Investering",null,null,null,null,"Afskr.",null,null,"Investering","O/N",null,null,null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY55","v":0}]
["LANDBRUGSAKTIVER",null,null,{"$f":"D53+D47+D43+D39+D35+D31+D26","v":0},{"$f":"E26+E31+E35+E39+E43+E47+E53","v":0},null,null,null,null,{"$f":"J26+J31+J35+J39+J43+J47+J53","v":0},null,{"$f":"L53+L47+L43+L39+L35+L31+L26","v":0},{"$f":"M26+M31+M35+M39+M43+M47+M53","v":0},null,null,null,null,{"$f":"R26+R31+R35+R39+R43+R47+R53","v":0},null,{"$f":"T53+T47+T43+T39+T35+T31+T26","v":0},{"$f":"U26+U31+U35+U39+U43+U47+U53","v":0},null,null,null,null,{"$f":"Z26+Z31+Z35+Z39+Z43+Z47+Z53","v":0},null,{"$f":"AB53+AB47+AB43+AB39+AB35+AB31+AB26","v":0},{"$f":"AC26+AC31+AC35+AC39+AC43+AC47+AC53","v":0},null,null,null,null,{"$f":"AH26+AH31+AH35+AH39+AH43+AH47+AH53","v":0},null,{"$f":"AJ53+AJ47+AJ43+AJ39+AJ35+AJ31+AJ26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D55+L55+T55+AB55+AJ55<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY61","v":0}]
[null,"Biler mv.",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY61","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN58>0,(D58+E58+F58+I58)/-AN58*K58,0)","v":0},{"$f":"IF(G58>0,12-G58,12)","v":12},{"$f":"D58+E58+F58+I58+J58","v":0},null,null,null,null,null,{"$f":"IF(AV58>0,(L58+M58+N58+Q58)/-AV58*S58,0)","v":0},{"$f":"IF(O58>0,12-O58,IF(AV58>12,12,IF(AV58-12>0,AV58-12,AV58)))","v":0},{"$f":"IF(CB58=0,L58+M58+N58+Q58+R58,0)","v":0},null,null,null,null,null,{"$f":"IF(BD58>0,(T58+U58+V58+Y58)/-BD58*AA58,0)","v":0},{"$f":"IF(W58>0,12-W58,IF(BD58>12,12,IF(BD58-12>0,BD58-12,BD58)))","v":0},{"$f":"IF(CI58=0,T58+U58+V58+Y58+Z58,0)","v":0},null,null,null,null,{"$f":"IF(CP58=0,0,-AB58-AC58+CG58)","v":0},{"$f":"IF(BL58>0,(AB58+AC58+AD58+AG58)/-BL58*AI58,0)","v":0},{"$f":"IF(AE58>0,12-AE58,IF(BL58>12,12,IF(BL58-12>0,BL58-12,BL58)))","v":0},{"$f":"IF(CP58=0,AB58+AC58+AD58+AG58+AH58,0)","v":0},null,null,{"$f":"IF(AND(F58<>0,D58+E58=0),1,IF(AND(N58<>0,L58+M58=0),1,IF(AND(V58<>0,T58+U58=0),1,IF(AND(AD58<>0,AB58+AC58=0),1,0))))","v":0},{"$f":"H58*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN58>0,AN58-K58,P58*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV58>0,AV58-S58,X58*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD58>0,BD58-AA58,AF58*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D58+L58+T58+AB58+AJ58<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN59>0,(D59+E59+F59+I59)/-AN59*K59,0)","v":0},{"$f":"IF(G59>0,12-G59,12)","v":12},{"$f":"D59+E59+F59+I59+J59","v":0},null,null,null,null,null,{"$f":"IF(AV59>0,(L59+M59+N59+Q59)/-AV59*S59,0)","v":0},{"$f":"IF(O59>0,12-O59,IF(AV59>12,12,IF(AV59-12>0,AV59-12,AV59)))","v":0},{"$f":"IF(CB59=0,L59+M59+N59+Q59+R59,0)","v":0},null,null,null,null,null,{"$f":"IF(BD59>0,(T59+U59+V59+Y59)/-BD59*AA59,0)","v":0},{"$f":"IF(W59>0,12-W59,IF(BD59>12,12,IF(BD59-12>0,BD59-12,BD59)))","v":0},{"$f":"IF(CI59=0,T59+U59+V59+Y59+Z59,0)","v":0},null,null,null,null,{"$f":"IF(CP59=0,0,-AB59-AC59+CG59)","v":0},{"$f":"IF(BL59>0,(AB59+AC59+AD59+AG59)/-BL59*AI59,0)","v":0},{"$f":"IF(AE59>0,12-AE59,IF(BL59>12,12,IF(BL59-12>0,BL59-12,BL59)))","v":0},{"$f":"IF(CP59=0,AB59+AC59+AD59+AG59+AH59,0)","v":0},null,null,{"$f":"IF(AND(F59<>0,D59+E59=0),1,IF(AND(N59<>0,L59+M59=0),1,IF(AND(V59<>0,T59+U59=0),1,IF(AND(AD59<>0,AB59+AC59=0),1,0))))","v":0},{"$f":"H59*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN59>0,AN59-K59,P59*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV59>0,AV59-S59,X59*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD59>0,BD59-AA59,AF59*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D59+L59+T59+AB59+AJ59<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY61","v":0}]
["BILER MV.",null,null,{"$f":"SUM(D58:D59)","v":0},{"$f":"SUM(E57:E59)","v":0},null,null,null,null,{"$f":"SUM(J57:J59)","v":0},null,{"$f":"SUM(L58:L59)","v":0},{"$f":"SUM(M57:M59)","v":0},null,null,null,null,{"$f":"SUM(R57:R59)","v":0},null,{"$f":"SUM(T58:T59)","v":0},{"$f":"SUM(U57:U59)","v":0},null,null,null,null,{"$f":"SUM(Z57:Z59)","v":0},null,{"$f":"SUM(AB58:AB59)","v":0},{"$f":"SUM(AC57:AC59)","v":0},{"$f":"SUM(AD57:AD59)","v":0},null,null,{"$f":"SUM(AG57:AG59)","v":0},{"$f":"SUM(AH57:AH59)","v":0},null,{"$f":"SUM(AJ58:AJ59)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D61+L61+T61+AB61+AJ61<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY67","v":0}]
[null,"Aktiver udenfor landbrug",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY67","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN64>0,(D64+E64+F64+I64)/-AN64*K64,0)","v":0},{"$f":"IF(G64>0,12-G64,12)","v":12},{"$f":"D64+E64+F64+I64+J64","v":0},null,null,null,null,null,{"$f":"IF(AV64>0,(L64+M64+N64+Q64)/-AV64*S64,0)","v":0},{"$f":"IF(O64>0,12-O64,IF(AV64>12,12,IF(AV64-12>0,AV64-12,AV64)))","v":0},{"$f":"IF(CB64=0,L64+M64+N64+Q64+R64,0)","v":0},null,null,null,null,null,{"$f":"IF(BD64>0,(T64+U64+V64+Y64)/-BD64*AA64,0)","v":0},{"$f":"IF(W64>0,12-W64,IF(BD64>12,12,IF(BD64-12>0,BD64-12,BD64)))","v":0},{"$f":"IF(CI64=0,T64+U64+V64+Y64+Z64,0)","v":0},null,null,null,null,{"$f":"IF(CP64=0,0,-AB64-AC64+CG64)","v":0},{"$f":"IF(BL64>0,(AB64+AC64+AD64+AG64)/-BL64*AI64,0)","v":0},{"$f":"IF(AE64>0,12-AE64,IF(BL64>12,12,IF(BL64-12>0,BL64-12,BL64)))","v":0},{"$f":"IF(CP64=0,AB64+AC64+AD64+AG64+AH64,0)","v":0},null,null,{"$f":"IF(AND(F64<>0,D64+E64=0),1,IF(AND(N64<>0,L64+M64=0),1,IF(AND(V64<>0,T64+U64=0),1,IF(AND(AD64<>0,AB64+AC64=0),1,0))))","v":0},{"$f":"H64*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN64>0,AN64-K64,P64*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV64>0,AV64-S64,X64*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD64>0,BD64-AA64,AF64*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D64+L64+T64+AB64+AJ64<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN65>0,(D65+E65+F65+I65)/-AN65*K65,0)","v":0},{"$f":"IF(G65>0,12-G65,12)","v":12},{"$f":"D65+E65+F65+I65+J65","v":0},null,null,null,null,null,{"$f":"IF(AV65>0,(L65+M65+N65+Q65)/-AV65*S65,0)","v":0},{"$f":"IF(O65>0,12-O65,IF(AV65>12,12,IF(AV65-12>0,AV65-12,AV65)))","v":0},{"$f":"IF(CB65=0,L65+M65+N65+Q65+R65,0)","v":0},null,null,null,null,null,{"$f":"IF(BD65>0,(T65+U65+V65+Y65)/-BD65*AA65,0)","v":0},{"$f":"IF(W65>0,12-W65,IF(BD65>12,12,IF(BD65-12>0,BD65-12,BD65)))","v":0},{"$f":"IF(CI65=0,T65+U65+V65+Y65+Z65,0)","v":0},null,null,null,null,{"$f":"IF(CP65=0,0,-AB65-AC65+CG65)","v":0},{"$f":"IF(BL65>0,(AB65+AC65+AD65+AG65)/-BL65*AI65,0)","v":0},{"$f":"IF(AE65>0,12-AE65,IF(BL65>12,12,IF(BL65-12>0,BL65-12,BL65)))","v":0},{"$f":"IF(CP65=0,AB65+AC65+AD65+AG65+AH65,0)","v":0},null,null,{"$f":"IF(AND(F65<>0,D65+E65=0),1,IF(AND(N65<>0,L65+M65=0),1,IF(AND(V65<>0,T65+U65=0),1,IF(AND(AD65<>0,AB65+AC65=0),1,0))))","v":0},{"$f":"H65*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN65>0,AN65-K65,P65*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV65>0,AV65-S65,X65*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD65>0,BD65-AA65,AF65*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D65+L65+T65+AB65+AJ65<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY67","v":0}]
["AKTIVER UDENFOR LANDBRUG",null,null,{"$f":"SUM(D64:D65)","v":0},{"$f":"SUM(E63:E65)","v":0},null,null,null,null,{"$f":"SUM(J63:J65)","v":0},null,{"$f":"SUM(L64:L65)","v":0},{"$f":"SUM(M63:M65)","v":0},null,null,null,null,{"$f":"SUM(R63:R65)","v":0},null,{"$f":"SUM(T64:T65)","v":0},{"$f":"SUM(U63:U65)","v":0},null,null,null,null,{"$f":"SUM(Z63:Z65)","v":0},null,{"$f":"SUM(AB64:AB65)","v":0},{"$f":"SUM(AC63:AC65)","v":0},{"$f":"SUM(AD63:AD65)","v":0},null,null,{"$f":"SUM(AG63:AG65)","v":0},{"$f":"SUM(AH63:AH65)","v":0},null,{"$f":"SUM(AJ64:AJ65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D67+L67+T67+AB67+AJ67<>0,1,0)","v":0}]
[null,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY73","v":0}]
[null,"Tilgodehavender i alt",null,null,null,null,null,null,null,null,null,{"$f":"D69+E69+H69+F69+I69","v":0},null,null,null,null,null,null,{"$f":"IF(M69+L69=0,0,IF(ISBLANK(P69),IF(K69>0,1/(1/K69-1),0),1/P69))","v":0},{"$f":"IF(CB69=0,L69+M69+N69+Q69+R69,0)","v":0},null,null,null,null,null,null,{"$f":"IF(U69+T69=0,0,IF(ISBLANK(X69),IF(S69>0,1/(1/S69-1),0),1/X69))","v":0},{"$f":"IF(CI69=0,T69+U69+V69+Y69+Z69,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AC69+AB69=0,0,IF(ISBLANK(AF69),IF(AA69>0,1/(1/AA69-1),0),1/AF69))","v":0},{"$f":"IF(CP69=0,AB69+AC69+AD69+AG69+AH69,0)","v":0},null,null,{"$f":"IF(AND(F69<>0,D69+E69=0),1,IF(AND(N69<>0,L69+M69=0),1,IF(AND(V69<>0,T69+U69=0),1,IF(AND(AD69<>0,AB69+AC69=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D69+L69+T69+AB69+AJ69<>0,1,0)","v":0}]
[null,"Værdipapirer",null,null,null,null,null,null,null,null,null,{"$f":"D70+E70+H70+F70+I70","v":0},null,null,null,null,null,null,{"$f":"IF(M70+L70=0,0,IF(ISBLANK(P70),IF(K70>0,1/(1/K70-1),0),1/P70))","v":0},{"$f":"IF(CB70=0,L70+M70+N70+Q70+R70,0)","v":0},null,null,null,null,null,null,{"$f":"IF(U70+T70=0,0,IF(ISBLANK(X70),IF(S70>0,1/(1/S70-1),0),1/X70))","v":0},{"$f":"IF(CI70=0,T70+U70+V70+Y70+Z70,0)","v":0},null,null,null,null,{"$f":"IF(CP70=0,0,-AB70-AC70+CG70)","v":0},null,{"$f":"IF(AC70+AB70=0,0,IF(ISBLANK(AF70),IF(AA70>0,1/(1/AA70-1),0),1/AF70))","v":0},{"$f":"IF(CP70=0,AB70+AC70+AD70+AG70+AH70,0)","v":0},null,null,{"$f":"IF(AND(F70<>0,D70+E70=0),1,IF(AND(N70<>0,L70+M70=0),1,IF(AND(V70<>0,T70+U70=0),1,IF(AND(AD70<>0,AB70+AC70=0),1,0))))","v":0},{"$f":"H70","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P70),AN70,P70)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X70),AV70,X70)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF70),BD70,AF70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D70+L70+T70+AB70+AJ70<>0,1,0)","v":0}]
[null,"Positiv likviditet KK",null,{"$f":"IF(C104>0,C104,0)","v":0},{"$f":"'I-S Resultat'!E189/-1000","v":0},null,null,{"$f":"'I-S Resultat'!G189/-1000","v":0},null,null,null,{"$f":"D71+E71+H71","v":0},{"$f":"'I-S Resultat'!M189/-1000","v":0},null,null,{"$f":"'I-S Resultat'!O189/-1000","v":0},null,null,null,{"$f":"L71+M71+P71","v":0},{"$f":"'I-S Resultat'!U189/-1000","v":0},null,null,{"$f":"'I-S Resultat'!W189/-1000","v":0},null,null,null,{"$f":"T71+U71+X71","v":0},{"$f":"'I-S Resultat'!AC189/-1000","v":0},null,null,{"$f":"'I-S Resultat'!AE189/-1000","v":0},null,null,null,{"$f":"AB71+AC71+AF71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D71+L71+T71+AB71+AJ71<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY73","v":0}]
["FINANSAKTIVER",null,null,{"$f":"SUM(D69:D71)","v":0},{"$f":"SUM(E69:E71)","v":0},null,null,{"$f":"SUM(H69:H71)","v":0},null,null,null,{"$f":"SUM(L69:L71)","v":0},{"$f":"SUM(M69:M71)","v":0},null,null,null,null,null,null,{"$f":"SUM(T69:T71)","v":0},{"$f":"SUM(U69:U71)","v":0},null,null,null,null,null,null,{"$f":"SUM(AB69:AB71)","v":0},{"$f":"SUM(AC69:AC71)","v":0},{"$f":"AD70","v":0},null,null,{"$f":"SUM(AG69:AG70)","v":0},null,null,{"$f":"SUM(AJ69:AJ71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D73+L73+T73+AB73+AJ73<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,null,"konj.",null,"Afskr.",null,null,"Investering",null,null,"konj.",null,"Afskr.",null,null,"Investering",null,null,"konj.",null,"Afskr.",null,null,"Investering","O/N",null,"konj.","T/G","Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY76","v":1}]
["I/S AKTIVER I ALT",null,null,{"$f":"IF(ISNUMBER(SUM(D12:D73)),D73+D55+D61+D67,0)","v":0},{"$f":"E55+E61+E67+E73","v":0},null,null,{"$f":"H55","v":0},null,{"$f":"J55+J61+J67+J73","v":0},null,{"$f":"IF(ISNUMBER(SUM(L12:L73)),L73+L55+L61+L67,0)","v":0},{"$f":"M55+M61+M67+M73","v":0},null,null,{"$f":"P55","v":0},null,{"$f":"R55+R61+R67+R73","v":0},null,{"$f":"IF(ISNUMBER(SUM(T12:T73)),T73+T55+T61+T67,0)","v":0},{"$f":"U55+U61+U67+U73","v":0},null,null,{"$f":"X55","v":0},null,{"$f":"Z55+Z61+Z67+Z73","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB12:AB73)),AB73+AB55+AB61+AB67,0)","v":0},{"$f":"AC55+AC61+AC67+AC73","v":0},{"$f":"AD55+AD61+AD67+AD73","v":0},null,{"$f":"AF55","v":0},{"$f":"AG55+AG61+AG67+AG73","v":0},{"$f":"AH55+AH61+AH67+AH73","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ12:AJ73)),AJ73+AJ55+AJ61+AJ67,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktiver sum excl. besætning og værdipapirer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D75+L75+T75+AB75+AJ75<>0,1,0)","v":0}]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urealiseret og realiseret værdipapirer har egen linje i resultatet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Besætning sum (altid resultatført)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["I/S PASSIVER",null,null,{"$f":"D8","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8","v":2026}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8","v":2027}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8","v":2028}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AJ8","v":2029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY95","v":0}]
[1,"Realkredit",null,null,null,null,null,null,null,null,{"$f":"IF(-H86<TabsProcent*(D86+E86),1,0)","v":0},{"$f":"D86+E86+H86","v":0},null,null,null,null,null,null,{"$f":"IF(-P86<TabsProcent*(L86+M86),1,0)","v":0},{"$f":"L86+M86+P86","v":0},null,null,null,null,null,null,{"$f":"IF(-X86<TabsProcent*(T86+U86),1,0)","v":0},{"$f":"T86+U86+X86","v":0},null,null,null,null,null,null,{"$f":"IF(-AF86<TabsProcent*(AB86+AC86),1,0)","v":0},{"$f":"AB86+AC86+AF86","v":0},null,null,{"$f":"IF(AND(F86<>0,D86+E86=0),1,IF(AND(N86<>0,L86+M86=0),1,IF(AND(V86<>0,T86+U86=0),1,IF(AND(AD86<>0,AB86+AC86=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indfrielse a gæld registreres i kolonnen før ultimo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D86+L86+T86+AB86+AJ86<>0,1,0)","v":0}]
[3,"Flex",null,null,null,null,null,0,null,null,0,{"$f":"D87+E87+H87","v":0},null,null,null,0,null,null,0,{"$f":"L87+M87+P87","v":0},null,null,null,0,null,null,0,{"$f":"T87+U87+X87","v":0},null,null,null,0,null,null,0,{"$f":"AB87+AC87+AF87","v":0},null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T/G formlen er derfor anderledes end i anlægskartoteket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,"Flex 2",null,null,null,null,null,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T/G formlen er derfor anderledes end i anlægskartoteket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,"Pengeinstitutlån",null,null,null,null,null,null,null,null,0,0,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T/G formlen er derfor anderledes end i anlægskartoteket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,null,null,null,null,null,null,0,null,null,{"$f":"IF(-H90<TabsProcent*(D90+E90),1,0)","v":0},0,null,null,null,0,null,null,{"$f":"IF(-P90<TabsProcent*(L90+M90),1,0)","v":0},0,null,null,null,null,null,null,{"$f":"IF(-X90<TabsProcent*(T90+U90),1,0)","v":0},0,null,null,null,0,null,null,{"$f":"IF(-AF90<TabsProcent*(AB90+AC90),1,0)","v":0},0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T/G formlen er derfor anderledes end i anlægskartoteket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,null,null,null,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,null,null,null,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,null,0,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,null,null,null,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,null,null,null,null,0,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D93+L93+T93+AB93+AJ93<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY95","v":0}]
["PRIORITETSGÆLD",null,null,{"$f":"IF(ISNUMBER(SUM(D86:D93)),SUM(D86:D93),0)","v":0},{"$f":"SUM(E86:E93)","v":0},null,null,{"$f":"SUM(H86:H93)","v":0},null,{"$f":"SUM(J86:J93)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L86:L93)),SUM(L86:L93),0)","v":0},{"$f":"SUM(M86:M93)","v":0},null,null,{"$f":"SUM(P86:P93)","v":0},null,{"$f":"SUM(R86:R93)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T86:T93)),SUM(T86:T93),0)","v":0},{"$f":"SUM(U86:U93)","v":0},null,null,{"$f":"SUM(X86:X93)","v":0},null,{"$f":"SUM(Z86:Z93)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB86:AB93)),SUM(AB86:AB93),0)","v":0},{"$f":"SUM(AC86:AC93)","v":0},null,null,{"$f":"SUM(AF86:AF93)","v":0},null,{"$f":"SUM(AH86:AH93)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ86:AJ93)),SUM(AJ86:AJ93),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D95+L95+T95+AB95+AJ95<>0,1,0)","v":0}]
[null,null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY106","v":0}]
[1,"Foderstof",null,null,null,null,null,null,null,null,{"$f":"IF(-H97<TabsProcent*(D97+E97),1,0)","v":0},{"$f":"D97+E97+H97","v":0},null,null,null,null,null,null,{"$f":"IF(-P97<TabsProcent*(L97+M97),1,0)","v":0},{"$f":"L97+M97+P97","v":0},null,null,null,null,null,null,{"$f":"IF(-X97<TabsProcent*(T97+U97),1,0)","v":0},{"$f":"T97+U97+X97","v":0},null,null,null,null,null,null,{"$f":"IF(-AF97<TabsProcent*(AB97+AC97),1,0)","v":0},{"$f":"AB97+AC97+AF97","v":0},null,null,{"$f":"IF(AND(F97<>0,D97+E97=0),1,IF(AND(N97<>0,L97+M97=0),1,IF(AND(V97<>0,T97+U97=0),1,IF(AND(AD97<>0,AB97+AC97=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D97+L97+T97+AB97+AJ97<>0,1,0)","v":0}]
[3,"Dyrlæge",null,null,null,null,null,null,null,null,{"$f":"IF(-H98<TabsProcent*(D98+E98),1,0)","v":0},{"$f":"D98+E98+H98","v":0},null,null,null,null,null,null,{"$f":"IF(-P98<TabsProcent*(L98+M98),1,0)","v":0},{"$f":"L98+M98+P98","v":0},null,null,null,null,null,null,{"$f":"IF(-X98<TabsProcent*(T98+U98),1,0)","v":0},{"$f":"T98+U98+X98","v":0},null,null,null,null,null,null,{"$f":"IF(-AF98<TabsProcent*(AB98+AC98),1,0)","v":0},{"$f":"AB98+AC98+AF98","v":0},null,null,{"$f":"IF(AND(F98<>0,D98+E98=0),1,IF(AND(N98<>0,L98+M98=0),1,IF(AND(V98<>0,T98+U98=0),1,IF(AND(AD98<>0,AB98+AC98=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,null,null,null,null,null,null,null,null,null,{"$f":"IF(-H99<TabsProcent*(D99+E99),1,0)","v":0},{"$f":"D99+E99+H99","v":0},null,null,null,null,null,null,{"$f":"IF(-P99<TabsProcent*(L99+M99),1,0)","v":0},{"$f":"L99+M99+P99","v":0},null,null,null,null,null,null,{"$f":"IF(-X99<TabsProcent*(T99+U99),1,0)","v":0},{"$f":"T99+U99+X99","v":0},null,null,null,null,null,null,{"$f":"IF(-AF99<TabsProcent*(AB99+AC99),1,0)","v":0},{"$f":"AB99+AC99+AF99","v":0},null,null,{"$f":"IF(AND(F99<>0,D99+E99=0),1,IF(AND(N99<>0,L99+M99=0),1,IF(AND(V99<>0,T99+U99=0),1,IF(AND(AD99<>0,AB99+AC99=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Anden gæld i alt",null,{"$f":"IF(ISNUMBER(SUM(D97:D99)),SUM(D97:D99),0)","v":0},{"$f":"SUM(E97:E99)","v":0},null,null,{"$f":"SUM(H97:H99)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(L97:L99)),SUM(L97:L99),0)","v":0},{"$f":"SUM(M97:M99)","v":0},null,null,{"$f":"SUM(P97:P99)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(T97:T99)),SUM(T97:T99),0)","v":0},{"$f":"SUM(U97:U99)","v":0},null,null,{"$f":"SUM(X97:X99)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AB97:AB99)),SUM(AB97:AB99),0)","v":0},{"$f":"SUM(AC97:AC99)","v":0},null,null,{"$f":"SUM(AF97:AF99)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AJ97:AJ99)),SUM(AJ97:AJ99),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Mellemregning A",null,null,null,null,null,null,null,null,null,{"$f":"D101+E101+H101","v":0},null,null,null,null,null,null,null,{"$f":"L101+M101+P101","v":0},null,null,null,null,null,null,null,{"$f":"T101+U101+X101","v":0},null,null,null,null,null,null,null,{"$f":"AB101+AC101+AF101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Mellemregning B",null,null,null,null,null,null,null,null,null,{"$f":"D102+E102+H102","v":0},null,null,null,null,null,null,null,{"$f":"L102+M102+P102","v":0},null,null,null,null,null,null,null,{"$f":"T102+U102+X102","v":0},null,null,null,null,null,null,null,{"$f":"AB102+AC102+AF102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Moms og afgifter",null,null,{"$f":"-'I-S Resultat'!G192/1000","v":0},null,null,{"$f":"-'I-S Resultat'!E192/1000","v":0},null,null,null,{"$f":"D103+E103+H103","v":0},{"$f":"-'I-S Resultat'!O192/1000","v":0},null,null,{"$f":"-'I-S Resultat'!M192/1000","v":0},null,null,null,{"$f":"L103+M103+P103","v":0},{"$f":"-'I-S Resultat'!W192/1000","v":0},null,null,{"$f":"-'I-S Resultat'!U192/1000","v":0},null,null,null,{"$f":"T103+U103+X103","v":0},{"$f":"-'I-S Resultat'!AE192/1000","v":0},null,null,{"$f":"-'I-S Resultat'!AC192/1000","v":0},null,null,null,{"$f":"AB103+AC103+AF103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Kassekredit (negativ)",null,{"$f":"IF(BVkk<0,BVkk,0)","v":0},{"$f":"IF('I-S Resultat'!G194<>0,'I-S Resultat'!G194/-1000,0)","v":0},null,null,{"$f":"IF('I-S Resultat'!E194<>0,'I-S Resultat'!E194/-1000,0)","v":0},null,null,null,{"$f":"D104+E104+H104","v":0},{"$f":"IF('I-S Resultat'!O194<>0,'I-S Resultat'!O194/-1000,0)","v":0},null,null,{"$f":"IF('I-S Resultat'!M194<>0,'I-S Resultat'!M194/-1000,0)","v":0},null,null,null,{"$f":"L104+M104+P104","v":0},{"$f":"IF('I-S Resultat'!W194<>0,'I-S Resultat'!W194/-1000,0)","v":0},null,null,{"$f":"IF('I-S Resultat'!U194<>0,'I-S Resultat'!U194/-1000,0)","v":0},null,null,null,{"$f":"T104+U104+X104","v":0},{"$f":"IF('I-S Resultat'!AE194<>0,'I-S Resultat'!AE194/-1000,0)","v":0},null,null,{"$f":"IF('I-S Resultat'!AC194<>0,'I-S Resultat'!AC194/-1000,0)","v":0},null,null,null,{"$f":"AB104+AC104+AF104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D104+L104+T104+AB104+AJ104<0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY106","v":0}]
["I/S GÆLD I ALT",null,null,{"$f":"SUM(D100:D104)+D95","v":0},{"$f":"E95+E100+E101+E102+E103+IF(L104<0,E104,0)","v":0},null,null,{"$f":"H95+H100+H101+H102+H103+H104","v":0},null,null,null,{"$f":"SUM(L100:L104)+L95","v":0},{"$f":"M95+M100+M101+M102+M103+IF(T104<0,M104,0)","v":0},null,null,{"$f":"P95+P100+P101+P102+P103+P104","v":0},null,null,null,{"$f":"SUM(T100:T104)+T95","v":0},{"$f":"U95+U100+U101+U102+U103+IF(AB104<0,U104,0)","v":0},null,null,{"$f":"X95+X100+X101+X102+X103+X104","v":0},null,null,null,{"$f":"SUM(AB100:AB104)+AB95","v":0},{"$f":"AC95+AC100+AC101+AC102+AC103+IF(AJ104<0,AC104,0)","v":0},null,null,{"$f":"AF95+AF100+AF101+AF102+AF103+AF104","v":0},null,null,null,{"$f":"SUM(AJ100:AJ104)+AJ95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D106+L106+T106+AB106+AJ106<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY108","v":0}]
[null,"Indskudskapital",null,{"$f":"D75+D106","v":0},null,null,null,null,null,null,null,{"$f":"D108","v":0},null,null,null,null,null,null,null,{"$f":"L108","v":0},null,null,null,null,null,null,null,{"$f":"T108","v":0},null,null,null,null,null,null,null,{"$f":"AB108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D108+L108+T108+AB108+AJ108<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY108<>0,1,0)","v":0}]
[null,"Konsolidering I/S",null,0,null,null,null,null,null,null,null,{"$f":"L75+L106-L108","v":0},null,null,null,null,null,null,null,{"$f":"T75+T106-T108","v":0},null,null,null,null,null,null,null,{"$f":"AB75+AB106-AB108","v":0},null,null,null,null,null,null,null,{"$f":"AJ75+AJ106-AJ108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D110+L110+T110+AB110+AJ110<>0,1,0)","v":0}]
[null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY112","v":0}]
["I/S EGENKAPITAL",null,null,{"$f":"D108+D110","v":0},{"$f":"L112-D112-F112-H112","v":0},null,null,null,null,null,null,{"$f":"L108+L110","v":0},{"$f":"T112-L112-N112-P112","v":0},null,null,null,null,null,null,{"$f":"T108+T110","v":0},{"$f":"AB112-T112-V112-X112","v":0},null,null,null,null,null,null,{"$f":"AB108+AB110","v":0},{"$f":"AJ112-AB112-AD112-AF112","v":0},null,null,null,null,null,null,{"$f":"AJ108+AJ110","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D112+L112+T112+AB112+AJ112<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,{"$f":"IF(D112*1000<>'I-S Resultat'!G137,D112-'I-S Resultat'!G137,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(L112*1000<>'I-S Resultat'!G143,L112-'I-S Resultat'!G143/1000,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(T112*1000<>'I-S Resultat'!O143,T112-'I-S Resultat'!O143/1000,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AB112*1000<>'I-S Resultat'!W143,AB112-'I-S Resultat'!W143/1000,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AJ112*1000<>'I-S Resultat'!AE143,AJ112-'I-S Resultat'!AE143/1000,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Fordeling af egenkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY116<>0,1,0)","v":0}]
[null,{"$f":"M5","v":0},{"$f":"X5","v":0.5},{"$f":"D112*$C116","v":0},{"$f":"IF('A Balance'!E67<0,'A Balance'!E67,0)","v":0},null,null,{"$f":"IF('A Balance'!E67>0,'A Balance'!E67,0)","v":0},null,null,null,{"$f":"L112*$C116","v":0},{"$f":"IF('A Balance'!M67<0,'A Balance'!M67,0)","v":0},null,null,{"$f":"IF('A Balance'!M67>0,'A Balance'!M67,0)","v":0},null,null,null,{"$f":"T112*$C116","v":0},{"$f":"IF('A Balance'!U67<0,'A Balance'!U67,0)","v":0},null,null,{"$f":"IF('A Balance'!U67>0,'A Balance'!U67,0)","v":0},null,null,null,{"$f":"AB112*$C116","v":0},{"$f":"IF('A Balance'!AC67<0,'A Balance'!AC67,0)","v":0},null,null,{"$f":"IF('A Balance'!AC67>0,'A Balance'!AC67,0)","v":0},null,null,null,{"$f":"AJ112*$C116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D116+L116+T116+AB116+AJ116<>0,1,0)","v":0}]
[null,{"$f":"M6","v":0},{"$f":"X6","v":0.5},{"$f":"D112*$C117","v":0},{"$f":"IF('B Balance'!E67<0,'B Balance'!E67,0)","v":0},null,null,{"$f":"IF('B Balance'!E67>0,'B Balance'!E67,0)","v":0},null,null,null,{"$f":"L112*$C117","v":0},{"$f":"IF('B Balance'!M67<0,'B Balance'!M67,0)","v":0},null,null,{"$f":"IF('B Balance'!M67>0,'B Balance'!M67,0)","v":0},null,null,null,{"$f":"T112*$C117","v":0},{"$f":"IF('B Balance'!U67<0,'B Balance'!U67,0)","v":0},null,null,{"$f":"IF('B Balance'!U67>0,'B Balance'!U67,0)","v":0},null,null,null,{"$f":"AB112*$C117","v":0},{"$f":"IF('B Balance'!AC67<0,'B Balance'!AC67,0)","v":0},null,null,{"$f":"IF('B Balance'!AC67>0,'B Balance'!AC67,0)","v":0},null,null,null,{"$f":"AJ112*$C117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D117+L117+T117+AB117+AJ117<>0,1,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"timer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(A1:AJ135)),1,0)","v":1},{"$f":"IF(ISERROR(SUM(B1:AK135)),1,0)","v":1}]

{"sheet":"A Resultat","index":3,"n_rows":293,"n_cols":103,"rows_kept":293,"cut":false,"hidden":false,"merged":[[141,29,141,30],[0,12,0,14],[127,3,127,4],[141,3,141,6],[141,13,141,14],[141,21,141,22]]}
[null,"A RESULTAT OG LIKVIDITET",null,null,null,null,null,null,null,null,null,null,{"$f":"'I-S Balance'!M5","v":0}]
[null,null,{"$f":"'A Balance'!B2","v":0}]
[null,null,{"$f":"'A Balance'!B3","v":0}]
[null,null,{"$f":"'A Balance'!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,10,null,null,null,null,null,null,271159]
[null,"Moms",null,null,null,null,"a",null,null,null,null,null,null,null,"b",null,null,null,null,null,null,null,"c",null,null,null,null,null,null,null,"d"]
[1,"DÆKNINGSBIDRAG",null,null,null,null,{"$f":"'I-S Balance'!R2","v":2025},null,null,null,null,null,null,null,{"$f":"G6+1","v":2026},null,null,null,null,null,null,null,{"$f":"O6+1","v":2027},null,null,null,null,null,null,null,{"$f":"W6+1","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY8:CY17)","v":0}]
[null,null,"Brak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E8+G8+M8+O8+U8+W8+AC8+AE8<>0,1,0)","v":0}]
[null,null,"Vårbyg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E9+G9+M9+O9+U9+W9+AC9+AE9<>0,1,0)","v":0}]
[null,null,"Sædskiftegræs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterhvede",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vedvarende græs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterhvede 2. års",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterraps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Køer med opdræt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Søer 7 kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Smågrise 7-30 kg"]
[null,null,"Majs til helsæd"]
[null,null,"Gødningsproduktion"]
[null,null,"Afrunding smågrise"]
[null,null,"Afrunding mark"]
[null,null,"Afrunding køer"]
[null,null,null,null,8.57,1.5,10.57,null,null,null,null,2.57,8.57,1.5,10.57,null,null,null,null,2.57,8.57,1.5,10.57,null,null,null,null,2.57,8.57,1.5,10.57,2.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY8:CY17)","v":0}]
[null,"m",{"$f":"C8","v":"Brak"},null,null,null,{"$f":"G8*E8","v":0},null,null,null,null,null,null,null,{"$f":"O8*M8","v":0},null,null,null,null,null,null,null,{"$f":"W8*U8","v":0},null,null,null,null,null,null,null,{"$f":"AE8*AC8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E25+G25+M25+O25+U25+W25+AC25+AE25<>0,1,0)","v":0}]
[null,"m",{"$f":"C9","v":"Vårbyg"},null,null,null,{"$f":"G9*E9","v":0},null,null,null,null,null,null,null,{"$f":"O9*M9","v":0},null,null,null,null,null,null,null,{"$f":"W9*U9","v":0},null,null,null,null,null,null,null,{"$f":"AE9*AC9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m",{"$f":"C10","v":"Sædskiftegræs"},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Vinterhvede",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Vedvarende græs",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Vinterhvede 2. års",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Vinterrug",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Vinterraps",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Køer med opdræt",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Søer 7 kg",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Smågrise 7-30 kg",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"m","Majs til helsæd",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"m","Gødningsproduktion",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"m","Afrunding smågrise",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"m","Afrunding mark",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"m",{"$f":"C23","v":"Afrunding køer"},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(E41+G41+M41+O41+U41+W41+AC41+AE41<>0,1,0)","v":0},"m","N/T på oms. aktiver",null,{"$f":"'A Balance'!BR79*1000","v":0},null,{"$f":"'A Balance'!I79*1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!BY79*1000","v":0},null,{"$f":"'A Balance'!Q79*1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!CF79*1000","v":0},null,{"$f":"'A Balance'!Y79*1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!CM79*1000","v":0},null,{"$f":"'A Balance'!AG79*1000","v":0}]
[null,"m","O/N på besætning",null,null,null,{"$f":"'A Balance'!BR78*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!BY78*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CF78*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CM78*1000","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY44","v":0}]
[{"$f":"IF(G44+O44+W44+AE44<>0,1,0)","v":0},"Dækningsbidrag",null,null,null,null,{"$f":"SUM(G25:G43)+E41","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O25:O43)+M41","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W25:W43)+U41","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE25:AE43)+AC41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E44+G44+M44+O44+U44+W44+AC44+AE44<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY44","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY56","v":0}]
[1,"KAPACITETSOMKOSTNINGER / PRIVAT",null,null,null,null,null,null,null,null,null,null,"Fr.skr.% ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY56","v":0}]
[1,"m","Energi",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N48),G48*(1+$M48/100),N48)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V48),O48*(1+$M48/100),V48)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD48),W48*(1+$M48/100),AD48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E48+G48+M48+O48+U48+W48+AC48+AE48<>0,1,0)","v":0}]
[1,"m","Maskinstation m.v.",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Vedligehold",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Investeringer over driften",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N51),G51*(1+$M51/100),N51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V51),O51*(1+$M51/100),V51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD51),W51*(1+$M51/100),AD51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Lønomkostninger",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Ejendomsskat og forsikringer",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Diverse omkostninger",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY56","v":0}]
[1,"Kontante kapacitetsomkostninger",null,null,null,null,{"$f":"SUM(G48:G54)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O48:O54)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W48:W54)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE48:AE54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E56+G56+M56+O56+U56+W56+AC56+AE56<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY56","v":0}]
[{"$f":"IF(G58+O58+W58+AE58<>0,1,0)","v":0},null,"Afskrivninger",null,null,null,{"$f":"('A Balance'!J75-'A Balance'!J60-'A Balance'!J31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A Balance'!R75-'A Balance'!R60-'A Balance'!R31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A Balance'!Z75-'A Balance'!Z60-'A Balance'!Z31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A Balance'!AH75-'A Balance'!AH60-'A Balance'!AH31)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E58+G58+M58+O58+U58+W58+AC58+AE58<>0,1,0)","v":0}]
[{"$f":"IF(G59+O59+W59+AE59<>0,1,0)","v":0},null,"Nedskrivning anlægsaktiver",null,null,null,{"$f":"'A Balance'!BR77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!BY77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CF77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CM77*1000","v":0}]
[{"$f":"IF(G60+O60+W60+AE60<>0,1,0)","v":0},null,"Gevinst/tab ved salg af anlægsaktiver",null,null,null,{"$f":"'A Balance'!I75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Q75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Y75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AG75*1000","v":0}]
[{"$f":"IF(G61+O61+W61+AE61<>0,1,0)","v":0},null,"Afskrivninger biler m.v",null,null,null,{"$f":"'A Balance'!J60*'A Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!R60*'A Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Z60*'A Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AH60*'A Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E61+G61+M61+O61+U61+W61+AC61+AE61<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY63","v":0}]
[1,"Afskrivninger landbrug",null,null,null,null,{"$f":"SUM(G58:G62)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O58:O62)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W58:W62)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE58:AE62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E63+G63+M63+O63+U63+W63+AC63+AE63<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY65","v":0}]
[1]
[1,"Kapacitetsomkostninger i alt",null,null,null,null,{"$f":"G56+G63","v":0},null,null,null,null,null,null,null,{"$f":"O56+O63","v":0},null,null,null,null,null,null,null,{"$f":"W56+W63","v":0},null,null,null,null,null,null,null,{"$f":"AE56+AE63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E66+G66+M66+O66+U66+W66+AC66+AE66<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY66","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY69","v":0}]
[1,"Resultat af primær drift",null,null,null,null,{"$f":"G44+G66","v":0},null,null,null,null,null,null,null,{"$f":"O44+O66","v":0},null,null,null,null,null,null,null,{"$f":"W44+W66","v":0},null,null,null,null,null,null,null,{"$f":"AE44+AE66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E69+G69+M69+O69+U69+W69+AC69+AE69<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY69","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY72:CY90)","v":0}]
[1,null,"Anden indtjening og virksomhed",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N72),G72*(1+$M72/100),N72)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V72),O72*(1+$M72/100),V72)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD72),W72*(1+$M72/100),AD72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E72+G72+M72+O72+U72+W72+AC72+AE72<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY72","v":0}]
[1,null,"Afkoblet EU-støtte",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N74),G74*(1+$M74/100),N74)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V74),O74*(1+$M74/100),V74)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD74),W74*(1+$M74/100),AD74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E74+G74+M74+O74+U74+W74+AC74+AE74<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY74","v":0}]
[null,null,"Andel overskud I/S",null,null,null,{"$f":"SUM('I-S Resultat'!E109:E111)+'I-S Resultat'!G116*'I-S Resultat'!E112","v":0},null,null,null,null,null,null,null,{"$f":"SUM('I-S Resultat'!M109:M111)+'I-S Resultat'!O116*'I-S Resultat'!M112","v":0},null,null,null,null,null,null,null,{"$f":"SUM('I-S Resultat'!U109:U111)+'I-S Resultat'!W116*'I-S Resultat'!U112","v":0},null,null,null,null,null,null,null,{"$f":"SUM('I-S Resultat'!AC109:AC111)+'I-S Resultat'!AE116*'I-S Resultat'!AC112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E76+G76+M76+O76+U76+W76+AC76+AE76<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY76","v":0}]
[null,null,"Maskinleje fra I/S",null,null,null,{"$f":"'I-S Resultat'!G53*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!O53*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!W53*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!AE53*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E78+G78+M78+O78+U78+W78+AC78+AE78<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY78","v":0}]
[null,"Resultat før finansiering",null,null,null,null,{"$f":"SUM(G69:G79)","v":0},null,null,null,null,null,"Fr.skr.% ",null,{"$f":"SUM(O69:O79)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W69:W79)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE69:AE79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G80+O80+W80+AE80<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY80","v":0}]
[null,null,"Finansieringstilskud",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N82),G82*(1+$M82/100),N82)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V82),O82*(1+$M82/100),V82)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD82),W82*(1+$M82/100),AD82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G82+O82+W82+AE82<>0,1,0)","v":0}]
[1,null,"Forpagtningsafgift",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N83),G83*(1+$M83/100),N83)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V83),O83*(1+$M83/100),V83)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD83),W83*(1+$M83/100),AD83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Forpagtning fra I/S",null,null,null,{"$f":"'I-S Resultat'!G82*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!O82*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!W82*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!AE82*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Renteindtægter",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N85),G85*(1+$M85/100),N85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V85),O85*(1+$M85/100),V85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD85),W85*(1+$M85/100),AD85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Aktieudbytte",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N86),G86*(1+$M86/100),N86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V86),O86*(1+$M86/100),V86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD86),W86*(1+$M86/100),AD86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Renteudgifter mv.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N87),G87*(1+$M87/100),N87)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V87),O87*(1+$M87/100),V87)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD87),W87*(1+$M87/100),AD87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Kassekreditrente",null,null,null,{"$f":"IF(ISBLANK(F88),IF('A Balance'!D96>0,'A Balance'!D96*'A Balance'!$AB$2,'A Balance'!D96*'A Balance'!$AB$3)*10,F88)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N88),IF('A Balance'!L96>0,'A Balance'!L96*'A Balance'!$AB$2,'A Balance'!L96*'A Balance'!$AB$3)*10,N88)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V88),IF('A Balance'!T96>0,'A Balance'!T96*'A Balance'!$AB$2,'A Balance'!T96*'A Balance'!$AB$3)*10,V88)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD88),IF('A Balance'!AB96>0,'A Balance'!AB96*'A Balance'!$AB$2,'A Balance'!AB96*'A Balance'!$AB$3)*10,AD88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Prioritetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Finansiering i alt",null,null,null,{"$f":"SUM(G82:G89)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O82:O89)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W82:W89)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE82:AE89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY72:CY89)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY93","v":0}]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G80+G90+korrNulpunkt","v":0},null,null,null,null,null,null,null,{"$f":"O80+O90+KorrNulpunkt2","v":0},null,null,null,null,null,null,null,{"$f":"W80+W90+KorrNulpunkt3","v":0},null,null,null,null,null,null,null,{"$f":"AE80+AE90+KorrNulpunkt4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G93+O93+W93+AE93<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY93","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY96","v":0}]
[1,null,"Private indtægter",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N96),G96*(1+$M96/100),N96)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V96),O96*(1+$M96/100),V96)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD96),W96*(1+$M96/100),AD96)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G96+O96+W96+AE96<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY96","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX102","v":0},{"$f":"CY102","v":0}]
[1,"Resultat før regulering og skat",null,null,null,null,{"$f":"G93+G96","v":0},null,null,null,null,null,null,null,{"$f":"O93+O96","v":0},null,null,null,null,null,null,null,{"$f":"W93+W96","v":0},null,null,null,null,null,null,null,{"$f":"AE93+AE96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY99","v":0},{"$f":"CY102","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX102","v":0},{"$f":"CY102","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX102","v":0},{"$f":"CY102","v":0}]
[null,null,"Afskrivning rettigheder",null,null,null,{"$f":"('A Balance'!J31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A Balance'!R31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A Balance'!Z31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A Balance'!AH31)*1000","v":0},null,null,null,null,null,null,null,null,{"$f":"G102+O102+W102+AE102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY102","v":0},{"$f":"IF(G102+O102+W102+AE102<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX102","v":0},{"$f":"CY102","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY105","v":0}]
[1,"Resultat før skat",null,null,null,null,{"$f":"G99+G102","v":0},null,null,null,null,null,null,null,{"$f":"O99+O102","v":0},null,null,null,null,null,null,null,{"$f":"W99+W102","v":0},null,null,null,null,null,null,null,{"$f":"AE99+AE102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G105+O105+W105+AE105<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY105","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY108","v":0}]
[1,null,"Skat af årets resultat",null,null,null,{"$f":"IF((resultat1-APersonfradrag)*ASkatteprocent*-1<0,ROUND((resultat1-APersonfradrag)*ASkatteprocent*-1,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF((resultat2-APersonfradrag)*ASkatteprocent*-1<0,ROUND((resultat2-APersonfradrag)*ASkatteprocent*-1,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF((resultat3-APersonfradrag)*ASkatteprocent*-1<0,ROUND((resultat3-APersonfradrag)*ASkatteprocent*-1,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF((resultat4-APersonfradrag)*ASkatteprocent*-1<0,ROUND((resultat4-APersonfradrag)*ASkatteprocent*-1,-3),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G108+O108+W108+AE108<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY108","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY111","v":0}]
[1,"Resultat efter skat",null,null,null,null,{"$f":"G105+G108","v":0},null,null,null,null,null,null,null,{"$f":"O105+O108","v":0},null,null,null,null,null,null,null,{"$f":"W105+W108","v":0},null,null,null,null,null,null,null,{"$f":"AE105+AE108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G111+O111+W111+AE111<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY111","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"EGENKAPITALFORKLARING",null,null,null,null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,{"$f":"O6","v":2026},null,null,null,null,null,null,null,{"$f":"W6","v":2027},null,null,null,null,null,null,null,{"$f":"AE6","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY118","v":0}]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G93","v":0},null,null,null,null,null,null,null,{"$f":"O93","v":0},null,null,null,null,null,null,null,{"$f":"W93","v":0},null,null,null,null,null,null,null,{"$f":"AE93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G118+O118+W118+AE118<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY118","v":0}]
[1,null,"Private indtægter",null,null,null,{"$f":"G96","v":0},null,null,null,null,null,null,null,{"$f":"O96","v":0},null,null,null,null,null,null,null,{"$f":"W96","v":0},null,null,null,null,null,null,null,{"$f":"AE96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G120+O120+W120+AE120<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY120","v":0}]
[1,"Resultat før regulering og privat",null,null,null,null,{"$f":"SUM(G118:G121)","v":0},null,null,null,null,null,"Fr.skr.% ",null,{"$f":"SUM(O118:O121)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W118:W121)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE118:AE121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G122+O122+W122+AE122<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY122","v":0}]
[1,null,"Privat kontant mv.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N124),G124,N124)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V124),O124,V124)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD124),W124,AD124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G124+O124+W124+AE124<>0,1,0)","v":0}]
[1,null,"Privat andel bil afskrivning",null,null,null,{"$f":"'A Balance'!J60*1000*(1-'A Balance'!$R$3)","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!R60*1000*(1-'A Balance'!$R$3)","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Z60*1000*(1-'A Balance'!$R$3)","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AH60*1000*(1-'A Balance'!$R$3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G125+O125+W125+AE125<>0,1,0)","v":0}]
[1,"Privat udtræk",null,null,null,null,{"$f":"SUM(G124:G125)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O124:O125)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W124:W125)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE124:AE125)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G126+O126+W126+AE126<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY126","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"G108-G129","v":0},null,null,null,null,null,null,null,{"$f":"O108-O129","v":0},null,null,null,null,null,null,null,{"$f":"W108-W129","v":0},null,null,null,null,null,null,null,{"$f":"AE108-AE129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G128+O128+W128+AE128<>0,1,0)","v":0}]
[1,null,"Ændring i udskudt skat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G129+O129+W129+AE129<>0,1,0)","v":0}]
[null,"Skat af årets resultat",null,null,null,null,{"$f":"G108","v":0},null,null,null,null,null,null,null,{"$f":"O108","v":0},null,null,null,null,null,null,null,{"$f":"W108","v":0},null,null,null,null,null,null,null,{"$f":"AE108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G130+O130+W130+AE130<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY130","v":0}]
[null,null,"Afskrivning rettigheder",null,null,null,{"$f":"G102","v":0},null,null,null,null,null,null,null,{"$f":"O102","v":0},null,null,null,null,null,null,null,{"$f":"W102","v":0},null,null,null,null,null,null,null,{"$f":"AE102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G132+O132+W132+AE132<>0,1,0)","v":0}]
[1,null,"Pensionsindbetaling",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N133),G133*(1+$M133/100),N133)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V133),O133*(1+$M133/100),V133)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD133),W133*(1+$M133/100),AD133)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G133+O133+W133+AE133<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY133","v":0}]
[null,"Ændring af egenkapital",null,null,null,null,{"$f":"G118+G120+G126+G130+G132+G133","v":0},null,null,null,null,null,null,null,{"$f":"O118+O120+O126+O130+O132+O133","v":0},null,null,null,null,null,null,null,{"$f":"W118+W120+W126+W130+W132+W133","v":0},null,null,null,null,null,null,null,{"$f":"AE118+AE120+AE126+AE130+AE132+AE133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G135+O135+W135+AE135<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY135","v":0}]
[1,null,"Egenkapital primo",null,null,null,{"$f":"'A Balance'!D106*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!L106*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!T106*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AB106*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G137+O137+W137+AE137<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY137","v":0}]
[1,"Egenkapital ved slutning",null,null,null,null,{"$f":"G137+G135","v":0},null,null,null,null,null,null,null,{"$f":"O137+O135","v":0},null,null,null,null,null,null,null,{"$f":"W137+W135","v":0},null,null,null,null,null,null,null,{"$f":"AE137+AE135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G139+O139+W139+AE139<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY139","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"LIKVIDITET",null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"O6","v":2026},null,null,null,null,null,null,null,{"$f":"W6","v":2027},null,null,null,null,null,null,null,{"$f":"AE6","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Årets resultat før skat",null,null,null,null,{"$f":"G105","v":0},null,null,null,null,null,null,null,{"$f":"O105","v":0},null,null,null,null,null,null,null,{"$f":"W105","v":0},null,null,null,null,null,null,null,{"$f":"AE105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G144+O144+W144+AE144<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY144","v":0}]
[null,null,"Værdiændring besætning/beholdninger",null,null,null,{"$f":"'A Balance'!H55*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!P55*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!X55*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AF55*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G146+O146+W146+AE146<>0,1,0)","v":0}]
[1,null,"Afskrivninger mv.",null,null,null,{"$f":"-G63-G102","v":0},null,null,null,null,null,null,null,{"$f":"-O63-O102","v":0},null,null,null,null,null,null,null,{"$f":"-W63-W102","v":0},null,null,null,null,null,null,null,{"$f":"-AE63-AE102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G147+O147+W147+AE147<>0,1,0)","v":0}]
[1,null,"Tilbageførsel i alt",null,null,null,{"$f":"SUM(G146:G147)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O146:O147)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W146:W147)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE146:AE147)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G148+O148+W148+AE148<>0,1,0)","v":0}]
[1]
[1,null,"Betalt skat",null,null,null,{"$f":"G128","v":0},null,null,null,null,null,null,null,{"$f":"O128","v":0},null,null,null,null,null,null,null,{"$f":"W128","v":0},null,null,null,null,null,null,null,{"$f":"AE128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G150+O150+W150+AE150<>0,1,0)","v":0}]
[1,null,"Privat",null,null,null,{"$f":"G124+G125","v":0},null,null,null,null,null,null,null,{"$f":"O124+O125","v":0},null,null,null,null,null,null,null,{"$f":"W124+W125","v":0},null,null,null,null,null,null,null,{"$f":"AE124+AE125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G151+O151+W151+AE151<>0,1,0)","v":0}]
[1,null,"Afskrivninger privat tlbf.",null,null,null,{"$f":"G125*-1","v":0},null,null,null,null,null,null,null,{"$f":"O125*-1","v":0},null,null,null,null,null,null,null,{"$f":"W125*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE125*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G152+O152+W152+AE152<>0,1,0)","v":0}]
[1,null,"Pensionsindbetaling",null,null,null,{"$f":"G133","v":0},null,null,null,null,null,null,null,{"$f":"O133","v":0},null,null,null,null,null,null,null,{"$f":"W133","v":0},null,null,null,null,null,null,null,{"$f":"AE133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G153+O153+W153+AE153<>0,1,0)","v":0}]
[1,null,"Privat udtræk i alt",null,null,null,{"$f":"SUM(G150:G153)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O150:O153)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W150:W153)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE150:AE153)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G154+O154+W154+AE154<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY156","v":0}]
[null,"Til investering og afdrag",null,null,null,null,{"$f":"G144+G148+G154","v":0},null,null,null,null,null,null,null,{"$f":"O144+O148+O154","v":0},null,null,null,null,null,null,null,{"$f":"W144+W148+W154","v":0},null,null,null,null,null,null,null,{"$f":"AE144+AE148+AE154","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G156+O156+W156+AE156<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY156","v":0}]
[1,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY159:CY160)","v":0}]
[1,"m","Besætning",null,{"$f":"IF('A Balance'!E47<0,('A Balance'!E47)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E47>0,('A Balance'!E47)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M47<0,('A Balance'!M47)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M47>0,('A Balance'!M47)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U47<0,('A Balance'!U47)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U47>0,('A Balance'!U47)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC47<0,('A Balance'!AC47)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC47>0,('A Balance'!AC47)*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E159+G159+M159+O159+U159+W159+AC159+AE159<>0,1,0)","v":0}]
[1,"m","Beholdninger",null,{"$f":"IF('A Balance'!E53<0,'A Balance'!E53*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E53>0,'A Balance'!E53*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M53<0,'A Balance'!M53*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M53>0,'A Balance'!M53*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U53<0,'A Balance'!U53*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U53>0,'A Balance'!U53*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC53<0,'A Balance'!AC53*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC53>0,'A Balance'!AC53*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E160+G160+M160+O160+U160+W160+AC160+AE160<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY162","v":0}]
[1,"Likviditet før anlægsinvesteringer",null,null,null,null,{"$f":"G156+SUM(E159:G160)","v":0},null,null,null,null,null,null,null,{"$f":"O156+SUM(M159:O160)","v":0},null,null,null,null,null,null,null,{"$f":"W156+SUM(U159:W160)","v":0},null,null,null,null,null,null,null,{"$f":"AE156+SUM(AC159:AE160)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G162+O162+W162+AE162<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY162","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Investeringer",null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY166:CY177)","v":0}]
[1,null,"Rettigheder",null,{"$f":"IF('A Balance'!E31<0,('A Balance'!E31)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E31>0,('A Balance'!E31)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M31<0,('A Balance'!M31)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M31>0,('A Balance'!M31)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U31<0,('A Balance'!U31)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U31>0,('A Balance'!U31)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC31<0,('A Balance'!AC31)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC31>0,('A Balance'!AC31)*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E166+G166+M166+O166+U166+W166+AC166+AE166<>0,1,0)","v":0}]
[1,null,"Køb/salg jord",null,{"$f":"IF('A Balance'!E12<0,('A Balance'!E12)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E12>0,('A Balance'!E12)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M12<0,('A Balance'!M12)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M12>0,('A Balance'!M12)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U12<0,('A Balance'!U12)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U12>0,('A Balance'!U12)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC12<0,('A Balance'!AC12)*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC12>0,('A Balance'!AC12)*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E167+G167+M167+O167+U167+W167+AC167+AE167<>0,1,0)","v":0}]
[1,"m","Driftsbygninger",null,{"$f":"IF('A Balance'!E20<0,'A Balance'!E20*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E20>0,'A Balance'!E20*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M20<0,'A Balance'!M20*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M20>0,'A Balance'!M20*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U20<0,'A Balance'!U20*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U20>0,'A Balance'!U20*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC20<0,'A Balance'!AC20*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC20>0,'A Balance'!AC20*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Beboelse (stuehus)",null,{"$f":"IF('A Balance'!E24<0,'A Balance'!E24*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E24>0,'A Balance'!E24*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M24<0,'A Balance'!M24*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M24>0,'A Balance'!M24*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U24<0,'A Balance'!U24*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U24>0,'A Balance'!U24*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC24<0,'A Balance'!AC24*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC24>0,'A Balance'!AC24*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Inventar markbrug",null,{"$f":"IF('A Balance'!E35<0,'A Balance'!E35*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E35>0,'A Balance'!E35*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M35<0,'A Balance'!M35*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M35>0,'A Balance'!M35*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U35<0,'A Balance'!U35*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U35>0,'A Balance'!U35*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC35<0,'A Balance'!AC35*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC35>0,'A Balance'!AC35*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Inventar husdyrbrug",null,{"$f":"IF('A Balance'!E39<0,'A Balance'!E39*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E39>0,'A Balance'!E39*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M39<0,'A Balance'!M39*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M39>0,'A Balance'!M39*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U39<0,'A Balance'!U39*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U39>0,'A Balance'!U39*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC39<0,'A Balance'!AC39*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC39>0,'A Balance'!AC39*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Inventar andet",null,{"$f":"IF('A Balance'!E43<0,'A Balance'!E43*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E43>0,'A Balance'!E43*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M43<0,'A Balance'!M43*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M43>0,'A Balance'!M43*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U43<0,'A Balance'!U43*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U43>0,'A Balance'!U43*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC43<0,'A Balance'!AC43*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC43>0,'A Balance'!AC43*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Grundforbedringer",null,{"$f":"IF('A Balance'!E16<0,'A Balance'!E16*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E16>0,'A Balance'!E16*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M16<0,'A Balance'!M16*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M16>0,'A Balance'!M16*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U16<0,'A Balance'!U16*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U16>0,'A Balance'!U16*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC16<0,'A Balance'!AC16*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC16>0,'A Balance'!AC16*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Biler",null,{"$f":"IF('A Balance'!E60<0,'A Balance'!E60*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E60>0,'A Balance'!E60*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M60<0,'A Balance'!M60*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M60>0,'A Balance'!M60*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U60<0,'A Balance'!U60*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U60>0,'A Balance'!U60*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC60<0,'A Balance'!AC60*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC60>0,'A Balance'!AC60*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Aktiver uden for landbrug",null,{"$f":"IF('A Balance'!E65<0,'A Balance'!E65*-1000,0)","v":0},null,{"$f":"IF('A Balance'!E65>0,'A Balance'!E65*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!M65<0,'A Balance'!M65*-1000,0)","v":0},null,{"$f":"IF('A Balance'!M65>0,'A Balance'!M65*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!U65<0,'A Balance'!U65*-1000,0)","v":0},null,{"$f":"IF('A Balance'!U65>0,'A Balance'!U65*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('A Balance'!AC65<0,'A Balance'!AC65*-1000,0)","v":0},null,{"$f":"IF('A Balance'!AC65>0,'A Balance'!AC65*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1]
[1,null,"Investeringer i alt",null,null,null,{"$f":"SUM(E166:G175)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M166:O175)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U166:W175)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC166:AE175)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E177+G177+M177+O177+U177+W177+AC177+AE177<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY179","v":0}]
[1,"Likviditetsoverskud/-behov",null,null,null,null,{"$f":"G162+G177","v":0},null,null,null,null,null,null,null,{"$f":"O162+O177","v":0},null,null,null,null,null,null,null,{"$f":"W162+W177","v":0},null,null,null,null,null,null,null,{"$f":"AE162+AE177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E179+G179+M179+O179+U179+W179+AC179+AE179<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY179","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Ændring finansielle aktiver og gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY193","v":0}]
[1,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY193","v":0}]
[null,null,"Andel i I/S",null,{"$f":"'A Balance'!E67*-1000","v":0},null,{"$f":"'A Balance'!H67*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!M67*-1000","v":0},null,{"$f":"'A Balance'!P67*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!U67*-1000","v":0},null,{"$f":"'A Balance'!X67*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!AC67*-1000","v":0},null,{"$f":"'A Balance'!AF67*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E184+G184+M184+O184+U184+W184+AC184+AE184<>0,1,0)","v":0}]
[null,null,"Mellemregning I/S",null,{"$f":"'A Balance'!E68*-1000","v":0},null,{"$f":"'A Balance'!H68*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!M68*-1000","v":0},null,{"$f":"'A Balance'!P68*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!U68*-1000","v":0},null,{"$f":"'A Balance'!X68*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!AC68*-1000","v":0},null,{"$f":"'A Balance'!AF68*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E185+G185+M185+O185+U185+W185+AC185+AE185<>0,1,0)","v":0}]
[1,null,"Tilgodehavender",null,{"$f":"'A Balance'!E69*-1000","v":0},null,{"$f":"'A Balance'!H69*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!M69*-1000","v":0},null,{"$f":"'A Balance'!P69*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!U69*-1000","v":0},null,{"$f":"'A Balance'!X69*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!AC69*-1000","v":0},null,{"$f":"'A Balance'!AF69*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"    Værdipapirer","Værdipapirer",null,{"$f":"'A Balance'!E70*-1000","v":0},null,{"$f":"'A Balance'!H70*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!M70*-1000","v":0},null,{"$f":"'A Balance'!P70*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!U70*-1000","v":0},null,{"$f":"'A Balance'!X70*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!AC70*-1000","v":0},null,{"$f":"'A Balance'!AF70*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Positiv likviditet KK",null,{"$f":"IF(E200>0,IF(C200>0,-E200,IF(C200+E200>0,(C200+E200)*-1,0)),0)","v":0},null,{"$f":"IF(E200<0,IF(C200>=0,IF(C200+E200>0,-E200,C200),0),0)","v":0},null,null,null,null,null,{"$f":"IF(M200>0,IF(G200>0,-M200,IF(G200+M200>0,(G200+M200)*-1,0)),0)","v":0},null,{"$f":"IF(M200<0,IF(G200>=0,IF(G200+M200>0,-M200,G200),0),0)","v":0},null,null,null,null,null,{"$f":"IF(U200>0,IF(O200>0,-U200,IF(O200+U200>0,(O200+U200)*-1,0)),0)","v":0},null,{"$f":"IF(U200<0,IF(O200>=0,IF(O200+U200>0,-U200,O200),0),0)","v":0},null,null,null,null,null,{"$f":"IF(AC200>0,IF(W200>0,-AC200,IF(W200+AC200>0,(W200+AC200)*-1,0)),0)","v":0},null,{"$f":"IF(AC200<0,IF(W200>=0,IF(W200+AC200>0,-AC200,W200),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Prioritets gæld( - = afdrag)",null,{"$f":"'A Balance'!H89*-1000","v":0},null,{"$f":"'A Balance'!E89*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!P89*-1000","v":0},null,{"$f":"'A Balance'!M89*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!X89*-1000","v":0},null,{"$f":"'A Balance'!U89*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!AF89*-1000","v":0},null,{"$f":"'A Balance'!AC89*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Moms og afgift ( - =afdrag)",null,{"$f":"IF(G212<0,G212,0)","v":0},null,{"$f":"IF(G212>0,G212,0)","v":0},null,null,null,null,null,{"$f":"IF(O212<0,O212,0)","v":0},null,{"$f":"IF(O212>0,O212,0)","v":0},null,null,null,null,null,{"$f":"IF(W212<0,W212,0)","v":0},null,{"$f":"IF(W212>0,W212,0)","v":0},null,null,null,null,null,{"$f":"IF(AE212<0,AE212,0)","v":0},null,{"$f":"IF(AE212>0,AE212,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Anden gæld i alt",null,{"$f":"'A Balance'!H94*-1000","v":0},null,{"$f":"'A Balance'!E94*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!P94*-1000","v":0},null,{"$f":"'A Balance'!M94*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!X94*-1000","v":0},null,{"$f":"'A Balance'!U94*-1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!AF94*-1000","v":0},null,{"$f":"'A Balance'!AC94*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Kassekredit ( - = sat ind på)",null,{"$f":"IF(E200>0,IF(C200<0,IF(C200+E200>0,C200,-E200),0),0)","v":0},null,{"$f":"IF(E200<0,IF(C200<0,-E200,IF(E200+C200<0,(C200+E200)*-1,0)),0)","v":0},null,null,null,null,null,{"$f":"IF(M200>0,IF(G200<0,IF(G200+M200>0,G200,-M200),0),0)","v":0},null,{"$f":"IF(M200<0,IF(G200<0,-M200,IF(M200+G200<0,(G200+M200)*-1,0)),0)","v":0},null,null,null,null,null,{"$f":"IF(U200>0,IF(O200<0,IF(O200+U200>0,O200,-U200),0),0)","v":0},null,{"$f":"IF(U200<0,IF(O200<0,-U200,IF(U200+O200<0,(O200+U200)*-1,0)),0)","v":0},null,null,null,null,null,{"$f":"IF(AC200>0,IF(W200<0,IF(W200+AC200>0,W200,-AC200),0),0)","v":0},null,{"$f":"IF(AC200<0,IF(W200<0,-AC200,IF(AC200+W200<0,(W200+AC200)*-1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY194","v":0}]
[1,"Likviditetsanvendelse/fremskaffelse",null,null,null,null,{"$f":"SUM(E184:G192)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M184:O192)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U184:W192)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC184:AE192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E194+G194+M194+O194+U194+W194+AC194+AE194<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY194","v":0}]
[1,null,null,null,null,null,{"$f":"G179+G194","v":0},null,null,null,null,null,null,null,{"$f":"O179+O194","v":0},null,null,null,null,null,null,null,{"$f":"W179+W194","v":0},null,null,null,null,null,null,null,{"$f":"AE179+AE194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Kassekredit/likviditet i alt",null,null,null,null,{"$f":"('A Balance'!L96+'A Balance'!L71)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A Balance'!T96+'A Balance'!T71)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A Balance'!AB96+'A Balance'!AB71)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A Balance'!AJ96+'A Balance'!AJ71)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E197+G197+M197+O197+U197+W197+AC197+AE197<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,{"$f":"Akk*1000","v":0},null,{"$f":"G179+SUM(E184:G187)+SUM(E189:G191)","v":0},null,{"$f":"C200+E200","v":0},null,-272500,null,-45000,null,{"$f":"O179+SUM(M184:O187)+SUM(M189:O191)","v":0},null,{"$f":"G200+M200","v":0},null,265000,null,78750,null,{"$f":"W179+SUM(U184:W187)+SUM(U189:W191)","v":0},null,{"$f":"O200+U200","v":0},null,null,null,null,null,{"$f":"AE179+SUM(AC184:AE187)+SUM(AC189:AE191)","v":0},null,{"$f":"W200+AC200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Moms primo (- = gæld, + = tilgode)",null,null,null,{"$f":"'A Balance'!D95*1000","v":0},null,null,null,null,null,null,null,{"$f":"G209","v":0},null,null,null,null,null,null,null,{"$f":"O209","v":0},null,null,null,null,null,null,null,{"$f":"W209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E201+G201+M201+O201+U201+W201+AC201+AE201<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Årets momspligtig omsætning netto",null,null,null,{"$f":"DSUM($B$5:$AE$194,\"a\",$AV203:$AV204)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$194,\"b\",$AV203:$AV204)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$194,\"c\",$AV203:$AV204)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$194,\"d\",$AV203:$AV204)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E203+G203+M203+O203+U203+W203+AC203+AE203<>0,1,0)","v":0}]
[null,null,"Årets moms heraf, modtaget i året",null,null,null,{"$f":"TRUNC(G203*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(O203*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(W203*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(AE203*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E204+G204+M204+O204+U204+W204+AC204+AE204<>0,1,0)","v":0}]
[null,null,"3 kvartalers betaling heraf",null,null,null,{"$f":"G204*0.75","v":0},null,null,null,null,null,null,null,{"$f":"O204*0.75","v":0},null,null,null,null,null,null,null,{"$f":"W204*0.75","v":0},null,null,null,null,null,null,null,{"$f":"AE204*0.75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E205+G205+M205+O205+U205+W205+AC205+AE205<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Primo + 3 kvartaler, betalt i året",null,null,null,{"$f":"G201-G205","v":0},null,null,null,null,null,null,null,{"$f":"O201-O205","v":0},null,null,null,null,null,null,null,{"$f":"W201-W205","v":0},null,null,null,null,null,null,null,{"$f":"AE201-AE205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E207+G207+M207+O207+U207+W207+AC207+AE207<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY209","v":0}]
[null,null,"Moms ultimo (primo + modtaget - betalt)",null,null,null,{"$f":"G201-G204-G207","v":0},null,null,null,null,null,null,null,{"$f":"O201-O204-O207","v":0},null,null,null,null,null,null,null,{"$f":"W201-W204-W207","v":0},null,null,null,null,null,null,null,{"$f":"AE201-AE204-AE207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E209+G209+M209+O209+U209+W209+AC209+AE209<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY211","v":0}]
[null,null,"Korrektion: Moms bevægelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E211+G211+M211+O211+U211+W211+AC211+AE211<>0,1,0)","v":0}]
[null,null,"Momsbevægelse primo til ultimo",null,null,null,{"$f":"IF(ISBLANK(G211),G201-G209,G211)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(O211),O201-O209,O211)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(W211),W201-W209,W211)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AE211),AE201-AE209,AE211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E212+G212+M212+O212+U212+W212+AC212+AE212<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E3","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"0 i konsolidering ved",null,null,null,{"$f":"IF(resultat1<>0,ROUND((-G124-APersonfradrag)/(1-ASkatteprocent)+APersonfradrag,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(resultat2<>0,ROUND((-O124-APersonfradrag)/(1-ASkatteprocent)+APersonfradrag,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(resultat3<>0,ROUND((-W124-APersonfradrag)/(1-ASkatteprocent)+APersonfradrag,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(resultat4<>0,ROUND((-AE124-APersonfradrag)/(1-ASkatteprocent)+APersonfradrag,-3),0)","v":0}]
[null,null,"Ændring i DB",null,null,null,{"$f":"ROUND(G289-resultat1,-3)","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(O289-resultat2,-3)","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(W289-resultat3,-3)","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(AE289-resultat4,-3)","v":0}]
[null,null,"Værdireguleringer i alt",null,null,null,{"$f":"G146","v":0},null,null,null,null,null,null,null,{"$f":"O146","v":0},null,null,null,null,null,null,null,{"$f":"W146","v":0},null,null,null,null,null,null,null,{"$f":"AE146","v":0}]
[]
[null,null,null,null,-12345,1,-123456,-12345,null,null,null,1.06,-12345,1,-123456,null,null,null,null,1.06,-12345,1,-123456,null,null,null,null,1.06,-12345,1,-123456]

{"sheet":"A Balance","index":4,"n_rows":149,"n_cols":107,"rows_kept":149,"cut":false,"hidden":false,"merged":[[0,11,0,15],[81,4,81,9],[81,12,81,17],[81,20,81,25],[81,28,81,33],[7,4,7,10],[7,20,7,26],[7,28,7,34],[7,12,7,18],[5,3,5,11],[65,23,65,25],[65,31,65,33],[65,15,65,17],[65,7,65,9],[35,39,35,63],[0,33,0,35],[1,20,1,25],[7,39,7,63],[2,20,2,25],[3,20,3,25],[4,96,4,99],[4,106,4,109],[4,111,4,114],[1,9,1,15],[2,9,2,15],[3,9,3,15],[4,9,4,15]]}
["A BALANCE & ANLÆGSKARTOTEK",null,null,null,null,null,null,null,null,null,null,{"$f":"'I-S Balance'!M5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I-S Balance'!AF1","v":"© CHA 15.04.24"},null,null,1,{"$f":"BudgetType","v":1},"Hvis 2 udvidet budget, hvis 1 begrænset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b"]
[null,{"$f":"'I-S Balance'!B2","v":0},null,null,null,null,null,null,null,"Første budgetår",null,null,null,null,null,null,null,{"$f":"'I-S Balance'!R2","v":2025},null,null,"KK positiv saldo, p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Hvis 1 enlig, hvis 2 ægtefællebeskatning"]
[null,{"$f":"'I-S Balance'!B3","v":0},null,null,null,null,null,null,null,"Pct. erhverv bil (typisk 25%)",null,null,null,null,null,null,null,0.25,null,null,"KK negativ saldo, p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BudgetType=1,TotalSumVærdireg<>0),2,1)","v":1},"Hvis 2 skal makro om værdireg starte",null,null,null,null,null,null,null,null,2,null,null,null,2,null,null,null,null,null,null,2,null,null,null,null,2,1,2]
[null,{"$f":"'I-S Balance'!B4","v":0},null,null,null,null,null,null,null,"Simpel skatteberegning, skatte%",null,null,null,null,null,null,null,0.4,null,null,"1 eller 2 personfradrag",null,null,null,null,null,null,51600,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,271159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saldo%",null,null,null,null,null,null,null,null,null,"Nej",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget - standard"]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restår",null,null,null,null,null,null,null,null,null,"Ja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget udvidet med op- og nedskrivninger samt tab og gevinst"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('A Resultat'!G139+L106),'A Resultat'!G139/1000-'A Balance'!L106,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('A Resultat'!O139+T106),'A Resultat'!O139/1000-'A Balance'!T106,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('A Resultat'!W139+AB106),'A Resultat'!W139/1000-'A Balance'!AB106,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('A Resultat'!AE139+AJ106),'A Resultat'!AE139/1000-'A Balance'!AJ106,0)","v":0},null,"Sum af fejl",{"$f":"IF(StopMensOverfør=0,0,TRUNC(SUM(K7:AJ7),0))","v":0}]
["AKTIVER",null,null,{"$f":"R2","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"D8+1","v":2026}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8+1","v":2027}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8+1","v":2028}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8+1","v":2029},null,null,{"$f":"IF(StopMensOverfør=0,0,IF(ISERROR(SUM(AM9:AM93)),0,SUM(AM9:AM93)))","v":0},"Rest måneder vedr. afskrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,"Primo","Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY10:CY12)","v":0}]
[1,null,null,null,null,null,null,null,null,null,{"$f":"IF(E10+D10=0,0,IF(ISBLANK(H10),IF(C10>0,1/(1/C10-1),0),1/H10))","v":0},{"$f":"D10+E10+F10+I10+J10","v":0},null,null,null,null,null,null,{"$f":"IF(M10+L10=0,0,IF(ISBLANK(P10),IF(K10>0,1/(1/K10-1),0),1/P10))","v":0},{"$f":"IF(CB10=0,L10+M10+N10+Q10+R10,0)","v":0},null,null,null,null,null,null,{"$f":"IF(U10+T10=0,0,IF(ISBLANK(X10),IF(S10>0,1/(1/S10-1),0),1/X10))","v":0},{"$f":"IF(CI10=0,T10+U10+V10+Y10+Z10,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AC10+AB10=0,0,IF(ISBLANK(AF10),IF(AA10>0,1/(1/AA10-1),0),1/AF10))","v":0},{"$f":"IF(CP10=0,AB10+AC10+AD10+AG10+AH10,0)","v":0},null,null,{"$f":"IF(AND(F10<>0,D10+E10=0),1,IF(AND(N10<>0,L10+M10=0),1,IF(AND(V10<>0,T10+U10=0),1,IF(AND(AD10<>0,AB10+AC10=0),1,0))))","v":0},{"$f":"H10","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P10),AN10,P10)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X10),AV10,X10)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF10),BD10,AF10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ10+AB10+T10+L10+D10<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"IF(E11+D11=0,0,IF(ISBLANK(H11),IF(C11>0,1/(1/C11-1),0),1/H11))","v":0},{"$f":"D11+E11+F11+I11+J11","v":0},null,null,null,null,null,null,{"$f":"IF(M11+L11=0,0,IF(ISBLANK(P11),IF(K11>0,1/(1/K11-1),0),1/P11))","v":0},{"$f":"IF(CB11=0,L11+M11+N11+Q11+R11,0)","v":0},null,null,null,null,null,null,{"$f":"IF(U11+T11=0,0,IF(ISBLANK(X11),IF(S11>0,1/(1/S11-1),0),1/X11))","v":0},{"$f":"IF(CI11=0,T11+U11+V11+Y11+Z11,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AC11+AB11=0,0,IF(ISBLANK(AF11),IF(AA11>0,1/(1/AA11-1),0),1/AF11))","v":0},{"$f":"IF(CP11=0,AB11+AC11+AD11+AG11+AH11,0)","v":0},null,null,{"$f":"IF(AND(F11<>0,D11+E11=0),1,IF(AND(N11<>0,L11+M11=0),1,IF(AND(V11<>0,T11+U11=0),1,IF(AND(AD11<>0,AB11+AC11=0),1,0))))","v":0},{"$f":"H11","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P11),AN11,P11)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X11),AV11,X11)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF11),BD11,AF11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ11+AB11+T11+L11+D11<>0,1,0)","v":0}]
[null,"Jord",null,{"$f":"SUM(D10:D11)","v":0},{"$f":"SUM(E10:E11)","v":0},null,null,null,null,null,null,{"$f":"SUM(L10:L11)","v":0},{"$f":"SUM(M10:M11)","v":0},null,null,null,null,null,null,{"$f":"SUM(T10:T11)","v":0},{"$f":"SUM(U10:U11)","v":0},null,null,null,null,null,null,{"$f":"SUM(AB10:AB11)","v":0},{"$f":"SUM(AC10:AC11)","v":0},null,null,null,null,null,null,{"$f":"SUM(AJ10:AJ11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ12+AB12+T12+L12+D12<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY14:CY16)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN14>0,(D14+E14+F14+I14)/-AN14*K14,0)","v":0},{"$f":"IF(G14>0,12-G14,12)","v":12},{"$f":"D14+E14+F14+I14+J14","v":0},null,null,null,null,null,{"$f":"IF(AV14>0,(L14+M14+N14+Q14)/-AV14*S14,0)","v":0},{"$f":"IF(O14>0,12-O14,IF(AN14>12,12,IF(AN14-12>0,AN14-12,AN14)))","v":0},{"$f":"IF(CB14=0,L14+M14+N14+Q14+R14,0)","v":0},null,null,null,null,null,{"$f":"IF(BD14>0,(T14+U14+V14+Y14)/-BD14*AA14,0)","v":0},{"$f":"IF(W14>0,12-W14,IF(BD14>12,12,IF(BD14-12>0,BD14-12,DB14)))","v":0},{"$f":"IF(CI14=0,T14+U14+V14+Y14+Z14,0)","v":0},null,null,null,null,null,{"$f":"IF(BL14>0,(AB14+AC14+AD14+AG14)/-BL14*AI14,0)","v":0},{"$f":"IF(AE14>0,12-AE14,IF(BL14>12,12,IF(BL14-12>0,BL14-12,BL14)))","v":0},{"$f":"IF(CP14=0,AB14+AC14+AD14+AG14+AH14,0)","v":0},null,null,{"$f":"IF(AND(F14<>0,D14+E14=0),1,IF(AND(N14<>0,L14+M14=0),1,IF(AND(V14<>0,T14+U14=0),1,IF(AND(AD14<>0,AB14+AC14=0),1,0))))","v":0},{"$f":"H14*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN14>0,AN14-K14,P14*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV14>0,AV14-S14,X14*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD14>0,BD14-AA14,AF14*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ14+AB14+T14+L14+D14<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN15>0,(D15+E15+F15+I15)/-AN15*K15,0)","v":0},{"$f":"IF(G15>0,12-G15,12)","v":12},{"$f":"D15+E15+F15+I15+J15","v":0},null,null,null,null,null,{"$f":"IF(AV15>0,(L15+M15+N15+Q15)/-AV15*S15,0)","v":0},{"$f":"IF(O15>0,12-O15,IF(AN15>12,12,IF(AN15-12>0,AN15-12,AN15)))","v":0},{"$f":"IF(CB15=0,L15+M15+N15+Q15+R15,0)","v":0},null,null,null,null,null,{"$f":"IF(BD15>0,(T15+U15+V15+Y15)/-BD15*AA15,0)","v":0},{"$f":"IF(W15>0,12-W15,IF(BD15>12,12,IF(BD15-12>0,BD15-12,DB15)))","v":0},{"$f":"IF(CI15=0,T15+U15+V15+Y15+Z15,0)","v":0},null,null,null,null,null,{"$f":"IF(BL15>0,(AB15+AC15+AD15+AG15)/-BL15*AI15,0)","v":0},{"$f":"IF(AE15>0,12-AE15,IF(BL15>12,12,IF(BL15-12>0,BL15-12,BL15)))","v":0},{"$f":"IF(CP15=0,AB15+AC15+AD15+AG15+AH15,0)","v":0},null,null,{"$f":"IF(AND(F15<>0,D15+E15=0),1,IF(AND(N15<>0,L15+M15=0),1,IF(AND(V15<>0,T15+U15=0),1,IF(AND(AD15<>0,AB15+AC15=0),1,0))))","v":0},{"$f":"H15*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN15>0,AN15-K15,P15*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV15>0,AV15-S15,X15*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD15>0,BD15-AA15,AF15*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ15+AB15+T15+L15+D15<>0,1,0)","v":0}]
[null,"Grundforbedringer",null,{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E13:E15)","v":0},null,null,null,null,{"$f":"SUM(J13:J15)","v":0},null,{"$f":"SUM(L14:L15)","v":0},{"$f":"SUM(M13:M15)","v":0},null,null,null,null,{"$f":"SUM(R13:R15)","v":0},null,{"$f":"SUM(T14:T15)","v":0},{"$f":"SUM(U13:U15)","v":0},null,null,null,null,{"$f":"SUM(Z13:Z15)","v":0},null,{"$f":"SUM(AB14:AB15)","v":0},{"$f":"SUM(AC13:AC15)","v":0},null,null,null,null,{"$f":"SUM(AH13:AH15)","v":0},null,{"$f":"SUM(AJ14:AJ15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(D16:AJ16)<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY18:CY20)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN18>0,(D18+E18+F18+I18)/-AN18*K18,0)","v":0},{"$f":"IF(G18>0,12-G18,12)","v":12},{"$f":"D18+E18+F18+I18+J18","v":0},null,null,null,null,null,{"$f":"IF(AV18>0,(L18+M18+N18+Q18)/-AV18*S18,0)","v":0},{"$f":"IF(O18>0,12-O18,IF(AN18>12,12,IF(AN18-12>0,AN18-12,AN18)))","v":0},{"$f":"IF(CB18=0,L18+M18+N18+Q18+R18,0)","v":0},null,null,null,null,null,{"$f":"IF(BD18>0,(T18+U18+V18+Y18)/-BD18*AA18,0)","v":0},{"$f":"IF(W18>0,12-W18,IF(BD18>12,12,IF(BD18-12>0,BD18-12,DB18)))","v":0},{"$f":"IF(CI18=0,T18+U18+V18+Y18+Z18,0)","v":0},null,null,null,null,null,{"$f":"IF(BL18>0,(AB18+AC18+AD18+AG18)/-BL18*AI18,0)","v":0},{"$f":"IF(AE18>0,12-AE18,IF(BL18>12,12,IF(BL18-12>0,BL18-12,BL18)))","v":0},{"$f":"IF(CP18=0,AB18+AC18+AD18+AG18+AH18,0)","v":0},null,null,{"$f":"IF(AND(F18<>0,D18+E18=0),1,IF(AND(N18<>0,L18+M18=0),1,IF(AND(V18<>0,T18+U18=0),1,IF(AND(AD18<>0,AB18+AC18=0),1,0))))","v":0},{"$f":"H18*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN18>0,AN18-K18,P18*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV18>0,AV18-S18,X18*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD18>0,BD18-AA18,AF18*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ18+AB18+T18+L18+D18<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN19>0,(D19+E19+F19+I19)/-AN19*K19,0)","v":0},{"$f":"IF(G19>0,12-G19,12)","v":12},{"$f":"D19+E19+F19+I19+J19","v":0},null,null,null,null,null,{"$f":"IF(AV19>0,(L19+M19+N19+Q19)/-AV19*S19,0)","v":0},{"$f":"IF(O19>0,12-O19,IF(AN19>12,12,IF(AN19-12>0,AN19-12,AN19)))","v":0},{"$f":"IF(CB19=0,L19+M19+N19+Q19+R19,0)","v":0},null,null,null,null,null,{"$f":"IF(BD19>0,(T19+U19+V19+Y19)/-BD19*AA19,0)","v":0},{"$f":"IF(W19>0,12-W19,IF(BD19>12,12,IF(BD19-12>0,BD19-12,DB19)))","v":0},{"$f":"IF(CI19=0,T19+U19+V19+Y19+Z19,0)","v":0},null,null,null,null,null,{"$f":"IF(BL19>0,(AB19+AC19+AD19+AG19)/-BL19*AI19,0)","v":0},{"$f":"IF(AE19>0,12-AE19,IF(BL19>12,12,IF(BL19-12>0,BL19-12,BL19)))","v":0},{"$f":"IF(CP19=0,AB19+AC19+AD19+AG19+AH19,0)","v":0},null,null,{"$f":"IF(AND(F19<>0,D19+E19=0),1,IF(AND(N19<>0,L19+M19=0),1,IF(AND(V19<>0,T19+U19=0),1,IF(AND(AD19<>0,AB19+AC19=0),1,0))))","v":0},{"$f":"H19*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN19>0,AN19-K19,P19*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV19>0,AV19-S19,X19*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD19>0,BD19-AA19,AF19*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Driftsbygninger",null,{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E18:E19)","v":0},null,null,null,null,{"$f":"SUM(J18:J19)","v":0},null,{"$f":"SUM(L18:L19)","v":0},{"$f":"SUM(M18:M19)","v":0},null,null,null,null,{"$f":"SUM(R18:R19)","v":0},null,{"$f":"SUM(T18:T19)","v":0},{"$f":"SUM(U18:U19)","v":0},null,null,null,null,{"$f":"SUM(Z18:Z19)","v":0},null,{"$f":"SUM(AB18:AB19)","v":0},{"$f":"SUM(AC18:AC19)","v":0},null,null,null,null,{"$f":"SUM(AH18:AH19)","v":0},null,{"$f":"SUM(AJ18:AJ19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY22:CY24)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN22>0,(D22+E22+F22+I22)/-AN22*K22,0)","v":0},{"$f":"IF(G22>0,12-G22,12)","v":12},{"$f":"D22+E22+F22+I22+J22","v":0},null,null,null,null,null,{"$f":"IF(AV22>0,(L22+M22+N22+Q22)/-AV22*S22,0)","v":0},{"$f":"IF(O22>0,12-O22,IF(AN22>12,12,IF(AN22-12>0,AN22-12,AN22)))","v":0},{"$f":"IF(CB22=0,L22+M22+N22+Q22+R22,0)","v":0},null,null,null,null,null,{"$f":"IF(BD22>0,(T22+U22+V22+Y22)/-BD22*AA22,0)","v":0},{"$f":"IF(W22>0,12-W22,IF(BD22>12,12,IF(BD22-12>0,BD22-12,DB22)))","v":0},{"$f":"IF(CI22=0,T22+U22+V22+Y22+Z22,0)","v":0},null,null,null,null,null,{"$f":"IF(BL22>0,(AB22+AC22+AD22+AG22)/-BL22*AI22,0)","v":0},{"$f":"IF(AE22>0,12-AE22,IF(BL22>12,12,IF(BL22-12>0,BL22-12,BL22)))","v":0},{"$f":"IF(CP22=0,AB22+AC22+AD22+AG22+AH22,0)","v":0},null,null,{"$f":"IF(AND(F22<>0,D22+E22=0),1,IF(AND(N22<>0,L22+M22=0),1,IF(AND(V22<>0,T22+U22=0),1,IF(AND(AD22<>0,AB22+AC22=0),1,0))))","v":0},{"$f":"H22*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN22>0,AN22-K22,P22*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV22>0,AV22-S22,X22*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD22>0,BD22-AA22,AF22*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN23>0,(D23+E23+F23+I23)/-AN23*K23,0)","v":0},{"$f":"IF(G23>0,12-G23,12)","v":12},{"$f":"D23+E23+F23+I23+J23","v":0},null,null,null,null,null,{"$f":"IF(AV23>0,(L23+M23+N23+Q23)/-AV23*S23,0)","v":0},{"$f":"IF(O23>0,12-O23,IF(AN23>12,12,IF(AN23-12>0,AN23-12,AN23)))","v":0},{"$f":"IF(CB23=0,L23+M23+N23+Q23+R23,0)","v":0},null,null,null,null,null,{"$f":"IF(BD23>0,(T23+U23+V23+Y23)/-BD23*AA23,0)","v":0},{"$f":"IF(W23>0,12-W23,IF(BD23>12,12,IF(BD23-12>0,BD23-12,DB23)))","v":0},{"$f":"IF(CI23=0,T23+U23+V23+Y23+Z23,0)","v":0},null,null,null,null,null,{"$f":"IF(BL23>0,(AB23+AC23+AD23+AG23)/-BL23*AI23,0)","v":0},{"$f":"IF(AE23>0,12-AE23,IF(BL23>12,12,IF(BL23-12>0,BL23-12,BL23)))","v":0},{"$f":"IF(CP23=0,AB23+AC23+AD23+AG23+AH23,0)","v":0},null,null,{"$f":"IF(AND(F23<>0,D23+E23=0),1,IF(AND(N23<>0,L23+M23=0),1,IF(AND(V23<>0,T23+U23=0),1,IF(AND(AD23<>0,AB23+AC23=0),1,0))))","v":0},{"$f":"H23*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN23>0,AN23-K23,P23*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV23>0,AV23-S23,X23*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD23>0,BD23-AA23,AF23*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Beboelse (stuehus)",null,{"$f":"SUM(D22:D23)","v":0},{"$f":"SUM(E22:E23)","v":0},null,null,null,null,{"$f":"SUM(J22:J23)","v":0},null,{"$f":"SUM(L22:L23)","v":0},{"$f":"SUM(M22:M23)","v":0},null,null,null,null,{"$f":"SUM(R22:R23)","v":0},null,{"$f":"SUM(T22:T23)","v":0},{"$f":"SUM(U22:U23)","v":0},null,null,null,null,{"$f":"SUM(Z22:Z23)","v":0},null,{"$f":"SUM(AB22:AB23)","v":0},{"$f":"SUM(AC22:AC23)","v":0},null,null,null,null,{"$f":"SUM(AH22:AH23)","v":0},null,{"$f":"SUM(AJ22:AJ23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["FAST EJENDOM I ALT",null,null,{"$f":"D12+D16+D20+D24","v":0},{"$f":"E12+E16+E20+E24","v":0},null,null,null,null,{"$f":"J12+J16+J20+J24","v":0},null,{"$f":"L12+L16+L20+L24","v":0},{"$f":"M12+M16+M20+M24","v":0},null,null,null,null,{"$f":"R12+R16+R20+R24","v":0},null,{"$f":"T12+T16+T20+T24","v":0},{"$f":"U12+U16+U20+U24","v":0},null,null,null,null,{"$f":"Z12+Z16+Z20+Z24","v":0},null,{"$f":"AB12+AB16+AB20+AB24","v":0},{"$f":"AC12+AC16+AC20+AC24","v":0},null,null,null,null,{"$f":"AH12+AH16+AH20+AH24","v":0},null,{"$f":"AJ12+AJ16+AJ20+AJ24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY24+CY20+CY16+CY12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY29:CY31)","v":0}]
[1,null,null,null,null,{"$f":"SUM(F28:F28)","v":0},null,null,null,{"$f":"IF(AN29>0,(D29+E29+F29+I29)/-AN29*K29,0)","v":0},{"$f":"IF(G29>0,12-G29,12)","v":12},{"$f":"D29+E29+F29+I29+J29","v":0},null,{"$f":"SUM(N28:N28)","v":0},null,null,null,{"$f":"IF(AV29>0,(L29+M29+N29+Q29)/-AV29*S29,0)","v":0},{"$f":"IF(O29>0,12-O29,IF(AN29>12,12,IF(AN29-12>0,AN29-12,AN29)))","v":0},{"$f":"IF(CB29=0,L29+M29+N29+Q29+R29,0)","v":0},null,{"$f":"SUM(V28:V28)","v":0},null,null,null,{"$f":"IF(BD29>0,(T29+U29+V29+Y29)/-BD29*AA29,0)","v":0},{"$f":"IF(W29>0,12-W29,IF(BD29>12,12,IF(BD29-12>0,BD29-12,DB29)))","v":0},{"$f":"IF(CI29=0,T29+U29+V29+Y29+Z29,0)","v":0},null,{"$f":"SUM(AD28:AD28)","v":0},null,null,null,{"$f":"IF(BL29>0,(AB29+AC29+AD29+AG29)/-BL29*AI29,0)","v":0},{"$f":"IF(AE29>0,12-AE29,IF(BL29>12,12,IF(BL29-12>0,BL29-12,BL29)))","v":0},{"$f":"IF(CP29=0,AB29+AC29+AD29+AG29+AH29,0)","v":0},null,null,{"$f":"IF(AND(F29<>0,D29+E29=0),1,IF(AND(N29<>0,L29+M29=0),1,IF(AND(V29<>0,T29+U29=0),1,IF(AND(AD29<>0,AB29+AC29=0),1,0))))","v":0},{"$f":"H29*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN29>0,AN29-K29,P29*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV29>0,AV29-S29,X29*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD29>0,BD29-AA29,AF29*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ29+AB29+T29+L29+D29<>0,1,0)","v":0}]
[2,null,null,null,null,{"$f":"SUM(F28:F29)","v":0},null,null,null,{"$f":"IF(AN30>0,(D30+E30+F30+I30)/-AN30*K30,0)","v":0},{"$f":"IF(G30>0,12-G30,12)","v":12},{"$f":"D30+E30+F30+I30+J30","v":0},null,{"$f":"SUM(N28:N29)","v":0},null,null,null,{"$f":"IF(AV30>0,(L30+M30+N30+Q30)/-AV30*S30,0)","v":0},{"$f":"IF(O30>0,12-O30,IF(AN30>12,12,IF(AN30-12>0,AN30-12,AN30)))","v":0},{"$f":"IF(CB30=0,L30+M30+N30+Q30+R30,0)","v":0},null,{"$f":"SUM(V28:V29)","v":0},null,null,null,{"$f":"IF(BD30>0,(T30+U30+V30+Y30)/-BD30*AA30,0)","v":0},{"$f":"IF(W30>0,12-W30,IF(BD30>12,12,IF(BD30-12>0,BD30-12,DB30)))","v":0},{"$f":"IF(CI30=0,T30+U30+V30+Y30+Z30,0)","v":0},null,{"$f":"SUM(AD28:AD29)","v":0},null,null,null,{"$f":"IF(BL30>0,(AB30+AC30+AD30+AG30)/-BL30*AI30,0)","v":0},{"$f":"IF(AE30>0,12-AE30,IF(BL30>12,12,IF(BL30-12>0,BL30-12,BL30)))","v":0},{"$f":"IF(CP30=0,AB30+AC30+AD30+AG30+AH30,0)","v":0},null,null,{"$f":"IF(AND(F30<>0,D30+E30=0),1,IF(AND(N30<>0,L30+M30=0),1,IF(AND(V30<>0,T30+U30=0),1,IF(AND(AD30<>0,AB30+AC30=0),1,0))))","v":0},{"$f":"H30*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN30>0,AN30-K30,P30*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV30>0,AV30-S30,X30*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD30>0,BD30-AA30,AF30*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ30+AB30+T30+L30+D30<>0,1,0)","v":0}]
[null,"Leveringsrettigheder*",null,{"$f":"SUM(D29:D30)","v":0},{"$f":"SUM(E28:E30)","v":0},0,null,null,null,{"$f":"SUM(J28:J30)","v":0},null,{"$f":"SUM(L29:L30)","v":0},{"$f":"SUM(M28:M30)","v":0},0,null,null,null,{"$f":"SUM(R28:R30)","v":0},null,{"$f":"SUM(T29:T30)","v":0},{"$f":"SUM(U28:U30)","v":0},0,null,null,null,{"$f":"SUM(Z28:Z30)","v":0},null,{"$f":"SUM(AB29:AB30)","v":0},{"$f":"SUM(AC28:AC30)","v":0},0,null,null,null,{"$f":"SUM(AH28:AH30)","v":0},null,{"$f":"SUM(AJ29:AJ30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ31+AB31+T31+L31+D31<>0,1,0)","v":0}]
[null,null,null,null,"Investering",0,"M","Rest-år",null,"Afskr.","M afskr i året",null,"Investering",0,"M","Rest-år",null,"Afskr.","M afskr",null,"Investering",0,"M","Rest-år",null,"Afskr.","M afskr",null,"Investering",0,"M","Rest-år",null,"Afskr.","M afskr",null,null,null,null,"Rest måneder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY33:CY35)","v":0}]
[1,null,null,null,null,0,null,null,null,{"$f":"IF(AN33>0,(D33+E33+F33+I33)/-AN33*K33,0)","v":0},{"$f":"IF(G33>0,12-G33,12)","v":12},{"$f":"D33+E33+F33+I33+J33","v":0},null,0,null,null,null,{"$f":"IF(AV33>0,(L33+M33+N33+Q33)/-AV33*S33,0)","v":0},{"$f":"IF(O33>0,12-O33,IF(AN33>12,12,IF(AN33-12>0,AN33-12,AN33)))","v":0},{"$f":"IF(CB33=0,L33+M33+N33+Q33+R33,0)","v":0},null,0,null,null,null,{"$f":"IF(BD33>0,(T33+U33+V33+Y33)/-BD33*AA33,0)","v":0},{"$f":"IF(W33>0,12-W33,IF(BD33>12,12,IF(BD33-12>0,BD33-12,DB33)))","v":0},{"$f":"IF(CI33=0,T33+U33+V33+Y33+Z33,0)","v":0},null,0,null,null,null,{"$f":"IF(BL33>0,(AB33+AC33+AD33+AG33)/-BL33*AI33,0)","v":0},{"$f":"IF(AE33>0,12-AE33,IF(BL33>12,12,IF(BL33-12>0,BL33-12,BL33)))","v":0},{"$f":"IF(CP33=0,AB33+AC33+AD33+AG33+AH33,0)","v":0},null,null,{"$f":"IF(AND(F33<>0,D33+E33=0),1,IF(AND(N33<>0,L33+M33=0),1,IF(AND(V33<>0,T33+U33=0),1,IF(AND(AD33<>0,AB33+AC33=0),1,0))))","v":0},{"$f":"H33*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN33>0,AN33-K33,P33*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV33>0,AV33-S33,X33*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD33>0,BD33-AA33,AF33*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ33+AB33+T33+L33+D33<>0,1,0)","v":0}]
[2,null,null,null,null,0,null,null,null,{"$f":"IF(AN34>0,(D34+E34+F34+I34)/-AN34*K34,0)","v":0},{"$f":"IF(G34>0,12-G34,12)","v":12},{"$f":"D34+E34+F34+I34+J34","v":0},null,0,null,null,null,{"$f":"IF(AV34>0,(L34+M34+N34+Q34)/-AV34*S34,0)","v":0},{"$f":"IF(O34>0,12-O34,IF(AN34>12,12,IF(AN34-12>0,AN34-12,AN34)))","v":0},{"$f":"IF(CB34=0,L34+M34+N34+Q34+R34,0)","v":0},null,0,null,null,null,{"$f":"IF(BD34>0,(T34+U34+V34+Y34)/-BD34*AA34,0)","v":0},{"$f":"IF(W34>0,12-W34,IF(BD34>12,12,IF(BD34-12>0,BD34-12,DB34)))","v":0},{"$f":"IF(CI34=0,T34+U34+V34+Y34+Z34,0)","v":0},null,0,null,null,null,{"$f":"IF(BL34>0,(AB34+AC34+AD34+AG34)/-BL34*AI34,0)","v":0},{"$f":"IF(AE34>0,12-AE34,IF(BL34>12,12,IF(BL34-12>0,BL34-12,BL34)))","v":0},{"$f":"IF(CP34=0,AB34+AC34+AD34+AG34+AH34,0)","v":0},null,null,{"$f":"IF(AND(F34<>0,D34+E34=0),1,IF(AND(N34<>0,L34+M34=0),1,IF(AND(V34<>0,T34+U34=0),1,IF(AND(AD34<>0,AB34+AC34=0),1,0))))","v":0},{"$f":"H34*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN34>0,AN34-K34,P34*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV34>0,AV34-S34,X34*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD34>0,BD34-AA34,AF34*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ34+AB34+T34+L34+D34<>0,1,0)","v":0}]
[null,"Inventar, mark",null,{"$f":"SUM(D33:D34)","v":0},{"$f":"SUM(E32:E34)","v":0},0,null,null,null,{"$f":"SUM(J32:J34)","v":0},null,{"$f":"SUM(L33:L34)","v":0},{"$f":"SUM(M32:M34)","v":0},0,null,null,null,{"$f":"SUM(R32:R34)","v":0},null,{"$f":"SUM(T33:T34)","v":0},{"$f":"SUM(U32:U34)","v":0},0,null,null,null,{"$f":"SUM(Z32:Z34)","v":0},null,{"$f":"SUM(AB33:AB34)","v":0},{"$f":"SUM(AC32:AC34)","v":0},0,null,null,null,{"$f":"SUM(AH32:AH34)","v":0},null,{"$f":"SUM(AJ33:AJ34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ35+AB35+T35+L35+D35<>0,1,0)","v":0}]
[null,null,null,null,"Investering",0,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",0,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",0,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",0,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,"afskrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY37:CY39)","v":0}]
[1,null,null,null,null,0,null,null,null,{"$f":"IF(AN37>0,(D37+E37+F37+I37)/-AN37*K37,0)","v":0},{"$f":"IF(G37>0,12-G37,12)","v":12},{"$f":"D37+E37+F37+I37+J37","v":0},null,0,null,null,null,{"$f":"IF(AV37>0,(L37+M37+N37+Q37)/-AV37*S37,0)","v":0},{"$f":"IF(O37>0,12-O37,IF(AN37>12,12,IF(AN37-12>0,AN37-12,AN37)))","v":0},{"$f":"IF(CB37=0,L37+M37+N37+Q37+R37,0)","v":0},null,0,null,null,null,{"$f":"IF(BD37>0,(T37+U37+V37+Y37)/-BD37*AA37,0)","v":0},{"$f":"IF(W37>0,12-W37,IF(BD37>12,12,IF(BD37-12>0,BD37-12,DB37)))","v":0},{"$f":"IF(CI37=0,T37+U37+V37+Y37+Z37,0)","v":0},null,0,null,null,null,{"$f":"IF(BL37>0,(AB37+AC37+AD37+AG37)/-BL37*AI37,0)","v":0},{"$f":"IF(AE37>0,12-AE37,IF(BL37>12,12,IF(BL37-12>0,BL37-12,BL37)))","v":0},{"$f":"IF(CP37=0,AB37+AC37+AD37+AG37+AH37,0)","v":0},null,null,{"$f":"IF(AND(F37<>0,D37+E37=0),1,IF(AND(N37<>0,L37+M37=0),1,IF(AND(V37<>0,T37+U37=0),1,IF(AND(AD37<>0,AB37+AC37=0),1,0))))","v":0},{"$f":"H37*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN37>0,AN37-K37,P37*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV37>0,AV37-S37,X37*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD37>0,BD37-AA37,AF37*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ37+AB37+T37+L37+D37<>0,1,0)","v":0}]
[2,null,null,null,null,0,null,null,null,{"$f":"IF(AN38>0,(D38+E38+F38+I38)/-AN38*K38,0)","v":0},{"$f":"IF(G38>0,12-G38,12)","v":12},{"$f":"D38+E38+F38+I38+J38","v":0},null,0,null,null,null,{"$f":"IF(AV38>0,(L38+M38+N38+Q38)/-AV38*S38,0)","v":0},{"$f":"IF(O38>0,12-O38,IF(AN38>12,12,IF(AN38-12>0,AN38-12,AN38)))","v":0},{"$f":"IF(CB38=0,L38+M38+N38+Q38+R38,0)","v":0},null,0,null,null,null,{"$f":"IF(BD38>0,(T38+U38+V38+Y38)/-BD38*AA38,0)","v":0},{"$f":"IF(W38>0,12-W38,IF(BD38>12,12,IF(BD38-12>0,BD38-12,DB38)))","v":0},{"$f":"IF(CI38=0,T38+U38+V38+Y38+Z38,0)","v":0},null,0,null,null,null,{"$f":"IF(BL38>0,(AB38+AC38+AD38+AG38)/-BL38*AI38,0)","v":0},{"$f":"IF(AE38>0,12-AE38,IF(BL38>12,12,IF(BL38-12>0,BL38-12,BL38)))","v":0},{"$f":"IF(CP38=0,AB38+AC38+AD38+AG38+AH38,0)","v":0},null,null,{"$f":"IF(AND(F38<>0,D38+E38=0),1,IF(AND(N38<>0,L38+M38=0),1,IF(AND(V38<>0,T38+U38=0),1,IF(AND(AD38<>0,AB38+AC38=0),1,0))))","v":0},{"$f":"H38*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN38>0,AN38-K38,P38*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV38>0,AV38-S38,X38*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD38>0,BD38-AA38,AF38*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ38+AB38+T38+L38+D38<>0,1,0)","v":0}]
[null,"Inventar, stald",null,{"$f":"SUM(D37:D38)","v":0},{"$f":"SUM(E36:E38)","v":0},0,null,null,null,{"$f":"SUM(J36:J38)","v":0},null,{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M36:M38)","v":0},0,null,null,null,{"$f":"SUM(R36:R38)","v":0},null,{"$f":"SUM(T37:T38)","v":0},{"$f":"SUM(U36:U38)","v":0},0,null,null,null,{"$f":"SUM(Z36:Z38)","v":0},null,{"$f":"SUM(AB37:AB38)","v":0},{"$f":"SUM(AC36:AC38)","v":0},0,null,null,null,{"$f":"SUM(AH36:AH38)","v":0},null,{"$f":"SUM(AJ37:AJ38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ39+AB39+T39+L39+D39<>0,1,0)","v":0}]
[null,null,null,null,"Investering",0,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",0,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",0,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",0,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY41:CY43)","v":0}]
[1,null,null,null,null,0,null,null,null,{"$f":"IF(AN41>0,(D41+E41+F41+I41)/-AN41*K41,0)","v":0},{"$f":"IF(G41>0,12-G41,12)","v":12},{"$f":"D41+E41+F41+I41+J41","v":0},null,0,null,null,null,{"$f":"IF(AV41>0,(L41+M41+N41+Q41)/-AV41*S41,0)","v":0},{"$f":"IF(O41>0,12-O41,IF(AN41>12,12,IF(AN41-12>0,AN41-12,AN41)))","v":0},{"$f":"IF(CB41=0,L41+M41+N41+Q41+R41,0)","v":0},null,0,null,null,null,{"$f":"IF(BD41>0,(T41+U41+V41+Y41)/-BD41*AA41,0)","v":0},{"$f":"IF(W41>0,12-W41,IF(BD41>12,12,IF(BD41-12>0,BD41-12,DB41)))","v":0},{"$f":"IF(CI41=0,T41+U41+V41+Y41+Z41,0)","v":0},null,0,null,null,null,{"$f":"IF(BL41>0,(AB41+AC41+AD41+AG41)/-BL41*AI41,0)","v":0},{"$f":"IF(AE41>0,12-AE41,IF(BL41>12,12,IF(BL41-12>0,BL41-12,BL41)))","v":0},{"$f":"IF(CP41=0,AB41+AC41+AD41+AG41+AH41,0)","v":0},null,null,{"$f":"IF(AND(F41<>0,D41+E41=0),1,IF(AND(N41<>0,L41+M41=0),1,IF(AND(V41<>0,T41+U41=0),1,IF(AND(AD41<>0,AB41+AC41=0),1,0))))","v":0},{"$f":"H41*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN41>0,AN41-K41,P41*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV41>0,AV41-S41,X41*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD41>0,BD41-AA41,AF41*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ41+AB41+T41+L41+D41<>0,1,0)","v":0}]
[2,null,null,null,null,0,null,null,null,{"$f":"IF(AN42>0,(D42+E42+F42+I42)/-AN42*K42,0)","v":0},{"$f":"IF(G42>0,12-G42,12)","v":12},{"$f":"D42+E42+F42+I42+J42","v":0},null,0,null,null,null,{"$f":"IF(AV42>0,(L42+M42+N42+Q42)/-AV42*S42,0)","v":0},{"$f":"IF(O42>0,12-O42,IF(AN42>12,12,IF(AN42-12>0,AN42-12,AN42)))","v":0},{"$f":"IF(CB42=0,L42+M42+N42+Q42+R42,0)","v":0},null,0,null,null,null,{"$f":"IF(BD42>0,(T42+U42+V42+Y42)/-BD42*AA42,0)","v":0},{"$f":"IF(W42>0,12-W42,IF(BD42>12,12,IF(BD42-12>0,BD42-12,DB42)))","v":0},{"$f":"IF(CI42=0,T42+U42+V42+Y42+Z42,0)","v":0},null,0,null,null,null,{"$f":"IF(BL42>0,(AB42+AC42+AD42+AG42)/-BL42*AI42,0)","v":0},{"$f":"IF(AE42>0,12-AE42,IF(BL42>12,12,IF(BL42-12>0,BL42-12,BL42)))","v":0},{"$f":"IF(CP42=0,AB42+AC42+AD42+AG42+AH42,0)","v":0},null,null,{"$f":"IF(AND(F42<>0,D42+E42=0),1,IF(AND(N42<>0,L42+M42=0),1,IF(AND(V42<>0,T42+U42=0),1,IF(AND(AD42<>0,AB42+AC42=0),1,0))))","v":0},{"$f":"H42*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN42>0,AN42-K42,P42*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV42>0,AV42-S42,X42*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD42>0,BD42-AA42,AF42*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Inventar, andet",null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E40:E42)","v":0},0,null,null,null,{"$f":"SUM(J40:J42)","v":0},null,{"$f":"SUM(L41:L42)","v":0},{"$f":"SUM(M40:M42)","v":0},0,null,null,null,{"$f":"SUM(R40:R42)","v":0},null,{"$f":"SUM(T41:T42)","v":0},{"$f":"SUM(U40:U42)","v":0},0,null,null,null,{"$f":"SUM(Z40:Z42)","v":0},null,{"$f":"SUM(AB41:AB42)","v":0},{"$f":"SUM(AC40:AC42)","v":0},0,null,null,null,{"$f":"SUM(AH40:AH42)","v":0},null,{"$f":"SUM(AJ41:AJ42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Investering",0,null,null,null,null,null,0,"Investering",0,null,null,null,null,null,0,"Investering",0,null,null,null,null,null,0,"Investering",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY45:CY47)","v":0}]
[1,null,null,null,null,0,null,null,null,null,{"$f":"IF(G45>0,12-G45,12)","v":12},{"$f":"D45+E45+H45","v":0},null,0,null,null,null,null,null,{"$f":"L45+M45+P45","v":0},null,0,null,null,null,null,null,{"$f":"T45+U45+X45","v":0},null,0,null,null,null,null,null,{"$f":"AB45+AC45+AF45","v":0},null,null,{"$f":"IF(AND(F45<>0,D45+E45=0),1,IF(AND(N45<>0,L45+M45=0),1,IF(AND(V45<>0,T45+U45=0),1,IF(AND(AD45<>0,AB45+AC45=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,null,null,null,null,0,null,null,null,null,{"$f":"IF(G46>0,12-G46,12)","v":12},{"$f":"D46+E46+H46","v":0},null,0,null,null,null,null,null,{"$f":"L46+M46+P46","v":0},null,0,null,null,null,null,null,{"$f":"T46+U46+X46","v":0},null,0,null,null,null,null,null,{"$f":"AB46+AC46+AF46","v":0},null,null,{"$f":"IF(AND(F46<>0,D46+E46=0),1,IF(AND(N46<>0,L46+M46=0),1,IF(AND(V46<>0,T46+U46=0),1,IF(AND(AD46<>0,AB46+AC46=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Besætning",null,{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E45:E46)","v":0},0,null,null,null,null,null,{"$f":"SUM(L45:L46)","v":0},{"$f":"SUM(M45:M46)","v":0},0,null,null,null,null,null,{"$f":"SUM(T45:T46)","v":0},{"$f":"SUM(U45:U46)","v":0},0,null,null,null,null,null,{"$f":"SUM(AB45:AB46)","v":0},{"$f":"SUM(AC45:AC46)","v":0},0,null,null,null,null,null,{"$f":"SUM(AJ45:AJ46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Investering",0,null,null,null,null,null,null,"Investering",0,null,null,null,null,null,null,"Investering",0,null,null,null,null,null,null,"Investering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY49:CY53)","v":0}]
[null,"Beholdninger, egen avl",null,null,null,null,null,null,null,null,null,{"$f":"D49+E49+H49","v":0},null,null,null,null,null,null,null,{"$f":"L49+M49+P49","v":0},null,null,null,null,null,null,{"$f":"IF(U49+T49=0,0,IF(ISBLANK(X49),IF(S49>0,1/(1/S49-1),0),1/X49))","v":0},{"$f":"T49+U49+X49","v":0},null,null,null,null,null,null,{"$f":"IF(AC49+AB49=0,0,IF(ISBLANK(AF49),IF(AA49>0,1/(1/AA49-1),0),1/AF49))","v":0},{"$f":"AB49+AC49+AF49","v":0},null,null,{"$f":"IF(AND(F49<>0,D49+E49=0),1,IF(AND(N49<>0,L49+M49=0),1,IF(AND(V49<>0,T49+U49=0),1,IF(AND(AD49<>0,AB49+AC49=0),1,0))))","v":0},{"$f":"H49","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P49),AN49,P49)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X49),AV49,X49)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF49),BD49,AF49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Beholdninger, indkøbt foder",null,null,null,null,null,null,null,null,null,{"$f":"D50+E50+H50","v":0},null,null,null,null,null,null,null,{"$f":"L50+M50+P50","v":0},null,null,null,null,null,null,{"$f":"IF(U50+T50=0,0,IF(ISBLANK(X50),IF(S50>0,1/(1/S50-1),0),1/X50))","v":0},{"$f":"T50+U50+X50","v":0},null,null,null,null,null,null,{"$f":"IF(AC50+AB50=0,0,IF(ISBLANK(AF50),IF(AA50>0,1/(1/AA50-1),0),1/AF50))","v":0},{"$f":"AB50+AC50+AF50","v":0},null,null,{"$f":"IF(AND(F50<>0,D50+E50=0),1,IF(AND(N50<>0,L50+M50=0),1,IF(AND(V50<>0,T50+U50=0),1,IF(AND(AD50<>0,AB50+AC50=0),1,0))))","v":0},{"$f":"H50","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P50),AN50,P50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X50),AV50,X50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF50),BD50,AF50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Jordbeholdninger",null,null,null,null,null,null,null,null,null,{"$f":"D51+E51+H51","v":0},null,null,null,null,null,null,null,{"$f":"L51+M51+P51","v":0},null,null,null,null,null,null,{"$f":"IF(U51+T51=0,0,IF(ISBLANK(X51),IF(S51>0,1/(1/S51-1),0),1/X51))","v":0},{"$f":"T51+U51+X51","v":0},null,null,null,null,null,null,{"$f":"IF(AC51+AB51=0,0,IF(ISBLANK(AF51),IF(AA51>0,1/(1/AA51-1),0),1/AF51))","v":0},{"$f":"AB51+AC51+AF51","v":0},null,null,{"$f":"IF(AND(F51<>0,D51+E51=0),1,IF(AND(N51<>0,L51+M51=0),1,IF(AND(V51<>0,T51+U51=0),1,IF(AND(AD51<>0,AB51+AC51=0),1,0))))","v":0},{"$f":"H51","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P51),AN51,P51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X51),AV51,X51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF51),BD51,AF51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Andre beholdninger",null,null,null,null,null,null,null,null,null,{"$f":"D52+E52+H52","v":0},null,null,null,null,null,null,null,{"$f":"L52+M52+P52","v":0},null,null,null,null,null,null,{"$f":"IF(U52+T52=0,0,IF(ISBLANK(X52),IF(S52>0,1/(1/S52-1),0),1/X52))","v":0},{"$f":"T52+U52+X52","v":0},null,null,null,null,null,null,{"$f":"IF(AC52+AB52=0,0,IF(ISBLANK(AF52),IF(AA52>0,1/(1/AA52-1),0),1/AF52))","v":0},{"$f":"AB52+AC52+AF52","v":0},null,null,{"$f":"IF(AND(F52<>0,D52+E52=0),1,IF(AND(N52<>0,L52+M52=0),1,IF(AND(V52<>0,T52+U52=0),1,IF(AND(AD52<>0,AB52+AC52=0),1,0))))","v":0},{"$f":"H52","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P52),AN52,P52)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X52),AV52,X52)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF52),BD52,AF52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Beholdninger i alt",null,{"$f":"SUM(D49:D52)","v":0},{"$f":"SUM(E49:E52)","v":0},null,null,null,null,null,null,{"$f":"SUM(L49:L52)","v":0},{"$f":"SUM(M49:M52)","v":0},null,null,null,null,{"$f":"SUM(R51:R52)","v":0},null,{"$f":"SUM(T49:T52)","v":0},{"$f":"SUM(U49:U52)","v":0},null,null,null,null,{"$f":"SUM(Z51:Z52)","v":0},null,{"$f":"SUM(AB49:AB52)","v":0},{"$f":"SUM(AC49:AC52)","v":0},null,null,null,null,{"$f":"SUM(AH51:AH52)","v":0},null,{"$f":"SUM(AJ49:AJ52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,"Investering",null,null,null,null,"Afskr.",null,null,"Investering",null,null,null,null,"Afskr.",null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY55","v":0}]
["LANDBRUGSAKTIVER",null,null,{"$f":"D53+D47+D43+D39+D35+D31+D26","v":0},{"$f":"E26+E31+E35+E39+E43+E47+E53","v":0},null,null,null,null,{"$f":"J26+J31+J35+J39+J43+J47+J53","v":0},null,{"$f":"L53+L47+L43+L39+L35+L31+L26","v":0},{"$f":"M26+M31+M35+M39+M43+M47+M53","v":0},null,null,null,null,{"$f":"R26+R31+R35+R39+R43+R47+R53","v":0},null,{"$f":"T53+T47+T43+T39+T35+T31+T26","v":0},{"$f":"U26+U31+U35+U39+U43+U47+U53","v":0},null,null,null,null,{"$f":"Z26+Z31+Z35+Z39+Z43+Z47+Z53","v":0},null,{"$f":"AB53+AB47+AB43+AB39+AB35+AB31+AB26","v":0},{"$f":"AC26+AC31+AC35+AC39+AC43+AC47+AC53","v":0},null,null,null,null,{"$f":"AH26+AH31+AH35+AH39+AH43+AH47+AH53","v":0},null,{"$f":"AJ53+AJ47+AJ43+AJ39+AJ35+AJ31+AJ26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ55+AB55+T55+L55+D55<>0,1,0)","v":0}]
[null,"Biler mv.",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY57:CY60)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN57>0,(D57+E57+F57+I57)/-AN57*K57,0)","v":0},{"$f":"IF(G57>0,12-G57,12)","v":12},{"$f":"D57+E57+F57+I57+J57","v":0},null,null,null,null,null,{"$f":"IF(AV57>0,(L57+M57+N57+Q57)/-AV57*S57,0)","v":0},{"$f":"IF(O57>0,12-O57,IF(AN57>24,12,IF(AN57-12>0,AN57-12,0)))","v":0},{"$f":"IF(CB57=0,L57+M57+N57+Q57+R57,0)","v":0},null,null,null,null,null,{"$f":"IF(BD57>0,(T57+U57+V57+Y57)/-BD57*AA57,0)","v":0},{"$f":"IF(W57>0,12-W57,IF(BD57>12,12,IF(BD57-12>0,BD57-12,DB57)))","v":0},{"$f":"IF(CI57=0,T57+U57+V57+Y57+Z57,0)","v":0},null,null,null,null,null,{"$f":"IF(BL57>0,(AB57+AC57+AD57+AG57)/-BL57*AI57,0)","v":0},{"$f":"IF(AE57>0,12-AE57,IF(BL57>12,12,IF(BL57-12>0,BL57-12,BL57)))","v":0},{"$f":"IF(CP57=0,AB57+AC57+AD57+AG57+AH57,0)","v":0},null,null,{"$f":"IF(AND(F57<>0,D57+E57=0),1,IF(AND(N57<>0,L57+M57=0),1,IF(AND(V57<>0,T57+U57=0),1,IF(AND(AD57<>0,AB57+AC57=0),1,0))))","v":0},{"$f":"H57*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN57>0,AN57-K57,P57*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV57>0,AV57-S57,X57*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD57>0,BD57-AA57,AF57*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ57+AB57+T57+L57+D57<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN58>0,(D58+E58+F58+I58)/-AN58*K58,0)","v":0},{"$f":"IF(G58>0,12-G58,12)","v":12},{"$f":"D58+E58+F58+I58+J58","v":0},null,null,null,null,null,{"$f":"IF(AV58>0,(L58+M58+N58+Q58)/-AV58*S58,0)","v":0},{"$f":"IF(O58>0,12-O58,IF(AN58>24,12,IF(AN58-12>0,AN58-12,0)))","v":0},{"$f":"IF(CB58=0,L58+M58+N58+Q58+R58,0)","v":0},null,null,null,null,null,{"$f":"IF(BD58>0,(T58+U58+V58+Y58)/-BD58*AA58,0)","v":0},{"$f":"IF(W58>0,12-W58,IF(BD58>12,12,IF(BD58-12>0,BD58-12,DB58)))","v":0},{"$f":"IF(CI58=0,T58+U58+V58+Y58+Z58,0)","v":0},null,null,null,null,null,{"$f":"IF(BL58>0,(AB58+AC58+AD58+AG58)/-BL58*AI58,0)","v":0},{"$f":"IF(AE58>0,12-AE58,IF(BL58>12,12,IF(BL58-12>0,BL58-12,BL58)))","v":0},{"$f":"IF(CP58=0,AB58+AC58+AD58+AG58+AH58,0)","v":0},null,null,{"$f":"IF(AND(F58<>0,D58+E58=0),1,IF(AND(N58<>0,L58+M58=0),1,IF(AND(V58<>0,T58+U58=0),1,IF(AND(AD58<>0,AB58+AC58=0),1,0))))","v":0},{"$f":"H58*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN58>0,AN58-K58,P58*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV58>0,AV58-S58,X58*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD58>0,BD58-AA58,AF58*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["BILER MV.",null,null,{"$f":"SUM(D57:D58)","v":0},{"$f":"SUM(E56:E58)","v":0},null,null,null,null,{"$f":"SUM(J56:J58)","v":0},null,{"$f":"SUM(L57:L58)","v":0},{"$f":"SUM(M56:M58)","v":0},null,null,null,null,{"$f":"SUM(R56:R58)","v":0},null,{"$f":"SUM(T57:T58)","v":0},{"$f":"SUM(U56:U58)","v":0},null,null,null,null,{"$f":"SUM(Z56:Z58)","v":0},null,{"$f":"SUM(AB57:AB58)","v":0},{"$f":"SUM(AC56:AC58)","v":0},null,null,null,null,{"$f":"SUM(AH56:AH58)","v":0},null,{"$f":"SUM(AJ57:AJ58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Aktiver udenfor landbrug",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY62:CY65)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN62>0,(D62+E62+F62+I62)/-AN62*K62,0)","v":0},{"$f":"IF(G62>0,12-G62,12)","v":12},{"$f":"D62+E62+F62+I62+J62","v":0},null,null,null,null,null,{"$f":"IF(AV62>0,(L62+M62+N62+Q62)/-AV62*S62,0)","v":0},{"$f":"IF(O62>0,12-O62,IF(AN62>24,12,IF(AN62-12>0,AN62-12,0)))","v":0},{"$f":"IF(CB62=0,L62+M62+N62+Q62+R62,0)","v":0},null,null,null,null,null,{"$f":"IF(BD62>0,(T62+U62+V62+Y62)/-BD62*AA62,0)","v":0},{"$f":"IF(W62>0,12-W62,IF(BD62>12,12,IF(BD62-12>0,BD62-12,DB62)))","v":0},{"$f":"IF(CI62=0,T62+U62+V62+Y62+Z62,0)","v":0},null,null,null,null,null,{"$f":"IF(BL62>0,(AB62+AC62+AD62+AG62)/-BL62*AI62,0)","v":0},{"$f":"IF(AE62>0,12-AE62,IF(BL62>12,12,IF(BL62-12>0,BL62-12,BL62)))","v":0},{"$f":"IF(CP62=0,AB62+AC62+AD62+AG62+AH62,0)","v":0},null,null,{"$f":"IF(AND(F62<>0,D62+E62=0),1,IF(AND(N62<>0,L62+M62=0),1,IF(AND(V62<>0,T62+U62=0),1,IF(AND(AD62<>0,AB62+AC62=0),1,0))))","v":0},{"$f":"H62*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN62>0,AN62-K62,P62*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV62>0,AV62-S62,X62*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD62>0,BD62-AA62,AF62*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN63>0,(D63+E63+F63+I63)/-AN63*K63,0)","v":0},{"$f":"IF(G63>0,12-G63,12)","v":12},{"$f":"D63+E63+F63+I63+J63","v":0},null,null,null,null,null,{"$f":"IF(AV63>0,(L63+M63+N63+Q63)/-AV63*S63,0)","v":0},{"$f":"IF(O63>0,12-O63,IF(AN63>24,12,IF(AN63-12>0,AN63-12,0)))","v":0},{"$f":"IF(CB63=0,L63+M63+N63+Q63+R63,0)","v":0},null,null,null,null,null,{"$f":"IF(BD63>0,(T63+U63+V63+Y63)/-BD63*AA63,0)","v":0},{"$f":"IF(W63>0,12-W63,IF(BD63>12,12,IF(BD63-12>0,BD63-12,DB63)))","v":0},{"$f":"IF(CI63=0,T63+U63+V63+Y63+Z63,0)","v":0},null,null,null,null,null,{"$f":"IF(BL63>0,(AB63+AC63+AD63+AG63)/-BL63*AI63,0)","v":0},{"$f":"IF(AE63>0,12-AE63,IF(BL63>12,12,IF(BL63-12>0,BL63-12,BL63)))","v":0},{"$f":"IF(CP63=0,AB63+AC63+AD63+AG63+AH63,0)","v":0},null,null,{"$f":"IF(AND(F63<>0,D63+E63=0),1,IF(AND(N63<>0,L63+M63=0),1,IF(AND(V63<>0,T63+U63=0),1,IF(AND(AD63<>0,AB63+AC63=0),1,0))))","v":0},{"$f":"H63*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN63>0,AN63-K63,P63*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV63>0,AV63-S63,X63*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD63>0,BD63-AA63,AF63*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY65","v":0}]
["AKTIVER UDENFOR LANDBRUG",null,null,{"$f":"SUM(D62:D63)","v":0},{"$f":"SUM(E61:E63)","v":0},null,null,null,null,{"$f":"SUM(J61:J63)","v":0},null,{"$f":"SUM(L62:L63)","v":0},{"$f":"SUM(M61:M63)","v":0},null,null,null,null,{"$f":"SUM(R61:R63)","v":0},null,{"$f":"SUM(T62:T63)","v":0},{"$f":"SUM(U61:U63)","v":0},null,null,null,null,{"$f":"SUM(Z61:Z63)","v":0},null,{"$f":"SUM(AB62:AB63)","v":0},{"$f":"SUM(AC61:AC63)","v":0},null,null,null,null,{"$f":"SUM(AH61:AH63)","v":0},null,{"$f":"SUM(AJ62:AJ63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[0,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY67:CY71)","v":0}]
[0,"Andel i I/S",null,{"$f":"'I-S Balance'!D116","v":0},{"$f":"IF(L67-D67>0,L67-D67,0)","v":0},null,null,{"$f":"IF(L67-D67<0,L67-D67,0)","v":0},null,null,null,{"$f":"'I-S Balance'!L116","v":0},{"$f":"IF(T67-L67>0,T67-L67,0)","v":0},null,null,{"$f":"IF(T67-L67<0,T67-L67,0)","v":0},null,null,null,{"$f":"'I-S Balance'!T116","v":0},{"$f":"IF(AB67-T67>0,AB67-T67,0)","v":0},null,null,{"$f":"IF(AB67-T67<0,AB67-T67,0)","v":0},null,null,null,{"$f":"'I-S Balance'!AB116","v":0},{"$f":"IF(AJ67-AB67>0,AJ67-AB67,0)","v":0},null,null,{"$f":"IF(AJ67-AB67<0,AJ67-AB67,0)","v":0},null,null,null,{"$f":"'I-S Balance'!AJ116","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[0,"Mellemregning I/S",null,{"$f":"'I-S Balance'!D101*-1","v":0},{"$f":"IF(L68-D68>0,L68-D68,0)","v":0},null,null,{"$f":"IF(L68-D68<0,L68-D68,0)","v":0},null,null,null,{"$f":"'I-S Balance'!L101*-1","v":0},{"$f":"IF(T68-L68>0,T68-L68,0)","v":0},null,null,{"$f":"IF(T68-L68<0,T68-L68,0)","v":0},null,null,null,{"$f":"'I-S Balance'!T101*-1","v":0},{"$f":"IF(AB68-T68>0,AB68-T68,0)","v":0},null,null,{"$f":"IF(AB68-T68<0,AB68-T68,0)","v":0},null,null,null,{"$f":"'I-S Balance'!AB101*-1","v":0},{"$f":"IF(AJ68-AB68>0,AJ68-AB68,0)","v":0},null,null,{"$f":"IF(AJ68-AB68<0,AJ68-AB68,0)","v":0},null,null,null,{"$f":"'I-S Balance'!AJ101*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[0,"Tilgodehavender i alt",null,null,null,null,null,null,null,null,null,{"$f":"D69+E69+H69","v":0},null,null,null,null,null,null,null,{"$f":"L69+M69+P69","v":0},null,null,null,null,null,null,null,{"$f":"T69+U69+X69","v":0},null,null,null,null,null,null,null,{"$f":"AB69+AC69+AF69","v":0},null,null,{"$f":"IF(OR(L69<0,T69<0,AB69<0,AJ69<0),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[0,"Værdipapirer",null,null,null,null,null,null,null,null,null,{"$f":"D70+E70+H70","v":0},null,null,null,null,null,null,null,{"$f":"L70+M70+P70","v":0},null,null,null,null,null,null,null,{"$f":"T70+U70+X70","v":0},null,null,null,null,{"$f":"IF(CP70=0,0,-AB70-AC70+CG70)","v":0},null,null,{"$f":"AB70+AC70+AF70","v":0},null,null,{"$f":"IF(OR(L70<0,T70<0,AB70<0,AJ70<0),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Positiv likviditet KK",null,{"$f":"IF(Akk>0,Akk,0)","v":0},{"$f":"'A Resultat'!E188/-1000","v":0},null,null,{"$f":"'A Resultat'!G188/-1000","v":0},null,null,null,{"$f":"D71+H71+E71","v":0},{"$f":"'A Resultat'!M188/-1000","v":0},null,null,{"$f":"'A Resultat'!O188/-1000","v":0},null,null,null,{"$f":"L71+P71+M71","v":0},{"$f":"'A Resultat'!U188/-1000","v":0},null,null,{"$f":"'A Resultat'!W188/-1000","v":0},null,null,null,{"$f":"T71+X71+U71","v":0},{"$f":"'A Resultat'!AC188/-1000","v":0},null,null,{"$f":"'A Resultat'!AE188/-1000","v":0},null,null,null,{"$f":"AB71+AF71+AC71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY73","v":0}]
["FINANSAKTIVER",null,null,{"$f":"SUM(D67:D71)","v":0},{"$f":"SUM(E67:E71)","v":0},{"$f":"F70","v":0},null,{"$f":"SUM(H67:H71)","v":0},null,null,null,{"$f":"SUM(L67:L71)","v":0},{"$f":"SUM(M67:M71)","v":0},{"$f":"N70","v":0},null,{"$f":"SUM(P67:P71)","v":0},null,null,null,{"$f":"SUM(T67:T71)","v":0},{"$f":"SUM(U67:U71)","v":0},{"$f":"V70","v":0},null,{"$f":"SUM(X67:X71)","v":0},null,null,null,{"$f":"SUM(AB67:AB71)","v":0},{"$f":"SUM(AC67:AC71)","v":0},{"$f":"AD70","v":0},null,{"$f":"SUM(AF67:AF71)","v":0},null,null,null,{"$f":"SUM(AJ67:AJ71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[0,null,null,null,"Investering",null,null,"konj.",null,"Afskr.",null,null,"Investering",null,null,"konj.",null,"Afskr.",null,null,"Investering","O/N",null,"konj.",null,"Afskr.",null,null,"Investering","O/N",null,"konj.",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY75","v":0}]
["AKTIVER I ALT",null,null,{"$f":"IF(ISNUMBER(SUM(D12:D73)),D73+D55+D60+D65,0)","v":0},{"$f":"E55+E60+E65+E73","v":0},{"$f":"F55+F60+F65+F73","v":0},null,{"$f":"H55","v":0},null,{"$f":"J55+J60+J65+J73","v":0},null,{"$f":"L73+L55+L60+L65","v":0},{"$f":"M55+M60+M65+M73","v":0},{"$f":"N55+N60+N65+N73","v":0},null,{"$f":"P55","v":0},null,{"$f":"R55+R60+R65+R73","v":0},null,{"$f":"IF(ISNUMBER(SUM(T12:T73)),T73+T55+T60+T65,0)","v":0},{"$f":"U55+U60+U65+U73","v":0},{"$f":"V55+V60+V65+V73","v":0},null,{"$f":"X55","v":0},null,{"$f":"Z55+Z60+Z65+Z73","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB12:AB73)),AB73+AB55+AB60+AB65,0)","v":0},{"$f":"AC55+AC60+AC65+AC73","v":0},{"$f":"AD55+AD60+AD65+AD73","v":0},null,{"$f":"AF55","v":0},null,{"$f":"AH55+AH60+AH65+AH73","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ12:AJ73)),AJ73+AJ55+AJ60+AJ65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktiver sum excl. besætning og værdipapirer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urealiseret og realiseret værdipapirer har egen linje i resultatet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY75","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Besætning sum (altid resultatført)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["PASSIVER",null,null,{"$f":"D8","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8","v":2026}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8","v":2027}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8","v":2028}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AJ8","v":2029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[{"$f":"(SUM(A85:A87)-3)/3+2","v":3},null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag","T/G",null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY85:CY87)","v":0}]
[1,null,null,null,null,null,null,0,null,null,null,{"$f":"D85+E85+H85","v":0},null,null,null,null,null,null,null,{"$f":"L85+M85+P85","v":0},null,null,null,null,{"$f":"IF(AA85=1,T85+U85+V85+X85,0)","v":0},null,{"$f":"IF(-X85<TabsProcent*(T85+U85),1,0)","v":0},{"$f":"T85+U85+X85","v":0},null,null,null,null,null,null,{"$f":"IF(-AF85<TabsProcent*(AB85+AC85),1,0)","v":0},{"$f":"AB85+AC85+AF85","v":0},null,null,{"$f":"IF(AND(F85<>0,D85+E85=0),1,IF(AND(N85<>0,L85+M85=0),1,IF(AND(V85<>0,T85+U85=0),1,IF(AND(AD85<>0,AB85+AC85=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indfrielse a gæld registreres i kolonnen før ultimo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AJ85+AB85+T85+L85+D85<>0,1,0)","v":0}]
[3,"Bank",null,null,null,null,null,0,null,null,null,{"$f":"D86+E86+H86","v":0},null,null,null,null,null,null,null,{"$f":"L86+M86+P86","v":0},null,null,null,null,{"$f":"IF(AA86=1,T86+U86+V86+X86,0)","v":0},null,{"$f":"IF(-X86<TabsProcent*(T86+U86),1,0)","v":0},{"$f":"T86+U86+X86","v":0},null,null,null,null,null,null,{"$f":"IF(-AF86<TabsProcent*(AB86+AC86),1,0)","v":0},{"$f":"AB86+AC86+AF86","v":0},null,null,{"$f":"IF(AND(F86<>0,D86+E86=0),1,IF(AND(N86<>0,L86+M86=0),1,IF(AND(V86<>0,T86+U86=0),1,IF(AND(AD86<>0,AB86+AC86=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T/G formlen er derfor anderledes end i anlægskartoteket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,"Billån",null,null,null,null,null,null,null,null,null,{"$f":"D87+E87+H87","v":0},null,null,null,null,null,null,null,{"$f":"L87+M87+P87","v":0},null,null,null,null,{"$f":"IF(AA87=1,T87+U87+V87+X87,0)","v":0},null,{"$f":"IF(-X87<TabsProcent*(T87+U87),1,0)","v":0},{"$f":"T87+U87+X87","v":0},null,null,null,null,null,null,{"$f":"IF(-AF87<TabsProcent*(AB87+AC87),1,0)","v":0},{"$f":"AB87+AC87+AF87","v":0},null,null,{"$f":"IF(AND(F87<>0,D87+E87=0),1,IF(AND(N87<>0,L87+M87=0),1,IF(AND(V87<>0,T87+U87=0),1,IF(AND(AD87<>0,AB87+AC87=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY89","v":0}]
["PRIORITETSGÆLD",null,null,{"$f":"IF(ISNUMBER(SUM(D85:D87)),SUM(D85:D87),0)","v":0},{"$f":"SUM(E85:E87)","v":0},{"$f":"SUM(F85:F87)","v":0},null,{"$f":"SUM(H85:H87)","v":0},null,{"$f":"SUM(J85:J87)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L85:L87)),SUM(L85:L87),0)","v":0},{"$f":"SUM(M85:M87)","v":0},{"$f":"SUM(N85:N87)","v":0},null,{"$f":"SUM(P85:P87)","v":0},null,{"$f":"SUM(R85:R87)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T85:T87)),SUM(T85:T87),0)","v":0},{"$f":"SUM(U85:U87)","v":0},{"$f":"SUM(V85:V87)","v":0},null,{"$f":"SUM(X85:X87)","v":0},{"$f":"SUM(Y85:Y87)","v":0},{"$f":"SUM(Z85:Z87)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB85:AB87)),SUM(AB85:AB87),0)","v":0},{"$f":"SUM(AC85:AC87)","v":0},{"$f":"SUM(AD85:AD87)","v":0},null,{"$f":"SUM(AF85:AF87)","v":0},null,{"$f":"SUM(AH85:AH87)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ85:AJ87)),SUM(AJ85:AJ87),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag","T/G",null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY91:CY96)","v":0}]
[1,"Foderstof",null,null,null,null,null,null,null,null,null,{"$f":"D91+E91+H91","v":0},null,null,null,null,null,null,null,{"$f":"L91+M91+P91","v":0},null,null,null,null,{"$f":"IF(AA91=1,T91+U91+V91+X91,0)","v":0},null,null,{"$f":"T91+U91+X91","v":0},null,null,null,null,null,null,null,{"$f":"AB91+AC91+AF91","v":0},null,null,{"$f":"IF(AND(F91<>0,D91+E91=0),1,IF(AND(N91<>0,L91+M91=0),1,IF(AND(V91<>0,T91+U91=0),1,IF(AND(AD91<>0,AB91+AC91=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,"Maskinstation",null,null,null,null,null,null,null,null,null,{"$f":"D92+E92+H92","v":0},null,null,null,null,null,null,null,{"$f":"L92+M92+P92","v":0},null,null,null,null,{"$f":"IF(AA92=1,BVKopi2+U92+V92+BVKopi3,0)","v":0},null,null,{"$f":"T92+U92+X92","v":0},null,null,null,null,null,null,null,{"$f":"AB92+AC92+AF92","v":0},null,null,{"$f":"IF(AND(F92<>0,D92+E92=0),1,IF(AND(N92<>0,L92+M92=0),1,IF(AND(V92<>0,T92+U92=0),1,IF(AND(AD92<>0,AB92+AC92=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,null,null,null,null,null,null,null,null,null,null,{"$f":"D93+E93+H93","v":0},null,null,null,null,null,null,null,{"$f":"L93+M93+P93","v":0},null,null,null,null,{"$f":"IF(AA93=1,BVKopi2+U93+V93+BVKopi3,0)","v":0},null,null,{"$f":"T93+U93+X93","v":0},null,null,null,null,null,null,null,{"$f":"AB93+AC93+AF93","v":0},null,null,{"$f":"IF(AND(F93<>0,D93+E93=0),1,IF(AND(N93<>0,L93+M93=0),1,IF(AND(V93<>0,T93+U93=0),1,IF(AND(AD93<>0,AB93+AC93=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Anden gæld i alt",null,{"$f":"IF(ISNUMBER(SUM(D91:D93)),SUM(D91:D93),0)","v":0},{"$f":"SUM(E91:E93)","v":0},{"$f":"SUM(F91:F93)","v":0},null,{"$f":"SUM(H91:H93)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(L91:L93)),SUM(L91:L93),0)","v":0},{"$f":"SUM(M91:M93)","v":0},{"$f":"SUM(N91:N93)","v":0},null,{"$f":"SUM(P91:P93)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(T91:T93)),SUM(T91:T93),0)","v":0},{"$f":"SUM(U91:U93)","v":0},{"$f":"SUM(V91:V93)","v":0},null,{"$f":"SUM(X91:X93)","v":0},{"$f":"SUM(Y91:Y93)","v":0},null,null,{"$f":"IF(ISNUMBER(SUM(AB91:AB93)),SUM(AB91:AB93),0)","v":0},{"$f":"SUM(AC91:AC93)","v":0},{"$f":"SUM(AD91:AD93)","v":0},null,{"$f":"SUM(AF91:AF93)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AJ91:AJ93)),SUM(AJ91:AJ93),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Moms og afgifter",null,null,{"$f":"-'A Resultat'!G190/1000","v":0},null,null,{"$f":"-'A Resultat'!E190/1000","v":0},null,null,null,{"$f":"D95+E95+H95","v":0},{"$f":"-'A Resultat'!O190/1000","v":0},null,null,{"$f":"-'A Resultat'!M190/1000","v":0},null,null,null,{"$f":"L95+M95+P95","v":0},{"$f":"-'A Resultat'!W190/1000","v":0},null,null,{"$f":"-'A Resultat'!U190/1000","v":0},null,null,null,{"$f":"T95+U95+X95","v":0},{"$f":"-'A Resultat'!AE190/1000","v":0},null,null,{"$f":"-'A Resultat'!AC190/1000","v":0},null,null,null,{"$f":"AB95+AC95+AF95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Kassekredit (negativ)",null,{"$f":"IF(C96<0,Akk,0)","v":0},{"$f":"'A Resultat'!G192/-1000","v":0},null,null,{"$f":"'A Resultat'!E192/-1000","v":0},null,null,null,{"$f":"D96+E96+H96","v":0},{"$f":"'A Resultat'!O192/-1000","v":0},null,null,{"$f":"'A Resultat'!M192/-1000","v":0},null,null,null,{"$f":"L96+M96+P96","v":0},{"$f":"'A Resultat'!W192/-1000","v":0},null,null,{"$f":"'A Resultat'!U192/-1000","v":0},null,null,null,{"$f":"T96+U96+X96","v":0},{"$f":"'A Resultat'!AE192/-1000","v":0},null,null,{"$f":"'A Resultat'!AC192/-1000","v":0},null,null,null,{"$f":"AB96+AC96+AF96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY98","v":0}]
["GÆLD I ALT",null,null,{"$f":"D89+SUM(D94:D96)","v":0},{"$f":"E94+E95+IF(L96<0,E96,0)","v":0},null,null,{"$f":"H94+H95+IF(L95<0,H95,0)","v":0},null,null,null,{"$f":"L89+SUM(L94:L96)","v":0},{"$f":"M94+M95+IF(T96<0,M96,0)","v":0},null,null,{"$f":"P94+P95+IF(T95<0,P95,0)","v":0},null,null,null,{"$f":"T89+SUM(T94:T96)","v":0},{"$f":"U94+U95+IF(AB96<0,U96,0)","v":0},null,null,{"$f":"X94+X95+IF(AB95<0,X95,0)","v":0},null,null,null,{"$f":"AB89+SUM(AB94:AB96)","v":0},{"$f":"AC94+AC95+IF(AJ96<0,AC96,0)","v":0},null,null,{"$f":"AF94+AF95+IF(AJ95<0,AF95,0)","v":0},null,null,null,{"$f":"AJ89+SUM(AJ94:AJ96)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY100","v":0}]
["UDSKUDT SKAT",null,null,null,{"$f":"IF('A Resultat'!G129/1000<0,'A Resultat'!G129/1000,0)","v":0},null,null,{"$f":"IF('A Resultat'!G129/1000>0,'A Resultat'!G129/1000,0)","v":0},null,null,null,{"$f":"D100+E100+H100","v":0},{"$f":"IF('A Resultat'!O129/1000<0,'A Resultat'!O129/1000,0)","v":0},null,null,{"$f":"IF('A Resultat'!O129/1000>0,'A Resultat'!O129/1000,0)","v":0},null,null,null,{"$f":"L100+M100+P100","v":0},{"$f":"IF('A Resultat'!W129/1000<0,'A Resultat'!W129/1000,0)","v":0},null,null,{"$f":"IF('A Resultat'!W129/1000>0,'A Resultat'!W129/1000,0)","v":0},null,null,null,{"$f":"T100+U100+X100","v":0},{"$f":"IF('A Resultat'!AE129/1000<0,'A Resultat'!AE129/1000,0)","v":0},null,null,{"$f":"IF('A Resultat'!AE129/1000>0,'A Resultat'!AE129/1000,0)","v":0},null,null,null,{"$f":"AB100+AC100+AF100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY102","v":0}]
[null,"Indskudskapital",null,{"$f":"D75+D98+D100","v":0},null,null,null,null,null,null,null,{"$f":"D102","v":0},null,null,null,null,null,null,null,{"$f":"L102","v":0},null,null,null,null,null,null,null,{"$f":"T102","v":0},null,null,null,null,null,null,null,{"$f":"AB102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY104","v":0}]
[null,"Overført over- eller underskud",null,0,null,null,null,null,null,null,null,{"$f":"L75+L100+L98-L102","v":0},null,null,null,null,null,null,null,{"$f":"T75+T100+T98-T102","v":0},null,null,null,null,null,null,null,{"$f":"AB75+AB100+AB98-AB102","v":0},null,null,null,null,null,null,null,{"$f":"AJ75+AJ100+AJ98-AJ102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY106","v":0}]
["EGENKAPITAL",null,null,{"$f":"D102+D104","v":0},{"$f":"L106-D106-H106","v":0},null,null,null,null,null,null,{"$f":"L102+L104","v":0},{"$f":"T106-L106-P106","v":0},null,null,null,null,null,null,{"$f":"T102+T104","v":0},{"$f":"AB106-T106-X106","v":0},null,null,null,null,null,null,{"$f":"AB102+AB104","v":0},{"$f":"AJ106-AB106-AF106","v":0},null,null,null,null,null,null,{"$f":"AJ102+AJ104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["* Stjerne markerer kvote og rettigheder, hvor evt. afskrivning ikke føres sammen med øvrige afskrivninger, men lige før årets resultat før skat.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,{"$f":"IF(D106*1000<>'A Resultat'!G137,D106-'A Resultat'!G137,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(L106*1000<>'A Resultat'!O137,L106-'A Resultat'!O137,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(T106*1000<>'A Resultat'!W137,T106-'A Resultat'!W137,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AB106*1000<>'A Resultat'!AE137,AB106-'A Resultat'!AE137,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L106-'A Resultat'!G139/1000","v":0},null,null,null,null,null,null,null,{"$f":"T106-'A Resultat'!O139/1000","v":0},null,null,null,null,null,null,null,{"$f":"AB106-'A Resultat'!W139/1000","v":0},null,null,null,null,null,null,null,{"$f":"AJ106-'A Resultat'!AE139/1000","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(A1:AJ112)),1,0)","v":0},{"$f":"IF(ISERROR(SUM(B1:AK127)),1,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F75+F98","v":0},null,null,null,null,null,null,null,{"$f":"N75+N98","v":0},null,null,null,null,null,null,null,{"$f":"V75+V98","v":0},null,null,null,null,null,null,null,{"$f":"AD75+AD98","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(StopMensOverfør=0,0,IF(ISERROR(SUM(F149:AG149)),0,TRUNC((ABS(fsum)+ABS(hsum)+ABS(msum)+ABS(osum)+ABS(tsum)+ABS(vsum)+ABS(aasum)+ABS(acsum)),0)))","v":0}]

{"sheet":"B Resultat","index":5,"n_rows":299,"n_cols":103,"rows_kept":299,"cut":false,"hidden":false,"merged":[[128,3,128,4],[142,3,142,6],[142,13,142,14],[142,21,142,22],[142,29,142,30]]}
[null,"B RESULTAT OG LIKVIDITET",null,null,null,null,null,null,null,null,null,null,{"$f":"'I-S Balance'!M6","v":0}]
[null,null,{"$f":"'I-S Balance'!B2","v":0}]
[null,null,{"$f":"'I-S Balance'!B3","v":0}]
[null,null,{"$f":"'I-S Balance'!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,271159]
[null,"moms",null,null,null,null,"a",null,null,null,null,null,null,null,"b",null,null,null,null,null,null,null,"c",null,null,null,null,null,null,null,"d"]
[1,"DÆKNINGSBIDRAG",null,null,null,null,{"$f":"'I-S Balance'!R2","v":2025},null,null,null,null,null,null,null,{"$f":"G6+1","v":2026},null,null,null,null,null,null,null,{"$f":"O6+1","v":2027},null,null,null,null,null,null,null,{"$f":"W6+1","v":2028}]
[1,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Brak",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E8+G8+M8+O8+U8+W8+AC8+AE8<>0,1,0)","v":0}]
[null,null,"Vårbyg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E9+G9+M9+O9+U9+W9+AC9+AE9<>0,1,0)","v":0}]
[null,null,"Sædskiftegræs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterhvede",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vedvarende græs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterhvede 2. års",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterrug",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Vinterraps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Køer med opdræt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Søer 7 kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Smågrise 7-30 kg"]
[null,null,"Majs til helsæd"]
[null,null,"Gødningsproduktion"]
[null,null,"Afrunding smågrise"]
[null,null,"Afrunding mark"]
[null,null,"Afrunding køer"]
[null,null,null,null,8.57,1.5,10.57,null,null,null,null,2.57,8.57,1.5,10.57,null,null,null,null,2.57,8.57,1.5,10.57,null,null,null,null,2.57,8.57,1.5,10.57,2.57,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY8:CY17)","v":0}]
[null,"m",{"$f":"C8","v":"Brak"},null,null,null,{"$f":"G8*E8","v":0},null,null,null,null,null,null,null,{"$f":"O8*M8","v":0},null,null,null,null,null,null,null,{"$f":"W8*U8","v":0},null,null,null,null,null,null,null,{"$f":"AE8*AC8","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E25+G25+M25+O25+U25+W25+AC25+AE25<>0,1,0)","v":0}]
[null,"m",{"$f":"C9","v":"Vårbyg"},null,null,null,{"$f":"G9*E9","v":0},null,null,null,null,null,null,null,{"$f":"O9*M9","v":0},null,null,null,null,null,null,null,{"$f":"W9*U9","v":0},null,null,null,null,null,null,null,{"$f":"AE9*AC9","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m",{"$f":"C10","v":"Sædskiftegræs"},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Vinterhvede",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Vedvarende græs",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Vinterhvede 2. års",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Vinterrug",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Vinterraps",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Køer med opdræt",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Søer 7 kg",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Smågrise 7-30 kg",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"m","Majs til helsæd",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"m","Gødningsproduktion",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"m","Afrunding smågrise",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"m","Afrunding mark",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,"m",{"$f":"C23","v":"Afrunding køer"},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[{"$f":"IF(E41+G41+M41+O41+U41+W41+AC41+AE41<>0,1,0)","v":0},"m","N/T på oms. aktiver",null,{"$f":"'A Balance'!BR79*1000","v":0},null,{"$f":"'A Balance'!I79*1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!BY79*1000","v":0},null,{"$f":"'A Balance'!Q79*1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!CF79*1000","v":0},null,{"$f":"'A Balance'!Y79*1000","v":0},null,null,null,null,null,{"$f":"'A Balance'!CM79*1000","v":0},null,{"$f":"'A Balance'!AG79*1000","v":0}]
[null,"m","O/N på besætning",null,null,null,{"$f":"'A Balance'!BR78*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!BY78*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CF78*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CM78*1000","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY44","v":0}]
[{"$f":"IF(G44+O44+W44+AE44<>0,1,0)","v":0},"Dækningsbidrag",null,null,null,null,{"$f":"SUM(G25:G43)+E41","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O25:O43)+M41","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W25:W43)+U41","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE25:AE43)+AC41","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E44+G44+M44+O44+U44+W44+AC44+AE44<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY44","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY56","v":0}]
[1,"KAPACITETSOMKOSTNINGER / PRIVAT",null,null,null,null,null,null,null,null,null,null,"Fr.skr.% ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY56","v":0}]
[1,"m","Energi",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N48),G48*(1+$M48/100),N48)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V48),O48*(1+$M48/100),V48)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD48),W48*(1+$M48/100),AD48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E48+G48+M48+O48+U48+W48+AC48+AE48<>0,1,0)","v":0}]
[1,"m","Maskinstation m.v.",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Vedligehold",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"m","Investeringer over driften",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N51),G51*(1+$M51/100),N51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V51),O51*(1+$M51/100),V51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD51),W51*(1+$M51/100),AD51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Lønomkostninger",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Ejendomsskat og forsikringer",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Diverse omkostninger",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY56","v":0}]
[1,"Kontante kapacitetsomkostninger",null,null,null,null,{"$f":"SUM(G48:G54)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O48:O54)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W48:W54)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE48:AE54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY56","v":0}]
[{"$f":"IF(G58+O58+W58+AE58<>0,1,0)","v":0},null,"Afskrivninger",null,null,null,{"$f":"('B Balance'!J75-'B Balance'!J60-'B Balance'!J31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('B Balance'!R75-'B Balance'!R60-'B Balance'!R31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('B Balance'!Z75-'B Balance'!Z60-'B Balance'!Z31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('B Balance'!AH75-'B Balance'!AH60-'B Balance'!AH31)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[{"$f":"IF(G59+O59+W59+AE59<>0,1,0)","v":0},null,"Nedskrivning anlægsaktiver",null,null,null,{"$f":"'A Balance'!BR77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!BY77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CF77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CM77*1000","v":0}]
[{"$f":"IF(G60+O60+W60+AE60<>0,1,0)","v":0},null,"Gevinst/tab ved salg af anlægsaktiver",null,null,null,{"$f":"'A Balance'!I75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Q75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Y75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AG75*1000","v":0}]
[{"$f":"IF(G61+O61+W61+AE61<>0,1,0)","v":0},null,"Afskrivninger biler m.v",null,null,null,{"$f":"'B Balance'!J60*'B Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!R60*'B Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!Z60*'B Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!AH60*'B Balance'!$R$3*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E61+G61+M61+O61+U61+W61+AC61+AE61<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY63","v":0}]
[1,"Afskrivninger landbrug",null,null,null,null,{"$f":"SUM(G58:G62)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O58:O62)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W58:W62)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE58:AE62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E63+G63+M63+O63+U63+W63+AC63+AE63<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY66","v":0}]
[1]
[1,"Kapacitetsomkostninger i alt",null,null,null,null,{"$f":"G56+G63","v":0},null,null,null,null,null,null,null,{"$f":"O56+O63","v":0},null,null,null,null,null,null,null,{"$f":"W56+W63","v":0},null,null,null,null,null,null,null,{"$f":"AE56+AE63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E66+G66+M66+O66+U66+W66+AC66+AE66<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY66","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY69","v":0}]
[1,"Resultat af primær drift",null,null,null,null,{"$f":"G44+G66","v":0},null,null,null,null,null,null,null,{"$f":"O44+O66","v":0},null,null,null,null,null,null,null,{"$f":"W44+W66","v":0},null,null,null,null,null,null,null,{"$f":"AE44+AE66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E69+G69+M69+O69+U69+W69+AC69+AE69<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY69","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY80","v":0}]
[1,null,"Anden indtjening og virksomhed",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N72),G72*(1+$M72/100),N72)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V72),O72*(1+$M72/100),V72)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD72),W72*(1+$M72/100),AD72)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E72+G72+M72+O72+U72+W72+AC72+AE72<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY72","v":0}]
[1,null,"Afkoblet EU-støtte",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N74),G74*(1+$M74/100),N74)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V74),O74*(1+$M74/100),V74)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD74),W74*(1+$M74/100),AD74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E74+G74+M74+O74+U74+W74+AC74+AE74<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY74","v":0}]
[null,null,"Andel overskud I/S",null,null,null,{"$f":"SUM('I-S Resultat'!G109:G111)+'I-S Resultat'!G116*'I-S Resultat'!G112","v":0},null,null,null,null,null,null,null,{"$f":"SUM('I-S Resultat'!O109:O111)+'I-S Resultat'!O116*'I-S Resultat'!O112","v":0},null,null,null,null,null,null,null,{"$f":"SUM('I-S Resultat'!W109:W111)+'I-S Resultat'!W116*'I-S Resultat'!W112","v":0},null,null,null,null,null,null,null,{"$f":"SUM('I-S Resultat'!AE109:AE111)+'I-S Resultat'!AE116*'I-S Resultat'!AE112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E76+G76+M76+O76+U76+W76+AC76+AE76<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY76","v":0}]
[null,null,"Maskinleje fra I/S",null,null,null,{"$f":"'I-S Resultat'!G54*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!O54*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!W54*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!AE54*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E78+G78+M78+O78+U78+W78+AC78+AE78<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY78","v":0}]
[null,"Resultat før finansiering",null,null,null,null,{"$f":"SUM(G69:G79)","v":0},null,null,null,null,null,"Fr.skr.% ",null,{"$f":"SUM(O69:O79)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W69:W79)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE69:AE79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E80+G80+O80+U80+W80+AC80+AE80<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY80","v":0}]
[null,null,"Finansieringstilskud",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N82),G82*(1+$M82/100),N82)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V82),O82*(1+$M82/100),V82)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD82),W82*(1+$M82/100),AD82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E82+G82+M82+O82+U82+W82+AC82+AE82<>0,1,0)","v":0}]
[1,null,"Forpagtningsafgift",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N83),G83*(1+$M83/100),N83)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V83),O83*(1+$M83/100),V83)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD83),W83*(1+$M83/100),AD83)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Forpagtning fra I/S",null,null,null,{"$f":"'I-S Resultat'!G83*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!O83*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!W83*-1","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Resultat'!AE83*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Renteindtægter",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N85),G85*(1+$M85/100),N85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V85),O85*(1+$M85/100),V85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD85),W85*(1+$M85/100),AD85)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,"Aktieudbytte",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N86),G86*(1+$M86/100),N86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V86),O86*(1+$M86/100),V86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD86),W86*(1+$M86/100),AD86)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Renteudgifter mv.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N87),G87*(1+$M87/100),N87)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V87),O87*(1+$M87/100),V87)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD87),W87*(1+$M87/100),AD87)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Kassekreditrente",null,null,null,{"$f":"IF(ISBLANK(F88),IF('B Balance'!D99>0,'B Balance'!D99*'B Balance'!$AB$2,'B Balance'!D99*'B Balance'!$AB$3)*10,F88)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N88),IF('B Balance'!L99>0,'B Balance'!L99*'B Balance'!$AB$2,'B Balance'!L99*'B Balance'!$AB$3)*10,N88)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V88),IF('B Balance'!T99>0,'B Balance'!T99*'B Balance'!$AB$2,'B Balance'!T99*'B Balance'!$AB$3)*10,V88)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD88),IF('B Balance'!AB99>0,'B Balance'!AB99*'B Balance'!$AB$2,'B Balance'!AB99*'B Balance'!$AB$3)*10,AD88)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Prioritetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Finansiering i alt",null,null,null,{"$f":"SUM(G82:G89)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O82:O89)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W82:W89)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE82:AE89)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY90","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY93","v":0}]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G80+G90","v":0},null,null,null,null,null,null,null,{"$f":"O80+O90","v":0},null,null,null,null,null,null,null,{"$f":"W80+W90","v":0},null,null,null,null,null,null,null,{"$f":"AE80+AE90","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E93+G93+M93+O93+U93+W93+AC93+AE93<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY93","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY96","v":0}]
[1,null,"Private indtægter",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N96),G96*(1+$M96/100),N96)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V96),O96*(1+$M96/100),V96)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD96),W96*(1+$M96/100),AD96)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E96+G96+M96+O96+U96+W96+AC96+AE96<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY96","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX99","v":0},{"$f":"CY99","v":0}]
[1,"Resultat før regulering og skat",null,null,null,null,{"$f":"G93+G96","v":0},null,null,null,null,null,null,null,{"$f":"O93+O96","v":0},null,null,null,null,null,null,null,{"$f":"W93+W96","v":0},null,null,null,null,null,null,null,{"$f":"AE93+AE96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX102","v":0},{"$f":"IF(E99+G99+M99+O99+U99+W99+AC99+AE99<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX99","v":0},{"$f":"CY99","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX102","v":0},{"$f":"CY102","v":0}]
[{"$f":"IF(G102+O102+W102+AE102<>0,1,0)","v":0},null,"Afskrivning rettigheder",null,null,null,{"$f":"('B Balance'!J31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('B Balance'!R31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"(+'B Balance'!Z31)*1000","v":0},null,null,null,null,null,null,null,{"$f":"(+'B Balance'!AH31)*1000","v":0},null,null,null,null,null,null,{"$f":"G102+O102+W102+AE102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CY102","v":0},{"$f":"IF(E102+G102+M102+O102+U102+W102+AC102+AE102<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX102","v":0},{"$f":"CY102","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY105","v":0}]
[1,"Resultat før skat",null,null,null,null,{"$f":"G99+G102","v":0},null,null,null,null,null,null,null,{"$f":"O99+O102","v":0},null,null,null,null,null,null,null,{"$f":"W99+W102","v":0},null,null,null,null,null,null,null,{"$f":"AE99+AE102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E105+G105+M105+O105+U105+W105+AC105+AE105<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY105","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY108","v":0}]
[1,null,"Skat af årets resultat",null,null,null,{"$f":"IF((Bresultat1-Bpersonfradrag)*BSkatteprocent*-1<0,ROUND((Bresultat1-Bpersonfradrag)*BSkatteprocent*-1,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF((bresultat2-Bpersonfradrag)*BSkatteprocent*-1<0,ROUND((bresultat2-Bpersonfradrag)*BSkatteprocent*-1,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF((bresultat3-Bpersonfradrag)*BSkatteprocent*-1<0,ROUND((bresultat3-Bpersonfradrag)*BSkatteprocent*-1,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF((bresultat4-Bpersonfradrag)*BSkatteprocent*-1<0,ROUND((bresultat4-Bpersonfradrag)*BSkatteprocent*-1,-3),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E108+G108+M108+O108+U108+W108+AC108+AE108<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY108","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY111","v":0}]
[1,"Resultat efter skat",null,null,null,null,{"$f":"G105+G108","v":0},null,null,null,null,null,null,null,{"$f":"O105+O108","v":0},null,null,null,null,null,null,null,{"$f":"W105+W108","v":0},null,null,null,null,null,null,null,{"$f":"AE105+AE108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E111+G111+M111+O111+U111+W111+AC111+AE111<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY111","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY111","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY111","v":0}]
[1,"EGENKAPITALFORKLARING",null,null,null,null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,{"$f":"O6","v":2026},null,null,null,null,null,null,null,{"$f":"W6","v":2027},null,null,null,null,null,null,null,{"$f":"AE6","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY118","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY118","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY118","v":0}]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G93","v":0},null,null,null,null,null,null,null,{"$f":"O93","v":0},null,null,null,null,null,null,null,{"$f":"W93","v":0},null,null,null,null,null,null,null,{"$f":"AE93","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E118+G118+M118+O118+U118+W118+AC118+AE118<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY118","v":0}]
[1,null,"Private indtægter",null,null,null,{"$f":"G96","v":0},null,null,null,null,null,null,null,{"$f":"O96","v":0},null,null,null,null,null,null,null,{"$f":"W96","v":0},null,null,null,null,null,null,null,{"$f":"AE96","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E120+G120+M120+O120+U120+W120+AC120+AE120<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY120","v":0}]
[1,"Resultat før regulering og privat",null,null,null,null,{"$f":"SUM(G118:G121)","v":0},null,null,null,null,null,"Fr.skr.% ",null,{"$f":"SUM(O118:O121)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W118:W121)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE118:AE121)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E122+G122+O122+U122+W122+AC122+AE122<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY122","v":0}]
[1,null,"Privat kontant mv. ",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N124),G124*(1+$M124/100),N124)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V124),O124*(1+$M124/100),V124)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD124),W124*(1+$M124/100),AD124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E124+G124+M124+O124+U124+W124+AC124+AE124<>0,1,0)","v":0}]
[1,null,"Privat andel bil afskrivning",null,null,null,{"$f":"'B Balance'!J60*1000*(1-'B Balance'!$R$3)","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!R60*1000*(1-'B Balance'!$R$3)","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!Z60*1000*(1-'B Balance'!$R$3)","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!AH60*1000*(1-'B Balance'!$R$3)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E125+G125+M125+O125+U125+W125+AC125+AE125<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY125","v":0}]
[1,"Privat udtræk",null,null,null,null,{"$f":"SUM(G124:G125)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O124:O125)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W124:W125)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE124:AE125)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E127+G127+M127+O127+U127+W127+AC127+AE127<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY127","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"G108-G130","v":0},null,null,null,null,null,null,null,{"$f":"O108-O130","v":0},null,null,null,null,null,null,null,{"$f":"W108-W130","v":0},null,null,null,null,null,null,null,{"$f":"AE108-AE130","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E129+G129+M129+O129+U129+W129+AC129+AE129<>0,1,0)","v":0}]
[1,null,"Ændring i udskudt skat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E130+G130+M130+O130+U130+W130+AC130+AE130<>0,1,0)","v":0}]
[null,"Skat af årets resultat",null,null,null,null,{"$f":"G108","v":0},null,null,null,null,null,null,null,{"$f":"O108","v":0},null,null,null,null,null,null,null,{"$f":"W108","v":0},null,null,null,null,null,null,null,{"$f":"AE108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E131+G131+M131+O131+U131+W131+AC131+AE131<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY131","v":0}]
[{"$f":"IF(G133+O133+W133+AE133<>0,1,0)","v":0},null,"Afskrivning rettigheder",null,null,null,{"$f":"G102","v":0},null,null,null,null,null,null,null,{"$f":"O102","v":0},null,null,null,null,null,null,null,{"$f":"W102","v":0},null,null,null,null,null,null,null,{"$f":"AE102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E133+G133+M133+O133+U133+W133+AC133+AE133<>0,1,0)","v":0}]
[1,null,"Pensionsindbetaling",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N134),G134*(1+$M134/100),N134)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V134),O134*(1+$M134/100),V134)","v":0},null,null,null,null,null,null,0,{"$f":"IF(ISBLANK(AD134),W134*(1+$M134/100),AD134)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E134+G134+M134+O134+U134+W134+AC134+AE134<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY134","v":0}]
[{"$f":"IF(G136+O136+W136+AE136<>0,1,0)","v":0},"Ændring af egenkapital",null,null,null,null,{"$f":"G118+G120+G127+G131+G133+G134","v":0},null,null,null,null,null,null,null,{"$f":"O118+O120+O127+O131+O133+O134","v":0},null,null,null,null,null,null,null,{"$f":"W118+W120+W127+W131+W133+W134","v":0},null,null,null,null,null,null,null,{"$f":"AE118+AE120+AE127+AE131+AE133+AE134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E136+G136+M136+O136+U136+W136+AC136+AE136<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY136","v":0}]
[1,null,"Egenkapital primo",null,null,null,{"$f":"'B Balance'!D109*1000","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!L109*1000","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!T109*1000","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!AB109*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E138+G138+M138+O138+U138+W138+AC138+AE138<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY138","v":0}]
[1,"Egenkapital ved slutning",null,null,null,null,{"$f":"G136+G138","v":0},null,null,null,null,null,null,null,{"$f":"O136+O138","v":0},null,null,null,null,null,null,null,{"$f":"W136+W138","v":0},null,null,null,null,null,null,null,{"$f":"AE136+AE138","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E140+G140+M140+O140+U140+W140+AC140+AE140<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY140","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY145","v":0}]
[1,"LIKVIDITET",null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"O6","v":2026},null,null,null,null,null,null,null,{"$f":"W6","v":2027},null,null,null,null,null,null,null,{"$f":"AE6","v":2028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY145","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY145","v":0}]
[1,"Årets resultat før skat",null,null,null,null,{"$f":"G105","v":0},null,null,null,null,null,null,null,{"$f":"O105","v":0},null,null,null,null,null,null,null,{"$f":"W105","v":0},null,null,null,null,null,null,null,{"$f":"AE105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E145+G145+M145+O145+U145+W145+AC145+AE145<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY145","v":0}]
[null,null,"Værdiændring besætning/beholdninger",null,null,null,{"$f":"'B Balance'!H55*1000*-1","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!P55*1000*-1","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!X55*1000*-1","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!AF55*1000*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E147+G147+M147+O147+U147+W147+AC147+AE147<>0,1,0)","v":0}]
[1,null,"Afskrivninger mv.",null,null,null,{"$f":"-G63-G102","v":0},null,null,null,null,null,null,null,{"$f":"-O63-O102","v":0},null,null,null,null,null,null,null,{"$f":"-W63-W102","v":0},null,null,null,null,null,null,null,{"$f":"-AE63-AE102","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E148+G148+M148+O148+U148+W148+AC148+AE148<>0,1,0)","v":0}]
[1,null,"Tilbageførsel i alt",null,null,null,{"$f":"SUM(G147:K148)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O147:S148)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W147:AA148)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE147:AI148)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E149+G149+M149+O149+U149+W149+AC149+AE149<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY149","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"G129","v":0},null,null,null,null,null,null,null,{"$f":"O129","v":0},null,null,null,null,null,null,null,{"$f":"W129","v":0},null,null,null,null,null,null,null,{"$f":"AE129","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E151+G151+M151+O151+U151+W151+AC151+AE151<>0,1,0)","v":0}]
[1,null,"Privat",null,null,null,{"$f":"G124+G125","v":0},null,null,null,null,null,null,null,{"$f":"O124+O125","v":0},null,null,null,null,null,null,null,{"$f":"W124+W125","v":0},null,null,null,null,null,null,null,{"$f":"AE124+AE125","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E152+G152+M152+O152+U152+W152+AC152+AE152<>0,1,0)","v":0}]
[1,null,"Afskrivninger privat tlbf.",null,null,null,{"$f":"G125*-1","v":0},null,null,null,null,null,null,null,{"$f":"O125*-1","v":0},null,null,null,null,null,null,null,{"$f":"W125*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE125*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E153+G153+M153+O153+U153+W153+AC153+AE153<>0,1,0)","v":0}]
[1,null,"Pensionsindbetaling",null,null,null,{"$f":"G134","v":0},null,null,null,null,null,null,null,{"$f":"O134","v":0},null,null,null,null,null,null,null,{"$f":"W134","v":0},null,null,null,null,null,null,null,{"$f":"AE134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E154+G154+M154+O154+U154+W154+AC154+AE154<>0,1,0)","v":0}]
[1,null,"Privat udtræk i alt",null,null,null,{"$f":"SUM(G151:G154)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O151:O154)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W151:W154)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE151:AE154)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E155+G155+M155+O155+U155+W155+AC155+AE155<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY155","v":0}]
[null,"Til investering og afdrag",null,null,null,null,{"$f":"G145+G149+G155","v":0},null,null,null,null,null,null,null,{"$f":"O145+O149+O155","v":0},null,null,null,null,null,null,null,{"$f":"W145+W149+W155","v":0},null,null,null,null,null,null,null,{"$f":"AE145+AE149+AE155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E157+G157+M157+O157+U157+W157+AC157+AE157<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY157","v":0}]
[1,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY163","v":0}]
[1,"m","Besætning",null,{"$f":"IF('B Balance'!E47<0,('B Balance'!E47)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E47>0,('B Balance'!E47)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M47<0,('B Balance'!M47)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M47>0,('B Balance'!M47)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U47<0,('B Balance'!U47)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U47>0,('B Balance'!U47)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC47<0,('B Balance'!AC47)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC47>0,('B Balance'!AC47)*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E160+G160+M160+O160+U160+W160+AC160+AE160<>0,1,0)","v":0}]
[1,"m","Beholdninger",null,{"$f":"IF('B Balance'!E53<0,'B Balance'!E53*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E53>0,'B Balance'!E53*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M53<0,'B Balance'!M53*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M53>0,'B Balance'!M53*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U53<0,'B Balance'!U53*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U53>0,'B Balance'!U53*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC53<0,'B Balance'!AC53*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC53>0,'B Balance'!AC53*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E161+G161+M161+O161+U161+W161+AC161+AE161<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY163","v":0}]
[1,"Likviditet før anlægsinvesteringer",null,null,null,null,{"$f":"SUM(E160:G161)+G157","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M160:O161)+O157","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U160:W161)+W157","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC160:AE161)+AE157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E163+G163+M163+O163+U163+W163+AC163+AE163<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY163","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY179","v":0}]
[1,"Investeringer",null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY179","v":0}]
[1,null,"Rettigheder",null,{"$f":"IF('B Balance'!E31<0,('B Balance'!E31)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E31>0,('B Balance'!E31)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M31<0,('B Balance'!M31)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M31>0,('B Balance'!M31)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U31<0,('B Balance'!U31)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U31>0,('B Balance'!U31)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC31<0,('B Balance'!AC31)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC31>0,('B Balance'!AC31)*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E167+G167+M167+O167+U167+W167+AC167+AE167<>0,1,0)","v":0}]
[1,null,"Køb/salg jord",null,{"$f":"IF('B Balance'!E12<0,('B Balance'!E12)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E12>0,('B Balance'!E12)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M12<0,('B Balance'!M12)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M12>0,('B Balance'!M12)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U12<0,('B Balance'!U12)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U12>0,('B Balance'!U12)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC12<0,('B Balance'!AC12)*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC12>0,('B Balance'!AC12)*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Driftsbygninger",null,{"$f":"IF('B Balance'!E20<0,'B Balance'!E20*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E20>0,'B Balance'!E20*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M20<0,'B Balance'!M20*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M20>0,'B Balance'!M20*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U20<0,'B Balance'!U20*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U20>0,'B Balance'!U20*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC20<0,'B Balance'!AC20*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC20>0,'B Balance'!AC20*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Beboelse (stuehus)",null,{"$f":"IF('B Balance'!E24<0,'B Balance'!E24*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E24>0,'B Balance'!E24*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M24<0,'B Balance'!M24*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M24>0,'B Balance'!M24*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U24<0,'B Balance'!U24*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U24>0,'B Balance'!U24*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC24<0,'B Balance'!AC24*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC24>0,'B Balance'!AC24*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Inventar markbrug",null,{"$f":"IF('B Balance'!E35<0,'B Balance'!E35*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E35>0,'B Balance'!E35*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M35<0,'B Balance'!M35*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M35>0,'B Balance'!M35*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U35<0,'B Balance'!U35*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U35>0,'B Balance'!U35*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC35<0,'B Balance'!AC35*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC35>0,'B Balance'!AC35*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Inventar husdyrbrug",null,{"$f":"IF('B Balance'!E39<0,'B Balance'!E39*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E39>0,'B Balance'!E39*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M39<0,'B Balance'!M39*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M39>0,'B Balance'!M39*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U39<0,'B Balance'!U39*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U39>0,'B Balance'!U39*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC39<0,'B Balance'!AC39*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC39>0,'B Balance'!AC39*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Inventar andet",null,{"$f":"IF('B Balance'!E43<0,'B Balance'!E43*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E43>0,'B Balance'!E43*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M43<0,'B Balance'!M43*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M43>0,'B Balance'!M43*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U43<0,'B Balance'!U43*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U43>0,'B Balance'!U43*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC43<0,'B Balance'!AC43*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC43>0,'B Balance'!AC43*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"m","Grundforbedringer",null,{"$f":"IF('B Balance'!E16<0,'B Balance'!E16*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E16>0,'B Balance'!E16*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M16<0,'B Balance'!M16*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M16>0,'B Balance'!M16*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U16<0,'B Balance'!U16*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U16>0,'B Balance'!U16*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC16<0,'B Balance'!AC16*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC16>0,'B Balance'!AC16*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Biler",null,{"$f":"IF('B Balance'!E60<0,'B Balance'!E60*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E60>0,'B Balance'!E60*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M60<0,'B Balance'!M60*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M60>0,'B Balance'!M60*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U60<0,'B Balance'!U60*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U60>0,'B Balance'!U60*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC60<0,'B Balance'!AC60*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC60>0,'B Balance'!AC60*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Aktiver uden for landbrug",null,{"$f":"IF('B Balance'!E65<0,'B Balance'!E65*-1000,0)","v":0},null,{"$f":"IF('B Balance'!E65>0,'B Balance'!E65*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!M65<0,'B Balance'!M65*-1000,0)","v":0},null,{"$f":"IF('B Balance'!M65>0,'B Balance'!M65*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!U65<0,'B Balance'!U65*-1000,0)","v":0},null,{"$f":"IF('B Balance'!U65>0,'B Balance'!U65*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('B Balance'!AC65<0,'B Balance'!AC65*-1000,0)","v":0},null,{"$f":"IF('B Balance'!AC65>0,'B Balance'!AC65*-1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Investeringer i alt",null,null,null,{"$f":"SUM(E167:G176)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M167:O176)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U167:W176)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC167:AE176)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY177","v":0}]
[1,"Likviditetsoverskud/-behov",null,null,null,null,{"$f":"G163+G177","v":0},null,null,null,null,null,null,null,{"$f":"O163+O177","v":0},null,null,null,null,null,null,null,{"$f":"W163+W177","v":0},null,null,null,null,null,null,null,{"$f":"AE163+AE177","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E179+G179+M179+O179+U179+W179+AC179+AE179<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY179","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY194","v":0}]
[1,"Ændring finansielle aktiver og gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY194","v":0}]
[1,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY194","v":0}]
[null,null,"Andel i I/S",null,{"$f":"'B Balance'!E67*-1000","v":0},null,{"$f":"'B Balance'!H67*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!M67*-1000","v":0},null,{"$f":"'B Balance'!P67*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!U67*-1000","v":0},null,{"$f":"'B Balance'!X67*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!AC67*-1000","v":0},null,{"$f":"'B Balance'!AF67*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E184+G184+M184+O184+U184+W184+AC184+AE184<>0,1,0)","v":0}]
[null,null,"Mellemregning I/S",null,{"$f":"'B Balance'!E68*-1000","v":0},null,{"$f":"'B Balance'!H68*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!M68*-1000","v":0},null,{"$f":"'B Balance'!P68*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!U68*-1000","v":0},null,{"$f":"'B Balance'!X68*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!AC68*-1000","v":0},null,{"$f":"'B Balance'!AF68*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Tilgodehavender",null,{"$f":"'B Balance'!E69*-1000","v":0},null,{"$f":"'B Balance'!H69*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!M69*-1000","v":0},null,{"$f":"'B Balance'!P69*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!U69*-1000","v":0},null,{"$f":"'B Balance'!X69*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!AC69*-1000","v":0},null,{"$f":"'B Balance'!AF69*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"    Værdipapirer","Værdipapirer",null,{"$f":"'B Balance'!E70*-1000","v":0},null,{"$f":"'B Balance'!H70*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!M70*-1000","v":0},null,{"$f":"'B Balance'!P70*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!U70*-1000","v":0},null,{"$f":"'B Balance'!X70*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!AC70*-1000","v":0},null,{"$f":"'B Balance'!AF70*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Positiv likviditet KK",null,{"$f":"IF(E200>0,IF(C200>0,-E200,IF(C200+E200>0,(C200+E200)*-1,0)),0)","v":0},null,{"$f":"IF(E200<0,IF(C200>=0,IF(C200+E200>0,-E200,C200),0),0)","v":0},null,null,null,null,null,{"$f":"IF(M200>0,IF(G200>0,-M200,IF(G200+M200>0,(G200+M200)*-1,0)),0)","v":0},null,{"$f":"IF(M200<0,IF(G200>=0,IF(G200+M200>0,-M200,G200),0),0)","v":0},null,null,null,null,null,{"$f":"IF(U200>0,IF(O200>0,-U200,IF(O200+U200>0,(O200+U200)*-1,0)),0)","v":0},null,{"$f":"IF(U200<0,IF(O200>=0,IF(O200+U200>0,-U200,O200),0),0)","v":0},null,null,null,null,null,{"$f":"IF(AC200>0,IF(W200>0,-AC200,IF(W200+AC200>0,(W200+AC200)*-1,0)),0)","v":0},null,{"$f":"IF(AC200<0,IF(W200>=0,IF(W200+AC200>0,-AC200,W200),0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Prioritets gæld( - = afdrag)",null,{"$f":"'B Balance'!H91*-1000","v":0},null,{"$f":"'B Balance'!E91*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!P91*-1000","v":0},null,{"$f":"'B Balance'!M91*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!X91*-1000","v":0},null,{"$f":"'B Balance'!U91*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!AF91*-1000","v":0},null,{"$f":"'B Balance'!AC91*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Moms og afgift ( - =afdrag)",null,{"$f":"IF(G212<0,G212,0)","v":0},null,{"$f":"IF(G212>0,G212,0)","v":0},null,null,null,null,null,{"$f":"IF(O212<0,O212,0)","v":0},null,{"$f":"IF(O212>0,O212,0)","v":0},null,null,null,null,null,{"$f":"IF(W212<0,W212,0)","v":0},null,{"$f":"IF(W212>0,W212,0)","v":0},null,null,null,null,null,{"$f":"IF(AE212<0,AE212,0)","v":0},null,{"$f":"IF(AE212>0,AE212,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Anden gæld i alt",null,{"$f":"'B Balance'!H97*-1000","v":0},null,{"$f":"'B Balance'!E97*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!P97*-1000","v":0},null,{"$f":"'B Balance'!M97*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!X97*-1000","v":0},null,{"$f":"'B Balance'!U97*-1000","v":0},null,null,null,null,null,{"$f":"'B Balance'!AF97*-1000","v":0},null,{"$f":"'B Balance'!AC97*-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Kassekredit ( - = sat ind på)",null,{"$f":"IF(E200>0,IF(C200<0,IF(C200+E200>0,C200,-E200),0),0)","v":0},null,{"$f":"IF(E200<0,IF(C200<0,-E200,IF(E200+C200<0,(C200+E200)*-1,0)),0)","v":0},null,null,null,null,null,{"$f":"IF(M200>0,IF(G200<0,IF(G200+M200>0,G200,-M200),0),0)","v":0},null,{"$f":"IF(M200<0,IF(G200<0,-M200,IF(M200+G200<0,(G200+M200)*-1,0)),0)","v":0},null,null,null,null,null,{"$f":"IF(U200>0,IF(O200<0,IF(O200+U200>0,O200,-U200),0),0)","v":0},null,{"$f":"IF(U200<0,IF(O200<0,-U200,IF(U200+O200<0,(O200+U200)*-1,0)),0)","v":0},null,null,null,null,null,{"$f":"IF(AC200>0,IF(W200<0,IF(W200+AC200>0,W200,-AC200),0),0)","v":0},null,{"$f":"IF(AC200<0,IF(W200<0,-AC200,IF(AC200+W200<0,(W200+AC200)*-1,0)),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY194","v":0}]
[1,"Likviditetsanvendelse/fremskaffelse",null,null,null,null,{"$f":"SUM(E184:G192)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M184:O192)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U184:W192)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC184:AE192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E194+G194+M194+O194+U194+W194+AC194+AE194<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY194","v":0}]
[1,null,null,null,null,null,{"$f":"G179+G194","v":0},null,null,null,null,null,null,null,{"$f":"O179+O194","v":0},null,null,null,null,null,null,null,{"$f":"W179+W194","v":0},null,null,null,null,null,null,null,{"$f":"AE179+AE194","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY197","v":0}]
[1,"Kassekredit/likviditet i alt",null,null,null,null,{"$f":"('B Balance'!L99+'B Balance'!L71)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('B Balance'!T99+'B Balance'!T71)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('B Balance'!AB99+'B Balance'!AB71)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('B Balance'!AJ99+'B Balance'!AJ71)*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E197+G197+M197+O197+U197+W197+AC197+AE197<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY197","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,{"$f":"'B Balance'!C99*1000","v":0},null,{"$f":"G179+SUM(E184:G187)+SUM(E189:G191)","v":0},null,{"$f":"C200+E200","v":0},null,null,null,null,null,{"$f":"O179+SUM(M184:O187)+SUM(M189:O191)","v":0},null,{"$f":"G200+M200","v":0},null,null,null,null,null,{"$f":"W179+SUM(U184:W187)+SUM(U189:W191)","v":0},null,{"$f":"O200+U200","v":0},null,null,null,null,null,{"$f":"AE179+SUM(AC184:AE187)+SUM(AC189:AE191)","v":0},null,{"$f":"W200+AC200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Moms primo (- = gæld, + = tilgode)",null,null,null,{"$f":"'B Balance'!D98*1000","v":0},null,null,null,null,null,null,null,{"$f":"G209","v":0},null,null,null,null,null,null,null,{"$f":"O209","v":0},null,null,null,null,null,null,null,{"$f":"W209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E201+G201+M201+O201+U201+W201+AC201+AE201<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY201","v":0}]
[null,null,"Årets momspligtig omsætning netto",null,null,null,{"$f":"DSUM($B$5:$AE$194,\"a\",$AV203:$AV204)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$194,\"b\",$AV203:$AV204)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$194,\"c\",$AV203:$AV204)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$194,\"d\",$AV203:$AV204)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E203+G203+M203+O203+U203+W203+AC203+AE203<>0,1,0)","v":0}]
[null,null,"Årets moms heraf, modtaget i året",null,null,null,{"$f":"TRUNC(G203*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(O203*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(W203*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(AE203*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E204+G204+M204+O204+U204+W204+AC204+AE204<>0,1,0)","v":0}]
[null,null,"3 kvartalers betaling heraf",null,null,null,{"$f":"G204*0.75","v":0},null,null,null,null,null,null,null,{"$f":"O204*0.75","v":0},null,null,null,null,null,null,null,{"$f":"W204*0.75","v":0},null,null,null,null,null,null,null,{"$f":"AE204*0.75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E205+G205+M205+O205+U205+W205+AC205+AE205<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY205","v":0}]
[null,null,"Primo + 3 kvartaler, betalt i året",null,null,null,{"$f":"G201-G205","v":0},null,null,null,null,null,null,null,{"$f":"O201-O205","v":0},null,null,null,null,null,null,null,{"$f":"W201-W205","v":0},null,null,null,null,null,null,null,{"$f":"AE201-AE205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E207+G207+M207+O207+U207+W207+AC207+AE207<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY207","v":0}]
[null,null,"Moms ultimo (primo + modtaget - betalt)",null,null,null,{"$f":"G201-G204-G207","v":0},null,null,null,null,null,null,null,{"$f":"O201-O204-O207","v":0},null,null,null,null,null,null,null,{"$f":"W201-W204-W207","v":0},null,null,null,null,null,null,null,{"$f":"AE201-AE204-AE207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E209+G209+M209+O209+U209+W209+AC209+AE209<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY209","v":0}]
[null,null,"Korrektion: Moms bevægelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E211+G211+M211+O211+U211+W211+AC211+AE211<>0,1,0)","v":0}]
[null,null,"Momsbevægelse primo til ultimo",null,null,null,{"$f":"IF(ISBLANK(G211),G201-G209,G211)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(O211),O201-O209,O211)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(W211),W201-W209,W211)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AE211),AE201-AE209,AE211)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(E212+G212+M212+O212+U212+W212+AC212+AE212<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY212","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY213","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY214","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E3","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"0 i konsolidering ved",null,null,null,{"$f":"IF(Bresultat1<>0,ROUND((-G124-Bpersonfradrag)/(1-BSkatteprocent)+Bpersonfradrag,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(bresultat2<>0,ROUND((-O124-Bpersonfradrag)/(1-BSkatteprocent)+Bpersonfradrag,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(bresultat3<>0,ROUND((-W124-Bpersonfradrag)/(1-BSkatteprocent)+Bpersonfradrag,-3),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(bresultat4<>0,ROUND((-AE124-Bpersonfradrag)/(1-BSkatteprocent)+Bpersonfradrag,-3),0)","v":0}]
[null,null,"Ændring i DB",null,null,null,{"$f":"ROUND(G295-Bresultat1,-3)","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(O295-Bresultat1,-3)","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(W295-Bresultat1,-3)","v":0},null,null,null,null,null,null,null,{"$f":"ROUND(AE295-Bresultat1,-3)","v":0}]
[null,null,"Værdireguleringer i alt",null,null,null,{"$f":"G85+G81+G54+G53+E35+G35","v":0},null,null,null,null,null,null,null,{"$f":"O85+O81+O54+O53+M35+O35","v":0},null,null,null,null,null,null,null,{"$f":"W85+W81+W54+W53+U35+W35","v":0},null,null,null,null,null,null,null,{"$f":"AE85+AE81+AE54+AE53+AC35+AE35","v":0}]
[]
[null,null,null,null,-12345,1,-123456,-12345,null,null,null,1.06,-12345,1,-123456,null,null,null,null,1.06,-12345,1,-123456,null,null,null,null,1.06,-12345,1,-123456]

{"sheet":"B Balance","index":6,"n_rows":232,"n_cols":107,"rows_kept":232,"cut":false,"hidden":false,"merged":[[82,4,82,9],[82,12,82,17],[82,20,82,25],[82,28,82,33],[7,4,7,10],[7,12,7,18],[7,20,7,26],[7,28,7,34],[65,7,65,9],[65,15,65,17],[65,23,65,25],[65,31,65,33],[7,39,7,63],[3,9,3,15],[4,9,4,15],[4,96,4,99],[5,3,5,11],[4,101,4,104],[4,106,4,109],[4,111,4,114],[0,33,0,35],[1,9,1,15],[1,20,1,25],[2,9,2,15],[2,20,2,25],[3,20,3,25],[0,11,0,15]]}
["B BALANCE & ANLÆGSKARTOTEK",null,null,null,null,null,null,null,null,null,null,{"$f":"'I-S Balance'!M6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I-S Balance'!AF1","v":"© CHA 15.04.24"},null,null,1,{"$f":"BudgetType","v":1},"Hvis 2 udvidet budget, hvis 1 begrænset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b"]
[null,{"$f":"'I-S Balance'!B2","v":0},null,null,null,null,null,null,null,"Første budgetår",null,null,null,null,null,null,null,{"$f":"'I-S Balance'!R2","v":2025},null,null,"KK positiv saldo, p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Hvis 1 enlig, hvis 2 ægtefællebeskatning"]
[null,{"$f":"'I-S Balance'!B3","v":0},null,null,null,null,null,null,null,"Pct. erhverv bil (typisk 25%)",null,null,null,null,null,null,null,0.25,null,null,"KK negativ saldo, p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BudgetType=1,TotalSumVærdireg<>0),2,1)","v":1},"Hvis 2 skal makro om værdireg starte",null,null,null,null,null,null,null,null,2,null,null,null,2,null,null,null,null,null,null,2,null,null,null,null,2,1,2]
[null,{"$f":"'I-S Balance'!B4","v":0},null,null,null,null,null,null,null,"Simpel skatteberegning, skatte%",null,null,null,null,null,null,null,0.4,null,null,"1 eller 2 personfradrag",null,null,null,null,null,null,51600,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,271159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FejlLigEn=1,\"Fejl indtastning. Fortryd din indtastning og tryk F9 indtil denne besked forsvinder\",\"\")","v":""},null,null,null,null,null,null,null,null,"Saldo%",null,null,null,null,null,null,null,null,null,"Nej",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget - standard"]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restår",null,null,null,null,null,null,null,null,null,"Ja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget udvidet med op- og nedskrivninger samt tab og gevinst"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('B Resultat'!G140+L109),'B Resultat'!G140/1000-'B Balance'!L109,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('B Resultat'!O140+T109),'B Resultat'!O140/1000-'B Balance'!T109,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('B Resultat'!W140+AB109),'B Resultat'!W140/1000-'B Balance'!AB109,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('B Resultat'!AE140+AJ109),'B Resultat'!AE140/1000-'B Balance'!AJ109,0)","v":0},null,"Sum af fejl",{"$f":"IF(StopMensOverfør=0,0,TRUNC(SUM(D7:AJ7),0))","v":0}]
["AKTIVER",null,null,{"$f":"R2","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"D8+1","v":2026}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8+1","v":2027}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8+1","v":2028}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8+1","v":2029},null,null,{"$f":"IF(StopMensOverfør=0,0,IF(ISERROR(SUM(AM9:AM96)),0,SUM(AM9:AM96)))","v":0},"Rest måneder vedr. afskrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,"Primo","Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY12","v":0}]
[1,null,null,null,null,null,null,null,null,null,{"$f":"IF(E10+D10=0,0,IF(ISBLANK(H10),IF(C10>0,1/(1/C10-1),0),1/H10))","v":0},{"$f":"D10+E10+F10+I10+J10","v":0},null,null,null,null,null,null,{"$f":"IF(M10+L10=0,0,IF(ISBLANK(P10),IF(K10>0,1/(1/K10-1),0),1/P10))","v":0},{"$f":"IF(CB10=0,L10+M10+N10+Q10+R10,0)","v":0},null,null,null,null,null,null,{"$f":"IF(U10+T10=0,0,IF(ISBLANK(X10),IF(S10>0,1/(1/S10-1),0),1/X10))","v":0},{"$f":"IF(CI10=0,T10+U10+V10+Y10+Z10,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AC10+AB10=0,0,IF(ISBLANK(AF10),IF(AA10>0,1/(1/AA10-1),0),1/AF10))","v":0},{"$f":"IF(CP10=0,AB10+AC10+AD10+AG10+AH10,0)","v":0},null,null,{"$f":"IF(AND(F10<>0,D10+E10=0),1,IF(AND(N10<>0,L10+M10=0),1,IF(AND(V10<>0,T10+U10=0),1,IF(AND(AD10<>0,AB10+AC10=0),1,0))))","v":0},{"$f":"H10","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P10),AN10,P10)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X10),AV10,X10)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF10),BD10,AF10)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E10+L10+M10+T10+U10+AB10+AC10+AJ10<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"IF(E11+D11=0,0,IF(ISBLANK(H11),IF(C11>0,1/(1/C11-1),0),1/H11))","v":0},{"$f":"D11+E11+F11+I11+J11","v":0},null,null,null,null,null,null,{"$f":"IF(M11+L11=0,0,IF(ISBLANK(P11),IF(K11>0,1/(1/K11-1),0),1/P11))","v":0},{"$f":"IF(CB11=0,L11+M11+N11+Q11+R11,0)","v":0},null,null,null,null,null,null,{"$f":"IF(U11+T11=0,0,IF(ISBLANK(X11),IF(S11>0,1/(1/S11-1),0),1/X11))","v":0},{"$f":"IF(CI11=0,T11+U11+V11+Y11+Z11,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AC11+AB11=0,0,IF(ISBLANK(AF11),IF(AA11>0,1/(1/AA11-1),0),1/AF11))","v":0},{"$f":"IF(CP11=0,AB11+AC11+AD11+AG11+AH11,0)","v":0},null,null,{"$f":"IF(AND(F11<>0,D11+E11=0),1,IF(AND(N11<>0,L11+M11=0),1,IF(AND(V11<>0,T11+U11=0),1,IF(AND(AD11<>0,AB11+AC11=0),1,0))))","v":0},{"$f":"H11","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P11),AN11,P11)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X11),AV11,X11)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF11),BD11,AF11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E11+L11+M11+T11+U11+AB11+AC11+AJ11<>0,1,0)","v":0}]
[null,"Jord",null,{"$f":"SUM(D10:D11)","v":0},{"$f":"SUM(E10:E11)","v":0},null,null,null,null,null,null,{"$f":"SUM(L10:L11)","v":0},{"$f":"SUM(M10:M11)","v":0},null,null,null,null,null,null,{"$f":"SUM(T10:T11)","v":0},{"$f":"SUM(U10:U11)","v":0},null,null,null,null,null,null,{"$f":"SUM(AB10:AB11)","v":0},{"$f":"SUM(AC10:AC11)","v":0},null,null,null,null,null,null,{"$f":"SUM(AJ10:AJ11)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E12+L12+M12+T12+U12+AB12+AC12+AJ12<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY16","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN14>0,(D14+E14+F14+I14)/-AN14*K14,0)","v":0},{"$f":"IF(G14>0,12-G14,12)","v":12},{"$f":"D14+E14+F14+I14+J14","v":0},null,null,null,null,null,{"$f":"IF(AV14>0,(L14+M14+N14+Q14)/-AV14*S14,0)","v":0},{"$f":"IF(O14>0,12-O14,IF(AV14>12,12,IF(AV14-12>0,AV14-12,AV14)))","v":0},{"$f":"IF(CB14=0,L14+M14+N14+Q14+R14,0)","v":0},null,null,null,null,null,{"$f":"IF(BD14>0,(T14+U14+V14+Y14)/-BD14*AA14,0)","v":0},{"$f":"IF(W14>0,12-W14,IF(BD14>12,12,IF(BD14-12>0,BD14-12,BD14)))","v":0},{"$f":"IF(CI14=0,T14+U14+V14+Y14+Z14,0)","v":0},null,null,null,null,null,{"$f":"IF(BL14>0,(AB14+AC14+AD14+AG14)/-BL14*AI14,0)","v":0},{"$f":"IF(AE14>0,12-AE14,IF(BL14>12,12,IF(BL14-12>0,BL14-12,BL14)))","v":0},{"$f":"IF(CP14=0,AB14+AC14+AD14+AG14+AH14,0)","v":0},null,null,{"$f":"IF(AND(F14<>0,D14+E14=0),1,IF(AND(N14<>0,L14+M14=0),1,IF(AND(V14<>0,T14+U14=0),1,IF(AND(AD14<>0,AB14+AC14=0),1,0))))","v":0},{"$f":"H14*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN14>0,AN14-K14,P14*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV14>0,AV14-S14,X14*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD14>0,BD14-AA14,AF14*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E14+L14+M14+T14+U14+AB14+AC14+AJ14<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN15>0,(D15+E15+F15+I15)/-AN15*K15,0)","v":0},{"$f":"IF(G15>0,12-G15,12)","v":12},{"$f":"D15+E15+F15+I15+J15","v":0},null,null,null,null,null,{"$f":"IF(AV15>0,(L15+M15+N15+Q15)/-AV15*S15,0)","v":0},{"$f":"IF(O15>0,12-O15,IF(AV15>12,12,IF(AV15-12>0,AV15-12,AV15)))","v":0},{"$f":"IF(CB15=0,L15+M15+N15+Q15+R15,0)","v":0},null,null,null,null,null,{"$f":"IF(BD15>0,(T15+U15+V15+Y15)/-BD15*AA15,0)","v":0},{"$f":"IF(W15>0,12-W15,IF(BD15>12,12,IF(BD15-12>0,BD15-12,BD15)))","v":0},{"$f":"IF(CI15=0,T15+U15+V15+Y15+Z15,0)","v":0},null,null,null,null,null,{"$f":"IF(BL15>0,(AB15+AC15+AD15+AG15)/-BL15*AI15,0)","v":0},{"$f":"IF(AE15>0,12-AE15,IF(BL15>12,12,IF(BL15-12>0,BL15-12,BL15)))","v":0},{"$f":"IF(CP15=0,AB15+AC15+AD15+AG15+AH15,0)","v":0},null,null,{"$f":"IF(AND(F15<>0,D15+E15=0),1,IF(AND(N15<>0,L15+M15=0),1,IF(AND(V15<>0,T15+U15=0),1,IF(AND(AD15<>0,AB15+AC15=0),1,0))))","v":0},{"$f":"H15*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN15>0,AN15-K15,P15*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV15>0,AV15-S15,X15*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD15>0,BD15-AA15,AF15*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E15+L15+M15+T15+U15+AB15+AC15+AJ15<>0,1,0)","v":0}]
[null,"Grundforbedringer",null,{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E13:E15)","v":0},null,null,null,null,{"$f":"SUM(J13:J15)","v":0},null,{"$f":"SUM(L14:L15)","v":0},{"$f":"SUM(M13:M15)","v":0},null,null,null,null,{"$f":"SUM(R13:R15)","v":0},null,{"$f":"SUM(T14:T15)","v":0},{"$f":"SUM(U13:U15)","v":0},null,null,null,null,{"$f":"SUM(Z13:Z15)","v":0},null,{"$f":"SUM(AB14:AB15)","v":0},{"$f":"SUM(AC13:AC15)","v":0},null,null,null,null,{"$f":"SUM(AH13:AH15)","v":0},null,{"$f":"SUM(AJ14:AJ15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E16+L16+M16+T16+U16+AB16+AC16+AJ16<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY20","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN18>0,(D18+E18+F18+I18)/-AN18*K18,0)","v":0},{"$f":"IF(G18>0,12-G18,12)","v":12},{"$f":"D18+E18+F18+I18+J18","v":0},null,null,null,null,null,{"$f":"IF(AV18>0,(L18+M18+N18+Q18)/-AV18*S18,0)","v":0},{"$f":"IF(O18>0,12-O18,IF(AV18>12,12,IF(AV18-12>0,AV18-12,AV18)))","v":0},{"$f":"IF(CB18=0,L18+M18+N18+Q18+R18,0)","v":0},null,null,null,null,null,{"$f":"IF(BD18>0,(T18+U18+V18+Y18)/-BD18*AA18,0)","v":0},{"$f":"IF(W18>0,12-W18,IF(BD18>12,12,IF(BD18-12>0,BD18-12,BD18)))","v":0},{"$f":"IF(CI18=0,T18+U18+V18+Y18+Z18,0)","v":0},null,null,null,null,null,{"$f":"IF(BL18>0,(AB18+AC18+AD18+AG18)/-BL18*AI18,0)","v":0},{"$f":"IF(AE18>0,12-AE18,IF(BL18>12,12,IF(BL18-12>0,BL18-12,BL18)))","v":0},{"$f":"IF(CP18=0,AB18+AC18+AD18+AG18+AH18,0)","v":0},null,null,{"$f":"IF(AND(F18<>0,D18+E18=0),1,IF(AND(N18<>0,L18+M18=0),1,IF(AND(V18<>0,T18+U18=0),1,IF(AND(AD18<>0,AB18+AC18=0),1,0))))","v":0},{"$f":"H18*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN18>0,AN18-K18,P18*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV18>0,AV18-S18,X18*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD18>0,BD18-AA18,AF18*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E18+L18+M18+T18+U18+AB18+AC18+AJ18<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN19>0,(D19+E19+F19+I19)/-AN19*K19,0)","v":0},{"$f":"IF(G19>0,12-G19,12)","v":12},{"$f":"D19+E19+F19+I19+J19","v":0},null,null,null,null,null,{"$f":"IF(AV19>0,(L19+M19+N19+Q19)/-AV19*S19,0)","v":0},{"$f":"IF(O19>0,12-O19,IF(AV19>12,12,IF(AV19-12>0,AV19-12,AV19)))","v":0},{"$f":"IF(CB19=0,L19+M19+N19+Q19+R19,0)","v":0},null,null,null,null,null,{"$f":"IF(BD19>0,(T19+U19+V19+Y19)/-BD19*AA19,0)","v":0},{"$f":"IF(W19>0,12-W19,IF(BD19>12,12,IF(BD19-12>0,BD19-12,BD19)))","v":0},{"$f":"IF(CI19=0,T19+U19+V19+Y19+Z19,0)","v":0},null,null,null,null,null,{"$f":"IF(BL19>0,(AB19+AC19+AD19+AG19)/-BL19*AI19,0)","v":0},{"$f":"IF(AE19>0,12-AE19,IF(BL19>12,12,IF(BL19-12>0,BL19-12,BL19)))","v":0},{"$f":"IF(CP19=0,AB19+AC19+AD19+AG19+AH19,0)","v":0},null,null,{"$f":"IF(AND(F19<>0,D19+E19=0),1,IF(AND(N19<>0,L19+M19=0),1,IF(AND(V19<>0,T19+U19=0),1,IF(AND(AD19<>0,AB19+AC19=0),1,0))))","v":0},{"$f":"H19*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN19>0,AN19-K19,P19*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV19>0,AV19-S19,X19*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD19>0,BD19-AA19,AF19*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E19+L19+M19+T19+U19+AB19+AC19+AJ19<>0,1,0)","v":0}]
[null,"Driftsbygninger",null,{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E18:E19)","v":0},null,null,null,null,{"$f":"SUM(J18:J19)","v":0},null,{"$f":"SUM(L18:L19)","v":0},{"$f":"SUM(M18:M19)","v":0},null,null,null,null,{"$f":"SUM(R18:R19)","v":0},null,{"$f":"SUM(T18:T19)","v":0},{"$f":"SUM(U18:U19)","v":0},null,null,null,null,{"$f":"SUM(Z18:Z19)","v":0},null,{"$f":"SUM(AB18:AB19)","v":0},{"$f":"SUM(AC18:AC19)","v":0},null,null,null,null,{"$f":"SUM(AH18:AH19)","v":0},null,{"$f":"SUM(AJ18:AJ19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E20+L20+M20+T20+U20+AB20+AC20+AJ20<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY24","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN22>0,(D22+E22+F22+I22)/-AN22*K22,0)","v":0},{"$f":"IF(G22>0,12-G22,12)","v":12},{"$f":"D22+E22+F22+I22+J22","v":0},null,null,null,null,null,{"$f":"IF(AV22>0,(L22+M22+N22+Q22)/-AV22*S22,0)","v":0},{"$f":"IF(O22>0,12-O22,IF(AV22>12,12,IF(AV22-12>0,AV22-12,AV22)))","v":0},{"$f":"IF(CB22=0,L22+M22+N22+Q22+R22,0)","v":0},null,null,null,null,null,{"$f":"IF(BD22>0,(T22+U22+V22+Y22)/-BD22*AA22,0)","v":0},{"$f":"IF(W22>0,12-W22,IF(BD22>12,12,IF(BD22-12>0,BD22-12,BD22)))","v":0},{"$f":"IF(CI22=0,T22+U22+V22+Y22+Z22,0)","v":0},null,null,null,null,null,{"$f":"IF(BL22>0,(AB22+AC22+AD22+AG22)/-BL22*AI22,0)","v":0},{"$f":"IF(AE22>0,12-AE22,IF(BL22>12,12,IF(BL22-12>0,BL22-12,BL22)))","v":0},{"$f":"IF(CP22=0,AB22+AC22+AD22+AG22+AH22,0)","v":0},null,null,{"$f":"IF(AND(F22<>0,D22+E22=0),1,IF(AND(N22<>0,L22+M22=0),1,IF(AND(V22<>0,T22+U22=0),1,IF(AND(AD22<>0,AB22+AC22=0),1,0))))","v":0},{"$f":"H22*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN22>0,AN22-K22,P22*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV22>0,AV22-S22,X22*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD22>0,BD22-AA22,AF22*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E22+L22+M22+T22+U22+AB22+AC22+AJ22<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN23>0,(D23+E23+F23+I23)/-AN23*K23,0)","v":0},{"$f":"IF(G23>0,12-G23,12)","v":12},{"$f":"D23+E23+F23+I23+J23","v":0},null,null,null,null,null,{"$f":"IF(AV23>0,(L23+M23+N23+Q23)/-AV23*S23,0)","v":0},{"$f":"IF(O23>0,12-O23,IF(AV23>12,12,IF(AV23-12>0,AV23-12,AV23)))","v":0},{"$f":"IF(CB23=0,L23+M23+N23+Q23+R23,0)","v":0},null,null,null,null,null,{"$f":"IF(BD23>0,(T23+U23+V23+Y23)/-BD23*AA23,0)","v":0},{"$f":"IF(W23>0,12-W23,IF(BD23>12,12,IF(BD23-12>0,BD23-12,BD23)))","v":0},{"$f":"IF(CI23=0,T23+U23+V23+Y23+Z23,0)","v":0},null,null,null,null,null,{"$f":"IF(BL23>0,(AB23+AC23+AD23+AG23)/-BL23*AI23,0)","v":0},{"$f":"IF(AE23>0,12-AE23,IF(BL23>12,12,IF(BL23-12>0,BL23-12,BL23)))","v":0},{"$f":"IF(CP23=0,AB23+AC23+AD23+AG23+AH23,0)","v":0},null,null,{"$f":"IF(AND(F23<>0,D23+E23=0),1,IF(AND(N23<>0,L23+M23=0),1,IF(AND(V23<>0,T23+U23=0),1,IF(AND(AD23<>0,AB23+AC23=0),1,0))))","v":0},{"$f":"H23*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN23>0,AN23-K23,P23*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV23>0,AV23-S23,X23*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD23>0,BD23-AA23,AF23*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E23+L23+M23+T23+U23+AB23+AC23+AJ23<>0,1,0)","v":0}]
[null,"Beboelse (stuehus)",null,{"$f":"SUM(D22:D23)","v":0},{"$f":"SUM(E22:E23)","v":0},null,null,null,null,{"$f":"SUM(J22:J23)","v":0},null,{"$f":"SUM(L22:L23)","v":0},{"$f":"SUM(M22:M23)","v":0},null,null,null,null,{"$f":"SUM(R22:R23)","v":0},null,{"$f":"SUM(T22:T23)","v":0},{"$f":"SUM(U22:U23)","v":0},null,null,null,null,{"$f":"SUM(Z22:Z23)","v":0},null,{"$f":"SUM(AB22:AB23)","v":0},{"$f":"SUM(AC22:AC23)","v":0},null,null,null,null,{"$f":"SUM(AH22:AH23)","v":0},null,{"$f":"SUM(AJ22:AJ23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E24+L24+M24+T24+U24+AB24+AC24+AJ24<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY26","v":0}]
["FAST EJENDOM I ALT",null,null,{"$f":"D12+D16+D20+D24","v":0},{"$f":"E12+E16+E20+E24","v":0},null,null,null,null,{"$f":"J12+J16+J20+J24","v":0},null,{"$f":"L12+L16+L20+L24","v":0},{"$f":"M12+M16+M20+M24","v":0},null,null,null,null,{"$f":"R12+R16+R20+R24","v":0},null,{"$f":"T12+T16+T20+T24","v":0},{"$f":"U12+U16+U20+U24","v":0},null,null,null,null,{"$f":"Z12+Z16+Z20+Z24","v":0},null,{"$f":"AB12+AB16+AB20+AB24","v":0},{"$f":"AC12+AC16+AC20+AC24","v":0},null,null,null,null,{"$f":"AH12+AH16+AH20+AH24","v":0},null,{"$f":"AJ12+AJ16+AJ20+AJ24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E26+L26+M26+T26+U26+AB26+AC26+AJ26<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY26","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY31","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN29>0,(D29+E29+F29+I29)/-AN29*K29,0)","v":0},{"$f":"IF(G29>0,12-G29,12)","v":12},{"$f":"D29+E29+J29","v":0},null,null,null,null,null,{"$f":"IF(AV29>0,(L29+M29+N29+Q29)/-AV29*S29,0)","v":0},{"$f":"IF(O29>0,12-O29,IF(AV29>12,12,IF(AV29-12>0,AV29-12,AV29)))","v":0},{"$f":"L29+M29+R29","v":0},null,null,null,null,null,{"$f":"IF(BD29>0,(T29+U29+V29+Y29)/-BD29*AA29,0)","v":0},{"$f":"IF(W29>0,12-W29,IF(BD29>12,12,IF(BD29-12>0,BD29-12,BD29)))","v":0},{"$f":"T29+U29+Z29","v":0},null,null,null,null,null,{"$f":"IF(BL29>0,(AB29+AC29+AD29+AG29)/-BL29*AI29,0)","v":0},{"$f":"IF(AE29>0,12-AE29,IF(BL29>12,12,IF(BL29-12>0,BL29-12,BL29)))","v":0},{"$f":"AB29+AC29+AH29","v":0},null,null,{"$f":"IF(AND(F29<>0,D29+E29=0),1,IF(AND(N29<>0,L29+M29=0),1,IF(AND(V29<>0,T29+U29=0),1,IF(AND(AD29<>0,AB29+AC29=0),1,0))))","v":0},{"$f":"H29*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN29>0,AN29-K29,P29*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV29>0,AV29-S29,X29*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD29>0,BD29-AA29,AF29*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E29+L29+M29+T29+U29+AB29+AC29+AJ29<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN30>0,(D30+E30+F30+I30)/-AN30*K30,0)","v":0},{"$f":"IF(G30>0,12-G30,12)","v":12},{"$f":"D30+E30+J30","v":0},null,null,null,null,null,{"$f":"IF(AV30>0,(L30+M30+N30+Q30)/-AV30*S30,0)","v":0},{"$f":"IF(O30>0,12-O30,IF(AV30>12,12,IF(AV30-12>0,AV30-12,AV30)))","v":0},{"$f":"L30+M30+R30","v":0},null,null,null,null,null,{"$f":"IF(BD30>0,(T30+U30+V30+Y30)/-BD30*AA30,0)","v":0},{"$f":"IF(W30>0,12-W30,IF(BD30>12,12,IF(BD30-12>0,BD30-12,BD30)))","v":0},{"$f":"T30+U30+Z30","v":0},null,null,null,null,null,{"$f":"IF(BL30>0,(AB30+AC30+AD30+AG30)/-BL30*AI30,0)","v":0},{"$f":"IF(AE30>0,12-AE30,IF(BL30>12,12,IF(BL30-12>0,BL30-12,BL30)))","v":0},{"$f":"AB30+AC30+AH30","v":0},null,null,{"$f":"IF(AND(F30<>0,D30+E30=0),1,IF(AND(N30<>0,L30+M30=0),1,IF(AND(V30<>0,T30+U30=0),1,IF(AND(AD30<>0,AB30+AC30=0),1,0))))","v":0},{"$f":"H30*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN30>0,AN30-K30,P30*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV30>0,AV30-S30,X30*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD30>0,BD30-AA30,AF30*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E30+L30+M30+T30+U30+AB30+AC30+AJ30<>0,1,0)","v":0}]
[null,"Leveringsrettigheder*",null,{"$f":"SUM(D29:D30)","v":0},{"$f":"SUM(E28:E30)","v":0},null,null,null,null,{"$f":"SUM(J28:J30)","v":0},null,{"$f":"SUM(L29:L30)","v":0},{"$f":"SUM(M28:M30)","v":0},null,null,null,null,{"$f":"SUM(R28:R30)","v":0},null,{"$f":"SUM(T29:T30)","v":0},{"$f":"SUM(U28:U30)","v":0},null,null,null,null,{"$f":"SUM(Z28:Z30)","v":0},null,{"$f":"SUM(AB29:AB30)","v":0},{"$f":"SUM(AC28:AC30)","v":0},null,null,null,null,{"$f":"SUM(AH28:AH30)","v":0},null,{"$f":"SUM(AJ29:AJ30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E31+L31+M31+T31+U31+AB31+AC31+AJ31<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr i året",null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,null,null,null,"Rest måneder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY35","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN33>0,(D33+E33+F33+I33)/-AN33*K33,0)","v":0},{"$f":"IF(G33>0,12-G33,12)","v":12},{"$f":"D33+E33+J33","v":0},null,null,null,null,null,{"$f":"IF(AV33>0,(L33+M33+N33+Q33)/-AV33*S33,0)","v":0},{"$f":"IF(O33>0,12-O33,IF(AV33>12,12,IF(AV33-12>0,AV33-12,AV33)))","v":0},{"$f":"L33+M33+R33","v":0},null,null,null,null,null,{"$f":"IF(BD33>0,(T33+U33+V33+Y33)/-BD33*AA33,0)","v":0},{"$f":"IF(W33>0,12-W33,IF(BD33>12,12,IF(BD33-12>0,BD33-12,BD33)))","v":0},{"$f":"T33+U33+Z33","v":0},null,null,null,null,null,{"$f":"IF(BL33>0,(AB33+AC33+AD33+AG33)/-BL33*AI33,0)","v":0},{"$f":"IF(AE33>0,12-AE33,IF(BL33>12,12,IF(BL33-12>0,BL33-12,BL33)))","v":0},{"$f":"AB33+AC33+AH33","v":0},null,null,{"$f":"IF(AND(F33<>0,D33+E33=0),1,IF(AND(N33<>0,L33+M33=0),1,IF(AND(V33<>0,T33+U33=0),1,IF(AND(AD33<>0,AB33+AC33=0),1,0))))","v":0},{"$f":"H33*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN33>0,AN33-K33,P33*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV33>0,AV33-S33,X33*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD33>0,BD33-AA33,AF33*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E33+L33+M33+T33+U33+AB33+AC33+AJ33<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN34>0,(D34+E34+F34+I34)/-AN34*K34,0)","v":0},{"$f":"IF(G34>0,12-G34,12)","v":12},{"$f":"D34+E34+J34","v":0},null,null,null,null,null,{"$f":"IF(AV34>0,(L34+M34+N34+Q34)/-AV34*S34,0)","v":0},{"$f":"IF(O34>0,12-O34,IF(AV34>12,12,IF(AV34-12>0,AV34-12,AV34)))","v":0},{"$f":"L34+M34+R34","v":0},null,null,null,null,null,{"$f":"IF(BD34>0,(T34+U34+V34+Y34)/-BD34*AA34,0)","v":0},{"$f":"IF(W34>0,12-W34,IF(BD34>12,12,IF(BD34-12>0,BD34-12,BD34)))","v":0},{"$f":"T34+U34+Z34","v":0},null,null,null,null,null,{"$f":"IF(BL34>0,(AB34+AC34+AD34+AG34)/-BL34*AI34,0)","v":0},{"$f":"IF(AE34>0,12-AE34,IF(BL34>12,12,IF(BL34-12>0,BL34-12,BL34)))","v":0},{"$f":"AB34+AC34+AH34","v":0},null,null,{"$f":"IF(AND(F34<>0,D34+E34=0),1,IF(AND(N34<>0,L34+M34=0),1,IF(AND(V34<>0,T34+U34=0),1,IF(AND(AD34<>0,AB34+AC34=0),1,0))))","v":0},{"$f":"H34*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN34>0,AN34-K34,P34*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV34>0,AV34-S34,X34*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD34>0,BD34-AA34,AF34*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E34+L34+M34+T34+U34+AB34+AC34+AJ34<>0,1,0)","v":0}]
[null,"Inventar, mark",null,{"$f":"SUM(D33:D34)","v":0},{"$f":"SUM(E32:E34)","v":0},null,null,null,null,{"$f":"SUM(J32:J34)","v":0},null,{"$f":"SUM(L33:L34)","v":0},{"$f":"SUM(M32:M34)","v":0},null,null,null,null,{"$f":"SUM(R32:R34)","v":0},null,{"$f":"SUM(T33:T34)","v":0},{"$f":"SUM(U32:U34)","v":0},null,null,null,null,{"$f":"SUM(Z32:Z34)","v":0},null,{"$f":"SUM(AB33:AB34)","v":0},{"$f":"SUM(AC32:AC34)","v":0},null,null,null,null,{"$f":"SUM(AH32:AH34)","v":0},null,{"$f":"SUM(AJ33:AJ34)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E35+L35+M35+T35+U35+AB35+AC35+AJ35<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,"afskrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY39","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN37>0,(D37+E37+F37+I37)/-AN37*K37,0)","v":0},{"$f":"IF(G37>0,12-G37,12)","v":12},{"$f":"D37+E37+F37+I37+J37","v":0},null,null,null,null,null,{"$f":"IF(AV37>0,(L37+M37+N37+Q37)/-AV37*S37,0)","v":0},{"$f":"IF(O37>0,12-O37,IF(AV37>12,12,IF(AV37-12>0,AV37-12,AV37)))","v":0},{"$f":"IF(CB37=0,L37+M37+N37+Q37+R37,0)","v":0},null,null,null,null,null,{"$f":"IF(BD37>0,(T37+U37+V37+Y37)/-BD37*AA37,0)","v":0},{"$f":"IF(W37>0,12-W37,IF(BD37>12,12,IF(BD37-12>0,BD37-12,BD37)))","v":0},{"$f":"IF(CI37=0,T37+U37+V37+Y37+Z37,0)","v":0},null,null,null,null,null,{"$f":"IF(BL37>0,(AB37+AC37+AD37+AG37)/-BL37*AI37,0)","v":0},{"$f":"IF(AE37>0,12-AE37,IF(BL37>12,12,IF(BL37-12>0,BL37-12,BL37)))","v":0},{"$f":"IF(CP37=0,AB37+AC37+AD37+AG37+AH37,0)","v":0},null,null,{"$f":"IF(AND(F37<>0,D37+E37=0),1,IF(AND(N37<>0,L37+M37=0),1,IF(AND(V37<>0,T37+U37=0),1,IF(AND(AD37<>0,AB37+AC37=0),1,0))))","v":0},{"$f":"H37*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN37>0,AN37-K37,P37*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV37>0,AV37-S37,X37*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD37>0,BD37-AA37,AF37*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E37+L37+M37+T37+U37+AB37+AC37+AJ37<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN38>0,(D38+E38+F38+I38)/-AN38*K38,0)","v":0},{"$f":"IF(G38>0,12-G38,12)","v":12},{"$f":"D38+E38+F38+I38+J38","v":0},null,null,null,null,null,{"$f":"IF(AV38>0,(L38+M38+N38+Q38)/-AV38*S38,0)","v":0},{"$f":"IF(O38>0,12-O38,IF(AV38>12,12,IF(AV38-12>0,AV38-12,AV38)))","v":0},{"$f":"IF(CB38=0,L38+M38+N38+Q38+R38,0)","v":0},null,null,null,null,null,{"$f":"IF(BD38>0,(T38+U38+V38+Y38)/-BD38*AA38,0)","v":0},{"$f":"IF(W38>0,12-W38,IF(BD38>12,12,IF(BD38-12>0,BD38-12,BD38)))","v":0},{"$f":"IF(CI38=0,T38+U38+V38+Y38+Z38,0)","v":0},null,null,null,null,null,{"$f":"IF(BL38>0,(AB38+AC38+AD38+AG38)/-BL38*AI38,0)","v":0},{"$f":"IF(AE38>0,12-AE38,IF(BL38>12,12,IF(BL38-12>0,BL38-12,BL38)))","v":0},{"$f":"IF(CP38=0,AB38+AC38+AD38+AG38+AH38,0)","v":0},null,null,{"$f":"IF(AND(F38<>0,D38+E38=0),1,IF(AND(N38<>0,L38+M38=0),1,IF(AND(V38<>0,T38+U38=0),1,IF(AND(AD38<>0,AB38+AC38=0),1,0))))","v":0},{"$f":"H38*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN38>0,AN38-K38,P38*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV38>0,AV38-S38,X38*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD38>0,BD38-AA38,AF38*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E38+L38+M38+T38+U38+AB38+AC38+AJ38<>0,1,0)","v":0}]
[null,"Inventar, stald",null,{"$f":"SUM(D37:D38)","v":0},{"$f":"SUM(E36:E38)","v":0},null,null,null,null,{"$f":"SUM(J36:J38)","v":0},null,{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M36:M38)","v":0},null,null,null,null,{"$f":"SUM(R36:R38)","v":0},null,{"$f":"SUM(T37:T38)","v":0},{"$f":"SUM(U36:U38)","v":0},null,null,null,null,{"$f":"SUM(Z36:Z38)","v":0},null,{"$f":"SUM(AB37:AB38)","v":0},{"$f":"SUM(AC36:AC38)","v":0},null,null,null,null,{"$f":"SUM(AH36:AH38)","v":0},null,{"$f":"SUM(AJ37:AJ38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E39+L39+M39+T39+U39+AB39+AC39+AJ39<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY43","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN41>0,(D41+E41+F41+I41)/-AN41*K41,0)","v":0},{"$f":"IF(G41>0,12-G41,12)","v":12},{"$f":"D41+E41+F41+I41+J41","v":0},null,null,null,null,null,{"$f":"IF(AV41>0,(L41+M41+N41+Q41)/-AV41*S41,0)","v":0},{"$f":"IF(O41>0,12-O41,IF(AV41>12,12,IF(AV41-12>0,AV41-12,AV41)))","v":0},{"$f":"L41+M41+N41+Q41+R41","v":0},null,null,null,null,null,{"$f":"IF(BD41>0,(T41+U41+V41+Y41)/-BD41*AA41,0)","v":0},{"$f":"IF(W41>0,12-W41,IF(BD41>12,12,IF(BD41-12>0,BD41-12,BD41)))","v":0},{"$f":"T41+U41+V41+Y41+Z41","v":0},null,null,null,null,null,{"$f":"IF(BL41>0,(AB41+AC41+AD41+AG41)/-BL41*AI41,0)","v":0},{"$f":"IF(AE41>0,12-AE41,IF(BL41>12,12,IF(BL41-12>0,BL41-12,BL41)))","v":0},{"$f":"AB41+AC41+AD41+AG41+AH41","v":0},null,null,{"$f":"IF(AND(F41<>0,D41+E41=0),1,IF(AND(N41<>0,L41+M41=0),1,IF(AND(V41<>0,T41+U41=0),1,IF(AND(AD41<>0,AB41+AC41=0),1,0))))","v":0},{"$f":"H41*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN41>0,AN41-K41,P41*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV41>0,AV41-S41,X41*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD41>0,BD41-AA41,AF41*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E41+L41+M41+T41+U41+AB41+AC41+AJ41<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN42>0,(D42+E42+F42+I42)/-AN42*K42,0)","v":0},{"$f":"IF(G42>0,12-G42,12)","v":12},{"$f":"D42+E42+F42+I42+J42","v":0},null,null,null,null,null,{"$f":"IF(AV42>0,(L42+M42+N42+Q42)/-AV42*S42,0)","v":0},{"$f":"IF(O42>0,12-O42,IF(AV42>12,12,IF(AV42-12>0,AV42-12,AV42)))","v":0},{"$f":"L42+M42+N42+Q42+R42","v":0},null,null,null,null,null,{"$f":"IF(BD42>0,(T42+U42+V42+Y42)/-BD42*AA42,0)","v":0},{"$f":"IF(W42>0,12-W42,IF(BD42>12,12,IF(BD42-12>0,BD42-12,BD42)))","v":0},{"$f":"T42+U42+V42+Y42+Z42","v":0},null,null,null,null,null,{"$f":"IF(BL42>0,(AB42+AC42+AD42+AG42)/-BL42*AI42,0)","v":0},{"$f":"IF(AE42>0,12-AE42,IF(BL42>12,12,IF(BL42-12>0,BL42-12,BL42)))","v":0},{"$f":"AB42+AC42+AD42+AG42+AH42","v":0},null,null,{"$f":"IF(AND(F42<>0,D42+E42=0),1,IF(AND(N42<>0,L42+M42=0),1,IF(AND(V42<>0,T42+U42=0),1,IF(AND(AD42<>0,AB42+AC42=0),1,0))))","v":0},{"$f":"H42*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN42>0,AN42-K42,P42*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV42>0,AV42-S42,X42*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD42>0,BD42-AA42,AF42*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E42+L42+M42+T42+U42+AB42+AC42+AJ42<>0,1,0)","v":0}]
[null,"Inventar, andet",null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E40:E42)","v":0},null,null,null,null,{"$f":"SUM(J40:J42)","v":0},null,{"$f":"SUM(L41:L42)","v":0},{"$f":"SUM(M40:M42)","v":0},null,null,null,null,{"$f":"SUM(R40:R42)","v":0},null,{"$f":"SUM(T41:T42)","v":0},{"$f":"SUM(U40:U42)","v":0},null,null,null,null,{"$f":"SUM(Z40:Z42)","v":0},null,{"$f":"SUM(AB41:AB42)","v":0},{"$f":"SUM(AC40:AC42)","v":0},null,null,null,null,{"$f":"SUM(AH40:AH42)","v":0},null,{"$f":"SUM(AJ41:AJ42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E43+L43+M43+T43+U43+AB43+AC43+AJ43<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY47","v":0}]
[1,null,null,null,null,null,null,null,null,null,{"$f":"IF(G45>0,12-G45,12)","v":12},{"$f":"D45+E45+H45","v":0},null,null,null,null,null,null,null,{"$f":"L45+M45+P45","v":0},null,null,null,null,null,null,null,{"$f":"T45+U45+X45","v":0},null,null,null,null,null,null,null,{"$f":"AB45+AC45+AF45","v":0},null,null,{"$f":"IF(AND(F45<>0,D45+E45=0),1,IF(AND(N45<>0,L45+M45=0),1,IF(AND(V45<>0,T45+U45=0),1,IF(AND(AD45<>0,AB45+AC45=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E45+L45+M45+T45+U45+AB45+AC45+AJ45<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"IF(G46>0,12-G46,12)","v":12},{"$f":"D46+E46+H46","v":0},null,null,null,null,null,null,null,{"$f":"L46+M46+P46","v":0},null,null,null,null,null,null,null,{"$f":"T46+U46+X46","v":0},null,null,null,null,null,null,null,{"$f":"AB46+AC46+AF46","v":0},null,null,{"$f":"IF(AND(F46<>0,D46+E46=0),1,IF(AND(N46<>0,L46+M46=0),1,IF(AND(V46<>0,T46+U46=0),1,IF(AND(AD46<>0,AB46+AC46=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E46+L46+M46+T46+U46+AB46+AC46+AJ46<>0,1,0)","v":0}]
[null,"Besætning",null,{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E45:E46)","v":0},null,null,null,null,null,null,{"$f":"SUM(L45:L46)","v":0},{"$f":"SUM(M45:M46)","v":0},null,null,null,null,null,null,{"$f":"SUM(T45:T46)","v":0},{"$f":"SUM(U45:U46)","v":0},null,null,null,null,null,null,{"$f":"SUM(AB45:AB46)","v":0},{"$f":"SUM(AC45:AC46)","v":0},null,null,null,null,null,null,{"$f":"SUM(AJ45:AJ46)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E47+L47+M47+T47+U47+AB47+AC47+AJ47<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,null,null,null,null,null,null,"Investering",null,null,null,null,null,null,null,"Investering",null,null,null,null,null,null,null,"Investering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY53","v":0}]
[null,"Beholdninger, egen avl",null,null,null,null,null,null,null,null,null,{"$f":"D49+E49+H49","v":0},null,null,null,null,null,null,null,{"$f":"L49+M49+P49","v":0},null,null,null,null,null,null,{"$f":"IF(U49+T49=0,0,IF(ISBLANK(X49),IF(S49>0,1/(1/S49-1),0),1/X49))","v":0},{"$f":"T49+U49+X49","v":0},null,null,null,null,null,null,{"$f":"IF(AC49+AB49=0,0,IF(ISBLANK(AF49),IF(AA49>0,1/(1/AA49-1),0),1/AF49))","v":0},{"$f":"AB49+AC49+AF49","v":0},null,null,{"$f":"IF(AND(F49<>0,D49+E49=0),1,IF(AND(N49<>0,L49+M49=0),1,IF(AND(V49<>0,T49+U49=0),1,IF(AND(AD49<>0,AB49+AC49=0),1,0))))","v":0},{"$f":"H49","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P49),AN49,P49)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X49),AV49,X49)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF49),BD49,AF49)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E49+L49+M49+T49+U49+AB49+AC49+AJ49<>0,1,0)","v":0}]
[null,"Beholdninger, indkøbt foder",null,null,null,null,null,null,null,null,null,{"$f":"D50+E50+H50","v":0},null,null,null,null,null,null,null,{"$f":"L50+M50+P50","v":0},null,null,null,null,null,null,{"$f":"IF(U50+T50=0,0,IF(ISBLANK(X50),IF(S50>0,1/(1/S50-1),0),1/X50))","v":0},{"$f":"T50+U50+X50","v":0},null,null,null,null,null,null,{"$f":"IF(AC50+AB50=0,0,IF(ISBLANK(AF50),IF(AA50>0,1/(1/AA50-1),0),1/AF50))","v":0},{"$f":"AB50+AC50+AF50","v":0},null,null,{"$f":"IF(AND(F50<>0,D50+E50=0),1,IF(AND(N50<>0,L50+M50=0),1,IF(AND(V50<>0,T50+U50=0),1,IF(AND(AD50<>0,AB50+AC50=0),1,0))))","v":0},{"$f":"H50","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P50),AN50,P50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X50),AV50,X50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF50),BD50,AF50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E50+L50+M50+T50+U50+AB50+AC50+AJ50<>0,1,0)","v":0}]
[null,"Jordbeholdninger",null,null,null,null,null,null,null,null,null,{"$f":"D51+E51+H51","v":0},null,null,null,null,null,null,null,{"$f":"L51+M51+P51","v":0},null,null,null,null,null,null,{"$f":"IF(U51+T51=0,0,IF(ISBLANK(X51),IF(S51>0,1/(1/S51-1),0),1/X51))","v":0},{"$f":"T51+U51+X51","v":0},null,null,null,null,null,null,{"$f":"IF(AC51+AB51=0,0,IF(ISBLANK(AF51),IF(AA51>0,1/(1/AA51-1),0),1/AF51))","v":0},{"$f":"AB51+AC51+AF51","v":0},null,null,{"$f":"IF(AND(F51<>0,D51+E51=0),1,IF(AND(N51<>0,L51+M51=0),1,IF(AND(V51<>0,T51+U51=0),1,IF(AND(AD51<>0,AB51+AC51=0),1,0))))","v":0},{"$f":"H51","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P51),AN51,P51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X51),AV51,X51)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF51),BD51,AF51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E51+L51+M51+T51+U51+AB51+AC51+AJ51<>0,1,0)","v":0}]
[null,"Andre beholdninger",null,0,null,null,null,null,null,null,null,{"$f":"D52+E52+H52","v":0},null,null,null,null,null,null,null,{"$f":"L52+M52+P52","v":0},null,null,null,null,null,null,{"$f":"IF(U52+T52=0,0,IF(ISBLANK(X52),IF(S52>0,1/(1/S52-1),0),1/X52))","v":0},{"$f":"T52+U52+X52","v":0},null,null,null,null,null,null,{"$f":"IF(AC52+AB52=0,0,IF(ISBLANK(AF52),IF(AA52>0,1/(1/AA52-1),0),1/AF52))","v":0},{"$f":"AB52+AC52+AF52","v":0},null,null,{"$f":"IF(AND(F52<>0,D52+E52=0),1,IF(AND(N52<>0,L52+M52=0),1,IF(AND(V52<>0,T52+U52=0),1,IF(AND(AD52<>0,AB52+AC52=0),1,0))))","v":0},{"$f":"H52","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P52),AN52,P52)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X52),AV52,X52)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF52),BD52,AF52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E52+L52+M52+T52+U52+AB52+AC52+AJ52<>0,1,0)","v":0}]
[null,"Beholdninger i alt",null,{"$f":"SUM(D49:D52)","v":0},{"$f":"SUM(E49:E52)","v":0},null,null,null,null,null,null,{"$f":"SUM(L49:L52)","v":0},{"$f":"SUM(M49:M52)","v":0},null,null,null,null,{"$f":"SUM(R51:R52)","v":0},null,{"$f":"SUM(T49:T52)","v":0},{"$f":"SUM(U49:U52)","v":0},null,null,null,null,{"$f":"SUM(Z51:Z52)","v":0},null,{"$f":"SUM(AB49:AB52)","v":0},{"$f":"SUM(AC49:AC52)","v":0},null,null,null,null,{"$f":"SUM(AH51:AH52)","v":0},null,{"$f":"SUM(AJ49:AJ52)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E53+L53+M53+T53+U53+AB53+AC53+AJ53<>0,1,0)","v":0}]
[null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,"Investering",null,null,null,null,"Afskr.",null,null,"Investering",null,null,null,null,"Afskr.",null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY55","v":0}]
["LANDBRUGSAKTIVER",null,null,{"$f":"D53+D47+D43+D39+D35+D31+D26","v":0},{"$f":"E26+E31+E35+E39+E43+E47+E53","v":0},{"$f":"F26+F29+F30+F35+F39+F43+F47+F53","v":0},null,null,null,{"$f":"J26+J31+J35+J39+J43+J47+J53","v":0},null,{"$f":"L53+L47+L43+L39+L35+L31+L26","v":0},{"$f":"M26+M31+M35+M39+M43+M47+M53","v":0},{"$f":"N26+N29+N30+N35+N39+N43+N47+N53","v":0},null,null,null,{"$f":"R26+R31+R35+R39+R43+R47+R53","v":0},null,{"$f":"T53+T47+T43+T39+T35+T31+T26","v":0},{"$f":"U26+U31+U35+U39+U43+U47+U53","v":0},{"$f":"V26+V29+V30+V35+V39+V43+V47+V53","v":0},null,null,null,{"$f":"Z26+Z31+Z35+Z39+Z43+Z47+Z53","v":0},null,{"$f":"AB53+AB47+AB43+AB39+AB35+AB31+AB26","v":0},{"$f":"AC26+AC31+AC35+AC39+AC43+AC47+AC53","v":0},{"$f":"AD26+AD29+AD30+AD35+AD39+AD43+AD47+AD53","v":0},null,null,null,{"$f":"AH26+AH31+AH35+AH39+AH43+AH47+AH53","v":0},null,{"$f":"AJ53+AJ47+AJ43+AJ39+AJ35+AJ31+AJ26","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E55+L55+M55+T55+U55+AB55+AC55+AJ55<>0,1,0)","v":0}]
[null,"Biler mv.",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY60","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN57>0,(D57+E57+F57+I57)/-AN57*K57,0)","v":0},{"$f":"IF(G57>0,12-G57,12)","v":12},{"$f":"D57+E57+F57+I57+J57","v":0},null,null,null,null,null,{"$f":"IF(AV57>0,(L57+M57+N57+Q57)/-AV57*S57,0)","v":0},{"$f":"IF(O57>0,12-O57,IF(AV57>12,12,IF(AV57-12>0,AV57-12,AV57)))","v":0},{"$f":"IF(CB57=0,L57+M57+N57+Q57+R57,0)","v":0},null,null,null,null,null,{"$f":"IF(BD57>0,(T57+U57+V57+Y57)/-BD57*AA57,0)","v":0},{"$f":"IF(W57>0,12-W57,IF(BD57>12,12,IF(BD57-12>0,BD57-12,BD57)))","v":0},{"$f":"IF(CI57=0,T57+U57+V57+Y57+Z57,0)","v":0},null,null,null,null,null,{"$f":"IF(BL57>0,(AB57+AC57+AD57+AG57)/-BL57*AI57,0)","v":0},{"$f":"IF(AE57>0,12-AE57,IF(BL57>12,12,IF(BL57-12>0,BL57-12,BL57)))","v":0},{"$f":"IF(CP57=0,AB57+AC57+AD57+AG57+AH57,0)","v":0},null,null,{"$f":"IF(AND(F57<>0,D57+E57=0),1,IF(AND(N57<>0,L57+M57=0),1,IF(AND(V57<>0,T57+U57=0),1,IF(AND(AD57<>0,AB57+AC57=0),1,0))))","v":0},{"$f":"H57*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN57>0,AN57-K57,P57*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV57>0,AV57-S57,X57*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD57>0,BD57-AA57,AF57*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E57+L57+M57+T57+U57+AB57+AC57+AJ57<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN58>0,(D58+E58+F58+I58)/-AN58*K58,0)","v":0},{"$f":"IF(G58>0,12-G58,12)","v":12},{"$f":"D58+E58+F58+I58+J58","v":0},null,null,null,null,null,{"$f":"IF(AV58>0,(L58+M58+N58+Q58)/-AV58*S58,0)","v":0},{"$f":"IF(O58>0,12-O58,IF(AV58>12,12,IF(AV58-12>0,AV58-12,AV58)))","v":0},{"$f":"IF(CB58=0,L58+M58+N58+Q58+R58,0)","v":0},null,null,null,null,null,{"$f":"IF(BD58>0,(T58+U58+V58+Y58)/-BD58*AA58,0)","v":0},{"$f":"IF(W58>0,12-W58,IF(BD58>12,12,IF(BD58-12>0,BD58-12,BD58)))","v":0},{"$f":"IF(CI58=0,T58+U58+V58+Y58+Z58,0)","v":0},null,null,null,null,null,{"$f":"IF(BL58>0,(AB58+AC58+AD58+AG58)/-BL58*AI58,0)","v":0},{"$f":"IF(AE58>0,12-AE58,IF(BL58>12,12,IF(BL58-12>0,BL58-12,BL58)))","v":0},{"$f":"IF(CP58=0,AB58+AC58+AD58+AG58+AH58,0)","v":0},null,null,{"$f":"IF(AND(F58<>0,D58+E58=0),1,IF(AND(N58<>0,L58+M58=0),1,IF(AND(V58<>0,T58+U58=0),1,IF(AND(AD58<>0,AB58+AC58=0),1,0))))","v":0},{"$f":"H58*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN58>0,AN58-K58,P58*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV58>0,AV58-S58,X58*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD58>0,BD58-AA58,AF58*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E58+L58+M58+T58+U58+AB58+AC58+AJ58<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY60","v":0}]
["BILER MV.",null,null,{"$f":"SUM(D57:D58)","v":0},{"$f":"SUM(E56:E58)","v":0},{"$f":"SUM(F56:F58)","v":0},null,null,null,{"$f":"SUM(J56:J58)","v":0},null,{"$f":"SUM(L57:L58)","v":0},{"$f":"SUM(M56:M58)","v":0},{"$f":"SUM(N56:N58)","v":0},null,null,{"$f":"SUM(Q56:Q58)","v":0},{"$f":"SUM(R56:R58)","v":0},null,{"$f":"SUM(T57:T58)","v":0},{"$f":"SUM(U56:U58)","v":0},{"$f":"SUM(V56:V58)","v":0},null,null,{"$f":"SUM(Y56:Y58)","v":0},{"$f":"SUM(Z56:Z58)","v":0},null,{"$f":"SUM(AB57:AB58)","v":0},{"$f":"SUM(AC56:AC58)","v":0},{"$f":"SUM(AD56:AD58)","v":0},null,null,{"$f":"SUM(AG56:AG58)","v":0},{"$f":"SUM(AH56:AH58)","v":0},null,{"$f":"SUM(AJ57:AJ58)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E60+L60+M60+T60+U60+AB60+AC60+AJ60<>0,1,0)","v":0}]
[null,"Aktiver udenfor landbrug",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY65","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AN62>0,(D62+E62+F62+I62)/-AN62*K62,0)","v":0},{"$f":"IF(G62>0,12-G62,12)","v":12},{"$f":"D62+E62+F62+I62+J62","v":0},null,null,null,null,null,{"$f":"IF(AV62>0,(L62+M62+N62+Q62)/-AV62*S62,0)","v":0},{"$f":"IF(O62>0,12-O62,IF(AV62>12,12,IF(AV62-12>0,AV62-12,AV62)))","v":0},{"$f":"IF(CB62=0,L62+M62+N62+Q62+R62,0)","v":0},null,null,null,null,null,{"$f":"IF(BD62>0,(T62+U62+V62+Y62)/-BD62*AA62,0)","v":0},{"$f":"IF(W62>0,12-W62,IF(BD62>12,12,IF(BD62-12>0,BD62-12,BD62)))","v":0},{"$f":"IF(CI62=0,T62+U62+V62+Y62+Z62,0)","v":0},null,null,null,null,null,{"$f":"IF(BL62>0,(AB62+AC62+AD62+AG62)/-BL62*AI62,0)","v":0},{"$f":"IF(AE62>0,12-AE62,IF(BL62>12,12,IF(BL62-12>0,BL62-12,BL62)))","v":0},{"$f":"IF(CP62=0,AB62+AC62+AD62+AG62+AH62,0)","v":0},null,null,{"$f":"IF(AND(F62<>0,D62+E62=0),1,IF(AND(N62<>0,L62+M62=0),1,IF(AND(V62<>0,T62+U62=0),1,IF(AND(AD62<>0,AB62+AC62=0),1,0))))","v":0},{"$f":"H62*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN62>0,AN62-K62,P62*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV62>0,AV62-S62,X62*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD62>0,BD62-AA62,AF62*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E62+L62+M62+T62+U62+AB62+AC62+AJ62<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AN63>0,(D63+E63+F63+I63)/-AN63*K63,0)","v":0},{"$f":"IF(G63>0,12-G63,12)","v":12},{"$f":"D63+E63+F63+I63+J63","v":0},null,null,null,null,null,{"$f":"IF(AV63>0,(L63+M63+N63+Q63)/-AV63*S63,0)","v":0},{"$f":"IF(O63>0,12-O63,IF(AV63>12,12,IF(AV63-12>0,AV63-12,AV63)))","v":0},{"$f":"IF(CB63=0,L63+M63+N63+Q63+R63,0)","v":0},null,null,null,null,null,{"$f":"IF(BD63>0,(T63+U63+V63+Y63)/-BD63*AA63,0)","v":0},{"$f":"IF(W63>0,12-W63,IF(BD63>12,12,IF(BD63-12>0,BD63-12,BD63)))","v":0},{"$f":"IF(CI63=0,T63+U63+V63+Y63+Z63,0)","v":0},null,null,null,null,null,{"$f":"IF(BL63>0,(AB63+AC63+AD63+AG63)/-BL63*AI63,0)","v":0},{"$f":"IF(AE63>0,12-AE63,IF(BL63>12,12,IF(BL63-12>0,BL63-12,BL63)))","v":0},{"$f":"IF(CP63=0,AB63+AC63+AD63+AG63+AH63,0)","v":0},null,null,{"$f":"IF(AND(F63<>0,D63+E63=0),1,IF(AND(N63<>0,L63+M63=0),1,IF(AND(V63<>0,T63+U63=0),1,IF(AND(AD63<>0,AB63+AC63=0),1,0))))","v":0},{"$f":"H63*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AN63>0,AN63-K63,P63*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV63>0,AV63-S63,X63*12)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BD63>0,BD63-AA63,AF63*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E63+L63+M63+T63+U63+AB63+AC63+AJ63<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY65","v":0}]
["AKTIVER UDENFOR LANDBRUG",null,null,{"$f":"SUM(D62:D63)","v":0},{"$f":"SUM(E61:E63)","v":0},{"$f":"SUM(F61:F63)","v":0},null,null,null,{"$f":"SUM(J61:J63)","v":0},null,{"$f":"SUM(L62:L63)","v":0},{"$f":"SUM(M61:M63)","v":0},{"$f":"SUM(N61:N63)","v":0},null,null,{"$f":"SUM(Q61:Q63)","v":0},{"$f":"SUM(R61:R63)","v":0},null,{"$f":"SUM(T62:T63)","v":0},{"$f":"SUM(U61:U63)","v":0},{"$f":"SUM(V61:V63)","v":0},null,null,{"$f":"SUM(Y61:Y63)","v":0},{"$f":"SUM(Z61:Z63)","v":0},null,{"$f":"SUM(AB62:AB63)","v":0},{"$f":"SUM(AC61:AC63)","v":0},{"$f":"SUM(AD61:AD63)","v":0},null,null,{"$f":"SUM(AG61:AG63)","v":0},{"$f":"SUM(AH61:AH63)","v":0},null,{"$f":"SUM(AJ62:AJ63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E65+L65+M65+T65+U65+AB65+AC65+AJ65<>0,1,0)","v":0}]
[0,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null," + Øget",null,null," - Mindsket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY73","v":0}]
[null,"Ejerandel I/S",null,{"$f":"'I-S Balance'!D117","v":0},{"$f":"IF(L67-D67>0,L67-D67,0)","v":0},null,null,{"$f":"IF(L67-D67<0,L67-D67,0)","v":0},null,null,null,{"$f":"'I-S Balance'!L117","v":0},{"$f":"IF(T67-L67>0,T67-L67,0)","v":0},null,null,{"$f":"IF(T67-L67<0,T67-L67,0)","v":0},null,null,null,{"$f":"'I-S Balance'!T117","v":0},{"$f":"IF(AB67-T67>0,AB67-T67,0)","v":0},null,null,{"$f":"IF(AB67-T67<0,AB67-T67,0)","v":0},null,null,null,{"$f":"'I-S Balance'!AB117","v":0},{"$f":"IF(AJ67-AB67>0,AJ67-AB67,0)","v":0},null,null,{"$f":"IF(AJ67-AB67<0,AJ67-AB67,0)","v":0},null,null,null,{"$f":"'I-S Balance'!AJ117","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E67+L67+M67+T67+U67+AB67+AC67+AJ67<>0,1,0)","v":0}]
[null,"Mellemregning I/S",null,{"$f":"'I-S Balance'!D102*-1","v":0},{"$f":"IF(L68-D68>0,L68-D68,0)","v":0},null,null,{"$f":"IF(L68-D68<0,L68-D68,0)","v":0},null,null,null,{"$f":"'I-S Balance'!L102*-1","v":0},{"$f":"IF(T68-L68>0,T68-L68,0)","v":0},null,null,{"$f":"IF(T68-L68<0,T68-L68,0)","v":0},null,null,null,{"$f":"'I-S Balance'!T102*-1","v":0},{"$f":"IF(AB68-T68>0,AB68-T68,0)","v":0},null,null,{"$f":"IF(AB68-T68<0,AB68-T68,0)","v":0},null,null,null,{"$f":"'I-S Balance'!AB102*-1","v":0},{"$f":"IF(AJ68-AB68>0,AJ68-AB68,0)","v":0},null,null,{"$f":"IF(AJ68-AB68<0,AJ68-AB68,0)","v":0},null,null,null,{"$f":"'I-S Balance'!AJ102*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E68+L68+M68+T68+U68+AB68+AC68+AJ68<>0,1,0)","v":0}]
[0,"Tilgodehavender i alt",null,null,null,null,null,null,null,null,null,{"$f":"D69+E69+H69","v":0},null,null,null,null,null,null,{"$f":"IF(M69+L69=0,0,IF(ISBLANK(P69),IF(K69>0,1/(1/K69-1),0),1/P69))","v":0},{"$f":"L69+M69+P69","v":0},null,null,null,null,null,null,{"$f":"IF(U69+T69=0,0,IF(ISBLANK(X69),IF(S69>0,1/(1/S69-1),0),1/X69))","v":0},{"$f":"T69+U69+X69","v":0},null,null,null,null,null,null,{"$f":"IF(AC69+AB69=0,0,IF(ISBLANK(AF69),IF(AA69>0,1/(1/AA69-1),0),1/AF69))","v":0},{"$f":"AB69+AC69+AF69","v":0},null,null,{"$f":"IF(AND(F69<>0,D69+E69=0),1,IF(AND(N69<>0,L69+M69=0),1,IF(AND(V69<>0,T69+U69=0),1,IF(AND(AD69<>0,AB69+AC69=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E69+L69+M69+T69+U69+AB69+AC69+AJ69<>0,1,0)","v":0}]
[0,"Værdipapirer",null,null,null,null,null,null,null,null,null,{"$f":"D70+E70+H70","v":0},null,null,null,null,null,null,{"$f":"IF(M70+L70=0,0,IF(ISBLANK(P70),IF(K70>0,1/(1/K70-1),0),1/P70))","v":0},{"$f":"L70+M70+P70","v":0},null,null,null,null,null,null,{"$f":"IF(U70+T70=0,0,IF(ISBLANK(X70),IF(S70>0,1/(1/S70-1),0),1/X70))","v":0},{"$f":"T70+U70+X70","v":0},null,null,null,null,null,null,{"$f":"IF(AC70+AB70=0,0,IF(ISBLANK(AF70),IF(AA70>0,1/(1/AA70-1),0),1/AF70))","v":0},{"$f":"AB70+AC70+AF70","v":0},null,null,{"$f":"IF(AND(F70<>0,D70+E70=0),1,IF(AND(N70<>0,L70+M70=0),1,IF(AND(V70<>0,T70+U70=0),1,IF(AND(AD70<>0,AB70+AC70=0),1,0))))","v":0},{"$f":"H70","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P70),AN70,P70)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X70),AV70,X70)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF70),BD70,AF70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E70+L70+M70+T70+U70+AB70+AC70+AJ70<>0,1,0)","v":0}]
[null,"Positiv likviditet KK",null,{"$f":"IF(C99>0,C99,0)","v":0},{"$f":"'B Resultat'!E188/-1000","v":0},null,null,{"$f":"'B Resultat'!G188/-1000","v":0},null,null,null,{"$f":"D71+E71+H71","v":0},{"$f":"'B Resultat'!M188/-1000","v":0},null,null,{"$f":"'B Resultat'!O188/-1000","v":0},null,null,null,{"$f":"L71+M71+P71","v":0},{"$f":"'B Resultat'!U188/-1000","v":0},null,null,{"$f":"'B Resultat'!W188/-1000","v":0},null,null,null,{"$f":"T71+U71+X71","v":0},{"$f":"'B Resultat'!AC188/-1000","v":0},null,null,{"$f":"'B Resultat'!AE188/-1000","v":0},null,null,null,{"$f":"AB71+AC71+AF71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E71+L71+M71+T71+U71+AB71+AC71+AJ71<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY73","v":0}]
["FINANSAKTIVER",null,null,{"$f":"SUM(D67:D71)","v":0},{"$f":"SUM(E67:E71)","v":0},{"$f":"F70","v":0},null,{"$f":"SUM(H67:H71)","v":0},null,null,null,{"$f":"SUM(L67:L71)","v":0},{"$f":"SUM(M67:M71)","v":0},{"$f":"N70","v":0},null,{"$f":"SUM(P67:P71)","v":0},{"$f":"Q70","v":0},null,null,{"$f":"SUM(T67:T71)","v":0},{"$f":"SUM(U67:U71)","v":0},{"$f":"V70","v":0},null,{"$f":"SUM(X67:X71)","v":0},{"$f":"Y70","v":0},null,null,{"$f":"SUM(AB67:AB71)","v":0},{"$f":"SUM(AC67:AC71)","v":0},{"$f":"AD70","v":0},null,{"$f":"SUM(AF67:AF71)","v":0},{"$f":"AG70","v":0},null,null,{"$f":"SUM(AJ67:AJ71)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E73+L73+M73+T73+U73+AB73+AC73+AJ73<>0,1,0)","v":0}]
[0,null,null,null,"Investering",null,null,"konj.",null,"Afskr.",null,null,"Investering",null,null,"konj.",null,"Afskr.",null,null,"Investering",null,null,"konj.",null,"Afskr.",null,null,"Investering",null,null,"konj.",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY75","v":0}]
["AKTIVER I ALT",null,null,{"$f":"IF(ISNUMBER(SUM(D12:D73)),D73+D55+D60+D65,0)","v":0},{"$f":"E55+E60+E65+E73","v":0},{"$f":"F55+F60+F65+F73","v":0},null,{"$f":"H55","v":0},null,{"$f":"J55+J60+J65+J73","v":0},null,{"$f":"L73+L55+L60+L65","v":0},{"$f":"M55+M60+M65+M73","v":0},{"$f":"N55+N60+N65+N73","v":0},null,{"$f":"P55","v":0},{"$f":"Q55+Q60+Q65+Q73","v":0},{"$f":"R55+R60+R65+R73","v":0},null,{"$f":"IF(ISNUMBER(SUM(T12:T73)),T73+T55+T60+T65,0)","v":0},{"$f":"U55+U60+U65+U73","v":0},{"$f":"V55+V60+V65+V73","v":0},null,{"$f":"X55","v":0},{"$f":"Y55+Y60+Y65+Y73","v":0},{"$f":"Z55+Z60+Z65+Z73","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB12:AB73)),AB73+AB55+AB60+AB65,0)","v":0},{"$f":"AC55+AC60+AC65+AC73","v":0},{"$f":"AD55+AD60+AD65+AD73","v":0},null,{"$f":"AF55","v":0},{"$f":"AG55+AG60+AG65+AG73","v":0},{"$f":"AH55+AH60+AH65+AH73","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ12:AJ73)),AJ73+AJ55+AJ60+AJ65,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktiver sum excl. besætning og værdipapirer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E75+L75+M75+T75+U75+AB75+AC75+AJ75<>0,1,0)","v":0}]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urealiseret og realiseret værdipapirer har egen linje i resultatet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY75","v":0}]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Besætning sum (altid resultatført)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[0,null,null,{"$f":"IF(FejlLigEn=1,\"Fejl indtastning. Fortryd din indtastning og tryk F9 indtil denne besked forsvinder\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FejlLigEn=1,\"Fejl indtastning. Fortryd din indtastning og tryk F9 indtil denne besked forsvinder\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FejlLigEn=1,\"Fejl indtastning. Fortryd din indtastning og tryk F9 indtil denne besked forsvinder\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["PASSIVER",null,null,{"$f":"D8","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8","v":2026}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8","v":2027}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8","v":2028}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AJ8","v":2029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY85","v":0}]
[null,null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY91","v":0}]
[1,"Pengeinstitut",null,null,null,{"$f":"IF(H86=1,A86+B86+C86+E86,0)","v":0},null,null,{"$f":"IF(K86=1,D86+E86+F86+H86,0)","v":0},null,null,{"$f":"D86+E86+H86","v":0},null,{"$f":"IF(P86=1,I86+J86+K86+M86,0)","v":0},null,null,{"$f":"IF(S86=1,L86+M86+N86+P86,0)","v":0},null,null,{"$f":"L86+M86+P86","v":0},null,{"$f":"IF(X86=1,Q86+R86+S86+U86,0)","v":0},null,null,{"$f":"IF(AA86=1,T86+U86+V86+X86,0)","v":0},null,null,{"$f":"T86+U86+X86","v":0},null,{"$f":"IF(AF86=1,Y86+Z86+AA86+AC86,0)","v":0},null,null,{"$f":"IF(AI86=1,AB86+AC86+AD86+AF86,0)","v":0},null,null,{"$f":"AB86+AC86+AF86","v":0},null,null,{"$f":"IF(AND(F86<>0,D86+E86=0),1,IF(AND(N86<>0,L86+M86=0),1,IF(AND(V86<>0,T86+U86=0),1,IF(AND(AD86<>0,AB86+AC86=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indfrielse a gæld registreres i kolonnen før ultimo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E86+L86+M86+T86+U86+AB86+AC86+AJ86<>0,1,0)","v":0}]
[3,null,null,null,null,{"$f":"IF(H87=1,A87+B87+C87+E87,0)","v":0},null,null,{"$f":"IF(K87=1,D87+E87+F87+H87,0)","v":0},null,null,{"$f":"D87+E87+H87","v":0},null,{"$f":"IF(P87=1,I87+J87+K87+M87,0)","v":0},null,0,{"$f":"IF(S87=1,L87+M87+N87+P87,0)","v":0},null,null,{"$f":"L87+M87+P87","v":0},null,{"$f":"IF(X87=1,Q87+R87+S87+U87,0)","v":0},null,null,{"$f":"IF(AA87=1,T87+U87+V87+X87,0)","v":0},null,null,{"$f":"T87+U87+X87","v":0},null,{"$f":"IF(AF87=1,Y87+Z87+AA87+AC87,0)","v":0},null,0,{"$f":"IF(AI87=1,AB87+AC87+AD87+AF87,0)","v":0},null,null,{"$f":"AB87+AC87+AF87","v":0},null,null,{"$f":"IF(AND(F87<>0,D87+E87=0),1,IF(AND(N87<>0,L87+M87=0),1,IF(AND(V87<>0,T87+U87=0),1,IF(AND(AD87<>0,AB87+AC87=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T/G formlen er derfor anderledes end i anlægskartoteket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E87+L87+M87+T87+U87+AB87+AC87+AJ87<>0,1,0)","v":0}]
[3,null,null,null,null,{"$f":"IF(H88=1,A88+B88+C88+E88,0)","v":0},null,0,{"$f":"IF(K88=1,D88+E88+F88+H88,0)","v":0},null,null,{"$f":"D88+E88+H88","v":0},null,{"$f":"IF(P88=1,I88+J88+K88+M88,0)","v":0},null,0,{"$f":"IF(S88=1,L88+M88+N88+P88,0)","v":0},null,null,{"$f":"L88+M88+P88","v":0},null,{"$f":"IF(X88=1,Q88+R88+S88+U88,0)","v":0},null,0,{"$f":"IF(AA88=1,T88+U88+V88+X88,0)","v":0},null,null,{"$f":"T88+U88+X88","v":0},null,{"$f":"IF(AF88=1,Y88+Z88+AA88+AC88,0)","v":0},null,0,{"$f":"IF(AI88=1,AB88+AC88+AD88+AF88,0)","v":0},null,null,{"$f":"AB88+AC88+AF88","v":0},null,null,{"$f":"IF(AND(F88<>0,D88+E88=0),1,IF(AND(N88<>0,L88+M88=0),1,IF(AND(V88<>0,T88+U88=0),1,IF(AND(AD88<>0,AB88+AC88=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E88+L88+M88+T88+U88+AB88+AC88+AJ88<>0,1,0)","v":0}]
[2,null,null,null,null,{"$f":"IF(H89=1,A89+B89+C89+E89,0)","v":0},null,null,{"$f":"IF(K89=1,D89+E89+F89+H89,0)","v":0},null,null,{"$f":"D89+E89+H89","v":0},null,{"$f":"IF(P89=1,I89+J89+K89+M89,0)","v":0},null,null,{"$f":"IF(S89=1,L89+M89+N89+P89,0)","v":0},null,null,{"$f":"L89+M89+P89","v":0},null,{"$f":"IF(X89=1,Q89+R89+S89+U89,0)","v":0},null,null,{"$f":"IF(AA89=1,T89+U89+V89+X89,0)","v":0},null,null,{"$f":"T89+U89+X89","v":0},null,{"$f":"IF(AF89=1,Y89+Z89+AA89+AC89,0)","v":0},null,null,{"$f":"IF(AI89=1,AB89+AC89+AD89+AF89,0)","v":0},null,null,{"$f":"AB89+AC89+AF89","v":0},null,null,{"$f":"IF(AND(F89<>0,D89+E89=0),1,IF(AND(N89<>0,L89+M89=0),1,IF(AND(V89<>0,T89+U89=0),1,IF(AND(AD89<>0,AB89+AC89=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E89+L89+M89+T89+U89+AB89+AC89+AJ89<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY91","v":0}]
["PRIORITETSGÆLD",null,null,{"$f":"IF(ISNUMBER(SUM(D86:D89)),SUM(D86:D89),0)","v":0},{"$f":"SUM(E86:E89)","v":0},null,null,{"$f":"SUM(H86:H89)","v":0},null,{"$f":"SUM(J86:J89)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L86:L89)),SUM(L86:L89),0)","v":0},{"$f":"SUM(M86:M89)","v":0},null,null,{"$f":"SUM(P86:P89)","v":0},null,{"$f":"SUM(R86:R89)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T86:T89)),SUM(T86:T89),0)","v":0},{"$f":"SUM(U86:U89)","v":0},null,null,{"$f":"SUM(X86:X89)","v":0},null,{"$f":"SUM(Z86:Z89)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB86:AB89)),SUM(AB86:AB89),0)","v":0},{"$f":"SUM(AC86:AC89)","v":0},null,null,{"$f":"SUM(AF86:AF89)","v":0},null,{"$f":"SUM(AH86:AH89)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ86:AJ89)),SUM(AJ86:AJ89),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E91+L91+M91+T91+U91+AB91+AC91+AJ91<>0,1,0)","v":0}]
[null,null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY101","v":0}]
[1,"Foderstof",null,null,null,{"$f":"IF(H93=1,A93+B93+C93+E93,0)","v":0},null,null,{"$f":"IF(K93=1,D93+E93+F93+H93,0)","v":0},null,null,{"$f":"D93+E93+H93","v":0},null,{"$f":"IF(P93=1,I93+J93+K93+M93,0)","v":0},null,null,{"$f":"IF(S93=1,L93+M93+N93+P93,0)","v":0},null,null,{"$f":"L93+M93+P93","v":0},null,{"$f":"IF(X93=1,Q93+R93+S93+U93,0)","v":0},null,null,{"$f":"IF(AA93=1,T93+U93+V93+X93,0)","v":0},null,null,{"$f":"T93+U93+X93","v":0},null,{"$f":"IF(AF93=1,Y93+Z93+AA93+AC93,0)","v":0},null,null,{"$f":"IF(AI93=1,AB93+AC93+AD93+AF93,0)","v":0},null,null,{"$f":"AB93+AC93+AF93","v":0},null,null,{"$f":"IF(AND(F93<>0,D93+E93=0),1,IF(AND(N93<>0,L93+M93=0),1,IF(AND(V93<>0,T93+U93=0),1,IF(AND(AD93<>0,AB93+AC93=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E93+L93+M93+T93+U93+AB93+AC93+AJ93<>0,1,0)","v":0}]
[3,"Dyrlæge",null,null,null,{"$f":"IF(H94=1,BVKopi2+B94+C94+BVKopi3,0)","v":0},null,null,{"$f":"IF(K94=1,BVKopi2+E94+F94+BVKopi3,0)","v":0},null,null,{"$f":"D94+E94+H94","v":0},null,{"$f":"IF(P94=1,BVKopi2+J94+K94+BVKopi3,0)","v":0},null,null,{"$f":"IF(S94=1,BVKopi2+M94+N94+BVKopi3,0)","v":0},null,null,{"$f":"L94+M94+P94","v":0},null,{"$f":"IF(X94=1,BVKopi2+R94+S94+BVKopi3,0)","v":0},null,null,{"$f":"IF(AA94=1,BVKopi2+U94+V94+BVKopi3,0)","v":0},null,null,{"$f":"T94+U94+X94","v":0},null,{"$f":"IF(AF94=1,BVKopi2+Z94+AA94+BVKopi3,0)","v":0},null,null,{"$f":"IF(AI94=1,BVKopi2+AC94+AD94+BVKopi3,0)","v":0},null,null,{"$f":"AB94+AC94+AF94","v":0},null,null,{"$f":"IF(AND(F94<>0,D94+E94=0),1,IF(AND(N94<>0,L94+M94=0),1,IF(AND(V94<>0,T94+U94=0),1,IF(AND(AD94<>0,AB94+AC94=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,"Maskinstation",null,null,null,{"$f":"IF(H95=1,BVKopi2+B95+C95+BVKopi3,0)","v":0},null,null,{"$f":"IF(K95=1,BVKopi2+E95+F95+BVKopi3,0)","v":0},null,null,{"$f":"D95+E95+H95","v":0},null,{"$f":"IF(P95=1,BVKopi2+J95+K95+BVKopi3,0)","v":0},null,null,{"$f":"IF(S95=1,BVKopi2+M95+N95+BVKopi3,0)","v":0},null,null,{"$f":"L95+M95+P95","v":0},null,{"$f":"IF(X95=1,BVKopi2+R95+S95+BVKopi3,0)","v":0},null,null,{"$f":"IF(AA95=1,BVKopi2+U95+V95+BVKopi3,0)","v":0},null,null,{"$f":"T95+U95+X95","v":0},null,{"$f":"IF(AF95=1,BVKopi2+Z95+AA95+BVKopi3,0)","v":0},null,null,{"$f":"IF(AI95=1,BVKopi2+AC95+AD95+BVKopi3,0)","v":0},null,null,{"$f":"AB95+AC95+AF95","v":0},null,null,{"$f":"IF(AND(F95<>0,D95+E95=0),1,IF(AND(N95<>0,L95+M95=0),1,IF(AND(V95<>0,T95+U95=0),1,IF(AND(AD95<>0,AB95+AC95=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,null,null,null,null,{"$f":"IF(H96=1,BVKopi2+B96+C96+BVKopi3,0)","v":0},null,null,{"$f":"IF(K96=1,BVKopi2+E96+F96+BVKopi3,0)","v":0},null,null,{"$f":"D96+E96+H96","v":0},null,{"$f":"IF(P96=1,BVKopi2+J96+K96+BVKopi3,0)","v":0},null,null,{"$f":"IF(S96=1,BVKopi2+M96+N96+BVKopi3,0)","v":0},null,null,{"$f":"L96+M96+P96","v":0},null,{"$f":"IF(X96=1,BVKopi2+R96+S96+BVKopi3,0)","v":0},null,null,{"$f":"IF(AA96=1,BVKopi2+U96+V96+BVKopi3,0)","v":0},null,null,{"$f":"T96+U96+X96","v":0},null,{"$f":"IF(AF96=1,BVKopi2+Z96+AA96+BVKopi3,0)","v":0},null,null,{"$f":"IF(AI96=1,BVKopi2+AC96+AD96+BVKopi3,0)","v":0},null,null,{"$f":"AB96+AC96+AF96","v":0},null,null,{"$f":"IF(AND(F96<>0,D96+E96=0),1,IF(AND(N96<>0,L96+M96=0),1,IF(AND(V96<>0,T96+U96=0),1,IF(AND(AD96<>0,AB96+AC96=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Anden gæld i alt",null,{"$f":"IF(ISNUMBER(SUM(D93:D96)),SUM(D93:D96),0)","v":0},{"$f":"SUM(E93:E96)","v":0},{"$f":"SUM(F93:F96)","v":0},null,{"$f":"SUM(H93:H96)","v":0},{"$f":"SUM(I93:I96)","v":0},null,null,{"$f":"IF(ISNUMBER(SUM(L93:L96)),SUM(L93:L96),0)","v":0},{"$f":"SUM(M93:M96)","v":0},{"$f":"SUM(N93:N96)","v":0},null,{"$f":"SUM(P93:P96)","v":0},{"$f":"SUM(Q93:Q96)","v":0},null,null,{"$f":"IF(ISNUMBER(SUM(T93:T96)),SUM(T93:T96),0)","v":0},{"$f":"SUM(U93:U96)","v":0},{"$f":"SUM(V93:V96)","v":0},null,{"$f":"SUM(X93:X96)","v":0},{"$f":"SUM(Y93:Y96)","v":0},null,null,{"$f":"IF(ISNUMBER(SUM(AB93:AB96)),SUM(AB93:AB96),0)","v":0},{"$f":"SUM(AC93:AC96)","v":0},{"$f":"SUM(AD93:AD96)","v":0},null,{"$f":"SUM(AF93:AF96)","v":0},{"$f":"SUM(AG93:AG96)","v":0},null,null,{"$f":"IF(ISNUMBER(SUM(AJ93:AJ96)),SUM(AJ93:AJ96),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Moms og afgifter",null,null,{"$f":"-'B Resultat'!G190/1000","v":0},null,null,{"$f":"-'B Resultat'!E190/1000","v":0},null,null,null,{"$f":"D98+E98+H98","v":0},{"$f":"-'B Resultat'!O190/1000","v":0},null,null,{"$f":"-'B Resultat'!M190/1000","v":0},null,null,null,{"$f":"L98+M98+P98","v":0},{"$f":"-'B Resultat'!W190/1000","v":0},null,null,{"$f":"-'B Resultat'!U190/1000","v":0},null,null,null,{"$f":"T98+U98+X98","v":0},{"$f":"-'B Resultat'!AE190/1000","v":0},null,null,{"$f":"-'B Resultat'!AC190/1000","v":0},null,null,null,{"$f":"AB98+AC98+AF98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Kassekredit (negativ)",null,{"$f":"IF(C99<0,C99,0)","v":0},{"$f":"'B Resultat'!G192/-1000","v":0},null,null,{"$f":"'B Resultat'!E192/-1000","v":0},null,null,null,{"$f":"D99+E99+H99","v":0},{"$f":"'B Resultat'!O192/-1000","v":0},null,null,{"$f":"'B Resultat'!M192/-1000","v":0},null,null,null,{"$f":"L99+M99+P99","v":0},{"$f":"'B Resultat'!W192/-1000","v":0},null,null,{"$f":"'B Resultat'!U192/-1000","v":0},null,null,null,{"$f":"T99+U99+X99","v":0},{"$f":"'B Resultat'!AE192/-1000","v":0},null,null,{"$f":"'B Resultat'!AC192/-1000","v":0},null,null,null,{"$f":"AB99+AC99+AF99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L100+M100+P100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY101","v":0}]
["GÆLD I ALT",null,null,{"$f":"D91+SUM(D97:D99)","v":0},{"$f":"E97+E98+IF(L99<0,E99,0)","v":0},null,null,{"$f":"H97+H98+IF(L99<0,H99,0)","v":0},null,null,null,{"$f":"L91+SUM(L97:L99)","v":0},{"$f":"M97+M98+IF(T99<0,M99,0)","v":0},null,null,{"$f":"P97+P98+IF(T99<0,P99,0)","v":0},null,null,null,{"$f":"T91+SUM(T97:T99)","v":0},{"$f":"U97+U98+IF(AB99<0,U99,0)","v":0},null,null,{"$f":"X97+X98+IF(AB99<0,X99,0)","v":0},null,null,null,{"$f":"AB91+SUM(AB97:AB99)","v":0},{"$f":"AC97+AC98+IF(AJ99<0,AC99,0)","v":0},null,null,{"$f":"AF97+AF98+IF(AJ99<0,AF99,0)","v":0},null,null,null,{"$f":"AJ91+SUM(AJ97:AJ99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E101+L101+M101+T101+U101+AB101+AC101+AJ101<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY103","v":0}]
["UDSKUDT SKAT",null,null,null,{"$f":"IF('B Resultat'!G130/1000<0,'B Resultat'!G130/1000,0)","v":0},null,null,{"$f":"IF('B Resultat'!G130/1000>0,'B Resultat'!G130/1000,0)","v":0},null,null,null,{"$f":"D103+E103+H103","v":0},{"$f":"IF('B Resultat'!O130/1000<0,'B Resultat'!O130/1000,0)","v":0},null,null,{"$f":"IF('B Resultat'!O130/1000>0,'B Resultat'!O130/1000,0)","v":0},null,null,null,{"$f":"L103+M103+P103","v":0},{"$f":"IF('B Resultat'!W130/1000<0,'B Resultat'!W130/1000,0)","v":0},null,null,{"$f":"IF('B Resultat'!W130/1000>0,'B Resultat'!W130/1000,0)","v":0},null,null,null,{"$f":"T103+U103+X103","v":0},{"$f":"IF('B Resultat'!AE130/1000<0,'B Resultat'!AE130/1000,0)","v":0},null,null,{"$f":"IF('B Resultat'!AE130/1000>0,'B Resultat'!AE130/1000,0)","v":0},null,null,null,{"$f":"AB103+AC103+AF103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E103+L103+M103+T103+U103+AB103+AC103+AJ103<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY105","v":0}]
[null,"Indskudskapital",null,{"$f":"D75+D101+D103","v":0},null,null,null,null,null,null,null,{"$f":"D105","v":0},null,null,null,null,null,null,null,{"$f":"L105","v":0},null,null,null,null,null,null,null,{"$f":"T105","v":0},null,null,null,null,null,null,null,{"$f":"AB105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E105+L105+M105+T105+U105+AB105+AC105+AJ105<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY107","v":0}]
[null,"Overført over- eller underskud",null,0,null,null,null,null,null,null,null,{"$f":"L75+L103+L101-L105","v":0},null,null,null,null,null,null,null,{"$f":"T75+T103+T101-T105","v":0},null,null,null,null,null,null,null,{"$f":"AB75+AB103+AB101-AB105","v":0},null,null,null,null,null,null,null,{"$f":"AJ75+AJ103+AJ101-AJ105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E107+L107+M107+T107+U107+AB107+AC107+AJ107<>0,1,0)","v":0}]
[null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY109","v":0}]
["EGENKAPITAL",null,null,{"$f":"D105+D107","v":0},{"$f":"L109-D109-F109-H109","v":0},null,null,null,null,null,null,{"$f":"L105+L107","v":0},{"$f":"T109-L109-N109-P109","v":0},null,null,null,null,null,null,{"$f":"T105+T107","v":0},{"$f":"AB109-T109-V109-X109","v":0},null,null,null,null,null,null,{"$f":"AB105+AB107","v":0},{"$f":"AJ109-AB109-AD109-AF109","v":0},null,null,null,null,null,null,{"$f":"AJ105+AJ107","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(jord+E109+L109+M109+T109+U109+AB109+AC109+AJ109<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY109","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["* Stjerne markerer kvote og rettigheder, hvor evt. afskrivning ikke føres sammen med øvrige afskrivninger, men lige før årets resultat før skat.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"E109-'B Resultat'!G136/1000","v":0},null,null,null,null,null,null,null,{"$f":"M109-'B Resultat'!O136/1000","v":0},null,null,null,null,null,null,null,{"$f":"U109-'B Resultat'!W136/1000","v":0},null,null,null,null,null,null,null,{"$f":"AC109-'B Resultat'!AE136/1000","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(A1:AJ110)),1,0)","v":0},{"$f":"IF(ISERROR(SUM(B1:AK133)),1,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F75+F101","v":0},null,null,null,null,null,null,null,{"$f":"N75+N101","v":0},null,null,null,null,null,null,null,{"$f":"V75+V101","v":0},null,null,null,null,null,null,null,{"$f":"AD75+AD101","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(StopMensOverfør=0,0,IF(ISERROR(SUM(F154:AG154)),0,TRUNC((ABS(fsum)+ABS(hsum)+ABS(msum)+ABS(osum)+ABS(tsum)+ABS(vsum)+ABS(aasum)+ABS(acsum)),0)))","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,-1234,-12345,-1234,null,12,-1234,123,-1234,-1234,-12345,-1234,-1234,12,-1234,123,-1234,null,-12345,-1234,-1234,12,-1234,123,-1234,null,-12345,-1234,-1234,12,-1234,123,-1234,null,-12345]

{"sheet":"K-Resultat","index":7,"n_rows":220,"n_cols":63,"rows_kept":220,"cut":false,"hidden":false,"merged":[[0,29,0,30],[154,3,154,6],[154,11,154,14],[154,19,154,22],[154,27,154,30]]}
[null,"KONCERN RESULTAT OG LIKVIDITET"]
[null,null,{"$f":"'I-S Balance'!B2","v":0}]
[null,null,{"$f":"'I-S Balance'!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!+#REF!+#REF!+#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'I-S Balance'!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"VIS","SKJUL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,271159]
[]
[1,"DÆKNINGSBIDRAG",null,null,null,null,{"$f":"'I-S Balance'!R2","v":2025},null,null,null,null,null,null,null,{"$f":"G6+1","v":2026},null,null,null,null,null,null,null,{"$f":"O6+1","v":2027},null,null,null,null,null,null,null,{"$f":"W6+1","v":2028},null,null,1,1]
["SAMMENDRAG",null,"A interessent",{"$f":"'I-S Balance'!M5","v":0},null,"Enhed","DB   ",null,null,null,null,null,null,"Enhed","DB   ",null,null,null,null,null,null,"Enhed","DB   ",null,null,null,null,null,null,"Enhed","DB   ",null,null,1,{"$f":"IF(SUM(AI8:AI17)<>0,1,0)","v":0}]
[null,null,{"$f":"'A Resultat'!C8","v":"Brak"},null,null,{"$f":"'A Resultat'!E8","v":0},{"$f":"'A Resultat'!G8","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!M8","v":0},{"$f":"'A Resultat'!O8","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!U8","v":0},{"$f":"'A Resultat'!W8","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!AC8","v":0},{"$f":"'A Resultat'!AE8","v":0},null,null,1,{"$f":"IF(AE8+AD8+W8+V8+O8+N8+G8+F8<>0,1,0)","v":0}]
[null,null,{"$f":"'A Resultat'!C9","v":"Vårbyg"},null,null,{"$f":"'A Resultat'!E9","v":0},{"$f":"'A Resultat'!G9","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!M9","v":0},{"$f":"'A Resultat'!O9","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!U9","v":0},{"$f":"'A Resultat'!W9","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!AC9","v":0},{"$f":"'A Resultat'!AE9","v":0},null,null,1,{"$f":"IF(AE9+AD9+W9+V9+O9+N9+G9+F9<>0,1,0)","v":0}]
[null,null,{"$f":"'A Resultat'!C10","v":"Sædskiftegræs"},null,null,{"$f":"'A Resultat'!E10","v":0},{"$f":"'A Resultat'!G10","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!M10","v":0},{"$f":"'A Resultat'!O10","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!U10","v":0},{"$f":"'A Resultat'!W10","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!AC10","v":0},{"$f":"'A Resultat'!AE10","v":0},null,null,1,0]
[null,null,{"$f":"'A Resultat'!C11","v":"Vinterhvede"},null,null,{"$f":"'A Resultat'!E11","v":0},{"$f":"'A Resultat'!G11","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!M11","v":0},{"$f":"'A Resultat'!O11","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!U11","v":0},{"$f":"'A Resultat'!W11","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!AC11","v":0},{"$f":"'A Resultat'!AE11","v":0},null,null,1,0]
[null,null,{"$f":"'A Resultat'!C12","v":"Vedvarende græs"},null,null,{"$f":"'A Resultat'!E12","v":0},{"$f":"'A Resultat'!G12","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!M12","v":0},{"$f":"'A Resultat'!O12","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!U12","v":0},{"$f":"'A Resultat'!W12","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!AC12","v":0},{"$f":"'A Resultat'!AE12","v":0},null,null,1,0]
[null,null,{"$f":"'A Resultat'!C13","v":"Vinterhvede 2. års"},null,null,{"$f":"'A Resultat'!E13","v":0},{"$f":"'A Resultat'!G13","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!M13","v":0},{"$f":"'A Resultat'!O13","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!U13","v":0},{"$f":"'A Resultat'!W13","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!AC13","v":0},{"$f":"'A Resultat'!AE13","v":0},null,null,1,0]
[null,null,{"$f":"'A Resultat'!C14","v":"Vinterrug"},null,null,{"$f":"'A Resultat'!E14","v":0},{"$f":"'A Resultat'!G14","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!M14","v":0},{"$f":"'A Resultat'!O14","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!U14","v":0},{"$f":"'A Resultat'!W14","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!AC14","v":0},{"$f":"'A Resultat'!AE14","v":0},null,null,1,0]
[null,null,{"$f":"'A Resultat'!C15","v":"Vinterraps"},null,null,{"$f":"'A Resultat'!E15","v":0},{"$f":"'A Resultat'!G15","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!M15","v":0},{"$f":"'A Resultat'!O15","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!U15","v":0},{"$f":"'A Resultat'!W15","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!AC15","v":0},{"$f":"'A Resultat'!AE15","v":0},null,null,1,0]
[null,null,{"$f":"'A Resultat'!C16","v":"Køer med opdræt"},null,null,{"$f":"'A Resultat'!E16","v":0},{"$f":"'A Resultat'!G16","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!M16","v":0},{"$f":"'A Resultat'!O16","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!U16","v":0},{"$f":"'A Resultat'!W16","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!AC16","v":0},{"$f":"'A Resultat'!AE16","v":0},null,null,1,0]
[null,null,{"$f":"'A Resultat'!C17","v":"Søer 7 kg"},null,null,{"$f":"'A Resultat'!E17","v":0},{"$f":"'A Resultat'!G17","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!M17","v":0},{"$f":"'A Resultat'!O17","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!U17","v":0},{"$f":"'A Resultat'!W17","v":0},null,null,null,null,null,null,{"$f":"'A Resultat'!AC17","v":0},{"$f":"'A Resultat'!AE17","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(AI20:AI29)<>0,1,0)","v":0}]
[null,null,"B interessent",{"$f":"'I-S Balance'!M6","v":0},null,"Enhed","DB   ",null,null,null,null,null,null,"Enhed","DB   ",null,null,null,null,null,null,"Enhed","DB   ",null,null,null,null,null,null,"Enhed","DB   ",null,null,1,{"$f":"IF(SUM(AI20:AI29)<>0,1,0)","v":0}]
[null,null,{"$f":"'B Resultat'!C8","v":"Brak"},null,null,{"$f":"'B Resultat'!E8","v":0},{"$f":"'B Resultat'!G8","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!M8","v":0},{"$f":"'B Resultat'!O8","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!U8","v":0},{"$f":"'B Resultat'!W8","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!AC8","v":0},{"$f":"'B Resultat'!AE8","v":0},null,null,1,{"$f":"IF(AE20+AD20+W20+V20+O20+N20+G20+F20<>0,1,0)","v":0}]
[null,null,{"$f":"'B Resultat'!C9","v":"Vårbyg"},null,null,{"$f":"'B Resultat'!E9","v":0},{"$f":"'B Resultat'!G9","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!M9","v":0},{"$f":"'B Resultat'!O9","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!U9","v":0},{"$f":"'B Resultat'!W9","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!AC9","v":0},{"$f":"'B Resultat'!AE9","v":0},null,null,1,0]
[null,null,{"$f":"'B Resultat'!C10","v":"Sædskiftegræs"},null,null,{"$f":"'B Resultat'!E10","v":0},{"$f":"'B Resultat'!G10","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!M10","v":0},{"$f":"'B Resultat'!O10","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!U10","v":0},{"$f":"'B Resultat'!W10","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!AC10","v":0},{"$f":"'B Resultat'!AE10","v":0},null,null,1,0]
[null,null,{"$f":"'B Resultat'!C11","v":"Vinterhvede"},null,null,{"$f":"'B Resultat'!E11","v":0},{"$f":"'B Resultat'!G11","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!M11","v":0},{"$f":"'B Resultat'!O11","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!U11","v":0},{"$f":"'B Resultat'!W11","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!AC11","v":0},{"$f":"'B Resultat'!AE11","v":0},null,null,1,0]
[null,null,{"$f":"'B Resultat'!C12","v":"Vedvarende græs"},null,null,{"$f":"'B Resultat'!E12","v":0},{"$f":"'B Resultat'!G12","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!M12","v":0},{"$f":"'B Resultat'!O12","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!U12","v":0},{"$f":"'B Resultat'!W12","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!AC12","v":0},{"$f":"'B Resultat'!AE12","v":0},null,null,1,0]
[null,null,{"$f":"'B Resultat'!C13","v":"Vinterhvede 2. års"},null,null,{"$f":"'B Resultat'!E13","v":0},{"$f":"'B Resultat'!G13","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!M13","v":0},{"$f":"'B Resultat'!O13","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!U13","v":0},{"$f":"'B Resultat'!W13","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!AC13","v":0},{"$f":"'B Resultat'!AE13","v":0},null,null,1,0]
[null,null,{"$f":"'B Resultat'!C14","v":"Vinterrug"},null,null,{"$f":"'B Resultat'!E14","v":0},{"$f":"'B Resultat'!G14","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!M14","v":0},{"$f":"'B Resultat'!O14","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!U14","v":0},{"$f":"'B Resultat'!W14","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!AC14","v":0},{"$f":"'B Resultat'!AE14","v":0},null,null,1,0]
[null,null,{"$f":"'B Resultat'!C15","v":"Vinterraps"},null,null,{"$f":"'B Resultat'!E15","v":0},{"$f":"'B Resultat'!G15","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!M15","v":0},{"$f":"'B Resultat'!O15","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!U15","v":0},{"$f":"'B Resultat'!W15","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!AC15","v":0},{"$f":"'B Resultat'!AE15","v":0},null,null,1,0]
[null,null,{"$f":"'B Resultat'!C16","v":"Køer med opdræt"},null,null,{"$f":"'B Resultat'!E16","v":0},{"$f":"'B Resultat'!G16","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!M16","v":0},{"$f":"'B Resultat'!O16","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!U16","v":0},{"$f":"'B Resultat'!W16","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!AC16","v":0},{"$f":"'B Resultat'!AE16","v":0},null,null,1,0]
[null,null,{"$f":"'B Resultat'!C17","v":"Søer 7 kg"},null,null,{"$f":"'B Resultat'!E17","v":0},{"$f":"'B Resultat'!G17","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!M17","v":0},{"$f":"'B Resultat'!O17","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!U17","v":0},{"$f":"'B Resultat'!W17","v":0},null,null,null,null,null,null,{"$f":"'B Resultat'!AC17","v":0},{"$f":"'B Resultat'!AE17","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A Resultat'!O23","v":0},null,null,null,null,null,null,null,{"$f":"'A Resultat'!W23","v":0},null,null,null,null,null,null,null,{"$f":"'A Resultat'!AE23","v":0},null,null,null,null,1,{"$f":"IF(SUM(AI32:AI47)<>0,1,0)","v":0}]
[null,null,"Interessentskab",null,null,"Enhed","DB   ",null,null,null,null,null,null,"Enhed","DB   ",null,null,null,null,null,null,"Enhed","DB   ",null,null,null,null,null,null,"Enhed","DB   ",null,null,1,{"$f":"IF(SUM(AI32:AI47)<>0,1,0)","v":0}]
[null,null,{"$f":"'I-S Resultat'!C8","v":0},null,null,{"$f":"'I-S Resultat'!E8","v":0},{"$f":"'I-S Resultat'!G8","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M8","v":0},{"$f":"'I-S Resultat'!O8","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U8","v":0},{"$f":"'I-S Resultat'!W8","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC8","v":0},{"$f":"'I-S Resultat'!AE8","v":0},null,null,1,{"$f":"IF(AE32+AD32+W32+V32+O32+N32+G32+F32<>0,1,0)","v":0}]
[null,null,{"$f":"'I-S Resultat'!C9","v":"Vårbyg"},null,null,{"$f":"'I-S Resultat'!E9","v":0},{"$f":"'I-S Resultat'!G9","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M9","v":0},{"$f":"'I-S Resultat'!O9","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U9","v":0},{"$f":"'I-S Resultat'!W9","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC9","v":0},{"$f":"'I-S Resultat'!AE9","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C10","v":"Sædskiftegræs"},null,null,{"$f":"'I-S Resultat'!E10","v":0},{"$f":"'I-S Resultat'!G10","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M10","v":0},{"$f":"'I-S Resultat'!O10","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U10","v":0},{"$f":"'I-S Resultat'!W10","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC10","v":0},{"$f":"'I-S Resultat'!AE10","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C11","v":"Vinterhvede"},null,null,{"$f":"'I-S Resultat'!E11","v":0},{"$f":"'I-S Resultat'!G11","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M11","v":0},{"$f":"'I-S Resultat'!O11","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U11","v":0},{"$f":"'I-S Resultat'!W11","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC11","v":0},{"$f":"'I-S Resultat'!AE11","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C12","v":"Vedvarende græs"},null,null,{"$f":"'I-S Resultat'!E12","v":0},{"$f":"'I-S Resultat'!G12","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M12","v":0},{"$f":"'I-S Resultat'!O12","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U12","v":0},{"$f":"'I-S Resultat'!W12","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC12","v":0},{"$f":"'I-S Resultat'!AE12","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C13","v":"Vinterhvede 2. års"},null,null,{"$f":"'I-S Resultat'!E13","v":0},{"$f":"'I-S Resultat'!G13","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M13","v":0},{"$f":"'I-S Resultat'!O13","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U13","v":0},{"$f":"'I-S Resultat'!W13","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC13","v":0},{"$f":"'I-S Resultat'!AE13","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C14","v":"Vinterrug"},null,null,{"$f":"'I-S Resultat'!E14","v":0},{"$f":"'I-S Resultat'!G14","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M14","v":0},{"$f":"'I-S Resultat'!O14","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U14","v":0},{"$f":"'I-S Resultat'!W14","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC14","v":0},{"$f":"'I-S Resultat'!AE14","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C15","v":"Vinterraps"},null,null,{"$f":"'I-S Resultat'!E15","v":0},{"$f":"'I-S Resultat'!G15","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M15","v":0},{"$f":"'I-S Resultat'!O15","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U15","v":0},{"$f":"'I-S Resultat'!W15","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC15","v":0},{"$f":"'I-S Resultat'!AE15","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C16","v":"Køer med opdræt"},null,null,{"$f":"'I-S Resultat'!E16","v":0},{"$f":"'I-S Resultat'!G16","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M16","v":0},{"$f":"'I-S Resultat'!O16","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U16","v":0},{"$f":"'I-S Resultat'!W16","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC16","v":0},{"$f":"'I-S Resultat'!AE16","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C17","v":"Søer 7 kg"},null,null,{"$f":"'I-S Resultat'!E17","v":0},{"$f":"'I-S Resultat'!G17","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M17","v":0},{"$f":"'I-S Resultat'!O17","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U17","v":0},{"$f":"'I-S Resultat'!W17","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC17","v":0},{"$f":"'I-S Resultat'!AE17","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C18","v":"Smågrise 7-30 kg"},null,null,{"$f":"'I-S Resultat'!E18","v":0},{"$f":"'I-S Resultat'!G18","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M18","v":0},{"$f":"'I-S Resultat'!O18","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U18","v":0},{"$f":"'I-S Resultat'!W18","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC18","v":0},{"$f":"'I-S Resultat'!AE18","v":0},null,null,1,{"$f":"IF(AE42+AD42+W42+V42+O42+N42+G42+F42<>0,1,0)","v":0}]
[null,null,{"$f":"'I-S Resultat'!C19","v":"Majs til helsæd"},null,null,{"$f":"'I-S Resultat'!E19","v":0},{"$f":"'I-S Resultat'!G19","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M19","v":0},{"$f":"'I-S Resultat'!O19","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U19","v":0},{"$f":"'I-S Resultat'!W19","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC19","v":0},{"$f":"'I-S Resultat'!AE19","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C20","v":"Gødningsproduktion"},null,null,{"$f":"'I-S Resultat'!E20","v":0},{"$f":"'I-S Resultat'!G20","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M20","v":0},{"$f":"'I-S Resultat'!O20","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U20","v":0},{"$f":"'I-S Resultat'!W20","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC20","v":0},{"$f":"'I-S Resultat'!AE20","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C21","v":"Afrunding smågrise"},null,null,{"$f":"'I-S Resultat'!E21","v":0},{"$f":"'I-S Resultat'!G21","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M21","v":0},{"$f":"'I-S Resultat'!O21","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U21","v":0},{"$f":"'I-S Resultat'!W21","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC21","v":0},{"$f":"'I-S Resultat'!AE21","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C22","v":"Afrunding mark"},null,null,{"$f":"'I-S Resultat'!E22","v":0},{"$f":"'I-S Resultat'!G22","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M22","v":0},{"$f":"'I-S Resultat'!O22","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U22","v":0},{"$f":"'I-S Resultat'!W22","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC22","v":0},{"$f":"'I-S Resultat'!AE22","v":0},null,null,1,0]
[null,null,{"$f":"'I-S Resultat'!C23","v":"Afrunding køer"},null,null,{"$f":"'I-S Resultat'!E23","v":0},{"$f":"'I-S Resultat'!G23","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!M23","v":0},{"$f":"'I-S Resultat'!O23","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!U23","v":0},{"$f":"'I-S Resultat'!W23","v":0},null,null,null,null,null,null,{"$f":"'I-S Resultat'!AC23","v":0},{"$f":"'I-S Resultat'!AE23","v":0},null,null,1,0]
[{"$f":"IF(E48+G48+M48+O48+U48+W48+AC48+AE48<>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI52","v":0}]
[{"$f":"IF(G52+O52+W52+AE52<>0,1,0)","v":{"$error":"#VALUE!"}},null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,1,{"$f":"IF(AI53<>0,1,0)","v":0}]
[null,"Dækningsbidrag i alt i hele tusinder",null,{"$f":"'A Resultat'!G44/1000","v":0},{"$f":"'B Resultat'!G44/1000","v":0},{"$f":"'I-S Resultat'!G44/1000","v":0},{"$f":"SUM(D53:F53)","v":0},null,null,null,null,{"$f":"'A Resultat'!O44/1000","v":0},{"$f":"'B Resultat'!O44/1000","v":0},{"$f":"'I-S Resultat'!O44/1000","v":0},{"$f":"SUM(L53:N53)","v":0},null,null,null,null,{"$f":"'A Resultat'!W44/1000","v":0},{"$f":"'B Resultat'!W44/1000","v":0},{"$f":"'I-S Resultat'!W44/1000","v":0},{"$f":"SUM(T53:V53)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE44/1000","v":0},{"$f":"'B Resultat'!AE44/1000","v":0},{"$f":"'I-S Resultat'!AE44/1000","v":0},{"$f":"SUM(AB53:AD53)","v":0},null,null,1,{"$f":"IF(SUM(D53:AE53)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI53","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI65","v":0}]
[1,"KAPACITETSOMKOSTNINGER / PRIVAT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI65","v":0}]
[1,null,"Energi",{"$f":"'A Resultat'!G48/1000","v":0},{"$f":"'B Resultat'!G48/1000","v":0},{"$f":"'I-S Resultat'!G48/1000","v":0},{"$f":"SUM(D57:F57)","v":0},null,null,null,null,{"$f":"'A Resultat'!O48/1000","v":0},{"$f":"'B Resultat'!O48/1000","v":0},{"$f":"'I-S Resultat'!O48/1000","v":0},{"$f":"SUM(L57:N57)","v":0},null,null,null,null,{"$f":"'A Resultat'!W48/1000","v":0},{"$f":"'B Resultat'!W48/1000","v":0},{"$f":"'I-S Resultat'!W48/1000","v":0},{"$f":"SUM(T57:V57)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE48/1000","v":0},{"$f":"'B Resultat'!AE48/1000","v":0},{"$f":"'I-S Resultat'!AE48/1000","v":0},{"$f":"SUM(AB57:AD57)","v":0},null,null,1,{"$f":"IF(SUM(D57:AE57)<>0,1,0)","v":0}]
[1,null,"Maskinstation m.v.",{"$f":"'A Resultat'!G49/1000","v":0},{"$f":"'B Resultat'!G49/1000","v":0},{"$f":"'I-S Resultat'!G49/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O49/1000","v":0},{"$f":"'B Resultat'!O49/1000","v":0},{"$f":"'I-S Resultat'!O49/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!W49/1000","v":0},{"$f":"'B Resultat'!W49/1000","v":0},{"$f":"'I-S Resultat'!W49/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!AE49/1000","v":0},{"$f":"'B Resultat'!AE49/1000","v":0},{"$f":"'I-S Resultat'!AE49/1000","v":0},0,null,null,1,0]
[1,null,"Vedligehold",{"$f":"'A Resultat'!G50/1000","v":0},{"$f":"'B Resultat'!G50/1000","v":0},{"$f":"'I-S Resultat'!G50/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O50/1000","v":0},{"$f":"'B Resultat'!O50/1000","v":0},{"$f":"'I-S Resultat'!O50/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!W50/1000","v":0},{"$f":"'B Resultat'!W50/1000","v":0},{"$f":"'I-S Resultat'!W50/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!AE50/1000","v":0},{"$f":"'B Resultat'!AE50/1000","v":0},{"$f":"'I-S Resultat'!AE50/1000","v":0},0,null,null,1,0]
[null,null,"Investeringer over driften",{"$f":"'A Resultat'!G51/1000","v":0},{"$f":"'B Resultat'!G51/1000","v":0},{"$f":"'I-S Resultat'!G51/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O51/1000","v":0},{"$f":"'B Resultat'!O51/1000","v":0},{"$f":"'I-S Resultat'!O51/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!W51/1000","v":0},{"$f":"'B Resultat'!W51/1000","v":0},{"$f":"'I-S Resultat'!W51/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!AE51/1000","v":0},{"$f":"'B Resultat'!AE51/1000","v":0},{"$f":"'I-S Resultat'!AE51/1000","v":0},0,null,null,1,0]
[1,null,"Lønomkostninger",{"$f":"'A Resultat'!G52/1000","v":0},{"$f":"'B Resultat'!G52/1000","v":0},{"$f":"'I-S Resultat'!G52/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O52/1000","v":0},{"$f":"'B Resultat'!O52/1000","v":0},{"$f":"'I-S Resultat'!O52/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!W52/1000","v":0},{"$f":"'B Resultat'!W52/1000","v":0},{"$f":"'I-S Resultat'!W52/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!AE52/1000","v":0},{"$f":"'B Resultat'!AE52/1000","v":0},{"$f":"'I-S Resultat'!AE52/1000","v":0},0,null,null,1,0]
[1,null,"Ejendomsskat og forsikringer",{"$f":"'A Resultat'!G53/1000","v":0},{"$f":"'B Resultat'!G53/1000","v":0},{"$f":"'I-S Resultat'!G55/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O53/1000","v":0},{"$f":"'B Resultat'!O53/1000","v":0},{"$f":"'I-S Resultat'!O55/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!W53/1000","v":0},{"$f":"'B Resultat'!W53/1000","v":0},{"$f":"'I-S Resultat'!W55/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!AE53/1000","v":0},{"$f":"'B Resultat'!AE53/1000","v":0},{"$f":"'I-S Resultat'!AE55/1000","v":0},0,null,null,1,0]
[1,null,"Diverse omkostninger",{"$f":"'A Resultat'!G54/1000","v":0},{"$f":"'B Resultat'!G54/1000","v":0},{"$f":"'I-S Resultat'!G56/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O54/1000","v":0},{"$f":"'B Resultat'!O54/1000","v":0},{"$f":"'I-S Resultat'!O56/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!W54/1000","v":0},{"$f":"'B Resultat'!W54/1000","v":0},{"$f":"'I-S Resultat'!W56/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!AE54/1000","v":0},{"$f":"'B Resultat'!AE54/1000","v":0},{"$f":"'I-S Resultat'!AE56/1000","v":0},0,null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI65","v":0}]
[1,"Kontante kapacitetsomkostninger",null,{"$f":"'A Resultat'!G56/1000","v":0},{"$f":"'B Resultat'!G56/1000","v":0},{"$f":"'I-S Resultat'!G58/1000","v":0},{"$f":"SUM(D65:F65)","v":0},null,null,null,null,{"$f":"'A Resultat'!O56/1000","v":0},{"$f":"'B Resultat'!O56/1000","v":0},{"$f":"'I-S Resultat'!O58/1000","v":0},{"$f":"SUM(L65:N65)","v":0},null,null,null,null,{"$f":"'A Resultat'!W56/1000","v":0},{"$f":"'B Resultat'!W56/1000","v":0},{"$f":"'I-S Resultat'!W58/1000","v":0},{"$f":"SUM(T65:V65)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE56/1000","v":0},{"$f":"'B Resultat'!AE56/1000","v":0},{"$f":"'I-S Resultat'!AE58/1000","v":0},{"$f":"SUM(AB65:AD65)","v":0},null,null,1,{"$f":"IF(SUM(D65:AE65)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI67","v":0}]
[{"$f":"IF(G67+O67+W67+AE67<>0,1,0)","v":0},null,"Afskrivninger",{"$f":"'A Resultat'!G58/1000","v":0},{"$f":"'B Resultat'!G58/1000","v":0},{"$f":"'I-S Resultat'!G60/1000","v":0},{"$f":"SUM(D67:F67)","v":0},null,null,null,null,{"$f":"'A Resultat'!O58/1000","v":0},{"$f":"'B Resultat'!O58/1000","v":0},{"$f":"'I-S Resultat'!O60/1000","v":0},{"$f":"SUM(L67:N67)","v":0},null,null,null,null,{"$f":"'A Resultat'!W58/1000","v":0},{"$f":"'B Resultat'!W58/1000","v":0},{"$f":"'I-S Resultat'!W60/1000","v":0},{"$f":"SUM(T67:V67)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE58/1000","v":0},{"$f":"'B Resultat'!AE58/1000","v":0},{"$f":"'I-S Resultat'!AE60/1000","v":0},{"$f":"SUM(AB67:AD67)","v":0},null,null,1,{"$f":"IF(SUM(D67:AE67)<>0,1,0)","v":0}]
[{"$f":"IF(G68+O68+W68+AE68<>0,1,0)","v":0},null,"Nedskrivning anlægsaktiver",null,null,null,{"$f":"'A Balance'!BR77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!BZ77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CH77*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!CP77*1000","v":0}]
[{"$f":"IF(G69+O69+W69+AE69<>0,1,0)","v":0},null,"Gevinst/tab ved salg af anlægsaktiver",null,null,null,{"$f":"'A Balance'!I75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Q75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!Y75*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AG75*1000","v":0}]
[{"$f":"IF(G70+O70+W70+AE70<>0,1,0)","v":0},null,"Afskrivninger biler m.v",{"$f":"'A Resultat'!G61/1000","v":0},{"$f":"'B Resultat'!G61/1000","v":0},{"$f":"'I-S Resultat'!G63/1000","v":0},{"$f":"SUM(D70:F70)","v":0},null,null,null,null,{"$f":"'A Resultat'!O61/1000","v":0},{"$f":"'B Resultat'!O61/1000","v":0},{"$f":"'I-S Resultat'!O63/1000","v":0},{"$f":"SUM(L70:N70)","v":0},null,null,null,null,{"$f":"'A Resultat'!W61/1000","v":0},{"$f":"'B Resultat'!W61/1000","v":0},{"$f":"'I-S Resultat'!W63/1000","v":0},{"$f":"SUM(T70:V70)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE61/1000","v":0},{"$f":"'B Resultat'!AE61/1000","v":0},{"$f":"'I-S Resultat'!AE63/1000","v":0},{"$f":"SUM(AB70:AD70)","v":0},null,null,1,{"$f":"IF(SUM(D70:AE70)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI72","v":0}]
[1,"Afskrivninger landbrug",null,{"$f":"'A Resultat'!G63/1000","v":0},{"$f":"'B Resultat'!G63/1000","v":0},{"$f":"'I-S Resultat'!G65/1000","v":0},{"$f":"SUM(D72:F72)","v":0},null,null,null,null,{"$f":"'A Resultat'!O63/1000","v":0},{"$f":"'B Resultat'!O63/1000","v":0},{"$f":"'I-S Resultat'!O65/1000","v":0},{"$f":"SUM(L72:N72)","v":0},null,null,null,null,{"$f":"'A Resultat'!W63/1000","v":0},{"$f":"'B Resultat'!W63/1000","v":0},{"$f":"'I-S Resultat'!W65/1000","v":0},{"$f":"SUM(T72:V72)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE63/1000","v":0},{"$f":"'B Resultat'!AE63/1000","v":0},{"$f":"'I-S Resultat'!AE65/1000","v":0},{"$f":"SUM(AB72:AD72)","v":0},null,null,1,{"$f":"IF(SUM(D72:AE72)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI75","v":0}]
[1]
[1,"Kapacitetsomkostninger i alt",null,{"$f":"'A Resultat'!G66/1000","v":0},{"$f":"'B Resultat'!G66/1000","v":0},{"$f":"'I-S Resultat'!G68/1000","v":0},{"$f":"SUM(D75:F75)","v":0},null,null,null,null,{"$f":"'A Resultat'!O66/1000","v":0},{"$f":"'B Resultat'!O66/1000","v":0},{"$f":"'I-S Resultat'!O68/1000","v":0},{"$f":"SUM(L75:N75)","v":0},null,null,null,null,{"$f":"'A Resultat'!W66/1000","v":0},{"$f":"'B Resultat'!W66/1000","v":0},{"$f":"'I-S Resultat'!W68/1000","v":0},{"$f":"SUM(T75:V75)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE66/1000","v":0},{"$f":"'B Resultat'!AE66/1000","v":0},{"$f":"'I-S Resultat'!AE68/1000","v":0},{"$f":"SUM(AB75:AD75)","v":0},null,null,1,{"$f":"IF(SUM(D75:AE75)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI75","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI78","v":0}]
[1,"Resultat af primær drift",null,{"$f":"'A Resultat'!G69/1000","v":0},{"$f":"'B Resultat'!G69/1000","v":0},{"$f":"'I-S Resultat'!G71/1000","v":0},{"$f":"SUM(D78:F78)","v":0},null,null,null,null,{"$f":"'A Resultat'!O69/1000","v":0},{"$f":"'B Resultat'!O69/1000","v":0},{"$f":"'I-S Resultat'!O71/1000","v":0},{"$f":"SUM(L78:N78)","v":0},null,null,null,null,{"$f":"'A Resultat'!W69/1000","v":0},{"$f":"'B Resultat'!W69/1000","v":0},{"$f":"'I-S Resultat'!W71/1000","v":0},{"$f":"SUM(T78:V78)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE69/1000","v":0},{"$f":"'B Resultat'!AE69/1000","v":0},{"$f":"'I-S Resultat'!AE71/1000","v":0},{"$f":"SUM(AB78:AD78)","v":0},null,null,1,{"$f":"IF(SUM(D78:AE78)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI78","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI81","v":0}]
[1,null,"Anden indtjening og virksomhed",{"$f":"'A Resultat'!G72/1000","v":0},{"$f":"'B Resultat'!G72/1000","v":0},{"$f":"'I-S Resultat'!G72/1000","v":0},{"$f":"SUM(D81:F81)","v":0},null,null,null,null,{"$f":"'A Resultat'!O72/1000","v":0},{"$f":"'B Resultat'!O72/1000","v":0},{"$f":"'I-S Resultat'!O72/1000","v":0},{"$f":"SUM(L81:N81)","v":0},null,null,null,null,{"$f":"'A Resultat'!W72/1000","v":0},{"$f":"'B Resultat'!W72/1000","v":0},{"$f":"'I-S Resultat'!W72/1000","v":0},{"$f":"SUM(T81:V81)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE72/1000","v":0},{"$f":"'B Resultat'!AE72/1000","v":0},{"$f":"'I-S Resultat'!AE72/1000","v":0},{"$f":"SUM(AB81:AD81)","v":0},null,null,1,{"$f":"IF(SUM(D81:AE81)<>0,1,0)","v":0}]
[1,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(L82:N82)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T82:V82)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB82:AD82)","v":0},null,null,1,{"$f":"AI83","v":0}]
[1,null,"Afkoblet EU-støtte",{"$f":"'A Resultat'!G74/1000","v":0},{"$f":"'B Resultat'!G74/1000","v":0},{"$f":"'I-S Resultat'!G76/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O74/1000","v":0},{"$f":"'B Resultat'!O74/1000","v":0},{"$f":"'I-S Resultat'!O76/1000","v":0},{"$f":"SUM(L83:N83)","v":0},null,null,null,null,{"$f":"'A Resultat'!W74/1000","v":0},{"$f":"'B Resultat'!W74/1000","v":0},{"$f":"'I-S Resultat'!W76/1000","v":0},{"$f":"SUM(T83:V83)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE74/1000","v":0},{"$f":"'B Resultat'!AE74/1000","v":0},{"$f":"'I-S Resultat'!AE76/1000","v":0},{"$f":"SUM(AB83:AD83)","v":0},null,null,1,{"$f":"IF(SUM(D83:AE83)<>0,1,0)","v":0}]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(L84:N84)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T84:V84)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB84:AD84)","v":0},null,null,1,{"$f":"AI85","v":0}]
[null,null,"Andel overskud I/S (intern)",{"$f":"'A Resultat'!G76/1000","v":0},{"$f":"'B Resultat'!G76/1000","v":0}," -"," -",null,null,null,null,{"$f":"'A Resultat'!O76/1000","v":0},{"$f":"'B Resultat'!O76/1000","v":0}," -"," -",null,null,null,null,{"$f":"'A Resultat'!W76/1000","v":0},{"$f":"'B Resultat'!W76/1000","v":0}," -"," -",null,null,null,null,{"$f":"'A Resultat'!AE76/1000","v":0},{"$f":"'B Resultat'!AE76/1000","v":0}," -"," -",null,null,1,{"$f":"IF(SUM(D85:AE85)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI87","v":0}]
[null,null,"Maskinleje fra I/S (intern)",{"$f":"'A Resultat'!G78/1000","v":0},{"$f":"'B Resultat'!G78/1000","v":0},{"$f":"('I-S Resultat'!G53+'I-S Resultat'!G54)/1000","v":0}," -",null,null,null,null,{"$f":"'A Resultat'!O78/1000","v":0},{"$f":"'B Resultat'!O78/1000","v":0},{"$f":"('I-S Resultat'!O53+'I-S Resultat'!O54)/1000","v":0}," -",null,null,null,null,{"$f":"'A Resultat'!W78/1000","v":0},{"$f":"'B Resultat'!W78/1000","v":0},{"$f":"('I-S Resultat'!W53+'I-S Resultat'!W54)/1000","v":0}," -",null,null,null,null,{"$f":"'A Resultat'!AE78/1000","v":0},{"$f":"'B Resultat'!AE78/1000","v":0},{"$f":"('I-S Resultat'!AE53+'I-S Resultat'!AE54)/1000","v":0}," -",null,null,1,{"$f":"IF(SUM(D87:AE87)<>0,1,0)","v":0}]
[1,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(L88:N88)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T88:V88)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB88:AD88)","v":0},null,null,1,{"$f":"AI89","v":0}]
[null,"Resultat før finansiering",null,{"$f":"'A Resultat'!G80/1000","v":0},{"$f":"'B Resultat'!G80/1000","v":0},{"$f":"'I-S Resultat'!G78/1000","v":0},{"$f":"G78+G81+G83","v":0},null,null,null,null,{"$f":"'A Resultat'!O80/1000","v":0},{"$f":"'B Resultat'!O80/1000","v":0},{"$f":"'I-S Resultat'!O78/1000","v":0},{"$f":"O78+O81+O83","v":0},null,null,null,null,{"$f":"'A Resultat'!W80/1000","v":0},{"$f":"'B Resultat'!W80/1000","v":0},{"$f":"'I-S Resultat'!W78/1000","v":0},{"$f":"W78+W81+W83","v":0},null,null,null,null,{"$f":"'A Resultat'!AE80/1000","v":0},{"$f":"'B Resultat'!AE80/1000","v":0},{"$f":"'I-S Resultat'!AE78/1000","v":0},{"$f":"AE78+AE81+AE83","v":0},null,null,1,{"$f":"IF(SUM(D89:AE89)<>0,1,0)","v":0}]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(L90:N90)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T90:V90)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB90:AD90)","v":0},null,null,1,{"$f":"SUM(AI91:AI99)","v":0}]
[null,null,"Finansieringstilskud",{"$f":"'A Resultat'!G82/1000","v":0},{"$f":"'B Resultat'!G82/1000","v":0},{"$f":"'I-S Resultat'!G80/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O82/1000","v":0},{"$f":"'B Resultat'!O82/1000","v":0},{"$f":"'I-S Resultat'!O80/1000","v":0},{"$f":"SUM(L91:N91)","v":0},null,null,null,null,{"$f":"'A Resultat'!W82/1000","v":0},{"$f":"'B Resultat'!W82/1000","v":0},{"$f":"'I-S Resultat'!W80/1000","v":0},{"$f":"SUM(T91:V91)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE82/1000","v":0},{"$f":"'B Resultat'!AE82/1000","v":0},{"$f":"'I-S Resultat'!AE80/1000","v":0},{"$f":"SUM(AB91:AD91)","v":0},null,null,1,{"$f":"IF(SUM(D91:AE91)<>0,1,0)","v":0}]
[1,null,"Forpagtningsafgift",{"$f":"'A Resultat'!G83/1000","v":0},{"$f":"'B Resultat'!G83/1000","v":0},{"$f":"'I-S Resultat'!G81/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O83/1000","v":0},{"$f":"'B Resultat'!O83/1000","v":0},{"$f":"'I-S Resultat'!O81/1000","v":0},{"$f":"SUM(L92:N92)","v":0},null,null,null,null,{"$f":"'A Resultat'!W83/1000","v":0},{"$f":"'B Resultat'!W83/1000","v":0},{"$f":"'I-S Resultat'!W81/1000","v":0},{"$f":"SUM(T92:V92)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE83/1000","v":0},{"$f":"'B Resultat'!AE83/1000","v":0},{"$f":"'I-S Resultat'!AE81/1000","v":0},{"$f":"SUM(AB92:AD92)","v":0},null,null,1,0]
[null,null,"Forpagtning fra I/S (intern)",{"$f":"'A Resultat'!G84/1000","v":0},{"$f":"'B Resultat'!G84/1000","v":0},{"$f":"('I-S Resultat'!G82+'I-S Resultat'!G83)/1000","v":0},"-",null,null,null,null,{"$f":"'A Resultat'!O84/1000","v":0},{"$f":"'B Resultat'!O84/1000","v":0},{"$f":"('I-S Resultat'!O82+'I-S Resultat'!O83)/1000","v":0},"-",null,null,null,null,{"$f":"'A Resultat'!W84/1000","v":0},{"$f":"'B Resultat'!W84/1000","v":0},{"$f":"('I-S Resultat'!W82+'I-S Resultat'!W83)/1000","v":0},"-",null,null,null,null,{"$f":"'A Resultat'!AE84/1000","v":0},{"$f":"'B Resultat'!AE84/1000","v":0},{"$f":"('I-S Resultat'!AE82+'I-S Resultat'!AE83)/1000","v":0},"-",null,null,1,0]
[1,null,"Renteindtægter",{"$f":"'A Resultat'!G85/1000","v":0},{"$f":"'B Resultat'!G85/1000","v":0},{"$f":"'I-S Resultat'!G84/1000","v":0},{"$f":"SUM(D94:F94)","v":0},null,null,null,null,{"$f":"'A Resultat'!O85/1000","v":0},{"$f":"'B Resultat'!O85/1000","v":0},{"$f":"'I-S Resultat'!O84/1000","v":0},{"$f":"SUM(L94:N94)","v":0},null,null,null,null,{"$f":"'A Resultat'!W85/1000","v":0},{"$f":"'B Resultat'!W85/1000","v":0},{"$f":"'I-S Resultat'!W84/1000","v":0},{"$f":"SUM(T94:V94)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE85/1000","v":0},{"$f":"'B Resultat'!AE85/1000","v":0},{"$f":"'I-S Resultat'!AE84/1000","v":0},{"$f":"SUM(AB94:AD94)","v":0},null,null,1,0]
[null,null,"Aktieudbytte",{"$f":"'A Resultat'!G86/1000","v":0},{"$f":"'B Resultat'!G86/1000","v":0},{"$f":"'I-S Resultat'!G85/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O86/1000","v":0},{"$f":"'B Resultat'!O86/1000","v":0},{"$f":"'I-S Resultat'!O85/1000","v":0},{"$f":"SUM(L95:N95)","v":0},null,null,null,null,{"$f":"'A Resultat'!W86/1000","v":0},{"$f":"'B Resultat'!W86/1000","v":0},{"$f":"'I-S Resultat'!W85/1000","v":0},{"$f":"SUM(T95:V95)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE86/1000","v":0},{"$f":"'B Resultat'!AE86/1000","v":0},{"$f":"'I-S Resultat'!AE85/1000","v":0},{"$f":"SUM(AB95:AD95)","v":0},null,null,1,0]
[1,null,"Renteudgifter mv.",{"$f":"'A Resultat'!G87/1000","v":0},{"$f":"'B Resultat'!G87/1000","v":0},{"$f":"'I-S Resultat'!G87/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O87/1000","v":0},{"$f":"'B Resultat'!O87/1000","v":0},{"$f":"'I-S Resultat'!O87/1000","v":0},{"$f":"SUM(L96:N96)","v":0},null,null,null,null,{"$f":"'A Resultat'!W87/1000","v":0},{"$f":"'B Resultat'!W87/1000","v":0},{"$f":"'I-S Resultat'!W87/1000","v":0},{"$f":"SUM(T96:V96)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE87/1000","v":0},{"$f":"'B Resultat'!AE87/1000","v":0},{"$f":"'I-S Resultat'!AE87/1000","v":0},{"$f":"SUM(AB96:AD96)","v":0},null,null,1,0]
[1,null,"Kassekreditrente",{"$f":"'A Resultat'!G88/1000","v":0},{"$f":"'B Resultat'!G88/1000","v":0},{"$f":"'I-S Resultat'!G88/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O88/1000","v":0},{"$f":"'B Resultat'!O88/1000","v":0},{"$f":"'I-S Resultat'!O88/1000","v":0},{"$f":"SUM(L97:N97)","v":0},null,null,null,null,{"$f":"'A Resultat'!W88/1000","v":0},{"$f":"'B Resultat'!W88/1000","v":0},{"$f":"'I-S Resultat'!W88/1000","v":0},{"$f":"SUM(T97:V97)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE88/1000","v":0},{"$f":"'B Resultat'!AE88/1000","v":0},{"$f":"'I-S Resultat'!AE88/1000","v":0},{"$f":"SUM(AB97:AD97)","v":0},null,null,1,0]
[1,null,"Prioritetsomkostninger",{"$f":"'A Resultat'!G89/1000","v":0},{"$f":"'B Resultat'!G89/1000","v":0},{"$f":"'I-S Resultat'!G89/1000","v":0},0,null,null,null,null,{"$f":"'A Resultat'!O89/1000","v":0},{"$f":"'B Resultat'!O89/1000","v":0},{"$f":"'I-S Resultat'!O89/1000","v":0},{"$f":"SUM(L98:N98)","v":0},null,null,null,null,{"$f":"'A Resultat'!W89/1000","v":0},{"$f":"'B Resultat'!W89/1000","v":0},{"$f":"'I-S Resultat'!W89/1000","v":0},{"$f":"SUM(T98:V98)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE89/1000","v":0},{"$f":"'B Resultat'!AE89/1000","v":0},{"$f":"'I-S Resultat'!AE89/1000","v":0},{"$f":"SUM(AB98:AD98)","v":0},null,null,1,0]
[1,null,"Finansiering i alt",{"$f":"'A Resultat'!G90/1000","v":0},{"$f":"'B Resultat'!G90/1000","v":0},{"$f":"'I-S Resultat'!G91/1000","v":0},{"$f":"SUM(G91:G98)","v":0},null,null,null,null,{"$f":"'A Resultat'!O90/1000","v":0},{"$f":"'B Resultat'!O90/1000","v":0},{"$f":"'I-S Resultat'!O91/1000","v":0},{"$f":"SUM(O91:O98)","v":0},null,null,null,null,{"$f":"'A Resultat'!W90/1000","v":0},{"$f":"'B Resultat'!W90/1000","v":0},{"$f":"'I-S Resultat'!W91/1000","v":0},{"$f":"SUM(W91:W98)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE90/1000","v":0},{"$f":"'B Resultat'!AE90/1000","v":0},{"$f":"'I-S Resultat'!AE91/1000","v":0},{"$f":"SUM(AE91:AE98)","v":0},null,null,1,0]
[1,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(L100:N100)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T100:V100)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB100:AD100)","v":0},null,null,1,{"$f":"AI99","v":0}]
[1,"Resultat før ekstraordinære poster",null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(L101:N101)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(T101:V101)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AB101:AD101)","v":0}]
[1]
[{"$f":"IF(G103+O103+W103+AE103<>0,1,0)","v":0},null,"Ekstraordinære poster",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI106","v":0}]
[1,"Resultat efter finansiering",null,{"$f":"'A Resultat'!G93/1000","v":0},{"$f":"'B Resultat'!G93/1000","v":0},{"$f":"'I-S Resultat'!G98/1000","v":0},{"$f":"D106+E106","v":0},null,null,null,null,{"$f":"'A Resultat'!O93/1000","v":0},{"$f":"'B Resultat'!O93/1000","v":0},{"$f":"'I-S Resultat'!O98/1000","v":0},{"$f":"L106+M106","v":0},null,null,null,null,{"$f":"'A Resultat'!W93/1000","v":0},{"$f":"'B Resultat'!W93/1000","v":0},{"$f":"'I-S Resultat'!W98/1000","v":0},{"$f":"T106+U106","v":0},null,null,null,null,{"$f":"'A Resultat'!AE93/1000","v":0},{"$f":"'B Resultat'!AE93/1000","v":0},{"$f":"'I-S Resultat'!AE98/1000","v":0},{"$f":"AB106+AC106","v":0},null,null,1,{"$f":"IF(SUM(D106:AE106)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI106","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI111","v":0}]
[null,null,"Afskrivning rettigheder",{"$f":"'A Resultat'!G102/1000","v":0},{"$f":"'B Resultat'!G102/1000","v":0},{"$f":"'I-S Resultat'!G101/1000","v":0}," -",null,null,null,null,{"$f":"'A Resultat'!O102/1000","v":0},{"$f":"'B Resultat'!O102/1000","v":0},{"$f":"'I-S Resultat'!O101/1000","v":0},null,null,null,null,null,{"$f":"'A Resultat'!W102/1000","v":0},{"$f":"'B Resultat'!W102/1000","v":0},{"$f":"'I-S Resultat'!W101/1000","v":0},null,null,null,null,null,{"$f":"'A Resultat'!AE102/1000","v":0},{"$f":"'B Resultat'!AE102/1000","v":0},{"$f":"'I-S Resultat'!AE101/1000","v":0},null,null,null,{"$f":"AI109","v":0},{"$f":"IF(SUM(D109:AE109)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH109","v":0},{"$f":"AI109","v":0}]
[null,null,"Udloddet til interessent A………………………………………….",null,null,{"$f":"'A Resultat'!G76/1000","v":0}," -",null,null,null,null,null,null,{"$f":"'A Resultat'!O76/1000","v":0}," -",null,null,null,null,null,null,{"$f":"'A Resultat'!W76/1000","v":0}," -",null,null,null,null,null,null,{"$f":"'A Resultat'!AE76/1000","v":0}," -",null,null,1,{"$f":"IF(SUM(D111:AE111)<>0,1,0)","v":0}]
[null,null,"Udloddet til interessent B………………………………………….",null,null,{"$f":"'B Resultat'!G76/1000","v":0}," -",null,null,null,null,null,null,{"$f":"'B Resultat'!O76/1000","v":0}," -",null,null,null,null,null,null,{"$f":"'B Resultat'!W76/1000","v":0}," -",null,null,null,null,null,null,{"$f":"'B Resultat'!AE76/1000","v":0}," -",null,null,1,{"$f":"IF(SUM(D112:AE112)<>0,1,0)","v":0}]
[null,null,"Konsolideret i I/S…………………………………………",null,null,{"$f":"'I-S Resultat'!G116/1000","v":0}," -",null,null,null,null,null,null,{"$f":"'I-S Resultat'!O116/1000","v":0}," -",null,null,null,null,null,null,{"$f":"'I-S Resultat'!W116/1000","v":0}," -",null,null,null,null,null,null,{"$f":"'I-S Resultat'!AE116/1000","v":0}," -",null,null,1,{"$f":"IF(SUM(D113:AE113)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI111+AI112","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI116","v":0}]
[1,null,"Private indtægter",{"$f":"'A Resultat'!G96/1000","v":0},{"$f":"'B Resultat'!G96/1000","v":0}," -",{"$f":"D116+E116","v":0},null,null,null,null,{"$f":"'A Resultat'!O96/1000","v":0},{"$f":"'B Resultat'!O96/1000","v":0}," -",{"$f":"L116+M116","v":0},null,null,null,null,{"$f":"'A Resultat'!W96/1000","v":0},{"$f":"'B Resultat'!W96/1000","v":0}," -",{"$f":"T116+U116","v":0},null,null,null,null,{"$f":"'A Resultat'!AE96/1000","v":0},{"$f":"'B Resultat'!AE96/1000","v":0}," -",{"$f":"AB116+AC116","v":0},null,null,1,{"$f":"IF(SUM(D116:AE116)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI116","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI119","v":0}]
[1,"Resultat før skat    I/S kons.",null,{"$f":"'A Resultat'!G105/1000","v":0},{"$f":"'B Resultat'!G105/1000","v":0},{"$f":"F113","v":0},{"$f":"D119+E119","v":0},null,null,null,null,{"$f":"'A Resultat'!O105/1000","v":0},{"$f":"'B Resultat'!O105/1000","v":0},{"$f":"N113","v":0},{"$f":"L119+M119","v":0},null,null,null,null,{"$f":"'A Resultat'!W105/1000","v":0},{"$f":"'B Resultat'!W105/1000","v":0},{"$f":"V113","v":0},{"$f":"T119+U119","v":0},null,null,null,null,{"$f":"'A Resultat'!AE105/1000","v":0},{"$f":"'B Resultat'!AE105/1000","v":0},{"$f":"AD113","v":0},{"$f":"AB119+AC119","v":0},null,null,1,{"$f":"IF(SUM(D119:AE119)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI119","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI122","v":0}]
[1,null,"Skat af resultat før skat",{"$f":"'A Resultat'!G108/1000","v":0},{"$f":"'B Resultat'!G108/1000","v":0}," -",{"$f":"D122+E122","v":0},null,null,null,null,{"$f":"'A Resultat'!O108/1000","v":0},{"$f":"'B Resultat'!O108/1000","v":0}," -",{"$f":"L122+M122","v":0},null,null,null,null,{"$f":"'A Resultat'!W108/1000","v":0},{"$f":"'B Resultat'!W108/1000","v":0}," -",{"$f":"T122+U122","v":0},null,null,null,null,{"$f":"'A Resultat'!AE108/1000","v":0},{"$f":"'B Resultat'!AE108/1000","v":0}," -",{"$f":"AB122+AC122","v":0},null,null,1,{"$f":"IF(SUM(D122:AE122)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI122","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI125","v":0}]
[1,"Resultat efter skat ",null,{"$f":"'A Resultat'!G111/1000","v":0},{"$f":"'B Resultat'!G111/1000","v":0}," -",{"$f":"D125+E125","v":0},null,null,null,null,{"$f":"'A Resultat'!O111/1000","v":0},{"$f":"'B Resultat'!O111/1000","v":0}," -",{"$f":"L125+M125","v":0},null,null,null,null,{"$f":"'A Resultat'!W111/1000","v":0},{"$f":"'B Resultat'!W111/1000","v":0}," -",{"$f":"T125+U125","v":0},null,null,null,null,{"$f":"'A Resultat'!AE111/1000","v":0},{"$f":"'B Resultat'!AE111/1000","v":0}," -",{"$f":"AB125+AC125","v":0},null,null,1,{"$f":"IF(SUM(D125:AE125)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI125","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"EGENKAPITALFORKLARING",null,null,null,null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,{"$f":"O6","v":2026},null,null,null,null,null,null,null,{"$f":"W6","v":2027},null,null,null,null,null,null,null,{"$f":"AE6","v":2028},null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI136","v":0}]
[1,"Resultat før skat     I/S kons",null,{"$f":"D119","v":0},{"$f":"E119","v":0},{"$f":"F119","v":0},{"$f":"E136+D136","v":0},null,null,null,null,{"$f":"L119","v":0},{"$f":"M119","v":0},{"$f":"N119","v":0},{"$f":"M136+L136","v":0},null,null,null,null,{"$f":"T119","v":0},{"$f":"U119","v":0},{"$f":"V119","v":0},{"$f":"U136+T136","v":0},null,null,null,null,{"$f":"AB119","v":0},{"$f":"AC119","v":0},{"$f":"AD119","v":0},{"$f":"AC136+AB136","v":0},null,null,1,{"$f":"IF(SUM(D136:AE136)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI136","v":0}]
[1,null,"Privat kontant mv.",{"$f":"'A Resultat'!G124/1000","v":0},{"$f":"'B Resultat'!G124/1000","v":0}," -",{"$f":"E138+D138","v":0},null,null,null,null,{"$f":"'A Resultat'!O124/1000","v":0},{"$f":"'B Resultat'!O124/1000","v":0}," -",{"$f":"M138+L138","v":0},null,null,null,null,{"$f":"'A Resultat'!W124/1000","v":0},{"$f":"'B Resultat'!W124/1000","v":0}," -",{"$f":"U138+T138","v":0},null,null,null,null,{"$f":"'A Resultat'!AE124/1000","v":0},{"$f":"'B Resultat'!AE124/1000","v":0}," -",{"$f":"AC138+AB138","v":0},null,null,1,{"$f":"IF(SUM(D138:AE138)<>0,1,0)","v":0}]
[1,null,"Privat andel bil afskrivning",{"$f":"'A Resultat'!G125/1000","v":0},{"$f":"'B Resultat'!G125/1000","v":0}," -",{"$f":"E139+D139","v":0},null,null,null,null,{"$f":"'A Resultat'!O125/1000","v":0},{"$f":"'B Resultat'!O125/1000","v":0}," -",{"$f":"M139+L139","v":0},null,null,null,null,{"$f":"'A Resultat'!W125/1000","v":0},{"$f":"'B Resultat'!W125/1000","v":0}," -",{"$f":"U139+T139","v":0},null,null,null,null,{"$f":"'A Resultat'!AE125/1000","v":0},{"$f":"'B Resultat'!AE125/1000","v":0}," -",{"$f":"AC139+AB139","v":0},null,null,1,0]
[1,"Privat udtræk",null,{"$f":"SUM(D138:D139)","v":0},{"$f":"SUM(E138:E139)","v":0}," -",{"$f":"SUM(G138:G139)","v":0},null,null,null,null,{"$f":"SUM(L138:L139)","v":0},{"$f":"SUM(M138:M139)","v":0}," -",{"$f":"SUM(O138:O139)","v":0},null,null,null,null,{"$f":"SUM(T138:T139)","v":0},{"$f":"SUM(U138:U139)","v":0}," -",{"$f":"SUM(W138:W139)","v":0},null,null,null,null,{"$f":"SUM(AB138:AB139)","v":0},{"$f":"SUM(AC138:AC139)","v":0}," -",{"$f":"SUM(AE138:AE139)","v":0},null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI140","v":0}]
[1,null,"Betalt skat",{"$f":"'A Resultat'!G128/1000","v":0},{"$f":"'B Resultat'!G129/1000","v":0}," -",{"$f":"E142+D142","v":0},null,null,null,null,{"$f":"'A Resultat'!O128/1000","v":0},{"$f":"'B Resultat'!O129/1000","v":0}," -",{"$f":"M142+L142","v":0},null,null,null,null,{"$f":"'A Resultat'!W128/1000","v":0},{"$f":"'B Resultat'!W129/1000","v":0}," -",{"$f":"U142+T142","v":0},null,null,null,null,{"$f":"'A Resultat'!AE128/1000","v":0},{"$f":"'B Resultat'!AE129/1000","v":0}," -",{"$f":"AC142+AB142","v":0},null,null,1,0]
[1,null,"Ændring i udskudt skat",{"$f":"('A Balance'!L100-'A Balance'!D100)","v":0},{"$f":"('B Balance'!L103-'B Balance'!D103)","v":0}," -",{"$f":"E143+D143","v":0},null,null,null,null,{"$f":"('A Balance'!T100-'A Balance'!L100)","v":0},{"$f":"('B Balance'!T103-'B Balance'!L103)","v":0}," -",{"$f":"M143+L143","v":0},null,null,null,null,{"$f":"('A Balance'!AB100-'A Balance'!T100)","v":0},{"$f":"('B Balance'!AB103-'B Balance'!T103)","v":0}," -",{"$f":"U143+T143","v":0},null,null,null,null,{"$f":"('A Balance'!AJ100-'A Balance'!AB100)","v":0},{"$f":"('B Balance'!AJ103-'B Balance'!AB103)","v":0}," -",{"$f":"AC143+AB143","v":0},null,null,1,0]
[null,"Skat af årets resultat",null,{"$f":"D142+D143","v":0},{"$f":"E142+E143","v":0}," -",{"$f":"G142+G143","v":0},null,null,null,null,{"$f":"L142+L143","v":0},{"$f":"M142+M143","v":0}," -",{"$f":"O142+O143","v":0},null,null,null,null,{"$f":"T142+T143","v":0},{"$f":"U142+U143","v":0}," -",{"$f":"W142+W143","v":0},null,null,null,null,{"$f":"AB142+AB143","v":0},{"$f":"AC142+AC143","v":0}," -",{"$f":"AE142+AE143","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI144","v":0}]
[1,null,"Pensionsindbetaling",{"$f":"'A Resultat'!G133/1000","v":0},{"$f":"'B Resultat'!G134/1000","v":0}," -",{"$f":"E146+D146","v":0},null,null,null,null,{"$f":"'A Resultat'!O133/1000","v":0},{"$f":"'B Resultat'!O134/1000","v":0}," -",{"$f":"M146+L146","v":0},null,null,null,null,{"$f":"'A Resultat'!W133/1000","v":0},{"$f":"'B Resultat'!W134/1000","v":0}," -",{"$f":"U146+T146","v":0},null,null,null,null,{"$f":"'A Resultat'!AE133/1000","v":0},{"$f":"'B Resultat'!AE134/1000","v":0}," -",{"$f":"AC146+AB146","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI148","v":0}]
[null,"Ændring af egenkapital",null,{"$f":"D136+D140+D144+D146","v":0},{"$f":"E136+E140+E144+E146","v":0},{"$f":"('I-S Resultat'!G139+'I-S Resultat'!G141)/1000","v":0},{"$f":"G136+G140+G144+G146","v":0},null,null,null,null,{"$f":"L136+L140+L144+L146","v":0},{"$f":"M136+M140+M144+M146","v":0},{"$f":"('I-S Resultat'!O139+'I-S Resultat'!O141)/1000","v":0},{"$f":"O136+O140+O144+O146","v":0},null,null,null,null,{"$f":"T136+T140+T144+T146","v":0},{"$f":"U136+U140+U144+U146","v":0},{"$f":"('I-S Resultat'!W139+'I-S Resultat'!W141)/1000","v":0},{"$f":"W136+W140+W144+W146","v":0},null,null,null,null,{"$f":"AB136+AB140+AB144+AB146","v":0},{"$f":"AC136+AC140+AC144+AC146","v":0},{"$f":"('I-S Resultat'!AE139+'I-S Resultat'!AE141)/1000","v":0},{"$f":"AE136+AE140+AE144+AE146","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI150","v":0}]
[1,null,"Egenkapital primo",{"$f":"'A Balance'!D106","v":0},{"$f":"'B Balance'!D109","v":0},{"$f":"'I-S Balance'!D112","v":0},{"$f":"E150+D150","v":0},null,null,null,null,{"$f":"'A Balance'!L106","v":0},{"$f":"'B Balance'!L109","v":0},{"$f":"'I-S Balance'!L112","v":0},{"$f":"M150+L150","v":0},null,null,null,null,{"$f":"'A Balance'!T106","v":0},{"$f":"'B Balance'!T109","v":0},{"$f":"'I-S Balance'!T112","v":0},{"$f":"U150+T150","v":0},null,null,null,null,{"$f":"'A Balance'!AB106","v":0},{"$f":"'B Balance'!AB109","v":0},{"$f":"'I-S Balance'!AB112","v":0},{"$f":"AC150+AB150","v":0},null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI152","v":0}]
[1,"Egenkapital ultimo",null,{"$f":"D148+D150","v":0},{"$f":"E148+E150","v":0},{"$f":"F148+F150","v":0},{"$f":"G148+G150","v":0},null,null,null,null,{"$f":"L148+L150","v":0},{"$f":"M148+M150","v":0},{"$f":"N148+N150","v":0},{"$f":"O148+O150","v":0},null,null,null,null,{"$f":"T148+T150","v":0},{"$f":"U148+U150","v":0},{"$f":"V148+V150","v":0},{"$f":"W148+W150","v":0},null,null,null,null,{"$f":"AB148+AB150","v":0},{"$f":"AC148+AC150","v":0},{"$f":"AD148+AD150","v":0},{"$f":"AE148+AE150","v":0},null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI152","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"LIKVIDITET",null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,{"$f":"O6","v":2026},null,null,null,null,null,null,null,{"$f":"W6","v":2027},null,null,null,null,null,null,null,{"$f":"AE6","v":2028},null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI161","v":0}]
[1,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,1,{"$f":"AI161","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI161","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI161","v":0}]
[1,"Årets resultat før skat      I/S kons.",null,{"$f":"D136","v":0},{"$f":"E136","v":0},{"$f":"F136","v":0},{"$f":"D161+E161","v":0},null,null,null,null,{"$f":"L136","v":0},{"$f":"M136","v":0},{"$f":"N136","v":0},{"$f":"L161+M161","v":0},null,null,null,null,{"$f":"T136","v":0},{"$f":"U136","v":0},{"$f":"V136","v":0},{"$f":"T161+U161","v":0},null,null,null,null,{"$f":"AB136","v":0},{"$f":"AC136","v":0},{"$f":"AD136","v":0},{"$f":"AB161+AC161","v":0},null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI161","v":0}]
[null,null,"Værdiændring besætning/beholdninger",{"$f":"'A Resultat'!G146/1000","v":0},{"$f":"'B Resultat'!G147/1000","v":0},{"$f":"'I-S Resultat'!G152/1000","v":0},{"$f":"SUM(D163:F163)","v":0},null,null,null,null,{"$f":"'A Resultat'!O146/1000","v":0},{"$f":"'B Resultat'!O147/1000","v":0},{"$f":"'I-S Resultat'!O152/1000","v":0},{"$f":"SUM(L163:N163)","v":0},null,null,null,null,{"$f":"'A Resultat'!W146/1000","v":0},{"$f":"'B Resultat'!W147/1000","v":0},{"$f":"'I-S Resultat'!W152/1000","v":0},{"$f":"SUM(T163:V163)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE146/1000","v":0},{"$f":"'B Resultat'!AE147/1000","v":0},{"$f":"'I-S Resultat'!AE152/1000","v":0},{"$f":"SUM(AB163:AD163)","v":0},null,null,{"$f":"AI163","v":0},0]
[null,null,"Afskrivning rettigheder",{"$f":"D109*-1","v":0},{"$f":"E109*-1","v":0},{"$f":"F109*-1","v":0},{"$f":"SUM(D164:F164)","v":0},null,null,null,null,{"$f":"L109*-1","v":0},{"$f":"M109*-1","v":0},{"$f":"N109*-1","v":0},{"$f":"SUM(L164:N164)","v":0},null,null,null,null,{"$f":"T109*-1","v":0},{"$f":"U109*-1","v":0},{"$f":"V109*-1","v":0},{"$f":"SUM(T164:V164)","v":0},null,null,null,null,{"$f":"AB109*-1","v":0},{"$f":"AC109*-1","v":0},{"$f":"AD109*-1","v":0},{"$f":"SUM(AB164:AD164)","v":0},null,null,{"$f":"AI164","v":0},0]
[1,null,"Afskrivninger mv.",{"$f":"-D72","v":0},{"$f":"-E72","v":0},{"$f":"-F72","v":0},{"$f":"-G72","v":0},null,null,null,null,{"$f":"-L72","v":0},{"$f":"-M72","v":0},{"$f":"-N72","v":0},{"$f":"-O72","v":0},null,null,null,null,{"$f":"-T72","v":0},{"$f":"-U72","v":0},{"$f":"-V72","v":0},{"$f":"-W72","v":0},null,null,null,null,{"$f":"-AB72","v":0},{"$f":"-AC72","v":0},{"$f":"-AD72","v":0},{"$f":"-AE72","v":0},null,null,1,0]
[1,null,"Tilbageførsel i alt",{"$f":"SUM(D163:D165)","v":0},{"$f":"SUM(E163:E165)","v":0},{"$f":"SUM(F163:F165)","v":0},{"$f":"SUM(G163:G165)","v":0},null,null,null,null,{"$f":"SUM(L163:L165)","v":0},{"$f":"SUM(M163:M165)","v":0},{"$f":"SUM(N163:N165)","v":0},{"$f":"SUM(O163:O165)","v":0},null,null,null,null,{"$f":"SUM(T163:T165)","v":0},{"$f":"SUM(U163:U165)","v":0},{"$f":"SUM(V163:V165)","v":0},{"$f":"SUM(W163:W165)","v":0},null,null,null,null,{"$f":"SUM(AB163:AB165)","v":0},{"$f":"SUM(AC163:AC165)","v":0},{"$f":"SUM(AD163:AD165)","v":0},{"$f":"SUM(AE163:AE165)","v":0},null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI166","v":0}]
[1,null,"Betalt skat",{"$f":"D142","v":0},{"$f":"E142","v":0}," -",{"$f":"G142","v":0},null,null,null,null,{"$f":"L142","v":0},{"$f":"M142","v":0}," -",{"$f":"O142","v":0},null,null,null,null,{"$f":"T142","v":0},{"$f":"U142","v":0}," -",{"$f":"W142","v":0},null,null,null,null,{"$f":"AB142","v":0},{"$f":"AC142","v":0}," -",{"$f":"AE142","v":0},null,null,1,0]
[1,null,"Privat",{"$f":"D138+D139","v":0},{"$f":"E138+E139","v":0}," -",{"$f":"G138+G139","v":0},null,null,null,null,{"$f":"L138+L139","v":0},{"$f":"M138+M139","v":0}," -",{"$f":"O138+O139","v":0},null,null,null,null,{"$f":"T138+T139","v":0},{"$f":"U138+U139","v":0}," -",{"$f":"W138+W139","v":0},null,null,null,null,{"$f":"AB138+AB139","v":0},{"$f":"AC138+AC139","v":0}," -",{"$f":"AE138+AE139","v":0},null,null,1,0]
[1,null,"Afskrivninger privat tlbf.",{"$f":"-D139","v":0},{"$f":"-E139","v":0}," -",{"$f":"-G139","v":0},null,null,null,null,{"$f":"-L139","v":0},{"$f":"-M139","v":0}," -",{"$f":"-O139","v":0},null,null,null,null,{"$f":"-T139","v":0},{"$f":"-U139","v":0}," -",{"$f":"-W139","v":0},null,null,null,null,{"$f":"-AB139","v":0},{"$f":"-AC139","v":0}," -",{"$f":"-AE139","v":0},null,null,1,0]
[1,null,"Pensionsindbetaling",{"$f":"D146","v":0},{"$f":"E146","v":0}," -",{"$f":"G146","v":0},null,null,null,null,{"$f":"L146","v":0},{"$f":"M146","v":0}," -",{"$f":"O146","v":0},null,null,null,null,{"$f":"T146","v":0},{"$f":"U146","v":0}," -",{"$f":"W146","v":0},null,null,null,null,{"$f":"AB146","v":0},{"$f":"AC146","v":0}," -",{"$f":"AE146","v":0},null,null,1,0]
[1,null,"Privat udtræk i alt",{"$f":"SUM(D168:D171)","v":0},{"$f":"SUM(E168:E171)","v":0}," -",{"$f":"SUM(G168:G171)","v":0},null,null,null,null,{"$f":"SUM(L168:L171)","v":0},{"$f":"SUM(M168:M171)","v":0}," -",{"$f":"SUM(O168:O171)","v":0},null,null,null,null,{"$f":"SUM(T168:T171)","v":0},{"$f":"SUM(U168:U171)","v":0}," -",{"$f":"SUM(W168:W171)","v":0},null,null,null,null,{"$f":"SUM(AB168:AB171)","v":0},{"$f":"SUM(AC168:AC171)","v":0}," -",{"$f":"SUM(AE168:AE171)","v":0},null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI172","v":0}]
[null,"Til investering og afdrag",null,{"$f":"D161+D166+D172","v":0},{"$f":"E161+E166+E172","v":0},{"$f":"F161+F166","v":0},{"$f":"G161+G166+G172","v":0},null,null,null,null,{"$f":"L161+L166+L172","v":0},{"$f":"M161+M166+M172","v":0},{"$f":"N161+N166","v":0},{"$f":"O161+O166+O172","v":0},null,null,null,null,{"$f":"T161+T166+T172","v":0},{"$f":"U161+U166+U172","v":0},{"$f":"V161+V166","v":0},{"$f":"W161+W166+W172","v":0},null,null,null,null,{"$f":"AB161+AB166+AB172","v":0},{"$f":"AC161+AC166+AC172","v":0},{"$f":"AD161+AD166","v":0},{"$f":"AE161+AE166+AE172","v":0}]
[]
[]
[1,null,"Besætning",{"$f":"('A Resultat'!E159+'A Resultat'!G159)/1000","v":0},{"$f":"('B Resultat'!E160+'B Resultat'!G160)/1000","v":0},{"$f":"('I-S Resultat'!E163+'I-S Resultat'!G163)/1000","v":0},{"$f":"SUM(D177:F177)","v":0},null,null,null,null,{"$f":"('A Resultat'!M159+'A Resultat'!O159)/1000","v":0},{"$f":"('B Resultat'!M160+'B Resultat'!O160)/1000","v":0},{"$f":"('I-S Resultat'!M163+'I-S Resultat'!O163)/1000","v":0},{"$f":"SUM(L177:N177)","v":0},null,null,null,null,{"$f":"('A Resultat'!U159+'A Resultat'!W159)/1000","v":0},{"$f":"('B Resultat'!U160+'B Resultat'!W160)/1000","v":0},{"$f":"('I-S Resultat'!U163+'I-S Resultat'!W163)/1000","v":0},{"$f":"SUM(T177:V177)","v":0},null,null,null,null,{"$f":"('A Resultat'!AC159+'A Resultat'!AE159)/1000","v":0},{"$f":"('B Resultat'!AC160+'B Resultat'!AE160)/1000","v":0},{"$f":"('I-S Resultat'!AC163+'I-S Resultat'!AE163)/1000","v":0},{"$f":"SUM(AB177:AD177)","v":0},null,null,1,0]
[1,null,"Beholdninger",{"$f":"'A Resultat'!E160/1000+'A Resultat'!G160/1000","v":0},{"$f":"('B Resultat'!E161+'B Resultat'!G161)/1000","v":0},{"$f":"('I-S Resultat'!E164+'I-S Resultat'!G164)/1000","v":0},{"$f":"SUM(D178:F178)","v":0},null,null,null,null,{"$f":"'A Resultat'!M160/1000+'A Resultat'!O160/1000","v":0},{"$f":"('B Resultat'!M161+'B Resultat'!O161)/1000","v":0},{"$f":"('I-S Resultat'!M164+'I-S Resultat'!O164)/1000","v":0},{"$f":"SUM(L178:N178)","v":0},null,null,null,null,{"$f":"'A Resultat'!U160/1000+'A Resultat'!W160/1000","v":0},{"$f":"('B Resultat'!U161+'B Resultat'!W161)/1000","v":0},{"$f":"('I-S Resultat'!U164+'I-S Resultat'!W164)/1000","v":0},{"$f":"SUM(T178:V178)","v":0},null,null,null,null,{"$f":"'A Resultat'!AC160/1000+'A Resultat'!AE160/1000","v":0},{"$f":"('B Resultat'!AC161+'B Resultat'!AE161)/1000","v":0},{"$f":"('I-S Resultat'!AC164+'I-S Resultat'!AE164)/1000","v":0},{"$f":"SUM(AB178:AD178)","v":0},null,null,1,0]
[]
[1,"Likviditet før anlægsinvesteringer",null,{"$f":"SUM(D177:D178)+D174","v":0},{"$f":"SUM(E177:E178)+E174","v":0},{"$f":"SUM(F177:F178)+F174","v":0},{"$f":"SUM(G177:G178)+G174","v":0},null,null,null,null,{"$f":"SUM(L177:L178)+L174","v":0},{"$f":"SUM(M177:M178)+M174","v":0},{"$f":"SUM(N177:N178)+N174","v":0},{"$f":"SUM(O177:O178)+O174","v":0},null,null,null,null,{"$f":"SUM(T177:T178)+T174","v":0},{"$f":"SUM(U177:U178)+U174","v":0},{"$f":"SUM(V177:V178)+V174","v":0},{"$f":"SUM(W177:W178)+W174","v":0},null,null,null,null,{"$f":"SUM(AB177:AB178)+AB174","v":0},{"$f":"SUM(AC177:AC178)+AC174","v":0},{"$f":"SUM(AD177:AD178)+AD174","v":0},{"$f":"SUM(AE177:AE178)+AE174","v":0},null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI180","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI199","v":0}]
[1,"INVESTERINGER",null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,1,{"$f":"AI199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI199","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI199","v":0}]
[1,null,"Rettigheder",{"$f":"('A Resultat'!E166+'A Resultat'!G166)/1000","v":0},{"$f":"('B Resultat'!E167+'B Resultat'!G167)/1000","v":0},{"$f":"('I-S Resultat'!E169+'I-S Resultat'!G169)/1000","v":0},{"$f":"SUM(D187:F187)","v":0},null,null,null,null,{"$f":"('A Resultat'!M166+'A Resultat'!O166)/1000","v":0},{"$f":"('B Resultat'!M167+'B Resultat'!O167)/1000","v":0},{"$f":"('I-S Resultat'!M169+'I-S Resultat'!O169)/1000","v":0},{"$f":"SUM(L187:N187)","v":0},null,null,null,null,{"$f":"('A Resultat'!U166+'A Resultat'!W166)/1000","v":0},{"$f":"('B Resultat'!U167+'B Resultat'!W167)/1000","v":0},{"$f":"('I-S Resultat'!U169+'I-S Resultat'!W169)/1000","v":0},{"$f":"SUM(T187:V187)","v":0},null,null,null,null,{"$f":"('A Resultat'!AC166+'A Resultat'!AE166)/1000","v":0},{"$f":"('B Resultat'!AC167+'B Resultat'!AE167)/1000","v":0},{"$f":"('I-S Resultat'!AC169+'I-S Resultat'!AE169)/1000","v":0},{"$f":"SUM(AB187:AD187)","v":0},null,null,1,0]
[1,null,"Køb/salg jord",{"$f":"('A Resultat'!E167+'A Resultat'!G167)/1000","v":0},{"$f":"('B Resultat'!E168+'B Resultat'!G168)/1000","v":0},{"$f":"('I-S Resultat'!E170+'I-S Resultat'!G170)/1000","v":0},{"$f":"SUM(D188:F188)","v":0},null,null,null,null,{"$f":"('A Resultat'!M167+'A Resultat'!O167)/1000","v":0},{"$f":"('B Resultat'!M168+'B Resultat'!O168)/1000","v":0},{"$f":"('I-S Resultat'!M170+'I-S Resultat'!O170)/1000","v":0},{"$f":"SUM(L188:N188)","v":0},null,null,null,null,{"$f":"('A Resultat'!U167+'A Resultat'!W167)/1000","v":0},{"$f":"('B Resultat'!U168+'B Resultat'!W168)/1000","v":0},{"$f":"('I-S Resultat'!U170+'I-S Resultat'!W170)/1000","v":0},{"$f":"SUM(T188:V188)","v":0},null,null,null,null,{"$f":"('A Resultat'!AC167+'A Resultat'!AE167)/1000","v":0},{"$f":"('B Resultat'!AC168+'B Resultat'!AE168)/1000","v":0},{"$f":"('I-S Resultat'!AC170+'I-S Resultat'!AE170)/1000","v":0},{"$f":"SUM(AB188:AD188)","v":0},null,null,1,0]
[1,null,"Driftsbygninger",{"$f":"('A Resultat'!E168+'A Resultat'!G168)/1000","v":0},{"$f":"('B Resultat'!E169+'B Resultat'!G169)/1000","v":0},{"$f":"('I-S Resultat'!E171+'I-S Resultat'!G171)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M168+'A Resultat'!O168)/1000","v":0},{"$f":"('B Resultat'!M169+'B Resultat'!O169)/1000","v":0},{"$f":"('I-S Resultat'!M171+'I-S Resultat'!O171)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U168+'A Resultat'!W168)/1000","v":0},{"$f":"('B Resultat'!U169+'B Resultat'!W169)/1000","v":0},{"$f":"('I-S Resultat'!U171+'I-S Resultat'!W171)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC168+'A Resultat'!AE168)/1000","v":0},{"$f":"('B Resultat'!AC169+'B Resultat'!AE169)/1000","v":0},{"$f":"('I-S Resultat'!AC171+'I-S Resultat'!AE171)/1000","v":0},0,null,null,1,0]
[1,null,"Beboelse (stuehus)",{"$f":"('A Resultat'!E169+'A Resultat'!G169)/1000","v":0},{"$f":"('B Resultat'!E170+'B Resultat'!G170)/1000","v":0},{"$f":"('I-S Resultat'!E172+'I-S Resultat'!G172)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M169+'A Resultat'!O169)/1000","v":0},{"$f":"('B Resultat'!M170+'B Resultat'!O170)/1000","v":0},{"$f":"('I-S Resultat'!M172+'I-S Resultat'!O172)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U169+'A Resultat'!W169)/1000","v":0},{"$f":"('B Resultat'!U170+'B Resultat'!W170)/1000","v":0},{"$f":"('I-S Resultat'!U172+'I-S Resultat'!W172)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC169+'A Resultat'!AE169)/1000","v":0},{"$f":"('B Resultat'!AC170+'B Resultat'!AE170)/1000","v":0},{"$f":"('I-S Resultat'!AC172+'I-S Resultat'!AE172)/1000","v":0},0,null,null,1,0]
[1,null,"Inventar markbrug",{"$f":"('A Resultat'!E170+'A Resultat'!G170)/1000","v":0},{"$f":"('B Resultat'!E171+'B Resultat'!G171)/1000","v":0},{"$f":"('I-S Resultat'!E173+'I-S Resultat'!G173)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M170+'A Resultat'!O170)/1000","v":0},{"$f":"('B Resultat'!M171+'B Resultat'!O171)/1000","v":0},{"$f":"('I-S Resultat'!M173+'I-S Resultat'!O173)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U170+'A Resultat'!W170)/1000","v":0},{"$f":"('B Resultat'!U171+'B Resultat'!W171)/1000","v":0},{"$f":"('I-S Resultat'!U173+'I-S Resultat'!W173)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC170+'A Resultat'!AE170)/1000","v":0},{"$f":"('B Resultat'!AC171+'B Resultat'!AE171)/1000","v":0},{"$f":"('I-S Resultat'!AC173+'I-S Resultat'!AE173)/1000","v":0},0,null,null,1,0]
[1,null,"Inventar husdyrbrug",{"$f":"('A Resultat'!E171+'A Resultat'!G171)/1000","v":0},{"$f":"('B Resultat'!E172+'B Resultat'!G172)/1000","v":0},{"$f":"('I-S Resultat'!E174+'I-S Resultat'!G174)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M171+'A Resultat'!O171)/1000","v":0},{"$f":"('B Resultat'!M172+'B Resultat'!O172)/1000","v":0},{"$f":"('I-S Resultat'!M174+'I-S Resultat'!O174)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U171+'A Resultat'!W171)/1000","v":0},{"$f":"('B Resultat'!U172+'B Resultat'!W172)/1000","v":0},{"$f":"('I-S Resultat'!U174+'I-S Resultat'!W174)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC171+'A Resultat'!AE171)/1000","v":0},{"$f":"('B Resultat'!AC172+'B Resultat'!AE172)/1000","v":0},{"$f":"('I-S Resultat'!AC174+'I-S Resultat'!AE174)/1000","v":0},0,null,null,1,0]
[1,null,"Inventar andet",{"$f":"('A Resultat'!E172+'A Resultat'!G172)/1000","v":0},{"$f":"('B Resultat'!E173+'B Resultat'!G173)/1000","v":0},{"$f":"('I-S Resultat'!E175+'I-S Resultat'!G175)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M172+'A Resultat'!O172)/1000","v":0},{"$f":"('B Resultat'!M173+'B Resultat'!O173)/1000","v":0},{"$f":"('I-S Resultat'!M175+'I-S Resultat'!O175)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U172+'A Resultat'!W172)/1000","v":0},{"$f":"('B Resultat'!U173+'B Resultat'!W173)/1000","v":0},{"$f":"('I-S Resultat'!U175+'I-S Resultat'!W175)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC172+'A Resultat'!AE172)/1000","v":0},{"$f":"('B Resultat'!AC173+'B Resultat'!AE173)/1000","v":0},{"$f":"('I-S Resultat'!AC175+'I-S Resultat'!AE175)/1000","v":0},0,null,null,1,0]
[1,null,"Grundforbedringer",{"$f":"('A Resultat'!E173+'A Resultat'!G173)/1000","v":0},{"$f":"('B Resultat'!E174+'B Resultat'!G174)/1000","v":0},{"$f":"('I-S Resultat'!E176+'I-S Resultat'!G176)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M173+'A Resultat'!O173)/1000","v":0},{"$f":"('B Resultat'!M174+'B Resultat'!O174)/1000","v":0},{"$f":"('I-S Resultat'!M176+'I-S Resultat'!O176)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U173+'A Resultat'!W173)/1000","v":0},{"$f":"('B Resultat'!U174+'B Resultat'!W174)/1000","v":0},{"$f":"('I-S Resultat'!U176+'I-S Resultat'!W176)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC173+'A Resultat'!AE173)/1000","v":0},{"$f":"('B Resultat'!AC174+'B Resultat'!AE174)/1000","v":0},{"$f":"('I-S Resultat'!AC176+'I-S Resultat'!AE176)/1000","v":0},0,null,null,1,{"$f":"IF(SUM(D194:AE194)<>0,1,0)","v":0}]
[1,null,"Biler",{"$f":"('A Resultat'!E174+'A Resultat'!G174)/1000","v":0},{"$f":"('B Resultat'!E175+'B Resultat'!G175)/1000","v":0},{"$f":"('I-S Resultat'!E177+'I-S Resultat'!G177)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M174+'A Resultat'!O174)/1000","v":0},{"$f":"('B Resultat'!M175+'B Resultat'!O175)/1000","v":0},{"$f":"('I-S Resultat'!M177+'I-S Resultat'!O177)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U174+'A Resultat'!W174)/1000","v":0},{"$f":"('B Resultat'!U175+'B Resultat'!W175)/1000","v":0},{"$f":"('I-S Resultat'!U177+'I-S Resultat'!W177)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC174+'A Resultat'!AE174)/1000","v":0},{"$f":"('B Resultat'!AC175+'B Resultat'!AE175)/1000","v":0},{"$f":"('I-S Resultat'!AC177+'I-S Resultat'!AE177)/1000","v":0},0,null,null,1,0]
[1,null,"Aktiver uden for landbrug",{"$f":"('A Resultat'!E175+'A Resultat'!G175)/1000","v":0},{"$f":"('B Resultat'!E176+'B Resultat'!G176)/1000","v":0},{"$f":"('I-S Resultat'!E178+'I-S Resultat'!G178)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M175+'A Resultat'!O175)/1000","v":0},{"$f":"('B Resultat'!M176+'B Resultat'!O176)/1000","v":0},{"$f":"('I-S Resultat'!M178+'I-S Resultat'!O178)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U175+'A Resultat'!W175)/1000","v":0},{"$f":"('B Resultat'!U176+'B Resultat'!W176)/1000","v":0},{"$f":"('I-S Resultat'!U178+'I-S Resultat'!W178)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC175+'A Resultat'!AE175)/1000","v":0},{"$f":"('B Resultat'!AC176+'B Resultat'!AE176)/1000","v":0},{"$f":"('I-S Resultat'!AC178+'I-S Resultat'!AE178)/1000","v":0},0,null,null,1,0]
[1,null,"Investeringer i alt",{"$f":"SUM(D187:D196)","v":0},{"$f":"SUM(E187:E196)","v":0},{"$f":"SUM(F187:F196)","v":0},{"$f":"SUM(G187:G196)","v":0},null,null,null,null,{"$f":"SUM(L187:L196)","v":0},{"$f":"SUM(M187:M196)","v":0},{"$f":"SUM(N187:N196)","v":0},{"$f":"SUM(O187:O196)","v":0},null,null,null,null,{"$f":"SUM(T187:T196)","v":0},{"$f":"SUM(U187:U196)","v":0},{"$f":"SUM(V187:V196)","v":0},{"$f":"SUM(W187:W196)","v":0},null,null,null,null,{"$f":"SUM(AB187:AB196)","v":0},{"$f":"SUM(AC187:AC196)","v":0},{"$f":"SUM(AD187:AD196)","v":0},{"$f":"SUM(AE187:AE196)","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI199","v":0}]
[1,"Likviditetsoverskud/-behov",null,{"$f":"D180+D197","v":0},{"$f":"E180+E197","v":0},{"$f":"F180+F197","v":0},{"$f":"G180+G197","v":0},null,null,null,null,{"$f":"L180+L197","v":0},{"$f":"M180+M197","v":0},{"$f":"N180+N197","v":0},{"$f":"O180+O197","v":0},null,null,null,null,{"$f":"T180+T197","v":0},{"$f":"U180+U197","v":0},{"$f":"V180+V197","v":0},{"$f":"W180+W197","v":0},null,null,null,null,{"$f":"AB180+AB197","v":0},{"$f":"AC180+AC197","v":0},{"$f":"AD180+AD197","v":0},{"$f":"AE180+AE197","v":0},null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI199","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI217","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI217","v":0}]
[1,"FINANSIELLE AKTIVER OG GÆLD",null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,null,null,"A","B","I/S","I alt",null,null,1,{"$f":"AI217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI217","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI217","v":0}]
[null,null,"Andel i I/S",{"$f":"('A Resultat'!E184+'A Resultat'!G184)/1000","v":0},{"$f":"('B Resultat'!E184+'B Resultat'!G184)/1000","v":0},"-"," -",null,null,null,null,{"$f":"('A Resultat'!M184+'A Resultat'!O184)/1000","v":0},{"$f":"('B Resultat'!M184+'B Resultat'!O184)/1000","v":0},"-"," -",null,null,null,null,{"$f":"('A Resultat'!U184+'A Resultat'!W184)/1000","v":0},{"$f":"('B Resultat'!U184+'B Resultat'!W184)/1000","v":0},"-"," -",null,null,null,null,{"$f":"('A Resultat'!AC184+'A Resultat'!AE184)/1000","v":0},{"$f":"('B Resultat'!AC184+'B Resultat'!AE184)/1000","v":0},"-"," -",null,null,1,0]
[null,null,"Mellemregning I/S",{"$f":"('A Resultat'!E185+'A Resultat'!G185)/1000","v":0},{"$f":"('B Resultat'!E185+'B Resultat'!G185)/1000","v":0},{"$f":"('I-S Resultat'!E190+'I-S Resultat'!G190)/1000","v":0}," -",null,null,null,null,{"$f":"('A Resultat'!M185+'A Resultat'!O185)/1000","v":0},{"$f":"('B Resultat'!M185+'B Resultat'!O185)/1000","v":0},{"$f":"('I-S Resultat'!M190+'I-S Resultat'!O190)/1000","v":0}," -",null,null,null,null,{"$f":"('A Resultat'!U185+'A Resultat'!W185)/1000","v":0},{"$f":"('B Resultat'!U185+'B Resultat'!W185)/1000","v":0},{"$f":"('I-S Resultat'!U190+'I-S Resultat'!W190)/1000","v":0}," -",null,null,null,null,{"$f":"('A Resultat'!AC185+'A Resultat'!AE185)/1000","v":0},{"$f":"('B Resultat'!AC185+'B Resultat'!AE185)/1000","v":0},{"$f":"('I-S Resultat'!AC190+'I-S Resultat'!AE190)/1000","v":0}," -",null,null,1,0]
[1,null,"Tilgodehavender",{"$f":"('A Resultat'!E186+'A Resultat'!G186)/1000","v":0},{"$f":"('B Resultat'!E186+'B Resultat'!G186)/1000","v":0},{"$f":"('I-S Resultat'!E187+'I-S Resultat'!G187)/1000","v":0},{"$f":"SUM(D208:F208)","v":0},null,null,null,null,{"$f":"('A Resultat'!M186+'A Resultat'!O186)/1000","v":0},{"$f":"('B Resultat'!M186+'B Resultat'!O186)/1000","v":0},{"$f":"('I-S Resultat'!M187+'I-S Resultat'!O187)/1000","v":0},{"$f":"SUM(L208:N208)","v":0},null,null,null,null,{"$f":"('A Resultat'!U186+'A Resultat'!W186)/1000","v":0},{"$f":"('B Resultat'!U186+'B Resultat'!W186)/1000","v":0},{"$f":"('I-S Resultat'!U187+'I-S Resultat'!W187)/1000","v":0},{"$f":"SUM(T208:V208)","v":0},null,null,null,null,{"$f":"('A Resultat'!AC186+'A Resultat'!AE186)/1000","v":0},{"$f":"('B Resultat'!AC186+'B Resultat'!AE186)/1000","v":0},{"$f":"('I-S Resultat'!AC187+'I-S Resultat'!AE187)/1000","v":0},{"$f":"SUM(AB208:AD208)","v":0},null,null,1,0]
[1,null,"Værdipapirer",{"$f":"('A Resultat'!E187+'A Resultat'!G187)/1000","v":0},{"$f":"('B Resultat'!E187+'B Resultat'!G187)/1000","v":0},{"$f":"('I-S Resultat'!E188+'I-S Resultat'!G188)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M187+'A Resultat'!O187)/1000","v":0},{"$f":"('B Resultat'!M187+'B Resultat'!O187)/1000","v":0},{"$f":"('I-S Resultat'!M188+'I-S Resultat'!O188)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U187+'A Resultat'!W187)/1000","v":0},{"$f":"('B Resultat'!U187+'B Resultat'!W187)/1000","v":0},{"$f":"('I-S Resultat'!U188+'I-S Resultat'!W188)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC187+'A Resultat'!AE187)/1000","v":0},{"$f":"('B Resultat'!AC187+'B Resultat'!AE187)/1000","v":0},{"$f":"('I-S Resultat'!AC188+'I-S Resultat'!AE188)/1000","v":0},0,null,null,1,0]
[1,null,"Positiv likviditet KK",{"$f":"('A Resultat'!E188+'A Resultat'!G188)/1000","v":0},{"$f":"('B Resultat'!E188+'B Resultat'!G188)/1000","v":0},{"$f":"('I-S Resultat'!E189+'I-S Resultat'!G189)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M188+'A Resultat'!O188)/1000","v":0},{"$f":"('B Resultat'!M188+'B Resultat'!O188)/1000","v":0},{"$f":"('I-S Resultat'!M189+'I-S Resultat'!O189)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U188+'A Resultat'!W188)/1000","v":0},{"$f":"('B Resultat'!U188+'B Resultat'!W188)/1000","v":0},{"$f":"('I-S Resultat'!U189+'I-S Resultat'!W189)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC188+'A Resultat'!AE188)/1000","v":0},{"$f":"('B Resultat'!AC188+'B Resultat'!AE188)/1000","v":0},{"$f":"('I-S Resultat'!AC189+'I-S Resultat'!AE189)/1000","v":0},0,null,null,1,0]
[1,null,"Prioritets gæld( - = afdrag)",{"$f":"('A Resultat'!E189+'A Resultat'!G189)/1000","v":0},{"$f":"('B Resultat'!E189+'B Resultat'!G189)/1000","v":0},{"$f":"('I-S Resultat'!E191+'I-S Resultat'!G191)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M189+'A Resultat'!O189)/1000","v":0},{"$f":"('B Resultat'!M189+'B Resultat'!O189)/1000","v":0},{"$f":"('I-S Resultat'!M191+'I-S Resultat'!O191)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U189+'A Resultat'!W189)/1000","v":0},{"$f":"('B Resultat'!U189+'B Resultat'!W189)/1000","v":0},{"$f":"('I-S Resultat'!U191+'I-S Resultat'!W191)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC189+'A Resultat'!AE189)/1000","v":0},{"$f":"('B Resultat'!AC189+'B Resultat'!AE189)/1000","v":0},{"$f":"('I-S Resultat'!AC191+'I-S Resultat'!AE191)/1000","v":0},0,null,null,1,0]
[1,null,"Moms og afgift ( - =afdrag)",{"$f":"('A Resultat'!E190+'A Resultat'!G190)/1000","v":0},{"$f":"('B Resultat'!E190+'B Resultat'!G190)/1000","v":0},{"$f":"('I-S Resultat'!E192+'I-S Resultat'!G192)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M190+'A Resultat'!O190)/1000","v":0},{"$f":"('B Resultat'!M190+'B Resultat'!O190)/1000","v":0},{"$f":"('I-S Resultat'!M192+'I-S Resultat'!O192)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U190+'A Resultat'!W190)/1000","v":0},{"$f":"('B Resultat'!U190+'B Resultat'!W190)/1000","v":0},{"$f":"('I-S Resultat'!U192+'I-S Resultat'!W192)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC190+'A Resultat'!AE190)/1000","v":0},{"$f":"('B Resultat'!AC190+'B Resultat'!AE190)/1000","v":0},{"$f":"('I-S Resultat'!AC192+'I-S Resultat'!AE192)/1000","v":0},0,null,null,1,0]
[1,null,"Anden gæld i alt",{"$f":"('A Resultat'!E191+'A Resultat'!G191)/1000","v":0},{"$f":"('B Resultat'!E191+'B Resultat'!G191)/1000","v":0},{"$f":"('I-S Resultat'!E193+'I-S Resultat'!G193)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M191+'A Resultat'!O191)/1000","v":0},{"$f":"('B Resultat'!M191+'B Resultat'!O191)/1000","v":0},{"$f":"('I-S Resultat'!M193+'I-S Resultat'!O193)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U191+'A Resultat'!W191)/1000","v":0},{"$f":"('B Resultat'!U191+'B Resultat'!W191)/1000","v":0},{"$f":"('I-S Resultat'!U193+'I-S Resultat'!W193)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC191+'A Resultat'!AE191)/1000","v":0},{"$f":"('B Resultat'!AC191+'B Resultat'!AE191)/1000","v":0},{"$f":"('I-S Resultat'!AC193+'I-S Resultat'!AE193)/1000","v":0},0,null,null,1,0]
[1,null,"Kassekredit ( - = sat ind på)",{"$f":"('A Resultat'!E192+'A Resultat'!G192)/1000","v":0},{"$f":"('B Resultat'!E192+'B Resultat'!G192)/1000","v":0},{"$f":"('I-S Resultat'!E194+'I-S Resultat'!G194)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!M192+'A Resultat'!O192)/1000","v":0},{"$f":"('B Resultat'!M192+'B Resultat'!O192)/1000","v":0},{"$f":"('I-S Resultat'!M194+'I-S Resultat'!O194)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!U192+'A Resultat'!W192)/1000","v":0},{"$f":"('B Resultat'!U192+'B Resultat'!W192)/1000","v":0},{"$f":"('I-S Resultat'!U194+'I-S Resultat'!W194)/1000","v":0},0,null,null,null,null,{"$f":"('A Resultat'!AC192+'A Resultat'!AE192)/1000","v":0},{"$f":"('B Resultat'!AC192+'B Resultat'!AE192)/1000","v":0},{"$f":"('I-S Resultat'!AC194+'I-S Resultat'!AE194)/1000","v":0},0,null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI217","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI217","v":0}]
[1,"Likviditetsanvendelse/fremskaffelse",null,{"$f":"SUM(D206:D214)","v":0},{"$f":"SUM(E206:E214)","v":0},{"$f":"SUM(F206:F214)","v":0},{"$f":"SUM(G206:G214)","v":0},null,null,null,null,{"$f":"SUM(L206:L214)","v":0},{"$f":"SUM(M206:M214)","v":0},{"$f":"SUM(N206:N214)","v":0},{"$f":"SUM(O206:O214)","v":0},null,null,null,null,{"$f":"SUM(T206:T214)","v":0},{"$f":"SUM(U206:U214)","v":0},{"$f":"SUM(V206:V214)","v":0},{"$f":"SUM(W206:W214)","v":0},null,null,null,null,{"$f":"SUM(AB206:AB214)","v":0},{"$f":"SUM(AC206:AC214)","v":0},{"$f":"SUM(AD206:AD214)","v":0},{"$f":"SUM(AE206:AE214)","v":0},null,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI217","v":0}]
[1,null,null,{"$f":"D199+D217","v":0},{"$f":"E199+E217","v":0},{"$f":"F199+F217","v":0},{"$f":"G199+G217","v":0},null,null,null,null,{"$f":"L199+L217","v":0},{"$f":"M199+M217","v":0},{"$f":"N199+N217","v":0},{"$f":"O199+O217","v":0},null,null,null,null,{"$f":"T199+T217","v":0},{"$f":"U199+U217","v":0},{"$f":"V199+V217","v":0},{"$f":"W199+W217","v":0},null,null,null,null,{"$f":"AB199+AB217","v":0},{"$f":"AC199+AC217","v":0},{"$f":"AD199+AD217","v":0},{"$f":"AE199+AE217","v":0},null,null,1,{"$f":"AI220","v":0}]
[1,"Kassekredit/likviditet i alt",null,{"$f":"'A Resultat'!G197/1000","v":0},{"$f":"'B Resultat'!G197/1000","v":0},{"$f":"'I-S Resultat'!G200/1000","v":0},{"$f":"SUM(D220:F220)","v":0},null,null,null,null,{"$f":"'A Resultat'!O197/1000","v":0},{"$f":"'B Resultat'!O197/1000","v":0},{"$f":"'I-S Resultat'!O200/1000","v":0},{"$f":"SUM(L220:N220)","v":0},null,null,null,null,{"$f":"'A Resultat'!W197/1000","v":0},{"$f":"'B Resultat'!W197/1000","v":0},{"$f":"'I-S Resultat'!W200/1000","v":0},{"$f":"SUM(T220:V220)","v":0},null,null,null,null,{"$f":"'A Resultat'!AE197/1000","v":0},{"$f":"'B Resultat'!AE197/1000","v":0},{"$f":"'I-S Resultat'!AE200/1000","v":0},{"$f":"SUM(AB220:AD220)","v":0},null,null,1,0]

{"sheet":"K-Balance","index":8,"n_rows":100,"n_cols":104,"rows_kept":100,"cut":false,"hidden":false,"merged":[[47,28,47,34],[4,111,4,114],[4,101,4,104],[4,106,4,109],[7,39,7,63],[4,96,4,99],[7,28,7,34],[7,12,7,18],[7,20,7,26],[47,4,47,10],[47,12,47,18],[47,20,47,26],[7,4,7,10],[0,33,0,35],[3,9,3,15],[4,9,4,15],[0,11,0,17],[1,11,1,17],[2,11,2,17]]}
["KONCERN BALANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I-S Balance'!AF1","v":"© CHA 15.04.24"},null,null,1,{"$f":"BudgetType","v":1},"Hvis 2 udvidet budget, hvis 1 begrænset"]
["   Ejendom",{"$f":"'I-S Balance'!B2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Hvis 1 enlig, hvis 2 ægtefællebeskatning"]
["   Alternativ",{"$f":"'I-S Balance'!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BudgetType=1,TotalSumVærdireg<>0),2,1)","v":1},"Hvis 2 skal makro om værdireg starte",null,null,null,null,null,null,null,null,2,null,null,null,2,null,null,null,null,null,null,2,null,null,null,null,2,1,2]
["   Navn",{"$f":"'I-S Balance'!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,271159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saldo%",null,null,null,null,null,null,null,null,null,"Nej"]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restår",null,null,null,null,null,null,null,null,null,"Ja"]
[null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,"Sum af fejl",{"$f":"IF(StopMensOverfør=0,0,TRUNC(SUM(D7:AJ7),0))","v":0}]
["AKTIVER",null,null,{"$f":"'I-S Balance'!R2","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"D8+1","v":2026}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8+1","v":2027}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8+1","v":2028}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8+1","v":2029},null,null,{"$f":"IF(StopMensOverfør=0,0,IF(ISERROR(SUM(AM9:AM55)),0,SUM(AM9:AM55)))","v":0},"Rest måneder vedr. afskrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,"Primo","A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,0,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,0,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,0,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Jord",null,{"$f":"'A Balance'!D12+'B Balance'!D12+'I-S Balance'!D12","v":0},{"$f":"'A Balance'!E12","v":0},{"$f":"SUM(F9:F9)","v":0},{"$f":"'B Balance'!E12","v":0},{"$f":"'I-S Balance'!E12","v":0},null,null,null,{"$f":"D10+E10+G10+H10+J10","v":0},{"$f":"'A Balance'!M12","v":0},null,{"$f":"'B Balance'!M12","v":0},{"$f":"'I-S Balance'!M12","v":0},null,null,null,{"$f":"L10+M10+O10+P10+R10","v":0},{"$f":"'A Balance'!U12","v":0},null,{"$f":"'B Balance'!U12","v":0},{"$f":"'I-S Balance'!U12","v":0},null,null,null,{"$f":"T10+U10+W10+X10+Z10","v":0},{"$f":"'A Balance'!AC12","v":0},null,{"$f":"'B Balance'!AC12","v":0},{"$f":"'I-S Balance'!AC12","v":0},null,null,null,{"$f":"AB10+AC10+AE10+AF10+AH10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D10+L10+T10+AB10+AJ10<>0,1,0)","v":0}]
[null,"Grundforbedringer",null,{"$f":"'A Balance'!D16+'B Balance'!D16+'I-S Balance'!D16","v":0},{"$f":"'A Balance'!E16","v":0},null,{"$f":"'B Balance'!E16","v":0},{"$f":"'I-S Balance'!E16","v":0},null,{"$f":"'A Balance'!J16+'B Balance'!J16+'I-S Balance'!J16","v":0},null,{"$f":"D11+E11+G11+H11+J11","v":0},{"$f":"'A Balance'!M16","v":0},null,{"$f":"'B Balance'!M16","v":0},{"$f":"'I-S Balance'!M16","v":0},null,{"$f":"'A Balance'!R16+'B Balance'!R16+'I-S Balance'!R16","v":0},null,{"$f":"L11+M11+O11+P11+R11","v":0},{"$f":"'A Balance'!U16","v":0},null,{"$f":"'B Balance'!U16","v":0},{"$f":"'I-S Balance'!U16","v":0},null,{"$f":"'A Balance'!Z16+'B Balance'!Z16+'I-S Balance'!Z16","v":0},null,{"$f":"T11+U11+W11+X11+Z11","v":0},{"$f":"'A Balance'!AC16","v":0},null,{"$f":"'B Balance'!AC16","v":0},{"$f":"'I-S Balance'!AC16","v":0},null,{"$f":"'A Balance'!AH16+'B Balance'!AH16+'I-S Balance'!AH16","v":0},null,{"$f":"AB11+AC11+AE11+AF11+AH11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D11+L11+T11+AB11+AJ11<>0,1,0)","v":0}]
[null,"Driftsbygninger",null,{"$f":"'A Balance'!D20+'B Balance'!D20+'I-S Balance'!D20","v":0},{"$f":"'A Balance'!E20","v":0},null,{"$f":"'B Balance'!E20","v":0},{"$f":"'I-S Balance'!E20","v":0},null,{"$f":"'A Balance'!J20+'B Balance'!J20+'I-S Balance'!J20","v":0},null,{"$f":"D12+E12+G12+H12+J12","v":0},{"$f":"'A Balance'!M20","v":0},null,{"$f":"'B Balance'!M20","v":0},{"$f":"'I-S Balance'!M20","v":0},null,{"$f":"'A Balance'!R20+'B Balance'!R20+'I-S Balance'!R20","v":0},null,{"$f":"L12+M12+O12+P12+R12","v":0},{"$f":"'A Balance'!U20","v":0},null,{"$f":"'B Balance'!U20","v":0},{"$f":"'I-S Balance'!U20","v":0},null,{"$f":"'A Balance'!Z20+'B Balance'!Z20+'I-S Balance'!Z20","v":0},null,{"$f":"T12+U12+W12+X12+Z12","v":0},{"$f":"'A Balance'!AC20","v":0},null,{"$f":"'B Balance'!AC20","v":0},{"$f":"'I-S Balance'!AC20","v":0},null,{"$f":"'A Balance'!AH20+'B Balance'!AH20+'I-S Balance'!AH20","v":0},null,{"$f":"AB12+AC12+AE12+AF12+AH12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D12+L12+T12+AB12+AJ12<>0,1,0)","v":0}]
[null,"Beboelse (stuehus)",null,{"$f":"'A Balance'!D24+'B Balance'!D24+'I-S Balance'!D24","v":0},{"$f":"'A Balance'!E24","v":0},null,{"$f":"'B Balance'!E24","v":0},{"$f":"'I-S Balance'!E24","v":0},null,{"$f":"'A Balance'!J24+'B Balance'!J24+'I-S Balance'!J24","v":0},null,{"$f":"D13+E13+G13+H13+J13","v":0},{"$f":"'A Balance'!M24","v":0},null,{"$f":"'B Balance'!M24","v":0},{"$f":"'I-S Balance'!M24","v":0},null,{"$f":"'A Balance'!R24+'B Balance'!R24+'I-S Balance'!R24","v":0},null,{"$f":"L13+M13+O13+P13+R13","v":0},{"$f":"'A Balance'!U24","v":0},null,{"$f":"'B Balance'!U24","v":0},{"$f":"'I-S Balance'!U24","v":0},null,{"$f":"'A Balance'!Z24+'B Balance'!Z24+'I-S Balance'!Z24","v":0},null,{"$f":"T13+U13+W13+X13+Z13","v":0},{"$f":"'A Balance'!AC24","v":0},null,{"$f":"'B Balance'!AC24","v":0},{"$f":"'I-S Balance'!AC24","v":0},null,{"$f":"'A Balance'!AH24+'B Balance'!AH24+'I-S Balance'!AH24","v":0},null,{"$f":"AB13+AC13+AE13+AF13+AH13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D13+L13+T13+AB13+AJ13<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY15","v":0}]
["FAST EJENDOM I ALT",null,null,{"$f":"D10+D11+D12+D13","v":0},{"$f":"E10+E11+E12+E13","v":0},null,{"$f":"G10+G11+G12+G13","v":0},{"$f":"H10+H11+H12+H13","v":0},null,{"$f":"J10+J11+J12+J13","v":0},null,{"$f":"L10+L11+L12+L13","v":0},{"$f":"M10+M11+M12+M13","v":0},null,{"$f":"O10+O11+O12+O13","v":0},{"$f":"P10+P11+P12+P13","v":0},null,{"$f":"R10+R11+R12+R13","v":0},null,{"$f":"T10+T11+T12+T13","v":0},{"$f":"U10+U11+U12+U13","v":0},null,{"$f":"W10+W11+W12+W13","v":0},{"$f":"X10+X11+X12+X13","v":0},null,{"$f":"Z10+Z11+Z12+Z13","v":0},null,{"$f":"AB10+AB11+AB12+AB13","v":0},{"$f":"AC10+AC11+AC12+AC13","v":0},null,{"$f":"AE10+AE11+AE12+AE13","v":0},{"$f":"AF10+AF11+AF12+AF13","v":0},null,{"$f":"AH10+AH11+AH12+AH13","v":0},null,{"$f":"AJ10+AJ11+AJ12+AJ13","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D15+L15+T15+AB15+AJ15<>0,1,0)","v":0}]
[null,null,null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY29","v":0}]
[null,"Leveringsrettigheder",null,{"$f":"'A Balance'!D31+'B Balance'!D31+'I-S Balance'!D31","v":0},{"$f":"'A Balance'!E31","v":0},null,{"$f":"'B Balance'!E31","v":0},{"$f":"'I-S Balance'!E31","v":0},null,{"$f":"'A Balance'!J31+'B Balance'!J31+'I-S Balance'!J31","v":0},null,{"$f":"D17+E17+G17+H17+J17","v":0},{"$f":"'A Balance'!M31","v":0},null,{"$f":"'B Balance'!M31","v":0},{"$f":"'I-S Balance'!M31","v":0},null,{"$f":"'A Balance'!R31+'B Balance'!R31+'I-S Balance'!R31","v":0},null,{"$f":"L17+M17+O17+P17+R17","v":0},{"$f":"'A Balance'!U31","v":0},null,{"$f":"'B Balance'!U31","v":0},{"$f":"'I-S Balance'!U31","v":0},null,{"$f":"'A Balance'!Z31+'B Balance'!Z31+'I-S Balance'!Z31","v":0},null,{"$f":"T17+U17+W17+X17+Z17","v":0},{"$f":"'A Balance'!AC31","v":0},null,{"$f":"'B Balance'!AC31","v":0},{"$f":"'I-S Balance'!AC31","v":0},null,{"$f":"'A Balance'!AH31+'B Balance'!AH31+'I-S Balance'!AH31","v":0},null,{"$f":"AB17+AC17+AE17+AF17+AH17","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D17+L17+T17+AB17+AJ17<>0,1,0)","v":0}]
[null,"Inventar, mark",null,{"$f":"'A Balance'!D35+'B Balance'!D35+'I-S Balance'!D35","v":0},{"$f":"'A Balance'!E35","v":0},null,{"$f":"'B Balance'!E35","v":0},{"$f":"'I-S Balance'!E35","v":0},null,{"$f":"'A Balance'!J35+'B Balance'!J35+'I-S Balance'!J35","v":0},null,{"$f":"D18+E18+G18+H18+J18","v":0},{"$f":"'A Balance'!M35","v":0},null,{"$f":"'B Balance'!M35","v":0},{"$f":"'I-S Balance'!M35","v":0},null,{"$f":"'A Balance'!R35+'B Balance'!R35+'I-S Balance'!R35","v":0},null,{"$f":"L18+M18+O18+P18+R18","v":0},{"$f":"'A Balance'!U35","v":0},null,{"$f":"'B Balance'!U35","v":0},{"$f":"'I-S Balance'!U35","v":0},null,{"$f":"'A Balance'!Z35+'B Balance'!Z35+'I-S Balance'!Z35","v":0},null,{"$f":"T18+U18+W18+X18+Z18","v":0},{"$f":"'A Balance'!AC35","v":0},null,{"$f":"'B Balance'!AC35","v":0},{"$f":"'I-S Balance'!AC35","v":0},null,{"$f":"'A Balance'!AH35+'B Balance'!AH35+'I-S Balance'!AH35","v":0},null,{"$f":"AB18+AC18+AE18+AF18+AH18","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D18+L18+T18+AB18+AJ18<>0,1,0)","v":0}]
[null,"Inventar, stald",null,{"$f":"'A Balance'!D39+'B Balance'!D39+'I-S Balance'!D39","v":0},{"$f":"'A Balance'!E39","v":0},null,{"$f":"'B Balance'!E39","v":0},{"$f":"'I-S Balance'!E39","v":0},null,{"$f":"'A Balance'!J39+'B Balance'!J39+'I-S Balance'!J39","v":0},null,{"$f":"D19+E19+G19+H19+J19","v":0},{"$f":"'A Balance'!M39","v":0},null,{"$f":"'B Balance'!M39","v":0},{"$f":"'I-S Balance'!M39","v":0},null,{"$f":"'A Balance'!R39+'B Balance'!R39+'I-S Balance'!R39","v":0},null,{"$f":"L19+M19+O19+P19+R19","v":0},{"$f":"'A Balance'!U39","v":0},null,{"$f":"'B Balance'!U39","v":0},{"$f":"'I-S Balance'!U39","v":0},null,{"$f":"'A Balance'!Z39+'B Balance'!Z39+'I-S Balance'!Z39","v":0},null,{"$f":"T19+U19+W19+X19+Z19","v":0},{"$f":"'A Balance'!AC39","v":0},null,{"$f":"'B Balance'!AC39","v":0},{"$f":"'I-S Balance'!AC39","v":0},null,{"$f":"'A Balance'!AH39+'B Balance'!AH39+'I-S Balance'!AH39","v":0},null,{"$f":"AB19+AC19+AE19+AF19+AH19","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D19+L19+T19+AB19+AJ19<>0,1,0)","v":0}]
[null,"Inventar, andet",null,{"$f":"'A Balance'!D43+'B Balance'!D43+'I-S Balance'!D43","v":0},{"$f":"'A Balance'!E43","v":0},null,{"$f":"'B Balance'!E43","v":0},{"$f":"'I-S Balance'!E43","v":0},null,{"$f":"'A Balance'!J43+'B Balance'!J43+'I-S Balance'!J43","v":0},null,{"$f":"D20+E20+G20+H20+J20","v":0},{"$f":"'A Balance'!M43","v":0},null,{"$f":"'B Balance'!M43","v":0},{"$f":"'I-S Balance'!M43","v":0},null,{"$f":"'A Balance'!R43+'B Balance'!R43+'I-S Balance'!R43","v":0},null,{"$f":"L20+M20+O20+P20+R20","v":0},{"$f":"'A Balance'!U43","v":0},null,{"$f":"'B Balance'!U43","v":0},{"$f":"'I-S Balance'!U43","v":0},null,{"$f":"'A Balance'!Z43+'B Balance'!Z43+'I-S Balance'!Z43","v":0},null,{"$f":"T20+U20+W20+X20+Z20","v":0},{"$f":"'A Balance'!AC43","v":0},null,{"$f":"'B Balance'!AC43","v":0},{"$f":"'I-S Balance'!AC43","v":0},null,{"$f":"'A Balance'!AH43+'B Balance'!AH43+'I-S Balance'!AH43","v":0},null,{"$f":"AB20+AC20+AE20+AF20+AH20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D20+L20+T20+AB20+AJ20<>0,1,0)","v":0}]
[null,null,null,null,"A inv.",null,"B inv.","I/S inv",null,"Konj.",null,0,"A inv.",null,"B inv.","I/S inv",null,"Konj.",null,0,"A inv.",null,"B inv.","I/S inv",null,"Konj.",null,0,"A inv.",null,"B inv.","I/S inv",null,"Konj.",null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY29","v":0}]
[null,"Besætning",null,{"$f":"'A Balance'!D47+'B Balance'!D47+'I-S Balance'!D47","v":0},{"$f":"'A Balance'!E47","v":0},null,{"$f":"'B Balance'!E47","v":0},{"$f":"'I-S Balance'!E47","v":0},null,{"$f":"'A Balance'!H47+'B Balance'!H47+'I-S Balance'!H47","v":0},null,{"$f":"D22+E22+G22+H22+J22","v":0},{"$f":"'A Balance'!M47","v":0},null,{"$f":"'B Balance'!M47","v":0},{"$f":"'I-S Balance'!M47","v":0},null,{"$f":"'A Balance'!P47+'B Balance'!P47+'I-S Balance'!P47","v":0},null,{"$f":"L22+M22+O22+P22+R22","v":0},{"$f":"'A Balance'!U47","v":0},null,{"$f":"'B Balance'!U47","v":0},{"$f":"'I-S Balance'!U47","v":0},null,{"$f":"'A Balance'!X47+'B Balance'!X47+'I-S Balance'!X47","v":0},null,{"$f":"T22+U22+W22+X22+Z22","v":0},{"$f":"'A Balance'!AC47","v":0},null,{"$f":"'B Balance'!AC47","v":0},{"$f":"'I-S Balance'!AC47","v":0},null,{"$f":"'A Balance'!AF47+'B Balance'!AF47+'I-S Balance'!AF47","v":0},null,{"$f":"AB22+AC22+AE22+AF22+AH22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D22+L22+T22+AB22+AJ22<>0,1,0)","v":0}]
[null,"Beholdninger, egen avl",null,{"$f":"'A Balance'!D49+'B Balance'!D49+'I-S Balance'!D49","v":0},{"$f":"'A Balance'!E49","v":0},null,{"$f":"'B Balance'!E49","v":0},{"$f":"'I-S Balance'!E49","v":0},null,{"$f":"'A Balance'!H49+'B Balance'!H49+'I-S Balance'!H49","v":0},null,0,{"$f":"'A Balance'!M49","v":0},null,{"$f":"'B Balance'!M49","v":0},{"$f":"'I-S Balance'!M49","v":0},null,{"$f":"'A Balance'!P49+'B Balance'!P49+'I-S Balance'!P49","v":0},null,0,{"$f":"'A Balance'!U49","v":0},null,{"$f":"'B Balance'!U49","v":0},{"$f":"'I-S Balance'!U49","v":0},null,{"$f":"'A Balance'!X49+'B Balance'!X49+'I-S Balance'!X49","v":0},null,0,{"$f":"'A Balance'!AC49","v":0},null,{"$f":"'B Balance'!AC49","v":0},{"$f":"'I-S Balance'!AC49","v":0},null,{"$f":"'A Balance'!AF49+'B Balance'!AF49+'I-S Balance'!AF49","v":0},null,0,null,null,{"$f":"IF(AND(F23<>0,D23+E23=0),1,IF(AND(N23<>0,L23+M23=0),1,IF(AND(V23<>0,T23+U23=0),1,IF(AND(AD23<>0,AB23+AC23=0),1,0))))","v":0},{"$f":"H23","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P23),AN23,P23)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X23),AV23,X23)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF23),BD23,AF23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Beholdninger, indkøbt foder",null,{"$f":"'A Balance'!D50+'B Balance'!D50+'I-S Balance'!D50","v":0},{"$f":"'A Balance'!E50","v":0},null,{"$f":"'B Balance'!E50","v":0},{"$f":"'I-S Balance'!E50","v":0},null,{"$f":"'A Balance'!H50+'B Balance'!H50+'I-S Balance'!H50","v":0},null,0,{"$f":"'A Balance'!M50","v":0},null,{"$f":"'B Balance'!M50","v":0},{"$f":"'I-S Balance'!M50","v":0},null,{"$f":"'A Balance'!P50+'B Balance'!P50+'I-S Balance'!P50","v":0},null,0,{"$f":"'A Balance'!U50","v":0},null,{"$f":"'B Balance'!U50","v":0},{"$f":"'I-S Balance'!U50","v":0},null,{"$f":"'A Balance'!X50+'B Balance'!X50+'I-S Balance'!X50","v":0},null,0,{"$f":"'A Balance'!AC50","v":0},null,{"$f":"'B Balance'!AC50","v":0},{"$f":"'I-S Balance'!AC50","v":0},null,{"$f":"'A Balance'!AF50+'B Balance'!AF50+'I-S Balance'!AF50","v":0},null,0,null,null,{"$f":"IF(AND(F24<>0,D24+E24=0),1,IF(AND(N24<>0,L24+M24=0),1,IF(AND(V24<>0,T24+U24=0),1,IF(AND(AD24<>0,AB24+AC24=0),1,0))))","v":0},{"$f":"H24","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P24),AN24,P24)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X24),AV24,X24)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF24),BD24,AF24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Jordbeholdninger",null,{"$f":"'A Balance'!D51+'B Balance'!D51+'I-S Balance'!D51","v":0},{"$f":"'A Balance'!E51","v":0},null,{"$f":"'B Balance'!E51","v":0},{"$f":"'I-S Balance'!E51","v":0},null,{"$f":"'A Balance'!H51+'B Balance'!H51+'I-S Balance'!H51","v":0},null,0,{"$f":"'A Balance'!M51","v":0},null,{"$f":"'B Balance'!M51","v":0},{"$f":"'I-S Balance'!M51","v":0},null,{"$f":"'A Balance'!P51+'B Balance'!P51+'I-S Balance'!P51","v":0},null,0,{"$f":"'A Balance'!U51","v":0},null,{"$f":"'B Balance'!U51","v":0},{"$f":"'I-S Balance'!U51","v":0},null,{"$f":"'A Balance'!X51+'B Balance'!X51+'I-S Balance'!X51","v":0},null,0,{"$f":"'A Balance'!AC51","v":0},null,{"$f":"'B Balance'!AC51","v":0},{"$f":"'I-S Balance'!AC51","v":0},null,{"$f":"'A Balance'!AF51+'B Balance'!AF51+'I-S Balance'!AF51","v":0},null,0,null,null,{"$f":"IF(AND(F25<>0,D25+E25=0),1,IF(AND(N25<>0,L25+M25=0),1,IF(AND(V25<>0,T25+U25=0),1,IF(AND(AD25<>0,AB25+AC25=0),1,0))))","v":0},{"$f":"H25","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P25),AN25,P25)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X25),AV25,X25)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF25),BD25,AF25)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Andre beholdninger",null,{"$f":"'A Balance'!D52+'B Balance'!D52+'I-S Balance'!D52","v":0},{"$f":"'A Balance'!E52","v":0},null,{"$f":"'B Balance'!E52","v":0},{"$f":"'I-S Balance'!E52","v":0},null,{"$f":"'A Balance'!H52+'B Balance'!H52+'I-S Balance'!H52","v":0},null,0,{"$f":"'A Balance'!M52","v":0},null,{"$f":"'B Balance'!M52","v":0},{"$f":"'I-S Balance'!M52","v":0},null,{"$f":"'A Balance'!P52+'B Balance'!P52+'I-S Balance'!P52","v":0},null,0,{"$f":"'A Balance'!U52","v":0},null,{"$f":"'B Balance'!U52","v":0},{"$f":"'I-S Balance'!U52","v":0},null,{"$f":"'A Balance'!X52+'B Balance'!X52+'I-S Balance'!X52","v":0},null,0,{"$f":"'A Balance'!AC52","v":0},null,{"$f":"'B Balance'!AC52","v":0},{"$f":"'I-S Balance'!AC52","v":0},null,{"$f":"'A Balance'!AF52+'B Balance'!AF52+'I-S Balance'!AF52","v":0},null,0,null,null,{"$f":"IF(AND(F26<>0,D26+E26=0),1,IF(AND(N26<>0,L26+M26=0),1,IF(AND(V26<>0,T26+U26=0),1,IF(AND(AD26<>0,AB26+AC26=0),1,0))))","v":0},{"$f":"H26","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P26),AN26,P26)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X26),AV26,X26)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF26),BD26,AF26)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Beholdninger i alt",null,{"$f":"'A Balance'!D53+'B Balance'!D53+'I-S Balance'!D53","v":0},{"$f":"SUM(E23:E26)","v":0},null,{"$f":"SUM(G23:G26)","v":0},{"$f":"SUM(H23:H26)","v":0},null,{"$f":"SUM(J23:J26)","v":0},null,0,{"$f":"SUM(M23:M26)","v":0},null,{"$f":"SUM(O23:O26)","v":0},{"$f":"SUM(P23:P26)","v":0},null,{"$f":"SUM(R23:R26)","v":0},null,0,{"$f":"SUM(U23:U26)","v":0},null,{"$f":"SUM(W23:W26)","v":0},{"$f":"SUM(X23:X26)","v":0},null,{"$f":"SUM(Z23:Z26)","v":0},null,0,{"$f":"SUM(AC23:AC26)","v":0},null,{"$f":"SUM(AE23:AE26)","v":0},{"$f":"SUM(AF23:AF26)","v":0},null,{"$f":"SUM(AH23:AH26)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY29","v":0}]
["LANDBRUGSAKTIVER",null,null,{"$f":"D27+D22+D20+D19+D18+D17+D15","v":0},{"$f":"E15+E17+E18+E19+E20+E22+E27","v":0},null,{"$f":"G15+G17+G18+G19+G20+G22+G27","v":0},{"$f":"+H15+H17+H18+H19+H20+H22+H27","v":0},null,{"$f":"+J15+J17+J18+J19+J20","v":0},null,{"$f":"L27+L22+L20+L19+L18+L17+L15","v":0},{"$f":"M15+M17+M18+M19+M20+M22+M27","v":0},null,{"$f":"O15+O17+O18+O19+O20+O22+O27","v":0},{"$f":"+P15+P17+P18+P19+P20+P22+P27","v":0},null,{"$f":"+R15+R17+R18+R19+R20","v":0},null,{"$f":"T27+T22+T20+T19+T18+T17+T15","v":0},{"$f":"U15+U17+U18+U19+U20+U22+U27","v":0},null,{"$f":"W15+W17+W18+W19+W20+W22+W27","v":0},{"$f":"+X15+X17+X18+X19+X20+X22+X27","v":0},null,{"$f":"+Z15+Z17+Z18+Z19+Z20","v":0},null,{"$f":"AB27+AB22+AB20+AB19+AB18+AB17+AB15","v":0},{"$f":"AC15+AC17+AC18+AC19+AC20+AC22+AC27","v":0},null,{"$f":"AE15+AE17+AE18+AE19+AE20+AE22+AE27","v":0},{"$f":"+AF15+AF17+AF18+AF19+AF20+AF22+AF27","v":0},null,{"$f":"+AH15+AH17+AH18+AH19+AH20","v":0},null,{"$f":"AJ27+AJ22+AJ20+AJ19+AJ18+AJ17+AJ15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D29+L29+T29+AB29+AJ29<>0,1,0)","v":0}]
[null,null,null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY31","v":0}]
["BILER MV.",null,null,{"$f":"'A Balance'!D60+'B Balance'!D60+'I-S Balance'!D61","v":0},{"$f":"'A Balance'!E60","v":0},null,{"$f":"'B Balance'!E60","v":0},{"$f":"'I-S Balance'!E61","v":0},null,{"$f":"'A Balance'!J60+'B Balance'!J60+'I-S Balance'!J61","v":0},null,{"$f":"D31+E31+G31+H31+J31","v":0},{"$f":"'A Balance'!M60","v":0},null,{"$f":"'B Balance'!M60","v":0},{"$f":"'I-S Balance'!M61","v":0},null,{"$f":"'A Balance'!R60+'B Balance'!R60+'I-S Balance'!R61","v":0},null,{"$f":"L31+M31+O31+P31+R31","v":0},{"$f":"'A Balance'!U60","v":0},null,{"$f":"'B Balance'!U60","v":0},{"$f":"'I-S Balance'!U61","v":0},null,{"$f":"'A Balance'!Z60+'B Balance'!Z60+'I-S Balance'!Z61","v":0},null,{"$f":"T31+U31+W31+X31+Z31","v":0},{"$f":"'A Balance'!AC60","v":0},null,{"$f":"'B Balance'!AC60","v":0},{"$f":"'I-S Balance'!AC61","v":0},null,{"$f":"'A Balance'!AH60+'B Balance'!AH60+'I-S Balance'!AH61","v":0},null,{"$f":"AB31+AC31+AE31+AF31+AH31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D31+L31+T31+AB31+AJ31<>0,1,0)","v":0}]
[null,null,null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY33","v":0}]
["AKTIVER UDENFOR LANDBRUG",null,null,{"$f":"'A Balance'!D65+'B Balance'!D65+'I-S Balance'!D67","v":0},{"$f":"'A Balance'!E65","v":0},null,{"$f":"'B Balance'!E65","v":0},{"$f":"'I-S Balance'!E67","v":0},null,{"$f":"'A Balance'!J65+'B Balance'!J65+'I-S Balance'!J67","v":0},null,{"$f":"D33+E33+G33+H33+J33","v":0},{"$f":"'A Balance'!M65","v":0},null,{"$f":"'B Balance'!M65","v":0},{"$f":"'I-S Balance'!M67","v":0},null,{"$f":"'A Balance'!R65+'B Balance'!R65+'I-S Balance'!R67","v":0},null,{"$f":"L33+M33+O33+P33+R33","v":0},{"$f":"'A Balance'!U65","v":0},null,{"$f":"'B Balance'!U65","v":0},{"$f":"'I-S Balance'!U67","v":0},null,{"$f":"'A Balance'!Z65+'B Balance'!Z65+'I-S Balance'!Z67","v":0},null,{"$f":"T33+U33+W33+X33+Z33","v":0},{"$f":"'A Balance'!AC65","v":0},null,{"$f":"'B Balance'!AC65","v":0},{"$f":"'I-S Balance'!AC67","v":0},null,{"$f":"'A Balance'!AH65+'B Balance'!AH65+'I-S Balance'!AH67","v":0},null,{"$f":"AB33+AC33+AE33+AF33+AH33","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D33+L33+T33+AB33+AJ33<>0,1,0)","v":0}]
[null,null,null,null,"A inv.",null,"B inv.","I/S inv",null,null,null,null,"A inv.",null,"B inv.","I/S inv",null,null,null,null,"A inv.",null,"B inv.","I/S inv",null,null,null,null,"A inv.",null,"B inv.","I/S inv",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY41","v":0}]
[null,"Andel i I/S (Intern)",null,{"$f":"'I-S Balance'!D112","v":0},{"$f":"'A Balance'!E67","v":0},null,{"$f":"'B Balance'!E67","v":0},"-",null,null,null,{"$f":"'I-S Balance'!L112","v":0},{"$f":"'A Balance'!M67","v":0},null,{"$f":"'B Balance'!M67","v":0},"-",null,null,null,{"$f":"'I-S Balance'!T112","v":0},{"$f":"'A Balance'!U67","v":0},null,{"$f":"'B Balance'!U67","v":0},"-",null,null,null,{"$f":"'I-S Balance'!AB112","v":0},{"$f":"'A Balance'!AC67","v":0},null,{"$f":"'B Balance'!AC67","v":0},"-",null,null,null,{"$f":"'I-S Balance'!AJ112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D35+L35+T35+AB35+AJ35<>0,1,0)","v":0}]
[null,"Mellemregning I/S (intern)",null,{"$f":"'I-S Balance'!D101+'I-S Balance'!D102","v":0},{"$f":"'A Balance'!E68","v":0},null,{"$f":"'B Balance'!E68","v":0},{"$f":"(E36+G36)*-1","v":0},null,null,null,null,{"$f":"'A Balance'!M68","v":0},null,{"$f":"'B Balance'!M68","v":0},{"$f":"(M36+O36)*-1","v":0},null,null,null,null,{"$f":"'A Balance'!U68","v":0},null,{"$f":"'B Balance'!U68","v":0},{"$f":"(U36+W36)*-1","v":0},null,null,null,null,{"$f":"'A Balance'!AC68","v":0},null,{"$f":"'B Balance'!AC68","v":0},{"$f":"(AC36+AE36)*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D36+L36+T36+AB36+AJ36<>0,1,0)","v":0}]
[null,"Tilgodehavender i alt",null,{"$f":"'A Balance'!D69+'B Balance'!D69+'I-S Balance'!D69","v":0},{"$f":"'A Balance'!E69+'A Balance'!H69","v":0},null,{"$f":"+'B Balance'!E69+'B Balance'!H69","v":0},{"$f":"+'I-S Balance'!E69+'I-S Balance'!H69","v":0},null,null,null,{"$f":"D37+E37+G37+H37+J37","v":0},{"$f":"'A Balance'!M69+'A Balance'!P69","v":0},null,{"$f":"+'B Balance'!M69+'B Balance'!P69","v":0},{"$f":"+'I-S Balance'!M69+'I-S Balance'!P69","v":0},null,null,null,{"$f":"L37+M37+O37+P37+R37","v":0},{"$f":"'A Balance'!U69+'A Balance'!X69","v":0},null,{"$f":"+'B Balance'!U69+'B Balance'!X69","v":0},{"$f":"+'I-S Balance'!U69+'I-S Balance'!X69","v":0},null,null,null,{"$f":"T37+U37+W37+X37+Z37","v":0},{"$f":"'A Balance'!AC69+'A Balance'!AF69","v":0},null,{"$f":"+'B Balance'!AC69+'B Balance'!AF69","v":0},{"$f":"+'I-S Balance'!AC69+'I-S Balance'!AF69","v":0},null,null,null,{"$f":"AB37+AC37+AE37+AF37+AH37","v":0},null,null,{"$f":"IF(AND(F37<>0,D37+E37=0),1,IF(AND(N37<>0,L37+M37=0),1,IF(AND(V37<>0,T37+U37=0),1,IF(AND(AD37<>0,AB37+AC37=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D37+L37+T37+AB37+AJ37<>0,1,0)","v":0}]
[null,"Værdipapirer",null,{"$f":"'A Balance'!D70+'B Balance'!D70+'I-S Balance'!D70","v":0},{"$f":"'A Balance'!E70+'A Balance'!H70","v":0},null,{"$f":"+'B Balance'!E70+'B Balance'!H70","v":0},{"$f":"+'I-S Balance'!E70+'I-S Balance'!H70","v":0},null,null,null,{"$f":"D38+E38+G38+H38+J38","v":0},{"$f":"'A Balance'!M70+'A Balance'!P70","v":0},null,{"$f":"+'B Balance'!M70+'B Balance'!P70","v":0},{"$f":"+'I-S Balance'!M70+'I-S Balance'!P70","v":0},null,null,null,{"$f":"L38+M38+O38+P38+R38","v":0},{"$f":"'A Balance'!U70+'A Balance'!X70","v":0},null,{"$f":"+'B Balance'!U70+'B Balance'!X70","v":0},{"$f":"+'I-S Balance'!U70+'I-S Balance'!X70","v":0},null,null,null,{"$f":"T38+U38+W38+X38+Z38","v":0},{"$f":"'A Balance'!AC70+'A Balance'!AF70","v":0},null,{"$f":"+'B Balance'!AC70+'B Balance'!AF70","v":0},{"$f":"+'I-S Balance'!AC70+'I-S Balance'!AF70","v":0},null,null,null,{"$f":"AB38+AC38+AE38+AF38+AH38","v":0},null,null,{"$f":"IF(AND(F38<>0,D38+E38=0),1,IF(AND(N38<>0,L38+M38=0),1,IF(AND(V38<>0,T38+U38=0),1,IF(AND(AD38<>0,AB38+AC38=0),1,0))))","v":0},{"$f":"H38","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P38),AN38,P38)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X38),AV38,X38)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF38),BD38,AF38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D38+L38+T38+AB38+AJ38<>0,1,0)","v":0}]
[null,"Positiv likviditet KK",null,{"$f":"'A Balance'!D71+'B Balance'!D71+'I-S Balance'!D71","v":0},{"$f":"'A Balance'!E71+'A Balance'!H71","v":0},null,{"$f":"'B Balance'!E71+'B Balance'!H71","v":0},{"$f":"'I-S Balance'!E71+'I-S Balance'!H71","v":0},null,null,null,{"$f":"'A Balance'!L71+'B Balance'!L71+'I-S Balance'!L71","v":0},{"$f":"'A Balance'!M71+'A Balance'!P71","v":0},null,{"$f":"'B Balance'!M71+'B Balance'!P71","v":0},{"$f":"'I-S Balance'!M71+'I-S Balance'!P71","v":0},null,null,null,{"$f":"'A Balance'!T71+'B Balance'!T71+'I-S Balance'!T71","v":0},{"$f":"'A Balance'!U71+'A Balance'!X71","v":0},null,{"$f":"'B Balance'!U71+'B Balance'!X71","v":0},{"$f":"'I-S Balance'!U71+'I-S Balance'!X71","v":0},null,null,null,{"$f":"'A Balance'!AB71+'B Balance'!AB71+'I-S Balance'!AB71","v":0},{"$f":"'A Balance'!AC71+'A Balance'!AF71","v":0},null,{"$f":"'B Balance'!AC71+'B Balance'!AF71","v":0},{"$f":"'I-S Balance'!AC71+'I-S Balance'!AF71","v":0},null,null,null,{"$f":"'A Balance'!AJ71+'B Balance'!AJ71+'I-S Balance'!AJ71","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D39+L39+T39+AB39+AJ39<>0,1,0)","v":0},{"$f":"AJ39+AJ58-'K-Resultat'!AE220","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY41","v":0}]
["FINANSAKTIVER",null,null,{"$f":"SUM(D37:D39)","v":0},{"$f":"SUM(E37:E38)","v":0},null,{"$f":"SUM(G37:G38)","v":0},{"$f":"SUM(H37:H38)","v":0},null,null,null,{"$f":"SUM(L37:L39)","v":0},{"$f":"SUM(M37:M38)","v":0},null,{"$f":"SUM(O37:O38)","v":0},{"$f":"SUM(P37:P38)","v":0},null,null,null,{"$f":"SUM(T37:T39)","v":0},{"$f":"SUM(U37:U38)","v":0},null,{"$f":"SUM(W37:W38)","v":0},{"$f":"SUM(X37:X38)","v":0},null,null,null,{"$f":"SUM(AB37:AB39)","v":0},{"$f":"SUM(AC37:AC38)","v":0},null,{"$f":"SUM(AE37:AE38)","v":0},{"$f":"SUM(AF37:AF38)","v":0},null,null,null,{"$f":"SUM(AJ37:AJ39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D41+L41+T41+AB41+AJ41<>0,1,0)","v":0}]
[null,null,null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,"A inv.",null,"B inv.","I/S inv",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY43","v":0}]
["AKTIVER I ALT",null,null,{"$f":"IF(ISNUMBER(SUM(D10:D41)),D41+D29+D31+D33,0)","v":0},{"$f":"E29+E31+E33+E41","v":0},null,{"$f":"G29+G31+G33+G41","v":0},{"$f":"H29+H31+H33+H41","v":0},null,{"$f":"J29+J31+J33+J41","v":0},null,{"$f":"L41+L29+L31+L33","v":0},{"$f":"M29+M31+M33+M41","v":0},null,{"$f":"O29+O31+O33+O41","v":0},{"$f":"P29+P31+P33+P41","v":0},null,{"$f":"R29+R31+R33+R41","v":0},null,{"$f":"IF(ISNUMBER(SUM(T10:T41)),T41+T29+T31+T33,0)","v":0},{"$f":"U29+U31+U33+U41","v":0},null,{"$f":"W29+W31+W33+W41","v":0},{"$f":"X29+X31+X33+X41","v":0},null,{"$f":"Z29+Z31+Z33+Z41","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB10:AB41)),AB41+AB29+AB31+AB33,0)","v":0},{"$f":"AC29+AC31+AC33+AC41","v":0},null,{"$f":"AE29+AE31+AE33+AE41","v":0},{"$f":"AF29+AF31+AF33+AF41","v":0},null,{"$f":"AH29+AH31+AH33+AH41","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ10:AJ41)),AJ41+AJ29+AJ31+AJ33,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktiver sum excl. besætning og værdipapirer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D43+L43+T43+AB43+AJ43<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urealiseret og realiseret værdipapirer har egen linje i resultatet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY43","v":0}]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null," - 1.000 kr -",null,null,null,null,null,null,null," - 1.000 kr -",null,null,null,null,null,null,null," - 1.000 kr -",null,null,null,null,null,null,null," - 1.000 kr -",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["PASSIVER",null,null,{"$f":"D8","v":2025},"A",null,"B","I/S",null,null,null,{"$f":"L8","v":2026},"A",null,"B","I/S",null,null,null,{"$f":"T8","v":2027},"A",null,"B","I/S",null,null,null,{"$f":"AB8","v":2028},"A",null,"B","I/S",null,null,null,{"$f":"AJ8","v":2029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null," - Ny gæld",null," - Ny gæld"," - Ny gæld",null,null,null,null," - Ny gæld",null," - Ny gæld"," - Ny gæld",null,null,null,null," - Ny gæld",null," - Ny gæld"," - Ny gæld",null,null,null,null," - Ny gæld",null," - Ny gæld"," - Ny gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY53","v":0}]
[null,null,null," - Gæld"," + Afdrag",null," + Afdrag"," + Afdrag",null,null,null,null," + Afdrag",null," + Afdrag"," + Afdrag",null,null,null,null," + Afdrag",null," + Afdrag"," + Afdrag",null,null,null,null," + Afdrag",null," + Afdrag"," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY53","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY53","v":0}]
["PRIORITETSGÆLD",null,null,{"$f":"'A Balance'!D89+'B Balance'!D91+'I-S Balance'!D95","v":0},{"$f":"'A Balance'!E89+'A Balance'!H89","v":0},null,{"$f":"'B Balance'!E91+'B Balance'!H91","v":0},{"$f":"+'I-S Balance'!E95+'I-S Balance'!H95","v":0},null,null,null,{"$f":"D53+E53+G53+H53+J53","v":0},{"$f":"'A Balance'!M89+'A Balance'!P89","v":0},null,{"$f":"'B Balance'!M91+'B Balance'!P91","v":0},{"$f":"+'I-S Balance'!M95+'I-S Balance'!P95","v":0},null,null,null,{"$f":"L53+M53+O53+P53+R53","v":0},{"$f":"'A Balance'!U89+'A Balance'!X89","v":0},null,{"$f":"'B Balance'!U91+'B Balance'!X91","v":0},{"$f":"+'I-S Balance'!U95+'I-S Balance'!X95","v":0},null,null,null,{"$f":"T53+U53+W53+X53+Z53","v":0},{"$f":"'A Balance'!AC89+'A Balance'!AF89","v":0},null,{"$f":"'B Balance'!AC91+'B Balance'!AF91","v":0},{"$f":"+'I-S Balance'!AC95+'I-S Balance'!AF95","v":0},null,null,null,{"$f":"AB53+AC53+AE53+AF53+AH53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D53+L53+T53+AB53+AJ53<>0,1,0)","v":0}]
[null,null,null,null," - Ny gæld",null," - Ny gæld"," - Ny gæld",null,null,null,null," - Ny gæld",null," - Ny gæld"," - Ny gæld",null,null,null,null," - Ny gæld",null," - Ny gæld"," - Ny gæld",null,null,null,null," - Ny gæld",null," - Ny gæld"," - Ny gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY60","v":0}]
[2,null,null,null," + Afdrag",null," + Afdrag"," + Afdrag",null,null,null,null," + Afdrag",null," + Afdrag"," + Afdrag",{"$f":"IF(S55=1,L55+M55+N55+P55,0)","v":0},null,null,null," + Afdrag",null," + Afdrag"," + Afdrag",{"$f":"IF(AA55=1,T55+U55+V55+X55,0)","v":0},null,null,null," + Afdrag",null," + Afdrag"," + Afdrag",{"$f":"IF(AI55=1,AB55+AC55+AD55+AF55,0)","v":0},null,null,null,null,null,{"$f":"IF(AND(F55<>0,D55+E55=0),1,IF(AND(N55<>0,L55+M55=0),1,IF(AND(V55<>0,T55+U55=0),1,IF(AND(AD55<>0,AB55+AC55=0),1,0))))","v":{"$error":"#VALUE!"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY60","v":0}]
[null,"Anden gæld i alt",null,{"$f":"'A Balance'!D94+'B Balance'!D97+'I-S Balance'!D100","v":0},{"$f":"'A Balance'!E94+'A Balance'!H94","v":0},null,{"$f":"'B Balance'!E97+'B Balance'!H97","v":0},{"$f":"+'I-S Balance'!E100+'I-S Balance'!H100","v":0},null,null,null,{"$f":"D56+E56+G56+H56+J56","v":0},{"$f":"'A Balance'!M94+'A Balance'!P94","v":0},null,{"$f":"'B Balance'!M97+'B Balance'!P97","v":0},{"$f":"+'I-S Balance'!M100+'I-S Balance'!P100","v":0},{"$f":"SUM(Q55:Q55)","v":0},null,null,{"$f":"L56+M56+O56+P56+R56","v":0},{"$f":"'A Balance'!U94+'A Balance'!X94","v":0},null,{"$f":"'B Balance'!U97+'B Balance'!X97","v":0},{"$f":"+'I-S Balance'!U100+'I-S Balance'!X100","v":0},{"$f":"SUM(Y55:Y55)","v":0},null,null,{"$f":"T56+U56+W56+X56+Z56","v":0},{"$f":"'A Balance'!AC94+'A Balance'!AF94","v":0},null,{"$f":"'B Balance'!AC97+'B Balance'!AF97","v":0},{"$f":"+'I-S Balance'!AC100+'I-S Balance'!AF100","v":0},{"$f":"SUM(AG55:AG55)","v":0},null,null,{"$f":"AB56+AC56+AE56+AF56+AH56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D56+L56+T56+AB56+AJ56<>0,1,0)","v":0}]
[null,"Moms og afgifter",null,{"$f":"'A Balance'!D95+'B Balance'!D98+'I-S Balance'!D103","v":0},{"$f":"'A Balance'!E95+'A Balance'!H95","v":0},null,{"$f":"'B Balance'!E98+'B Balance'!H98","v":0},{"$f":"+'I-S Balance'!E103+'I-S Balance'!H103","v":0},null,null,null,{"$f":"D57+E57+G57+H57+J57","v":0},{"$f":"'A Balance'!M95+'A Balance'!P95","v":0},null,{"$f":"'B Balance'!M98+'B Balance'!P98","v":0},{"$f":"+'I-S Balance'!M103+'I-S Balance'!P103","v":0},null,null,null,{"$f":"L57+M57+O57+P57+R57","v":0},{"$f":"'A Balance'!U95+'A Balance'!X95","v":0},null,{"$f":"'B Balance'!U98+'B Balance'!X98","v":0},{"$f":"+'I-S Balance'!U103+'I-S Balance'!X103","v":0},null,null,null,{"$f":"T57+U57+W57+X57+Z57","v":0},{"$f":"'A Balance'!AC95+'A Balance'!AF95","v":0},null,{"$f":"'B Balance'!AC98+'B Balance'!AF98","v":0},{"$f":"+'I-S Balance'!AC103+'I-S Balance'!AF103","v":0},null,null,null,{"$f":"AB57+AC57+AE57+AF57+AH57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D57+L57+T57+AB57+AJ57<>0,1,0)","v":0}]
[null,"Kassekredit (når den er negativ)",null,{"$f":"'I-S Balance'!D104+'A Balance'!D96+'B Balance'!D99","v":0},{"$f":"'A Balance'!E96+'A Balance'!H96","v":0},null,{"$f":"'B Balance'!E99+'B Balance'!H99","v":0},{"$f":"+'I-S Balance'!E104+'I-S Balance'!H104","v":0},null,null,null,{"$f":"'A Balance'!L96+'B Balance'!L99+'I-S Balance'!L104","v":0},{"$f":"'A Balance'!M96+'A Balance'!P96","v":0},null,{"$f":"'B Balance'!M99+'B Balance'!P99","v":0},{"$f":"+'I-S Balance'!M104+'I-S Balance'!P104","v":0},null,null,null,{"$f":"'A Balance'!T96+'B Balance'!T99+'I-S Balance'!T104","v":0},{"$f":"'A Balance'!U96+'A Balance'!X96","v":0},null,{"$f":"'B Balance'!U99+'B Balance'!X99","v":0},{"$f":"+'I-S Balance'!U104+'I-S Balance'!X104","v":0},null,null,null,{"$f":"'A Balance'!AB96+'B Balance'!AB99+'I-S Balance'!AB104","v":0},{"$f":"'A Balance'!AC96+'A Balance'!AF96","v":0},null,{"$f":"'B Balance'!AC99+'B Balance'!AF99","v":0},{"$f":"+'I-S Balance'!AC104+'I-S Balance'!AF104","v":0},null,null,null,{"$f":"'A Balance'!AJ96+'B Balance'!AJ99+'I-S Balance'!AJ104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D58+L58+T58+AB58+AJ58<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY60","v":0}]
["GÆLD I ALT",null,null,{"$f":"D53+D56+D57+IF(BVkk<0,BVkk,0)","v":0},{"$f":"E56+E57+IF(L58<0,E58,0)","v":0},null,{"$f":"G56+G57+IF(L58<0,G58,0)","v":0},{"$f":"H56+H57+IF(L58<0,H58,0)","v":0},null,null,null,{"$f":"L53+L56+L57+IF(L58<0,L58,0)","v":0},{"$f":"M56+M57+IF(T58<0,M58,0)","v":0},null,{"$f":"O56+O57+IF(T58<0,O58,0)","v":0},{"$f":"P56+P57+IF(T58<0,P58,0)","v":0},null,null,null,{"$f":"T53+T56+T57+IF(T58<0,T58,0)","v":0},{"$f":"U56+U57+IF(AB58<0,U58,0)","v":0},null,{"$f":"W56+W57+IF(AB58<0,W58,0)","v":0},{"$f":"X56+X57+IF(AB58<0,X58,0)","v":0},null,null,null,{"$f":"AB53+AB56+AB57+IF(AB58<0,AB58,0)","v":0},{"$f":"AC56+AC57+IF(AJ58<0,AC58,0)","v":0},null,{"$f":"AE56+AE57+IF(AJ58<0,AE58,0)","v":0},{"$f":"AF56+AF57+IF(AJ58<0,AF58,0)","v":0},null,null,null,{"$f":"AJ53+AJ56+AJ57+IF(AJ58<0,AJ58,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D60+L60+T60+AB60+AJ60<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY62","v":0}]
["UDSKUDT SKAT",null,null,{"$f":"'A Balance'!D100+'B Balance'!D103","v":0},{"$f":"'A Balance'!E100+'A Balance'!H100","v":0},null,{"$f":"'B Balance'!E103+'B Balance'!H103","v":0}," -",null,null,null,{"$f":"D62+E62+G62","v":0},{"$f":"'A Balance'!M100+'A Balance'!P100","v":0},null,{"$f":"'B Balance'!M103+'B Balance'!P103","v":0}," -",null,null,null,{"$f":"L62+M62+O62","v":0},{"$f":"'A Balance'!U100+'A Balance'!X100","v":0},null,{"$f":"'B Balance'!U103+'B Balance'!X103","v":0}," -",null,null,null,{"$f":"T62+U62+W62","v":0},{"$f":"'A Balance'!AC100+'A Balance'!AF100","v":0},null,{"$f":"'B Balance'!AC103+'B Balance'!AF103","v":0}," -",null,null,null,{"$f":"AB62+AC62+AE62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D62+L62+T62+AB62+AJ62<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY64","v":0}]
[null,"Indskudskapital",null,{"$f":"D43+D60+D62","v":0},null,null,null,null,null,null,null,{"$f":"D64","v":0},null,null,null,null,null,null,null,{"$f":"L64","v":0},null,null,null,null,null,null,null,{"$f":"T64","v":0},null,null,null,null,null,null,null,{"$f":"AB64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D64+L64+T64+AB64+AJ64<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY66","v":0}]
[null,"Overført over-eller underskud",null,0,{"$f":"'A Balance'!E104+'A Balance'!H104","v":0},null,{"$f":"'B Balance'!E107+'B Balance'!H107","v":0},null,null,null,null,{"$f":"L43+L60+L62-L64","v":0},{"$f":"'A Balance'!M104+'A Balance'!P104","v":0},null,{"$f":"'B Balance'!M107+'B Balance'!P107","v":0},null,null,null,null,{"$f":"T43+T60+T62-T64","v":0},{"$f":"'A Balance'!U104+'A Balance'!X104","v":0},null,{"$f":"'B Balance'!U107+'B Balance'!X107","v":0},null,null,null,null,{"$f":"AB43+AB60+AB62-AB64","v":0},{"$f":"'A Balance'!AC104+'A Balance'!AF104","v":0},null,{"$f":"'B Balance'!AC107+'B Balance'!AF107","v":0},null,null,null,null,{"$f":"AJ43+AJ60+AJ62-AJ64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D66+L66+T66+AB66+AJ66<>0,1,0)","v":0}]
[null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY68","v":0}]
["EGENKAPITAL",null,null,{"$f":"D64+D66","v":0},{"$f":"L68-D68-F68-H68","v":0},null,null,null,null,null,null,{"$f":"L64+L66","v":0},{"$f":"T68-L68-N68-P68","v":0},null,null,null,null,null,null,{"$f":"T64+T66","v":0},{"$f":"AB68-T68-V68-X68","v":0},null,null,null,null,null,null,{"$f":"AB64+AB66","v":0},{"$f":"AJ68-AB68-AD68-AF68","v":0},null,null,null,null,null,null,{"$f":"AJ64+AJ66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D68+L68+T68+AB68+AJ68<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY68","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Fordeling af egenkapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY72","v":0}]
[null,"A",null,{"$f":"'A Balance'!D106","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!L106","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!T106","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AB106","v":0},null,null,null,null,null,null,null,{"$f":"'A Balance'!AJ106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D72+L72+T72+AB72+AJ72<>0,1,0)","v":0}]
[null,"B",null,{"$f":"'B Balance'!D109","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!L109","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!T109","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!AB109","v":0},null,null,null,null,null,null,null,{"$f":"'B Balance'!AJ109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D73+L73+T73+AB73+AJ73<>0,1,0)","v":0}]
[null,"heraf EK i I/S (intern)",null,{"$f":"'I-S Balance'!D112","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!L112","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!T112","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!AB112","v":0},null,null,null,null,null,null,null,{"$f":"'I-S Balance'!AJ112","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D74+L74+T74+AB74+AJ74<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY76","v":0}]
[null,"Egenkapital A + B",null,{"$f":"D72+D73","v":0},null,null,null,null,null,null,null,{"$f":"L72+L73","v":0},null,null,null,null,null,null,null,{"$f":"T72+T73","v":0},null,null,null,null,null,null,null,{"$f":"AB72+AB73","v":0},null,null,null,null,null,null,null,{"$f":"AJ72+AJ73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D76+L76+T76+AB76+AJ76<>0,1,0)","v":0}]
[null,"Egenkapital koncern",null,{"$f":"D68","v":0},null,null,null,null,null,null,null,{"$f":"L68","v":0},null,null,null,null,null,null,null,{"$f":"T68","v":0},null,null,null,null,null,null,null,{"$f":"AB68","v":0},null,null,null,null,null,null,null,{"$f":"AJ68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D77+L77+T77+AB77+AJ77<>0,1,0)","v":0}]
[null,null,null,{"$f":"D68-D76","v":0},null,null,null,null,null,null,null,{"$f":"L68-L76","v":0},null,null,null,null,null,null,null,{"$f":"T68-T76","v":0},null,null,null,null,null,null,null,{"$f":"AB68-AB76","v":0},null,null,null,null,null,null,null,{"$f":"AJ68-AJ76","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"L68-'K-Resultat'!G152","v":0},null,null,null,null,null,null,null,{"$f":"T68-'K-Resultat'!O152","v":0},null,null,null,null,null,null,null,{"$f":"AB68-'K-Resultat'!W152","v":0},null,null,null,null,null,null,null,{"$f":"AJ68-'K-Resultat'!AE152","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(A1:AJ92)),1,0)","v":0},{"$f":"IF(ISERROR(SUM(B1:AK92)),1,0)","v":0}]

{"sheet":"K-Nogletal","index":9,"n_rows":78,"n_cols":38,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
["KONCERN NØGLETAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'I-S Balance'!AF1","v":"© CHA 15.04.24"}]
[null,{"$f":"'I-S Balance'!B2","v":0}]
[null,{"$f":"'I-S Balance'!B3","v":0}]
[null,{"$f":"'I-S Balance'!B4","v":0}]
[]
[null,null,null,null,null,{"$f":"'I-S Balance'!R2","v":2025},null,null,null,null,null,null,null,{"$f":"F6+1","v":2026},null,null,null,null,null,null,null,{"$f":"N6+1","v":2027},null,null,null,null,null,null,null,{"$f":"V6+1","v":2028},null,null,null,"Eks.",null,null,1,1]
[null,"Arbejdstimer totalt, koncern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8000,null,null,1,{"$f":"IF(F7+N7+V7+AD7<>0,1,0)","v":0}]
[null,"Heraf medhjælpers arbejdstimer, koncern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3330,null,null,1,{"$f":"IF(F8+N8+V8+AD8<>0,1,0)","v":0}]
[null,"Familiernes arbejdstimer, koncern",null,null,null,{"$f":"F7-F8","v":0},null,null,null,null,null,null,null,{"$f":"N7-N8","v":0},null,null,null,null,null,null,null,{"$f":"V7-V8","v":0},null,null,null,null,null,null,null,{"$f":"AD7-AD8","v":0},null,null,null,{"$f":"AH7-AH8","v":4670},null,null,1,0]
[null,"Timesats",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,182,null,null,1,0]
[null,"Familiernes arbejdsvederlag (timer * sats)",null,null,null,{"$f":"F9*F10","v":0},null,null,null,null,null,null,null,{"$f":"N9*N10","v":0},null,null,null,null,null,null,null,{"$f":"V9*V10","v":0},null,null,null,null,null,null,null,{"$f":"AD9*AD10","v":0},null,null,null,{"$f":"AH9*AH10","v":849940},null,null,1,0]
[null,"Ejeraflønning (erstatter timer * sats)",null,null,null,750000,null,null,null,null,null,null,null,750000,null,null,null,null,null,null,null,750000,null,null,null,null,null,null,null,750000,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gns 4 år",null,null,1,1]
[null,"Resultat før finansiering, koncern",null,null,null,{"$f":"'K-Resultat'!G89*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!O89*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!W89*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!AE89*1000","v":0},null,null,null,{"$f":"SUM(F14:AF14)/4","v":0},null,null,1,{"$f":"IF(F14+N14+V14+AD14<>0,1,0)","v":0}]
[null," - forpagtningsafgift, koncern",null,null,null,{"$f":"'K-Resultat'!G92*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!O92*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!W92*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!AE92*1000","v":0},null,null,null,{"$f":"SUM(F15:AF15)/4","v":0},null,null,1,0]
[null," - familiernes arbejdsvederlag, koncern",null,null,null,{"$f":"IF(F12<>0,-F12,F10*-F9)","v":-750000},null,null,null,null,null,null,null,{"$f":"IF(N12<>0,-N12,N10*-N9)","v":-750000},null,null,null,null,null,null,null,{"$f":"IF(V12<>0,-V12,V10*-V9)","v":-750000},null,null,null,null,null,null,null,{"$f":"IF(AD12<>0,-AD12,AD10*-AD9)","v":-750000},null,null,null,{"$f":"SUM(F16:AF16)/4","v":-750000},null,null,1,1]
[null,"Nettoudbytte, koncern",null,null,null,{"$f":"F14+F15+F16","v":-750000},null,null,null,null,null,null,null,{"$f":"N14+N15+N16","v":-750000},null,null,null,null,null,null,null,{"$f":"V14+V15+V16","v":-750000},null,null,null,null,null,null,null,{"$f":"AD14+AD15+AD16","v":-750000},null,null,null,{"$f":"SUM(F17:AF17)/4","v":-750000},null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL19","v":0}]
["RENTABILITET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL20","v":0}]
[null,"Afkastningsgrad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T20:AF20)/4","v":0},null,null,1,{"$f":"AL24","v":0}]
[null,"Nettoudbytte, koncern",null,null,null,{"$f":"F17","v":-750000},null,null,null,null,null,null,null,{"$f":"N17","v":-750000},null,null,null,null,null,null,null,{"$f":"V17","v":-750000},null,null,null,null,null,null,null,{"$f":"AD17","v":-750000},null,null,null,{"$f":"SUM(F21:AF21)/4","v":-750000},null,null,1,{"$f":"IF(F21+N21+V21+AD21<>0,1,0)","v":1}]
[null," / aktiver i alt i gns. * 100",null,null,null,{"$f":"('K-Balance'!D43+'K-Balance'!L43)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Balance'!L43+'K-Balance'!T43)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Balance'!T43+'K-Balance'!AB43)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Balance'!AB43+'K-Balance'!AJ43)/2*1000","v":0},null,null,null,{"$f":"SUM(F22:AF22)/4","v":0},null,null,1,0]
["Afkastningsgrad (AG):",null,null,null,null,{"$f":"IF(F22<>0,F21/F22,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N22<>0,N21/N22,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V22<>0,V21/V22,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD22<>0,AD21/AD22,0)","v":0},null,null,null,{"$f":"(F23+N23+V23+AD23)/4","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL25","v":0}]
[null,"Gældsrente (fremmedkapitalsforrentning)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL28","v":0}]
[null,"Finansieringsomkostninger, koncern",null,null,null,{"$f":"-F36","v":0},null,null,null,null,null,null,null,{"$f":"-N36","v":0},null,null,null,null,null,null,null,{"$f":"-V36","v":0},null,null,null,null,null,null,null,{"$f":"-AD36","v":0},null,null,null,{"$f":"SUM(F26:AF26)/4","v":0},null,null,1,{"$f":"IF(F26+N26+V26+AD26<>0,1,0)","v":0}]
[null," / Gæld/hensættelse gns. *100",null,null,null,{"$f":"('K-Balance'!D60+'K-Balance'!D62+'K-Balance'!L60+'K-Balance'!L62)/2*-1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Balance'!L60+'K-Balance'!L62+'K-Balance'!T60+'K-Balance'!T62)/2*-1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Balance'!T60+'K-Balance'!T62+'K-Balance'!AB60+'K-Balance'!AB62)/2*-1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Balance'!AB60+'K-Balance'!AB62+'K-Balance'!AJ60+'K-Balance'!AJ62)/2*-1000","v":0},null,null,null,{"$f":"SUM(F27:AF27)/4","v":0},null,null,1,0]
["Gældsrente (GR):",null,null,null,null,{"$f":"F26/(F27+0.000000001)","v":0},null,null,null,null,null,null,null,{"$f":"N26/(N27+0.000000001)","v":0},null,null,null,null,null,null,null,{"$f":"V26/(V27+0.000000001)","v":0},null,null,null,null,null,null,null,{"$f":"AD26/(AD27+0.000000001)","v":0},null,null,null,{"$f":"(F28+N28+V28+AD28)/4","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL32","v":0}]
[null,"Afkastningsgrad",null,null,null,{"$f":"F23","v":0},null,null,null,null,null,null,null,{"$f":"N23","v":0},null,null,null,null,null,null,null,{"$f":"V23","v":0},null,null,null,null,null,null,null,{"$f":"AD23","v":0},null,null,null,{"$f":"SUM(F30:AF30)/4","v":0},null,null,1,{"$f":"IF(F30+N30+V30+AD30<>0,1,0)","v":0}]
[null," - gældsrente",null,null,null,{"$f":"-F28","v":0},null,null,null,null,null,null,null,{"$f":"-N28","v":0},null,null,null,null,null,null,null,{"$f":"-V28","v":0},null,null,null,null,null,null,null,{"$f":"-AD28","v":0},null,null,null,{"$f":"SUM(F31:AF31)/4","v":0},null,null,1,0]
["Rentemarginal (RM)",null,null,null,null,{"$f":"SUM(F30:F31)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(N30:N31)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(V30:V31)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AD30:AD31)","v":0},null,null,null,{"$f":"(F32+N32+V32+AD32)/4","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL34","v":0}]
[null,"Egenkapitalens forrentning, koncern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL39","v":0}]
[null,"Nettoudbytte, koncern",null,null,null,{"$f":"F21","v":-750000},null,null,null,null,null,null,null,{"$f":"N21","v":-750000},null,null,null,null,null,null,null,{"$f":"V21","v":-750000},null,null,null,null,null,null,null,{"$f":"AD21","v":-750000},null,null,null,{"$f":"SUM(F35:AF35)/4","v":-750000},null,null,1,{"$f":"IF(F35+N35+V35+AD35<>0,1,0)","v":1}]
[null," - finansieringsomkostninger",null,null,null,{"$f":"('K-Resultat'!G99-'K-Resultat'!G92)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Resultat'!O99-'K-Resultat'!O92)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Resultat'!W99-'K-Resultat'!W92)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Resultat'!AE99-'K-Resultat'!AE92)*1000","v":0},null,null,null,{"$f":"SUM(F36:AF36)/4","v":0},null,null,1,0]
[null," = rest til forrentning af egenkapital",null,null,null,{"$f":"F35+F36","v":-750000},null,null,null,null,null,null,null,{"$f":"N35+N36","v":-750000},null,null,null,null,null,null,null,{"$f":"V35+V36","v":-750000},null,null,null,null,null,null,null,{"$f":"AD35+AD36","v":-750000},null,null,null,{"$f":"SUM(F37:AF37)/4","v":-750000},null,null,1,1]
[null," / Egenkapital gns. * 100",null,null,null,{"$f":"('K-Balance'!D68+'K-Balance'!L68)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Balance'!L68+'K-Balance'!T68)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Balance'!T68+'K-Balance'!AB68)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('K-Balance'!AB68+'K-Balance'!AJ68)/2*1000","v":0},null,null,null,{"$f":"SUM(F38:AF38)/4","v":0},null,null,1,0]
["Egenkapitalens forrentning (EKF):",null,null,null,null,{"$f":"IF(F38<>0,IF(F38<0,\"Neg. EK\",F37/F38),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N38<>0,IF(N38<0,\"Neg. EK\",N37/N38),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V38<>0,IF(V38<0,\"Neg. EK\",V37/V38),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD38<>0,IF(AD38<0,\"Neg. EK\",AD37/AD38),0)","v":0},null,null,null,{"$f":"(F39+N39+V39+AD39)/4","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"$AL$47","v":0}]
[null,"Lønningsevne, koncern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Resultat før finansiering, koncern",null,null,null,{"$f":"F14","v":0},null,null,null,null,null,null,null,{"$f":"N14","v":0},null,null,null,null,null,null,null,{"$f":"V14","v":0},null,null,null,null,null,null,null,{"$f":"AD14","v":0},null,null,null,{"$f":"SUM(F42:AF42)/4","v":0},null,null,1,0]
[null," + lønomkostninger, koncern",null,null,null,{"$f":"'K-Resultat'!G61*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!O61*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!W61*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!AE61*-1000","v":0},null,null,null,{"$f":"SUM(F43:AF43)/4","v":0},null,null,1,0]
[null," - 4 pct. rente af egne landbrugsaktiver",null,null,null,{"$f":"-F22*4%","v":0},null,null,null,null,null,null,null,{"$f":"-N22*4%","v":0},null,null,null,null,null,null,null,{"$f":"-V22*4%","v":0},null,null,null,null,null,null,null,{"$f":"-AD22*4%","v":0},null,null,null,{"$f":"SUM(F44:AF44)/4","v":0},null,null,1,0]
[null," - forpagtningsafgift, koncern",null,null,null,{"$f":"F15","v":0},null,null,null,null,null,null,null,{"$f":"N15","v":0},null,null,null,null,null,null,null,{"$f":"V15","v":0},null,null,null,null,null,null,null,{"$f":"AD15","v":0},null,null,null,{"$f":"SUM(F45:AF45)/4","v":0},null,null,1,0]
[null,"Lønningsevne i alt",null,null,null,{"$f":"SUM(F42:F45)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(N42:N45)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(V42:V45)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AD42:AD45)","v":0},null,null,null,{"$f":"SUM(F46:AF46)/4","v":0},null,null,1,{"$f":"$AL$47","v":0}]
["Lønningsevne, kr. pr. time",null,null,null,null,{"$f":"IF(F7<>0,F46/F7,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N7<>0,N46/N7,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V7<>0,V46/V7,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD7<>0,AD46/AD7,0)","v":0},null,null,null,{"$f":"(F47+N47+V47+AD47)/4","v":0},null,null,1,{"$f":"IF(F47+N47+V47+AD47<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL49","v":0}]
[null,"Kapacitetsgrad, koncern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL52","v":0}]
[null,"Dækningsbidrag i alt, koncern",null,null,null,{"$f":"'K-Resultat'!G53*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!O53*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!W53*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!AE53*1000","v":0},null,null,null,{"$f":"SUM(F50:AF50)/4","v":0},null,null,1,{"$f":"IF(F50+N50+V50+AD50<>0,1,0)","v":0}]
[null,"/ (Kapacitetsomk. + ejeraflønning)",null,null,null,{"$f":"F12+'K-Resultat'!G75*-1000","v":750000},null,null,null,null,null,null,null,{"$f":"N12+'K-Resultat'!O75*-1000","v":750000},null,null,null,null,null,null,null,{"$f":"V12+'K-Resultat'!W75*-1000","v":750000},null,null,null,null,null,null,null,{"$f":"AD12+'K-Resultat'!AE75*-1000","v":750000},null,null,null,{"$f":"SUM(F51:AF51)/4","v":750000},null,null,1,1]
["Kapacitetsgrad",null,null,null,null,{"$f":"F50/F51","v":0},null,null,null,null,null,null,null,{"$f":"N50/N51","v":0},null,null,null,null,null,null,null,{"$f":"V50/V51","v":0},null,null,null,null,null,null,null,{"$f":"AD50/AD51","v":0},null,null,null,{"$f":"(F52+N52+V52+AD52)/4","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL58","v":0}]
["LIKVIDITET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL58","v":0}]
[null,"Afskrivningernes dækningsgrad, koncern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL58","v":0}]
[null,"Likviditet efter regulering og privat",null,null,null,{"$f":"'K-Resultat'!G180*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!O180*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!W180*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!AE180*1000","v":0},null,null,null,{"$f":"SUM(F56:AF56)/4","v":0},null,null,1,{"$f":"IF(F56+N56+V56+AD56<>0,1,0)","v":0}]
[null,"/ Afskrivningerne i alt",null,null,null,{"$f":"'K-Resultat'!G165*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!O165*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!W165*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!AE165*1000","v":0},null,null,null,{"$f":"SUM(F57:AF57)/4","v":0},null,null,1,0]
["Afskrivningernes dækningsgrad",null,null,null,null,{"$f":"IF(F57=0,0,F56/F57)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N57=0,0,N56/N57)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V57=0,0,V56/V57)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD57=0,0,AD56/AD57)","v":0},null,null,null,{"$f":"(F58+N58+V58+AD58)/4","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL60","v":0}]
[null,"Selvfinansieringsgrad, koncern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL63","v":0}]
[null,"Likviditet efter regulering og privat * 100",null,null,null,{"$f":"F56","v":0},null,null,null,null,null,null,null,{"$f":"N56","v":0},null,null,null,null,null,null,null,{"$f":"V56","v":0},null,null,null,null,null,null,null,{"$f":"AD56","v":0},null,null,null,{"$f":"SUM(F61:AF61)/4","v":0},null,null,1,{"$f":"IF(F61+N61+V61+AD61<>0,1,0)","v":0}]
[null," / Investeringer i alt ",null,null,null,{"$f":"'K-Resultat'!G197*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!O197*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!W197*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!AE197*-1000","v":0},null,null,null,{"$f":"SUM(F62:AF62)/4","v":0},null,null,1,0]
["Selvfinansieringsgrad",null,null,null,null,{"$f":"IF(F62=0,0,F61/F62)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N62=0,0,N61/N62)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V62=0,0,V61/V62)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD62=0,0,AD61/AD62)","v":0},null,null,null,{"$f":"(F63+N63+V63+AD63)/4","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL65","v":0}]
["Kassekredit ultimo, koncern",null,null,null,null,{"$f":"'K-Resultat'!G220*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!O220*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!W220*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!AE220*1000","v":0},null,null,null,{"$f":"(F65+N65+V65+AD65)/4","v":0},null,null,1,{"$f":"IF(F65+N65+V65+AD65<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL67","v":0}]
["SOLIDITET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F67:AF67)/4","v":0},null,null,1,{"$f":"AL68","v":0}]
[null,"Soliditetsgrad, koncern",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL71","v":0}]
[null,"Egenkapital",null,"Ultimo",null,{"$f":"'K-Balance'!L68*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Balance'!T68*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Balance'!AB68*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Balance'!AJ68*1000","v":0},null,null,null,{"$f":"SUM(F69:AF69)/4","v":0},null,null,1,{"$f":"IF(F69+N69+V69+AD69<>0,1,0)","v":0}]
[null," / Aktiver i alt*100",null,"Ultimo",null,{"$f":"'K-Balance'!L43*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Balance'!T43*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Balance'!AB43*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Balance'!AJ43*1000","v":0},null,null,null,{"$f":"SUM(F70:AF70)/4","v":0},null,null,1,0]
["Soliditetsgrad",null,null,null,null,{"$f":"IF(F70<>0,F69/F70,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N70<>0,N69/N70,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V70<>0,V69/V70,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD70<>0,AD69/AD70,0)","v":0},null,null,null,{"$f":"(F71+N71+V71+AD71)/4","v":0},null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AL75","v":0}]
[null,"Gæld og hensættelser gns., koncern",null,null,null,{"$f":"F27","v":0},null,null,null,null,null,null,null,{"$f":"N27","v":0},null,null,null,null,null,null,null,{"$f":"V27","v":0},null,null,null,null,null,null,null,{"$f":"AD27","v":0},null,null,null,{"$f":"SUM(F73:AF73)/4","v":0},null,null,1,{"$f":"IF(F73+N73+V73+AD73<>0,1,0)","v":0}]
[null," / Egenkapital gns.",null,null,null,{"$f":"F38","v":0},null,null,null,null,null,null,null,{"$f":"N38","v":0},null,null,null,null,null,null,null,{"$f":"V38","v":0},null,null,null,null,null,null,null,{"$f":"AD38","v":0},null,null,null,{"$f":"SUM(F74:AF74)/4","v":0},null,null,1,0]
["Finansiel gearing",null,null,null,null,{"$f":"IF(F74<0,0,F73/(F74+0.000000000001))","v":0},null,null,null,null,null,null,null,{"$f":"IF(N74<0,0,N73/(N74+0.000000000001))","v":0},null,null,null,null,null,null,null,{"$f":"IF(V74<0,0,V73/(V74+0.000000000001))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD74<0,0,AD73/(AD74+0.000000000001))","v":0},null,null,null,{"$f":"(F75+N75+V75+AD75)/4","v":0},null,null,1,0]
[null,null,null,null,null,{"$f":"IF(F74<0,\"Neg. EK\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(N74<0,\"Neg. EK\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(V74<0,\"Neg. EK\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AD74<0,\"Neg. EK\",\"\")","v":""},null,null,null,null,null,null,1,{"$f":"AL77","v":0}]
["Årets ændring af egenkapital, koncern",null,null,null,null,{"$f":"'K-Resultat'!G148*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!O148*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!W148*1000","v":0},null,null,null,null,null,null,null,{"$f":"'K-Resultat'!AE148*1000","v":0},null,null,null,{"$f":"(F77+N77+V77+AD77)/4","v":0},null,null,1,{"$f":"IF(F77+N77+V77+AD77<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]

{"sheet":"K-Nulpunkt","index":10,"n_rows":215,"n_cols":44,"rows_kept":215,"cut":false,"hidden":false,"merged":[[0,6,0,20],[2,21,2,25],[103,2,103,5],[113,1,113,5],[121,1,121,5]]}
["NULPUNKTSBEREGNING",null,null,null,null,null,{"$f":"IF(AND($AL$3=1,$F$31>0),\"Notering\",IF(AND($AL$3=2,$F$22+$F$13>=1),\"Smågrisepris\",IF(AND($AL$3=3,$F$34>1),\"Mælkepris\",IF(AND($AL$3=4,$F$38>1),\"Kr pr. hkg\",\"Mangler produktionsoplysninger\"))))","v":"Mangler produktionsoplysninger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notering"]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smågrisepris"]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mælkepris",3]
[null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kornpris"]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"'I-S Balance'!R2","v":2025},null,null,null,null,{"$f":"F9+1","v":2026},null,null,null,null,{"$f":"K9+1","v":2027},null,null,null,null,{"$f":"P9+1","v":2028}]
["SØER",null,null,null,"Antal årssøer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(F10+K10+P10+U10<>0,1,0)","v":0}]
[null,null,null,null,"Grise pr. årsso produceret",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(F11+K11+P11+U11<>0,1,0)","v":0}]
[null,null,null,null," Kg pr. smågris UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Anvendt afregningspris, kr. pr. smågris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Antal smågrise produceret i alt",{"$f":"F10*F11","v":0},null,null,null,null,{"$f":"K10*K11","v":0},null,null,null,null,{"$f":"P10*P11","v":0},null,null,null,null,{"$f":"U10*U11","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["SMÅGRISE",null,null,null,null,{"$f":"IF(AND(F12>0,F17>0),IF(F12<>F17,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(K12>0,K17>0),IF(K12<>K17,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(P12>0,P17>0),IF(P12<>P17,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(U12>0,U17>0),IF(U12<>U17,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI23","v":0}]
[null,null,null,null,"Antal indsatte smågrise i alt",{"$f":"IF(F18<>0,F19*(1+F18),0)","v":0},null,null,null,null,{"$f":"IF(K18<>0,K19*(1+K18),0)","v":0},null,null,null,null,{"$f":"IF(P18<>0,P19*(1+P18),0)","v":0},null,null,null,null,{"$f":"IF(U18<>0,U19*(1+U18),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null," Kg pr. smågris IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Dødelighed % smågrise IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null," Antal producerede smågrise i alt",null,{"$f":"F14/(1+F18)","v":0},null,null,null,null,{"$f":"K14/(1+K18)","v":0},null,null,null,null,{"$f":"P14/(1+P18)","v":0},null,null,null,null,{"$f":"U14/(1+U18)","v":0},null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Dødelighed % smågrise UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null," Kg pr. smågris UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Anvendt afregningspris, kr. pr. smågris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Antal leverede smågrise i alt",{"$f":"TRUNC(IF(ISNUMBER(F19),F19*(1-F20),F19),0)","v":0},null,null,null,null,{"$f":"TRUNC(IF(ISNUMBER(K19),K19*(1-K20),K19),0)","v":0},null,null,null,null,{"$f":"TRUNC(IF(ISNUMBER(P19),P19*(1-P20),P19),0)","v":0},null,null,null,null,{"$f":"TRUNC(IF(ISNUMBER(U19),U19*(1-U20),U19),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["SLAGTESVIN",null,null,null,null,{"$f":"IF(AND(F21>0,F26>0),IF(F21<>F26,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(K21>0,K26>0),IF(K21<>K26,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(P21>0,P26>0),IF(P21<>P26,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(U21>0,U26>0),IF(U21<>U26,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI32","v":0}]
[null,null,null,null,"Antal indsatte smågrise i alt",{"$f":"IF(F28<>0,F28*(1+F27),0)","v":0},null,null,null,null,{"$f":"IF(K28<>0,K28*(1+K27),0)","v":0},null,null,null,null,{"$f":"IF(P28<>0,P28*(1+P27),0)","v":0},null,null,null,null,{"$f":"IF(U28<>0,U28*(1+U27),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null," Kg pr. smågris IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Dødelighed % smågrise IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null," Antal producerede slagtesvin i alt",null,{"$f":"F23/(1+F27)","v":0},null,null,null,null,{"$f":"K23/(1+K27)","v":0},null,null,null,null,{"$f":"P23/(1+P27)","v":0},null,null,null,null,{"$f":"U23/(1+U27)","v":0},null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Døde/kasserede % slagtesvin UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null," Kg leveret, slagtevægt UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null," Kr/kg, anvendt afregning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Antal leverede slagtesvin i alt",{"$f":"IF(F28<>0,F28*(1-F29),0)","v":0},null,null,null,null,{"$f":"IF(K28<>0,K28*(1-K29),0)","v":0},null,null,null,null,{"$f":"IF(P28<>0,P28*(1-P29),0)","v":0},null,null,null,null,{"$f":"IF(U28<>0,U28*(1-U29),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["KØER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(AI34:AI36)","v":0}]
[null,null,null,null,"Stk årskøer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null," Kg mælk pr. årsko",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null," Anvendt mælkepris, kr/kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["AFGRØDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(AI38:AI40)","v":0}]
[null,null,null,null,"Ha med afgrøden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Hkg pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null," Anvendt afregningspris, kr/hkg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Beregning af fald på 1 kr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI55","v":0}]
[null,"1 kr notering på smågris afgang",null,null,null,{"$f":"IF(F14<>0,-F171,\"\")","v":""},null,null,null,null,{"$f":"IF(K14<>0,-K171,\"\")","v":""},null,null,null,null,{"$f":"IF(P14<>0,-P171,\"\")","v":""},null,null,null,null,{"$f":"IF(U14<>0,-U171,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI14","v":0}]
[null,"1 kr på smågrise fra søer, i alt",null,null,null,{"$f":"IF(F14<>0,F14*-F171,0)","v":0},null,null,null,null,{"$f":"IF(K14<>0,K14*-K171,0)","v":0},null,null,null,null,{"$f":"IF(P14<>0,P14*-P171,0)","v":0},null,null,null,null,{"$f":"IF(U14<>0,U14*-U171,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI14","v":0}]
[null,"1 kr notering på smågris indgang",null,null,null,{"$f":"IF(F19<>0,F185,\"\")","v":""},null,null,null,null,{"$f":"IF(K19<>0,K185,\"\")","v":""},null,null,null,null,{"$f":"IF(P19<>0,P185,\"\")","v":""},null,null,null,null,{"$f":"IF(U19<>0,U185,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI23","v":0}]
[null,"1 kr notering på smågris afgang",null,null,null,{"$f":"IF(F19<>0,-F200,\"\")","v":""},null,null,null,null,{"$f":"IF(K19<>0,-K200,\"\")","v":""},null,null,null,null,{"$f":"IF(P19<>0,-P200,\"\")","v":""},null,null,null,null,{"$f":"IF(U19<>0,-U200,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI23","v":0}]
[null,"Netto 1 kr smågrise med dødelighed",null,null,null,{"$f":"IF(F19<>0,(F46*(1-F20)+F45*(1+F18)),\"\")","v":""},null,null,null,null,{"$f":"IF(K19<>0,(K46*(1-K20)+K45*(1+K18)),\"\")","v":""},null,null,null,null,{"$f":"IF(P19<>0,(P46*(1-P20)+P45*(1+P18)),\"\")","v":""},null,null,null,null,{"$f":"IF(U19<>0,(U46*(1-U20)+U45*(1+U18)),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI23","v":0}]
[null,"Netto 1 kr,  smågrise i alt",null,null,null,{"$f":"IF(F19<>0,(F46*(1-F20)+F45*(1+F18))*F19,0)","v":0},null,null,null,null,{"$f":"IF(K19<>0,(K46*(1-K20)+K45*(1+K18))*K19,0)","v":0},null,null,null,null,{"$f":"IF(P19<>0,(P46*(1-P20)+P45*(1+P18))*P19,0)","v":0},null,null,null,null,{"$f":"IF(U19<>0,(U46*(1-U20)+U45*(1+U18))*U19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"1 kr notering på smågris indgang",null,null,null,{"$f":"IF(F28<>0,F215,\"\")","v":""},null,null,null,null,{"$f":"IF(K28<>0,K215,\"\")","v":""},null,null,null,null,{"$f":"IF(P28<>0,P215,\"\")","v":""},null,null,null,null,{"$f":"IF(U28<>0,U215,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI32","v":0}]
[null,"1 kr notering på slagtesvin afgang",null,null,null,{"$f":"IF(F28<>0,-F30,\"\")","v":""},null,null,null,null,{"$f":"IF(K28<>0,-K30,\"\")","v":""},null,null,null,null,{"$f":"IF(P28<>0,-P30,\"\")","v":""},null,null,null,null,{"$f":"IF(U28<>0,-U30,\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI32","v":0}]
[null,"Netto 1 kr slagtesvin med dødelighed",null,null,null,{"$f":"IF(F28<>0,F49*(1+F27)+F50*(1-F29),\"\")","v":""},null,null,null,null,{"$f":"IF(K28<>0,K49*(1+K27)+K50*(1-K29),\"\")","v":""},null,null,null,null,{"$f":"IF(P28<>0,P49*(1+P27)+P50*(1-P29),\"\")","v":""},null,null,null,null,{"$f":"IF(U28<>0,U49*(1+U27)+U50*(1-U29),\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AI32","v":0}]
[null,"Netto 1 kr, slagtesvin i alt",null,null,null,{"$f":"IF(F28<>0,F51*F28,0)","v":0},null,null,null,null,{"$f":"IF(K28<>0,K51*K28,0)","v":0},null,null,null,null,{"$f":"IF(P28<>0,P51*P28,0)","v":0},null,null,null,null,{"$f":"IF(U28<>0,U51*U28,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Netto 1 kr køer",null,null,null,{"$f":"F34*-F35","v":0},null,null,null,null,{"$f":"K34*-K35","v":0},null,null,null,null,{"$f":"P34*-P35","v":0},null,null,null,null,{"$f":"U34*-U35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Netto 1 kr markafgrøder",null,null,null,{"$f":"F39*-F38","v":0},null,null,null,null,{"$f":"K39*-K38","v":0},null,null,null,null,{"$f":"P39*-P38","v":0},null,null,null,null,{"$f":"U39*-U38","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Netto 1 kr i beregningen",null,null,null,{"$f":"IF($AL3=3,F53,IF($AL$3=4,F54,F44+F48+F52))","v":0},null,null,null,null,{"$f":"IF($AL3=3,K53,IF($AL$3=4,K54,K44+K48+K52))","v":0},null,null,null,null,{"$f":"IF($AL3=3,P53,IF($AL$3=4,P54,P44+P48+P52))","v":0},null,null,null,null,{"$f":"IF($AL3=3,U53,IF($AL$3=4,U54,U44+U48+U52))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["Budgettet"]
[null,"Beregnet konsolidering",null,null,null,{"$f":"'A Resultat'!G289+'B Resultat'!G295","v":0},null,null,null,null,{"$f":"'A Resultat'!O289+'B Resultat'!O295","v":0},null,null,null,null,{"$f":"'A Resultat'!W289+'B Resultat'!W295","v":0},null,null,null,null,{"$f":"'A Resultat'!AE289+'B Resultat'!AE295","v":0}]
[null,"Budget ændring for nul i kons",null,null,null,{"$f":"'A Resultat'!G290+'B Resultat'!G296","v":0},null,null,null,null,{"$f":"'A Resultat'!O290+'B Resultat'!O296","v":0},null,null,null,null,{"$f":"'A Resultat'!W290+'B Resultat'!W296","v":0},null,null,null,null,{"$f":"'A Resultat'!AE290+'B Resultat'!AE296","v":0}]
[null,"Ændring i kr/kg før skat",null,null,null,{"$f":"IF(F55<>0,F58/-F55,0)","v":0},null,null,null,null,{"$f":"IF(K55<>0,K58/-K55,0)","v":0},null,null,null,null,{"$f":"IF(P55<>0,P58/-P55,0)","v":0},null,null,null,null,{"$f":"IF(U55<>0,U58/-U55,0)","v":0}]
["Konsolideringsnulpunkt",null,null,null,{"$f":"IF(AND($AL$3=1,$F$31>0),\"Notering\",IF(AND($AL$3=2,$F$22+$F$13>=1),\"Smågrisepris\",IF(AND($AL$3=3,$F$34>1),\"Mælkepris\",IF(AND($AL$3=4,$F$38>1),\"Kr pr. hkg\",\"Ej data\"))))","v":"Ej data"},{"$f":"IF($AL$3=1,F59+F$31,IF($AL$3=2,IF(F22>0,F59*F200+F$22,F59*F171+F$13),IF($AL$3=3,F59+F$36,IF($AL$3=4,F40+F59))))","v":0},null,null,null,null,{"$f":"IF($AL$3=1,K59+K$31,IF($AL$3=2,IF(K22>0,K59*K200+K$22,K59*K171+K$13),IF($AL$3=3,K59+K$36,IF($AL$3=4,K40+K59))))","v":0},null,null,null,null,{"$f":"IF($AL$3=1,P59+P$31,IF($AL$3=2,IF(P22>0,P59*P200+P$22,P59*P171+P$13),IF($AL$3=3,P59+P$36,IF($AL$3=4,P40+P59))))","v":0},null,null,null,null,{"$f":"IF($AL$3=1,U59+U$31,IF($AL$3=2,IF(U22>0,U59*U200+U$22,U59*U171+U$13),IF($AL$3=3,U59+U$36,IF($AL$3=4,U40+U59))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F9","v":2025},{"$f":"K9","v":2026},{"$f":"P9","v":2027},{"$f":"U9","v":2028}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F61+K61+P61+U61","v":0},0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nulpunkt",null,{"$f":"E60","v":"Ej data"},{"$f":"F60","v":0},{"$f":"K60","v":0},{"$f":"P60","v":0},{"$f":"U60","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Omregning mellem notering og smågrisepris opdateret til 43,16 kr/30 kg og 29,82 kr/7 kg, jan 2017"]
["Nulpunktsberegningen forudsætter en ligelig fordeling af indtjeningsændring imellem interessentere,"]
["da de har hver sin skatteberegning. Likviditetsnulpunkt kan ikke beregnes."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,123456789,null,null,null,null,123456789,null,null,null,null,123456789,null,null,null,null,123456789]
[]
[]
[]
[]
[]
[null,"Fælles",null,null,"Afv faktor pr. kg ved 1 kr."]
[null,null,null,null,"30-40 kg",0.34,null,null,null,null,{"$f":"F147","v":0.34},null,null,null,null,{"$f":"K147","v":0.34},null,null,null,null,{"$f":"P147","v":0.34}]
[null,null,null,null,"25-30 kg",0.31,null,null,null,null,{"$f":"F148","v":0.31},null,null,null,null,{"$f":"K148","v":0.31},null,null,null,null,{"$f":"P148","v":0.31}]
[null,null,null,null,"12-25 kg",0.66,null,null,null,null,{"$f":"F149","v":0.66},null,null,null,null,{"$f":"K149","v":0.66},null,null,null,null,{"$f":"P149","v":0.66}]
[null,null,null,null,"9-12 kg",0.14000000000000001,null,null,null,null,{"$f":"F150","v":0.14000000000000001},null,null,null,null,{"$f":"K150","v":0.14000000000000001},null,null,null,null,{"$f":"P150","v":0.14000000000000001}]
[null,null,null,null,"0-9 kg",1.38,null,null,null,null,{"$f":"F151","v":1.38},null,null,null,null,{"$f":"K151","v":1.38},null,null,null,null,{"$f":"P151","v":1.38}]
[]
[null,null,null,null,"Ændring i notering ved 1 kr"]
[null,null,null,null,"30 kg",43.16,null,null,null,null,{"$f":"F154","v":43.16},null,null,null,null,{"$f":"K154","v":43.16},null,null,null,null,{"$f":"P154","v":43.16}]
[null,null,null,null,"12 kg",{"$f":"F157+2*F151+3*F150","v":33.03},null,null,null,null,{"$f":"F155","v":33.03},null,null,null,null,{"$f":"K155","v":33.03},null,null,null,null,{"$f":"P155","v":33.03}]
[null,null,null,null,"9 kg",{"$f":"F157+2*F151","v":32.61},null,null,null,null,{"$f":"F156","v":32.61},null,null,null,null,{"$f":"K156","v":32.61},null,null,null,null,{"$f":"P156","v":32.61}]
[null,null,null,null,"7 kg",29.85,null,null,null,null,{"$f":"F157","v":29.85},null,null,null,null,{"$f":"K157","v":29.85},null,null,null,null,{"$f":"P157","v":29.85}]
[]
[null,"Søer",null,null,"Vægt interval"]
[null,"Afgående smågris",null,null,"30-40 kg",{"$f":"IF(AND(F12<=40,F12>30),12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<=40,K12>30),12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<=40,P12>30),12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<=40,U12>30),12,0)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(AND(F12<=30,F12>25),F12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<=30,K12>25),K12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<=30,P12>25),P12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<=30,U12>25),U12,0)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(AND(F12<=25,F12>12),F12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<=25,K12>12),K12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<=25,P12>12),P12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<=25,U12>12),U12,0)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(AND(F12<=12,F12>9),F12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<=12,K12>9),K12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<=12,P12>9),P12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<=12,U12>9),U12,0)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(AND(F12<=9,F12>0),F12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<=9,K12>0),K12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<=9,P12>0),P12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<=9,U12>0),U12,0)","v":0}]
[null,null,null,null,"Reguleringsfaktor"]
[null,null,null,null,"30-40 kg",{"$f":"IF(F160=0,0,(F160-30)*F$147+F$154)","v":0},null,null,null,null,{"$f":"IF(K160=0,0,(K160-30)*K$147+K$154)","v":0},null,null,null,null,{"$f":"IF(P160=0,0,(P160-30)*P$147+P$154)","v":0},null,null,null,null,{"$f":"IF(U160=0,0,(U160-30)*U$147+U$154)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F161=0,0,(F161-30)*F$148+F$154)","v":0},null,null,null,null,{"$f":"IF(K161=0,0,(K161-30)*K$148+K$154)","v":0},null,null,null,null,{"$f":"IF(P161=0,0,(P161-30)*P$148+P$154)","v":0},null,null,null,null,{"$f":"IF(U161=0,0,(U161-30)*U$148+U$154)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F162=0,0,(F162-12)*F$149+F$155)","v":0},null,null,null,null,{"$f":"IF(K162=0,0,(K162-12)*K$149+K$155)","v":0},null,null,null,null,{"$f":"IF(P162=0,0,(P162-12)*P$149+P$155)","v":0},null,null,null,null,{"$f":"IF(U162=0,0,(U162-12)*U$149+U$155)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F163=0,0,(F163-9)*F$150+F$156)","v":0},null,null,null,null,{"$f":"IF(K163=0,0,(K163-9)*K$150+K$156)","v":0},null,null,null,null,{"$f":"IF(P163=0,0,(P163-9)*P$150+P$156)","v":0},null,null,null,null,{"$f":"IF(U163=0,0,(U163-9)*U$150+U$156)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(F164=0,0,(F164-9)*F$151+F$156)","v":0},null,null,null,null,{"$f":"IF(K164=0,0,(K164-9)*K$151+K$156)","v":0},null,null,null,null,{"$f":"IF(P164=0,0,(P164-9)*P$151+P$156)","v":0},null,null,null,null,{"$f":"IF(U164=0,0,(U164-9)*U$151+U$156)","v":0}]
[null,null,null,null,"Anv. faktor",{"$f":"SUM(F166:F170)","v":0},null,null,null,null,{"$f":"SUM(K166:K170)","v":0},null,null,null,null,{"$f":"SUM(P166:P170)","v":0},null,null,null,null,{"$f":"SUM(U166:U170)","v":0}]
[]
[null,"SMÅGRISE",null,null,"Vægt interval"]
[null,"Indgående gris",null,null,"30-40 kg",{"$f":"IF(AND(F17<=40,F17>30),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<=40,K17>30),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<=40,P17>30),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<=40,U17>30),U17,0)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(AND(F17<=30,F17>25),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<=30,K17>25),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<=30,P17>25),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<=30,U17>25),U17,0)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(AND(F17<=25,F17>12),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<=25,K17>12),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<=25,P17>12),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<=25,U17>12),U17,0)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(AND(F17<=12,F17>9),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<=12,K17>9),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<=12,P17>9),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<=12,U17>9),U17,0)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(AND(F17<=9,F17>0),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<=9,K17>0),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<=9,P17>0),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<=9,U17>0),U17,0)","v":0}]
[null,null,null,null,"Reguleringsfaktor"]
[null,null,null,null,"30-40 kg",{"$f":"IF(F174=0,0,(F174-30)*F$147+F$154)","v":0},null,null,null,null,{"$f":"IF(K174=0,0,(K174-30)*K$147+K$154)","v":0},null,null,null,null,{"$f":"IF(P174=0,0,(P174-30)*P$147+P$154)","v":0},null,null,null,null,{"$f":"IF(U174=0,0,(U174-30)*U$147+U$154)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F175=0,0,(F175-30)*F$148+F$154)","v":0},null,null,null,null,{"$f":"IF(K175=0,0,(K175-30)*K$148+K$154)","v":0},null,null,null,null,{"$f":"IF(P175=0,0,(P175-30)*P$148+P$154)","v":0},null,null,null,null,{"$f":"IF(U175=0,0,(U175-30)*U$148+U$154)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F176=0,0,(F176-12)*F$149+F$155)","v":0},null,null,null,null,{"$f":"IF(K176=0,0,(K176-12)*K$149+K$155)","v":0},null,null,null,null,{"$f":"IF(P176=0,0,(P176-12)*P$149+P$155)","v":0},null,null,null,null,{"$f":"IF(U176=0,0,(U176-12)*U$149+U$155)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F177=0,0,(F177-9)*F$150+F$156)","v":0},null,null,null,null,{"$f":"IF(K177=0,0,(K177-9)*K$150+K$156)","v":0},null,null,null,null,{"$f":"IF(P177=0,0,(P177-9)*P$150+P$156)","v":0},null,null,null,null,{"$f":"IF(U177=0,0,(U177-9)*U$150+U$156)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(F178=0,0,(F178-9)*F$151+F$156)","v":0},null,null,null,null,{"$f":"IF(K178=0,0,(K178-9)*K$151+K$156)","v":0},null,null,null,null,{"$f":"IF(P178=0,0,(P178-9)*P$151+P$156)","v":0},null,null,null,null,{"$f":"IF(U178=0,0,(U178-9)*U$151+U$156)","v":0}]
[null,null,null,null,"Anv. faktor",{"$f":"SUM(F180:F184)","v":0},null,null,null,null,{"$f":"SUM(K180:K184)","v":0},null,null,null,null,{"$f":"SUM(P180:P184)","v":0},null,null,null,null,{"$f":"SUM(U180:U184)","v":0}]
[]
[]
[null,"SMÅGRISE",null,null,"Vægt interval"]
[null,"Udgående gris",null,null,"30-40 kg",{"$f":"IF(AND(F21<=40,F21>30),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<=40,K21>30),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<=40,P21>30),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<=40,U21>30),U21,0)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(AND(F21<=30,F21>25),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<=30,K21>25),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<=30,P21>25),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<=30,U21>25),U21,0)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(AND(F21<=25,F21>12),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<=25,K21>12),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<=25,P21>12),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<=25,U21>12),U21,0)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(AND(F21<=12,F21>9),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<=12,K21>9),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<=12,P21>9),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<=12,U21>9),U21,0)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(AND(F21<=9,F21>0),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<=9,K21>0),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<=9,P21>0),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<=9,U21>0),U21,0)","v":0}]
[null,null,null,null,"Reguleringsfaktor"]
[null,null,null,null,"30-40 kg",{"$f":"IF(F189=0,0,(F189-30)*F$147+F$154)","v":0},null,null,null,null,{"$f":"IF(K189=0,0,(K189-30)*K$147+K$154)","v":0},null,null,null,null,{"$f":"IF(P189=0,0,(P189-30)*P$147+P$154)","v":0},null,null,null,null,{"$f":"IF(U189=0,0,(U189-30)*U$147+U$154)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F190=0,0,(F190-30)*F$148+F$154)","v":0},null,null,null,null,{"$f":"IF(K190=0,0,(K190-30)*K$148+K$154)","v":0},null,null,null,null,{"$f":"IF(P190=0,0,(P190-30)*P$148+P$154)","v":0},null,null,null,null,{"$f":"IF(U190=0,0,(U190-30)*U$148+U$154)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F191=0,0,(F191-12)*F$149+F$155)","v":0},null,null,null,null,{"$f":"IF(K191=0,0,(K191-12)*K$149+K$155)","v":0},null,null,null,null,{"$f":"IF(P191=0,0,(P191-12)*P$149+P$155)","v":0},null,null,null,null,{"$f":"IF(U191=0,0,(U191-12)*U$149+U$155)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F192=0,0,(F192-9)*F$150+F$156)","v":0},null,null,null,null,{"$f":"IF(K192=0,0,(K192-9)*K$150+K$156)","v":0},null,null,null,null,{"$f":"IF(P192=0,0,(P192-9)*P$150+P$156)","v":0},null,null,null,null,{"$f":"IF(U192=0,0,(U192-9)*U$150+U$156)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(F193=0,0,(F193-9)*F$151+F$156)","v":0},null,null,null,null,{"$f":"IF(K193=0,0,(K193-9)*K$151+K$156)","v":0},null,null,null,null,{"$f":"IF(P193=0,0,(P193-9)*P$151+P$156)","v":0},null,null,null,null,{"$f":"IF(U193=0,0,(U193-9)*U$151+U$156)","v":0}]
[null,null,null,null,"Anv. faktor",{"$f":"SUM(F195:F199)","v":0},null,null,null,null,{"$f":"SUM(K195:K199)","v":0},null,null,null,null,{"$f":"SUM(P195:P199)","v":0},null,null,null,null,{"$f":"SUM(U195:U199)","v":0}]
[]
[]
[null,"Smågris ved",null,null,"Vægt interval"]
[null,"slagtesvin",null,null,"30-40 kg",{"$f":"IF(AND(F26<=40,F26>30),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<=40,K26>30),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<=40,P26>30),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<=40,U26>30),U26,0)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(AND(F26<=30,F26>25),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<=30,K26>25),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<=30,P26>25),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<=30,U26>25),U26,0)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(AND(F26<=25,F26>12),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<=25,K26>12),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<=25,P26>12),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<=25,U26>12),U26,0)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(AND(F26<=12,F26>9),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<=12,K26>9),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<=12,P26>9),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<=12,U26>9),U26,0)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(AND(F26<=9,F26>0),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<=9,K26>0),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<=9,P26>0),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<=9,U26>0),U26,0)","v":0}]
[null,null,null,null,"Reguleringsfaktor"]
[null,null,null,null,"30-40 kg",{"$f":"IF(F204=0,0,(F204-30)*F$147+F$154)","v":0},null,null,null,null,{"$f":"IF(K204=0,0,(K204-30)*K$147+K$154)","v":0},null,null,null,null,{"$f":"IF(P204=0,0,(P204-30)*P$147+P$154)","v":0},null,null,null,null,{"$f":"IF(U204=0,0,(U204-30)*U$147+U$154)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F205=0,0,(F205-30)*F$148+F$154)","v":0},null,null,null,null,{"$f":"IF(K205=0,0,(K205-30)*K$148+K$154)","v":0},null,null,null,null,{"$f":"IF(P205=0,0,(P205-30)*P$148+P$154)","v":0},null,null,null,null,{"$f":"IF(U205=0,0,(U205-30)*U$148+U$154)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F206=0,0,(F206-12)*F$149+F$155)","v":0},null,null,null,null,{"$f":"IF(K206=0,0,(K206-12)*K$149+K$155)","v":0},null,null,null,null,{"$f":"IF(P206=0,0,(P206-12)*P$149+P$155)","v":0},null,null,null,null,{"$f":"IF(U206=0,0,(U206-12)*U$149+U$155)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F207=0,0,(F207-9)*F$150+F$156)","v":0},null,null,null,null,{"$f":"IF(K207=0,0,(K207-9)*K$150+K$156)","v":0},null,null,null,null,{"$f":"IF(P207=0,0,(P207-9)*P$150+P$156)","v":0},null,null,null,null,{"$f":"IF(U207=0,0,(U207-9)*U$150+U$156)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(F208=0,0,(F208-9)*F$151+F$156)","v":0},null,null,null,null,{"$f":"IF(K208=0,0,(K208-9)*K$151+K$156)","v":0},null,null,null,null,{"$f":"IF(P208=0,0,(P208-9)*P$151+P$156)","v":0},null,null,null,null,{"$f":"IF(U208=0,0,(U208-9)*U$151+U$156)","v":0}]
[null,null,null,null,"Anv. faktor",{"$f":"SUM(F210:F214)","v":0},null,null,null,null,{"$f":"SUM(K210:K214)","v":0},null,null,null,null,{"$f":"SUM(P210:P214)","v":0},null,null,null,null,{"$f":"SUM(U210:U214)","v":0}]