{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["Resultat","Balance","Noegletal","Grafik","Nulpunkt"],"not_rendered":{"charts":6,"images":1,"macros":1,"external_links":0,"defined_names":109,"comments":4,"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":"Resultat","index":0,"n_rows":307,"n_cols":130,"rows_kept":307,"cut":false,"hidden":false,"merged":[[0,20,0,22],[133,29,133,30],[116,3,116,4],[133,13,133,14],[133,21,133,22],[133,1,133,4],[0,5,0,14]]}
[null,"RESULTATOPGØRELSE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"kopier side 1 til udklipsholder - klar til indsættelse i Word",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"Balance!B2","v":0}]
[null,null,{"$f":"Balance!B3","v":0}]
[null,null,{"$f":"Balance!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,10,null,null,10,null,null,null,null,null,null,271159]
[null,"Moms",null,null,null,null,"a",null,null,null,null,null,null,null,"b",null,null,null,null,null,null,null,"c",null,null,null,null,null,null,null,"d"]
[null,"DÆKNINGSBIDRAG",null,null,null,null,{"$f":"IF(ISBLANK(Balance!R3),2012,Balance!R3)","v":2021},null,null,null,null,null,null,null,{"$f":"G6+1","v":2022},null,null,null,null,null,null,null,{"$f":"O6+1","v":2023},null,null,null,null,null,null,null,{"$f":"W6+1","v":2024},null,"Vis","Skjul"]
[null,"Sammendrag vises",null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,"DB   ",null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AE8+W8+O8+G8<>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(AE9+W9+O9+G9<>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,1,0]
[null,null,null,null,null,null,null,null,null,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,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,1,0]
[null,null,"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,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,1,0]
[null,null,null,null,null,null,null,null,null,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,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,1,0]
[null,null,"Grise",null,null,null,null,null,null,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,1,0]
[null,null,"Indkøringstab",null,null,null,null,null,null,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",null,null,null,null,null,null,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,1,{"$f":"IF(SUM(AH8:AH22)<>0,1,0)","v":0},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]
[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(AE25+W25+O25+G25<>0,1,0)","v":0}]
[null,"m",{"$f":"C9","v":0},null,null,null,{"$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(AE26+W26+O26+G26<>0,1,0)","v":0}]
[null,"m",{"$f":"C10","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","køer",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Grise",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Indkøringstab",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",{"$f":"C23","v":"Afrunding"},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]
[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,{"$f":"IF(SUM(AH25:AH39)<>0,0.5,0)","v":0}]
[{"$f":"IF(G42+O42+W42+AE42<>0,1,0)","v":0},"DÆKNINGSBIDRAG",null,null,null,null,{"$f":"SUM(G25:G41)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O25:O41)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W25:W41)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE25:AE41)","v":0},null,1,{"$f":"IF(SUM(AH25:AH40)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,"Fr.skr.% ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AH53<>0,1,0)","v":0}]
[1,"m","Energi",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N45),G45*(1+$M45/100),N45)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V45),O45*(1+$M45/100),V45)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD45),W45*(1+$M45/100),AD45)","v":0},null,1,{"$f":"IF(AE45+W45+O45+G45<>0,1,0)","v":0}]
[1,"m","Maskinstation m.v.",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,{"$f":"IF(AE46+W46+O46+G46<>0,1,0)","v":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,{"$f":"IF(ISBLANK(N48),G48*(1+$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,1,0]
[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]
[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,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,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,0.5,{"$f":"IF(SUM(AH45:AH51)<>0,1,0)","v":0}]
[1,"Kontante kapacitetsomkostninger",null,null,null,null,{"$f":"SUM(G45:G51)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O45:O51)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W45:W51)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE45:AE51)","v":0},null,1,{"$f":"SUM(AH45:AH52)","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,{"$f":"IF(AH60<>0,0.5,0)","v":0}]
[{"$f":"IF(G55+O55+W55+AE55<>0,1,0)","v":0},null,"Afskrivninger (ekskl. imat. aktiver og jord)",null,null,null,{"$f":"Balance!DP83*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!EM83*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!FJ83*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!GG83*1000","v":0},null,1,{"$f":"IF(AE55+W55+O55+G55<>0,1,0)","v":0}]
[{"$f":"IF(G56+O56+W56+AE56<>0,1,0)","v":0},null,"Nedskrivning  (ekskl. imat. akt og jord)",null,null,null,{"$f":"Balance!DP82*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!EM82*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!FM82*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!GG82*1000","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(AE56+W56+O56+G56<>0,1,0)","v":0}]
[{"$f":"IF(G57+O57+W57+AE57<>0,1,0)","v":0},null,"Gevinst/tab ved salg af anlægsaktiver",null,null,null,{"$f":"Balance!DP84*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!EM84*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!FJ84*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!GG84*1000","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(AE57+W57+O57+G57<>0,1,0)","v":0}]
[{"$f":"IF(G58+O58+W58+AE58<>0,1,0)","v":0},null,"Afskrivninger biler m.v",null,null,null,{"$f":"Balance!AR64*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AT64*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AV64*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AX64*1000","v":0},null,1,{"$f":"IF(AE58+W58+O58+G58<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH60<>0,0.5,0)","v":0}]
[1,"Af- og nedskrivninger mv. ",null,null,null,null,{"$f":"SUM(G55:G59)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O55:O59)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W55:W59)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE55:AE59)","v":0},null,1,{"$f":"IF(SUM(AH55:AH58)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH62<>0,0.5,0)","v":0}]
[1,"Kapacitetsomkostninger i alt",null,null,null,null,{"$f":"G53+G60","v":0},null,null,null,null,null,null,null,{"$f":"O53+O60","v":0},null,null,null,null,null,null,null,{"$f":"W53+W60","v":0},null,null,null,null,null,null,null,{"$f":"AE53+AE60","v":0},null,1,{"$f":"IF(AE62+W62+O62+G62<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH64<>0,0.5,0)","v":0}]
[1,"RESULTAT AF PRIMÆR DRIFT",null,null,null,null,{"$f":"G42+G62","v":0},null,null,null,null,null,null,null,{"$f":"O42+O62","v":0},null,null,null,null,null,null,null,{"$f":"W42+W62","v":0},null,null,null,null,null,null,null,{"$f":"AE42+AE62","v":0},null,1,{"$f":"IF(G62+O62+W62+AE62<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH66<>0,0.5,0)","v":0}]
[1,null,"Anden indtjening og virksomhed",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N66),G66*(1+$M66/100),N66)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V66),O66*(1+$M66/100),V66)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD66),W66*(1+$M66/100),AD66)","v":0},null,1,{"$f":"IF(AE66+W66+O66+G66<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH68<>0,0.5,0)","v":0}]
[1,null,"Afkoblet EU-støtte",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N68),G68*(1+$M68/100),N68)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V68),O68*(1+$M68/100),V68)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD68),W68*(1+$M68/100),AD68)","v":0},null,1,{"$f":"IF(AE68+W68+O68+G68<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH70<>0,0.5,0)","v":0}]
[null,"RESULTAT FØR FINANSIERING",null,null,null,null,{"$f":"G64+G66+G68","v":0},null,null,null,null,null,"Fr.skr.% ",null,{"$f":"O64+O66+O68","v":0},null,null,null,null,null,null,null,{"$f":"W64+W66+W68","v":0},null,null,null,null,null,null,null,{"$f":"AE64+AE66+AE68","v":0},null,1,{"$f":"IF(G81+O81+W81+AE81<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH81<>0,0.5,0)","v":0}]
[null,"    Finansieringstilskud",null,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,1,{"$f":"IF(AE72+W72+O72+G72<>0,1,0)","v":0}]
[1,null,"Forpagtningsafgift mv.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N73),G73*(1+$M73/100),N73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V73),O73*(1+$M73/100),V73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD73),W73*(1+$M73/100),AD73)","v":0},null,1,0]
[1,null,"Renteindtægter",null,null,null,null,null,null,null,null,null,null,null,{"$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+$M74/100),AD74)","v":0},null,1,0]
[null,null,"Aktieudbytte",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N75),G75*(1+$M75/100),N75)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V75),O75*(1+$M75/100),V75)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD75),W75*(1+$M75/100),AD75)","v":0},null,1,0]
[{"$f":"IF(G76+O76+W76+AE76<>0,1,0)","v":0},null,"Realiseret gevinst/tab finansaktiver",null,null,null,{"$f":"Balance!I77*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!Q77*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!Y77*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AG77*1000","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[1,null,"Renteudgifter mv.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N77),G77*(1+$M77/100),N77)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V77),O77*(1+$M77/100),V77)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD77),W77*(1+$M77/100),AD77)","v":0},null,1,0]
[1,null,"Kassekreditrente",null,null,null,{"$f":"IF(ISBLANK(F78),(Balance!D76*Balance!$AB$4+Balance!D115*Balance!$AB$5)*10,F78)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N78),(Balance!L76*Balance!$AB$4+Balance!L115*Balance!$AB$5)*10,N78)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V78),(Balance!T76*Balance!$AB$4+Balance!T115*Balance!$AB$5)*10,V78)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD78),(Balance!AB76*Balance!$AB$4+Balance!AB115*Balance!$AB$5)*10,AD78)","v":0},null,1,0]
[1,null,"Prioritetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[{"$f":"IF(G80+O80+W80+AE80<>0,1,0)","v":0},null,"Realiseret gevinst/tab gæld",null,null,null,{"$f":"Balance!I118*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!Q118*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!Y118*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AG118*1000","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[1,"Finansiering i alt",null,null,null,null,{"$f":"SUM(G72:G80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O72:O80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W72:W80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE72:AE80)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH83<>0,0.5,0)","v":0}]
[1,"RESULTAT EFTER FINANSIERING",null,null,null,null,{"$f":"G70+G81+korrNulpunkt+KorrNulpunktLikviditet","v":0},null,null,null,null,null,null,null,{"$f":"O70+O81+KorrNulpunkt2+KorrNulpunktLikviditet2","v":0},null,null,null,null,null,null,null,{"$f":"W81+W70+KorrNulpunkt3+KorrNulpunktLikviditet3","v":0},null,null,null,null,null,null,null,{"$f":"+AE70+AE81+KorrNulpunkt4+KorrNulpunktLikviditet4","v":0},null,1,{"$f":"IF(G81+O81+W81+AE81<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH83<>0,1,0)","v":0}]
[1,null,"Private indtægter/omkostninger",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,1,{"$f":"IF(AE85+W85+O85+G85<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH85<>0,1,0)","v":0}]
[1,"RESULTAT FØR REGULERING OG SKAT",null,null,null,null,{"$f":"G83+G85","v":0},null,null,null,null,null,null,null,{"$f":"O83+O85","v":0},null,null,null,null,null,null,null,{"$f":"W83+W85","v":0},null,null,null,null,null,null,null,{"$f":"AE83+AE85","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(G92+O92+W92+AE92<>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,{"$f":"IF(AH87<>0,1,0)","v":0}]
[null,null,"Af- og nedskr. imat. aktiver og jord, T/G",null,null,null,{"$f":"Balance!DW85*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!ET85*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!FQ85*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!GN85*1000","v":0},null,{"$f":"IF(OR(BudgetType=2,SumAfskrKvote<>0),1,0)","v":0},{"$f":"IF(AE89+W89+O89+G89<>0,1,0)","v":0}]
[{"$f":"IF(G90+O90+W90+AE90<>0,1,0)","v":0},null,"Urealiseret kursreg. finansaktiver",null,null,null,{"$f":"Balance!F77*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!N77*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!V77*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AD77*1000","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(AE90+W90+O90+G90<>0,1,0)","v":0}]
[{"$f":"IF(G91+O91+W91+AE91<>0,1,0)","v":0},null,"Urealiseret kursreg. gæld",null,null,null,{"$f":"Balance!F118*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!N118*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!V118*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AD118*1000","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(AE91+W91+O91+G91<>0,1,0)","v":0}]
[null,null,"Regulering i alt",null,null,null,{"$f":"SUM(G89:G91)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O89:O91)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W89:W91)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE89:AE91)","v":0},null,{"$f":"IF(OR(BudgetType=2,AH92<>0),1,0)","v":0},{"$f":"IF(AE92+W92+O92+G92<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BudgetType=2,AH92<>0),0.5,0)","v":0},{"$f":"IF(AH92<>0,0.5,0)","v":0}]
[1,"ÅRETS RESULTAT FØR SKAT",null,null,null,null,{"$f":"G87+G92","v":0},null,null,null,null,null,null,null,{"$f":"O87+O92","v":0},null,null,null,null,null,null,null,{"$f":"W87+W92","v":0},null,null,null,null,null,null,null,{"$f":"AE87+AE92","v":0},null,1,{"$f":"IF(AE94+W94+O94+G94<>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,{"$f":"IF(AH94<>0,0.5,0)","v":0}]
[1,null,{"$f":"IF(OR(ISNUMBER(F117),ISNUMBER(F96),ISNUMBER(N117),ISNUMBER(N96),ISNUMBER(V117),ISNUMBER(V96),ISNUMBER(AD117),ISNUMBER(AD96)),\"Manuel korrektion af skat\",\"Skat af årets resultat\")","v":"Skat af årets resultat"},null,null,null,{"$f":"IF(G94-PersonFr>0,(G94-PersonFr)*SkattePct*-1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(O94-PersonFr>0,(O94-PersonFr)*SkattePct*-1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(W94-PersonFr>0,(W94-PersonFr)*SkattePct*-1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AE94-PersonFr>0,(AE94-PersonFr)*SkattePct*-1,0)","v":0},null,1,{"$f":"IF(AE96+W96+O96+G96<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH96<>0,0.5,0)","v":0}]
[1,"ÅRETS RESULTAT",null,null,null,null,{"$f":"G94+G96","v":0},null,null,null,null,null,null,null,{"$f":"O94+O96","v":0},null,null,null,null,null,null,null,{"$f":"W94+W96","v":0},null,null,null,null,null,null,null,{"$f":"AE94+AE96","v":0},null,1,{"$f":"IF(AE98+W98+O98+G98<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,"kopier side 2 til udklipsholder - klar til indsættelse i Word"]
[1,"EGENKAPITALFORKLARING",null,null,null,null,{"$f":"G6","v":2021},null,null,null,null,null,null,null,{"$f":"O6","v":2022},null,null,null,null,null,null,null,{"$f":"W6","v":2023},null,null,null,null,null,null,null,{"$f":"AE6","v":2024},null,4,4]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH104<>0,0.5,0)","v":0}]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G83","v":0},null,null,null,null,null,null,null,{"$f":"O83","v":0},null,null,null,null,null,null,null,{"$f":"W83","v":0},null,null,null,null,null,null,null,{"$f":"AE83","v":0},null,1,{"$f":"IF(AE104+W104+O104+G104<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH119<>0,0.5,0)","v":0}]
[1,null,"Private indtægter/omkostninger",null,null,null,{"$f":"G85","v":0},null,null,null,null,null,null,null,{"$f":"O85","v":0},null,null,null,null,null,null,null,{"$f":"W85","v":0},null,null,null,null,null,null,null,{"$f":"AE85","v":0},null,1,{"$f":"IF(AE106+W106+O106+G106<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH108<>0,0.5,0)","v":0}]
[1,"RESULTAT FØR REGULERING OG SKAT",null,null,null,null,{"$f":"SUM(G104:G107)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O104:O107)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W104:W107)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE104:AE107)","v":0},null,1,{"$f":"IF(G106+O106+W106+AE106<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH115<>0,0.5,0)","v":0}]
[1,null,"Privat kontant mv.","\"Max\"",{"$f":"MaxPrivat1*-1000","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N110),G110*(1+$M110/100),N110)","v":0},null,null,null,null,null,{"$f":"MaxPrivat3*-1","v":{"$error":"#NAME?"}},null,{"$f":"IF(ISBLANK(V110),O110*(1+$M110/100),V110)","v":0},null,null,null,null,null,{"$f":"MaxPrivat4*-1","v":{"$error":"#NAME?"}},null,{"$f":"IF(ISBLANK(AD110),W110*(1+$M110/100),AD110)","v":0},null,1,{"$f":"IF(AE110+W110+O110+G110<>0,1,0)","v":0}]
[1,null,"Privat andel bil afskrivning",null,null,null,{"$f":"Balance!AS64*1000","v":0},null,null,null,null,null,"Fr.skr.% ",null,{"$f":"Balance!AU64*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AW64*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AY64*1000","v":0},null,1,0]
[1,null,"Privat ekstraordinært",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N112),G112*(1+$M112/100),N112)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V112),O112*(1+$M112/100),V112)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD112),W112*(1+$M112/100),AD112)","v":0},null,1,0]
[1,null,"Formueindtægter",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N113),G113*(1+$M113/100),N113)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V113),O113*(1+$M113/100),V113)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD113),W113*(1+$M113/100),AD113)","v":0},null,1,0]
[1,null,"Formueudgifter (ligningsmæssige frdr.)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N114),G114*(1+$M114/100),N114)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V114),O114*(1+$M114/100),V114)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD114),W114*(1+$M114/100),AD114)","v":0},null,1,0]
[1,"Privat udtræk",null,null,null,null,{"$f":"SUM(G110:G114)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O110:O114)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W110:W114)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE110:AE114)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH119<>0,0.5,0)","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"G119-G118","v":0},null,null,null,null,null,null,null,{"$f":"O119-O118","v":0},null,null,null,null,null,null,null,{"$f":"W119-W118","v":0},null,null,null,null,null,null,null,{"$f":"AE119-AE118","v":0},null,1,{"$f":"IF(AE117+W117+O117+G117<>0,1,0)","v":0}]
[1,null,"Ændring i udskudt skat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AE118+W118+O118+G118<>0,1,0)","v":0}]
[null,"Skat af årets resultat",null,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,1,{"$f":"IF(AE119+W119+O119+G119<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH121<>0,0.5,0)","v":0}]
[null,"ÆNDRING EK FRA DRIFT, PRIVAT OG SKAT",null,null,null,null,{"$f":"G119+G115+G108","v":0},null,null,null,null,null,null,null,{"$f":"O119+O115+O108","v":0},null,null,null,null,null,null,null,{"$f":"W119+W115+W108","v":0},null,null,null,null,null,null,null,{"$f":"AE119+AE115+AE108","v":0},null,1,{"$f":"IF(G123+G124+G125+O123+O124+O125+W123+W124+W125+AE123+AE124+AE125<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH121<>0,0.5,0)","v":0}]
[{"$f":"IF(G123+O123+W123+AE123<>0,1,0)","v":0},null,"Regulering i alt fra resultat",null,null,null,{"$f":"G92","v":0},null,null,null,null,null,null,null,{"$f":"O92","v":0},null,null,null,null,null,null,null,{"$f":"W92","v":0},null,null,null,null,null,null,null,{"$f":"AE92","v":0},null,0,{"$f":"IF(AE123+W123+O123+G123<>0,1,0)","v":0}]
[{"$f":"IF(G124+O124+W124+AE124<>0,1,0)","v":0},null,"Værdireguleringer",null,null,null,{"$f":"Balance!DJ85*1000","v":0},null,null,null,null,null,"Fr.skr.% ",null,{"$f":"Balance!EG85*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!FD85*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!GA85*1000","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(AE124+W124+O124+G124<>0,1,0)","v":0}]
[1,null,"Pensionsindbetaling",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N125),G125*(1+$M125/100),N125)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V125),O125*(1+$M125/100),V125)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD125),W125*(1+$M125/100),AD125)","v":0},null,1,{"$f":"IF(AE125+W125+O125+G125<>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,0.5,{"$f":"IF(AH127<>0,0.5,0)","v":0}]
[{"$f":"IF(G127+O127+W127+AE127<>0,1,0)","v":0},"ÆNDRING AF EGENKAPITAL",null,null,null,null,{"$f":"G121+SUM(G123:G125)","v":0},null,null,null,null,null,null,null,{"$f":"O121+SUM(O123:O125)","v":0},null,null,null,null,null,null,null,{"$f":"W121+SUM(W123:W125)","v":0},null,null,null,null,null,null,null,{"$f":"AE121+SUM(AE123:AE125)","v":0},null,1,{"$f":"IF(AE127+W127+O127+G127<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH129<>0,0.5,0)","v":0}]
[1,null,"Egenkapital primo",null,null,null,{"$f":"Balance!D128*1000","v":0},null,null,null,null,null,null,null,{"$f":"G131","v":0},null,null,null,null,null,null,null,{"$f":"O131","v":0},null,null,null,null,null,null,null,{"$f":"W131","v":0},null,1,{"$f":"IF(AE129+W129+O129+G129<>0,1,0)","v":0}]
[{"$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,0.5,{"$f":"IF(AH131<>0,0.5,0)","v":0}]
[1,"EGENKAPITAL ULTIMO",null,null,null,null,{"$f":"G127+G129","v":0},null,null,null,null,null,null,null,{"$f":"O127+O129","v":0},null,null,null,null,null,null,null,{"$f":"W127+W129","v":0},null,null,null,null,null,null,null,{"$f":"AE127+AE129","v":0},null,1,{"$f":"IF(AE131+W131+O131+G131<>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,{"$f":"IF(AH131<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"LIKVIDITET/PENGEBINDING",null,null,null,null,{"$f":"G6","v":2021},null,null,null,null,null,null,{"$f":"O6","v":2022},null,null,null,null,null,null,null,{"$f":"W6","v":2023},null,null,null,null,null,null,null,{"$f":"AE6","v":2024},null,null,4,4]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH137<>0,0.5,0)","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,0.5,{"$f":"IF(AH137<>0,0.5,0)","v":0}]
[1,"Årets resultat før skat",null,null,null,null,{"$f":"G94","v":0},null,null,null,null,null,null,null,{"$f":"O94","v":0},null,null,null,null,null,null,null,{"$f":"W94","v":0},null,null,null,null,null,null,null,{"$f":"AE94","v":0},null,1,{"$f":"IF(AE137+W137+O137+G137<>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,{"$f":"IF(AH145<>0,0.5,0)","v":0}]
[null,null,"Værdiændring besætning/beholdninger",null,null,null,{"$f":"Balance!H59*-1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!P59*-1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!X59*-1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AF59*-1000","v":0},null,1,{"$f":"IF(G139+O139+W139+AE139<>0,1,0)","v":0}]
[1,null,"Af- og nedskrivninger mv.",null,null,null,{"$f":"-G60-G89","v":0},null,null,null,null,null,null,null,{"$f":"-O60-O89","v":0},null,null,null,null,null,null,null,{"$f":"-W60-W89","v":0},null,null,null,null,null,null,null,{"$f":"-AE60-AE89","v":0},null,1,{"$f":"IF(AE140+W140+O140+G140<>0,1,0)","v":0}]
[{"$f":"IF(G141+O141+W141+AE141<>0,1,0)","v":0},null,"Gevinst/tab finansaktiver",null,null,null,{"$f":"G76*-1","v":0},null,null,null,null,null,null,null,{"$f":"O76*-1","v":0},null,null,null,null,null,null,null,{"$f":"W76*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE76*-1","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[{"$f":"IF(G142+O142+W142+AE142<>0,1,0)","v":0},null,"Urealiseret kursreg. finansaktiver",null,null,null,{"$f":"G90*-1","v":0},null,null,null,null,null,null,null,{"$f":"O90*-1","v":0},null,null,null,null,null,null,null,{"$f":"W90*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE90*-1","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[{"$f":"IF(G143+O143+W143+AE143<>0,1,0)","v":0},null,"Gevinst / tab gæld",null,null,null,{"$f":"G80*-1","v":0},null,null,null,null,null,null,null,{"$f":"O80*-1","v":0},null,null,null,null,null,null,null,{"$f":"W80*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE80*-1","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[{"$f":"IF(G144+O144+W144+AE144<>0,1,0)","v":0},null,"Urealiseret kursreg. gæld",null,null,null,{"$f":"G91*-1","v":0},null,null,null,null,null,null,null,{"$f":"O91*-1","v":0},null,null,null,null,null,null,null,{"$f":"W91*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE91*-1","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[1,null,"Tilbageførsel i alt",null,null,null,{"$f":"SUM(G139:G144)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O139:O144)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W139:W144)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE139:AE144)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH154<>0,0.5,0)","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"G117","v":0},null,null,null,null,null,null,null,{"$f":"O117","v":0},null,null,null,null,null,null,null,{"$f":"W117","v":0},null,null,null,null,null,null,null,{"$f":"AE117","v":0},null,1,{"$f":"IF(AE147+W147+O147+G147<>0,1,0)","v":0}]
[1,null,"Privat",null,null,null,{"$f":"G110+G111","v":0},null,null,null,null,null,null,null,{"$f":"O110+O111","v":0},null,null,null,null,null,null,null,{"$f":"W110+W111","v":0},null,null,null,null,null,null,null,{"$f":"AE110+AE111","v":0},null,1,0]
[1,null,"Afskrivninger privat tlbf.",null,null,null,{"$f":"G111*-1","v":0},null,null,null,null,null,null,null,{"$f":"O111*-1","v":0},null,null,null,null,null,null,null,{"$f":"W111*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE111*-1","v":0},null,1,0]
[1,null,"Formueindtægter",null,null,null,{"$f":"G113","v":0},null,null,null,null,null,null,null,{"$f":"O113","v":0},null,null,null,null,null,null,null,{"$f":"W113","v":0},null,null,null,null,null,null,null,{"$f":"AE113","v":0},null,1,0]
[1,null,"Formueudgifter (ligningsmæssige frdr.)",null,null,null,{"$f":"G114","v":0},null,null,null,null,null,null,null,{"$f":"O114","v":0},null,null,null,null,null,null,null,{"$f":"W114","v":0},null,null,null,null,null,null,null,{"$f":"AE114","v":0},null,1,0]
[null,null,"Ekstraordinære private poster",null,null,null,{"$f":"G112","v":0},null,null,null,null,null,null,null,{"$f":"O112","v":0},null,null,null,null,null,null,null,{"$f":"W112","v":0},null,null,null,null,null,null,null,{"$f":"AE112","v":0},null,1,0]
[1,null,"Pensionsindbetaling",null,null,null,{"$f":"G125","v":0},null,null,null,null,null,null,null,{"$f":"O125","v":0},null,null,null,null,null,null,null,{"$f":"W125","v":0},null,null,null,null,null,null,null,{"$f":"AE125","v":0},null,1,0]
[1,null,"Privat udtræk, skat og pension i alt",null,null,null,{"$f":"SUM(G147:G153)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O147:O153)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W147:W153)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE147:AE153)","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH156<>0,0.5,0)","v":0}]
[null,"TIL INVESTERING OG AFDRAG",null,null,null,null,{"$f":"G154+G145+G137","v":0},null,null,null,null,null,null,null,{"$f":"O154+O145+O137","v":0},null,null,null,null,null,null,null,{"$f":"W154+W145+W137","v":0},null,null,null,null,null,null,null,{"$f":"AE154+AE145+AE137","v":0},null,1,{"$f":"IF(AE156+W156+O156+G156<>0,1,0)","v":0}]
[1,null,null,null,"Reduktion",null,"Forøgelse",{"$f":"G161-#REF!-G152","v":{"$error":"#REF!"}},null,null,null,null,"Reduktion",null,"Forøgelse",{"$f":"O161-#REF!-O152","v":{"$error":"#REF!"}},null,null,null,null,"Reduktion",null,"Forøgelse",{"$f":"W161-#REF!-W152","v":{"$error":"#REF!"}},null,null,null,null,"Reduktion",null,"Forøgelse",null,1,{"$f":"IF(AH161<>0,1,0)","v":0}]
[1,"m","Besætning",null,{"$f":"IF(Balance!E51<0,(Balance!E51)*-1000,0)","v":0},null,{"$f":"IF(Balance!E51>0,(Balance!E51)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!M51<0,Balance!M51*-1000,0)","v":0},null,{"$f":"IF(Balance!M51>0,Balance!M51*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!U51<0,(Balance!U51)*-1000,0)","v":0},null,{"$f":"IF(Balance!U51>0,(Balance!U51)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!AC51<0,(Balance!AC51)*-1000,0)","v":0},null,{"$f":"IF(Balance!AC51>0,(Balance!AC51)*-1000,0)","v":0},null,1,{"$f":"IF(E158+M158+U158+AC158+AE158+W158+O158+G158<>0,1,0)","v":0}]
[1,"m","Beholdninger",null,{"$f":"IF(Balance!E57<0,Balance!E57*-1000,0)","v":0},null,{"$f":"IF(Balance!E57>0,Balance!E57*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!M57<0,Balance!M57*-1000,0)","v":0},null,{"$f":"IF(Balance!M57>0,Balance!M57*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!U57<0,Balance!U57*-1000,0)","v":0},null,{"$f":"IF(Balance!U57>0,Balance!U57*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!AC57<0,Balance!AC57*-1000,0)","v":0},null,{"$f":"IF(Balance!AC57>0,Balance!AC57*-1000,0)","v":0},null,1,{"$f":"IF(E159+M159+U159+AC159+AE159+W159+O159+G159<>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,{"$f":"IF(AH161<>0,0.5,0)","v":0}]
[1,"LIKVIDITET FØR ANLÆGSINVESTERINGER",null,null,null,null,{"$f":"G156+SUM(E158:G159)","v":0},null,null,null,null,null,null,null,{"$f":"O156+SUM(M158:O159)","v":0},null,null,null,null,null,null,null,{"$f":"W156+SUM(U158:W159)","v":0},null,null,null,null,null,null,null,{"$f":"AE156+SUM(AC158:AE159)","v":0},null,1,{"$f":"IF(E158+E159+G158+G159+M158+M159+O158+O159+U158+U159+W158+W159+AC158+AC159+AE158+AE159<>0,1,0)","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,{"$f":"IF(AH174<>0,1,0)","v":0}]
[1,null,"Jord",null,{"$f":"Balance!DV12*1000","v":0},null,{"$f":"Balance!DC12*-1000","v":0},null,null,null,null,null,{"$f":"Balance!ES12*1000","v":0},null,{"$f":"Balance!DZ12*-1000","v":0},null,null,null,null,null,{"$f":"Balance!FP12*1000","v":0},null,{"$f":"Balance!EW12*-1000","v":0},null,null,null,null,null,{"$f":"Balance!GM12*1000","v":0},null,{"$f":"Balance!FT12*-1000","v":0},null,1,{"$f":"IF(AE163+E163+M163+U163+AC163+W163+O163+G163<>0,1,0)","v":0}]
[1,null,"Immaterielle aktiver",null,{"$f":"(Balance!DV31+Balance!DV35)*1000","v":0},null,{"$f":"(Balance!DC31+Balance!DC35)*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!ES31+Balance!ES35)*1000","v":0},null,{"$f":"(Balance!DZ31+Balance!DZ35)*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!FP31+Balance!FP35)*1000","v":0},null,{"$f":"(Balance!EW31+Balance!EW35)*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!GM31+Balance!GM35)*1000","v":0},null,{"$f":"(Balance!FT31+Balance!FT35)*-1000","v":0},null,1,0]
[1,"m","Grundforbedringer",null,{"$f":"Balance!DV16*1000","v":0},null,{"$f":"Balance!DC16*-1000","v":0},null,null,null,null,null,{"$f":"Balance!ES16*1000","v":0},null,{"$f":"Balance!DZ16*-1000","v":0},null,null,null,null,null,{"$f":"Balance!FP16*1000","v":0},null,{"$f":"Balance!EW16*-1000","v":0},null,null,null,null,null,{"$f":"Balance!GM16*1000","v":0},null,{"$f":"Balance!FT16*-1000","v":0},null,1,0]
[1,"m","Driftsbygninger",null,{"$f":"Balance!DV20*1000","v":0},null,{"$f":"Balance!DC20*-1000","v":0},null,null,null,null,null,{"$f":"Balance!ES20*1000","v":0},null,{"$f":"Balance!DZ20*-1000","v":0},null,null,null,null,null,{"$f":"Balance!FP20*1000","v":0},null,{"$f":"Balance!EW20*-1000","v":0},null,null,null,null,null,{"$f":"Balance!GM20*1000","v":0},null,{"$f":"Balance!FT20*-1000","v":0},null,1,0]
[1,"m","Inventar markbrug",null,{"$f":"Balance!DV39*1000","v":0},null,{"$f":"Balance!DC39*-1000","v":0},null,null,null,null,null,{"$f":"Balance!ES39*1000","v":0},null,{"$f":"Balance!DZ39*-1000","v":0},null,null,null,null,null,{"$f":"Balance!FP39*1000","v":0},null,{"$f":"Balance!EW39*-1000","v":0},null,null,null,null,null,{"$f":"Balance!GM39*1000","v":0},null,{"$f":"Balance!FT39*-1000","v":0},null,1,0]
[1,"m","Inventar husdyrbrug",null,{"$f":"Balance!DV43*1000","v":0},null,{"$f":"Balance!DC43*-1000","v":0},null,null,null,null,null,{"$f":"Balance!ES43*1000","v":0},null,{"$f":"Balance!DZ43*-1000","v":0},null,null,null,null,null,{"$f":"Balance!FP43*1000","v":0},null,{"$f":"Balance!EW43*-1000","v":0},null,null,null,null,null,{"$f":"Balance!GM43*1000","v":0},null,{"$f":"Balance!FT43*-1000","v":0},null,1,0]
[1,"m","Inventar andet",null,{"$f":"Balance!DV47*1000","v":0},null,{"$f":"Balance!DC47*-1000","v":0},null,null,null,null,null,{"$f":"Balance!ES47*1000","v":0},null,{"$f":"Balance!DZ47*-1000","v":0},null,null,null,null,null,{"$f":"Balance!FP47*1000","v":0},null,{"$f":"Balance!EW47*-1000","v":0},null,null,null,null,null,{"$f":"Balance!GM47*1000","v":0},null,{"$f":"Balance!FT47*-1000","v":0},null,1,0]
[1,null,"Beboelse (stuehus)",null,{"$f":"Balance!DV24*1000","v":0},null,{"$f":"Balance!DC24*-1000","v":0},null,null,null,null,null,{"$f":"Balance!ES24*1000","v":0},null,{"$f":"Balance!DZ24*-1000","v":0},null,null,null,null,null,{"$f":"Balance!FP24*1000","v":0},null,{"$f":"Balance!EW24*-1000","v":0},null,null,null,null,null,{"$f":"Balance!GM24*1000","v":0},null,{"$f":"Balance!FT24*-1000","v":0},null,1,0]
[1,null,"Biler",null,{"$f":"Balance!DV64*1000","v":0},null,{"$f":"Balance!DC64*-1000","v":0},null,null,null,null,null,{"$f":"Balance!ES64*1000","v":0},null,{"$f":"Balance!DZ64*-1000","v":0},null,null,null,null,null,{"$f":"Balance!FP64*1000","v":0},null,{"$f":"Balance!EW64*-1000","v":0},null,null,null,null,null,{"$f":"Balance!GM64*1000","v":0},null,{"$f":"Balance!FT64*-1000","v":0},null,1,0]
[1,null,"Aktiver uden for landbrug",null,{"$f":"Balance!DV69*1000","v":0},null,{"$f":"Balance!DC69*-1000","v":0},null,null,null,null,null,{"$f":"Balance!ES69*1000","v":0},null,{"$f":"Balance!DZ69*-1000","v":0},null,null,null,null,null,{"$f":"Balance!FP69*1000","v":0},null,{"$f":"Balance!EW69*-1000","v":0},null,null,null,null,null,{"$f":"Balance!GM69*1000","v":0},null,{"$f":"Balance!FT69*-1000","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,0.5,{"$f":"IF(AH174<>0,0.5,0)","v":0}]
[1,null,"Investeringer i alt",null,null,null,{"$f":"SUM(E163:K172)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M163:S172)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U163:AA172)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC163:AE172)","v":0},null,1,{"$f":"IF(AE174+W174+O174+G174<>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,{"$f":"IF(AH176<>0,0.5,0)","v":0}]
[1,{"$f":"IF(G176>0,\"LIKVIDITETSOVERSKUD\",\"LIKVIDITETSBEHOV\")","v":"LIKVIDITETSBEHOV"},null,null,null,null,{"$f":"G161+G174","v":0},null,null,null,null,null,null,null,{"$f":"O161+O174","v":0},null,null,null,null,null,null,null,{"$f":"W161+W174","v":0},null,null,null,null,null,null,null,{"$f":"AE161+AE174","v":0},null,1,{"$f":"IF(G174+O174+W174+AE174<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH190<>0,0.5,0)","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,1,{"$f":"IF(AH190<>0,1,0)","v":0}]
[1,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,1,{"$f":"IF(AH190<>0,1,0)","v":0}]
[1,null,"Tilgodehavender",null,{"$f":"IF(Balance!E72>0,(Balance!E72)*-1000,0)","v":0},null,{"$f":"IF(Balance!E72<0,(Balance!E72)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!M72>0,(Balance!M72)*-1000,0)","v":0},null,{"$f":"IF(Balance!M72<0,(Balance!M72)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!U72>0,(Balance!U72)*-1000,0)","v":0},null,{"$f":"IF(Balance!U72<0,(Balance!U72)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!AC72>0,(Balance!AC72)*-1000,0)","v":0},null,{"$f":"IF(Balance!AC72<0,(Balance!AC72)*-1000,0)","v":0},null,1,{"$f":"IF(AE180+E180+M180+U180+AC180+W180+O180+G180<>0,1,0)","v":0}]
[1,"    Værdipapirer","Værdipapirer",null,{"$f":"IF(Balance!E73>0,(Balance!E73)*-1000,0)","v":0},null,{"$f":"IF(Balance!E73<0,(Balance!E73)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!M73>0,(Balance!M73)*-1000,0)","v":0},null,{"$f":"IF(Balance!M73<0,(Balance!M73)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!U73>0,(Balance!U73)*-1000,0)","v":0},null,{"$f":"IF(Balance!U73<0,(Balance!U73)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!AC73>0,(Balance!AC73)*-1000,0)","v":0},null,{"$f":"IF(Balance!AC73<0,(Balance!AC73)*-1000,0)","v":0},null,1,{"$f":"IF(AE181+E181+M181+U181+AC181+W181+O181+G181<>0,1,0)","v":0}]
[1,null,"KK, indlån og likvide beh.",null,{"$f":"IF(G197>0,G197*-1,0)+IF(Balance!E74+Balance!E75>0,(Balance!E74+Balance!E75)*-1000,0)","v":0},null,{"$f":"IF(G197<0,G197*-1,0)+IF(Balance!E74+Balance!E75<0,(Balance!E74+Balance!E75)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(O197>0,O197*-1,0)+IF(Balance!M74+Balance!M75>0,(Balance!M74+Balance!M75)*-1000,0)","v":0},null,{"$f":"IF(O197<0,O197*-1,0)+IF(Balance!M74+Balance!M75<0,(Balance!M74+Balance!M75)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(W197>0,W197*-1,0)+IF(Balance!U74+Balance!U75>0,(Balance!U74+Balance!U75)*-1000,0)","v":0},null,{"$f":"IF(W197<0,W197*-1,0)+IF(Balance!U74+Balance!U75<0,(Balance!U74+Balance!U75)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF(AE197>0,AE197*-1,0)+IF(Balance!AC74+Balance!AC75>0,(Balance!AC74+Balance!AC75)*-1000,0)","v":0},null,{"$f":"IF(AE197<0,AE197*-1,0)+IF(Balance!AC74+Balance!AC75<0,(Balance!AC74+Balance!AC75)*-1000,0)","v":0},null,1,{"$f":"IF(AE182+E182+M182+U182+AC182+W182+O182+G182<>0,1,0)","v":0}]
[1,null,"Realkreditinstitutter",null,{"$f":"(Balance!H95+Balance!J95)*-1000","v":0},null,{"$f":"Balance!E95*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!P95+Balance!R95)*-1000","v":0},null,{"$f":"Balance!M95*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!X95+Balance!Z95)*-1000","v":0},null,{"$f":"Balance!U95*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!AF95+Balance!AH95)*-1000","v":0},null,{"$f":"Balance!AC95*-1000","v":0},null,1,{"$f":"IF(AE183+E183+M183+U183+AC183+W183+O183+G183<>0,1,0)","v":0}]
[null,null,"Pengeinstitutter",null,{"$f":"(Balance!H103+Balance!J103)*-1000","v":0},null,{"$f":"Balance!E103*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!P103+Balance!R103)*-1000","v":0},null,{"$f":"Balance!M103*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!X103+Balance!Z103)*-1000","v":0},null,{"$f":"Balance!U103*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!AF103+Balance!AH103)*-1000","v":0},null,{"$f":"Balance!AC103*-1000","v":0},null,1,0]
[null,null,"Leasingforpligtelser ",null,{"$f":"(Balance!H108+Balance!J108)*-1000","v":0},null,{"$f":"Balance!E108*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!P108+Balance!R108)*-1000","v":0},null,{"$f":"Balance!M108*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!X108+Balance!Z108)*-1000","v":0},null,{"$f":"Balance!U108*-1000","v":0},null,null,null,null,null,{"$f":"(Balance!AF108+Balance!AH108)*-1000","v":0},null,{"$f":"Balance!AC108*-1000","v":0},null,1,0]
[1,null,"Moms og afgift ",null,{"$f":"IF(G209<0,G209,0)","v":0},null,{"$f":"IF(G209>0,G209,0)","v":0},null,null,null,null,null,{"$f":"IF(O209<0,O209,0)","v":0},null,{"$f":"IF(O209>0,O209,0)","v":0},null,null,null,null,null,{"$f":"IF(W209<0,W209,0)","v":0},null,{"$f":"IF(W209>0,W209,0)","v":0},null,null,null,null,null,{"$f":"IF(AE209<0,AE209,0)","v":0},null,{"$f":"IF(AE209>0,AE209,0)","v":0},null,1,0]
[1,null,"Anden gæld",null,{"$f":"(Balance!H113+Balance!J113)*-1000","v":0},null,{"$f":"IF(Balance!E113<0,Balance!E113*-1000,0)","v":0},null,null,null,null,null,{"$f":"(Balance!P113+Balance!R113)*-1000","v":0},null,{"$f":"IF(Balance!M113<0,Balance!M113*-1000,0)","v":0},null,null,null,null,null,{"$f":"(Balance!X113+Balance!Z113)*-1000","v":0},null,{"$f":"IF(Balance!U113<0,Balance!U113*-1000,0)","v":0},null,null,null,null,null,{"$f":"(Balance!AF113+Balance!AH113)*-1000","v":0},null,{"$f":"IF(Balance!AC113<0,Balance!AC113*-1000,0)","v":0},null,1,0]
[1,null,"Kassekredit ",null,{"$f":"IF(G196>0,G196*-1,0)","v":0},null,{"$f":"IF(G196<0,G196*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(O196>0,O196*-1,0)","v":0},null,{"$f":"IF(O196<0,O196*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(W196>0,W196*-1,0)","v":0},null,{"$f":"IF(W196<0,W196*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(AE196>0,AE196*-1,0)","v":0},null,{"$f":"IF(AE196<0,AE196*-1,0)","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,0.5,{"$f":"IF(AH190<>0,0.5,0)","v":0}]
[1,{"$f":"IF(G190>0,\"Likviditetsfremskaffelse\",\"Likviditetsanvendelse\")","v":"Likviditetsanvendelse"},null,null,null,null,{"$f":"SUM(E180:G188)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M180:O188)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U180:W188)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC180:AE188)","v":0},null,1,{"$f":"IF(AE190+W190+O190+G190<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AH190<>0,0.5,0)","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,1,1]
[1,"Kassekredit saldo ultimo",null,null,null,null,{"$f":"(Balance!L115+Balance!L76)*1000","v":0.01},null,null,null,null,null,null,null,{"$f":"(Balance!T115+Balance!T76)*1000","v":0.01},null,null,null,null,null,null,null,{"$f":"(Balance!AB115+Balance!AB76)*1000","v":0.01},null,null,null,null,null,null,null,{"$f":"(Balance!AJ115+Balance!AJ76)*1000","v":0.01},null,1,1]
[null,null,null,null,null,null,{"$f":"(SUM(E180:G181)+SUM(E183:G187)+G176+(Balance!E74+Balance!E75)*-1000)*-1","v":0},null,null,null,null,null,null,null,{"$f":"(SUM(M180:O181)+SUM(M183:O187)+O176+(Balance!M74+Balance!M75)*-1000)*-1","v":0},null,null,null,null,null,null,null,{"$f":"(SUM(U180:W181)+SUM(U183:W187)+W176+(Balance!U74+Balance!U75)*-1000)*-1","v":0},null,null,null,null,null,null,null,{"$f":"(SUM(AC180:AE181)+SUM(AC183:AE187)+AE176+(Balance!AC74+Balance!AC75)*-1000)*-1","v":0},null,1,1]
[null,null,"Årets bevægelse på saldo",null,null,null,{"$f":"G194*-1","v":0},null,null,null,null,null,null,null,{"$f":"O194*-1","v":0},null,null,null,null,null,null,null,{"$f":"W194*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE194*-1","v":0},null,1,1]
[null,null,"Saldo / bevægelse negativ KK",null,{"$f":"BVkk*1000","v":0},null,{"$f":"IF(E196<0,IF(G195<=E196*-1,G195,E196*-1),IF(-G195<=E196,0,E196+G195))","v":0},null,null,null,null,null,{"$f":"E196-G194","v":0},null,{"$f":"IF(M196<0,IF(O195<=M196*-1,O195,M196*-1),IF(-O195<=M196,0,M196+O195))","v":0},null,null,null,null,null,{"$f":"O193","v":0.01},null,{"$f":"IF(U196<0,IF(W195<=U196*-1,W195,U196*-1),IF(-W195<=U196,0,U196+W195))","v":0},null,null,null,null,null,{"$f":"W193","v":0.01},null,{"$f":"IF(AC196<0,IF(AE195<=AC196*-1,AE195,AC196*-1),IF(-AE195<=AC196,0,AC196+AE195))","v":0},null,1,1,null,null,null,{"$f":"AC196+AE195","v":0.01}]
[null,null,"Bevægelse pos KK",null,null,null,{"$f":"G195-G196","v":0},null,null,null,null,null,null,null,{"$f":"O195-O196","v":0},null,null,null,null,null,null,null,{"$f":"W195-W196","v":0},null,null,null,null,null,null,null,{"$f":"AE195-AE196","v":0},null,1,1]
[null,null,"Moms primo (- = gæld, + = tilgode)",null,null,null,{"$f":"Balance!D114*1000","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(G208),G198+G208*-1,G206)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(O208),O198+O208*-1,O206)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W208),W198+W208*-1,W206)","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Årets momspligtig omsætning netto",null,null,null,{"$f":"DSUM($B$5:$AE$190,\"a\",$AW200:$AW201)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$190,\"b\",$AW200:$AW201)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$190,\"c\",$AW200:$AW201)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AE$190,\"d\",$AW200:$AW201)","v":0},null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms"]
[null,null,"Årets moms heraf, modtaget i året",null,null,null,{"$f":"TRUNC(G200*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(O200*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(W200*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(AE200*0.25,0)","v":0},null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m"]
[null,null,"3 kvartalers betaling heraf",null,null,null,{"$f":"G201*0.75","v":0},null,null,null,null,null,null,null,{"$f":"O201*0.75","v":0},null,null,null,null,null,null,null,{"$f":"W201*0.75","v":0},null,null,null,null,null,null,null,{"$f":"AE201*0.75","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Primo + 3 kvartaler, betalt i året",null,null,null,{"$f":"G198-G202","v":0},null,null,null,null,null,null,null,{"$f":"O198-O202","v":0},null,null,null,null,null,null,null,{"$f":"W198-W202","v":0},null,null,null,null,null,null,null,{"$f":"AE198-AE202","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Moms ultimo (primo + modtaget - betalt)",null,null,null,{"$f":"G198-G201-G204","v":0},null,null,null,null,null,null,null,{"$f":"O198-O201-O204","v":0},null,null,null,null,null,null,null,{"$f":"W198-W201-W204","v":0},null,null,null,null,null,null,null,{"$f":"AE198-AE201-AE204","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Korrektion: Moms bevægelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Momsbevægelse primo til ultimo",null,null,null,{"$f":"IF(ISBLANK(G208),G198-G206,G208)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(O208),O198-O206,O208)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(W208),W198-W206,W208)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AE208),AE198-AE206,AE208)","v":0},null,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E3","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,{"$f":"G94","v":0},{"$f":"Resultat!G94","v":0},null,null,null,null,null,null,{"$f":"O94","v":0},null,null,null,null,null,null,null,{"$f":"W94","v":0},null,null,null,null,null,null,null,{"$f":"AE94","v":0}]
[null,null,"Skat af årets resultat",null,null,null,{"$f":"G96","v":0},{"$f":"Resultat!G96","v":0},null,null,null,null,null,null,{"$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,"Privatforbrug incl bil afskrivning",null,null,null,{"$f":"G110+G111","v":0},{"$f":"Resultat!G117+Resultat!G110","v":0},null,null,null,null,null,null,{"$f":"O110+O111","v":0},null,null,null,null,null,null,null,{"$f":"W110+W111","v":0},null,null,null,null,null,null,null,{"$f":"AE110+AE111","v":0}]
[null,null,"Formueindtægter og - udgifter",null,null,null,{"$f":"G113+G114","v":0},{"$f":"Resultat!G113+Resultat!G114","v":0},null,null,null,null,null,null,{"$f":"O113+O114","v":0},null,null,null,null,null,null,null,{"$f":"W113+W114","v":0},null,null,null,null,null,null,null,{"$f":"AE113+AE114","v":0}]
[null,null,"Konsolidering",null,null,null,{"$f":"SUM(G295:G298)","v":0},{"$f":"SUM(H295:H298)","v":0},null,null,null,null,null,null,{"$f":"SUM(O295:O298)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W295:W298)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE295:AE298)","v":0}]
[null,null,"Korrektion af resultat før skat",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,"Endelig korrektion af res før skat for 0 i kons",null,null,null,-756667,null,null,null,null,null,null,null,-756667,null,null,null,null,null,null,null,-756667,null,null,null,null,null,null,null,-756667]
[]
[null,null,"LIKVIDITET",null,null,null,{"$f":"G161","v":0},null,null,null,null,null,null,null,{"$f":"O161","v":0},null,null,null,null,null,null,null,{"$f":"W161","v":0},null,null,null,null,null,null,null,{"$f":"AE161","v":0}]
[null,null,"Korrektion af resultat før skat likviditet",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,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"Endelig korrektion af res før skat for nul i selvfinansiering",null,null,null,-800000,null,null,null,null,null,null,null,-800000,null,null,null,null,null,null,null,-800000,null,null,null,null,null,null,null,-800000]

{"sheet":"Balance","index":1,"n_rows":381,"n_cols":197,"rows_kept":381,"cut":false,"hidden":false,"merged":[[0,6,0,12],[80,143,80,147],[81,183,81,187],[82,183,82,187],[83,183,83,187],[84,183,84,187],[81,151,81,158],[82,151,82,158],[83,151,83,158],[84,151,84,158],[81,174,81,181],[82,174,82,181],[83,174,83,181],[84,174,84,181],[0,156,0,159],[0,161,0,164],[0,166,0,169],[0,174,0,177],[0,179,0,182],[0,184,0,187],[83,105,83,112],[6,128,6,131],[6,133,6,136],[82,105,82,112],[0,189,0,192],[259,4,259,10],[259,12,259,18],[259,20,259,26],[259,28,259,34],[0,105,0,108],[0,110,0,113],[0,115,0,118],[86,4,86,9],[86,12,86,17],[86,20,86,25],[86,28,86,33],[7,4,7,10],[7,12,7,18],[7,20,7,26],[7,28,7,34],[6,156,6,159],[6,161,6,164],[6,174,6,177],[6,179,6,182],[6,184,6,187],[6,189,6,192],[6,151,6,154],[5,9,5,12],[342,4,342,9],[342,12,342,17],[342,20,342,25],[342,28,342,33],[57,110,57,113],[57,115,57,118],[57,120,57,123],[6,105,6,108],[6,110,6,113],[6,115,6,118],[6,120,6,123],[255,9,255,15],[255,20,255,25],[256,9,256,15],[256,20,256,25],[81,120,81,124],[82,120,82,124],[83,120,83,124],[84,120,84,124],[6,166,6,169],[86,103,86,109],[81,189,81,193],[0,151,0,154],[252,9,252,15],[252,33,252,35],[253,9,253,15],[253,20,253,25],[254,9,254,15],[4,20,4,25],[1,9,1,15],[0,33,0,35],[2,20,2,25],[3,20,3,25],[81,105,81,112],[81,128,81,135],[82,128,82,135],[83,128,83,135],[84,128,84,135],[0,138,0,141],[0,143,0,146],[1,103,1,109],[57,105,57,108],[5,134,5,135],[377,0,377,2],[334,0,334,2],[259,0,259,2],[266,1,266,2],[342,0,342,2],[354,0,354,2],[365,0,365,2],[369,0,369,2],[375,1,375,2],[267,1,267,2],[268,1,268,2],[269,1,269,2],[270,1,270,2],[271,1,271,2],[272,1,272,2],[273,1,273,2],[285,1,285,2],[286,1,286,2],[287,1,287,2],[280,0,280,2],[288,1,288,2],[274,1,274,2],[275,1,275,2],[276,1,276,2],[299,1,299,2],[300,1,300,2],[301,1,301,2],[302,1,302,2],[277,1,277,2],[278,1,278,2],[303,1,303,2],[294,1,294,2],[295,1,295,2],[296,1,296,2],[297,1,297,2],[298,1,298,2],[289,1,289,2],[290,1,290,2],[291,1,291,2],[292,1,292,2],[293,1,293,2],[356,0,356,2],[358,0,358,2],[320,0,320,2],[325,0,325,2],[332,0,332,2],[304,1,304,2],[305,1,305,2],[306,1,306,2],[307,1,307,2],[314,0,314,2],[308,1,308,2],[309,1,309,2],[310,1,310,2],[311,1,311,2],[312,1,312,2],[5,139,5,140],[5,144,5,145],[0,120,0,123],[0,128,0,131],[0,133,0,136],[57,43,57,44],[57,45,57,46],[57,47,57,48],[57,49,57,50],[6,143,6,146],[6,138,6,141],[82,189,82,193],[83,189,83,193],[84,189,84,193],[58,43,58,44],[58,45,58,46],[58,47,58,48],[58,49,58,50],[84,105,84,112],[81,114,81,118],[82,114,82,118],[83,114,83,118],[84,114,84,118],[70,110,70,113],[73,111,73,112],[70,115,70,118],[73,107,73,110],[73,116,73,117],[74,111,74,117],[72,107,72,110],[72,130,72,133],[73,130,73,133],[74,130,74,133],[74,107,74,110],[82,160,82,164],[81,143,81,147],[82,143,82,147],[83,143,83,147],[84,143,84,147],[85,128,85,135],[81,137,81,141],[82,137,82,141],[83,137,83,141],[84,137,84,141],[85,174,85,181],[74,157,74,163],[72,176,72,179],[73,176,73,179],[74,153,74,156],[74,176,74,179],[74,164,74,172],[72,164,72,172],[73,164,73,172],[81,166,81,170],[82,166,82,170],[83,166,83,170],[84,166,84,170],[81,160,81,164],[85,151,85,158],[83,160,83,164],[84,160,84,164],[2,9,2,13],[3,9,3,13],[4,9,4,13],[80,137,80,141],[72,187,72,195],[73,187,73,195],[74,187,74,195],[72,141,72,149],[73,141,73,149],[74,141,74,149],[72,118,72,126],[73,118,73,126],[74,118,74,126],[73,180,73,181],[73,185,73,186],[74,180,74,186],[73,134,73,135],[73,139,73,140],[74,134,74,140],[72,153,72,156],[73,153,73,156],[73,157,73,158],[73,162,73,163],[5,129,5,130]]}
["BALANCE & ANLÆGSKARTOTEK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"© CHA 29.09.2021",null,null,1,{"$f":"BudgetType","v":1},"Hvis 2 udvidet budget, hvis 1 begrænset, hvis 3 LandboSyd",null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis","Skjul"]
["   Ejendom",null,null,null,null,null,null,null,null,"Budgetoplysninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Hvis 1 enlig, hvis 2 ægtefællebeskatning",null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["   Alternativ",null,null,null,null,null,null,null,null,"Første budgetår",null,null,null,null,null,null,null,2021,null,"n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BudgetType=1,TotalSumVaerdireg<>0),2,1)","v":1},"Hvis 2 skal makro om værdireg starte",null,null,"Budget - standard",null,null,null,null,null,2,null,null,null,2,null,null,null,null,null,null,2,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,1,1]
["   Navn",null,null,null,null,null,null,null,null,"Vælg logo",null,null,null,null,null,null,null,"n",null,null,"KK positiv saldo, p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,"Udvidet budget med tab og gevinst, op- og nedskrivning",null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,1]
[null,"Windows",null,null,null,null,null,null,null,"Skatteprocent",null,null,null,null,null,null,null,0.4,null,null,"KK negativ saldo, p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Saldo%",null,null,null,"Budget - standard med logo",null,null,null,null,null,"Nej",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"E"]
[2,null,null,null,null,null,null,null,null,"Personfradrag mv.",null,null,null,null,null,null,null,46700,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Restår",{"$f":"IF(StopMensOverfoer=0,0,IF(ISERROR(SUM(D174:AJ174)),0,TRUNC((ABS(fsum)+ABS(hsum)+ABS(msum)+ABS(osum)+ABS(tsum)+ABS(vsum)+ABS(aasum)+ABS(acsum)),0)))","v":0},"TotalSumVærdireg",null,null,null,null,null,null,null,"Ja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før salg",null,"G",null,null,"A",null,null,null,null,"B",null,null,null,null,"C",null,null,null,null,"D",null,null,"Før salg","F","G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før salg",null,"G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før salg",null,"G"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!G131+L128),Resultat!G131/1000-Balance!L128,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!O131+T128),Resultat!O131/1000-Balance!T128,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!W131+AB128),Resultat!W131/1000-Balance!AB128,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!AE131+AJ128),Resultat!AE131/1000-Balance!AJ128,0)","v":0},null,null,{"$f":"IF(StopMensOverfoer=0,0,TRUNC(SUM(D7:AJ7),0))","v":0},"SumAfFejl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Kopier side 1 af Balancen",null,"1 Anskaffelsessum",null,null,null,null,"1 Opskrivninger",null,null,null,null,"1 Nedskrivninger",null,null,null,null,"1 Afskrivninger",null,null,null,"Bogført","Salgs-","Gevinst",null,"2 Anskaffelsessum",null,null,null,null,"2 Opskrivninger",null,null,null,null,"2 Nedskrivninger",null,null,null,null,"2 Afskrivninger",null,null,null,"Bogført","Salgs-","Gevinst",null,"3 Anskaffelsessum",null,null,null,null,"3 Opskrivninger",null,null,null,null,"3 Nedskrivninger",null,null,null,null,"3 Afskrivninger",null,null,null,"Bogført","Salgs-","Gevinst",null,"4 Anskaffelsessum",null,null,null,null,"4 Opskrivninger",null,null,null,null,"4 Nedskrivninger",null,null,null,null,"4 Afskrivninger",null,null,null,"Bogført","Salgs-","Gevinst"]
["AKTIVER",null,null,{"$f":"R3","v":2021}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"D8+1","v":2022}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8+1","v":2023}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8+1","v":2024}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8+1","v":2025},null,null,{"$f":"IF(StopMensOverfoer=0,0,IF(ISERROR(SUM(AL9:AM112)),0,SUM(AL9:AM112)))","v":0},"ON fejl (og positiv 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,1,1,null,null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo","værdi","sum","Tab","Tlbf EK","Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo","værdi","sum","Tab","Tlbf EK","Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo","værdi","sum","Tab","Tlbf EK","Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo","værdi","sum","Tab","Tlbf EK"]
[null,null,null,"Primo","Investering","O/N*",null,null,"T/G",null,0,"Primo","Investering","O/N*",null,null,"T/G",null,1,"Primo","Investering","O/N*",null,null,"T/G",null,2,"Primo","Investering","O/N*",null,null,"T/G",null,3,"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,1,{"$f":"IF(CY12=1,1,0)","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"DW10","v":0},null,null,{"$f":"DY10+ED10+EI10+EN10","v":0},null,null,null,null,{"$f":"ET10","v":0},null,null,{"$f":"EV10+FA10+FF10+FK10","v":0},null,null,null,null,{"$f":"FQ10","v":0},null,null,{"$f":"FS10+FX10+GC10+GH10","v":0},null,null,null,null,{"$f":"GN10","v":0},null,null,{"$f":"FV10+GA10+GF10+GK10","v":0},null,{"$f":"IF(AND(D10<0.5,E10<0),1,IF(AND(L10<0.5,M10<0),1,IF(AND(T10<0.5,U10<0),1,IF(AND(AB10<0.5,AC10<0),1,0))))","v":0},{"$f":"IF(AND(D10+E10=0,F10<>0),1,IF(AND(L10+M10=0,N10<>0),1,IF(AND(T10+U10=0,V10<>0),1,IF(AND(AB10+AC10=0,AD10<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D10+L10+T10+AB10+AJ10,0)<>0,1,0)","v":0},{"$f":"B10","v":0},null,{"$f":"Jord","v":0},{"$f":"IF(E10>0,E10,0)","v":0},{"$f":"IF(DV10>0,-DB10-DC10,0)","v":0},{"$f":"DB10+DC10+DD10","v":0},null,null,{"$f":"IF(F10>0,IF(DL10=0,F10,IF(-DL10>=F10,0,IF(AND(DL10<0,-DL10<F10),DL10+F10,0))),IF(DG10>=-F10,F10,IF(AND(DG10>0,DG10<-F10),-DG10,0)))","v":0},{"$f":"IF(DV10>0,-DG10-DH10,0)","v":0},{"$f":"DG10+DH10+DI10","v":0},null,null,{"$f":"IF(F10<0,IF(DG10=0,F10,IF(DG10>=-F10,0,IF(AND(DG10>0,-F10>F10),DG10+F10,0))),IF(DL10=-F10,F10,IF(AND(DL10<0,-DL10<F10),-DL10,0)))","v":0},{"$f":"IF(DV10>0,-DL10-DM10,0)","v":0},{"$f":"DL10+DM10+DN10","v":0},null,null,null,null,null,{"$f":"DB10+DC10+DG10+DH10+DL10+DM10+DQ10+DR10","v":0},{"$f":"IF(E10<0,E10*-1,0)","v":0},{"$f":"IF(DV10>0,IF(OR(DL10<0,DG10=0),DV10-DU10,IF(DV10-DB10-DQ10<0,DV10-DB10-DQ10,IF(DV10-DB10-DQ10<=DG10,0,DV10-DB10-DG10-DQ10))),0)","v":0},{"$f":"IF(DV10>0,DG10+DV10-DU10-DW10,0)","v":0},{"$f":"DE10","v":0},{"$f":"IF(M10>0,M10,0)","v":0},{"$f":"IF(ES10>0,-DY10-DZ10,0)","v":0},{"$f":"DY10+DZ10+EA10","v":0},null,{"$f":"DJ10","v":0},{"$f":"IF(N10>0,IF(EI10=0,N10,IF(-EI10>=N10,0,IF(AND(EI10<0,-EI10<N10),EI10+N10,0))),IF(ED10>=-N10,N10,IF(AND(ED10>0,ED10<-N10),-ED10,0)))","v":0},{"$f":"IF(ES10>0,-ED10-EE10,0)","v":0},{"$f":"ED10+EE10+EF10","v":0},null,{"$f":"DO10","v":0},{"$f":"IF(N10<0,IF(ED10=0,N10,IF(ED10>=-N10,0,IF(AND(ED10>0,-N10>N10),ED10+N10,0))),IF(EI10=-N10,N10,IF(AND(EI10<0,-EI10<N10),-EI10,0)))","v":0},{"$f":"IF(ES10>0,-EI10-EJ10,0)","v":0},{"$f":"EI10+EJ10+EK10","v":0},null,null,null,null,null,{"$f":"DY10+DZ10+ED10+EE10+EI10+EJ10+EN10+EO10","v":0},{"$f":"IF(M10<0,M10*-1,0)","v":0},{"$f":"IF(ES10>0,IF(OR(EI10<0,ED10=0),ES10-ER10,IF(ES10-DY10-EN10<0,ES10-DY10-EN10,IF(ES10-DY10-EN10<=ED10,0,ES10-DY10-ED10-EN10))),0)","v":0},{"$f":"IF(ES10>0,ED10+ES10-ER10-ET10,0)","v":0},{"$f":"EB10","v":0},{"$f":"IF(U10>0,U10,0)","v":0},{"$f":"IF(FP10>0,-EV10-EW10,0)","v":0},{"$f":"EV10+EW10+EX10","v":0},null,{"$f":"EG10","v":0},{"$f":"IF(V10>0,IF(FF10=0,V10,IF(-FF10>=V10,0,IF(AND(FF10<0,-FF10<V10),FF10+V10,0))),IF(FA10>=-V10,V10,IF(AND(FA10>0,FA10<-V10),-FA10,0)))","v":0},{"$f":"IF(FP10>0,-FA10-FB10,0)","v":0},{"$f":"FA10+FB10+FC10","v":0},null,{"$f":"EL10","v":0},{"$f":"IF(V10<0,IF(FA10=0,V10,IF(FA10>=-V10,0,IF(AND(FA10>0,-V10>V10),FA10+V10,0))),IF(FF10=-V10,V10,IF(AND(FF10<0,-FF10<V10),-FF10,0)))","v":0},{"$f":"IF(FP10>0,-FF10-FG10,0)","v":0},{"$f":"FF10+FG10+FH10","v":0},null,null,null,null,null,{"$f":"EV10+EW10+FA10+FB10+FF10+FG10+FK10+FL10","v":0},{"$f":"IF(U10<0,U10*-1,0)","v":0},{"$f":"IF(FP10>0,IF(OR(FF10<0,FA10=0),FP10-FO10,IF(FP10-EV10-FK10<0,FP10-EV10-FK10,IF(FP10-EV10-FK10<=FA10,0,FP10-EV10-FA10-FK10))),0)","v":0},{"$f":"IF(FP10>0,FA10+FP10-FO10-FQ10,0)","v":0},{"$f":"EY10","v":0},{"$f":"IF(AC10>0,AC10,0)","v":0},{"$f":"IF(GM10>0,-FS10-FT10,0)","v":0},{"$f":"FS10+FT10+FU10","v":0},null,{"$f":"FD10","v":0},{"$f":"IF(AD10>0,IF(GC10=0,AD10,IF(-GC10>=AD10,0,IF(AND(GC10<0,-GC10<AD10),GC10+AD10,0))),IF(FX10>=-AD10,AD10,IF(AND(FX10>0,FX10<-AD10),-FX10,0)))","v":0},{"$f":"IF(GM10>0,-FX10-FY10,0)","v":0},{"$f":"FX10+FY10+FZ10","v":0},null,{"$f":"FI10","v":0},{"$f":"IF(AD10<0,IF(FX10=0,AD10,IF(FX10>=-AD10,0,IF(AND(FX10>0,-AD10>AD10),FX10+AD10,0))),IF(GC10=-AD10,AD10,IF(AND(GC10<0,-GC10<AD10),-GC10,0)))","v":0},{"$f":"IF(GM10>0,-GC10-GD10,0)","v":0},{"$f":"GC10+GD10+GE10","v":0},null,null,null,null,null,{"$f":"FS10+FT10+FX10+FY10+GC10+GD10+GH10+GI10","v":0},{"$f":"IF(AC10<0,AC10*-1,0)","v":0},{"$f":"IF(GM10>0,IF(OR(GC10<0,FX10=0),GM10-GL10,IF(GM10-FS10-GH10<0,GM10-FS10-GH10,IF(GM10-FS10-GH10<=FX10,0,GM10-FS10-FX10-GH10))),0)","v":0},{"$f":"IF(GM10>0,FX10+GM10-GL10-GN10,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"DW11","v":0},null,null,{"$f":"DY11+ED11+EI11+EN11","v":0},null,null,null,null,{"$f":"ET11","v":0},null,null,{"$f":"EV11+FA11+FF11+FK11","v":0},null,null,null,null,{"$f":"FQ11","v":0},null,null,{"$f":"FS11+FX11+GC11+GH11","v":0},null,null,null,null,{"$f":"GN11","v":0},null,null,{"$f":"FV11+GA11+GF11+GK11","v":0},null,{"$f":"IF(AND(D11<0.5,E11<0),1,IF(AND(L11<0.5,M11<0),1,IF(AND(T11<0.5,U11<0),1,IF(AND(AB11<0.5,AC11<0),1,0))))","v":0},{"$f":"IF(AND(D11+E11=0,F11<>0),1,IF(AND(L11+M11=0,N11<>0),1,IF(AND(T11+U11=0,V11<>0),1,IF(AND(AB11+AC11=0,AD11<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D11+L11+T11+AB11+AJ11,0)<>0,1,0)","v":0},0,null,{"$f":"D11","v":0},{"$f":"IF(E11>0,E11,0)","v":0},{"$f":"IF(DV11>0,-DB11-DC11,0)","v":0},{"$f":"DB11+DC11+DD11","v":0},null,null,{"$f":"IF(F11>0,IF(DL11=0,F11,IF(-DL11>=F11,0,IF(AND(DL11<0,-DL11<F11),DL11+F11,0))),IF(DG11>=-F11,F11,IF(AND(DG11>0,DG11<-F11),-DG11,0)))","v":0},{"$f":"IF(DV11>0,-DG11-DH11,0)","v":0},{"$f":"DG11+DH11+DI11","v":0},null,null,{"$f":"IF(F11<0,IF(DG11=0,F11,IF(DG11>=-F11,0,IF(AND(DG11>0,-F11>F11),DG11+F11,0))),IF(DL11=-F11,F11,IF(AND(DL11<0,-DL11<F11),-DL11,0)))","v":0},{"$f":"IF(DV11>0,-DL11-DM11,0)","v":0},{"$f":"DL11+DM11+DN11","v":0},null,null,null,null,null,{"$f":"DB11+DC11+DG11+DH11+DL11+DM11+DQ11+DR11","v":0},{"$f":"IF(E11<0,E11*-1,0)","v":0},{"$f":"IF(DV11>0,IF(OR(DL11<0,DG11=0),DV11-DU11,IF(DV11-DB11-DQ11<0,DV11-DB11-DQ11,IF(DV11-DB11-DQ11<=DG11,0,DV11-DB11-DG11-DQ11))),0)","v":0},{"$f":"IF(DV11>0,DG11+DV11-DU11-DW11,0)","v":0},{"$f":"DE11","v":0},{"$f":"IF(M11>0,M11,0)","v":0},{"$f":"IF(ES11>0,-DY11-DZ11,0)","v":0},{"$f":"DY11+DZ11+EA11","v":0},null,{"$f":"DJ11","v":0},{"$f":"IF(N11>0,IF(EI11=0,N11,IF(-EI11>=N11,0,IF(AND(EI11<0,-EI11<N11),EI11+N11,0))),IF(ED11>=-N11,N11,IF(AND(ED11>0,ED11<-N11),-ED11,0)))","v":0},{"$f":"IF(ES11>0,-ED11-EE11,0)","v":0},{"$f":"ED11+EE11+EF11","v":0},null,{"$f":"DO11","v":0},{"$f":"IF(N11<0,IF(ED11=0,N11,IF(ED11>=-N11,0,IF(AND(ED11>0,-N11>N11),ED11+N11,0))),IF(EI11=-N11,N11,IF(AND(EI11<0,-EI11<N11),-EI11,0)))","v":0},{"$f":"IF(ES11>0,-EI11-EJ11,0)","v":0},{"$f":"EI11+EJ11+EK11","v":0},null,null,null,null,null,{"$f":"DY11+DZ11+ED11+EE11+EI11+EJ11+EN11+EO11","v":0},{"$f":"IF(M11<0,M11*-1,0)","v":0},{"$f":"IF(ES11>0,IF(OR(EI11<0,ED11=0),ES11-ER11,IF(ES11-DY11-EN11<0,ES11-DY11-EN11,IF(ES11-DY11-EN11<=ED11,0,ES11-DY11-ED11-EN11))),0)","v":0},{"$f":"IF(ES11>0,ED11+ES11-ER11-ET11,0)","v":0},{"$f":"EB11","v":0},{"$f":"IF(U11>0,U11,0)","v":0},{"$f":"IF(FP11>0,-EV11-EW11,0)","v":0},{"$f":"EV11+EW11+EX11","v":0},null,{"$f":"EG11","v":0},{"$f":"IF(V11>0,IF(FF11=0,V11,IF(-FF11>=V11,0,IF(AND(FF11<0,-FF11<V11),FF11+V11,0))),IF(FA11>=-V11,V11,IF(AND(FA11>0,FA11<-V11),-FA11,0)))","v":0},{"$f":"IF(FP11<0,-FA11-FB11,0)","v":0},{"$f":"FA11+FB11+FC11","v":0},null,{"$f":"EL11","v":0},{"$f":"IF(V11<0,IF(FA11=0,V11,IF(FA11>=-V11,0,IF(AND(FA11>0,-V11>V11),FA11+V11,0))),IF(FF11=-V11,V11,IF(AND(FF11<0,-FF11<V11),-FF11,0)))","v":0},{"$f":"IF(FP11<0,-FF11-FG11,0)","v":0},{"$f":"FF11+FG11+FH11","v":0},null,null,null,null,null,{"$f":"EV11+EW11+FA11+FB11+FF11+FG11+FK11+FL11","v":0},{"$f":"IF(U11<0,U11*-1,0)","v":0},{"$f":"IF(FP11>0,IF(OR(FF11<0,FA11=0),FP11-FO11,IF(FP11-EV11-FK11<0,FP11-EV11-FK11,IF(FP11-EV11-FK11<=FA11,0,FP11-EV11-FA11-FK11))),0)","v":0},{"$f":"IF(FP11>0,FA11+FP11-FO11-FQ11,0)","v":0},{"$f":"EY11","v":0},{"$f":"IF(AC11>0,AC11,0)","v":0},{"$f":"IF(GM11>0,-FS11-FT11,0)","v":0},{"$f":"FS11+FT11+FU11","v":0},null,{"$f":"FD11","v":0},{"$f":"IF(AD11>0,IF(GC11=0,AD11,IF(-GC11>=AD11,0,IF(AND(GC11<0,-GC11<AD11),GC11+AD11,0))),IF(FX11>=-AD11,AD11,IF(AND(FX11>0,FX11<-AD11),-FX11,0)))","v":0},{"$f":"IF(GM11<0,-FX11-FY11,0)","v":0},{"$f":"FX11+FY11+FZ11","v":0},null,{"$f":"FI11","v":0},{"$f":"IF(AD11<0,IF(FX11=0,AD11,IF(FX11>=-AD11,0,IF(AND(FX11>0,-AD11>AD11),FX11+AD11,0))),IF(GC11=-AD11,AD11,IF(AND(GC11<0,-GC11<AD11),-GC11,0)))","v":0},{"$f":"IF(GM11<0,-GC11-GD11,0)","v":0},{"$f":"GC11+GD11+GE11","v":0},null,null,null,null,null,{"$f":"FS11+FT11+FX11+FY11+GC11+GD11+GH11+GI11","v":0},{"$f":"IF(AC11<0,AC11*-1,0)","v":0},{"$f":"IF(GM11>0,IF(OR(GC11<0,FX11=0),GM11-GL11,IF(GM11-FS11-GH11<0,GM11-FS11-GH11,IF(GM11-FS11-GH11<=FX11,0,GM11-FS11-FX11-GH11))),0)","v":0},{"$f":"IF(GM11>0,FX11+GM11-GL11-GN11,0)","v":0}]
["*","Jord",null,{"$f":"SUM(D10:D11)","v":0},{"$f":"SUM(E10:E11)","v":0},{"$f":"SUM(F10:F11)","v":0},null,null,{"$f":"SUM(I10:I11)","v":0},null,null,{"$f":"SUM(L10:L11)","v":0},{"$f":"SUM(M10:M11)","v":0},{"$f":"SUM(N10:N11)","v":0},null,{"$f":"SUM(P10:P11)","v":0},{"$f":"SUM(Q10:Q11)","v":0},null,null,{"$f":"SUM(T10:T11)","v":0},{"$f":"SUM(U10:U11)","v":0},{"$f":"SUM(V10:V11)","v":0},null,null,{"$f":"SUM(Y10:Y11)","v":0},null,null,{"$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,{"$f":"SUM(CY10:CY11)","v":0},{"$f":"B12","v":"Jord"},null,{"$f":"SUM(DB10:DB11)","v":0},0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,{"$f":"SUM(DU10:DU11)","v":0},0,0,{"$f":"SUM(DX10:DX11)","v":0},0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,{"$f":"SUM(ER10:ER11)","v":0},0,0,{"$f":"SUM(EU10:EU11)","v":0},0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,{"$f":"SUM(FO10:FO11)","v":0},0,0,{"$f":"SUM(FR10:FR11)","v":0},0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,null,null,null,null,{"$f":"SUM(GL10:GL11)","v":0},{"$f":"SUM(GM10:GM11)","v":0},{"$f":"SUM(GN10:GN11)","v":0},{"$f":"SUM(GO10:GO11)","v":0}]
[null,null,null,null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,null,null,null,"År 1","År 2","År 3","År 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY16=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH12+DI12+DM12+DN12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE12+EF12+EJ12+EK12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB12+FC12+FG12+FH12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY12+FZ12+GD12+GE12","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"DW14","v":0},{"$f":"DR14","v":0},{"$f":"IF(Grundforbedring>0,IF(H14>0,H14*12,12),IF(E14>0,IF(H14>0,H14*12,12),12))","v":12},{"$f":"DY14+ED14+EI14+EN14","v":0},null,null,null,null,{"$f":"ET14","v":0},{"$f":"EO14","v":0},{"$f":"IF(K14>12,K14-12+G14,IF(M14>0,IF(P14>0,P14*12,12),12))","v":12},{"$f":"EV14+FA14+FF14+FK14","v":0},null,null,null,null,{"$f":"FQ14","v":0},{"$f":"FL14","v":0},{"$f":"IF(S14>12,S14-12+O14,IF(U14>0,IF(X14>0,X14*12,12),12))","v":12},{"$f":"FS14+FX14+GC14+GH14","v":0},null,null,null,null,{"$f":"GN14","v":0},{"$f":"GI14","v":0},{"$f":"IF(AA14>12,AA14-12+W14,IF(AC14>0,IF(AF14>0,AF14*12,12),12))","v":12},{"$f":"FV14+GA14+GF14+GK14","v":0},null,{"$f":"IF(AND(D14<0.5,E14<0),1,IF(AND(L14<0.5,M14<0),1,IF(AND(T14<0.5,U14<0),1,IF(AND(AB14<0.5,AC14<0),1,0))))","v":0},{"$f":"IF(AND(D14+E14=0,F14<>0),1,IF(AND(L14+M14=0,N14<>0),1,IF(AND(T14+U14=0,V14<>0),1,IF(AND(AB14+AC14=0,AD14<>0),1,0))))","v":0},{"$f":"H14*12","v":0},{"$f":"IF(AN14>0,AN14-K14,P14*12)","v":0},{"$f":"IF(AO14>0,AO14-S14,X14*12)","v":0},{"$f":"IF(AP14>0,AP14-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D14+L14+T14+AB14+AJ14,0)<>0,1,0)","v":0},0,null,{"$f":"D14","v":0},{"$f":"IF(E14>0,E14,0)","v":0},{"$f":"IF(DV14>0,-DB14-DC14,0)","v":0},{"$f":"DB14+DC14+DD14","v":0},null,null,{"$f":"IF(F14>0,IF(DL14=0,F14,IF(-DL14>=F14,0,IF(AND(DL14<0,-DL14<F14),DL14+F14,0))),IF(DG14>=-F14,F14,IF(AND(DG14>0,DG14<-F14),-DG14,0)))","v":0},{"$f":"IF(DV14>0,-DG14-DH14,0)","v":0},{"$f":"DG14+DH14+DI14","v":0},null,null,{"$f":"IF(F14<0,IF(DG14=0,F14,IF(DG14>=-F14,0,IF(AND(DG14>0,-F14>F14),DG14+F14,0))),IF(DL14=-F14,F14,IF(AND(DL14<0,-DL14<F14),-DL14,0)))","v":0},{"$f":"IF(DV14>0,-DL14-DM14,0)","v":0},{"$f":"DL14+DM14+DN14","v":0},null,0,{"$f":"(DE14+DJ14+DO14+DS14)/K14*-12*IF(DC14>0,(12-G14)/12,1)*IF(SUM(AN14:AQ14)>0,1,0)","v":0},{"$f":"IF(DV14>0,-DQ14,0)","v":0},{"$f":"DQ14+DR14+DS14","v":0},{"$f":"DB14+DC14+DG14+DH14+DL14+DM14+DQ14+DR14","v":0},{"$f":"IF(E14<0,E14*-1,0)","v":0},{"$f":"IF(DV14>0,IF(OR(DL14<0,DG14=0),DV14-DU14,IF(DV14-DB14-DQ14<0,DV14-DB14-DQ14,IF(DV14-DB14-DQ14<=DG14,0,DV14-DB14-DG14-DQ14))),0)","v":0},{"$f":"IF(DV14>0,DG14+DV14-DU14-DW14,0)","v":0},{"$f":"DE14","v":0},{"$f":"IF(M14>0,M14,0)","v":0},{"$f":"IF(ES14>0,-DY14-DZ14,0)","v":0},{"$f":"DY14+DZ14+EA14","v":0},null,{"$f":"DJ14","v":0},{"$f":"IF(N14>0,IF(EI14=0,N14,IF(-EI14>=N14,0,IF(AND(EI14<0,-EI14<N14),EI14+N14,0))),IF(ED14>=-N14,N14,IF(AND(ED14>0,ED14<-N14),-ED14,0)))","v":0},{"$f":"IF(ES14>0,-ED14-EE14,0)","v":0},{"$f":"ED14+EE14+EF14","v":0},null,{"$f":"DO14","v":0},{"$f":"IF(N14<0,IF(ED14=0,N14,IF(ED14>=-N14,0,IF(AND(ED14>0,-N14>N14),ED14+N14,0))),IF(EI14=-N14,N14,IF(AND(EI14<0,-EI14<N14),-EI14,0)))","v":0},{"$f":"IF(ES14>0,-EI14-EJ14,0)","v":0},{"$f":"EI14+EJ14+EK14","v":0},null,{"$f":"DT14","v":0},{"$f":"(EN14+EB14+EG14+EL14+EP14)/S14*-12*IF(M14>0,(12-O14)/12,1)*IF(SUM(AN14:AQ14)>0,1,0)","v":0},{"$f":"IF(ES14>0,-EN14,0)","v":0},{"$f":"EN14+EO14+EP14","v":0},{"$f":"DY14+DZ14+ED14+EE14+EI14+EJ14+EN14+EO14","v":0},{"$f":"IF(M14<0,M14*-1,0)","v":0},{"$f":"IF(ES14>0,IF(OR(EI14<0,ED14=0),ES14-ER14,IF(ES14-DY14-EN14<0,ES14-DY14-EN14,IF(ES14-DY14-EN14<=ED14,0,ES14-DY14-ED14-EN14))),0)","v":0},{"$f":"IF(ES14>0,ED14+ES14-ER14-ET14,0)","v":0},{"$f":"EB14","v":0},{"$f":"IF(U14>0,U14,0)","v":0},{"$f":"IF(FP14>0,-EV14-EW14,0)","v":0},{"$f":"EV14+EW14+EX14","v":0},null,{"$f":"EG14","v":0},{"$f":"IF(V14>0,IF(FF14=0,V14,IF(-FF14>=V14,0,IF(AND(FF14<0,-FF14<V14),FF14+V14,0))),IF(FA14>=-V14,V14,IF(AND(FA14>0,FA14<-V14),-FA14,0)))","v":0},{"$f":"IF(FP14>0,-FA14-FB14,0)","v":0},{"$f":"FA14+FB14+FC14","v":0},null,{"$f":"EL14","v":0},{"$f":"IF(V14<0,IF(FA14=0,V14,IF(FA14>=-V14,0,IF(AND(FA14>0,-V14>V14),FA14+V14,0))),IF(FF14=-V14,V14,IF(AND(FF14<0,-FF14<V14),-FF14,0)))","v":0},{"$f":"IF(FP14>0,-FF14-FG14,0)","v":0},{"$f":"FF14+FG14+FH14","v":0},null,{"$f":"EQ14","v":0},{"$f":"(FK14+EY14+FD14+FI14+FM14)/AA14*-12*IF(U14>0,(12-W14)/12,1)*IF(SUM(AN14:AQ14)>0,1,0)","v":0},{"$f":"IF(FP14>0,-FK14,0)","v":0},{"$f":"FK14+FL14+FM14","v":0},{"$f":"EV14+EW14+FA14+FB14+FF14+FG14+FK14+FL14","v":0},{"$f":"IF(U14<0,U14*-1,0)","v":0},{"$f":"IF(FP14>0,IF(OR(FF14<0,FA14=0),FP14-FO14,IF(FP14-EV14-FK14<0,FP14-EV14-FK14,IF(FP14-EV14-FK14<=FA14,0,FP14-EV14-FA14-FK14))),0)","v":0},{"$f":"IF(FP14>0,FA14+FP14-FO14-FQ14,0)","v":0},{"$f":"EY14","v":0},{"$f":"IF(AC14>0,AC14,0)","v":0},{"$f":"IF(GM14>0,-FS14-FT14,0)","v":0},{"$f":"FS14+FT14+FU14","v":0},null,{"$f":"FD14","v":0},{"$f":"IF(AD14>0,IF(GC14=0,AD14,IF(-GC14>=AD14,0,IF(AND(GC14<0,-GC14<AD14),GC14+AD14,0))),IF(FX14>=-AD14,AD14,IF(AND(FX14>0,FX14<-AD14),-FX14,0)))","v":0},{"$f":"IF(GM14>0,-FX14-FY14,0)","v":0},{"$f":"FX14+FY14+FZ14","v":0},null,{"$f":"FI14","v":0},{"$f":"IF(AD14<0,IF(FX14=0,AD14,IF(FX14>=-AD14,0,IF(AND(FX14>0,-AD14>AD14),FX14+AD14,0))),IF(GC14=-AD14,AD14,IF(AND(GC14<0,-GC14<AD14),-GC14,0)))","v":0},{"$f":"IF(GM14>0,-GC14-GD14,0)","v":0},{"$f":"GC14+GD14+GE14","v":0},null,{"$f":"FN14","v":0},{"$f":"(GH14+FV14+GA14+GF14+GJ14)/AI14*-12*IF(AC14>0,(12-AE14)/12,1)*IF(SUM(AN14:AQ14)>0,1,0)","v":0},{"$f":"IF(GM14>0,-GH14,0)","v":0},{"$f":"GH14+GI14+GJ14","v":0},{"$f":"FS14+FT14+FX14+FY14+GC14+GD14+GH14+GI14","v":0},{"$f":"IF(AC14<0,AC14*-1,0)","v":0},{"$f":"IF(GM14>0,IF(OR(GC14<0,FX14=0),GM14-GL14,IF(GM14-FS14-GH14<0,GM14-FS14-GH14,IF(GM14-FS14-GH14<=FX14,0,GM14-FS14-FX14-GH14))),0)","v":0},{"$f":"IF(GM14>0,FX14+GM14-GL14-GN14,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"DW15","v":0},{"$f":"DR15","v":0},{"$f":"IF(D15>0,IF(H15>0,H15*12,12),IF(E15>0,IF(H15>0,H15*12,12),12))","v":12},{"$f":"DY15+ED15+EI15+EN15","v":0},null,null,null,null,{"$f":"ET15","v":0},{"$f":"EO15","v":0},{"$f":"IF(K15>12,K15-12+G15,IF(M15>0,IF(P15>0,P15*12,12),12))","v":12},{"$f":"EV15+FA15+FF15+FK15","v":0},null,null,null,null,{"$f":"FQ15","v":0},{"$f":"FL15","v":0},{"$f":"IF(S15>12,S15-12+O15,IF(U15>0,IF(X15>0,X15*12,12),12))","v":12},{"$f":"FS15+FX15+GC15+GH15","v":0},null,null,null,null,{"$f":"GN15","v":0},{"$f":"GI15","v":0},{"$f":"IF(AA15>12,AA15-12+W15,IF(AC15>0,IF(AF15>0,AF15*12,12),12))","v":12},{"$f":"FV15+GA15+GF15+GK15","v":0},null,{"$f":"IF(AND(D15<0.5,E15<0),1,IF(AND(L15<0.5,M15<0),1,IF(AND(T15<0.5,U15<0),1,IF(AND(AB15<0.5,AC15<0),1,0))))","v":0},{"$f":"IF(AND(D15+E15=0,F15<>0),1,IF(AND(L15+M15=0,N15<>0),1,IF(AND(T15+U15=0,V15<>0),1,IF(AND(AB15+AC15=0,AD15<>0),1,0))))","v":0},{"$f":"H15*12","v":0},{"$f":"IF(AN15>0,AN15-K15,P15*12)","v":0},{"$f":"IF(AO15>0,AO15-S15,X15*12)","v":0},{"$f":"IF(AP15>0,AP15-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D15+L15+T15+AB15+AJ15,0)<>0,1,0)","v":0},0,null,{"$f":"D15","v":0},{"$f":"IF(E15>0,E15,0)","v":0},{"$f":"IF(DV15>0,-DB15-DC15,0)","v":0},{"$f":"DB15+DC15+DD15","v":0},null,null,{"$f":"IF(F15>0,IF(DL15=0,F15,IF(-DL15>=F15,0,IF(AND(DL15<0,-DL15<F15),DL15+F15,0))),IF(DG15>=-F15,F15,IF(AND(DG15>0,DG15<-F15),-DG15,0)))","v":0},{"$f":"IF(DV15>0,-DG15-DH15,0)","v":0},{"$f":"DG15+DH15+DI15","v":0},null,null,{"$f":"IF(F15<0,IF(DG15=0,F15,IF(DG15>=-F15,0,IF(AND(DG15>0,-F15>F15),DG15+F15,0))),IF(DL15=-F15,F15,IF(AND(DL15<0,-DL15<F15),-DL15,0)))","v":0},{"$f":"IF(DV15>0,-DL15-DM15,0)","v":0},{"$f":"DL15+DM15+DN15","v":0},null,null,{"$f":"(DE15+DJ15+DO15+DS15)/K15*-12*IF(DC15>0,(12-G15)/12,1)*IF(SUM(AN15:AQ15)>0,1,0)","v":0},{"$f":"IF(DV15>0,-DQ15,0)","v":0},{"$f":"DQ15+DR15+DS15","v":0},{"$f":"DB15+DC15+DG15+DH15+DL15+DM15+DQ15+DR15","v":0},{"$f":"IF(E15<0,E15*-1,0)","v":0},{"$f":"IF(DV15>0,IF(OR(DL15<0,DG15=0),DV15-DU15,IF(DV15-DB15-DQ15<0,DV15-DB15-DQ15,IF(DV15-DB15-DQ15<=DG15,0,DV15-DB15-DG15-DQ15))),0)","v":0},{"$f":"IF(DV15>0,DG15+DV15-DU15-DW15,0)","v":0},{"$f":"DE15","v":0},{"$f":"IF(M15>0,M15,0)","v":0},{"$f":"IF(ES15>0,-DY15-DZ15,0)","v":0},{"$f":"DY15+DZ15+EA15","v":0},null,{"$f":"DJ15","v":0},{"$f":"IF(N15>0,IF(EI15=0,N15,IF(-EI15>=N15,0,IF(AND(EI15<0,-EI15<N15),EI15+N15,0))),IF(ED15>=-N15,N15,IF(AND(ED15>0,ED15<-N15),-ED15,0)))","v":0},{"$f":"IF(ES15>0,-ED15-EE15,0)","v":0},{"$f":"ED15+EE15+EF15","v":0},null,{"$f":"DO15","v":0},{"$f":"IF(N15<0,IF(ED15=0,N15,IF(ED15>=-N15,0,IF(AND(ED15>0,-N15>N15),ED15+N15,0))),IF(EI15=-N15,N15,IF(AND(EI15<0,-EI15<N15),-EI15,0)))","v":0},{"$f":"IF(ES15>0,-EI15-EJ15,0)","v":0},{"$f":"EI15+EJ15+EK15","v":0},null,{"$f":"DT15","v":0},{"$f":"(EN15+EB15+EG15+EL15+EP15)/S15*-12*IF(M15>0,(12-O15)/12,1)*IF(SUM(AN15:AQ15)>0,1,0)","v":0},{"$f":"IF(ES15>0,-EN15,0)","v":0},{"$f":"EN15+EO15+EP15","v":0},{"$f":"DY15+DZ15+ED15+EE15+EI15+EJ15+EN15+EO15","v":0},{"$f":"IF(M15<0,M15*-1,0)","v":0},{"$f":"IF(ES15>0,IF(OR(EI15<0,ED15=0),ES15-ER15,IF(ES15-DY15-EN15<0,ES15-DY15-EN15,IF(ES15-DY15-EN15<=ED15,0,ES15-DY15-ED15-EN15))),0)","v":0},{"$f":"IF(ES15>0,ED15+ES15-ER15-ET15,0)","v":0},{"$f":"EB15","v":0},{"$f":"IF(U15>0,U15,0)","v":0},{"$f":"IF(FP15>0,-EV15-EW15,0)","v":0},{"$f":"EV15+EW15+EX15","v":0},null,{"$f":"EG15","v":0},{"$f":"IF(V15>0,IF(FF15=0,V15,IF(-FF15>=V15,0,IF(AND(FF15<0,-FF15<V15),FF15+V15,0))),IF(FA15>=-V15,V15,IF(AND(FA15>0,FA15<-V15),-FA15,0)))","v":0},{"$f":"IF(FP15<0,-FA15-FB15,0)","v":0},{"$f":"FA15+FB15+FC15","v":0},null,{"$f":"EL15","v":0},{"$f":"IF(V15<0,IF(FA15=0,V15,IF(FA15>=-V15,0,IF(AND(FA15>0,-V15>V15),FA15+V15,0))),IF(FF15=-V15,V15,IF(AND(FF15<0,-FF15<V15),-FF15,0)))","v":0},{"$f":"IF(FP15<0,-FF15-FG15,0)","v":0},{"$f":"FF15+FG15+FH15","v":0},null,{"$f":"EQ15","v":0},{"$f":"(FK15+EY15+FD15+FI15+FM15)/AA15*-12*IF(U15>0,(12-W15)/12,1)*IF(SUM(AN15:AQ15)>0,1,0)","v":0},{"$f":"IF(FP15>0,-FK15,0)","v":0},{"$f":"FK15+FL15+FM15","v":0},{"$f":"EV15+EW15+FA15+FB15+FF15+FG15+FK15+FL15","v":0},{"$f":"IF(U15<0,U15*-1,0)","v":0},{"$f":"IF(FP15>0,IF(OR(FF15<0,FA15=0),FP15-FO15,IF(FP15-EV15-FK15<0,FP15-EV15-FK15,IF(FP15-EV15-FK15<=FA15,0,FP15-EV15-FA15-FK15))),0)","v":0},{"$f":"IF(FP15>0,FA15+FP15-FO15-FQ15,0)","v":0},{"$f":"EY15","v":0},{"$f":"IF(AC15>0,AC15,0)","v":0},{"$f":"IF(GM15>0,-FS15-FT15,0)","v":0},{"$f":"FS15+FT15+FU15","v":0},null,{"$f":"FD15","v":0},{"$f":"IF(AD15>0,IF(GC15=0,AD15,IF(-GC15>=AD15,0,IF(AND(GC15<0,-GC15<AD15),GC15+AD15,0))),IF(FX15>=-AD15,AD15,IF(AND(FX15>0,FX15<-AD15),-FX15,0)))","v":0},{"$f":"IF(GM15<0,-FX15-FY15,0)","v":0},{"$f":"FX15+FY15+FZ15","v":0},null,{"$f":"FI15","v":0},{"$f":"IF(AD15<0,IF(FX15=0,AD15,IF(FX15>=-AD15,0,IF(AND(FX15>0,-AD15>AD15),FX15+AD15,0))),IF(GC15=-AD15,AD15,IF(AND(GC15<0,-GC15<AD15),-GC15,0)))","v":0},{"$f":"IF(GM15<0,-GC15-GD15,0)","v":0},{"$f":"GC15+GD15+GE15","v":0},null,{"$f":"FN15","v":0},{"$f":"(GH15+FV15+GA15+GF15+GJ15)/AI15*-12*IF(AC15>0,(12-AE15)/12,1)*IF(SUM(AN15:AQ15)>0,1,0)","v":0},{"$f":"IF(GM15>0,-GH15,0)","v":0},{"$f":"GH15+GI15+GJ15","v":0},{"$f":"FS15+FT15+FX15+FY15+GC15+GD15+GH15+GI15","v":0},{"$f":"IF(AC15<0,AC15*-1,0)","v":0},{"$f":"IF(GM15>0,IF(OR(GC15<0,FX15=0),GM15-GL15,IF(GM15-FS15-GH15<0,GM15-FS15-GH15,IF(GM15-FS15-GH15<=FX15,0,GM15-FS15-FX15-GH15))),0)","v":0},{"$f":"IF(GM15>0,FX15+GM15-GL15-GN15,0)","v":0}]
[null,"Grundforbedringer",null,{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E13:E15)","v":0},{"$f":"SUM(F13:F15)","v":0},null,null,{"$f":"SUM(I13:I15)","v":0},{"$f":"SUM(J13:J15)","v":0},null,{"$f":"SUM(L14:L15)","v":0},{"$f":"SUM(M13:M15)","v":0},{"$f":"SUM(N13:N15)","v":0},null,null,{"$f":"SUM(Q13:Q15)","v":0},{"$f":"SUM(R13:R15)","v":0},null,{"$f":"SUM(T14:T15)","v":0},{"$f":"SUM(U13:U15)","v":0},{"$f":"SUM(V13:V15)","v":0},null,null,{"$f":"SUM(Y13:Y15)","v":0},{"$f":"SUM(Z13:Z15)","v":0},null,{"$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":"SUM(CY14:CY15)","v":0},{"$f":"B16","v":"Grundforbedringer"},null,{"$f":"SUM(DB14:DB15)","v":0},{"$f":"SUM(DC14:DC15)","v":0},{"$f":"SUM(DD14:DD15)","v":0},{"$f":"SUM(DE14:DE15)","v":0},null,{"$f":"SUM(DG14:DG15)","v":0},{"$f":"SUM(DH14:DH15)","v":0},{"$f":"SUM(DI14:DI15)","v":0},{"$f":"SUM(DJ14:DJ15)","v":0},null,{"$f":"SUM(DL14:DL15)","v":0},{"$f":"SUM(DM14:DM15)","v":0},{"$f":"SUM(DN14:DN15)","v":0},{"$f":"SUM(DO14:DO15)","v":0},null,{"$f":"SUM(DQ14:DQ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(ED14:ED15)","v":0},{"$f":"SUM(EE14:EE15)","v":0},{"$f":"SUM(EF14:EF15)","v":0},{"$f":"SUM(EG14:EG15)","v":0},null,{"$f":"SUM(EI14:EI15)","v":0},{"$f":"SUM(EJ14:EJ15)","v":0},{"$f":"SUM(EK14:EK15)","v":0},{"$f":"SUM(EL14:EL15)","v":0},null,{"$f":"SUM(EN14:EN15)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FA14:FA15)","v":0},{"$f":"SUM(FB14:FB15)","v":0},{"$f":"SUM(FC14:FC15)","v":0},{"$f":"SUM(FD14:FD15)","v":0},null,{"$f":"SUM(FF14:FF15)","v":0},{"$f":"SUM(FG14:FG15)","v":0},{"$f":"SUM(FH14:FH15)","v":0},{"$f":"SUM(FI14:FI15)","v":0},null,{"$f":"SUM(FK14:FK15)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FX14:FX15)","v":0},{"$f":"SUM(FY14:FY15)","v":0},{"$f":"SUM(FZ14:FZ15)","v":0},{"$f":"SUM(GA14:GA15)","v":0},null,{"$f":"SUM(GC14:GC15)","v":0},{"$f":"SUM(GD14:GD15)","v":0},{"$f":"SUM(GE14:GE15)","v":0},{"$f":"SUM(GF14:GF15)","v":0},null,{"$f":"SUM(GH14:GH15)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Investering","O/N","M","Rest-år","T/G","Afskr.","rest",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","rest",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","rest",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","rest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY20=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH16+DI16+DM16+DN16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE16+EF16+EJ16+EK16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB16+FC16+FG16+FH16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY16+FZ16+GD16+GE16","v":0}]
[1,null,null,0,null,null,null,null,{"$f":"DW18","v":0},{"$f":"DR18","v":0},{"$f":"IF(Bygning>0,IF(H18>0,H18*12,12),IF(E18>0,IF(H18>0,H18*12,12),12))","v":12},{"$f":"DY18+ED18+EI18+EN18","v":0},null,null,null,null,{"$f":"ET18","v":0},{"$f":"EO18","v":0},{"$f":"IF(K18>12,K18-12+G18,IF(M18>0,IF(P18>0,P18*12,12),12))","v":12},{"$f":"EV18+FA18+FF18+FK18","v":0},null,null,null,null,{"$f":"FQ18","v":0},{"$f":"FL18","v":0},{"$f":"IF(S18>12,S18-12+O18,IF(U18>0,IF(X18>0,X18*12,12),12))","v":12},{"$f":"FS18+FX18+GC18+GH18","v":0},null,null,null,null,{"$f":"GN18","v":0},{"$f":"GI18","v":0},{"$f":"IF(AA18>12,AA18-12+W18,IF(AC18>0,IF(AF18>0,AF18*12,12),12))","v":12},{"$f":"FV18+GA18+GF18+GK18","v":0},null,{"$f":"IF(AND(D18<0.5,E18<0),1,IF(AND(L18<0.5,M18<0),1,IF(AND(T18<0.5,U18<0),1,IF(AND(AB18<0.5,AC18<0),1,0))))","v":0},{"$f":"IF(AND(D18+E18=0,F18<>0),1,IF(AND(L18+M18=0,N18<>0),1,IF(AND(T18+U18=0,V18<>0),1,IF(AND(AB18+AC18=0,AD18<>0),1,0))))","v":0},{"$f":"H18*12","v":0},{"$f":"IF(AN18>0,AN18-K18,P18*12)","v":0},{"$f":"IF(AO18>0,AO18-S18,X18*12)","v":0},{"$f":"IF(AP18>0,AP18-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D18+L18+T18+AB18+AJ18,0)<>0,1,0)","v":0},0,null,{"$f":"D18","v":0},{"$f":"IF(E18>0,E18,0)","v":0},{"$f":"IF(DV18>0,-DB18-DC18,0)","v":0},{"$f":"DB18+DC18+DD18","v":0},null,null,{"$f":"IF(F18>0,IF(DL18=0,F18,IF(-DL18>=F18,0,IF(AND(DL18<0,-DL18<F18),DL18+F18,0))),IF(DG18>=-F18,F18,IF(AND(DG18>0,DG18<-F18),-DG18,0)))","v":0},{"$f":"IF(DV18>0,-DG18-DH18,0)","v":0},{"$f":"DG18+DH18+DI18","v":0},null,null,{"$f":"IF(F18<0,IF(DG18=0,F18,IF(DG18>=-F18,0,IF(AND(DG18>0,-F18>F18),DG18+F18,0))),IF(DL18=-F18,F18,IF(AND(DL18<0,-DL18<F18),-DL18,0)))","v":0},{"$f":"IF(DV18>0,-DL18-DM18,0)","v":0},{"$f":"DL18+DM18+DN18","v":0},null,0,{"$f":"(DE18+DJ18+DO18+DS18)/K18*-12*IF(DC18>0,(12-G18)/12,1)*IF(SUM(AN18:AQ18)>0,1,0)","v":0},{"$f":"IF(DV18>0,-DQ18,0)","v":0},{"$f":"DQ18+DR18+DS18","v":0},{"$f":"DB18+DC18+DG18+DH18+DL18+DM18+DQ18+DR18","v":0},{"$f":"IF(E18<0,E18*-1,0)","v":0},{"$f":"IF(DV18>0,IF(OR(DL18<0,DG18=0),DV18-DU18,IF(DV18-DB18-DQ18<0,DV18-DB18-DQ18,IF(DV18-DB18-DQ18<=DG18,0,DV18-DB18-DG18-DQ18))),0)","v":0},{"$f":"IF(DV18>0,DG18+DV18-DU18-DW18,0)","v":0},{"$f":"DE18","v":0},{"$f":"IF(M18>0,M18,0)","v":0},{"$f":"IF(ES18>0,-DY18-DZ18,0)","v":0},{"$f":"DY18+DZ18+EA18","v":0},null,{"$f":"DJ18","v":0},{"$f":"IF(N18>0,IF(EI18=0,N18,IF(-EI18>=N18,0,IF(AND(EI18<0,-EI18<N18),EI18+N18,0))),IF(ED18>=-N18,N18,IF(AND(ED18>0,ED18<-N18),-ED18,0)))","v":0},{"$f":"IF(ES18>0,-ED18-EE18,0)","v":0},{"$f":"ED18+EE18+EF18","v":0},null,{"$f":"DO18","v":0},{"$f":"IF(N18<0,IF(ED18=0,N18,IF(ED18>=-N18,0,IF(AND(ED18>0,-N18>N18),ED18+N18,0))),IF(EI18=-N18,N18,IF(AND(EI18<0,-EI18<N18),-EI18,0)))","v":0},{"$f":"IF(ES18>0,-EI18-EJ18,0)","v":0},{"$f":"EI18+EJ18+EK18","v":0},null,{"$f":"DT18","v":0},{"$f":"(EN18+EB18+EG18+EL18+EP18)/S18*-12*IF(M18>0,(12-O18)/12,1)*IF(SUM(AN18:AQ18)>0,1,0)","v":0},{"$f":"IF(ES18>0,-EN18,0)","v":0},{"$f":"EN18+EO18+EP18","v":0},{"$f":"DY18+DZ18+ED18+EE18+EI18+EJ18+EN18+EO18","v":0},{"$f":"IF(M18<0,M18*-1,0)","v":0},{"$f":"IF(ES18>0,IF(OR(EI18<0,ED18=0),ES18-ER18,IF(ES18-DY18-EN18<0,ES18-DY18-EN18,IF(ES18-DY18-EN18<=ED18,0,ES18-DY18-ED18-EN18))),0)","v":0},{"$f":"IF(ES18>0,ED18+ES18-ER18-ET18,0)","v":0},{"$f":"EB18","v":0},{"$f":"IF(U18>0,U18,0)","v":0},{"$f":"IF(FP18>0,-EV18-EW18,0)","v":0},{"$f":"EV18+EW18+EX18","v":0},null,{"$f":"EG18","v":0},{"$f":"IF(V18>0,IF(FF18=0,V18,IF(-FF18>=V18,0,IF(AND(FF18<0,-FF18<V18),FF18+V18,0))),IF(FA18>=-V18,V18,IF(AND(FA18>0,FA18<-V18),-FA18,0)))","v":0},{"$f":"IF(FP18>0,-FA18-FB18,0)","v":0},{"$f":"FA18+FB18+FC18","v":0},null,{"$f":"EL18","v":0},{"$f":"IF(V18<0,IF(FA18=0,V18,IF(FA18>=-V18,0,IF(AND(FA18>0,-V18>V18),FA18+V18,0))),IF(FF18=-V18,V18,IF(AND(FF18<0,-FF18<V18),-FF18,0)))","v":0},{"$f":"IF(FP18>0,-FF18-FG18,0)","v":0},{"$f":"FF18+FG18+FH18","v":0},null,{"$f":"EQ18","v":0},{"$f":"(FK18+EY18+FD18+FI18+FM18)/AA18*-12*IF(U18>0,(12-W18)/12,1)*IF(SUM(AN18:AQ18)>0,1,0)","v":0},{"$f":"IF(FP18>0,-FK18,0)","v":0},{"$f":"FK18+FL18+FM18","v":0},{"$f":"EV18+EW18+FA18+FB18+FF18+FG18+FK18+FL18","v":0},{"$f":"IF(U18<0,U18*-1,0)","v":0},{"$f":"IF(FP18>0,IF(OR(FF18<0,FA18=0),FP18-FO18,IF(FP18-EV18-FK18<0,FP18-EV18-FK18,IF(FP18-EV18-FK18<=FA18,0,FP18-EV18-FA18-FK18))),0)","v":0},{"$f":"IF(FP18>0,FA18+FP18-FO18-FQ18,0)","v":0},{"$f":"EY18","v":0},{"$f":"IF(AC18>0,AC18,0)","v":0},{"$f":"IF(GM18>0,-FS18-FT18,0)","v":0},{"$f":"FS18+FT18+FU18","v":0},null,{"$f":"FD18","v":0},{"$f":"IF(AD18>0,IF(GC18=0,AD18,IF(-GC18>=AD18,0,IF(AND(GC18<0,-GC18<AD18),GC18+AD18,0))),IF(FX18>=-AD18,AD18,IF(AND(FX18>0,FX18<-AD18),-FX18,0)))","v":0},{"$f":"IF(GM18>0,-FX18-FY18,0)","v":0},{"$f":"FX18+FY18+FZ18","v":0},null,{"$f":"FI18","v":0},{"$f":"IF(AD18<0,IF(FX18=0,AD18,IF(FX18>=-AD18,0,IF(AND(FX18>0,-AD18>AD18),FX18+AD18,0))),IF(GC18=-AD18,AD18,IF(AND(GC18<0,-GC18<AD18),-GC18,0)))","v":0},{"$f":"IF(GM18>0,-GC18-GD18,0)","v":0},{"$f":"GC18+GD18+GE18","v":0},null,{"$f":"FN18","v":0},{"$f":"(GH18+FV18+GA18+GF18+GJ18)/AI18*-12*IF(AC18>0,(12-AE18)/12,1)*IF(SUM(AN18:AQ18)>0,1,0)","v":0},{"$f":"IF(GM18>0,-GH18,0)","v":0},{"$f":"GH18+GI18+GJ18","v":0},{"$f":"FS18+FT18+FX18+FY18+GC18+GD18+GH18+GI18","v":0},{"$f":"IF(AC18<0,AC18*-1,0)","v":0},{"$f":"IF(GM18>0,IF(OR(GC18<0,FX18=0),GM18-GL18,IF(GM18-FS18-GH18<0,GM18-FS18-GH18,IF(GM18-FS18-GH18<=FX18,0,GM18-FS18-FX18-GH18))),0)","v":0},{"$f":"IF(GM18>0,FX18+GM18-GL18-GN18,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"DW19","v":0},{"$f":"DR19","v":0},{"$f":"IF(D19>0,IF(H19>0,H19*12,12),IF(E19>0,IF(H19>0,H19*12,12),12))","v":12},{"$f":"DY19+ED19+EI19+EN19","v":0},null,null,null,null,{"$f":"ET19","v":0},{"$f":"EO19","v":0},{"$f":"IF(K19>12,K19-12+G19,IF(M19>0,IF(P19>0,P19*12,12),12))","v":12},{"$f":"EV19+FA19+FF19+FK19","v":0},null,null,null,null,{"$f":"FQ19","v":0},{"$f":"FL19","v":0},{"$f":"IF(S19>12,S19-12+O19,IF(U19>0,IF(X19>0,X19*12,12),12))","v":12},{"$f":"FS19+FX19+GC19+GH19","v":0},null,null,null,null,{"$f":"GN19","v":0},{"$f":"GI19","v":0},{"$f":"IF(AA19>12,AA19-12+W19,IF(AC19>0,IF(AF19>0,AF19*12,12),12))","v":12},{"$f":"FV19+GA19+GF19+GK19","v":0},null,{"$f":"IF(AND(D19<0.5,E19<0),1,IF(AND(L19<0.5,M19<0),1,IF(AND(T19<0.5,U19<0),1,IF(AND(AB19<0.5,AC19<0),1,0))))","v":0},{"$f":"IF(AND(D19+E19=0,F19<>0),1,IF(AND(L19+M19=0,N19<>0),1,IF(AND(T19+U19=0,V19<>0),1,IF(AND(AB19+AC19=0,AD19<>0),1,0))))","v":0},{"$f":"H19*12","v":0},{"$f":"IF(AN19>0,AN19-K19,P19*12)","v":0},{"$f":"IF(AO19>0,AO19-S19,X19*12)","v":0},{"$f":"IF(AP19>0,AP19-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D19+L19+T19+AB19+AJ19,0)<>0,1,0)","v":0},0,null,{"$f":"D19","v":0},{"$f":"IF(E19>0,E19,0)","v":0},{"$f":"IF(DV19>0,-DB19-DC19,0)","v":0},{"$f":"DB19+DC19+DD19","v":0},null,null,{"$f":"IF(F19>0,IF(DL19=0,F19,IF(-DL19>=F19,0,IF(AND(DL19<0,-DL19<F19),DL19+F19,0))),IF(DG19>=-F19,F19,IF(AND(DG19>0,DG19<-F19),-DG19,0)))","v":0},{"$f":"IF(DV19>0,-DG19-DH19,0)","v":0},{"$f":"DG19+DH19+DI19","v":0},null,null,{"$f":"IF(F19<0,IF(DG19=0,F19,IF(DG19>=-F19,0,IF(AND(DG19>0,-F19>F19),DG19+F19,0))),IF(DL19=-F19,F19,IF(AND(DL19<0,-DL19<F19),-DL19,0)))","v":0},{"$f":"IF(DV19>0,-DL19-DM19,0)","v":0},{"$f":"DL19+DM19+DN19","v":0},null,null,{"$f":"(DE19+DJ19+DO19+DS19)/K19*-12*IF(DC19>0,(12-G19)/12,1)*IF(SUM(AN19:AQ19)>0,1,0)","v":0},{"$f":"IF(DV19>0,-DQ19,0)","v":0},{"$f":"DQ19+DR19+DS19","v":0},{"$f":"DB19+DC19+DG19+DH19+DL19+DM19+DQ19+DR19","v":0},{"$f":"IF(E19<0,E19*-1,0)","v":0},{"$f":"IF(DV19>0,IF(OR(DL19<0,DG19=0),DV19-DU19,IF(DV19-DB19-DQ19<0,DV19-DB19-DQ19,IF(DV19-DB19-DQ19<=DG19,0,DV19-DB19-DG19-DQ19))),0)","v":0},{"$f":"IF(DV19>0,DG19+DV19-DU19-DW19,0)","v":0},{"$f":"DE19","v":0},{"$f":"IF(M19>0,M19,0)","v":0},{"$f":"IF(ES19>0,-DY19-DZ19,0)","v":0},{"$f":"DY19+DZ19+EA19","v":0},null,{"$f":"DJ19","v":0},{"$f":"IF(N19>0,IF(EI19=0,N19,IF(-EI19>=N19,0,IF(AND(EI19<0,-EI19<N19),EI19+N19,0))),IF(ED19>=-N19,N19,IF(AND(ED19>0,ED19<-N19),-ED19,0)))","v":0},{"$f":"IF(ES19>0,-ED19-EE19,0)","v":0},{"$f":"ED19+EE19+EF19","v":0},null,{"$f":"DO19","v":0},{"$f":"IF(N19<0,IF(ED19=0,N19,IF(ED19>=-N19,0,IF(AND(ED19>0,-N19>N19),ED19+N19,0))),IF(EI19=-N19,N19,IF(AND(EI19<0,-EI19<N19),-EI19,0)))","v":0},{"$f":"IF(ES19>0,-EI19-EJ19,0)","v":0},{"$f":"EI19+EJ19+EK19","v":0},null,{"$f":"DT19","v":0},{"$f":"(EN19+EB19+EG19+EL19+EP19)/S19*-12*IF(M19>0,(12-O19)/12,1)*IF(SUM(AN19:AQ19)>0,1,0)","v":0},{"$f":"IF(ES19>0,-EN19,0)","v":0},{"$f":"EN19+EO19+EP19","v":0},{"$f":"DY19+DZ19+ED19+EE19+EI19+EJ19+EN19+EO19","v":0},{"$f":"IF(M19<0,M19*-1,0)","v":0},{"$f":"IF(ES19>0,IF(OR(EI19<0,ED19=0),ES19-ER19,IF(ES19-DY19-EN19<0,ES19-DY19-EN19,IF(ES19-DY19-EN19<=ED19,0,ES19-DY19-ED19-EN19))),0)","v":0},{"$f":"IF(ES19>0,ED19+ES19-ER19-ET19,0)","v":0},{"$f":"EB19","v":0},{"$f":"IF(U19>0,U19,0)","v":0},{"$f":"IF(FP19>0,-EV19-EW19,0)","v":0},{"$f":"EV19+EW19+EX19","v":0},null,{"$f":"EG19","v":0},{"$f":"IF(V19>0,IF(FF19=0,V19,IF(-FF19>=V19,0,IF(AND(FF19<0,-FF19<V19),FF19+V19,0))),IF(FA19>=-V19,V19,IF(AND(FA19>0,FA19<-V19),-FA19,0)))","v":0},{"$f":"IF(FP19<0,-FA19-FB19,0)","v":0},{"$f":"FA19+FB19+FC19","v":0},null,{"$f":"EL19","v":0},{"$f":"IF(V19<0,IF(FA19=0,V19,IF(FA19>=-V19,0,IF(AND(FA19>0,-V19>V19),FA19+V19,0))),IF(FF19=-V19,V19,IF(AND(FF19<0,-FF19<V19),-FF19,0)))","v":0},{"$f":"IF(FP19<0,-FF19-FG19,0)","v":0},{"$f":"FF19+FG19+FH19","v":0},null,{"$f":"EQ19","v":0},{"$f":"(FK19+EY19+FD19+FI19+FM19)/AA19*-12*IF(U19>0,(12-W19)/12,1)*IF(SUM(AN19:AQ19)>0,1,0)","v":0},{"$f":"IF(FP19>0,-FK19,0)","v":0},{"$f":"FK19+FL19+FM19","v":0},{"$f":"EV19+EW19+FA19+FB19+FF19+FG19+FK19+FL19","v":0},{"$f":"IF(U19<0,U19*-1,0)","v":0},{"$f":"IF(FP19>0,IF(OR(FF19<0,FA19=0),FP19-FO19,IF(FP19-EV19-FK19<0,FP19-EV19-FK19,IF(FP19-EV19-FK19<=FA19,0,FP19-EV19-FA19-FK19))),0)","v":0},{"$f":"IF(FP19>0,FA19+FP19-FO19-FQ19,0)","v":0},{"$f":"EY19","v":0},{"$f":"IF(AC19>0,AC19,0)","v":0},{"$f":"IF(GM19>0,-FS19-FT19,0)","v":0},{"$f":"FS19+FT19+FU19","v":0},null,{"$f":"FD19","v":0},{"$f":"IF(AD19>0,IF(GC19=0,AD19,IF(-GC19>=AD19,0,IF(AND(GC19<0,-GC19<AD19),GC19+AD19,0))),IF(FX19>=-AD19,AD19,IF(AND(FX19>0,FX19<-AD19),-FX19,0)))","v":0},{"$f":"IF(GM19<0,-FX19-FY19,0)","v":0},{"$f":"FX19+FY19+FZ19","v":0},null,{"$f":"FI19","v":0},{"$f":"IF(AD19<0,IF(FX19=0,AD19,IF(FX19>=-AD19,0,IF(AND(FX19>0,-AD19>AD19),FX19+AD19,0))),IF(GC19=-AD19,AD19,IF(AND(GC19<0,-GC19<AD19),-GC19,0)))","v":0},{"$f":"IF(GM19<0,-GC19-GD19,0)","v":0},{"$f":"GC19+GD19+GE19","v":0},null,{"$f":"FN19","v":0},{"$f":"(GH19+FV19+GA19+GF19+GJ19)/AI19*-12*IF(AC19>0,(12-AE19)/12,1)*IF(SUM(AN19:AQ19)>0,1,0)","v":0},{"$f":"IF(GM19>0,-GH19,0)","v":0},{"$f":"GH19+GI19+GJ19","v":0},{"$f":"FS19+FT19+FX19+FY19+GC19+GD19+GH19+GI19","v":0},{"$f":"IF(AC19<0,AC19*-1,0)","v":0},{"$f":"IF(GM19>0,IF(OR(GC19<0,FX19=0),GM19-GL19,IF(GM19-FS19-GH19<0,GM19-FS19-GH19,IF(GM19-FS19-GH19<=FX19,0,GM19-FS19-FX19-GH19))),0)","v":0},{"$f":"IF(GM19>0,FX19+GM19-GL19-GN19,0)","v":0}]
[null,"Driftsbygninger & installationer",null,{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E17:E19)","v":0},{"$f":"SUM(F17:F19)","v":0},null,null,{"$f":"SUM(I17:I19)","v":0},{"$f":"SUM(J17:J19)","v":0},null,{"$f":"SUM(L18:L19)","v":0},{"$f":"SUM(M17:M19)","v":0},{"$f":"SUM(N17:N19)","v":0},null,null,{"$f":"SUM(Q17:Q19)","v":0},{"$f":"SUM(R17:R19)","v":0},null,{"$f":"SUM(T18:T19)","v":0},{"$f":"SUM(U17:U19)","v":0},{"$f":"SUM(V17:V19)","v":0},null,null,{"$f":"SUM(Y17:Y19)","v":0},{"$f":"SUM(Z17:Z19)","v":0},null,{"$f":"SUM(AB18:AB19)","v":0},{"$f":"SUM(AC17:AC19)","v":0},{"$f":"SUM(AD17:AD19)","v":0},null,null,{"$f":"SUM(AG17:AG19)","v":0},{"$f":"SUM(AH17: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":"SUM(CY18:CY19)","v":0},{"$f":"B20","v":"Driftsbygninger & installationer"},null,{"$f":"SUM(DB18:DB19)","v":0},{"$f":"SUM(DC18:DC19)","v":0},{"$f":"SUM(DD18:DD19)","v":0},{"$f":"SUM(DE18:DE19)","v":0},null,{"$f":"SUM(DG18:DG19)","v":0},{"$f":"SUM(DH18:DH19)","v":0},{"$f":"SUM(DI18:DI19)","v":0},{"$f":"SUM(DJ18:DJ19)","v":0},null,{"$f":"SUM(DL18:DL19)","v":0},{"$f":"SUM(DM18:DM19)","v":0},{"$f":"SUM(DN18:DN19)","v":0},{"$f":"SUM(DO18:DO19)","v":0},null,{"$f":"SUM(DQ18:DQ19)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(ED18:ED19)","v":0},{"$f":"SUM(EE18:EE19)","v":0},{"$f":"SUM(EF18:EF19)","v":0},{"$f":"SUM(EG18:EG19)","v":0},null,{"$f":"SUM(EI18:EI19)","v":0},{"$f":"SUM(EJ18:EJ19)","v":0},{"$f":"SUM(EK18:EK19)","v":0},{"$f":"SUM(EL18:EL19)","v":0},null,{"$f":"SUM(EN18:EN19)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FA18:FA19)","v":0},{"$f":"SUM(FB18:FB19)","v":0},{"$f":"SUM(FC18:FC19)","v":0},{"$f":"SUM(FD18:FD19)","v":0},null,{"$f":"SUM(FF18:FF19)","v":0},{"$f":"SUM(FG18:FG19)","v":0},{"$f":"SUM(FH18:FH19)","v":0},{"$f":"SUM(FI18:FI19)","v":0},null,{"$f":"SUM(FK18:FK19)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FX18:FX19)","v":0},{"$f":"SUM(FY18:FY19)","v":0},{"$f":"SUM(FZ18:FZ19)","v":0},{"$f":"SUM(GA18:GA19)","v":0},null,{"$f":"SUM(GC18:GC19)","v":0},{"$f":"SUM(GD18:GD19)","v":0},{"$f":"SUM(GE18:GE19)","v":0},{"$f":"SUM(GF18:GF19)","v":0},null,{"$f":"SUM(GH18:GH19)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N*","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N*","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N*","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY24=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH20+DI20+DM20+DN20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE20+EF20+EJ20+EK20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB20+FC20+FG20+FH20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY20+FZ20+GD20+GE20","v":0}]
[1,"Beboelse, ejendomsværdiskat",null,0,null,null,null,null,{"$f":"DW22","v":0},{"$f":"DR22","v":0},{"$f":"IF(Stuehus>0,IF(H22>0,H22*12,12),IF(E22>0,IF(H22>0,H22*12,12),12))","v":12},{"$f":"DY22+ED22+EI22+EN22","v":0},null,null,null,null,{"$f":"ET22","v":0},{"$f":"EO22","v":0},{"$f":"IF(K22>12,K22-12+G22,IF(M22>0,IF(P22>0,P22*12,12),12))","v":12},{"$f":"EV22+FA22+FF22+FK22","v":0},null,null,null,null,{"$f":"FQ22","v":0},{"$f":"FL22","v":0},{"$f":"IF(S22>12,S22-12+O22,IF(U22>0,IF(X22>0,X22*12,12),12))","v":12},{"$f":"FS22+FX22+GC22+GH22","v":0},null,null,null,null,{"$f":"GN22","v":0},{"$f":"GI22","v":0},{"$f":"IF(AA22>12,AA22-12+W22,IF(AC22>0,IF(AF22>0,AF22*12,12),12))","v":12},{"$f":"FV22+GA22+GF22+GK22","v":0},null,{"$f":"IF(AND(D22<0.5,E22<0),1,IF(AND(L22<0.5,M22<0),1,IF(AND(T22<0.5,U22<0),1,IF(AND(AB22<0.5,AC22<0),1,0))))","v":0},{"$f":"IF(AND(D22+E22=0,F22<>0),1,IF(AND(L22+M22=0,N22<>0),1,IF(AND(T22+U22=0,V22<>0),1,IF(AND(AB22+AC22=0,AD22<>0),1,0))))","v":0},{"$f":"H22*12","v":0},{"$f":"IF(AN22>0,AN22-K22,P22*12)","v":0},{"$f":"IF(AO22>0,AO22-S22,X22*12)","v":0},{"$f":"IF(AP22>0,AP22-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D22+L22+T22+AB22+AJ22,0)<>0,1,0)","v":0},"Beboelse, ejendomsværdiskat",null,{"$f":"D22","v":0},{"$f":"IF(E22>0,E22,0)","v":0},{"$f":"IF(DV22>0,-DB22-DC22,0)","v":0},{"$f":"DB22+DC22+DD22","v":0},null,null,{"$f":"IF(F22>0,IF(DL22=0,F22,IF(-DL22>=F22,0,IF(AND(DL22<0,-DL22<F22),DL22+F22,0))),IF(DG22>=-F22,F22,IF(AND(DG22>0,DG22<-F22),-DG22,0)))","v":0},{"$f":"IF(DV22>0,-DG22-DH22,0)","v":0},{"$f":"DG22+DH22+DI22","v":0},null,null,{"$f":"IF(F22<0,IF(DG22=0,F22,IF(DG22>=-F22,0,IF(AND(DG22>0,-F22>F22),DG22+F22,0))),IF(DL22=-F22,F22,IF(AND(DL22<0,-DL22<F22),-DL22,0)))","v":0},{"$f":"IF(DV22>0,-DL22-DM22,0)","v":0},{"$f":"DL22+DM22+DN22","v":0},null,0,{"$f":"(DE22+DJ22+DO22+DS22)/K22*-12*IF(DC22>0,(12-G22)/12,1)*IF(SUM(AN22:AQ22)>0,1,0)","v":0},{"$f":"IF(DV22>0,-DQ22,0)","v":0},{"$f":"DQ22+DR22+DS22","v":0},{"$f":"DB22+DC22+DG22+DH22+DL22+DM22+DQ22+DR22","v":0},{"$f":"IF(E22<0,E22*-1,0)","v":0},{"$f":"IF(DV22>0,IF(OR(DL22<0,DG22=0),DV22-DU22,IF(DV22-DB22-DQ22<0,DV22-DB22-DQ22,IF(DV22-DB22-DQ22<=DG22,0,DV22-DB22-DG22-DQ22))),0)","v":0},{"$f":"IF(DV22>0,DG22+DV22-DU22-DW22,0)","v":0},{"$f":"DE22","v":0},{"$f":"IF(M22>0,M22,0)","v":0},{"$f":"IF(ES22>0,-DY22-DZ22,0)","v":0},{"$f":"DY22+DZ22+EA22","v":0},null,{"$f":"DJ22","v":0},{"$f":"IF(N22>0,IF(EI22=0,N22,IF(-EI22>=N22,0,IF(AND(EI22<0,-EI22<N22),EI22+N22,0))),IF(ED22>=-N22,N22,IF(AND(ED22>0,ED22<-N22),-ED22,0)))","v":0},{"$f":"IF(ES22>0,-ED22-EE22,0)","v":0},{"$f":"ED22+EE22+EF22","v":0},null,{"$f":"DO22","v":0},{"$f":"IF(N22<0,IF(ED22=0,N22,IF(ED22>=-N22,0,IF(AND(ED22>0,-N22>N22),ED22+N22,0))),IF(EI22=-N22,N22,IF(AND(EI22<0,-EI22<N22),-EI22,0)))","v":0},{"$f":"IF(ES22>0,-EI22-EJ22,0)","v":0},{"$f":"EI22+EJ22+EK22","v":0},null,{"$f":"DT22","v":0},{"$f":"(EN22+EB22+EG22+EL22+EP22)/S22*-12*IF(M22>0,(12-O22)/12,1)*IF(SUM(AN22:AQ22)>0,1,0)","v":0},{"$f":"IF(ES22>0,-EN22,0)","v":0},{"$f":"EN22+EO22+EP22","v":0},{"$f":"DY22+DZ22+ED22+EE22+EI22+EJ22+EN22+EO22","v":0},{"$f":"IF(M22<0,M22*-1,0)","v":0},{"$f":"IF(ES22>0,IF(OR(EI22<0,ED22=0),ES22-ER22,IF(ES22-DY22-EN22<0,ES22-DY22-EN22,IF(ES22-DY22-EN22<=ED22,0,ES22-DY22-ED22-EN22))),0)","v":0},{"$f":"IF(ES22>0,ED22+ES22-ER22-ET22,0)","v":0},{"$f":"EB22","v":0},{"$f":"IF(U22>0,U22,0)","v":0},{"$f":"IF(FP22>0,-EV22-EW22,0)","v":0},{"$f":"EV22+EW22+EX22","v":0},null,{"$f":"EG22","v":0},{"$f":"IF(V22>0,IF(FF22=0,V22,IF(-FF22>=V22,0,IF(AND(FF22<0,-FF22<V22),FF22+V22,0))),IF(FA22>=-V22,V22,IF(AND(FA22>0,FA22<-V22),-FA22,0)))","v":0},{"$f":"IF(FP22>0,-FA22-FB22,0)","v":0},{"$f":"FA22+FB22+FC22","v":0},null,{"$f":"EL22","v":0},{"$f":"IF(V22<0,IF(FA22=0,V22,IF(FA22>=-V22,0,IF(AND(FA22>0,-V22>V22),FA22+V22,0))),IF(FF22=-V22,V22,IF(AND(FF22<0,-FF22<V22),-FF22,0)))","v":0},{"$f":"IF(FP22>0,-FF22-FG22,0)","v":0},{"$f":"FF22+FG22+FH22","v":0},null,{"$f":"EQ22","v":0},{"$f":"(FK22+EY22+FD22+FI22+FM22)/AA22*-12*IF(U22>0,(12-W22)/12,1)*IF(SUM(AN22:AQ22)>0,1,0)","v":0},{"$f":"IF(FP22>0,-FK22,0)","v":0},{"$f":"FK22+FL22+FM22","v":0},{"$f":"EV22+EW22+FA22+FB22+FF22+FG22+FK22+FL22","v":0},{"$f":"IF(U22<0,U22*-1,0)","v":0},{"$f":"IF(FP22>0,IF(OR(FF22<0,FA22=0),FP22-FO22,IF(FP22-EV22-FK22<0,FP22-EV22-FK22,IF(FP22-EV22-FK22<=FA22,0,FP22-EV22-FA22-FK22))),0)","v":0},{"$f":"IF(FP22>0,FA22+FP22-FO22-FQ22,0)","v":0},{"$f":"EY22","v":0},{"$f":"IF(AC22>0,AC22,0)","v":0},{"$f":"IF(GM22>0,-FS22-FT22,0)","v":0},{"$f":"FS22+FT22+FU22","v":0},null,{"$f":"FD22","v":0},{"$f":"IF(AD22>0,IF(GC22=0,AD22,IF(-GC22>=AD22,0,IF(AND(GC22<0,-GC22<AD22),GC22+AD22,0))),IF(FX22>=-AD22,AD22,IF(AND(FX22>0,FX22<-AD22),-FX22,0)))","v":0},{"$f":"IF(GM22>0,-FX22-FY22,0)","v":0},{"$f":"FX22+FY22+FZ22","v":0},null,{"$f":"FI22","v":0},{"$f":"IF(AD22<0,IF(FX22=0,AD22,IF(FX22>=-AD22,0,IF(AND(FX22>0,-AD22>AD22),FX22+AD22,0))),IF(GC22=-AD22,AD22,IF(AND(GC22<0,-GC22<AD22),-GC22,0)))","v":0},{"$f":"IF(GM22>0,-GC22-GD22,0)","v":0},{"$f":"GC22+GD22+GE22","v":0},null,{"$f":"FN22","v":0},{"$f":"(GH22+FV22+GA22+GF22+GJ22)/AI22*-12*IF(AC22>0,(12-AE22)/12,1)*IF(SUM(AN22:AQ22)>0,1,0)","v":0},{"$f":"IF(GM22>0,-GH22,0)","v":0},{"$f":"GH22+GI22+GJ22","v":0},{"$f":"FS22+FT22+FX22+FY22+GC22+GD22+GH22+GI22","v":0},{"$f":"IF(AC22<0,AC22*-1,0)","v":0},{"$f":"IF(GM22>0,IF(OR(GC22<0,FX22=0),GM22-GL22,IF(GM22-FS22-GH22<0,GM22-FS22-GH22,IF(GM22-FS22-GH22<=FX22,0,GM22-FS22-FX22-GH22))),0)","v":0},{"$f":"IF(GM22>0,FX22+GM22-GL22-GN22,0)","v":0}]
[2,"Funktionærboliger",null,0,null,null,null,null,{"$f":"DW23","v":0},{"$f":"DR23","v":0},{"$f":"IF(D23>0,IF(H23>0,H23*12,12),IF(E23>0,IF(H23>0,H23*12,12),12))","v":12},{"$f":"DY23+ED23+EI23+EN23","v":0},null,null,null,null,{"$f":"ET23","v":0},{"$f":"EO23","v":0},{"$f":"IF(K23>12,K23-12+G23,IF(M23>0,IF(P23>0,P23*12,12),12))","v":12},{"$f":"EV23+FA23+FF23+FK23","v":0},null,null,null,null,{"$f":"FQ23","v":0},{"$f":"FL23","v":0},{"$f":"IF(S23>12,S23-12+O23,IF(U23>0,IF(X23>0,X23*12,12),12))","v":12},{"$f":"FS23+FX23+GC23+GH23","v":0},null,null,null,null,{"$f":"GN23","v":0},{"$f":"GI23","v":0},{"$f":"IF(AA23>12,AA23-12+W23,IF(AC23>0,IF(AF23>0,AF23*12,12),12))","v":12},{"$f":"FV23+GA23+GF23+GK23","v":0},null,{"$f":"IF(AND(D23<0.5,E23<0),1,IF(AND(L23<0.5,M23<0),1,IF(AND(T23<0.5,U23<0),1,IF(AND(AB23<0.5,AC23<0),1,0))))","v":0},{"$f":"IF(AND(D23+E23=0,F23<>0),1,IF(AND(L23+M23=0,N23<>0),1,IF(AND(T23+U23=0,V23<>0),1,IF(AND(AB23+AC23=0,AD23<>0),1,0))))","v":0},{"$f":"H23*12","v":0},{"$f":"IF(AN23>0,AN23-K23,P23*12)","v":0},{"$f":"IF(AO23>0,AO23-S23,X23*12)","v":0},{"$f":"IF(AP23>0,AP23-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D23+L23+T23+AB23+AJ23,0)<>0,1,0)","v":0},"Funktionærboliger",null,{"$f":"D23","v":0},{"$f":"IF(E23>0,E23,0)","v":0},{"$f":"IF(DV23>0,-DB23-DC23,0)","v":0},{"$f":"DB23+DC23+DD23","v":0},null,null,{"$f":"IF(F23>0,IF(DL23=0,F23,IF(-DL23>=F23,0,IF(AND(DL23<0,-DL23<F23),DL23+F23,0))),IF(DG23>=-F23,F23,IF(AND(DG23>0,DG23<-F23),-DG23,0)))","v":0},{"$f":"IF(DV23>0,-DG23-DH23,0)","v":0},{"$f":"DG23+DH23+DI23","v":0},null,null,{"$f":"IF(F23<0,IF(DG23=0,F23,IF(DG23>=-F23,0,IF(AND(DG23>0,-F23>F23),DG23+F23,0))),IF(DL23=-F23,F23,IF(AND(DL23<0,-DL23<F23),-DL23,0)))","v":0},{"$f":"IF(DV23>0,-DL23-DM23,0)","v":0},{"$f":"DL23+DM23+DN23","v":0},null,null,{"$f":"(DE23+DJ23+DO23+DS23)/K23*-12*IF(DC23>0,(12-G23)/12,1)*IF(SUM(AN23:AQ23)>0,1,0)","v":0},{"$f":"IF(DV23>0,-DQ23,0)","v":0},{"$f":"DQ23+DR23+DS23","v":0},{"$f":"DB23+DC23+DG23+DH23+DL23+DM23+DQ23+DR23","v":0},{"$f":"IF(E23<0,E23*-1,0)","v":0},{"$f":"IF(DV23>0,IF(OR(DL23<0,DG23=0),DV23-DU23,IF(DV23-DB23-DQ23<0,DV23-DB23-DQ23,IF(DV23-DB23-DQ23<=DG23,0,DV23-DB23-DG23-DQ23))),0)","v":0},{"$f":"IF(DV23>0,DG23+DV23-DU23-DW23,0)","v":0},{"$f":"DE23","v":0},{"$f":"IF(M23>0,M23,0)","v":0},{"$f":"IF(ES23>0,-DY23-DZ23,0)","v":0},{"$f":"DY23+DZ23+EA23","v":0},null,{"$f":"DJ23","v":0},{"$f":"IF(N23>0,IF(EI23=0,N23,IF(-EI23>=N23,0,IF(AND(EI23<0,-EI23<N23),EI23+N23,0))),IF(ED23>=-N23,N23,IF(AND(ED23>0,ED23<-N23),-ED23,0)))","v":0},{"$f":"IF(ES23>0,-ED23-EE23,0)","v":0},{"$f":"ED23+EE23+EF23","v":0},null,{"$f":"DO23","v":0},{"$f":"IF(N23<0,IF(ED23=0,N23,IF(ED23>=-N23,0,IF(AND(ED23>0,-N23>N23),ED23+N23,0))),IF(EI23=-N23,N23,IF(AND(EI23<0,-EI23<N23),-EI23,0)))","v":0},{"$f":"IF(ES23>0,-EI23-EJ23,0)","v":0},{"$f":"EI23+EJ23+EK23","v":0},null,{"$f":"DT23","v":0},{"$f":"(EN23+EB23+EG23+EL23+EP23)/S23*-12*IF(M23>0,(12-O23)/12,1)*IF(SUM(AN23:AQ23)>0,1,0)","v":0},{"$f":"IF(ES23>0,-EN23,0)","v":0},{"$f":"EN23+EO23+EP23","v":0},{"$f":"DY23+DZ23+ED23+EE23+EI23+EJ23+EN23+EO23","v":0},{"$f":"IF(M23<0,M23*-1,0)","v":0},{"$f":"IF(ES23>0,IF(OR(EI23<0,ED23=0),ES23-ER23,IF(ES23-DY23-EN23<0,ES23-DY23-EN23,IF(ES23-DY23-EN23<=ED23,0,ES23-DY23-ED23-EN23))),0)","v":0},{"$f":"IF(ES23>0,ED23+ES23-ER23-ET23,0)","v":0},{"$f":"EB23","v":0},{"$f":"IF(U23>0,U23,0)","v":0},{"$f":"IF(FP23>0,-EV23-EW23,0)","v":0},{"$f":"EV23+EW23+EX23","v":0},null,{"$f":"EG23","v":0},{"$f":"IF(V23>0,IF(FF23=0,V23,IF(-FF23>=V23,0,IF(AND(FF23<0,-FF23<V23),FF23+V23,0))),IF(FA23>=-V23,V23,IF(AND(FA23>0,FA23<-V23),-FA23,0)))","v":0},{"$f":"IF(FP23<0,-FA23-FB23,0)","v":0},{"$f":"FA23+FB23+FC23","v":0},null,{"$f":"EL23","v":0},{"$f":"IF(V23<0,IF(FA23=0,V23,IF(FA23>=-V23,0,IF(AND(FA23>0,-V23>V23),FA23+V23,0))),IF(FF23=-V23,V23,IF(AND(FF23<0,-FF23<V23),-FF23,0)))","v":0},{"$f":"IF(FP23<0,-FF23-FG23,0)","v":0},{"$f":"FF23+FG23+FH23","v":0},null,{"$f":"EQ23","v":0},{"$f":"(FK23+EY23+FD23+FI23+FM23)/AA23*-12*IF(U23>0,(12-W23)/12,1)*IF(SUM(AN23:AQ23)>0,1,0)","v":0},{"$f":"IF(FP23>0,-FK23,0)","v":0},{"$f":"FK23+FL23+FM23","v":0},{"$f":"EV23+EW23+FA23+FB23+FF23+FG23+FK23+FL23","v":0},{"$f":"IF(U23<0,U23*-1,0)","v":0},{"$f":"IF(FP23>0,IF(OR(FF23<0,FA23=0),FP23-FO23,IF(FP23-EV23-FK23<0,FP23-EV23-FK23,IF(FP23-EV23-FK23<=FA23,0,FP23-EV23-FA23-FK23))),0)","v":0},{"$f":"IF(FP23>0,FA23+FP23-FO23-FQ23,0)","v":0},{"$f":"EY23","v":0},{"$f":"IF(AC23>0,AC23,0)","v":0},{"$f":"IF(GM23>0,-FS23-FT23,0)","v":0},{"$f":"FS23+FT23+FU23","v":0},null,{"$f":"FD23","v":0},{"$f":"IF(AD23>0,IF(GC23=0,AD23,IF(-GC23>=AD23,0,IF(AND(GC23<0,-GC23<AD23),GC23+AD23,0))),IF(FX23>=-AD23,AD23,IF(AND(FX23>0,FX23<-AD23),-FX23,0)))","v":0},{"$f":"IF(GM23<0,-FX23-FY23,0)","v":0},{"$f":"FX23+FY23+FZ23","v":0},null,{"$f":"FI23","v":0},{"$f":"IF(AD23<0,IF(FX23=0,AD23,IF(FX23>=-AD23,0,IF(AND(FX23>0,-AD23>AD23),FX23+AD23,0))),IF(GC23=-AD23,AD23,IF(AND(GC23<0,-GC23<AD23),-GC23,0)))","v":0},{"$f":"IF(GM23<0,-GC23-GD23,0)","v":0},{"$f":"GC23+GD23+GE23","v":0},null,{"$f":"FN23","v":0},{"$f":"(GH23+FV23+GA23+GF23+GJ23)/AI23*-12*IF(AC23>0,(12-AE23)/12,1)*IF(SUM(AN23:AQ23)>0,1,0)","v":0},{"$f":"IF(GM23>0,-GH23,0)","v":0},{"$f":"GH23+GI23+GJ23","v":0},{"$f":"FS23+FT23+FX23+FY23+GC23+GD23+GH23+GI23","v":0},{"$f":"IF(AC23<0,AC23*-1,0)","v":0},{"$f":"IF(GM23>0,IF(OR(GC23<0,FX23=0),GM23-GL23,IF(GM23-FS23-GH23<0,GM23-FS23-GH23,IF(GM23-FS23-GH23<=FX23,0,GM23-FS23-FX23-GH23))),0)","v":0},{"$f":"IF(GM23>0,FX23+GM23-GL23-GN23,0)","v":0}]
[null,"Beboelse (stuehus)",null,{"$f":"SUM(D22:D23)","v":0},{"$f":"SUM(E21:E23)","v":0},{"$f":"SUM(F21:F23)","v":0},null,null,{"$f":"SUM(I21:I23)","v":0},{"$f":"SUM(J21:J23)","v":0},null,{"$f":"SUM(L22:L23)","v":0},{"$f":"SUM(M21:M23)","v":0},{"$f":"SUM(N21:N23)","v":0},null,null,{"$f":"SUM(Q21:Q23)","v":0},{"$f":"SUM(R21:R23)","v":0},null,{"$f":"SUM(T22:T23)","v":0},{"$f":"SUM(U21:U23)","v":0},{"$f":"SUM(V21:V23)","v":0},null,null,{"$f":"SUM(Y21:Y23)","v":0},{"$f":"SUM(Z21:Z23)","v":0},null,{"$f":"SUM(AB22:AB23)","v":0},{"$f":"SUM(AC21:AC23)","v":0},{"$f":"SUM(AD21:AD23)","v":0},null,null,{"$f":"SUM(AG21:AG23)","v":0},{"$f":"SUM(AH21: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":"SUM(CY22:CY23)","v":0},{"$f":"B24","v":"Beboelse (stuehus)"},null,{"$f":"SUM(DB22:DB23)","v":0},{"$f":"SUM(DC22:DC23)","v":0},{"$f":"SUM(DD22:DD23)","v":0},{"$f":"SUM(DE22:DE23)","v":0},null,{"$f":"SUM(DG22:DG23)","v":0},{"$f":"SUM(DH22:DH23)","v":0},{"$f":"SUM(DI22:DI23)","v":0},{"$f":"SUM(DJ22:DJ23)","v":0},null,{"$f":"SUM(DL22:DL23)","v":0},{"$f":"SUM(DM22:DM23)","v":0},{"$f":"SUM(DN22:DN23)","v":0},{"$f":"SUM(DO22:DO23)","v":0},null,{"$f":"SUM(DQ22:DQ23)","v":0},0,0,0,0,0,0,{"$f":"SUM(DX22:DX23)","v":0},0,0,0,0,null,{"$f":"SUM(ED22:ED23)","v":0},{"$f":"SUM(EE22:EE23)","v":0},{"$f":"SUM(EF22:EF23)","v":0},{"$f":"SUM(EG22:EG23)","v":0},null,{"$f":"SUM(EI22:EI23)","v":0},{"$f":"SUM(EJ22:EJ23)","v":0},{"$f":"SUM(EK22:EK23)","v":0},{"$f":"SUM(EL22:EL23)","v":0},null,{"$f":"SUM(EN22:EN23)","v":0},0,0,0,0,0,0,{"$f":"SUM(EU22:EU23)","v":0},{"$f":"SUM(EV22:EV23)","v":0},{"$f":"SUM(EW22:EW23)","v":0},{"$f":"SUM(EX22:EX23)","v":0},{"$f":"SUM(EY22:EY23)","v":0},null,{"$f":"SUM(FA22:FA23)","v":0},{"$f":"SUM(FB22:FB23)","v":0},{"$f":"SUM(FC22:FC23)","v":0},{"$f":"SUM(FD22:FD23)","v":0},null,{"$f":"SUM(FF22:FF23)","v":0},{"$f":"SUM(FG22:FG23)","v":0},{"$f":"SUM(FH22:FH23)","v":0},{"$f":"SUM(FI22:FI23)","v":0},null,{"$f":"SUM(FK22:FK23)","v":0},0,0,0,0,0,0,{"$f":"SUM(FR22:FR23)","v":0},0,0,0,0,null,{"$f":"SUM(FX22:FX23)","v":0},{"$f":"SUM(FY22:FY23)","v":0},{"$f":"SUM(FZ22:FZ23)","v":0},{"$f":"SUM(GA22:GA23)","v":0},null,{"$f":"SUM(GC22:GC23)","v":0},{"$f":"SUM(GD22:GD23)","v":0},{"$f":"SUM(GE22:GE23)","v":0},{"$f":"SUM(GF22:GF23)","v":0},null,{"$f":"SUM(GH22:GH23)","v":0},0,0,0,0,0,0,{"$f":"SUM(GO22:GO23)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY26=1,1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"DH24+DI24+DM24+DN24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE24+EF24+EJ24+EK24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB24+FC24+FG24+FH24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY24+FZ24+GD24+GE24","v":0}]
["Fast ejendom i alt",null,null,{"$f":"D12+D16+D20+D24","v":0},{"$f":"E12+E16+E20+E24","v":0},{"$f":"F12+F16+F20+F24","v":0},null,null,{"$f":"I12+I16+I20+I24","v":0},{"$f":"J12+J16+J20+J24","v":0},null,{"$f":"L12+L16+L20+L24","v":0},{"$f":"M12+M16+M20+M24","v":0},{"$f":"N12+N16+N20+N24","v":0},null,null,{"$f":"Q12+Q16+Q20+Q24","v":0},{"$f":"R12+R16+R20+R24","v":0},null,{"$f":"T12+T16+T20+T24","v":0},{"$f":"U12+U16+U20+U24","v":0},{"$f":"V12+V16+V20+V24","v":0},null,null,{"$f":"Y12+Y16+Y20+Y24","v":0},{"$f":"Z12+Z16+Z20+Z24","v":0},null,{"$f":"AB12+AB16+AB20+AB24","v":0},{"$f":"AC12+AC16+AC20+AC24","v":0},{"$f":"AD12+AD16+AD20+AD24","v":0},null,null,{"$f":"AG12+AG16+AG20+AG24","v":0},{"$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(CY12+CY16+CY20+CY24<>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,{"$f":"IF(CY31=1,1,0)","v":0},{"$f":"B27","v":0}]
[null,null,null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,null,null,null,"År 1","År 2","År 3","År 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY31=1,1,0)","v":0}]
[1,null,null,0,null,null,null,null,{"$f":"DW29","v":0},{"$f":"DR29","v":0},{"$f":"IF(Betalingsrettigheder>0,IF(H29>0,H29*12,12),IF(E29>0,IF(H29>0,H29*12,12),12))","v":12},{"$f":"DY29+ED29+EI29+EN29","v":0},null,null,null,null,{"$f":"ET29","v":0},{"$f":"EO29","v":0},{"$f":"IF(K29>12,K29-12+G29,IF(M29>0,IF(P29>0,P29*12,12),12))","v":12},{"$f":"EV29+FA29+FF29+FK29","v":0},null,null,null,null,{"$f":"FQ29","v":0},{"$f":"FL29","v":0},{"$f":"IF(S29>12,S29-12+O29,IF(U29>0,IF(X29>0,X29*12,12),12))","v":12},{"$f":"FS29+FX29+GC29+GH29","v":0},null,null,null,null,{"$f":"GN29","v":0},{"$f":"GI29","v":0},{"$f":"IF(AA29>12,AA29-12+W29,IF(AC29>0,IF(AF29>0,AF29*12,12),12))","v":12},{"$f":"FV29+GA29+GF29+GK29","v":0},null,{"$f":"IF(AND(D29<0.5,E29<0),1,IF(AND(L29<0.5,M29<0),1,IF(AND(T29<0.5,U29<0),1,IF(AND(AB29<0.5,AC29<0),1,0))))","v":0},{"$f":"IF(AND(D29+E29=0,F29<>0),1,IF(AND(L29+M29=0,N29<>0),1,IF(AND(T29+U29=0,V29<>0),1,IF(AND(AB29+AC29=0,AD29<>0),1,0))))","v":0},{"$f":"H29*12","v":0},{"$f":"IF(AN29>0,AN29-K29,P29*12)","v":0},{"$f":"IF(AO29>0,AO29-S29,X29*12)","v":0},{"$f":"IF(AP29>0,AP29-AA29,AF29*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D29+L29+T29+AB29+AJ29,0)<>0,1,0)","v":0},0,null,{"$f":"D29","v":0},{"$f":"IF(E29>0,E29,0)","v":0},{"$f":"IF(DV29>0,-DB29-DC29,0)","v":0},{"$f":"DB29+DC29+DD29","v":0},null,null,{"$f":"IF(F29>0,IF(DL29=0,F29,IF(-DL29>=F29,0,IF(AND(DL29<0,-DL29<F29),DL29+F29,0))),IF(DG29>=-F29,F29,IF(AND(DG29>0,DG29<-F29),-DG29,0)))","v":0},{"$f":"IF(DV29>0,-DG29-DH29,0)","v":0},{"$f":"DG29+DH29+DI29","v":0},null,null,{"$f":"IF(F29<0,IF(DG29=0,F29,IF(DG29>=-F29,0,IF(AND(DG29>0,-F29>F29),DG29+F29,0))),IF(DL29=-F29,F29,IF(AND(DL29<0,-DL29<F29),-DL29,0)))","v":0},{"$f":"IF(DV29>0,-DL29-DM29,0)","v":0},{"$f":"DL29+DM29+DN29","v":0},null,0,{"$f":"(DE29+DJ29+DO29+DS29)/K29*-12*IF(DC29>0,(12-G29)/12,1)*IF(SUM(AN29:AQ29)>0,1,0)","v":0},{"$f":"IF(DV29>0,-DQ29,0)","v":0},{"$f":"DQ29+DR29+DS29","v":0},{"$f":"DB29+DC29+DG29+DH29+DL29+DM29+DQ29+DR29","v":0},{"$f":"IF(E29<0,E29*-1,0)","v":0},{"$f":"IF(DV29>0,IF(OR(DL29<0,DG29=0),DV29-DU29,IF(DV29-DB29-DQ29<0,DV29-DB29-DQ29,IF(DV29-DB29-DQ29<=DG29,0,DV29-DB29-DG29-DQ29))),0)","v":0},{"$f":"IF(DV29>0,DG29+DV29-DU29-DW29,0)","v":0},{"$f":"DE29","v":0},{"$f":"IF(M29>0,M29,0)","v":0},{"$f":"IF(ES29>0,-DY29-DZ29,0)","v":0},{"$f":"DY29+DZ29+EA29","v":0},null,{"$f":"DJ29","v":0},{"$f":"IF(N29>0,IF(EI29=0,N29,IF(-EI29>=N29,0,IF(AND(EI29<0,-EI29<N29),EI29+N29,0))),IF(ED29>=-N29,N29,IF(AND(ED29>0,ED29<-N29),-ED29,0)))","v":0},{"$f":"IF(ES29>0,-ED29-EE29,0)","v":0},{"$f":"ED29+EE29+EF29","v":0},null,{"$f":"DO29","v":0},{"$f":"IF(N29<0,IF(ED29=0,N29,IF(ED29>=-N29,0,IF(AND(ED29>0,-N29>N29),ED29+N29,0))),IF(EI29=-N29,N29,IF(AND(EI29<0,-EI29<N29),-EI29,0)))","v":0},{"$f":"IF(ES29>0,-EI29-EJ29,0)","v":0},{"$f":"EI29+EJ29+EK29","v":0},null,{"$f":"DT29","v":0},{"$f":"(EN29+EB29+EG29+EL29+EP29)/S29*-12*IF(M29>0,(12-O29)/12,1)*IF(SUM(AN29:AQ29)>0,1,0)","v":0},{"$f":"IF(ES29>0,-EN29,0)","v":0},{"$f":"EN29+EO29+EP29","v":0},{"$f":"DY29+DZ29+ED29+EE29+EI29+EJ29+EN29+EO29","v":0},{"$f":"IF(M29<0,M29*-1,0)","v":0},{"$f":"IF(ES29>0,IF(OR(EI29<0,ED29=0),ES29-ER29,IF(ES29-DY29-EN29<0,ES29-DY29-EN29,IF(ES29-DY29-EN29<=ED29,0,ES29-DY29-ED29-EN29))),0)","v":0},{"$f":"IF(ES29>0,ED29+ES29-ER29-ET29,0)","v":0},{"$f":"EB29","v":0},{"$f":"IF(U29>0,U29,0)","v":0},{"$f":"IF(FP29>0,-EV29-EW29,0)","v":0},{"$f":"EV29+EW29+EX29","v":0},null,{"$f":"EG29","v":0},{"$f":"IF(V29>0,IF(FF29=0,V29,IF(-FF29>=V29,0,IF(AND(FF29<0,-FF29<V29),FF29+V29,0))),IF(FA29>=-V29,V29,IF(AND(FA29>0,FA29<-V29),-FA29,0)))","v":0},{"$f":"IF(FP29>0,-FA29-FB29,0)","v":0},{"$f":"FA29+FB29+FC29","v":0},null,{"$f":"EL29","v":0},{"$f":"IF(V29<0,IF(FA29=0,V29,IF(FA29>=-V29,0,IF(AND(FA29>0,-V29>V29),FA29+V29,0))),IF(FF29=-V29,V29,IF(AND(FF29<0,-FF29<V29),-FF29,0)))","v":0},{"$f":"IF(FP29>0,-FF29-FG29,0)","v":0},{"$f":"FF29+FG29+FH29","v":0},null,{"$f":"EQ29","v":0},{"$f":"(FK29+EY29+FD29+FI29+FM29)/AA29*-12*IF(U29>0,(12-W29)/12,1)*IF(SUM(AN29:AQ29)>0,1,0)","v":0},{"$f":"IF(FP29>0,-FK29,0)","v":0},{"$f":"FK29+FL29+FM29","v":0},{"$f":"EV29+EW29+FA29+FB29+FF29+FG29+FK29+FL29","v":0},{"$f":"IF(U29<0,U29*-1,0)","v":0},{"$f":"IF(FP29>0,IF(OR(FF29<0,FA29=0),FP29-FO29,IF(FP29-EV29-FK29<0,FP29-EV29-FK29,IF(FP29-EV29-FK29<=FA29,0,FP29-EV29-FA29-FK29))),0)","v":0},{"$f":"IF(FP29>0,FA29+FP29-FO29-FQ29,0)","v":0},{"$f":"EY29","v":0},{"$f":"IF(AC29>0,AC29,0)","v":0},{"$f":"IF(GM29>0,-FS29-FT29,0)","v":0},{"$f":"FS29+FT29+FU29","v":0},null,{"$f":"FD29","v":0},{"$f":"IF(AD29>0,IF(GC29=0,AD29,IF(-GC29>=AD29,0,IF(AND(GC29<0,-GC29<AD29),GC29+AD29,0))),IF(FX29>=-AD29,AD29,IF(AND(FX29>0,FX29<-AD29),-FX29,0)))","v":0},{"$f":"IF(GM29>0,-FX29-FY29,0)","v":0},{"$f":"FX29+FY29+FZ29","v":0},null,{"$f":"FI29","v":0},{"$f":"IF(AD29<0,IF(FX29=0,AD29,IF(FX29>=-AD29,0,IF(AND(FX29>0,-AD29>AD29),FX29+AD29,0))),IF(GC29=-AD29,AD29,IF(AND(GC29<0,-GC29<AD29),-GC29,0)))","v":0},{"$f":"IF(GM29>0,-GC29-GD29,0)","v":0},{"$f":"GC29+GD29+GE29","v":0},null,{"$f":"FN29","v":0},{"$f":"(GH29+FV29+GA29+GF29+GJ29)/AI29*-12*IF(AC29>0,(12-AE29)/12,1)*IF(SUM(AN29:AQ29)>0,1,0)","v":0},{"$f":"IF(GM29>0,-GH29,0)","v":0},{"$f":"GH29+GI29+GJ29","v":0},{"$f":"FS29+FT29+FX29+FY29+GC29+GD29+GH29+GI29","v":0},{"$f":"IF(AC29<0,AC29*-1,0)","v":0},{"$f":"IF(GM29>0,IF(OR(GC29<0,FX29=0),GM29-GL29,IF(GM29-FS29-GH29<0,GM29-FS29-GH29,IF(GM29-FS29-GH29<=FX29,0,GM29-FS29-FX29-GH29))),0)","v":0},{"$f":"IF(GM29>0,FX29+GM29-GL29-GN29,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"DW30","v":0},{"$f":"DR30","v":0},{"$f":"IF(D30>0,IF(H30>0,H30*12,12),IF(E30>0,IF(H30>0,H30*12,12),12))","v":12},{"$f":"DY30+ED30+EI30+EN30","v":0},null,null,null,null,{"$f":"ET30","v":0},{"$f":"EO30","v":0},{"$f":"IF(K30>12,K30-12+G30,IF(M30>0,IF(P30>0,P30*12,12),12))","v":12},{"$f":"EV30+FA30+FF30+FK30","v":0},null,null,null,null,{"$f":"FQ30","v":0},{"$f":"FL30","v":0},{"$f":"IF(S30>12,S30-12+O30,IF(U30>0,IF(X30>0,X30*12,12),12))","v":12},{"$f":"FS30+FX30+GC30+GH30","v":0},null,null,null,null,{"$f":"GN30","v":0},{"$f":"GI30","v":0},{"$f":"IF(AA30>12,AA30-12+W30,IF(AC30>0,IF(AF30>0,AF30*12,12),12))","v":12},{"$f":"FV30+GA30+GF30+GK30","v":0},null,{"$f":"IF(AND(D30<0.5,E30<0),1,IF(AND(L30<0.5,M30<0),1,IF(AND(T30<0.5,U30<0),1,IF(AND(AB30<0.5,AC30<0),1,0))))","v":0},{"$f":"IF(AND(D30+E30=0,F30<>0),1,IF(AND(L30+M30=0,N30<>0),1,IF(AND(T30+U30=0,V30<>0),1,IF(AND(AB30+AC30=0,AD30<>0),1,0))))","v":0},{"$f":"H30*12","v":0},{"$f":"IF(AN30>0,AN30-K30,P30*12)","v":0},{"$f":"IF(AO30>0,AO30-S30,X30*12)","v":0},{"$f":"IF(AP30>0,AP30-AA30,AF30*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D30+L30+T30+AB30+AJ30,0)<>0,1,0)","v":0},0,null,{"$f":"D30","v":0},{"$f":"IF(E30>0,E30,0)","v":0},{"$f":"IF(DV30>0,-DB30-DC30,0)","v":0},{"$f":"DB30+DC30+DD30","v":0},null,null,{"$f":"IF(F30>0,IF(DL30=0,F30,IF(-DL30>=F30,0,IF(AND(DL30<0,-DL30<F30),DL30+F30,0))),IF(DG30>=-F30,F30,IF(AND(DG30>0,DG30<-F30),-DG30,0)))","v":0},{"$f":"IF(DV30>0,-DG30-DH30,0)","v":0},{"$f":"DG30+DH30+DI30","v":0},null,null,{"$f":"IF(F30<0,IF(DG30=0,F30,IF(DG30>=-F30,0,IF(AND(DG30>0,-F30>F30),DG30+F30,0))),IF(DL30=-F30,F30,IF(AND(DL30<0,-DL30<F30),-DL30,0)))","v":0},{"$f":"IF(DV30>0,-DL30-DM30,0)","v":0},{"$f":"DL30+DM30+DN30","v":0},null,null,{"$f":"(DE30+DJ30+DO30+DS30)/K30*-12*IF(DC30>0,(12-G30)/12,1)*IF(SUM(AN30:AQ30)>0,1,0)","v":0},{"$f":"IF(DV30>0,-DQ30,0)","v":0},{"$f":"DQ30+DR30+DS30","v":0},{"$f":"DB30+DC30+DG30+DH30+DL30+DM30+DQ30+DR30","v":0},{"$f":"IF(E30<0,E30*-1,0)","v":0},{"$f":"IF(DV30>0,IF(OR(DL30<0,DG30=0),DV30-DU30,IF(DV30-DB30-DQ30<0,DV30-DB30-DQ30,IF(DV30-DB30-DQ30<=DG30,0,DV30-DB30-DG30-DQ30))),0)","v":0},{"$f":"IF(DV30>0,DG30+DV30-DU30-DW30,0)","v":0},{"$f":"DE30","v":0},{"$f":"IF(M30>0,M30,0)","v":0},{"$f":"IF(ES30>0,-DY30-DZ30,0)","v":0},{"$f":"DY30+DZ30+EA30","v":0},null,{"$f":"DJ30","v":0},{"$f":"IF(N30>0,IF(EI30=0,N30,IF(-EI30>=N30,0,IF(AND(EI30<0,-EI30<N30),EI30+N30,0))),IF(ED30>=-N30,N30,IF(AND(ED30>0,ED30<-N30),-ED30,0)))","v":0},{"$f":"IF(ES30>0,-ED30-EE30,0)","v":0},{"$f":"ED30+EE30+EF30","v":0},null,{"$f":"DO30","v":0},{"$f":"IF(N30<0,IF(ED30=0,N30,IF(ED30>=-N30,0,IF(AND(ED30>0,-N30>N30),ED30+N30,0))),IF(EI30=-N30,N30,IF(AND(EI30<0,-EI30<N30),-EI30,0)))","v":0},{"$f":"IF(ES30>0,-EI30-EJ30,0)","v":0},{"$f":"EI30+EJ30+EK30","v":0},null,{"$f":"DT30","v":0},{"$f":"(EN30+EB30+EG30+EL30+EP30)/S30*-12*IF(M30>0,(12-O30)/12,1)*IF(SUM(AN30:AQ30)>0,1,0)","v":0},{"$f":"IF(ES30>0,-EN30,0)","v":0},{"$f":"EN30+EO30+EP30","v":0},{"$f":"DY30+DZ30+ED30+EE30+EI30+EJ30+EN30+EO30","v":0},{"$f":"IF(M30<0,M30*-1,0)","v":0},{"$f":"IF(ES30>0,IF(OR(EI30<0,ED30=0),ES30-ER30,IF(ES30-DY30-EN30<0,ES30-DY30-EN30,IF(ES30-DY30-EN30<=ED30,0,ES30-DY30-ED30-EN30))),0)","v":0},{"$f":"IF(ES30>0,ED30+ES30-ER30-ET30,0)","v":0},{"$f":"EB30","v":0},{"$f":"IF(U30>0,U30,0)","v":0},{"$f":"IF(FP30>0,-EV30-EW30,0)","v":0},{"$f":"EV30+EW30+EX30","v":0},null,{"$f":"EG30","v":0},{"$f":"IF(V30>0,IF(FF30=0,V30,IF(-FF30>=V30,0,IF(AND(FF30<0,-FF30<V30),FF30+V30,0))),IF(FA30>=-V30,V30,IF(AND(FA30>0,FA30<-V30),-FA30,0)))","v":0},{"$f":"IF(FP30<0,-FA30-FB30,0)","v":0},{"$f":"FA30+FB30+FC30","v":0},null,{"$f":"EL30","v":0},{"$f":"IF(V30<0,IF(FA30=0,V30,IF(FA30>=-V30,0,IF(AND(FA30>0,-V30>V30),FA30+V30,0))),IF(FF30=-V30,V30,IF(AND(FF30<0,-FF30<V30),-FF30,0)))","v":0},{"$f":"IF(FP30<0,-FF30-FG30,0)","v":0},{"$f":"FF30+FG30+FH30","v":0},null,{"$f":"EQ30","v":0},{"$f":"(FK30+EY30+FD30+FI30+FM30)/AA30*-12*IF(U30>0,(12-W30)/12,1)*IF(SUM(AN30:AQ30)>0,1,0)","v":0},{"$f":"IF(FP30>0,-FK30,0)","v":0},{"$f":"FK30+FL30+FM30","v":0},{"$f":"EV30+EW30+FA30+FB30+FF30+FG30+FK30+FL30","v":0},{"$f":"IF(U30<0,U30*-1,0)","v":0},{"$f":"IF(FP30>0,IF(OR(FF30<0,FA30=0),FP30-FO30,IF(FP30-EV30-FK30<0,FP30-EV30-FK30,IF(FP30-EV30-FK30<=FA30,0,FP30-EV30-FA30-FK30))),0)","v":0},{"$f":"IF(FP30>0,FA30+FP30-FO30-FQ30,0)","v":0},{"$f":"EY30","v":0},{"$f":"IF(AC30>0,AC30,0)","v":0},{"$f":"IF(GM30>0,-FS30-FT30,0)","v":0},{"$f":"FS30+FT30+FU30","v":0},null,{"$f":"FD30","v":0},{"$f":"IF(AD30>0,IF(GC30=0,AD30,IF(-GC30>=AD30,0,IF(AND(GC30<0,-GC30<AD30),GC30+AD30,0))),IF(FX30>=-AD30,AD30,IF(AND(FX30>0,FX30<-AD30),-FX30,0)))","v":0},{"$f":"IF(GM30<0,-FX30-FY30,0)","v":0},{"$f":"FX30+FY30+FZ30","v":0},null,{"$f":"FI30","v":0},{"$f":"IF(AD30<0,IF(FX30=0,AD30,IF(FX30>=-AD30,0,IF(AND(FX30>0,-AD30>AD30),FX30+AD30,0))),IF(GC30=-AD30,AD30,IF(AND(GC30<0,-GC30<AD30),-GC30,0)))","v":0},{"$f":"IF(GM30<0,-GC30-GD30,0)","v":0},{"$f":"GC30+GD30+GE30","v":0},null,{"$f":"FN30","v":0},{"$f":"(GH30+FV30+GA30+GF30+GJ30)/AI30*-12*IF(AC30>0,(12-AE30)/12,1)*IF(SUM(AN30:AQ30)>0,1,0)","v":0},{"$f":"IF(GM30>0,-GH30,0)","v":0},{"$f":"GH30+GI30+GJ30","v":0},{"$f":"FS30+FT30+FX30+FY30+GC30+GD30+GH30+GI30","v":0},{"$f":"IF(AC30<0,AC30*-1,0)","v":0},{"$f":"IF(GM30>0,IF(OR(GC30<0,FX30=0),GM30-GL30,IF(GM30-FS30-GH30<0,GM30-FS30-GH30,IF(GM30-FS30-GH30<=FX30,0,GM30-FS30-FX30-GH30))),0)","v":0},{"$f":"IF(GM30>0,FX30+GM30-GL30-GN30,0)","v":0}]
["*","Betalingsrettigheder EU",null,{"$f":"SUM(D29:D30)","v":0},{"$f":"SUM(E28:E30)","v":0},{"$f":"SUM(F28:F30)","v":0},null,null,{"$f":"SUM(I28:I30)","v":0},{"$f":"SUM(J28:J30)","v":0},null,{"$f":"SUM(L29:L30)","v":0},{"$f":"SUM(M28:M30)","v":0},{"$f":"SUM(N28:N30)","v":0},null,null,{"$f":"SUM(Q28:Q30)","v":0},{"$f":"SUM(R28:R30)","v":0},null,{"$f":"SUM(T29:T30)","v":0},{"$f":"SUM(U28:U30)","v":0},{"$f":"SUM(V28:V30)","v":0},null,null,{"$f":"SUM(Y28:Y30)","v":0},{"$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,{"$f":"SUM(CY29:CY30)","v":0},{"$f":"B31","v":"Betalingsrettigheder EU"},null,{"$f":"SUM(DB29:DB30)","v":0},{"$f":"SUM(DC29:DC30)","v":0},{"$f":"SUM(DD29:DD30)","v":0},{"$f":"SUM(DE29:DE30)","v":0},null,{"$f":"SUM(DG29:DG30)","v":0},{"$f":"SUM(DH29:DH30)","v":0},{"$f":"SUM(DI29:DI30)","v":0},{"$f":"SUM(DJ29:DJ30)","v":0},null,{"$f":"SUM(DL29:DL30)","v":0},{"$f":"SUM(DM29:DM30)","v":0},{"$f":"SUM(DN29:DN30)","v":0},{"$f":"SUM(DO29:DO30)","v":0},null,{"$f":"SUM(DQ29:DQ30)","v":0},0,0,0,0,0,0,{"$f":"SUM(DX29:DX30)","v":0},0,0,0,0,null,{"$f":"SUM(ED29:ED30)","v":0},{"$f":"SUM(EE29:EE30)","v":0},{"$f":"SUM(EF29:EF30)","v":0},{"$f":"SUM(EG29:EG30)","v":0},null,{"$f":"SUM(EI29:EI30)","v":0},{"$f":"SUM(EJ29:EJ30)","v":0},{"$f":"SUM(EK29:EK30)","v":0},{"$f":"SUM(EL29:EL30)","v":0},null,{"$f":"SUM(EN29:EN30)","v":0},0,0,0,0,0,0,{"$f":"SUM(EU29:EU30)","v":0},{"$f":"SUM(EV29:EV30)","v":0},{"$f":"SUM(EW29:EW30)","v":0},{"$f":"SUM(EX29:EX30)","v":0},{"$f":"SUM(EY29:EY30)","v":0},null,{"$f":"SUM(FA29:FA30)","v":0},{"$f":"SUM(FB29:FB30)","v":0},{"$f":"SUM(FC29:FC30)","v":0},{"$f":"SUM(FD29:FD30)","v":0},null,{"$f":"SUM(FF29:FF30)","v":0},{"$f":"SUM(FG29:FG30)","v":0},{"$f":"SUM(FH29:FH30)","v":0},{"$f":"SUM(FI29:FI30)","v":0},null,{"$f":"SUM(FK29:FK30)","v":0},0,0,0,0,0,0,{"$f":"SUM(FR29:FR30)","v":0},0,0,0,0,null,{"$f":"SUM(FX29:FX30)","v":0},{"$f":"SUM(FY29:FY30)","v":0},{"$f":"SUM(FZ29:FZ30)","v":0},{"$f":"SUM(GA29:GA30)","v":0},null,{"$f":"SUM(GC29:GC30)","v":0},{"$f":"SUM(GD29:GD30)","v":0},{"$f":"SUM(GE29:GE30)","v":0},{"$f":"SUM(GF29:GF30)","v":0},null,{"$f":"SUM(GH29:GH30)","v":0},0,0,0,0,0,0,{"$f":"SUM(GO29:GO30)","v":0}]
[null,null,null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","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,{"$f":"IF(CY35=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH31+DI31+DM31+DN31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE31+EF31+EJ31+EK31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB31+FC31+FG31+FH31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY31+FZ31+GD31+GE31","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"DW33","v":0},{"$f":"DR33","v":0},{"$f":"IF(Kvote>0,IF(H33>0,H33*12,12),IF(E33>0,IF(H33>0,H33*12,12),12))","v":12},{"$f":"DY33+ED33+EI33+EN33","v":0},null,null,null,null,{"$f":"ET33","v":0},{"$f":"EO33","v":0},{"$f":"IF(K33>12,K33-12+G33,IF(M33>0,IF(P33>0,P33*12,12),12))","v":12},{"$f":"EV33+FA33+FF33+FK33","v":0},null,null,null,null,{"$f":"FQ33","v":0},{"$f":"FL33","v":0},{"$f":"IF(S33>12,S33-12+O33,IF(U33>0,IF(X33>0,X33*12,12),12))","v":12},{"$f":"FS33+FX33+GC33+GH33","v":0},null,null,null,null,{"$f":"GN33","v":0},{"$f":"GI33","v":0},{"$f":"IF(AA33>12,AA33-12+W33,IF(AC33>0,IF(AF33>0,AF33*12,12),12))","v":12},{"$f":"FV33+GA33+GF33+GK33","v":0},null,{"$f":"IF(AND(D33<0.5,E33<0),1,IF(AND(L33<0.5,M33<0),1,IF(AND(T33<0.5,U33<0),1,IF(AND(AB33<0.5,AC33<0),1,0))))","v":0},{"$f":"IF(AND(D33+E33=0,F33<>0),1,IF(AND(L33+M33=0,N33<>0),1,IF(AND(T33+U33=0,V33<>0),1,IF(AND(AB33+AC33=0,AD33<>0),1,0))))","v":0},{"$f":"H33*12","v":0},{"$f":"IF(AN33>0,AN33-K33,P33*12)","v":0},{"$f":"IF(AO33>0,AO33-S33,X33*12)","v":0},{"$f":"IF(AP33>0,AP33-AA33,AF33*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D33+L33+T33+AB33+AJ33,0)<>0,1,0)","v":0},0,null,{"$f":"D33","v":0},{"$f":"IF(E33>0,E33,0)","v":0},{"$f":"IF(DV33>0,-DB33-DC33,0)","v":0},{"$f":"DB33+DC33+DD33","v":0},null,null,{"$f":"IF(F33>0,IF(DL33=0,F33,IF(-DL33>=F33,0,IF(AND(DL33<0,-DL33<F33),DL33+F33,0))),IF(DG33>=-F33,F33,IF(AND(DG33>0,DG33<-F33),-DG33,0)))","v":0},{"$f":"IF(DV33>0,-DG33-DH33,0)","v":0},{"$f":"DG33+DH33+DI33","v":0},null,null,{"$f":"IF(F33<0,IF(DG33=0,F33,IF(DG33>=-F33,0,IF(AND(DG33>0,-F33>F33),DG33+F33,0))),IF(DL33=-F33,F33,IF(AND(DL33<0,-DL33<F33),-DL33,0)))","v":0},{"$f":"IF(DV33>0,-DL33-DM33,0)","v":0},{"$f":"DL33+DM33+DN33","v":0},null,0,{"$f":"(DE33+DJ33+DO33+DS33)/K33*-12*IF(DC33>0,(12-G33)/12,1)*IF(SUM(AN33:AQ33)>0,1,0)","v":0},{"$f":"IF(DV33>0,-DQ33,0)","v":0},{"$f":"DQ33+DR33+DS33","v":0},{"$f":"DB33+DC33+DG33+DH33+DL33+DM33+DQ33+DR33","v":0},{"$f":"IF(E33<0,E33*-1,0)","v":0},{"$f":"IF(DV33>0,IF(OR(DL33<0,DG33=0),DV33-DU33,IF(DV33-DB33-DQ33<0,DV33-DB33-DQ33,IF(DV33-DB33-DQ33<=DG33,0,DV33-DB33-DG33-DQ33))),0)","v":0},{"$f":"IF(DV33>0,DG33+DV33-DU33-DW33,0)","v":0},{"$f":"DE33","v":0},{"$f":"IF(M33>0,M33,0)","v":0},{"$f":"IF(ES33>0,-DY33-DZ33,0)","v":0},{"$f":"DY33+DZ33+EA33","v":0},null,{"$f":"DJ33","v":0},{"$f":"IF(N33>0,IF(EI33=0,N33,IF(-EI33>=N33,0,IF(AND(EI33<0,-EI33<N33),EI33+N33,0))),IF(ED33>=-N33,N33,IF(AND(ED33>0,ED33<-N33),-ED33,0)))","v":0},{"$f":"IF(ES33>0,-ED33-EE33,0)","v":0},{"$f":"ED33+EE33+EF33","v":0},null,{"$f":"DO33","v":0},{"$f":"IF(N33<0,IF(ED33=0,N33,IF(ED33>=-N33,0,IF(AND(ED33>0,-N33>N33),ED33+N33,0))),IF(EI33=-N33,N33,IF(AND(EI33<0,-EI33<N33),-EI33,0)))","v":0},{"$f":"IF(ES33>0,-EI33-EJ33,0)","v":0},{"$f":"EI33+EJ33+EK33","v":0},null,{"$f":"DT33","v":0},{"$f":"(EN33+EB33+EG33+EL33+EP33)/S33*-12*IF(M33>0,(12-O33)/12,1)*IF(SUM(AN33:AQ33)>0,1,0)","v":0},{"$f":"IF(ES33>0,-EN33,0)","v":0},{"$f":"EN33+EO33+EP33","v":0},{"$f":"DY33+DZ33+ED33+EE33+EI33+EJ33+EN33+EO33","v":0},{"$f":"IF(M33<0,M33*-1,0)","v":0},{"$f":"IF(ES33>0,IF(OR(EI33<0,ED33=0),ES33-ER33,IF(ES33-DY33-EN33<0,ES33-DY33-EN33,IF(ES33-DY33-EN33<=ED33,0,ES33-DY33-ED33-EN33))),0)","v":0},{"$f":"IF(ES33>0,ED33+ES33-ER33-ET33,0)","v":0},{"$f":"EB33","v":0},{"$f":"IF(U33>0,U33,0)","v":0},{"$f":"IF(FP33>0,-EV33-EW33,0)","v":0},{"$f":"EV33+EW33+EX33","v":0},null,{"$f":"EG33","v":0},{"$f":"IF(V33>0,IF(FF33=0,V33,IF(-FF33>=V33,0,IF(AND(FF33<0,-FF33<V33),FF33+V33,0))),IF(FA33>=-V33,V33,IF(AND(FA33>0,FA33<-V33),-FA33,0)))","v":0},{"$f":"IF(FP33>0,-FA33-FB33,0)","v":0},{"$f":"FA33+FB33+FC33","v":0},null,{"$f":"EL33","v":0},{"$f":"IF(V33<0,IF(FA33=0,V33,IF(FA33>=-V33,0,IF(AND(FA33>0,-V33>V33),FA33+V33,0))),IF(FF33=-V33,V33,IF(AND(FF33<0,-FF33<V33),-FF33,0)))","v":0},{"$f":"IF(FP33>0,-FF33-FG33,0)","v":0},{"$f":"FF33+FG33+FH33","v":0},null,{"$f":"EQ33","v":0},{"$f":"(FK33+EY33+FD33+FI33+FM33)/AA33*-12*IF(U33>0,(12-W33)/12,1)*IF(SUM(AN33:AQ33)>0,1,0)","v":0},{"$f":"IF(FP33>0,-FK33,0)","v":0},{"$f":"FK33+FL33+FM33","v":0},{"$f":"EV33+EW33+FA33+FB33+FF33+FG33+FK33+FL33","v":0},{"$f":"IF(U33<0,U33*-1,0)","v":0},{"$f":"IF(FP33>0,IF(OR(FF33<0,FA33=0),FP33-FO33,IF(FP33-EV33-FK33<0,FP33-EV33-FK33,IF(FP33-EV33-FK33<=FA33,0,FP33-EV33-FA33-FK33))),0)","v":0},{"$f":"IF(FP33>0,FA33+FP33-FO33-FQ33,0)","v":0},{"$f":"EY33","v":0},{"$f":"IF(AC33>0,AC33,0)","v":0},{"$f":"IF(GM33>0,-FS33-FT33,0)","v":0},{"$f":"FS33+FT33+FU33","v":0},null,{"$f":"FD33","v":0},{"$f":"IF(AD33>0,IF(GC33=0,AD33,IF(-GC33>=AD33,0,IF(AND(GC33<0,-GC33<AD33),GC33+AD33,0))),IF(FX33>=-AD33,AD33,IF(AND(FX33>0,FX33<-AD33),-FX33,0)))","v":0},{"$f":"IF(GM33>0,-FX33-FY33,0)","v":0},{"$f":"FX33+FY33+FZ33","v":0},null,{"$f":"FI33","v":0},{"$f":"IF(AD33<0,IF(FX33=0,AD33,IF(FX33>=-AD33,0,IF(AND(FX33>0,-AD33>AD33),FX33+AD33,0))),IF(GC33=-AD33,AD33,IF(AND(GC33<0,-GC33<AD33),-GC33,0)))","v":0},{"$f":"IF(GM33>0,-GC33-GD33,0)","v":0},{"$f":"GC33+GD33+GE33","v":0},null,{"$f":"FN33","v":0},{"$f":"(GH33+FV33+GA33+GF33+GJ33)/AI33*-12*IF(AC33>0,(12-AE33)/12,1)*IF(SUM(AN33:AQ33)>0,1,0)","v":0},{"$f":"IF(GM33>0,-GH33,0)","v":0},{"$f":"GH33+GI33+GJ33","v":0},{"$f":"FS33+FT33+FX33+FY33+GC33+GD33+GH33+GI33","v":0},{"$f":"IF(AC33<0,AC33*-1,0)","v":0},{"$f":"IF(GM33>0,IF(OR(GC33<0,FX33=0),GM33-GL33,IF(GM33-FS33-GH33<0,GM33-FS33-GH33,IF(GM33-FS33-GH33<=FX33,0,GM33-FS33-FX33-GH33))),0)","v":0},{"$f":"IF(GM33>0,FX33+GM33-GL33-GN33,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"DW34","v":0},{"$f":"DR34","v":0},{"$f":"IF(D34>0,IF(H34>0,H34*12,12),IF(E34>0,IF(H34>0,H34*12,12),12))","v":12},{"$f":"DY34+ED34+EI34+EN34","v":0},null,null,null,null,{"$f":"ET34","v":0},{"$f":"EO34","v":0},{"$f":"IF(K34>12,K34-12+G34,IF(M34>0,IF(P34>0,P34*12,12),12))","v":12},{"$f":"EV34+FA34+FF34+FK34","v":0},null,null,null,null,{"$f":"FQ34","v":0},{"$f":"FL34","v":0},{"$f":"IF(S34>12,S34-12+O34,IF(U34>0,IF(X34>0,X34*12,12),12))","v":12},{"$f":"FS34+FX34+GC34+GH34","v":0},null,null,null,null,{"$f":"GN34","v":0},{"$f":"GI34","v":0},{"$f":"IF(AA34>12,AA34-12+W34,IF(AC34>0,IF(AF34>0,AF34*12,12),12))","v":12},{"$f":"FV34+GA34+GF34+GK34","v":0},null,{"$f":"IF(AND(D34<0.5,E34<0),1,IF(AND(L34<0.5,M34<0),1,IF(AND(T34<0.5,U34<0),1,IF(AND(AB34<0.5,AC34<0),1,0))))","v":0},{"$f":"IF(AND(D34+E34=0,F34<>0),1,IF(AND(L34+M34=0,N34<>0),1,IF(AND(T34+U34=0,V34<>0),1,IF(AND(AB34+AC34=0,AD34<>0),1,0))))","v":0},{"$f":"H34*12","v":0},{"$f":"IF(AN34>0,AN34-K34,P34*12)","v":0},{"$f":"IF(AO34>0,AO34-S34,X34*12)","v":0},{"$f":"IF(AP34>0,AP34-AA34,AF34*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D34+L34+T34+AB34+AJ34,0)<>0,1,0)","v":0},0,null,{"$f":"D34","v":0},{"$f":"IF(E34>0,E34,0)","v":0},{"$f":"IF(DV34>0,-DB34-DC34,0)","v":0},{"$f":"DB34+DC34+DD34","v":0},null,null,{"$f":"IF(F34>0,IF(DL34=0,F34,IF(-DL34>=F34,0,IF(AND(DL34<0,-DL34<F34),DL34+F34,0))),IF(DG34>=-F34,F34,IF(AND(DG34>0,DG34<-F34),-DG34,0)))","v":0},{"$f":"IF(DV34>0,-DG34-DH34,0)","v":0},{"$f":"DG34+DH34+DI34","v":0},null,null,{"$f":"IF(F34<0,IF(DG34=0,F34,IF(DG34>=-F34,0,IF(AND(DG34>0,-F34>F34),DG34+F34,0))),IF(DL34=-F34,F34,IF(AND(DL34<0,-DL34<F34),-DL34,0)))","v":0},{"$f":"IF(DV34>0,-DL34-DM34,0)","v":0},{"$f":"DL34+DM34+DN34","v":0},null,null,{"$f":"(DE34+DJ34+DO34+DS34)/K34*-12*IF(DC34>0,(12-G34)/12,1)*IF(SUM(AN34:AQ34)>0,1,0)","v":0},{"$f":"IF(DV34>0,-DQ34,0)","v":0},{"$f":"DQ34+DR34+DS34","v":0},{"$f":"DB34+DC34+DG34+DH34+DL34+DM34+DQ34+DR34","v":0},{"$f":"IF(E34<0,E34*-1,0)","v":0},{"$f":"IF(DV34>0,IF(OR(DL34<0,DG34=0),DV34-DU34,IF(DV34-DB34-DQ34<0,DV34-DB34-DQ34,IF(DV34-DB34-DQ34<=DG34,0,DV34-DB34-DG34-DQ34))),0)","v":0},{"$f":"IF(DV34>0,DG34+DV34-DU34-DW34,0)","v":0},{"$f":"DE34","v":0},{"$f":"IF(M34>0,M34,0)","v":0},{"$f":"IF(ES34>0,-DY34-DZ34,0)","v":0},{"$f":"DY34+DZ34+EA34","v":0},null,{"$f":"DJ34","v":0},{"$f":"IF(N34>0,IF(EI34=0,N34,IF(-EI34>=N34,0,IF(AND(EI34<0,-EI34<N34),EI34+N34,0))),IF(ED34>=-N34,N34,IF(AND(ED34>0,ED34<-N34),-ED34,0)))","v":0},{"$f":"IF(ES34>0,-ED34-EE34,0)","v":0},{"$f":"ED34+EE34+EF34","v":0},null,{"$f":"DO34","v":0},{"$f":"IF(N34<0,IF(ED34=0,N34,IF(ED34>=-N34,0,IF(AND(ED34>0,-N34>N34),ED34+N34,0))),IF(EI34=-N34,N34,IF(AND(EI34<0,-EI34<N34),-EI34,0)))","v":0},{"$f":"IF(ES34>0,-EI34-EJ34,0)","v":0},{"$f":"EI34+EJ34+EK34","v":0},null,{"$f":"DT34","v":0},{"$f":"(EN34+EB34+EG34+EL34+EP34)/S34*-12*IF(M34>0,(12-O34)/12,1)*IF(SUM(AN34:AQ34)>0,1,0)","v":0},{"$f":"IF(ES34>0,-EN34,0)","v":0},{"$f":"EN34+EO34+EP34","v":0},{"$f":"DY34+DZ34+ED34+EE34+EI34+EJ34+EN34+EO34","v":0},{"$f":"IF(M34<0,M34*-1,0)","v":0},{"$f":"IF(ES34>0,IF(OR(EI34<0,ED34=0),ES34-ER34,IF(ES34-DY34-EN34<0,ES34-DY34-EN34,IF(ES34-DY34-EN34<=ED34,0,ES34-DY34-ED34-EN34))),0)","v":0},{"$f":"IF(ES34>0,ED34+ES34-ER34-ET34,0)","v":0},{"$f":"EB34","v":0},{"$f":"IF(U34>0,U34,0)","v":0},{"$f":"IF(FP34>0,-EV34-EW34,0)","v":0},{"$f":"EV34+EW34+EX34","v":0},null,{"$f":"EG34","v":0},{"$f":"IF(V34>0,IF(FF34=0,V34,IF(-FF34>=V34,0,IF(AND(FF34<0,-FF34<V34),FF34+V34,0))),IF(FA34>=-V34,V34,IF(AND(FA34>0,FA34<-V34),-FA34,0)))","v":0},{"$f":"IF(FP34<0,-FA34-FB34,0)","v":0},{"$f":"FA34+FB34+FC34","v":0},null,{"$f":"EL34","v":0},{"$f":"IF(V34<0,IF(FA34=0,V34,IF(FA34>=-V34,0,IF(AND(FA34>0,-V34>V34),FA34+V34,0))),IF(FF34=-V34,V34,IF(AND(FF34<0,-FF34<V34),-FF34,0)))","v":0},{"$f":"IF(FP34<0,-FF34-FG34,0)","v":0},{"$f":"FF34+FG34+FH34","v":0},null,{"$f":"EQ34","v":0},{"$f":"(FK34+EY34+FD34+FI34+FM34)/AA34*-12*IF(U34>0,(12-W34)/12,1)*IF(SUM(AN34:AQ34)>0,1,0)","v":0},{"$f":"IF(FP34>0,-FK34,0)","v":0},{"$f":"FK34+FL34+FM34","v":0},{"$f":"EV34+EW34+FA34+FB34+FF34+FG34+FK34+FL34","v":0},{"$f":"IF(U34<0,U34*-1,0)","v":0},{"$f":"IF(FP34>0,IF(OR(FF34<0,FA34=0),FP34-FO34,IF(FP34-EV34-FK34<0,FP34-EV34-FK34,IF(FP34-EV34-FK34<=FA34,0,FP34-EV34-FA34-FK34))),0)","v":0},{"$f":"IF(FP34>0,FA34+FP34-FO34-FQ34,0)","v":0},{"$f":"EY34","v":0},{"$f":"IF(AC34>0,AC34,0)","v":0},{"$f":"IF(GM34>0,-FS34-FT34,0)","v":0},{"$f":"FS34+FT34+FU34","v":0},null,{"$f":"FD34","v":0},{"$f":"IF(AD34>0,IF(GC34=0,AD34,IF(-GC34>=AD34,0,IF(AND(GC34<0,-GC34<AD34),GC34+AD34,0))),IF(FX34>=-AD34,AD34,IF(AND(FX34>0,FX34<-AD34),-FX34,0)))","v":0},{"$f":"IF(GM34<0,-FX34-FY34,0)","v":0},{"$f":"FX34+FY34+FZ34","v":0},null,{"$f":"FI34","v":0},{"$f":"IF(AD34<0,IF(FX34=0,AD34,IF(FX34>=-AD34,0,IF(AND(FX34>0,-AD34>AD34),FX34+AD34,0))),IF(GC34=-AD34,AD34,IF(AND(GC34<0,-GC34<AD34),-GC34,0)))","v":0},{"$f":"IF(GM34<0,-GC34-GD34,0)","v":0},{"$f":"GC34+GD34+GE34","v":0},null,{"$f":"FN34","v":0},{"$f":"(GH34+FV34+GA34+GF34+GJ34)/AI34*-12*IF(AC34>0,(12-AE34)/12,1)*IF(SUM(AN34:AQ34)>0,1,0)","v":0},{"$f":"IF(GM34>0,-GH34,0)","v":0},{"$f":"GH34+GI34+GJ34","v":0},{"$f":"FS34+FT34+FX34+FY34+GC34+GD34+GH34+GI34","v":0},{"$f":"IF(AC34<0,AC34*-1,0)","v":0},{"$f":"IF(GM34>0,IF(OR(GC34<0,FX34=0),GM34-GL34,IF(GM34-FS34-GH34<0,GM34-FS34-GH34,IF(GM34-FS34-GH34<=FX34,0,GM34-FS34-FX34-GH34))),0)","v":0},{"$f":"IF(GM34>0,FX34+GM34-GL34-GN34,0)","v":0}]
["*","Andre immaterielle rettigheder",null,{"$f":"SUM(D33:D34)","v":0},{"$f":"SUM(E32:E34)","v":0},{"$f":"SUM(F32:F34)","v":0},null,null,{"$f":"SUM(I32:I34)","v":0},{"$f":"SUM(J32:J34)","v":0},null,{"$f":"SUM(L33:L34)","v":0},{"$f":"SUM(M32:M34)","v":0},{"$f":"SUM(N32:N34)","v":0},null,null,{"$f":"SUM(Q32:Q34)","v":0},{"$f":"SUM(R32:R34)","v":0},null,{"$f":"SUM(T33:T34)","v":0},{"$f":"SUM(U32:U34)","v":0},{"$f":"SUM(V32:V34)","v":0},null,null,{"$f":"SUM(Y32:Y34)","v":0},{"$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,{"$f":"SUM(CY33:CY34)","v":0},{"$f":"B35","v":"Andre immaterielle rettigheder"},null,{"$f":"SUM(DB33:DB34)","v":0},{"$f":"SUM(DC33:DC34)","v":0},{"$f":"SUM(DD33:DD34)","v":0},{"$f":"SUM(DE33:DE34)","v":0},null,{"$f":"SUM(DG33:DG34)","v":0},{"$f":"SUM(DH33:DH34)","v":0},{"$f":"SUM(DI33:DI34)","v":0},{"$f":"SUM(DJ33:DJ34)","v":0},null,{"$f":"SUM(DL33:DL34)","v":0},{"$f":"SUM(DM33:DM34)","v":0},{"$f":"SUM(DN33:DN34)","v":0},{"$f":"SUM(DO33:DO34)","v":0},null,{"$f":"SUM(DQ33:DQ34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(ED33:ED34)","v":0},{"$f":"SUM(EE33:EE34)","v":0},{"$f":"SUM(EF33:EF34)","v":0},{"$f":"SUM(EG33:EG34)","v":0},null,{"$f":"SUM(EI33:EI34)","v":0},{"$f":"SUM(EJ33:EJ34)","v":0},{"$f":"SUM(EK33:EK34)","v":0},{"$f":"SUM(EL33:EL34)","v":0},null,{"$f":"SUM(EN33:EN34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FA33:FA34)","v":0},{"$f":"SUM(FB33:FB34)","v":0},{"$f":"SUM(FC33:FC34)","v":0},{"$f":"SUM(FD33:FD34)","v":0},null,{"$f":"SUM(FF33:FF34)","v":0},{"$f":"SUM(FG33:FG34)","v":0},{"$f":"SUM(FH33:FH34)","v":0},{"$f":"SUM(FI33:FI34)","v":0},null,{"$f":"SUM(FK33:FK34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FX33:FX34)","v":0},{"$f":"SUM(FY33:FY34)","v":0},{"$f":"SUM(FZ33:FZ34)","v":0},{"$f":"SUM(GA33:GA34)","v":0},null,{"$f":"SUM(GC33:GC34)","v":0},{"$f":"SUM(GD33:GD34)","v":0},{"$f":"SUM(GE33:GE34)","v":0},{"$f":"SUM(GF33:GF34)","v":0},null,{"$f":"SUM(GH33:GH34)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Investering","O/N","M","Rest-år","T/G","Afskr.","M afskr i året",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","M afskr",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","M afskr",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","M 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,1,{"$f":"IF(CY39=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH35+DI35+DM35+DN35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE35+EF35+EJ35+EK35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB35+FC35+FG35+FH35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY35+FZ35+GD35+GE35","v":0}]
[1,null,null,0,null,null,null,null,{"$f":"DW37","v":0},{"$f":"DR37","v":0},{"$f":"IF(Markredskaber>0,IF(H37>0,H37*12,12),IF(E37>0,IF(H37>0,H37*12,12),12))","v":12},{"$f":"DY37+ED37+EI37+EN37","v":0},null,null,null,null,{"$f":"ET37","v":0},{"$f":"EO37","v":0},{"$f":"IF(K37>12,K37-12+G37,IF(M37>0,IF(P37>0,P37*12,12),12))","v":12},{"$f":"EV37+FA37+FF37+FK37","v":0},null,null,null,null,{"$f":"FQ37","v":0},{"$f":"FL37","v":0},{"$f":"IF(S37>12,S37-12+O37,IF(U37>0,IF(X37>0,X37*12,12),12))","v":12},{"$f":"FS37+FX37+GC37+GH37","v":0},null,null,null,null,{"$f":"GN37","v":0},{"$f":"GI37","v":0},{"$f":"IF(AA37>12,AA37-12+W37,IF(AC37>0,IF(AF37>0,AF37*12,12),12))","v":12},{"$f":"FV37+GA37+GF37+GK37","v":0},null,{"$f":"IF(AND(D37<0.5,E37<0),1,IF(AND(L37<0.5,M37<0),1,IF(AND(T37<0.5,U37<0),1,IF(AND(AB37<0.5,AC37<0),1,0))))","v":0},{"$f":"IF(AND(D37+E37=0,F37<>0),1,IF(AND(L37+M37=0,N37<>0),1,IF(AND(T37+U37=0,V37<>0),1,IF(AND(AB37+AC37=0,AD37<>0),1,0))))","v":0},{"$f":"H37*12","v":0},{"$f":"IF(AN37>0,AN37-K37,P37*12)","v":0},{"$f":"IF(AO37>0,AO37-S37,X37*12)","v":0},{"$f":"IF(AP37>0,AP37-AA37,AF37*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D37+L37+T37+AB37+AJ37,0)<>0,1,0)","v":0},0,null,{"$f":"D37","v":0},{"$f":"IF(E37>0,E37,0)","v":0},{"$f":"IF(DV37>0,-DB37-DC37,0)","v":0},{"$f":"DB37+DC37+DD37","v":0},null,null,{"$f":"IF(F37>0,IF(DL37=0,F37,IF(-DL37>=F37,0,IF(AND(DL37<0,-DL37<F37),DL37+F37,0))),IF(DG37>=-F37,F37,IF(AND(DG37>0,DG37<-F37),-DG37,0)))","v":0},{"$f":"IF(DV37>0,-DG37-DH37,0)","v":0},{"$f":"DG37+DH37+DI37","v":0},null,null,{"$f":"IF(F37<0,IF(DG37=0,F37,IF(DG37>=-F37,0,IF(AND(DG37>0,-F37>F37),DG37+F37,0))),IF(DL37=-F37,F37,IF(AND(DL37<0,-DL37<F37),-DL37,0)))","v":0},{"$f":"IF(DV37>0,-DL37-DM37,0)","v":0},{"$f":"DL37+DM37+DN37","v":0},null,0,{"$f":"(DE37+DJ37+DO37+DS37)/K37*-12*IF(DC37>0,(12-G37)/12,1)*IF(SUM(AN37:AQ37)>0,1,0)","v":0},{"$f":"IF(DV37>0,-DQ37,0)","v":0},{"$f":"DQ37+DR37+DS37","v":0},{"$f":"DB37+DC37+DG37+DH37+DL37+DM37+DQ37+DR37","v":0},{"$f":"IF(E37<0,E37*-1,0)","v":0},{"$f":"IF(DV37>0,IF(OR(DL37<0,DG37=0),DV37-DU37,IF(DV37-DB37-DQ37<0,DV37-DB37-DQ37,IF(DV37-DB37-DQ37<=DG37,0,DV37-DB37-DG37-DQ37))),0)","v":0},{"$f":"IF(DV37>0,DG37+DV37-DU37-DW37,0)","v":0},{"$f":"DE37","v":0},{"$f":"IF(M37>0,M37,0)","v":0},{"$f":"IF(ES37>0,-DY37-DZ37,0)","v":0},{"$f":"DY37+DZ37+EA37","v":0},null,{"$f":"DJ37","v":0},{"$f":"IF(N37>0,IF(EI37=0,N37,IF(-EI37>=N37,0,IF(AND(EI37<0,-EI37<N37),EI37+N37,0))),IF(ED37>=-N37,N37,IF(AND(ED37>0,ED37<-N37),-ED37,0)))","v":0},{"$f":"IF(ES37>0,-ED37-EE37,0)","v":0},{"$f":"ED37+EE37+EF37","v":0},null,{"$f":"DO37","v":0},{"$f":"IF(N37<0,IF(ED37=0,N37,IF(ED37>=-N37,0,IF(AND(ED37>0,-N37>N37),ED37+N37,0))),IF(EI37=-N37,N37,IF(AND(EI37<0,-EI37<N37),-EI37,0)))","v":0},{"$f":"IF(ES37>0,-EI37-EJ37,0)","v":0},{"$f":"EI37+EJ37+EK37","v":0},null,{"$f":"DT37","v":0},{"$f":"(EN37+EB37+EG37+EL37+EP37)/S37*-12*IF(M37>0,(12-O37)/12,1)*IF(SUM(AN37:AQ37)>0,1,0)","v":0},{"$f":"IF(ES37>0,-EN37,0)","v":0},{"$f":"EN37+EO37+EP37","v":0},{"$f":"DY37+DZ37+ED37+EE37+EI37+EJ37+EN37+EO37","v":0},{"$f":"IF(M37<0,M37*-1,0)","v":0},{"$f":"IF(ES37>0,IF(OR(EI37<0,ED37=0),ES37-ER37,IF(ES37-DY37-EN37<0,ES37-DY37-EN37,IF(ES37-DY37-EN37<=ED37,0,ES37-DY37-ED37-EN37))),0)","v":0},{"$f":"IF(ES37>0,ED37+ES37-ER37-ET37,0)","v":0},{"$f":"EB37","v":0},{"$f":"IF(U37>0,U37,0)","v":0},{"$f":"IF(FP37>0,-EV37-EW37,0)","v":0},{"$f":"EV37+EW37+EX37","v":0},null,{"$f":"EG37","v":0},{"$f":"IF(V37>0,IF(FF37=0,V37,IF(-FF37>=V37,0,IF(AND(FF37<0,-FF37<V37),FF37+V37,0))),IF(FA37>=-V37,V37,IF(AND(FA37>0,FA37<-V37),-FA37,0)))","v":0},{"$f":"IF(FP37>0,-FA37-FB37,0)","v":0},{"$f":"FA37+FB37+FC37","v":0},null,{"$f":"EL37","v":0},{"$f":"IF(V37<0,IF(FA37=0,V37,IF(FA37>=-V37,0,IF(AND(FA37>0,-V37>V37),FA37+V37,0))),IF(FF37=-V37,V37,IF(AND(FF37<0,-FF37<V37),-FF37,0)))","v":0},{"$f":"IF(FP37>0,-FF37-FG37,0)","v":0},{"$f":"FF37+FG37+FH37","v":0},null,{"$f":"EQ37","v":0},{"$f":"(FK37+EY37+FD37+FI37+FM37)/AA37*-12*IF(U37>0,(12-W37)/12,1)*IF(SUM(AN37:AQ37)>0,1,0)","v":0},{"$f":"IF(FP37>0,-FK37,0)","v":0},{"$f":"FK37+FL37+FM37","v":0},{"$f":"EV37+EW37+FA37+FB37+FF37+FG37+FK37+FL37","v":0},{"$f":"IF(U37<0,U37*-1,0)","v":0},{"$f":"IF(FP37>0,IF(OR(FF37<0,FA37=0),FP37-FO37,IF(FP37-EV37-FK37<0,FP37-EV37-FK37,IF(FP37-EV37-FK37<=FA37,0,FP37-EV37-FA37-FK37))),0)","v":0},{"$f":"IF(FP37>0,FA37+FP37-FO37-FQ37,0)","v":0},{"$f":"EY37","v":0},{"$f":"IF(AC37>0,AC37,0)","v":0},{"$f":"IF(GM37>0,-FS37-FT37,0)","v":0},{"$f":"FS37+FT37+FU37","v":0},null,{"$f":"FD37","v":0},{"$f":"IF(AD37>0,IF(GC37=0,AD37,IF(-GC37>=AD37,0,IF(AND(GC37<0,-GC37<AD37),GC37+AD37,0))),IF(FX37>=-AD37,AD37,IF(AND(FX37>0,FX37<-AD37),-FX37,0)))","v":0},{"$f":"IF(GM37>0,-FX37-FY37,0)","v":0},{"$f":"FX37+FY37+FZ37","v":0},null,{"$f":"FI37","v":0},{"$f":"IF(AD37<0,IF(FX37=0,AD37,IF(FX37>=-AD37,0,IF(AND(FX37>0,-AD37>AD37),FX37+AD37,0))),IF(GC37=-AD37,AD37,IF(AND(GC37<0,-GC37<AD37),-GC37,0)))","v":0},{"$f":"IF(GM37>0,-GC37-GD37,0)","v":0},{"$f":"GC37+GD37+GE37","v":0},null,{"$f":"FN37","v":0},{"$f":"(GH37+FV37+GA37+GF37+GJ37)/AI37*-12*IF(AC37>0,(12-AE37)/12,1)*IF(SUM(AN37:AQ37)>0,1,0)","v":0},{"$f":"IF(GM37>0,-GH37,0)","v":0},{"$f":"GH37+GI37+GJ37","v":0},{"$f":"FS37+FT37+FX37+FY37+GC37+GD37+GH37+GI37","v":0},{"$f":"IF(AC37<0,AC37*-1,0)","v":0},{"$f":"IF(GM37>0,IF(OR(GC37<0,FX37=0),GM37-GL37,IF(GM37-FS37-GH37<0,GM37-FS37-GH37,IF(GM37-FS37-GH37<=FX37,0,GM37-FS37-FX37-GH37))),0)","v":0},{"$f":"IF(GM37>0,FX37+GM37-GL37-GN37,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"DW38","v":0},{"$f":"DR38","v":0},{"$f":"IF(D38>0,IF(H38>0,H38*12,12),IF(E38>0,IF(H38>0,H38*12,12),12))","v":12},{"$f":"DY38+ED38+EI38+EN38","v":0},null,null,null,null,{"$f":"ET38","v":0},{"$f":"EO38","v":0},{"$f":"IF(K38>12,K38-12+G38,IF(M38>0,IF(P38>0,P38*12,12),12))","v":12},{"$f":"EV38+FA38+FF38+FK38","v":0},null,null,null,null,{"$f":"FQ38","v":0},{"$f":"FL38","v":0},{"$f":"IF(S38>12,S38-12+O38,IF(U38>0,IF(X38>0,X38*12,12),12))","v":12},{"$f":"FS38+FX38+GC38+GH38","v":0},null,null,null,null,{"$f":"GN38","v":0},{"$f":"GI38","v":0},{"$f":"IF(AA38>12,AA38-12+W38,IF(AC38>0,IF(AF38>0,AF38*12,12),12))","v":12},{"$f":"FV38+GA38+GF38+GK38","v":0},null,{"$f":"IF(AND(D38<0.5,E38<0),1,IF(AND(L38<0.5,M38<0),1,IF(AND(T38<0.5,U38<0),1,IF(AND(AB38<0.5,AC38<0),1,0))))","v":0},{"$f":"IF(AND(D38+E38=0,F38<>0),1,IF(AND(L38+M38=0,N38<>0),1,IF(AND(T38+U38=0,V38<>0),1,IF(AND(AB38+AC38=0,AD38<>0),1,0))))","v":0},{"$f":"H38*12","v":0},{"$f":"IF(AN38>0,AN38-K38,P38*12)","v":0},{"$f":"IF(AO38>0,AO38-S38,X38*12)","v":0},{"$f":"IF(AP38>0,AP38-AA38,AF38*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D38+L38+T38+AB38+AJ38,0)<>0,1,0)","v":0},0,null,{"$f":"D38","v":0},{"$f":"IF(E38>0,E38,0)","v":0},{"$f":"IF(DV38>0,-DB38-DC38,0)","v":0},{"$f":"DB38+DC38+DD38","v":0},null,null,{"$f":"IF(F38>0,IF(DL38=0,F38,IF(-DL38>=F38,0,IF(AND(DL38<0,-DL38<F38),DL38+F38,0))),IF(DG38>=-F38,F38,IF(AND(DG38>0,DG38<-F38),-DG38,0)))","v":0},{"$f":"IF(DV38>0,-DG38-DH38,0)","v":0},{"$f":"DG38+DH38+DI38","v":0},null,null,{"$f":"IF(F38<0,IF(DG38=0,F38,IF(DG38>=-F38,0,IF(AND(DG38>0,-F38>F38),DG38+F38,0))),IF(DL38=-F38,F38,IF(AND(DL38<0,-DL38<F38),-DL38,0)))","v":0},{"$f":"IF(DV38>0,-DL38-DM38,0)","v":0},{"$f":"DL38+DM38+DN38","v":0},null,null,{"$f":"(DE38+DJ38+DO38+DS38)/K38*-12*IF(DC38>0,(12-G38)/12,1)*IF(SUM(AN38:AQ38)>0,1,0)","v":0},{"$f":"IF(DV38>0,-DQ38,0)","v":0},{"$f":"DQ38+DR38+DS38","v":0},{"$f":"DB38+DC38+DG38+DH38+DL38+DM38+DQ38+DR38","v":0},{"$f":"IF(E38<0,E38*-1,0)","v":0},{"$f":"IF(DV38>0,IF(OR(DL38<0,DG38=0),DV38-DU38,IF(DV38-DB38-DQ38<0,DV38-DB38-DQ38,IF(DV38-DB38-DQ38<=DG38,0,DV38-DB38-DG38-DQ38))),0)","v":0},{"$f":"IF(DV38>0,DG38+DV38-DU38-DW38,0)","v":0},{"$f":"DE38","v":0},{"$f":"IF(M38>0,M38,0)","v":0},{"$f":"IF(ES38>0,-DY38-DZ38,0)","v":0},{"$f":"DY38+DZ38+EA38","v":0},null,{"$f":"DJ38","v":0},{"$f":"IF(N38>0,IF(EI38=0,N38,IF(-EI38>=N38,0,IF(AND(EI38<0,-EI38<N38),EI38+N38,0))),IF(ED38>=-N38,N38,IF(AND(ED38>0,ED38<-N38),-ED38,0)))","v":0},{"$f":"IF(ES38>0,-ED38-EE38,0)","v":0},{"$f":"ED38+EE38+EF38","v":0},null,{"$f":"DO38","v":0},{"$f":"IF(N38<0,IF(ED38=0,N38,IF(ED38>=-N38,0,IF(AND(ED38>0,-N38>N38),ED38+N38,0))),IF(EI38=-N38,N38,IF(AND(EI38<0,-EI38<N38),-EI38,0)))","v":0},{"$f":"IF(ES38>0,-EI38-EJ38,0)","v":0},{"$f":"EI38+EJ38+EK38","v":0},null,{"$f":"DT38","v":0},{"$f":"(EN38+EB38+EG38+EL38+EP38)/S38*-12*IF(M38>0,(12-O38)/12,1)*IF(SUM(AN38:AQ38)>0,1,0)","v":0},{"$f":"IF(ES38>0,-EN38,0)","v":0},{"$f":"EN38+EO38+EP38","v":0},{"$f":"DY38+DZ38+ED38+EE38+EI38+EJ38+EN38+EO38","v":0},{"$f":"IF(M38<0,M38*-1,0)","v":0},{"$f":"IF(ES38>0,IF(OR(EI38<0,ED38=0),ES38-ER38,IF(ES38-DY38-EN38<0,ES38-DY38-EN38,IF(ES38-DY38-EN38<=ED38,0,ES38-DY38-ED38-EN38))),0)","v":0},{"$f":"IF(ES38>0,ED38+ES38-ER38-ET38,0)","v":0},{"$f":"EB38","v":0},{"$f":"IF(U38>0,U38,0)","v":0},{"$f":"IF(FP38>0,-EV38-EW38,0)","v":0},{"$f":"EV38+EW38+EX38","v":0},null,{"$f":"EG38","v":0},{"$f":"IF(V38>0,IF(FF38=0,V38,IF(-FF38>=V38,0,IF(AND(FF38<0,-FF38<V38),FF38+V38,0))),IF(FA38>=-V38,V38,IF(AND(FA38>0,FA38<-V38),-FA38,0)))","v":0},{"$f":"IF(FP38<0,-FA38-FB38,0)","v":0},{"$f":"FA38+FB38+FC38","v":0},null,{"$f":"EL38","v":0},{"$f":"IF(V38<0,IF(FA38=0,V38,IF(FA38>=-V38,0,IF(AND(FA38>0,-V38>V38),FA38+V38,0))),IF(FF38=-V38,V38,IF(AND(FF38<0,-FF38<V38),-FF38,0)))","v":0},{"$f":"IF(FP38<0,-FF38-FG38,0)","v":0},{"$f":"FF38+FG38+FH38","v":0},null,{"$f":"EQ38","v":0},{"$f":"(FK38+EY38+FD38+FI38+FM38)/AA38*-12*IF(U38>0,(12-W38)/12,1)*IF(SUM(AN38:AQ38)>0,1,0)","v":0},{"$f":"IF(FP38>0,-FK38,0)","v":0},{"$f":"FK38+FL38+FM38","v":0},{"$f":"EV38+EW38+FA38+FB38+FF38+FG38+FK38+FL38","v":0},{"$f":"IF(U38<0,U38*-1,0)","v":0},{"$f":"IF(FP38>0,IF(OR(FF38<0,FA38=0),FP38-FO38,IF(FP38-EV38-FK38<0,FP38-EV38-FK38,IF(FP38-EV38-FK38<=FA38,0,FP38-EV38-FA38-FK38))),0)","v":0},{"$f":"IF(FP38>0,FA38+FP38-FO38-FQ38,0)","v":0},{"$f":"EY38","v":0},{"$f":"IF(AC38>0,AC38,0)","v":0},{"$f":"IF(GM38>0,-FS38-FT38,0)","v":0},{"$f":"FS38+FT38+FU38","v":0},null,{"$f":"FD38","v":0},{"$f":"IF(AD38>0,IF(GC38=0,AD38,IF(-GC38>=AD38,0,IF(AND(GC38<0,-GC38<AD38),GC38+AD38,0))),IF(FX38>=-AD38,AD38,IF(AND(FX38>0,FX38<-AD38),-FX38,0)))","v":0},{"$f":"IF(GM38<0,-FX38-FY38,0)","v":0},{"$f":"FX38+FY38+FZ38","v":0},null,{"$f":"FI38","v":0},{"$f":"IF(AD38<0,IF(FX38=0,AD38,IF(FX38>=-AD38,0,IF(AND(FX38>0,-AD38>AD38),FX38+AD38,0))),IF(GC38=-AD38,AD38,IF(AND(GC38<0,-GC38<AD38),-GC38,0)))","v":0},{"$f":"IF(GM38<0,-GC38-GD38,0)","v":0},{"$f":"GC38+GD38+GE38","v":0},null,{"$f":"FN38","v":0},{"$f":"(GH38+FV38+GA38+GF38+GJ38)/AI38*-12*IF(AC38>0,(12-AE38)/12,1)*IF(SUM(AN38:AQ38)>0,1,0)","v":0},{"$f":"IF(GM38>0,-GH38,0)","v":0},{"$f":"GH38+GI38+GJ38","v":0},{"$f":"FS38+FT38+FX38+FY38+GC38+GD38+GH38+GI38","v":0},{"$f":"IF(AC38<0,AC38*-1,0)","v":0},{"$f":"IF(GM38>0,IF(OR(GC38<0,FX38=0),GM38-GL38,IF(GM38-FS38-GH38<0,GM38-FS38-GH38,IF(GM38-FS38-GH38<=FX38,0,GM38-FS38-FX38-GH38))),0)","v":0},{"$f":"IF(GM38>0,FX38+GM38-GL38-GN38,0)","v":0}]
[null,"Inventar markbrug",null,{"$f":"SUM(D37:D38)","v":0},{"$f":"SUM(E36:E38)","v":0},{"$f":"SUM(F36:F38)","v":0},null,null,{"$f":"SUM(I36:I38)","v":0},{"$f":"SUM(J36:J38)","v":0},null,{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M36:M38)","v":0},{"$f":"SUM(N36:N38)","v":0},null,null,{"$f":"SUM(Q36:Q38)","v":0},{"$f":"SUM(R36:R38)","v":0},null,{"$f":"SUM(T37:T38)","v":0},{"$f":"SUM(U36:U38)","v":0},{"$f":"SUM(V36:V38)","v":0},null,null,{"$f":"SUM(Y36:Y38)","v":0},{"$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,{"$f":"SUM(CY37:CY38)","v":0},{"$f":"B39","v":"Inventar markbrug"},null,{"$f":"SUM(DB37:DB38)","v":0},{"$f":"SUM(DC37:DC38)","v":0},{"$f":"SUM(DD37:DD38)","v":0},{"$f":"SUM(DE37:DE38)","v":0},null,{"$f":"SUM(DG37:DG38)","v":0},{"$f":"SUM(DH37:DH38)","v":0},{"$f":"SUM(DI37:DI38)","v":0},{"$f":"SUM(DJ37:DJ38)","v":0},null,{"$f":"SUM(DL37:DL38)","v":0},{"$f":"SUM(DM37:DM38)","v":0},{"$f":"SUM(DN37:DN38)","v":0},{"$f":"SUM(DO37:DO38)","v":0},null,{"$f":"SUM(DQ37:DQ38)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(ED37:ED38)","v":0},{"$f":"SUM(EE37:EE38)","v":0},{"$f":"SUM(EF37:EF38)","v":0},{"$f":"SUM(EG37:EG38)","v":0},null,{"$f":"SUM(EI37:EI38)","v":0},{"$f":"SUM(EJ37:EJ38)","v":0},{"$f":"SUM(EK37:EK38)","v":0},{"$f":"SUM(EL37:EL38)","v":0},null,{"$f":"SUM(EN37:EN38)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FA37:FA38)","v":0},{"$f":"SUM(FB37:FB38)","v":0},{"$f":"SUM(FC37:FC38)","v":0},{"$f":"SUM(FD37:FD38)","v":0},null,{"$f":"SUM(FF37:FF38)","v":0},{"$f":"SUM(FG37:FG38)","v":0},{"$f":"SUM(FH37:FH38)","v":0},{"$f":"SUM(FI37:FI38)","v":0},null,{"$f":"SUM(FK37:FK38)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FX37:FX38)","v":0},{"$f":"SUM(FY37:FY38)","v":0},{"$f":"SUM(FZ37:FZ38)","v":0},{"$f":"SUM(GA37:GA38)","v":0},null,{"$f":"SUM(GC37:GC38)","v":0},{"$f":"SUM(GD37:GD38)","v":0},{"$f":"SUM(GE37:GE38)","v":0},{"$f":"SUM(GF37:GF38)","v":0},null,{"$f":"SUM(GH37:GH38)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","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,{"$f":"IF(CY43=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH39+DI39+DM39+DN39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE39+EF39+EJ39+EK39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB39+FC39+FG39+FH39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY39+FZ39+GD39+GE39","v":0}]
[1,null,null,0,null,null,null,null,{"$f":"DW41","v":0},{"$f":"DR41","v":0},{"$f":"IF(Staldinventar>0,IF(H41>0,H41*12,12),IF(E41>0,IF(H41>0,H41*12,12),12))","v":12},{"$f":"DY41+ED41+EI41+EN41","v":0},null,null,null,null,{"$f":"ET41","v":0},{"$f":"EO41","v":0},{"$f":"IF(K41>12,K41-12+G41,IF(M41>0,IF(P41>0,P41*12,12),12))","v":12},{"$f":"EV41+FA41+FF41+FK41","v":0},null,null,null,null,{"$f":"FQ41","v":0},{"$f":"FL41","v":0},{"$f":"IF(S41>12,S41-12+O41,IF(U41>0,IF(X41>0,X41*12,12),12))","v":12},{"$f":"FS41+FX41+GC41+GH41","v":0},null,null,null,null,{"$f":"GN41","v":0},{"$f":"GI41","v":0},{"$f":"IF(AA41>12,AA41-12+W41,IF(AC41>0,IF(AF41>0,AF41*12,12),12))","v":12},{"$f":"FV41+GA41+GF41+GK41","v":0},null,{"$f":"IF(AND(D41<0.5,E41<0),1,IF(AND(L41<0.5,M41<0),1,IF(AND(T41<0.5,U41<0),1,IF(AND(AB41<0.5,AC41<0),1,0))))","v":0},{"$f":"IF(AND(D41+E41=0,F41<>0),1,IF(AND(L41+M41=0,N41<>0),1,IF(AND(T41+U41=0,V41<>0),1,IF(AND(AB41+AC41=0,AD41<>0),1,0))))","v":0},{"$f":"H41*12","v":0},{"$f":"IF(AN41>0,AN41-K41,P41*12)","v":0},{"$f":"IF(AO41>0,AO41-S41,X41*12)","v":0},{"$f":"IF(AP41>0,AP41-AA41,AF41*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D41+L41+T41+AB41+AJ41,0)<>0,1,0)","v":0},0,null,{"$f":"D41","v":0},{"$f":"IF(E41>0,E41,0)","v":0},{"$f":"IF(DV41>0,-DB41-DC41,0)","v":0},{"$f":"DB41+DC41+DD41","v":0},null,null,{"$f":"IF(F41>0,IF(DL41=0,F41,IF(-DL41>=F41,0,IF(AND(DL41<0,-DL41<F41),DL41+F41,0))),IF(DG41>=-F41,F41,IF(AND(DG41>0,DG41<-F41),-DG41,0)))","v":0},{"$f":"IF(DV41>0,-DG41-DH41,0)","v":0},{"$f":"DG41+DH41+DI41","v":0},null,null,{"$f":"IF(F41<0,IF(DG41=0,F41,IF(DG41>=-F41,0,IF(AND(DG41>0,-F41>F41),DG41+F41,0))),IF(DL41=-F41,F41,IF(AND(DL41<0,-DL41<F41),-DL41,0)))","v":0},{"$f":"IF(DV41>0,-DL41-DM41,0)","v":0},{"$f":"DL41+DM41+DN41","v":0},null,0,{"$f":"(DE41+DJ41+DO41+DS41)/K41*-12*IF(DC41>0,(12-G41)/12,1)*IF(SUM(AN41:AQ41)>0,1,0)","v":0},{"$f":"IF(DV41>0,-DQ41,0)","v":0},{"$f":"DQ41+DR41+DS41","v":0},{"$f":"DB41+DC41+DG41+DH41+DL41+DM41+DQ41+DR41","v":0},{"$f":"IF(E41<0,E41*-1,0)","v":0},{"$f":"IF(DV41>0,IF(OR(DL41<0,DG41=0),DV41-DU41,IF(DV41-DB41-DQ41<0,DV41-DB41-DQ41,IF(DV41-DB41-DQ41<=DG41,0,DV41-DB41-DG41-DQ41))),0)","v":0},{"$f":"IF(DV41>0,DG41+DV41-DU41-DW41,0)","v":0},{"$f":"DE41","v":0},{"$f":"IF(M41>0,M41,0)","v":0},{"$f":"IF(ES41>0,-DY41-DZ41,0)","v":0},{"$f":"DY41+DZ41+EA41","v":0},null,{"$f":"DJ41","v":0},{"$f":"IF(N41>0,IF(EI41=0,N41,IF(-EI41>=N41,0,IF(AND(EI41<0,-EI41<N41),EI41+N41,0))),IF(ED41>=-N41,N41,IF(AND(ED41>0,ED41<-N41),-ED41,0)))","v":0},{"$f":"IF(ES41>0,-ED41-EE41,0)","v":0},{"$f":"ED41+EE41+EF41","v":0},null,{"$f":"DO41","v":0},{"$f":"IF(N41<0,IF(ED41=0,N41,IF(ED41>=-N41,0,IF(AND(ED41>0,-N41>N41),ED41+N41,0))),IF(EI41=-N41,N41,IF(AND(EI41<0,-EI41<N41),-EI41,0)))","v":0},{"$f":"IF(ES41>0,-EI41-EJ41,0)","v":0},{"$f":"EI41+EJ41+EK41","v":0},null,{"$f":"DT41","v":0},{"$f":"(EN41+EB41+EG41+EL41+EP41)/S41*-12*IF(M41>0,(12-O41)/12,1)*IF(SUM(AN41:AQ41)>0,1,0)","v":0},{"$f":"IF(ES41>0,-EN41,0)","v":0},{"$f":"EN41+EO41+EP41","v":0},{"$f":"DY41+DZ41+ED41+EE41+EI41+EJ41+EN41+EO41","v":0},{"$f":"IF(M41<0,M41*-1,0)","v":0},{"$f":"IF(ES41>0,IF(OR(EI41<0,ED41=0),ES41-ER41,IF(ES41-DY41-EN41<0,ES41-DY41-EN41,IF(ES41-DY41-EN41<=ED41,0,ES41-DY41-ED41-EN41))),0)","v":0},{"$f":"IF(ES41>0,ED41+ES41-ER41-ET41,0)","v":0},{"$f":"EB41","v":0},{"$f":"IF(U41>0,U41,0)","v":0},{"$f":"IF(FP41>0,-EV41-EW41,0)","v":0},{"$f":"EV41+EW41+EX41","v":0},null,{"$f":"EG41","v":0},{"$f":"IF(V41>0,IF(FF41=0,V41,IF(-FF41>=V41,0,IF(AND(FF41<0,-FF41<V41),FF41+V41,0))),IF(FA41>=-V41,V41,IF(AND(FA41>0,FA41<-V41),-FA41,0)))","v":0},{"$f":"IF(FP41>0,-FA41-FB41,0)","v":0},{"$f":"FA41+FB41+FC41","v":0},null,{"$f":"EL41","v":0},{"$f":"IF(V41<0,IF(FA41=0,V41,IF(FA41>=-V41,0,IF(AND(FA41>0,-V41>V41),FA41+V41,0))),IF(FF41=-V41,V41,IF(AND(FF41<0,-FF41<V41),-FF41,0)))","v":0},{"$f":"IF(FP41>0,-FF41-FG41,0)","v":0},{"$f":"FF41+FG41+FH41","v":0},null,{"$f":"EQ41","v":0},{"$f":"(FK41+EY41+FD41+FI41+FM41)/AA41*-12*IF(U41>0,(12-W41)/12,1)*IF(SUM(AN41:AQ41)>0,1,0)","v":0},{"$f":"IF(FP41>0,-FK41,0)","v":0},{"$f":"FK41+FL41+FM41","v":0},{"$f":"EV41+EW41+FA41+FB41+FF41+FG41+FK41+FL41","v":0},{"$f":"IF(U41<0,U41*-1,0)","v":0},{"$f":"IF(FP41>0,IF(OR(FF41<0,FA41=0),FP41-FO41,IF(FP41-EV41-FK41<0,FP41-EV41-FK41,IF(FP41-EV41-FK41<=FA41,0,FP41-EV41-FA41-FK41))),0)","v":0},{"$f":"IF(FP41>0,FA41+FP41-FO41-FQ41,0)","v":0},{"$f":"EY41","v":0},{"$f":"IF(AC41>0,AC41,0)","v":0},{"$f":"IF(GM41>0,-FS41-FT41,0)","v":0},{"$f":"FS41+FT41+FU41","v":0},null,{"$f":"FD41","v":0},{"$f":"IF(AD41>0,IF(GC41=0,AD41,IF(-GC41>=AD41,0,IF(AND(GC41<0,-GC41<AD41),GC41+AD41,0))),IF(FX41>=-AD41,AD41,IF(AND(FX41>0,FX41<-AD41),-FX41,0)))","v":0},{"$f":"IF(GM41>0,-FX41-FY41,0)","v":0},{"$f":"FX41+FY41+FZ41","v":0},null,{"$f":"FI41","v":0},{"$f":"IF(AD41<0,IF(FX41=0,AD41,IF(FX41>=-AD41,0,IF(AND(FX41>0,-AD41>AD41),FX41+AD41,0))),IF(GC41=-AD41,AD41,IF(AND(GC41<0,-GC41<AD41),-GC41,0)))","v":0},{"$f":"IF(GM41>0,-GC41-GD41,0)","v":0},{"$f":"GC41+GD41+GE41","v":0},null,{"$f":"FN41","v":0},{"$f":"(GH41+FV41+GA41+GF41+GJ41)/AI41*-12*IF(AC41>0,(12-AE41)/12,1)*IF(SUM(AN41:AQ41)>0,1,0)","v":0},{"$f":"IF(GM41>0,-GH41,0)","v":0},{"$f":"GH41+GI41+GJ41","v":0},{"$f":"FS41+FT41+FX41+FY41+GC41+GD41+GH41+GI41","v":0},{"$f":"IF(AC41<0,AC41*-1,0)","v":0},{"$f":"IF(GM41>0,IF(OR(GC41<0,FX41=0),GM41-GL41,IF(GM41-FS41-GH41<0,GM41-FS41-GH41,IF(GM41-FS41-GH41<=FX41,0,GM41-FS41-FX41-GH41))),0)","v":0},{"$f":"IF(GM41>0,FX41+GM41-GL41-GN41,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"DW42","v":0},{"$f":"DR42","v":0},{"$f":"IF(D42>0,IF(H42>0,H42*12,12),IF(E42>0,IF(H42>0,H42*12,12),12))","v":12},{"$f":"DY42+ED42+EI42+EN42","v":0},null,null,null,null,{"$f":"ET42","v":0},{"$f":"EO42","v":0},{"$f":"IF(K42>12,K42-12+G42,IF(M42>0,IF(P42>0,P42*12,12),12))","v":12},{"$f":"EV42+FA42+FF42+FK42","v":0},null,null,null,null,{"$f":"FQ42","v":0},{"$f":"FL42","v":0},{"$f":"IF(S42>12,S42-12+O42,IF(U42>0,IF(X42>0,X42*12,12),12))","v":12},{"$f":"FS42+FX42+GC42+GH42","v":0},null,null,null,null,{"$f":"GN42","v":0},{"$f":"GI42","v":0},{"$f":"IF(AA42>12,AA42-12+W42,IF(AC42>0,IF(AF42>0,AF42*12,12),12))","v":12},{"$f":"FV42+GA42+GF42+GK42","v":0},null,{"$f":"IF(AND(D42<0.5,E42<0),1,IF(AND(L42<0.5,M42<0),1,IF(AND(T42<0.5,U42<0),1,IF(AND(AB42<0.5,AC42<0),1,0))))","v":0},{"$f":"IF(AND(D42+E42=0,F42<>0),1,IF(AND(L42+M42=0,N42<>0),1,IF(AND(T42+U42=0,V42<>0),1,IF(AND(AB42+AC42=0,AD42<>0),1,0))))","v":0},{"$f":"H42*12","v":0},{"$f":"IF(AN42>0,AN42-K42,P42*12)","v":0},{"$f":"IF(AO42>0,AO42-S42,X42*12)","v":0},{"$f":"IF(AP42>0,AP42-AA42,AF42*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D42+L42+T42+AB42+AJ42,0)<>0,1,0)","v":0},0,null,{"$f":"D42","v":0},{"$f":"IF(E42>0,E42,0)","v":0},{"$f":"IF(DV42>0,-DB42-DC42,0)","v":0},{"$f":"DB42+DC42+DD42","v":0},null,null,{"$f":"IF(F42>0,IF(DL42=0,F42,IF(-DL42>=F42,0,IF(AND(DL42<0,-DL42<F42),DL42+F42,0))),IF(DG42>=-F42,F42,IF(AND(DG42>0,DG42<-F42),-DG42,0)))","v":0},{"$f":"IF(DV42>0,-DG42-DH42,0)","v":0},{"$f":"DG42+DH42+DI42","v":0},null,null,{"$f":"IF(F42<0,IF(DG42=0,F42,IF(DG42>=-F42,0,IF(AND(DG42>0,-F42>F42),DG42+F42,0))),IF(DL42=-F42,F42,IF(AND(DL42<0,-DL42<F42),-DL42,0)))","v":0},{"$f":"IF(DV42>0,-DL42-DM42,0)","v":0},{"$f":"DL42+DM42+DN42","v":0},null,null,{"$f":"(DE42+DJ42+DO42+DS42)/K42*-12*IF(DC42>0,(12-G42)/12,1)*IF(SUM(AN42:AQ42)>0,1,0)","v":0},{"$f":"IF(DV42>0,-DQ42,0)","v":0},{"$f":"DQ42+DR42+DS42","v":0},{"$f":"DB42+DC42+DG42+DH42+DL42+DM42+DQ42+DR42","v":0},{"$f":"IF(E42<0,E42*-1,0)","v":0},{"$f":"IF(DV42>0,IF(OR(DL42<0,DG42=0),DV42-DU42,IF(DV42-DB42-DQ42<0,DV42-DB42-DQ42,IF(DV42-DB42-DQ42<=DG42,0,DV42-DB42-DG42-DQ42))),0)","v":0},{"$f":"IF(DV42>0,DG42+DV42-DU42-DW42,0)","v":0},{"$f":"DE42","v":0},{"$f":"IF(M42>0,M42,0)","v":0},{"$f":"IF(ES42>0,-DY42-DZ42,0)","v":0},{"$f":"DY42+DZ42+EA42","v":0},null,{"$f":"DJ42","v":0},{"$f":"IF(N42>0,IF(EI42=0,N42,IF(-EI42>=N42,0,IF(AND(EI42<0,-EI42<N42),EI42+N42,0))),IF(ED42>=-N42,N42,IF(AND(ED42>0,ED42<-N42),-ED42,0)))","v":0},{"$f":"IF(ES42>0,-ED42-EE42,0)","v":0},{"$f":"ED42+EE42+EF42","v":0},null,{"$f":"DO42","v":0},{"$f":"IF(N42<0,IF(ED42=0,N42,IF(ED42>=-N42,0,IF(AND(ED42>0,-N42>N42),ED42+N42,0))),IF(EI42=-N42,N42,IF(AND(EI42<0,-EI42<N42),-EI42,0)))","v":0},{"$f":"IF(ES42>0,-EI42-EJ42,0)","v":0},{"$f":"EI42+EJ42+EK42","v":0},null,{"$f":"DT42","v":0},{"$f":"(EN42+EB42+EG42+EL42+EP42)/S42*-12*IF(M42>0,(12-O42)/12,1)*IF(SUM(AN42:AQ42)>0,1,0)","v":0},{"$f":"IF(ES42>0,-EN42,0)","v":0},{"$f":"EN42+EO42+EP42","v":0},{"$f":"DY42+DZ42+ED42+EE42+EI42+EJ42+EN42+EO42","v":0},{"$f":"IF(M42<0,M42*-1,0)","v":0},{"$f":"IF(ES42>0,IF(OR(EI42<0,ED42=0),ES42-ER42,IF(ES42-DY42-EN42<0,ES42-DY42-EN42,IF(ES42-DY42-EN42<=ED42,0,ES42-DY42-ED42-EN42))),0)","v":0},{"$f":"IF(ES42>0,ED42+ES42-ER42-ET42,0)","v":0},{"$f":"EB42","v":0},{"$f":"IF(U42>0,U42,0)","v":0},{"$f":"IF(FP42>0,-EV42-EW42,0)","v":0},{"$f":"EV42+EW42+EX42","v":0},null,{"$f":"EG42","v":0},{"$f":"IF(V42>0,IF(FF42=0,V42,IF(-FF42>=V42,0,IF(AND(FF42<0,-FF42<V42),FF42+V42,0))),IF(FA42>=-V42,V42,IF(AND(FA42>0,FA42<-V42),-FA42,0)))","v":0},{"$f":"IF(FP42<0,-FA42-FB42,0)","v":0},{"$f":"FA42+FB42+FC42","v":0},null,{"$f":"EL42","v":0},{"$f":"IF(V42<0,IF(FA42=0,V42,IF(FA42>=-V42,0,IF(AND(FA42>0,-V42>V42),FA42+V42,0))),IF(FF42=-V42,V42,IF(AND(FF42<0,-FF42<V42),-FF42,0)))","v":0},{"$f":"IF(FP42<0,-FF42-FG42,0)","v":0},{"$f":"FF42+FG42+FH42","v":0},null,{"$f":"EQ42","v":0},{"$f":"(FK42+EY42+FD42+FI42+FM42)/AA42*-12*IF(U42>0,(12-W42)/12,1)*IF(SUM(AN42:AQ42)>0,1,0)","v":0},{"$f":"IF(FP42>0,-FK42,0)","v":0},{"$f":"FK42+FL42+FM42","v":0},{"$f":"EV42+EW42+FA42+FB42+FF42+FG42+FK42+FL42","v":0},{"$f":"IF(U42<0,U42*-1,0)","v":0},{"$f":"IF(FP42>0,IF(OR(FF42<0,FA42=0),FP42-FO42,IF(FP42-EV42-FK42<0,FP42-EV42-FK42,IF(FP42-EV42-FK42<=FA42,0,FP42-EV42-FA42-FK42))),0)","v":0},{"$f":"IF(FP42>0,FA42+FP42-FO42-FQ42,0)","v":0},{"$f":"EY42","v":0},{"$f":"IF(AC42>0,AC42,0)","v":0},{"$f":"IF(GM42>0,-FS42-FT42,0)","v":0},{"$f":"FS42+FT42+FU42","v":0},null,{"$f":"FD42","v":0},{"$f":"IF(AD42>0,IF(GC42=0,AD42,IF(-GC42>=AD42,0,IF(AND(GC42<0,-GC42<AD42),GC42+AD42,0))),IF(FX42>=-AD42,AD42,IF(AND(FX42>0,FX42<-AD42),-FX42,0)))","v":0},{"$f":"IF(GM42<0,-FX42-FY42,0)","v":0},{"$f":"FX42+FY42+FZ42","v":0},null,{"$f":"FI42","v":0},{"$f":"IF(AD42<0,IF(FX42=0,AD42,IF(FX42>=-AD42,0,IF(AND(FX42>0,-AD42>AD42),FX42+AD42,0))),IF(GC42=-AD42,AD42,IF(AND(GC42<0,-GC42<AD42),-GC42,0)))","v":0},{"$f":"IF(GM42<0,-GC42-GD42,0)","v":0},{"$f":"GC42+GD42+GE42","v":0},null,{"$f":"FN42","v":0},{"$f":"(GH42+FV42+GA42+GF42+GJ42)/AI42*-12*IF(AC42>0,(12-AE42)/12,1)*IF(SUM(AN42:AQ42)>0,1,0)","v":0},{"$f":"IF(GM42>0,-GH42,0)","v":0},{"$f":"GH42+GI42+GJ42","v":0},{"$f":"FS42+FT42+FX42+FY42+GC42+GD42+GH42+GI42","v":0},{"$f":"IF(AC42<0,AC42*-1,0)","v":0},{"$f":"IF(GM42>0,IF(OR(GC42<0,FX42=0),GM42-GL42,IF(GM42-FS42-GH42<0,GM42-FS42-GH42,IF(GM42-FS42-GH42<=FX42,0,GM42-FS42-FX42-GH42))),0)","v":0},{"$f":"IF(GM42>0,FX42+GM42-GL42-GN42,0)","v":0}]
[null,"Inventar husdyrbrug",null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E40:E42)","v":0},{"$f":"SUM(F40:F42)","v":0},null,null,{"$f":"SUM(I40:I42)","v":0},{"$f":"SUM(J40:J42)","v":0},null,{"$f":"SUM(L41:L42)","v":0},{"$f":"SUM(M40:M42)","v":0},{"$f":"SUM(N40:N42)","v":0},null,null,{"$f":"SUM(Q40:Q42)","v":0},{"$f":"SUM(R40:R42)","v":0},null,{"$f":"SUM(T41:T42)","v":0},{"$f":"SUM(U40:U42)","v":0},{"$f":"SUM(V40:V42)","v":0},null,null,{"$f":"SUM(Y40:Y42)","v":0},{"$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,{"$f":"SUM(CY41:CY42)","v":0},{"$f":"B43","v":"Inventar husdyrbrug"},null,{"$f":"SUM(DB41:DB42)","v":0},{"$f":"SUM(DC41:DC42)","v":0},{"$f":"SUM(DD41:DD42)","v":0},{"$f":"SUM(DE41:DE42)","v":0},null,{"$f":"SUM(DG41:DG42)","v":0},{"$f":"SUM(DH41:DH42)","v":0},{"$f":"SUM(DI41:DI42)","v":0},{"$f":"SUM(DJ41:DJ42)","v":0},null,{"$f":"SUM(DL41:DL42)","v":0},{"$f":"SUM(DM41:DM42)","v":0},{"$f":"SUM(DN41:DN42)","v":0},{"$f":"SUM(DO41:DO42)","v":0},null,{"$f":"SUM(DQ41:DQ42)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(ED41:ED42)","v":0},{"$f":"SUM(EE41:EE42)","v":0},{"$f":"SUM(EF41:EF42)","v":0},{"$f":"SUM(EG41:EG42)","v":0},null,{"$f":"SUM(EI41:EI42)","v":0},{"$f":"SUM(EJ41:EJ42)","v":0},{"$f":"SUM(EK41:EK42)","v":0},{"$f":"SUM(EL41:EL42)","v":0},null,{"$f":"SUM(EN41:EN42)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FA41:FA42)","v":0},{"$f":"SUM(FB41:FB42)","v":0},{"$f":"SUM(FC41:FC42)","v":0},{"$f":"SUM(FD41:FD42)","v":0},null,{"$f":"SUM(FF41:FF42)","v":0},{"$f":"SUM(FG41:FG42)","v":0},{"$f":"SUM(FH41:FH42)","v":0},{"$f":"SUM(FI41:FI42)","v":0},null,{"$f":"SUM(FK41:FK42)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FX41:FX42)","v":0},{"$f":"SUM(FY41:FY42)","v":0},{"$f":"SUM(FZ41:FZ42)","v":0},{"$f":"SUM(GA41:GA42)","v":0},null,{"$f":"SUM(GC41:GC42)","v":0},{"$f":"SUM(GD41:GD42)","v":0},{"$f":"SUM(GE41:GE42)","v":0},{"$f":"SUM(GF41:GF42)","v":0},null,{"$f":"SUM(GH41:GH42)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","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,{"$f":"IF(CY47=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH43+DI43+DM43+DN43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE43+EF43+EJ43+EK43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB43+FC43+FG43+FH43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY43+FZ43+GD43+GE43","v":0}]
[1,null,null,0,null,null,null,null,{"$f":"DW45","v":0},{"$f":"DR45","v":0},{"$f":"IF(AndetInventar>0,IF(H45>0,H45*12,12),IF(E45>0,IF(H45>0,H45*12,12),12))","v":12},{"$f":"DY45+ED45+EI45+EN45","v":0},null,null,null,null,{"$f":"ET45","v":0},{"$f":"EO45","v":0},{"$f":"IF(K45>12,K45-12+G45,IF(M45>0,IF(P45>0,P45*12,12),12))","v":12},{"$f":"EV45+FA45+FF45+FK45","v":0},null,null,null,null,{"$f":"FQ45","v":0},{"$f":"FL45","v":0},{"$f":"IF(S45>12,S45-12+O45,IF(U45>0,IF(X45>0,X45*12,12),12))","v":12},{"$f":"FS45+FX45+GC45+GH45","v":0},null,null,null,null,{"$f":"GN45","v":0},{"$f":"GI45","v":0},{"$f":"IF(AA45>12,AA45-12+W45,IF(AC45>0,IF(AF45>0,AF45*12,12),12))","v":12},{"$f":"FV45+GA45+GF45+GK45","v":0},null,{"$f":"IF(AND(D45<0.5,E45<0),1,IF(AND(L45<0.5,M45<0),1,IF(AND(T45<0.5,U45<0),1,IF(AND(AB45<0.5,AC45<0),1,0))))","v":0},{"$f":"IF(AND(D45+E45=0,F45<>0),1,IF(AND(L45+M45=0,N45<>0),1,IF(AND(T45+U45=0,V45<>0),1,IF(AND(AB45+AC45=0,AD45<>0),1,0))))","v":0},{"$f":"H45*12","v":0},{"$f":"IF(AN45>0,AN45-K45,P45*12)","v":0},{"$f":"IF(AO45>0,AO45-S45,X45*12)","v":0},{"$f":"IF(AP45>0,AP45-AA45,AF45*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D45+L45+T45+AB45+AJ45,0)<>0,1,0)","v":0},0,null,{"$f":"D45","v":0},{"$f":"IF(E45>0,E45,0)","v":0},{"$f":"IF(DV45>0,-DB45-DC45,0)","v":0},{"$f":"DB45+DC45+DD45","v":0},null,null,{"$f":"IF(F45>0,IF(DL45=0,F45,IF(-DL45>=F45,0,IF(AND(DL45<0,-DL45<F45),DL45+F45,0))),IF(DG45>=-F45,F45,IF(AND(DG45>0,DG45<-F45),-DG45,0)))","v":0},{"$f":"IF(DV45>0,-DG45-DH45,0)","v":0},{"$f":"DG45+DH45+DI45","v":0},null,null,{"$f":"IF(F45<0,IF(DG45=0,F45,IF(DG45>=-F45,0,IF(AND(DG45>0,-F45>F45),DG45+F45,0))),IF(DL45=-F45,F45,IF(AND(DL45<0,-DL45<F45),-DL45,0)))","v":0},{"$f":"IF(DV45>0,-DL45-DM45,0)","v":0},{"$f":"DL45+DM45+DN45","v":0},null,0,{"$f":"(DE45+DJ45+DO45+DS45)/K45*-12*IF(DC45>0,(12-G45)/12,1)*IF(SUM(AN45:AQ45)>0,1,0)","v":0},{"$f":"IF(DV45>0,-DQ45,0)","v":0},{"$f":"DQ45+DR45+DS45","v":0},{"$f":"DB45+DC45+DG45+DH45+DL45+DM45+DQ45+DR45","v":0},{"$f":"IF(E45<0,E45*-1,0)","v":0},{"$f":"IF(DV45>0,IF(OR(DL45<0,DG45=0),DV45-DU45,IF(DV45-DB45-DQ45<0,DV45-DB45-DQ45,IF(DV45-DB45-DQ45<=DG45,0,DV45-DB45-DG45-DQ45))),0)","v":0},{"$f":"IF(DV45>0,DG45+DV45-DU45-DW45,0)","v":0},{"$f":"DE45","v":0},{"$f":"IF(M45>0,M45,0)","v":0},{"$f":"IF(ES45>0,-DY45-DZ45,0)","v":0},{"$f":"DY45+DZ45+EA45","v":0},null,{"$f":"DJ45","v":0},{"$f":"IF(N45>0,IF(EI45=0,N45,IF(-EI45>=N45,0,IF(AND(EI45<0,-EI45<N45),EI45+N45,0))),IF(ED45>=-N45,N45,IF(AND(ED45>0,ED45<-N45),-ED45,0)))","v":0},{"$f":"IF(ES45>0,-ED45-EE45,0)","v":0},{"$f":"ED45+EE45+EF45","v":0},null,{"$f":"DO45","v":0},{"$f":"IF(N45<0,IF(ED45=0,N45,IF(ED45>=-N45,0,IF(AND(ED45>0,-N45>N45),ED45+N45,0))),IF(EI45=-N45,N45,IF(AND(EI45<0,-EI45<N45),-EI45,0)))","v":0},{"$f":"IF(ES45>0,-EI45-EJ45,0)","v":0},{"$f":"EI45+EJ45+EK45","v":0},null,{"$f":"DT45","v":0},{"$f":"(EN45+EB45+EG45+EL45+EP45)/S45*-12*IF(M45>0,(12-O45)/12,1)*IF(SUM(AN45:AQ45)>0,1,0)","v":0},{"$f":"IF(ES45>0,-EN45,0)","v":0},{"$f":"EN45+EO45+EP45","v":0},{"$f":"DY45+DZ45+ED45+EE45+EI45+EJ45+EN45+EO45","v":0},{"$f":"IF(M45<0,M45*-1,0)","v":0},{"$f":"IF(ES45>0,IF(OR(EI45<0,ED45=0),ES45-ER45,IF(ES45-DY45-EN45<0,ES45-DY45-EN45,IF(ES45-DY45-EN45<=ED45,0,ES45-DY45-ED45-EN45))),0)","v":0},{"$f":"IF(ES45>0,ED45+ES45-ER45-ET45,0)","v":0},{"$f":"EB45","v":0},{"$f":"IF(U45>0,U45,0)","v":0},{"$f":"IF(FP45>0,-EV45-EW45,0)","v":0},{"$f":"EV45+EW45+EX45","v":0},null,{"$f":"EG45","v":0},{"$f":"IF(V45>0,IF(FF45=0,V45,IF(-FF45>=V45,0,IF(AND(FF45<0,-FF45<V45),FF45+V45,0))),IF(FA45>=-V45,V45,IF(AND(FA45>0,FA45<-V45),-FA45,0)))","v":0},{"$f":"IF(FP45>0,-FA45-FB45,0)","v":0},{"$f":"FA45+FB45+FC45","v":0},null,{"$f":"EL45","v":0},{"$f":"IF(V45<0,IF(FA45=0,V45,IF(FA45>=-V45,0,IF(AND(FA45>0,-V45>V45),FA45+V45,0))),IF(FF45=-V45,V45,IF(AND(FF45<0,-FF45<V45),-FF45,0)))","v":0},{"$f":"IF(FP45>0,-FF45-FG45,0)","v":0},{"$f":"FF45+FG45+FH45","v":0},null,{"$f":"EQ45","v":0},{"$f":"(FK45+EY45+FD45+FI45+FM45)/AA45*-12*IF(U45>0,(12-W45)/12,1)*IF(SUM(AN45:AQ45)>0,1,0)","v":0},{"$f":"IF(FP45>0,-FK45,0)","v":0},{"$f":"FK45+FL45+FM45","v":0},{"$f":"EV45+EW45+FA45+FB45+FF45+FG45+FK45+FL45","v":0},{"$f":"IF(U45<0,U45*-1,0)","v":0},{"$f":"IF(FP45>0,IF(OR(FF45<0,FA45=0),FP45-FO45,IF(FP45-EV45-FK45<0,FP45-EV45-FK45,IF(FP45-EV45-FK45<=FA45,0,FP45-EV45-FA45-FK45))),0)","v":0},{"$f":"IF(FP45>0,FA45+FP45-FO45-FQ45,0)","v":0},{"$f":"EY45","v":0},{"$f":"IF(AC45>0,AC45,0)","v":0},{"$f":"IF(GM45>0,-FS45-FT45,0)","v":0},{"$f":"FS45+FT45+FU45","v":0},null,{"$f":"FD45","v":0},{"$f":"IF(AD45>0,IF(GC45=0,AD45,IF(-GC45>=AD45,0,IF(AND(GC45<0,-GC45<AD45),GC45+AD45,0))),IF(FX45>=-AD45,AD45,IF(AND(FX45>0,FX45<-AD45),-FX45,0)))","v":0},{"$f":"IF(GM45>0,-FX45-FY45,0)","v":0},{"$f":"FX45+FY45+FZ45","v":0},null,{"$f":"FI45","v":0},{"$f":"IF(AD45<0,IF(FX45=0,AD45,IF(FX45>=-AD45,0,IF(AND(FX45>0,-AD45>AD45),FX45+AD45,0))),IF(GC45=-AD45,AD45,IF(AND(GC45<0,-GC45<AD45),-GC45,0)))","v":0},{"$f":"IF(GM45>0,-GC45-GD45,0)","v":0},{"$f":"GC45+GD45+GE45","v":0},null,{"$f":"FN45","v":0},{"$f":"(GH45+FV45+GA45+GF45+GJ45)/AI45*-12*IF(AC45>0,(12-AE45)/12,1)*IF(SUM(AN45:AQ45)>0,1,0)","v":0},{"$f":"IF(GM45>0,-GH45,0)","v":0},{"$f":"GH45+GI45+GJ45","v":0},{"$f":"FS45+FT45+FX45+FY45+GC45+GD45+GH45+GI45","v":0},{"$f":"IF(AC45<0,AC45*-1,0)","v":0},{"$f":"IF(GM45>0,IF(OR(GC45<0,FX45=0),GM45-GL45,IF(GM45-FS45-GH45<0,GM45-FS45-GH45,IF(GM45-FS45-GH45<=FX45,0,GM45-FS45-FX45-GH45))),0)","v":0},{"$f":"IF(GM45>0,FX45+GM45-GL45-GN45,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"DW46","v":0},{"$f":"DR46","v":0},{"$f":"IF(D46>0,IF(H46>0,H46*12,12),IF(E46>0,IF(H46>0,H46*12,12),12))","v":12},{"$f":"DY46+ED46+EI46+EN46","v":0},null,null,null,null,{"$f":"ET46","v":0},{"$f":"EO46","v":0},{"$f":"IF(K46>12,K46-12+G46,IF(M46>0,IF(P46>0,P46*12,12),12))","v":12},{"$f":"EV46+FA46+FF46+FK46","v":0},null,null,null,null,{"$f":"FQ46","v":0},{"$f":"FL46","v":0},{"$f":"IF(S46>12,S46-12+O46,IF(U46>0,IF(X46>0,X46*12,12),12))","v":12},{"$f":"FS46+FX46+GC46+GH46","v":0},null,null,null,null,{"$f":"GN46","v":0},{"$f":"GI46","v":0},{"$f":"IF(AA46>12,AA46-12+W46,IF(AC46>0,IF(AF46>0,AF46*12,12),12))","v":12},{"$f":"FV46+GA46+GF46+GK46","v":0},null,{"$f":"IF(AND(D46<0.5,E46<0),1,IF(AND(L46<0.5,M46<0),1,IF(AND(T46<0.5,U46<0),1,IF(AND(AB46<0.5,AC46<0),1,0))))","v":0},{"$f":"IF(AND(D46+E46=0,F46<>0),1,IF(AND(L46+M46=0,N46<>0),1,IF(AND(T46+U46=0,V46<>0),1,IF(AND(AB46+AC46=0,AD46<>0),1,0))))","v":0},{"$f":"H46*12","v":0},{"$f":"IF(AN46>0,AN46-K46,P46*12)","v":0},{"$f":"IF(AO46>0,AO46-S46,X46*12)","v":0},{"$f":"IF(AP46>0,AP46-AA46,AF46*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D46+L46+T46+AB46+AJ46,0)<>0,1,0)","v":0},0,null,{"$f":"D46","v":0},{"$f":"IF(E46>0,E46,0)","v":0},{"$f":"IF(DV46>0,-DB46-DC46,0)","v":0},{"$f":"DB46+DC46+DD46","v":0},null,null,{"$f":"IF(F46>0,IF(DL46=0,F46,IF(-DL46>=F46,0,IF(AND(DL46<0,-DL46<F46),DL46+F46,0))),IF(DG46>=-F46,F46,IF(AND(DG46>0,DG46<-F46),-DG46,0)))","v":0},{"$f":"IF(DV46>0,-DG46-DH46,0)","v":0},{"$f":"DG46+DH46+DI46","v":0},null,null,{"$f":"IF(F46<0,IF(DG46=0,F46,IF(DG46>=-F46,0,IF(AND(DG46>0,-F46>F46),DG46+F46,0))),IF(DL46=-F46,F46,IF(AND(DL46<0,-DL46<F46),-DL46,0)))","v":0},{"$f":"IF(DV46>0,-DL46-DM46,0)","v":0},{"$f":"DL46+DM46+DN46","v":0},null,null,{"$f":"(DE46+DJ46+DO46+DS46)/K46*-12*IF(DC46>0,(12-G46)/12,1)*IF(SUM(AN46:AQ46)>0,1,0)","v":0},{"$f":"IF(DV46>0,-DQ46,0)","v":0},{"$f":"DQ46+DR46+DS46","v":0},{"$f":"DB46+DC46+DG46+DH46+DL46+DM46+DQ46+DR46","v":0},{"$f":"IF(E46<0,E46*-1,0)","v":0},{"$f":"IF(DV46>0,IF(OR(DL46<0,DG46=0),DV46-DU46,IF(DV46-DB46-DQ46<0,DV46-DB46-DQ46,IF(DV46-DB46-DQ46<=DG46,0,DV46-DB46-DG46-DQ46))),0)","v":0},{"$f":"IF(DV46>0,DG46+DV46-DU46-DW46,0)","v":0},{"$f":"DE46","v":0},{"$f":"IF(M46>0,M46,0)","v":0},{"$f":"IF(ES46>0,-DY46-DZ46,0)","v":0},{"$f":"DY46+DZ46+EA46","v":0},null,{"$f":"DJ46","v":0},{"$f":"IF(N46>0,IF(EI46=0,N46,IF(-EI46>=N46,0,IF(AND(EI46<0,-EI46<N46),EI46+N46,0))),IF(ED46>=-N46,N46,IF(AND(ED46>0,ED46<-N46),-ED46,0)))","v":0},{"$f":"IF(ES46>0,-ED46-EE46,0)","v":0},{"$f":"ED46+EE46+EF46","v":0},null,{"$f":"DO46","v":0},{"$f":"IF(N46<0,IF(ED46=0,N46,IF(ED46>=-N46,0,IF(AND(ED46>0,-N46>N46),ED46+N46,0))),IF(EI46=-N46,N46,IF(AND(EI46<0,-EI46<N46),-EI46,0)))","v":0},{"$f":"IF(ES46>0,-EI46-EJ46,0)","v":0},{"$f":"EI46+EJ46+EK46","v":0},null,{"$f":"DT46","v":0},{"$f":"(EN46+EB46+EG46+EL46+EP46)/S46*-12*IF(M46>0,(12-O46)/12,1)*IF(SUM(AN46:AQ46)>0,1,0)","v":0},{"$f":"IF(ES46>0,-EN46,0)","v":0},{"$f":"EN46+EO46+EP46","v":0},{"$f":"DY46+DZ46+ED46+EE46+EI46+EJ46+EN46+EO46","v":0},{"$f":"IF(M46<0,M46*-1,0)","v":0},{"$f":"IF(ES46>0,IF(OR(EI46<0,ED46=0),ES46-ER46,IF(ES46-DY46-EN46<0,ES46-DY46-EN46,IF(ES46-DY46-EN46<=ED46,0,ES46-DY46-ED46-EN46))),0)","v":0},{"$f":"IF(ES46>0,ED46+ES46-ER46-ET46,0)","v":0},{"$f":"EB46","v":0},{"$f":"IF(U46>0,U46,0)","v":0},{"$f":"IF(FP46>0,-EV46-EW46,0)","v":0},{"$f":"EV46+EW46+EX46","v":0},null,{"$f":"EG46","v":0},{"$f":"IF(V46>0,IF(FF46=0,V46,IF(-FF46>=V46,0,IF(AND(FF46<0,-FF46<V46),FF46+V46,0))),IF(FA46>=-V46,V46,IF(AND(FA46>0,FA46<-V46),-FA46,0)))","v":0},{"$f":"IF(FP46<0,-FA46-FB46,0)","v":0},{"$f":"FA46+FB46+FC46","v":0},null,{"$f":"EL46","v":0},{"$f":"IF(V46<0,IF(FA46=0,V46,IF(FA46>=-V46,0,IF(AND(FA46>0,-V46>V46),FA46+V46,0))),IF(FF46=-V46,V46,IF(AND(FF46<0,-FF46<V46),-FF46,0)))","v":0},{"$f":"IF(FP46<0,-FF46-FG46,0)","v":0},{"$f":"FF46+FG46+FH46","v":0},null,{"$f":"EQ46","v":0},{"$f":"(FK46+EY46+FD46+FI46+FM46)/AA46*-12*IF(U46>0,(12-W46)/12,1)*IF(SUM(AN46:AQ46)>0,1,0)","v":0},{"$f":"IF(FP46>0,-FK46,0)","v":0},{"$f":"FK46+FL46+FM46","v":0},{"$f":"EV46+EW46+FA46+FB46+FF46+FG46+FK46+FL46","v":0},{"$f":"IF(U46<0,U46*-1,0)","v":0},{"$f":"IF(FP46>0,IF(OR(FF46<0,FA46=0),FP46-FO46,IF(FP46-EV46-FK46<0,FP46-EV46-FK46,IF(FP46-EV46-FK46<=FA46,0,FP46-EV46-FA46-FK46))),0)","v":0},{"$f":"IF(FP46>0,FA46+FP46-FO46-FQ46,0)","v":0},{"$f":"EY46","v":0},{"$f":"IF(AC46>0,AC46,0)","v":0},{"$f":"IF(GM46>0,-FS46-FT46,0)","v":0},{"$f":"FS46+FT46+FU46","v":0},null,{"$f":"FD46","v":0},{"$f":"IF(AD46>0,IF(GC46=0,AD46,IF(-GC46>=AD46,0,IF(AND(GC46<0,-GC46<AD46),GC46+AD46,0))),IF(FX46>=-AD46,AD46,IF(AND(FX46>0,FX46<-AD46),-FX46,0)))","v":0},{"$f":"IF(GM46<0,-FX46-FY46,0)","v":0},{"$f":"FX46+FY46+FZ46","v":0},null,{"$f":"FI46","v":0},{"$f":"IF(AD46<0,IF(FX46=0,AD46,IF(FX46>=-AD46,0,IF(AND(FX46>0,-AD46>AD46),FX46+AD46,0))),IF(GC46=-AD46,AD46,IF(AND(GC46<0,-GC46<AD46),-GC46,0)))","v":0},{"$f":"IF(GM46<0,-GC46-GD46,0)","v":0},{"$f":"GC46+GD46+GE46","v":0},null,{"$f":"FN46","v":0},{"$f":"(GH46+FV46+GA46+GF46+GJ46)/AI46*-12*IF(AC46>0,(12-AE46)/12,1)*IF(SUM(AN46:AQ46)>0,1,0)","v":0},{"$f":"IF(GM46>0,-GH46,0)","v":0},{"$f":"GH46+GI46+GJ46","v":0},{"$f":"FS46+FT46+FX46+FY46+GC46+GD46+GH46+GI46","v":0},{"$f":"IF(AC46<0,AC46*-1,0)","v":0},{"$f":"IF(GM46>0,IF(OR(GC46<0,FX46=0),GM46-GL46,IF(GM46-FS46-GH46<0,GM46-FS46-GH46,IF(GM46-FS46-GH46<=FX46,0,GM46-FS46-FX46-GH46))),0)","v":0},{"$f":"IF(GM46>0,FX46+GM46-GL46-GN46,0)","v":0}]
[null,"Inventar, andet",null,{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E44:E46)","v":0},{"$f":"SUM(F44:F46)","v":0},null,null,{"$f":"SUM(I44:I46)","v":0},{"$f":"SUM(J44:J46)","v":0},null,{"$f":"SUM(L45:L46)","v":0},{"$f":"SUM(M44:M46)","v":0},{"$f":"SUM(N44:N46)","v":0},null,null,{"$f":"SUM(Q44:Q46)","v":0},{"$f":"SUM(R44:R46)","v":0},null,{"$f":"SUM(T45:T46)","v":0},{"$f":"SUM(U44:U46)","v":0},{"$f":"SUM(V44:V46)","v":0},null,null,{"$f":"SUM(Y44:Y46)","v":0},{"$f":"SUM(Z44:Z46)","v":0},null,{"$f":"SUM(AB45:AB46)","v":0},{"$f":"SUM(AC44:AC46)","v":0},{"$f":"SUM(AD44:AD46)","v":0},null,null,{"$f":"SUM(AG44:AG46)","v":0},{"$f":"SUM(AH44:AH46)","v":0},null,{"$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,{"$f":"SUM(CY45:CY46)","v":0},{"$f":"B47","v":"Inventar, andet"},null,{"$f":"SUM(DB45:DB46)","v":0},{"$f":"SUM(DC45:DC46)","v":0},{"$f":"SUM(DD45:DD46)","v":0},{"$f":"SUM(DE45:DE46)","v":0},null,{"$f":"SUM(DG45:DG46)","v":0},{"$f":"SUM(DH45:DH46)","v":0},{"$f":"SUM(DI45:DI46)","v":0},{"$f":"SUM(DJ45:DJ46)","v":0},null,{"$f":"SUM(DL45:DL46)","v":0},{"$f":"SUM(DM45:DM46)","v":0},{"$f":"SUM(DN45:DN46)","v":0},{"$f":"SUM(DO45:DO46)","v":0},null,{"$f":"SUM(DQ45:DQ46)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(ED45:ED46)","v":0},{"$f":"SUM(EE45:EE46)","v":0},{"$f":"SUM(EF45:EF46)","v":0},{"$f":"SUM(EG45:EG46)","v":0},null,{"$f":"SUM(EI45:EI46)","v":0},{"$f":"SUM(EJ45:EJ46)","v":0},{"$f":"SUM(EK45:EK46)","v":0},{"$f":"SUM(EL45:EL46)","v":0},null,{"$f":"SUM(EN45:EN46)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FA45:FA46)","v":0},{"$f":"SUM(FB45:FB46)","v":0},{"$f":"SUM(FC45:FC46)","v":0},{"$f":"SUM(FD45:FD46)","v":0},null,{"$f":"SUM(FF45:FF46)","v":0},{"$f":"SUM(FG45:FG46)","v":0},{"$f":"SUM(FH45:FH46)","v":0},{"$f":"SUM(FI45:FI46)","v":0},null,{"$f":"SUM(FK45:FK46)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FX45:FX46)","v":0},{"$f":"SUM(FY45:FY46)","v":0},{"$f":"SUM(FZ45:FZ46)","v":0},{"$f":"SUM(GA45:GA46)","v":0},null,{"$f":"SUM(GC45:GC46)","v":0},{"$f":"SUM(GD45:GD46)","v":0},{"$f":"SUM(GE45:GE46)","v":0},{"$f":"SUM(GF45:GF46)","v":0},null,{"$f":"SUM(GH45:GH46)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Investering",null,null,"konj.",null,null,null,0,"Investering",null,null,"konj.",null,null,null,0,"Investering",null,null,"konj.",null,null,null,0,"Investering",null,null,"konj.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY51=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH47+DI47+DM47+DN47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE47+EF47+EJ47+EK47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB47+FC47+FG47+FH47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY47+FZ47+GD47+GE47","v":0}]
[1,"Svin",null,null,null,null,null,null,null,null,null,{"$f":"Besaetning+E49+H49","v":0},null,null,null,null,null,null,null,{"$f":"L49+M49+P49","v":0},null,null,null,null,null,null,null,{"$f":"T49+U49+X49","v":0},null,null,null,null,null,null,null,{"$f":"AB49+AC49+AF49","v":0},null,{"$f":"IF(-E49>D49,1,IF(-M49>L49,1,IF(-U49>T49,1,IF(-AB49>AC49,1,0))))","v":0},{"$f":"IF(AND(D49+E49=0,F49<>0),1,IF(AND(L49+M49=0,N49<>0),1,IF(AND(T49+U49=0,V49<>0),1,IF(AND(AB49+AC49=0,AD49<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D49+L49+T49+AB49+AJ49,0)<>0,1,0)","v":0},"Svin"]
[2,"Kvæg",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,null,{"$f":"T50+U50+X50","v":0},null,null,null,null,null,null,null,{"$f":"AB50+AC50+AF50","v":0},null,{"$f":"IF(-E50>D50,1,IF(-M50>L50,1,IF(-U50>T50,1,IF(-AB50>AC50,1,0))))","v":0},{"$f":"IF(AND(D50+E50=0,F50<>0),1,IF(AND(L50+M50=0,N50<>0),1,IF(AND(T50+U50=0,V50<>0),1,IF(AND(AB50+AC50=0,AD50<>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,{"$f":"IF(ROUND(D50+L50+T50+AB50+AJ50,0)<>0,1,0)","v":0},"Kvæg"]
[null,"Besætning",null,{"$f":"SUM(D49:D50)","v":0},{"$f":"SUM(E48:E50)","v":0},{"$f":"SUM(F48:F50)","v":0},null,{"$f":"SUM(H48:H50)","v":0},{"$f":"SUM(I48:I50)","v":0},{"$f":"SUM(J48:J50)","v":0},null,{"$f":"SUM(L49:L50)","v":0},{"$f":"SUM(M48:M50)","v":0},{"$f":"SUM(N48:N50)","v":0},null,{"$f":"SUM(P48:P50)","v":0},{"$f":"SUM(Q48:Q50)","v":0},{"$f":"SUM(R48:R50)","v":0},null,{"$f":"SUM(T49:T50)","v":0},{"$f":"SUM(U48:U50)","v":0},{"$f":"SUM(V48:V50)","v":0},null,{"$f":"SUM(X48:X50)","v":0},{"$f":"SUM(Y48:Y50)","v":0},{"$f":"SUM(Z48:Z50)","v":0},null,{"$f":"SUM(AB49:AB50)","v":0},{"$f":"SUM(AC48:AC50)","v":0},{"$f":"SUM(AD48:AD50)","v":0},null,{"$f":"SUM(AF48:AF50)","v":0},{"$f":"SUM(AG48:AG50)","v":0},{"$f":"SUM(AH48:AH50)","v":0},null,{"$f":"SUM(AJ49:AJ50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY49:CY50)","v":0},{"$f":"B51","v":"Besætning"}]
[null,null,null,null,"Investering",{"$f":"SUM(F49:F51)","v":0},null,"konj.",{"$f":"SUM(I49:I51)","v":0},{"$f":"SUM(J49:J51)","v":0},null,null,"Investering",{"$f":"SUM(N49:N51)","v":0},null,"konj.",{"$f":"SUM(Q49:Q51)","v":0},{"$f":"SUM(R49:R51)","v":0},null,null,"Investering",{"$f":"SUM(V49:V51)","v":0},null,"konj.",{"$f":"SUM(Y49:Y51)","v":0},{"$f":"SUM(Z49:Z51)","v":0},null,null,"Investering",{"$f":"SUM(AD49:AD51)","v":0},null,"konj.",{"$f":"SUM(AG49:AG51)","v":0},{"$f":"SUM(AH49:AH51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY55=1,1,0)","v":0}]
[null,"Beholdninger egen avl",null,0,null,{"$f":"SUM(F50:F52)","v":0},null,null,{"$f":"SUM(I50:I52)","v":0},0,null,{"$f":"D53+E53+H53","v":0},null,{"$f":"SUM(N50:N52)","v":0},null,null,{"$f":"SUM(Q50:Q52)","v":0},0,null,{"$f":"L53+M53+P53","v":0},null,{"$f":"SUM(V50:V52)","v":0},null,null,{"$f":"SUM(Y50:Y52)","v":0},0,null,{"$f":"T53+U53+X53","v":0},null,{"$f":"SUM(AD50:AD52)","v":0},null,null,{"$f":"SUM(AG50:AG52)","v":0},0,null,{"$f":"AB53+AC53+AF53","v":0},null,{"$f":"IF(-E53>EgenAvl,1,IF(-M53>L53,1,IF(-U53>T53,1,IF(-AB53>AC53,1,0))))","v":0},{"$f":"IF(AND(D53+E53=0,F53<>0),1,IF(AND(L53+M53=0,N53<>0),1,IF(AND(T53+U53=0,V53<>0),1,IF(AND(AB53+AC53=0,AD53<>0),1,0))))","v":0},{"$f":"H53","v":0},{"$f":"IF(ISBLANK(P53),AN53,P53)","v":0},{"$f":"IF(ISBLANK(X53),AO53,X53)","v":0},{"$f":"IF(ISBLANK(AF53),AP53,AF53)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D53+IF(E53>0,E53,0)","v":0},{"$f":"BO53+F53","v":0},{"$f":"BP53-BO53","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FejlLigEn=1,\"Fejl indtastning. Fortryd din indtastning og tryk F9 indtil denne besked forsvinder\",\"\")","v":""},null,null,null,1,{"$f":"IF(ROUND(D53+L53+T53+AB53+AJ53,0)<>0,1,0)","v":0}]
[null,"Beholdninger indkøbt foder",null,0,null,{"$f":"SUM(F51:F53)","v":0},null,null,0,0,null,{"$f":"D54+E54+H54","v":0},null,{"$f":"SUM(N51:N53)","v":0},null,null,0,0,null,{"$f":"L54+M54+P54","v":0},null,{"$f":"SUM(V51:V53)","v":0},null,null,0,0,null,{"$f":"T54+U54+X54","v":0},null,{"$f":"SUM(AD51:AD53)","v":0},null,null,0,0,null,{"$f":"AB54+AC54+AF54","v":0},null,{"$f":"IF(-E54>Indkoebt,1,IF(-M54>L54,1,IF(-U54>T54,1,IF(-AB54>AC54,1,0))))","v":0},{"$f":"IF(AND(D54+E54=0,F54<>0),1,IF(AND(L54+M54=0,N54<>0),1,IF(AND(T54+U54=0,V54<>0),1,IF(AND(AB54+AC54=0,AD54<>0),1,0))))","v":0},{"$f":"H54","v":0},{"$f":"IF(ISBLANK(P54),AN54,P54)","v":0},{"$f":"IF(ISBLANK(X54),AO54,X54)","v":0},{"$f":"IF(ISBLANK(AF54),AP54,AF54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D54+IF(E54>0,E54,0)","v":0},{"$f":"BO54+F54","v":0},{"$f":"BP54-BO54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D54+L54+T54+AB54+AJ54,0)<>0,1,0)","v":0}]
[null,"Jordbeholdninger",null,0,null,{"$f":"SUM(F52:F54)","v":0},null,null,0,0,null,{"$f":"D55+E55+H55","v":0},null,{"$f":"SUM(N52:N54)","v":0},null,null,0,0,null,{"$f":"L55+M55+P55","v":0},null,{"$f":"SUM(V52:V54)","v":0},null,null,0,0,null,{"$f":"T55+U55+X55","v":0},null,{"$f":"SUM(AD52:AD54)","v":0},null,null,0,0,null,{"$f":"AB55+AC55+AF55","v":0},null,{"$f":"IF(-E55>Jordbeholdning,1,IF(-M55>L55,1,IF(-U55>T55,1,IF(-AB55>AC55,1,0))))","v":0},{"$f":"IF(AND(D55+E55=0,F55<>0),1,IF(AND(L55+M55=0,N55<>0),1,IF(AND(T55+U55=0,V55<>0),1,IF(AND(AB55+AC55=0,AD55<>0),1,0))))","v":0},{"$f":"H55","v":0},{"$f":"IF(ISBLANK(P55),AN55,P55)","v":0},{"$f":"IF(ISBLANK(X55),AO55,X55)","v":0},{"$f":"IF(ISBLANK(AF55),AP55,AF55)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D55+IF(E55>0,E55,0)","v":0},{"$f":"BO55+F55","v":0},{"$f":"BP55-BO55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D55+L55+T55+AB55+AJ55,0)<>0,1,0)","v":0}]
[null,"Andre beholdninger",null,0,null,{"$f":"SUM(F53:F55)","v":0},null,null,0,0,null,{"$f":"D56+E56+H56","v":0},null,{"$f":"SUM(N53:N55)","v":0},null,null,0,0,null,{"$f":"L56+M56+P56","v":0},null,{"$f":"SUM(V53:V55)","v":0},null,null,0,0,null,{"$f":"T56+U56+X56","v":0},null,{"$f":"SUM(AD53:AD55)","v":0},null,null,0,0,null,{"$f":"AB56+AC56+AF56","v":0},null,{"$f":"IF(-E56>AndreBeholdninger,1,IF(-M56>L56,1,IF(-U56>T56,1,IF(-AB56>AC56,1,0))))","v":0},{"$f":"IF(AND(D56+E56=0,F56<>0),1,IF(AND(L56+M56=0,N56<>0),1,IF(AND(T56+U56=0,V56<>0),1,IF(AND(AB56+AC56=0,AD56<>0),1,0))))","v":0},{"$f":"H56","v":0},{"$f":"IF(ISBLANK(P56),AN56,P56)","v":0},{"$f":"IF(ISBLANK(X56),AO56,X56)","v":0},{"$f":"IF(ISBLANK(AF56),AP56,AF56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D56+IF(E56>0,E56,0)","v":0},{"$f":"BO56+F56","v":0},{"$f":"BP56-BO56","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D56+L56+T56+AB56+AJ56,0)<>0,1,0)","v":0}]
[null,"Beholdninger i alt",null,{"$f":"SUM(D53:D56)","v":0},{"$f":"SUM(E53:E56)","v":0},{"$f":"SUM(F53:F56)","v":0},null,{"$f":"SUM(H53:I56)","v":0},{"$f":"SUM(I53:I56)","v":0},null,null,{"$f":"SUM(L53:L56)","v":0},{"$f":"SUM(M53:M56)","v":0},{"$f":"SUM(N53:N56)","v":0},null,{"$f":"SUM(P53:Q56)","v":0},{"$f":"SUM(Q53:Q56)","v":0},{"$f":"SUM(R55:R56)","v":0},null,{"$f":"SUM(T53:T56)","v":0},{"$f":"SUM(U53:U56)","v":0},{"$f":"SUM(V53:V56)","v":0},null,{"$f":"SUM(X53:Y56)","v":0},{"$f":"SUM(Y53:Y56)","v":0},{"$f":"SUM(Z55:Z56)","v":0},null,{"$f":"SUM(AB53:AB56)","v":0},{"$f":"SUM(AC53:AC56)","v":0},{"$f":"SUM(AD53:AD56)","v":0},null,{"$f":"SUM(AF53:AG56)","v":0},{"$f":"SUM(AG53:AG56)","v":0},{"$f":"SUM(AH55:AH56)","v":0},null,{"$f":"SUM(AJ53:AJ56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY53:CY56)","v":0}]
[null,null,null,null,"Investering","O/N",null,"konj.","T/G","Afskr.",null,null,"Investering","O/N",null,"konj.","T/G","Afskr.",null,null,"Investering","O/N",null,"konj.","T/G","Afskr.",null,null,"Investering","O/N",null,"konj.","T/G","Afskr.",null,null,null,null,null,null,null,null,null,"Bilafskrivning",null,"Bilafskrivning",null,"Bilafskrivning",null,"Bilafskrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY59<>0,1,0)","v":0},{"$f":"B58","v":0},null,"1 Anskaffelsessum",null,null,null,null,"1 Opskrivninger",null,null,null,null,"1 Nedskrivninger",null,null,null,null,"1 Afskrivninger",null,null,null,{"$f":"DU7","v":"Bogført"},"Salgs-","Gevinst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER7","v":"Bogført"},"Salgs-","Gevinst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO7","v":"Bogført"},"Salgs-","Gevinst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"GL7","v":"Bogført"},"Salgs-","Gevinst"]
["Landbrugsaktiver",null,null,{"$f":"D57+D51+D47+D43+D39+D35+D31+D26","v":0},{"$f":"E26+E31+E35+E39+E43+E47+E51+E57","v":0},{"$f":"F26+F33+F34+F39+F43+F47+F51+F57","v":0},null,{"$f":"H57+H51","v":0},{"$f":"I26+I31+I35+I39+I43+I47+I51+I57","v":0},{"$f":"J26+J39+J43+J47+J51+J57+J35+J31","v":0},null,{"$f":"L57+L51+L47+L43+L39+L35+L31+L26","v":0},{"$f":"M26+M31+M35+M39+M43+M47+M51+M57","v":0},{"$f":"N26+N33+N34+N39+N43+N47+N51+N57","v":0},null,{"$f":"P57+P51","v":0},{"$f":"Q26+Q31+Q35+Q39+Q43+Q47+Q51+Q57","v":0},{"$f":"R26+R39+R43+R47+R51+R57+R35+R31","v":0},null,{"$f":"T57+T51+T47+T43+T39+T35+T31+T26","v":0},{"$f":"U26+U31+U35+U39+U43+U47+U51+U57","v":0},{"$f":"V26+V33+V34+V39+V43+V47+V51+V57","v":0},null,{"$f":"X57+X51","v":0},{"$f":"Y26+Y31+Y35+Y39+Y43+Y47+Y51+Y57","v":0},{"$f":"Z26+Z39+Z43+Z47+Z51+Z57+Z35+Z31","v":0},null,{"$f":"AB57+AB51+AB47+AB43+AB39+AB35+AB31+AB26","v":0},{"$f":"AC26+AC31+AC35+AC39+AC43+AC47+AC51+AC57","v":0},{"$f":"AD26+AD33+AD34+AD39+AD43+AD47+AD51+AD57","v":0},null,{"$f":"AF57+AF51","v":0},{"$f":"AG26+AG31+AG35+AG39+AG43+AG47+AG51+AG57","v":0},{"$f":"AH26+AH39+AH43+AH47+AH51+AH57+AH35+AH31","v":0},null,{"$f":"AJ57+AJ51+AJ47+AJ43+AJ39+AJ35+AJ31+AJ26","v":0},null,null,null,null,null,null,null,{"$f":"D8","v":2021},null,{"$f":"L8","v":2022},null,{"$f":"T8","v":2023},null,{"$f":"AB8","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY26+CY31+CY35+CY39+CY43+CY47+CY51+CY57<>0,1,0)","v":0},{"$f":"A59","v":"Landbrugsaktiver"},null,{"$f":"DB8","v":"Primo"},{"$f":"DC8","v":"I året"},{"$f":"DD8","v":"Afgang"},{"$f":"DE8","v":"Ultimo"},null,{"$f":"DG8","v":"Primo"},{"$f":"DH8","v":"I året"},{"$f":"DI8","v":"Afgang"},{"$f":"DJ8","v":"Ultimo"},null,{"$f":"DL8","v":"Primo"},{"$f":"DM8","v":"I året"},{"$f":"DN8","v":"Afgang"},{"$f":"DO8","v":"Ultimo"},null,{"$f":"DQ8","v":"Primo"},{"$f":"DR8","v":"I året"},{"$f":"DS8","v":"Afgang"},{"$f":"DT8","v":"Ultimo"},"værdi","sum","Tab",{"$f":"DX8","v":"Tlbf EK"},{"$f":"DY8","v":"Primo"},{"$f":"DZ8","v":"I året"},{"$f":"EA8","v":"Afgang"},{"$f":"EB8","v":"Ultimo"},null,{"$f":"ED8","v":"Primo"},{"$f":"EE8","v":"I året"},{"$f":"EF8","v":"Afgang"},{"$f":"EG8","v":"Ultimo"},null,{"$f":"EI8","v":"Primo"},{"$f":"EJ8","v":"I året"},{"$f":"EK8","v":"Afgang"},{"$f":"EL8","v":"Ultimo"},null,{"$f":"EN8","v":"Primo"},{"$f":"EO8","v":"I året"},{"$f":"EP8","v":"Afgang"},{"$f":"EQ8","v":"Ultimo"},"værdi","sum","Tab",{"$f":"EU8","v":"Tlbf EK"},{"$f":"EV8","v":"Primo"},{"$f":"EW8","v":"I året"},{"$f":"EX8","v":"Afgang"},{"$f":"EY8","v":"Ultimo"},null,{"$f":"FA8","v":"Primo"},{"$f":"FB8","v":"I året"},{"$f":"FC8","v":"Afgang"},{"$f":"FD8","v":"Ultimo"},null,{"$f":"FF8","v":"Primo"},{"$f":"FG8","v":"I året"},{"$f":"FH8","v":"Afgang"},{"$f":"FI8","v":"Ultimo"},null,{"$f":"FK8","v":"Primo"},{"$f":"FL8","v":"I året"},{"$f":"FM8","v":"Afgang"},{"$f":"FN8","v":"Ultimo"},"værdi","sum","Tab",{"$f":"FR8","v":"Tlbf EK"},{"$f":"FS8","v":"Primo"},{"$f":"FT8","v":"I året"},{"$f":"FU8","v":"Afgang"},{"$f":"FV8","v":"Ultimo"},null,{"$f":"FX8","v":"Primo"},{"$f":"FY8","v":"I året"},{"$f":"FZ8","v":"Afgang"},{"$f":"GA8","v":"Ultimo"},null,{"$f":"GC8","v":"Primo"},{"$f":"GD8","v":"I året"},{"$f":"GE8","v":"Afgang"},{"$f":"GF8","v":"Ultimo"},null,{"$f":"GH8","v":"Primo"},{"$f":"GI8","v":"I året"},{"$f":"GJ8","v":"Afgang"},{"$f":"GK8","v":"Ultimo"},"værdi","sum","Tab",{"$f":"GO8","v":"Tlbf EK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY64<>0,1,0)","v":0},0]
[null,"Biler mv.","Pct. erhverv",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,null,null,null,"År 1","År 2","År 3","År 4","Erhverv","Privat","Erhverv","Privat","Erhverv","Privat","Erhverv","Privat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY64=1,1,0)","v":0}]
[1,null,0.25,0,null,null,null,null,{"$f":"DW62","v":0},{"$f":"DR62","v":0},{"$f":"IF(Biler>0,IF(H62>0,H62*12,12),IF(E62>0,IF(H62>0,H62*12,12),12))","v":12},{"$f":"DY62+ED62+EI62+EN62","v":0},null,null,null,null,{"$f":"ET62","v":0},{"$f":"EO62","v":0},{"$f":"IF(K62>12,K62-12+G62,IF(M62>0,IF(P62>0,P62*12,12),12))","v":12},{"$f":"EV62+FA62+FF62+FK62","v":0},null,null,null,null,{"$f":"FQ62","v":0},{"$f":"FL62","v":0},{"$f":"IF(S62>12,S62-12+O62,IF(U62>0,IF(X62>0,X62*12,12),12))","v":12},{"$f":"FS62+FX62+GC62+GH62","v":0},null,null,null,null,{"$f":"GN62","v":0},{"$f":"GI62","v":0},{"$f":"IF(AA62>12,AA62-12+W62,IF(AC62>0,IF(AF62>0,AF62*12,12),12))","v":12},{"$f":"FV62+GA62+GF62+GK62","v":0},null,null,{"$f":"IF(AND(D62+E62=0,F62<>0),1,IF(AND(L62+M62=0,N62<>0),1,IF(AND(T62+U62=0,V62<>0),1,IF(AND(AB62+AC62=0,AD62<>0),1,0))))","v":0},{"$f":"H62*12","v":0},{"$f":"IF(AN62>0,AN62-K62,P62*12)","v":0},{"$f":"IF(AO62>0,AO62-S62,X62*12)","v":0},{"$f":"IF(AP62>0,AP62-AA62,AF62*12)","v":0},{"$f":"J62*$C62","v":0},{"$f":"J62*(1-$C62)","v":0},{"$f":"R62*$C62","v":0},{"$f":"R62*(1-$C62)","v":0},{"$f":"Z62*$C62","v":0},{"$f":"Z62*(1-$C62)","v":0},{"$f":"AH62*$C62","v":0},{"$f":"AH62*(1-$C62)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BP62-BO62","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D62+L62+T62+AB62+AJ62,0)<>0,1,0)","v":0},0,null,{"$f":"D62","v":0},{"$f":"IF(E62>0,E62,0)","v":0},{"$f":"IF(DV62>0,-DB62-DC62,0)","v":0},{"$f":"DB62+DC62+DD62","v":0},null,null,{"$f":"IF(F62>0,IF(DL62=0,F62,IF(-DL62>=F62,0,IF(AND(DL62<0,-DL62<F62),DL62+F62,0))),IF(DG62>=-F62,F62,IF(AND(DG62>0,DG62<-F62),-DG62,0)))","v":0},{"$f":"IF(DV62>0,-DG62-DH62,0)","v":0},{"$f":"DG62+DH62+DI62","v":0},null,null,{"$f":"IF(F62<0,IF(DG62=0,F62,IF(DG62>=-F62,0,IF(AND(DG62>0,-F62>F62),DG62+F62,0))),IF(DL62=-F62,F62,IF(AND(DL62<0,-DL62<F62),-DL62,0)))","v":0},{"$f":"IF(DV62>0,-DL62-DM62,0)","v":0},{"$f":"DL62+DM62+DN62","v":0},null,0,{"$f":"(DE62+DJ62+DO62+DS62)/K62*-12*IF(DC62>0,(12-G62)/12,1)*IF(SUM(AN62:AQ62)>0,1,0)","v":0},{"$f":"IF(DV62>0,-DQ62,0)","v":0},{"$f":"DQ62+DR62+DS62","v":0},{"$f":"DB62+DC62+DG62+DH62+DL62+DM62+DQ62+DR62","v":0},{"$f":"IF(E62<0,E62*-1,0)","v":0},{"$f":"IF(DV62>0,IF(OR(DL62<0,DG62=0),DV62-DU62,IF(DV62-DB62-DQ62<0,DV62-DB62-DQ62,IF(DV62-DB62-DQ62<=DG62,0,DV62-DB62-DG62-DQ62))),0)","v":0},{"$f":"IF(DV62>0,DG62+DV62-DU62-DW62,0)","v":0},{"$f":"DE62","v":0},{"$f":"IF(M62>0,M62,0)","v":0},{"$f":"IF(ES62>0,-DY62-DZ62,0)","v":0},{"$f":"DY62+DZ62+EA62","v":0},null,{"$f":"DJ62","v":0},{"$f":"IF(N62>0,IF(EI62=0,N62,IF(-EI62>=N62,0,IF(AND(EI62<0,-EI62<N62),EI62+N62,0))),IF(ED62>=-N62,N62,IF(AND(ED62>0,ED62<-N62),-ED62,0)))","v":0},{"$f":"IF(ES62>0,-ED62-EE62,0)","v":0},{"$f":"ED62+EE62+EF62","v":0},null,{"$f":"DO62","v":0},{"$f":"IF(N62<0,IF(ED62=0,N62,IF(ED62>=-N62,0,IF(AND(ED62>0,-N62>N62),ED62+N62,0))),IF(EI62=-N62,N62,IF(AND(EI62<0,-EI62<N62),-EI62,0)))","v":0},{"$f":"IF(ES62>0,-EI62-EJ62,0)","v":0},{"$f":"EI62+EJ62+EK62","v":0},null,{"$f":"DT62","v":0},{"$f":"(EN62+EB62+EG62+EL62+EP62)/S62*-12*IF(M62>0,(12-O62)/12,1)*IF(SUM(AN62:AQ62)>0,1,0)","v":0},{"$f":"IF(ES62>0,-EN62,0)","v":0},{"$f":"EN62+EO62+EP62","v":0},{"$f":"DY62+DZ62+ED62+EE62+EI62+EJ62+EN62+EO62","v":0},{"$f":"IF(M62<0,M62*-1,0)","v":0},{"$f":"IF(ES62>0,IF(OR(EI62<0,ED62=0),ES62-ER62,IF(ES62-DY62-EN62<0,ES62-DY62-EN62,IF(ES62-DY62-EN62<=ED62,0,ES62-DY62-ED62-EN62))),0)","v":0},{"$f":"IF(ES62>0,ED62+ES62-ER62-ET62,0)","v":0},{"$f":"EB62","v":0},{"$f":"IF(U62>0,U62,0)","v":0},{"$f":"IF(FP62>0,-EV62-EW62,0)","v":0},{"$f":"EV62+EW62+EX62","v":0},null,{"$f":"EG62","v":0},{"$f":"IF(V62>0,IF(FF62=0,V62,IF(-FF62>=V62,0,IF(AND(FF62<0,-FF62<V62),FF62+V62,0))),IF(FA62>=-V62,V62,IF(AND(FA62>0,FA62<-V62),-FA62,0)))","v":0},{"$f":"IF(FP62>0,-FA62-FB62,0)","v":0},{"$f":"FA62+FB62+FC62","v":0},null,{"$f":"EL62","v":0},{"$f":"IF(V62<0,IF(FA62=0,V62,IF(FA62>=-V62,0,IF(AND(FA62>0,-V62>V62),FA62+V62,0))),IF(FF62=-V62,V62,IF(AND(FF62<0,-FF62<V62),-FF62,0)))","v":0},{"$f":"IF(FP62>0,-FF62-FG62,0)","v":0},{"$f":"FF62+FG62+FH62","v":0},null,{"$f":"EQ62","v":0},{"$f":"(FK62+EY62+FD62+FI62+FM62)/AA62*-12*IF(U62>0,(12-W62)/12,1)*IF(SUM(AN62:AQ62)>0,1,0)","v":0},{"$f":"IF(FP62>0,-FK62,0)","v":0},{"$f":"FK62+FL62+FM62","v":0},{"$f":"EV62+EW62+FA62+FB62+FF62+FG62+FK62+FL62","v":0},{"$f":"IF(U62<0,U62*-1,0)","v":0},{"$f":"IF(FP62>0,IF(OR(FF62<0,FA62=0),FP62-FO62,IF(FP62-EV62-FK62<0,FP62-EV62-FK62,IF(FP62-EV62-FK62<=FA62,0,FP62-EV62-FA62-FK62))),0)","v":0},{"$f":"IF(FP62>0,FA62+FP62-FO62-FQ62,0)","v":0},{"$f":"EY62","v":0},{"$f":"IF(AC62>0,AC62,0)","v":0},{"$f":"IF(GM62>0,-FS62-FT62,0)","v":0},{"$f":"FS62+FT62+FU62","v":0},null,{"$f":"FD62","v":0},{"$f":"IF(AD62>0,IF(GC62=0,AD62,IF(-GC62>=AD62,0,IF(AND(GC62<0,-GC62<AD62),GC62+AD62,0))),IF(FX62>=-AD62,AD62,IF(AND(FX62>0,FX62<-AD62),-FX62,0)))","v":0},{"$f":"IF(GM62>0,-FX62-FY62,0)","v":0},{"$f":"FX62+FY62+FZ62","v":0},null,{"$f":"FI62","v":0},{"$f":"IF(AD62<0,IF(FX62=0,AD62,IF(FX62>=-AD62,0,IF(AND(FX62>0,-AD62>AD62),FX62+AD62,0))),IF(GC62=-AD62,AD62,IF(AND(GC62<0,-GC62<AD62),-GC62,0)))","v":0},{"$f":"IF(GM62>0,-GC62-GD62,0)","v":0},{"$f":"GC62+GD62+GE62","v":0},null,{"$f":"FN62","v":0},{"$f":"(GH62+FV62+GA62+GF62+GJ62)/AI62*-12*IF(AC62>0,(12-AE62)/12,1)*IF(SUM(AN62:AQ62)>0,1,0)","v":0},{"$f":"IF(GM62>0,-GH62,0)","v":0},{"$f":"GH62+GI62+GJ62","v":0},{"$f":"FS62+FT62+FX62+FY62+GC62+GD62+GH62+GI62","v":0},{"$f":"IF(AC62<0,AC62*-1,0)","v":0},{"$f":"IF(GM62>0,IF(OR(GC62<0,FX62=0),GM62-GL62,IF(GM62-FS62-GH62<0,GM62-FS62-GH62,IF(GM62-FS62-GH62<=FX62,0,GM62-FS62-FX62-GH62))),0)","v":0},{"$f":"IF(GM62>0,FX62+GM62-GL62-GN62,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"DW63","v":0},{"$f":"DR63","v":0},{"$f":"IF(D63>0,IF(H63>0,H63*12,12),IF(E63>0,IF(H63>0,H63*12,12),12))","v":12},{"$f":"DY63+ED63+EI63+EN63","v":0},null,null,null,null,{"$f":"ET63","v":0},{"$f":"EO63","v":0},{"$f":"IF(K63>12,K63-12+G63,IF(M63>0,IF(P63>0,P63*12,12),12))","v":12},{"$f":"EV63+FA63+FF63+FK63","v":0},null,null,null,null,{"$f":"FQ63","v":0},{"$f":"FL63","v":0},{"$f":"IF(S63>12,S63-12+O63,IF(U63>0,IF(X63>0,X63*12,12),12))","v":12},{"$f":"FS63+FX63+GC63+GH63","v":0},null,null,null,null,{"$f":"GN63","v":0},{"$f":"GI63","v":0},{"$f":"IF(AA63>12,AA63-12+W63,IF(AC63>0,IF(AF63>0,AF63*12,12),12))","v":12},{"$f":"FV63+GA63+GF63+GK63","v":0},null,null,{"$f":"IF(AND(D63+E63=0,F63<>0),1,IF(AND(L63+M63=0,N63<>0),1,IF(AND(T63+U63=0,V63<>0),1,IF(AND(AB63+AC63=0,AD63<>0),1,0))))","v":0},{"$f":"H63*12","v":0},{"$f":"IF(AN63>0,AN63-K63,P63*12)","v":0},{"$f":"IF(AO63>0,AO63-S63,X63*12)","v":0},{"$f":"IF(AP63>0,AP63-AA63,AF63*12)","v":0},{"$f":"J63*$C63","v":0},{"$f":"J63*(1-$C63)","v":0},{"$f":"R63*$C63","v":0},{"$f":"R63*(1-$C63)","v":0},{"$f":"Z63*$C63","v":0},{"$f":"Z63*(1-$C63)","v":0},{"$f":"AH63*$C63","v":0},{"$f":"AH63*(1-$C63)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D63+IF(E63>0,E63,0)","v":0},{"$f":"BO63+F63","v":0},{"$f":"BP63-BO63","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D63+L63+T63+AB63+AJ63,0)<>0,1,0)","v":0},0,null,{"$f":"D63","v":0},{"$f":"IF(E63>0,E63,0)","v":0},{"$f":"IF(DV63>0,-DB63-DC63,0)","v":0},{"$f":"DB63+DC63+DD63","v":0},null,null,{"$f":"IF(F63>0,IF(DL63=0,F63,IF(-DL63>=F63,0,IF(AND(DL63<0,-DL63<F63),DL63+F63,0))),IF(DG63>=-F63,F63,IF(AND(DG63>0,DG63<-F63),-DG63,0)))","v":0},{"$f":"IF(DV63>0,-DG63-DH63,0)","v":0},{"$f":"DG63+DH63+DI63","v":0},null,null,{"$f":"IF(F63<0,IF(DG63=0,F63,IF(DG63>=-F63,0,IF(AND(DG63>0,-F63>F63),DG63+F63,0))),IF(DL63=-F63,F63,IF(AND(DL63<0,-DL63<F63),-DL63,0)))","v":0},{"$f":"IF(DV63>0,-DL63-DM63,0)","v":0},{"$f":"DL63+DM63+DN63","v":0},null,null,{"$f":"(DE63+DJ63+DO63+DS63)/K63*-12*IF(DC63>0,(12-G63)/12,1)*IF(SUM(AN63:AQ63)>0,1,0)","v":0},{"$f":"IF(DV63>0,-DQ63,0)","v":0},{"$f":"DQ63+DR63+DS63","v":0},{"$f":"DB63+DC63+DG63+DH63+DL63+DM63+DQ63+DR63","v":0},{"$f":"IF(E63<0,E63*-1,0)","v":0},{"$f":"IF(DV63>0,IF(OR(DL63<0,DG63=0),DV63-DU63,IF(DV63-DB63-DQ63<0,DV63-DB63-DQ63,IF(DV63-DB63-DQ63<=DG63,0,DV63-DB63-DG63-DQ63))),0)","v":0},{"$f":"IF(DV63>0,DG63+DV63-DU63-DW63,0)","v":0},{"$f":"DE63","v":0},{"$f":"IF(M63>0,M63,0)","v":0},{"$f":"IF(ES63>0,-DY63-DZ63,0)","v":0},{"$f":"DY63+DZ63+EA63","v":0},null,{"$f":"DJ63","v":0},{"$f":"IF(N63>0,IF(EI63=0,N63,IF(-EI63>=N63,0,IF(AND(EI63<0,-EI63<N63),EI63+N63,0))),IF(ED63>=-N63,N63,IF(AND(ED63>0,ED63<-N63),-ED63,0)))","v":0},{"$f":"IF(ES63>0,-ED63-EE63,0)","v":0},{"$f":"ED63+EE63+EF63","v":0},null,{"$f":"DO63","v":0},{"$f":"IF(N63<0,IF(ED63=0,N63,IF(ED63>=-N63,0,IF(AND(ED63>0,-N63>N63),ED63+N63,0))),IF(EI63=-N63,N63,IF(AND(EI63<0,-EI63<N63),-EI63,0)))","v":0},{"$f":"IF(ES63>0,-EI63-EJ63,0)","v":0},{"$f":"EI63+EJ63+EK63","v":0},null,{"$f":"DT63","v":0},{"$f":"(EN63+EB63+EG63+EL63+EP63)/S63*-12*IF(M63>0,(12-O63)/12,1)*IF(SUM(AN63:AQ63)>0,1,0)","v":0},{"$f":"IF(ES63>0,-EN63,0)","v":0},{"$f":"EN63+EO63+EP63","v":0},{"$f":"DY63+DZ63+ED63+EE63+EI63+EJ63+EN63+EO63","v":0},{"$f":"IF(M63<0,M63*-1,0)","v":0},{"$f":"IF(ES63>0,IF(OR(EI63<0,ED63=0),ES63-ER63,IF(ES63-DY63-EN63<0,ES63-DY63-EN63,IF(ES63-DY63-EN63<=ED63,0,ES63-DY63-ED63-EN63))),0)","v":0},{"$f":"IF(ES63>0,ED63+ES63-ER63-ET63,0)","v":0},{"$f":"EB63","v":0},{"$f":"IF(U63>0,U63,0)","v":0},{"$f":"IF(FP63>0,-EV63-EW63,0)","v":0},{"$f":"EV63+EW63+EX63","v":0},null,{"$f":"EG63","v":0},{"$f":"IF(V63>0,IF(FF63=0,V63,IF(-FF63>=V63,0,IF(AND(FF63<0,-FF63<V63),FF63+V63,0))),IF(FA63>=-V63,V63,IF(AND(FA63>0,FA63<-V63),-FA63,0)))","v":0},{"$f":"IF(FP63<0,-FA63-FB63,0)","v":0},{"$f":"FA63+FB63+FC63","v":0},null,{"$f":"EL63","v":0},{"$f":"IF(V63<0,IF(FA63=0,V63,IF(FA63>=-V63,0,IF(AND(FA63>0,-V63>V63),FA63+V63,0))),IF(FF63=-V63,V63,IF(AND(FF63<0,-FF63<V63),-FF63,0)))","v":0},{"$f":"IF(FP63<0,-FF63-FG63,0)","v":0},{"$f":"FF63+FG63+FH63","v":0},null,{"$f":"EQ63","v":0},{"$f":"(FK63+EY63+FD63+FI63+FM63)/AA63*-12*IF(U63>0,(12-W63)/12,1)*IF(SUM(AN63:AQ63)>0,1,0)","v":0},{"$f":"IF(FP63<0,-FK63,0)","v":0},{"$f":"FK63+FL63+FM63","v":0},{"$f":"EV63+EW63+FA63+FB63+FF63+FG63+FK63+FL63","v":0},{"$f":"IF(U63<0,U63*-1,0)","v":0},{"$f":"IF(FP63>0,IF(OR(FF63<0,FA63=0),FP63-FO63,IF(FP63-EV63-FK63<0,FP63-EV63-FK63,IF(FP63-EV63-FK63<=FA63,0,FP63-EV63-FA63-FK63))),0)","v":0},{"$f":"IF(FP63>0,FA63+FP63-FO63-FQ63,0)","v":0},{"$f":"EY63","v":0},{"$f":"IF(AC63>0,AC63,0)","v":0},{"$f":"IF(GM63>0,-FS63-FT63,0)","v":0},{"$f":"FS63+FT63+FU63","v":0},null,{"$f":"FD63","v":0},{"$f":"IF(AD63>0,IF(GC63=0,AD63,IF(-GC63>=AD63,0,IF(AND(GC63<0,-GC63<AD63),GC63+AD63,0))),IF(FX63>=-AD63,AD63,IF(AND(FX63>0,FX63<-AD63),-FX63,0)))","v":0},{"$f":"IF(GM63<0,-FX63-FY63,0)","v":0},{"$f":"FX63+FY63+FZ63","v":0},null,{"$f":"FI63","v":0},{"$f":"IF(AD63<0,IF(FX63=0,AD63,IF(FX63>=-AD63,0,IF(AND(FX63>0,-AD63>AD63),FX63+AD63,0))),IF(GC63=-AD63,AD63,IF(AND(GC63<0,-GC63<AD63),-GC63,0)))","v":0},{"$f":"IF(GM63<0,-GC63-GD63,0)","v":0},{"$f":"GC63+GD63+GE63","v":0},null,{"$f":"FN63","v":0},{"$f":"(GH63+FV63+GA63+GF63+GJ63)/AI63*-12*IF(AC63>0,(12-AE63)/12,1)*IF(SUM(AN63:AQ63)>0,1,0)","v":0},{"$f":"IF(GM63<0,-GH63,0)","v":0},{"$f":"GH63+GI63+GJ63","v":0},{"$f":"FS63+FT63+FX63+FY63+GC63+GD63+GH63+GI63","v":0},{"$f":"IF(AC63<0,AC63*-1,0)","v":0},{"$f":"IF(GM63>0,IF(OR(GC63<0,FX63=0),GM63-GL63,IF(GM63-FS63-GH63<0,GM63-FS63-GH63,IF(GM63-FS63-GH63<=FX63,0,GM63-FS63-FX63-GH63))),0)","v":0},{"$f":"IF(GM63>0,FX63+GM63-GL63-GN63,0)","v":0}]
["Biler mv.",null,null,{"$f":"SUM(D62:D63)","v":0},{"$f":"SUM(E61:E63)","v":0},{"$f":"SUM(F61:F63)","v":0},null,null,{"$f":"SUM(I61:I63)","v":0},{"$f":"SUM(J61:J63)","v":0},null,{"$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,{"$f":"SUM(AJ62:AJ63)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AR62:AR63)","v":0},0,0,0,0,0,0,0,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,1,{"$f":"SUM(CY62:CY63)","v":0},{"$f":"A64","v":"Biler mv."},null,{"$f":"SUM(DB63:DB63)","v":0},{"$f":"SUM(DC63:DC63)","v":0},{"$f":"SUM(DD63:DD63)","v":0},{"$f":"SUM(DE63:DE63)","v":0},null,{"$f":"SUM(DG63:DG63)","v":0},{"$f":"SUM(DH63:DH63)","v":0},{"$f":"SUM(DI63:DI63)","v":0},{"$f":"SUM(DJ63:DJ63)","v":0},null,{"$f":"SUM(DL63:DL63)","v":0},{"$f":"SUM(DM63:DM63)","v":0},{"$f":"SUM(DN63:DN63)","v":0},{"$f":"SUM(DO63:DO63)","v":0},null,null,null,null,null,{"$f":"SUM(DU63:DU63)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(ED63:ED63)","v":0},{"$f":"SUM(EE63:EE63)","v":0},{"$f":"SUM(EF63:EF63)","v":0},{"$f":"SUM(EG63:EG63)","v":0},null,{"$f":"SUM(EI63:EI63)","v":0},{"$f":"SUM(EJ63:EJ63)","v":0},{"$f":"SUM(EK63:EK63)","v":0},{"$f":"SUM(EL63:EL63)","v":0},null,{"$f":"SUM(EN63:EN63)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FA63:FA63)","v":0},{"$f":"SUM(FB63:FB63)","v":0},{"$f":"SUM(FC63:FC63)","v":0},{"$f":"SUM(FD63:FD63)","v":0},null,{"$f":"SUM(FF63:FF63)","v":0},{"$f":"SUM(FG63:FG63)","v":0},{"$f":"SUM(FH63:FH63)","v":0},{"$f":"SUM(FI63:FI63)","v":0},null,{"$f":"SUM(FK63:FK63)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FX63:FX63)","v":0},{"$f":"SUM(FY63:FY63)","v":0},{"$f":"SUM(FZ63:FZ63)","v":0},{"$f":"SUM(GA63:GA63)","v":0},null,{"$f":"SUM(GC63:GC63)","v":0},{"$f":"SUM(GD63:GD63)","v":0},{"$f":"SUM(GE63:GE63)","v":0},{"$f":"SUM(GF63:GF63)","v":0},null,{"$f":"SUM(GH63:GH63)","v":0},0,0,0,0,0,0,0]
[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,null,1,{"$f":"IF(CY69<>0,1,0)","v":0}]
[null,"Aktiver udenfor landbrug",null,null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY69=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"DH64+DI64+DM64+DN64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE64+EF64+EJ64+EK64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB64+FC64+FG64+FH64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY64+FZ64+GD64+GE64","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"DW67","v":0},{"$f":"DR67","v":0},{"$f":"IF(D67>0,IF(H67>0,H67*12,12),IF(E67>0,IF(H67>0,H67*12,12),12))","v":12},{"$f":"DY67+ED67+EI67+EN67","v":0},null,null,null,null,{"$f":"ET67","v":0},{"$f":"EO67","v":0},{"$f":"IF(K67>12,K67-12+G67,IF(M67>0,IF(P67>0,P67*12,12),12))","v":12},{"$f":"EV67+FA67+FF67+FK67","v":0},null,null,null,null,{"$f":"FQ67","v":0},{"$f":"FL67","v":0},{"$f":"IF(S67>12,S67-12+O67,IF(U67>0,IF(X67>0,X67*12,12),12))","v":12},{"$f":"FS67+FX67+GC67+GH67","v":0},null,null,null,null,{"$f":"GN67","v":0},{"$f":"GI67","v":0},{"$f":"IF(AA67>12,AA67-12+W67,IF(AC67>0,IF(AF67>0,AF67*12,12),12))","v":12},{"$f":"FV67+GA67+GF67+GK67","v":0},null,null,{"$f":"IF(AND(D67+E67=0,F67<>0),1,IF(AND(L67+M67=0,N67<>0),1,IF(AND(T67+U67=0,V67<>0),1,IF(AND(AB67+AC67=0,AD67<>0),1,0))))","v":0},{"$f":"H67*12","v":0},{"$f":"IF(AN67>0,AN67-K67,P67*12)","v":0},{"$f":"IF(AO67>0,AO67-S67,X67*12)","v":0},{"$f":"IF(AP67>0,AP67-AA67,AF67*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D67+L67+T67+AB67+AJ67,0)<>0,1,0)","v":0},0,null,{"$f":"D67","v":0},{"$f":"IF(E67>0,E67,0)","v":0},{"$f":"IF(DV67>0,-DB67-DC67,0)","v":0},{"$f":"DB67+DC67+DD67","v":0},null,null,{"$f":"IF(F67>0,IF(DL67=0,F67,IF(-DL67>=F67,0,IF(AND(DL67<0,-DL67<F67),DL67+F67,0))),IF(DG67>=-F67,F67,IF(AND(DG67>0,DG67<-F67),-DG67,0)))","v":0},{"$f":"IF(DV67>0,-DG67-DH67,0)","v":0},{"$f":"DG67+DH67+DI67","v":0},null,null,{"$f":"IF(F67<0,IF(DG67=0,F67,IF(DG67>=-F67,0,IF(AND(DG67>0,-F67>F67),DG67+F67,0))),IF(DL67=-F67,F67,IF(AND(DL67<0,-DL67<F67),-DL67,0)))","v":0},{"$f":"IF(DV67>0,-DL67-DM67,0)","v":0},{"$f":"DL67+DM67+DN67","v":0},null,0,{"$f":"(DE67+DJ67+DO67+DS67)/K67*-12*IF(DC67>0,(12-G67)/12,1)*IF(SUM(AN67:AQ67)>0,1,0)","v":0},{"$f":"IF(DV67>0,-DQ67,0)","v":0},{"$f":"DQ67+DR67+DS67","v":0},{"$f":"DB67+DC67+DG67+DH67+DL67+DM67+DQ67+DR67","v":0},{"$f":"IF(E67<0,E67*-1,0)","v":0},{"$f":"IF(DV67>0,IF(OR(DL67<0,DG67=0),DV67-DU67,IF(DV67-DB67-DQ67<0,DV67-DB67-DQ67,IF(DV67-DB67-DQ67<=DG67,0,DV67-DB67-DG67-DQ67))),0)","v":0},{"$f":"IF(DV67>0,DG67+DV67-DU67-DW67,0)","v":0},{"$f":"DE67","v":0},{"$f":"IF(M67>0,M67,0)","v":0},{"$f":"IF(ES67>0,-DY67-DZ67,0)","v":0},{"$f":"DY67+DZ67+EA67","v":0},null,{"$f":"DJ67","v":0},{"$f":"IF(N67>0,IF(EI67=0,N67,IF(-EI67>=N67,0,IF(AND(EI67<0,-EI67<N67),EI67+N67,0))),IF(ED67>=-N67,N67,IF(AND(ED67>0,ED67<-N67),-ED67,0)))","v":0},{"$f":"IF(ES67>0,-ED67-EE67,0)","v":0},{"$f":"ED67+EE67+EF67","v":0},null,{"$f":"DO67","v":0},{"$f":"IF(N67<0,IF(ED67=0,N67,IF(ED67>=-N67,0,IF(AND(ED67>0,-N67>N67),ED67+N67,0))),IF(EI67=-N67,N67,IF(AND(EI67<0,-EI67<N67),-EI67,0)))","v":0},{"$f":"IF(ES67>0,-EI67-EJ67,0)","v":0},{"$f":"EI67+EJ67+EK67","v":0},null,{"$f":"DT67","v":0},{"$f":"(EN67+EB67+EG67+EL67+EP67)/S67*-12*IF(M67>0,(12-O67)/12,1)*IF(SUM(AN67:AQ67)>0,1,0)","v":0},{"$f":"IF(ES67>0,-EN67,0)","v":0},{"$f":"EN67+EO67+EP67","v":0},{"$f":"DY67+DZ67+ED67+EE67+EI67+EJ67+EN67+EO67","v":0},{"$f":"IF(M67<0,M67*-1,0)","v":0},{"$f":"IF(ES67>0,IF(OR(EI67<0,ED67=0),ES67-ER67,IF(ES67-DY67-EN67<0,ES67-DY67-EN67,IF(ES67-DY67-EN67<=ED67,0,ES67-DY67-ED67-EN67))),0)","v":0},{"$f":"IF(ES67>0,ED67+ES67-ER67-ET67,0)","v":0},{"$f":"EB67","v":0},{"$f":"IF(U67>0,U67,0)","v":0},{"$f":"IF(FP67>0,-EV67-EW67,0)","v":0},{"$f":"EV67+EW67+EX67","v":0},null,{"$f":"EG67","v":0},{"$f":"IF(V67>0,IF(FF67=0,V67,IF(-FF67>=V67,0,IF(AND(FF67<0,-FF67<V67),FF67+V67,0))),IF(FA67>=-V67,V67,IF(AND(FA67>0,FA67<-V67),-FA67,0)))","v":0},{"$f":"IF(FP67>0,-FA67-FB67,0)","v":0},{"$f":"FA67+FB67+FC67","v":0},null,{"$f":"EL67","v":0},{"$f":"IF(V67<0,IF(FA67=0,V67,IF(FA67>=-V67,0,IF(AND(FA67>0,-V67>V67),FA67+V67,0))),IF(FF67=-V67,V67,IF(AND(FF67<0,-FF67<V67),-FF67,0)))","v":0},{"$f":"IF(FP67>0,-FF67-FG67,0)","v":0},{"$f":"FF67+FG67+FH67","v":0},null,{"$f":"EQ67","v":0},{"$f":"(FK67+EY67+FD67+FI67+FM67)/AA67*-12*IF(U67>0,(12-W67)/12,1)*IF(SUM(AN67:AQ67)>0,1,0)","v":0},{"$f":"IF(FP67>0,-FK67,0)","v":0},{"$f":"FK67+FL67+FM67","v":0},{"$f":"EV67+EW67+FA67+FB67+FF67+FG67+FK67+FL67","v":0},{"$f":"IF(U67<0,U67*-1,0)","v":0},{"$f":"IF(FP67>0,IF(OR(FF67<0,FA67=0),FP67-FO67,IF(FP67-EV67-FK67<0,FP67-EV67-FK67,IF(FP67-EV67-FK67<=FA67,0,FP67-EV67-FA67-FK67))),0)","v":0},{"$f":"IF(FP67>0,FA67+FP67-FO67-FQ67,0)","v":0},{"$f":"EY67","v":0},{"$f":"IF(AC67>0,AC67,0)","v":0},{"$f":"IF(GM67>0,-FS67-FT67,0)","v":0},{"$f":"FS67+FT67+FU67","v":0},null,{"$f":"FD67","v":0},{"$f":"IF(AD67>0,IF(GC67=0,AD67,IF(-GC67>=AD67,0,IF(AND(GC67<0,-GC67<AD67),GC67+AD67,0))),IF(FX67>=-AD67,AD67,IF(AND(FX67>0,FX67<-AD67),-FX67,0)))","v":0},{"$f":"IF(GM67>0,-FX67-FY67,0)","v":0},{"$f":"FX67+FY67+FZ67","v":0},null,{"$f":"FI67","v":0},{"$f":"IF(AD67<0,IF(FX67=0,AD67,IF(FX67>=-AD67,0,IF(AND(FX67>0,-AD67>AD67),FX67+AD67,0))),IF(GC67=-AD67,AD67,IF(AND(GC67<0,-GC67<AD67),-GC67,0)))","v":0},{"$f":"IF(GM67>0,-GC67-GD67,0)","v":0},{"$f":"GC67+GD67+GE67","v":0},null,{"$f":"FN67","v":0},{"$f":"(GH67+FV67+GA67+GF67+GJ67)/AI67*-12*IF(AC67>0,(12-AE67)/12,1)*IF(SUM(AN67:AQ67)>0,1,0)","v":0},{"$f":"IF(GM67>0,-GH67,0)","v":0},{"$f":"GH67+GI67+GJ67","v":0},{"$f":"FS67+FT67+FX67+FY67+GC67+GD67+GH67+GI67","v":0},{"$f":"IF(AC67<0,AC67*-1,0)","v":0},{"$f":"IF(GM67>0,IF(OR(GC67<0,FX67=0),GM67-GL67,IF(GM67-FS67-GH67<0,GM67-FS67-GH67,IF(GM67-FS67-GH67<=FX67,0,GM67-FS67-FX67-GH67))),0)","v":0},{"$f":"IF(GM67>0,FX67+GM67-GL67-GN67,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"DW68","v":0},{"$f":"DR68","v":0},{"$f":"IF(D68>0,IF(H68>0,H68*12,12),IF(E68>0,IF(H68>0,H68*12,12),12))","v":12},{"$f":"DY68+ED68+EI68+EN68","v":0},null,null,null,null,{"$f":"ET68","v":0},{"$f":"EO68","v":0},{"$f":"IF(K68>12,K68-12+G68,IF(M68>0,IF(P68>0,P68*12,12),12))","v":12},{"$f":"EV68+FA68+FF68+FK68","v":0},null,null,null,null,{"$f":"FQ68","v":0},{"$f":"FL68","v":0},{"$f":"IF(S68>12,S68-12+O68,IF(U68>0,IF(X68>0,X68*12,12),12))","v":12},{"$f":"FS68+FX68+GC68+GH68","v":0},null,null,null,null,{"$f":"GN68","v":0},{"$f":"GI68","v":0},{"$f":"IF(AA68>12,AA68-12+W68,IF(AC68>0,IF(AF68>0,AF68*12,12),12))","v":12},{"$f":"FV68+GA68+GF68+GK68","v":0},null,null,{"$f":"IF(AND(D68+E68=0,F68<>0),1,IF(AND(L68+M68=0,N68<>0),1,IF(AND(T68+U68=0,V68<>0),1,IF(AND(AB68+AC68=0,AD68<>0),1,0))))","v":0},{"$f":"H68*12","v":0},{"$f":"IF(AN68>0,AN68-K68,P68*12)","v":0},{"$f":"IF(AO68>0,AO68-S68,X68*12)","v":0},{"$f":"IF(AP68>0,AP68-AA68,AF68*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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D68+L68+T68+AB68+AJ68,0)<>0,1,0)","v":0},0,null,{"$f":"D68","v":0},{"$f":"IF(E68>0,E68,0)","v":0},{"$f":"IF(DV68>0,-DB68-DC68,0)","v":0},{"$f":"DB68+DC68+DD68","v":0},null,null,{"$f":"IF(F68>0,IF(DL68=0,F68,IF(-DL68>=F68,0,IF(AND(DL68<0,-DL68<F68),DL68+F68,0))),IF(DG68>=-F68,F68,IF(AND(DG68>0,DG68<-F68),-DG68,0)))","v":0},{"$f":"IF(DV68>0,-DG68-DH68,0)","v":0},{"$f":"DG68+DH68+DI68","v":0},null,null,{"$f":"IF(F68<0,IF(DG68=0,F68,IF(DG68>=-F68,0,IF(AND(DG68>0,-F68>F68),DG68+F68,0))),IF(DL68=-F68,F68,IF(AND(DL68<0,-DL68<F68),-DL68,0)))","v":0},{"$f":"IF(DV68>0,-DL68-DM68,0)","v":0},{"$f":"DL68+DM68+DN68","v":0},null,null,{"$f":"(DE68+DJ68+DO68+DS68)/K68*-12*IF(DC68>0,(12-G68)/12,1)*IF(SUM(AN68:AQ68)>0,1,0)","v":0},{"$f":"IF(DV68>0,-DQ68,0)","v":0},{"$f":"DQ68+DR68+DS68","v":0},{"$f":"DB68+DC68+DG68+DH68+DL68+DM68+DQ68+DR68","v":0},{"$f":"IF(E68<0,E68*-1,0)","v":0},{"$f":"IF(DV68>0,IF(OR(DL68<0,DG68=0),DV68-DU68,IF(DV68-DB68-DQ68<0,DV68-DB68-DQ68,IF(DV68-DB68-DQ68<=DG68,0,DV68-DB68-DG68-DQ68))),0)","v":0},{"$f":"IF(DV68>0,DG68+DV68-DU68-DW68,0)","v":0},{"$f":"DE68","v":0},{"$f":"IF(M68>0,M68,0)","v":0},{"$f":"IF(ES68>0,-DY68-DZ68,0)","v":0},{"$f":"DY68+DZ68+EA68","v":0},null,{"$f":"DJ68","v":0},{"$f":"IF(N68>0,IF(EI68=0,N68,IF(-EI68>=N68,0,IF(AND(EI68<0,-EI68<N68),EI68+N68,0))),IF(ED68>=-N68,N68,IF(AND(ED68>0,ED68<-N68),-ED68,0)))","v":0},{"$f":"IF(ES68>0,-ED68-EE68,0)","v":0},{"$f":"ED68+EE68+EF68","v":0},null,{"$f":"DO68","v":0},{"$f":"IF(N68<0,IF(ED68=0,N68,IF(ED68>=-N68,0,IF(AND(ED68>0,-N68>N68),ED68+N68,0))),IF(EI68=-N68,N68,IF(AND(EI68<0,-EI68<N68),-EI68,0)))","v":0},{"$f":"IF(ES68>0,-EI68-EJ68,0)","v":0},{"$f":"EI68+EJ68+EK68","v":0},null,{"$f":"DT68","v":0},{"$f":"(EN68+EB68+EG68+EL68+EP68)/S68*-12*IF(M68>0,(12-O68)/12,1)*IF(SUM(AN68:AQ68)>0,1,0)","v":0},{"$f":"IF(ES68>0,-EN68,0)","v":0},{"$f":"EN68+EO68+EP68","v":0},{"$f":"DY68+DZ68+ED68+EE68+EI68+EJ68+EN68+EO68","v":0},{"$f":"IF(M68<0,M68*-1,0)","v":0},{"$f":"IF(ES68>0,IF(OR(EI68<0,ED68=0),ES68-ER68,IF(ES68-DY68-EN68<0,ES68-DY68-EN68,IF(ES68-DY68-EN68<=ED68,0,ES68-DY68-ED68-EN68))),0)","v":0},{"$f":"IF(ES68>0,ED68+ES68-ER68-ET68,0)","v":0},{"$f":"EB68","v":0},{"$f":"IF(U68>0,U68,0)","v":0},{"$f":"IF(FP68>0,-EV68-EW68,0)","v":0},{"$f":"EV68+EW68+EX68","v":0},null,{"$f":"EG68","v":0},{"$f":"IF(V68>0,IF(FF68=0,V68,IF(-FF68>=V68,0,IF(AND(FF68<0,-FF68<V68),FF68+V68,0))),IF(FA68>=-V68,V68,IF(AND(FA68>0,FA68<-V68),-FA68,0)))","v":0},{"$f":"IF(FP68<0,-FA68-FB68,0)","v":0},{"$f":"FA68+FB68+FC68","v":0},null,{"$f":"EL68","v":0},{"$f":"IF(V68<0,IF(FA68=0,V68,IF(FA68>=-V68,0,IF(AND(FA68>0,-V68>V68),FA68+V68,0))),IF(FF68=-V68,V68,IF(AND(FF68<0,-FF68<V68),-FF68,0)))","v":0},{"$f":"IF(FP68<0,-FF68-FG68,0)","v":0},{"$f":"FF68+FG68+FH68","v":0},null,{"$f":"EQ68","v":0},{"$f":"(FK68+EY68+FD68+FI68+FM68)/AA68*-12*IF(U68>0,(12-W68)/12,1)*IF(SUM(AN68:AQ68)>0,1,0)","v":0},{"$f":"IF(FP68<0,-FK68,0)","v":0},{"$f":"FK68+FL68+FM68","v":0},{"$f":"EV68+EW68+FA68+FB68+FF68+FG68+FK68+FL68","v":0},{"$f":"IF(U68<0,U68*-1,0)","v":0},{"$f":"IF(FP68>0,IF(OR(FF68<0,FA68=0),FP68-FO68,IF(FP68-EV68-FK68<0,FP68-EV68-FK68,IF(FP68-EV68-FK68<=FA68,0,FP68-EV68-FA68-FK68))),0)","v":0},{"$f":"IF(FP68>0,FA68+FP68-FO68-FQ68,0)","v":0},{"$f":"EY68","v":0},{"$f":"IF(AC68>0,AC68,0)","v":0},{"$f":"IF(GM68>0,-FS68-FT68,0)","v":0},{"$f":"FS68+FT68+FU68","v":0},null,{"$f":"FD68","v":0},{"$f":"IF(AD68>0,IF(GC68=0,AD68,IF(-GC68>=AD68,0,IF(AND(GC68<0,-GC68<AD68),GC68+AD68,0))),IF(FX68>=-AD68,AD68,IF(AND(FX68>0,FX68<-AD68),-FX68,0)))","v":0},{"$f":"IF(GM68<0,-FX68-FY68,0)","v":0},{"$f":"FX68+FY68+FZ68","v":0},null,{"$f":"FI68","v":0},{"$f":"IF(AD68<0,IF(FX68=0,AD68,IF(FX68>=-AD68,0,IF(AND(FX68>0,-AD68>AD68),FX68+AD68,0))),IF(GC68=-AD68,AD68,IF(AND(GC68<0,-GC68<AD68),-GC68,0)))","v":0},{"$f":"IF(GM68<0,-GC68-GD68,0)","v":0},{"$f":"GC68+GD68+GE68","v":0},null,{"$f":"FN68","v":0},{"$f":"(GH68+FV68+GA68+GF68+GJ68)/AI68*-12*IF(AC68>0,(12-AE68)/12,1)*IF(SUM(AN68:AQ68)>0,1,0)","v":0},{"$f":"IF(GM68<0,-GH68,0)","v":0},{"$f":"GH68+GI68+GJ68","v":0},{"$f":"FS68+FT68+FX68+FY68+GC68+GD68+GH68+GI68","v":0},{"$f":"IF(AC68<0,AC68*-1,0)","v":0},{"$f":"IF(GM68>0,IF(OR(GC68<0,FX68=0),GM68-GL68,IF(GM68-FS68-GH68<0,GM68-FS68-GH68,IF(GM68-FS68-GH68<=FX68,0,GM68-FS68-FX68-GH68))),0)","v":0},{"$f":"IF(GM68>0,FX68+GM68-GL68-GN68,0)","v":0}]
["Aktiver udenfor landbrug",null,null,{"$f":"SUM(D67:D68)","v":0},{"$f":"SUM(E66:E68)","v":0},{"$f":"SUM(F66:F68)","v":0},null,null,{"$f":"SUM(I66:I68)","v":0},{"$f":"SUM(J66:J68)","v":0},null,{"$f":"SUM(L67:L68)","v":0},{"$f":"SUM(M66:M68)","v":0},{"$f":"SUM(N66:N68)","v":0},null,null,{"$f":"SUM(Q66:Q68)","v":0},{"$f":"SUM(R66:R68)","v":0},null,{"$f":"SUM(T67:T68)","v":0},{"$f":"SUM(U66:U68)","v":0},{"$f":"SUM(V66:V68)","v":0},null,null,{"$f":"SUM(Y66:Y68)","v":0},{"$f":"SUM(Z66:Z68)","v":0},null,{"$f":"SUM(AB67:AB68)","v":0},{"$f":"SUM(AC66:AC68)","v":0},{"$f":"SUM(AD66:AD68)","v":0},null,null,{"$f":"SUM(AG66:AG68)","v":0},{"$f":"SUM(AH66:AH68)","v":0},null,{"$f":"SUM(AJ67:AJ68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY67:CY68)","v":0},{"$f":"A69","v":"Aktiver udenfor landbrug"},null,{"$f":"SUM(DB67:DB68)","v":0},{"$f":"SUM(DC67:DC68)","v":0},{"$f":"SUM(DD67:DD68)","v":0},{"$f":"SUM(DE67:DE68)","v":0},null,{"$f":"SUM(DG67:DG68)","v":0},{"$f":"SUM(DH67:DH68)","v":0},{"$f":"SUM(DI67:DI68)","v":0},{"$f":"SUM(DJ67:DJ68)","v":0},null,{"$f":"SUM(DL67:DL68)","v":0},{"$f":"SUM(DM67:DM68)","v":0},{"$f":"SUM(DN67:DN68)","v":0},{"$f":"SUM(DO67:DO68)","v":0},null,{"$f":"SUM(DQ67:DQ68)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(ED67:ED68)","v":0},{"$f":"SUM(EE67:EE68)","v":0},{"$f":"SUM(EF67:EF68)","v":0},{"$f":"SUM(EG67:EG68)","v":0},null,{"$f":"SUM(EI67:EI68)","v":0},{"$f":"SUM(EJ67:EJ68)","v":0},{"$f":"SUM(EK67:EK68)","v":0},{"$f":"SUM(EL67:EL68)","v":0},null,{"$f":"SUM(EN67:EN68)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FA67:FA68)","v":0},{"$f":"SUM(FB67:FB68)","v":0},{"$f":"SUM(FC67:FC68)","v":0},{"$f":"SUM(FD67:FD68)","v":0},null,{"$f":"SUM(FF67:FF68)","v":0},{"$f":"SUM(FG67:FG68)","v":0},{"$f":"SUM(FH67:FH68)","v":0},{"$f":"SUM(FI67:FI68)","v":0},null,{"$f":"SUM(FK67:FK68)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FX67:FX68)","v":0},{"$f":"SUM(FY67:FY68)","v":0},{"$f":"SUM(FZ67:FZ68)","v":0},{"$f":"SUM(GA67:GA68)","v":0},null,{"$f":"SUM(GC67:GC68)","v":0},{"$f":"SUM(GD67:GD68)","v":0},{"$f":"SUM(GE67:GE68)","v":0},{"$f":"SUM(GF67:GF68)","v":0},null,{"$f":"SUM(GH67:GH68)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY77<>0,0.5,0)","v":0}]
[0,null,null,null,"Investering"," +/- Reg.",null,null,null,null,null,null,"Investering"," +/- Reg.",null,null,null,null,null,null,"Investering"," +/- Reg.",null,null,null,null,null,null,"Investering"," +/- Reg.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY72<>0,1,0)","v":0},0,null,null,null,null,null,null,null,null,null,null,{"$f":"DH69+DI69+DM69+DN69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EE69+EF69+EJ69+EK69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FB69+FC69+FG69+FH69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FY69+FZ69+GD69+GE69","v":0}]
[0,"Tilgodehavender",null,null,null,null,null,null,null,null,null,{"$f":"D72+E72+H72+F72+I72","v":0},null,null,null,null,null,null,{"$f":"IF(M72+L72=0,0,IF(ISBLANK(P72),IF(K72>0,1/(1/K72-1),0),1/P72))","v":0},{"$f":"L72+M72+P72+N72+Q72","v":0},null,null,null,null,null,null,{"$f":"IF(U72+T72=0,0,IF(ISBLANK(X72),IF(S72>0,1/(1/S72-1),0),1/X72))","v":0},{"$f":"T72+U72+X72+V72+Y72","v":0},null,null,null,null,null,null,{"$f":"IF(AC72+AB72=0,0,IF(ISBLANK(AF72),IF(AA72>0,1/(1/AA72-1),0),1/AF72))","v":0},{"$f":"AB72+AC72+AF72+AD72+AG72","v":0},null,null,{"$f":"IF(AND(D72+E72=0,F72<>0),1,IF(AND(L72+M72=0,N72<>0),1,IF(AND(T72+U72=0,V72<>0),1,IF(AND(AB72+AC72=0,AD72<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D72+IF(E72>0,E72,0)","v":0},{"$f":"BO72+F72","v":0},{"$f":"BP72-BO72","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D72+L72+T72+AB72+AJ72,0)<>0,1,0)","v":0}]
[0,"Værdipapirer",null,null,null,null,null,null,null,null,null,{"$f":"D73+E73+H73+F73+I73","v":0},null,null,null,null,null,null,{"$f":"IF(M73+L73=0,0,IF(ISBLANK(P73),IF(K73>0,1/(1/K73-1),0),1/P73))","v":0},{"$f":"L73+M73+P73+N73+Q73","v":0},null,null,null,null,null,null,{"$f":"IF(U73+T73=0,0,IF(ISBLANK(X73),IF(S73>0,1/(1/S73-1),0),1/X73))","v":0},{"$f":"T73+U73+X73+V73+Y73","v":0},null,null,null,null,null,null,{"$f":"IF(AC73+AB73=0,0,IF(ISBLANK(AF73),IF(AA73>0,1/(1/AA73-1),0),1/AF73))","v":0},{"$f":"AB73+AC73+AF73+AD73+AG73","v":0},null,null,{"$f":"IF(AND(D73+E73=0,F73<>0),1,IF(AND(L73+M73=0,N73<>0),1,IF(AND(T73+U73=0,V73<>0),1,IF(AND(AB73+AC73=0,AD73<>0),1,0))))","v":0},{"$f":"H73","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P73),AN73,P73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X73),AV73,X73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AF73),BD73,AF73)","v":0},null,null,{"$f":"D73+IF(E73>0,E73,0)","v":0},{"$f":"BO73+F73","v":0},{"$f":"BP73-BO73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CL73+IF(AK73>0,AK73,0)","v":0},{"$f":"CM73+AL73+IF(AK73>0,AK73,0)","v":0},null,null,1,{"$f":"IF(ROUND(D73+L73+T73+AB73+AJ73,0)<>0,1,0)","v":0},null,null,null,null,"Årets opskr./tlbf. opskrivning",null,null,null,{"$f":"DH69+DH64+DH47+DH43+DH39+DH35+DH31+DH24+DH20+DH16+DH12","v":0},{"$f":"DI69+DI64+DI47+DI43+DI39+DI35+DI31+DI24+DI20+DI16+DI12","v":0},null,null,null,{"$f":"DM69+DM64+DM47+DM43+DM39+DM35+DM31+DM24+DM20+DM16+DM12","v":0},{"$f":"DN69+DN64+DN47+DN43+DN39+DN35+DN31+DN24+DN20+DN16+DN12","v":0},"Årets nedskr./tlbf. nedskr.",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning",null,null,null,{"$f":"EE69+EE64+EE47+EE43+EE39+EE35+EE31+EE24+EE20+EE16+EE12","v":0},{"$f":"EF69+EF64+EF47+EF43+EF39+EF35+EF31+EF24+EF20+EF16+EF12","v":0},null,null,null,{"$f":"EJ69+EJ64+EJ47+EJ43+EJ39+EJ35+EJ31+EJ24+EJ20+EJ16+EJ12","v":0},{"$f":"EK69+EK64+EK47+EK43+EK39+EK35+EK31+EK24+EK20+EK16+EK12","v":0},"Årets nedskr./tlbf. nedskr.",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning",null,null,null,{"$f":"FB69+FB64+FB47+FB43+FB39+FB35+FB31+FB24+FB20+FB16+FB12","v":0},{"$f":"FC69+FC64+FC47+FC43+FC39+FC35+FC31+FC24+FC20+FC16+FC12","v":0},null,null,null,{"$f":"FG69+FG64+FG47+FG43+FG39+FG35+FG31+FG24+FG20+FG16+FG12","v":0},{"$f":"FH69+FH64+FH47+FH43+FH39+FH35+FH31+FH24+FH20+FH16+FH12","v":0},"Årets nedskr./tlbf. nedskr.",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning",null,null,null,{"$f":"FY69+FY64+FY47+FY43+FY39+FY35+FY31+FY24+FY20+FY16+FY12","v":0},{"$f":"FZ69+FZ64+FZ47+FZ43+FZ39+FZ35+FZ31+FZ24+FZ20+FZ16+FZ12","v":0},null,null,null,{"$f":"GD69+GD64+GD47+GD43+GD39+GD35+GD31+GD24+GD20+GD16+GD12","v":0},{"$f":"GE69+GE64+GE47+GE43+GE39+GE35+GE31+GE24+GE20+GE16+GE12","v":0},"Årets nedskr./tlbf. nedskr."]
[0,"Indlån",null,null,null,null,null,null,null,null,{"$f":"IF(E74+D74=0,0,IF(ISBLANK(H74),IF(C74>0,1/(1/C74-1),0),1/H74))","v":0},{"$f":"D74+E74+H74+F74+I74","v":0},null,null,null,null,null,null,{"$f":"IF(M74+L74=0,0,IF(ISBLANK(P74),IF(K74>0,1/(1/K74-1),0),1/P74))","v":0},{"$f":"L74+M74+P74+N74+Q74","v":0},null,null,null,null,null,null,{"$f":"IF(U74+T74=0,0,IF(ISBLANK(X74),IF(S74>0,1/(1/S74-1),0),1/X74))","v":0},{"$f":"T74+U74+X74+V74+Y74","v":0},null,null,null,null,null,null,{"$f":"IF(AC74+AB74=0,0,IF(ISBLANK(AF74),IF(AA74>0,1/(1/AA74-1),0),1/AF74))","v":0},{"$f":"AB74+AC74+AF74+AD74+AG74","v":0},null,null,{"$f":"IF(AND(D74+E74=0,F74<>0),1,IF(AND(L74+M74=0,N74<>0),1,IF(AND(T74+U74=0,V74<>0),1,IF(AND(AB74+AC74=0,AD74<>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,{"$f":"D74+IF(E74>0,E74,0)","v":0},{"$f":"BO74+F74","v":0},{"$f":"BP74-BO74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D74+L74+T74+AB74+AJ74,0)<>0,1,0)","v":0},null,null,null,null,"Årets opskr./tlbf. opskrivning i alt",null,null,null,{"$f":"DH73+DI73","v":0},null,null,null,null,{"$f":"DM73+DN73","v":0},null,"Årets nedskr./tlbf. nedskr. i alt",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning i alt",null,null,null,{"$f":"EE73+EF73","v":0},null,null,null,null,{"$f":"EJ73+EK73","v":0},null,"Årets nedskr./tlbf. nedskr. i alt",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning i alt",null,null,null,{"$f":"FB73+FC73","v":0},null,null,null,null,{"$f":"FG73+FH73","v":0},null,"Årets nedskr./tlbf. nedskr. i alt",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning i alt",null,null,null,{"$f":"FY73+FZ73","v":0},null,null,null,null,{"$f":"GD73+GE73","v":0},null,"Årets nedskr./tlbf. nedskr. i alt"]
[null,"Likvide beholdninger",null,null,null,null,null,null,null,null,{"$f":"IF(E75+D75=0,0,IF(ISBLANK(H75),IF(C75>0,1/(1/C75-1),0),1/H75))","v":0},{"$f":"D75+E75+H75+F75+I75","v":0},null,null,null,null,null,null,{"$f":"IF(M75+L75=0,0,IF(ISBLANK(P75),IF(K75>0,1/(1/K75-1),0),1/P75))","v":0},{"$f":"L75+M75+P75+N75+Q75","v":0},null,null,null,null,null,null,{"$f":"IF(U75+T75=0,0,IF(ISBLANK(X75),IF(S75>0,1/(1/S75-1),0),1/X75))","v":0},{"$f":"T75+U75+X75+V75+Y75","v":0},null,null,null,null,null,null,{"$f":"IF(AC75+AB75=0,0,IF(ISBLANK(AF75),IF(AA75>0,1/(1/AA75-1),0),1/AF75))","v":0},{"$f":"AB75+AC75+AF75+AD75+AG75","v":0},null,null,{"$f":"IF(AND(D75+E75=0,F75<>0),1,IF(AND(L75+M75=0,N75<>0),1,IF(AND(T75+U75=0,V75<>0),1,IF(AND(AB75+AC75=0,AD75<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D75+IF(E75>0,E75,0)","v":0},{"$f":"BO75+F75","v":0},{"$f":"BP75-BO75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D75+L75+T75+AB75+AJ75,0)<>0,1,0)","v":0},null,null,null,null,"Årets opskr./tlbf. opskr./nedskr./tilbf. nedskrivning",null,null,null,{"$f":"DH74+DM74","v":0},null,null,null,null,null,null,"Bruges i udskudt skat/Reserve for opskrivning",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskr./nedskr./tilbf. nedskrivning",null,null,null,{"$f":"EE74+EJ74","v":0},null,null,null,null,null,null,"Bruges i udskudt skat/Reserve for opskrivning",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskr./nedskr./tilbf. nedskrivning",null,null,null,{"$f":"FB74+FG74","v":0},null,null,null,null,null,null,"Bruges i udskudt skat/Reserve for opskrivning",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskr./nedskr./tilbf. nedskrivning",null,null,null,{"$f":"FY74+GD74","v":0},null,null,null,null,null,null,"Bruges i udskudt skat/Reserve for opskrivning"]
[null,"KK (når den er positiv)",null,{"$f":"IF(Resultat!E196>=0,Resultat!E196/1000,0)","v":0},{"$f":"Resultat!G197/1000","v":0},null,null,null,null,null,null,{"$f":"D76+E76","v":0},{"$f":"Resultat!O197/1000","v":0},null,null,null,null,null,null,{"$f":"L76+M76","v":0},{"$f":"Resultat!W197/1000","v":0},null,null,null,null,null,null,{"$f":"T76+U76","v":0},{"$f":"Resultat!AE197/1000","v":0},null,null,null,null,null,null,{"$f":"AB76+AC76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D76+L76+T76+AB76+AJ76,0)<>0,1,0)","v":0}]
["Finansaktiver",null,null,{"$f":"SUM(D72:D76)","v":0},{"$f":"SUM(E72:E76)","v":0},{"$f":"SUM(F72:F75)","v":0},null,null,{"$f":"SUM(I72:I75)","v":0},null,null,{"$f":"SUM(L72:L76)","v":0},{"$f":"SUM(M72:M76)","v":0},{"$f":"SUM(N72:N75)","v":0},null,null,{"$f":"SUM(Q72:Q75)","v":0},null,null,{"$f":"SUM(T72:T76)","v":0},{"$f":"SUM(U72:U76)","v":0},{"$f":"SUM(V72:V75)","v":0},null,null,{"$f":"SUM(Y72:Y75)","v":0},null,null,{"$f":"SUM(AB72:AB76)","v":0},{"$f":"SUM(AC72:AC76)","v":0},{"$f":"SUM(AD72:AD75)","v":0},null,null,{"$f":"SUM(AG72:AG75)","v":0},null,null,{"$f":"SUM(AJ72:AJ76)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY71:CY76)","v":0}]
[0,null,null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY79<>0,1,0)","v":1}]
["AKTIVER I ALT",null,null,{"$f":"IF(ISNUMBER(SUM(D12:D77)),D77+D59+D64+D69,0)","v":0},{"$f":"E59+E64+E69+E77","v":0},{"$f":"F59+F64+F69+F77","v":0},null,null,{"$f":"I59+I64+I69+I77","v":0},{"$f":"J59+J64+J69+J77","v":0},null,{"$f":"IF(ISNUMBER(SUM(L12:L77)),L77+L59+L64+L69,0)","v":0},{"$f":"M59+M64+M69+M77","v":0},{"$f":"N59+N64+N69+N77","v":0},null,null,{"$f":"Q59+Q64+Q69+Q77","v":0},{"$f":"R59+R64+R69+R77","v":0},null,{"$f":"IF(ISNUMBER(SUM(T12:T77)),T77+T59+T64+T69,0)","v":0},{"$f":"U59+U64+U69+U77","v":0},{"$f":"V59+V64+V69+V77","v":0},null,null,{"$f":"Y59+Y64+Y69+Y77","v":0},{"$f":"Z59+Z64+Z69+Z77","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB12:AB77)),AB77+AB59+AB64+AB69,0)","v":0},{"$f":"AC59+AC64+AC69+AC77","v":0},{"$f":"AD59+AD64+AD69+AD77","v":0},null,null,{"$f":"AG59+AG64+AG69+AG77","v":0},{"$f":"AH59+AH64+AH69+AH77","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ12:AJ77)),AJ77+AJ59+AJ64+AJ69,0)","v":0},null,"Amortisering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY79<>0,1,0)","v":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,"år 1","år 2","år 3","år 4",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,0,0,0,0,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,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,"Afskrivninger i året",null,null,null,null,{"$f":"DR16+DR20+DR24+DR39+DR43+DR47+DR69","v":0},"Afskrivninger i året",null,null,null,null,null,{"$f":"DR31+DR35","v":0},null,null,null,null,null,null,null,null,null,null,"Afskrivninger i året",null,null,null,null,{"$f":"EO16+EO20+EO24+EO39+EO43+EO47+EO69","v":0},"Afskrivninger i året",null,null,null,null,null,{"$f":"EO31+EO35","v":0},null,null,null,null,null,null,null,null,null,null,"Afskrivninger i året",null,null,null,null,{"$f":"FL16+FL20+FL24+FL39+FL43+FL47+FL69","v":0},"Afskrivninger i året",null,null,null,null,null,{"$f":"FL31+FL35","v":0},null,null,null,null,null,null,null,null,null,null,"Afskrivninger i året",null,null,null,null,{"$f":"GI16+GI20+GI24+GI39+GI43+GI47+GI69","v":0},"Afskrivninger i året",null,null,null,null,null,{"$f":"GI31+GI35","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"Kopier side 2 af Balancen"]
[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,{"$f":"IF(FejlLigEn=1,\"Fejl indtastning. Fortryd din indtastning og tryk F9 indtil denne besked forsvinder\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,"Værdireguleringer (Afstemning af EK)",null,null,null,null,null,null,null,{"$f":"SUM(DJ82:DJ84)","v":0},"Bygninger, inventar, grundforbedring, stuehuse, bil, aktiver udenfor landbrug",null,null,null,null,{"$f":"SUM(DP82:DP84)","v":0},"Immaterielle aktiver og jord",null,null,null,null,null,{"$f":"SUM(DW82:DW84)","v":0},null,"Værdireguleringer (Afstemning af EK)",null,null,null,null,null,null,null,{"$f":"SUM(EG82:EG84)","v":0},"Bygninger, inventar, grundforbedring, stuehuse, bil, aktiver udenfor landbrug",null,null,null,null,{"$f":"SUM(EM82:EM84)","v":0},"Immaterielle aktiver og jord",null,null,null,null,null,{"$f":"SUM(ET82:ET84)","v":0},null,"Værdireguleringer (Afstemning af EK)",null,null,null,null,null,null,null,{"$f":"SUM(FD82:FD84)","v":0},"Bygninger, inventar, grundforbedring, stuehuse, bil, aktiver udenfor landbrug",null,null,null,null,{"$f":"SUM(FJ82:FJ84)","v":0},"Immaterielle aktiver og jord",null,null,null,null,null,{"$f":"SUM(FQ82:FQ84)","v":0},null,"Værdireguleringer (Afstemning af EK)",null,null,null,null,null,null,null,{"$f":"SUM(GA82:GA84)","v":0},"Bygninger, inventar, grundforbedring, stuehuse, bil, aktiver udenfor landbrug",null,null,null,null,{"$f":"SUM(GG82:GG84)","v":0},"Immaterielle aktiver og jord",null,null,null,null,null,{"$f":"SUM(GN82:GN84)","v":0}]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["PASSIVER",null,null,{"$f":"D8","v":2021}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8","v":2022}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8","v":2023}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8","v":2024}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AJ8","v":2025},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"B79","v":0}]
[{"$f":"(SUM(A90:A94)+3)/3","v":5},null,null," - Gæld"," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY95<>0,1,0)","v":0}]
[1,"F5 30 år",null,null,null,null,null,null,{"$f":"IF(J90>0,(D90+E90+F90+H90+J90)*-1,0)","v":0},null,null,{"$f":"D90+E90+H90+F90+I90+J90","v":0},null,null,null,null,{"$f":"IF(R90>0,(L90+M90+N90+P90+R90)*-1,0)","v":0},null,null,{"$f":"L90+M90+P90+N90+Q90+R90","v":0},null,null,null,null,{"$f":"IF(Z90>0,(T90+U90+V90+X90+Z90)*-1,0)","v":0},null,null,{"$f":"T90+U90+X90+V90+Y90+Z90","v":0},null,null,null,null,{"$f":"IF(AH90>0,(AB90+AC90+AD90+AF90+AH90)*-1,0)","v":0},null,null,{"$f":"AB90+AC90+AF90+AD90+AG90+AH90","v":0},null,{"$f":"IF(OR(AC90>0,U90>0,Z90<0,M90>0,R90<0,E90>0,J90<0,AH90<0),1,0)","v":0},{"$f":"IF(AND(D90+E90=0,F90+H90+J90<>0),1,IF(AND(L90+M90=0,N90+P90+R90<>0),1,IF(AND(T90+U90=0,V90+X90+Z90<>0),1,IF(AND(AB90+AC90=0,AD90+AF90+AH90<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FejlLigEn=1,\"Fejl indtastning. Fortryd din indtastning og tryk F9 indtil denne besked forsvinder\",\"\")","v":""},null,null,null,1,{"$f":"IF(ROUND(D90+L90+T90+AB90+AJ90,0)<>0,1,0)","v":0}]
[3,"F1 30 år",null,null,null,null,null,null,{"$f":"IF(J91>0,(D91+E91+F91+H91+J91)*-1,0)","v":0},null,null,{"$f":"D91+E91+H91+F91+I91+J91","v":0},null,null,null,null,{"$f":"IF(R91>0,(L91+M91+N91+P91+R91)*-1,0)","v":0},null,null,{"$f":"L91+M91+P91+N91+Q91+R91","v":0},null,null,null,null,{"$f":"IF(Z91>0,(T91+U91+V91+X91+Z91)*-1,0)","v":0},null,null,{"$f":"T91+U91+X91+V91+Y91+Z91","v":0},null,null,null,null,{"$f":"IF(AH91>0,(AB91+AC91+AD91+AF91+AH91)*-1,0)","v":0},null,null,{"$f":"AB91+AC91+AF91+AD91+AG91+AH91","v":0},null,{"$f":"IF(OR(AC91>0,U91>0,Z91<0,M91>0,R91<0,E91>0,J91<0,AH91<0),1,0)","v":0},{"$f":"IF(AND(D91+E91=0,F91+H91+J91<>0),1,IF(AND(L91+M91=0,N91+P91+R91<>0),1,IF(AND(T91+U91=0,V91+X91+Z91<>0),1,IF(AND(AB91+AC91=0,AD91+AF91+AH91<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D91+L91+T91+AB91+AJ91,0)<>0,1,0)","v":0}]
[3,"Flex 2",null,null,null,null,null,null,{"$f":"IF(J92>0,(D92+E92+F92+H92+J92)*-1,0)","v":0},null,null,{"$f":"D92+E92+H92+F92+I92+J92","v":0},null,null,null,null,{"$f":"IF(R92>0,(L92+M92+N92+P92+R92)*-1,0)","v":0},null,null,{"$f":"L92+M92+P92+N92+Q92+R92","v":0},null,null,null,null,{"$f":"IF(Z92>0,(T92+U92+V92+X92+Z92)*-1,0)","v":0},null,null,{"$f":"T92+U92+X92+V92+Y92+Z92","v":0},null,null,null,null,{"$f":"IF(AH92>0,(AB92+AC92+AD92+AF92+AH92)*-1,0)","v":0},null,null,{"$f":"AB92+AC92+AF92+AD92+AG92+AH92","v":0},null,{"$f":"IF(OR(AC92>0,U92>0,Z92<0,M92>0,R92<0,E92>0,J92<0,AH92<0),1,0)","v":0},{"$f":"IF(AND(D92+E92=0,F92+H92+J92<>0),1,IF(AND(L92+M92=0,N92+P92+R92<>0),1,IF(AND(T92+U92=0,V92+X92+Z92<>0),1,IF(AND(AB92+AC92=0,AD92+AF92+AH92<>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,{"$f":"IF(ROUND(D92+L92+T92+AB92+AJ92,0)<>0,1,0)","v":0}]
[3,"Nyt realkredit",null,null,null,null,null,null,{"$f":"IF(J93>0,(D93+E93+F93+H93+J93)*-1,0)","v":0},null,null,{"$f":"D93+E93+H93+F93+I93+J93","v":0},null,null,null,null,{"$f":"IF(R93>0,(L93+M93+N93+P93+R93)*-1,0)","v":0},null,null,{"$f":"L93+M93+P93+N93+Q93+R93","v":0},null,null,null,null,{"$f":"IF(Z93>0,(T93+U93+V93+X93+Z93)*-1,0)","v":0},null,null,{"$f":"T93+U93+X93+V93+Y93+Z93","v":0},null,null,null,null,{"$f":"IF(AH93>0,(AB93+AC93+AD93+AF93+AH93)*-1,0)","v":0},null,null,{"$f":"AB93+AC93+AF93+AD93+AG93+AH93","v":0},null,{"$f":"IF(OR(AC93>0,U93>0,Z93<0,M93>0,R93<0,E93>0,J93<0,AH93<0),1,0)","v":0},{"$f":"IF(AND(D93+E93=0,F93+H93+J93<>0),1,IF(AND(L93+M93=0,N93+P93+R93<>0),1,IF(AND(T93+U93=0,V93+X93+Z93<>0),1,IF(AND(AB93+AC93=0,AD93+AF93+AH93<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D93+L93+T93+AB93+AJ93,0)<>0,1,0)","v":0}]
[2,"Flex4",null,null,null,null,null,null,{"$f":"IF(J94>0,(D94+E94+F94+H94+J94)*-1,0)","v":0},null,null,{"$f":"D94+E94+H94+F94+I94+J94","v":0},null,null,null,null,{"$f":"IF(R94>0,(L94+M94+N94+P94+R94)*-1,0)","v":0},null,null,{"$f":"L94+M94+P94+N94+Q94+R94","v":0},null,null,null,null,{"$f":"IF(Z94>0,(T94+U94+V94+X94+Z94)*-1,0)","v":0},null,null,{"$f":"T94+U94+X94+V94+Y94+Z94","v":0},null,null,null,null,{"$f":"IF(AH94>0,(AB94+AC94+AD94+AF94+AH94)*-1,0)","v":0},null,null,{"$f":"AB94+AC94+AF94+AD94+AG94+AH94","v":0},null,{"$f":"IF(OR(AC94>0,U94>0,Z94<0,M94>0,R94<0,E94>0,J94<0,AH94<0),1,0)","v":0},{"$f":"IF(AND(D94+E94=0,F94+H94+J94<>0),1,IF(AND(L94+M94=0,N94+P94+R94<>0),1,IF(AND(T94+U94=0,V94+X94+Z94<>0),1,IF(AND(AB94+AC94=0,AD94+AF94+AH94<>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,{"$f":"IF(ROUND(D94+L94+T94+AB94+AJ94,0)<>0,1,0)","v":0}]
["Realkreditinstitutter",null,null,{"$f":"IF(ISNUMBER(SUM(D90:D94)),SUM(D90:D94),0)","v":0},{"$f":"SUM(E90:E94)","v":0},{"$f":"SUM(F90:F94)","v":0},null,{"$f":"SUM(H90:H94)","v":0},{"$f":"SUM(I90:I94)","v":0},{"$f":"SUM(J90:J94)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L90:L94)),SUM(L90:L94),0)","v":0},{"$f":"SUM(M90:M94)","v":0},{"$f":"SUM(N90:N94)","v":0},null,{"$f":"SUM(P90:P94)","v":0},{"$f":"SUM(Q90:Q94)","v":0},{"$f":"SUM(R90:R94)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T90:T94)),SUM(T90:T94),0)","v":0},{"$f":"SUM(U90:U94)","v":0},{"$f":"SUM(V90:V94)","v":0},null,{"$f":"SUM(X90:X94)","v":0},{"$f":"SUM(Y90:Y94)","v":0},{"$f":"SUM(Z90:Z94)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB90:AB94)),SUM(AB90:AB94),0)","v":0},{"$f":"SUM(AC90:AC94)","v":0},{"$f":"SUM(AD90:AD94)","v":0},null,{"$f":"SUM(AF90:AF94)","v":0},{"$f":"SUM(AG90:AG94)","v":0},{"$f":"SUM(AH90:AH94)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ90:AJ94)),SUM(AJ90:AJ94),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,{"$f":"IF(SUM(CY90:CY94)<>0,2,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY103>0,0.5,0)","v":0}]
[{"$f":"(SUM(A98:A102)+3)/3","v":5},null,null," - Gæld"," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY103>0,1,0)","v":0}]
[1,"Banklån",null,null,null,null,null,null,{"$f":"IF(J98>0,(D98+E98+F98+H98+J98)*-1,0)","v":0},null,null,{"$f":"D98+E98+H98+F98+I98+J98","v":0},null,null,null,null,{"$f":"IF(R98>0,(L98+M98+N98+P98+R98)*-1,0)","v":0},null,null,{"$f":"L98+M98+P98+N98+Q98+R98","v":0},null,null,null,null,{"$f":"IF(Z98>0,(T98+U98+V98+X98+Z98)*-1,0)","v":0},null,null,{"$f":"T98+U98+X98+V98+Y98+Z98","v":0},null,null,null,null,{"$f":"IF(AH98>0,(AB98+AC98+AD98+AF98+AH98)*-1,0)","v":0},null,null,{"$f":"AB98+AC98+AF98+AD98+AG98+AH98","v":0},null,{"$f":"IF(OR(AC98>0,U98>0,Z98<0,M98>0,R98<0,E98>0,J98<0,AH98<0),1,0)","v":0},{"$f":"IF(AND(D98+E98=0,F98+H98+J98<>0),1,IF(AND(L98+M98=0,N98+P98+R98<>0),1,IF(AND(T98+U98=0,V98+X98+Z98<>0),1,IF(AND(AB98+AC98=0,AD98+AF98+AH98<>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,{"$f":"IF(ROUND(D98+L98+T98+AB98+AJ98,0)<>0,1,0)","v":0}]
[3,"Vækstlån",null,null,null,null,null,null,{"$f":"IF(J99>0,(D99+E99+F99+H99+J99)*-1,0)","v":0},null,null,{"$f":"D99+E99+H99+F99+I99+J99","v":0},null,null,null,null,{"$f":"IF(R99>0,(L99+M99+N99+P99+R99)*-1,0)","v":0},null,null,{"$f":"L99+M99+P99+N99+Q99+R99","v":0},null,null,null,null,{"$f":"IF(Z99>0,(T99+U99+V99+X99+Z99)*-1,0)","v":0},null,null,{"$f":"T99+U99+X99+V99+Y99+Z99","v":0},null,null,null,null,{"$f":"IF(AH99>0,(AB99+AC99+AD99+AF99+AH99)*-1,0)","v":0},null,null,{"$f":"AB99+AC99+AF99+AD99+AG99+AH99","v":0},null,{"$f":"IF(OR(AC99>0,U99>0,Z99<0,M99>0,R99<0,E99>0,J99<0,AH99<0),1,0)","v":0},{"$f":"IF(AND(D99+E99=0,F99+H99+J99<>0),1,IF(AND(L99+M99=0,N99+P99+R99<>0),1,IF(AND(T99+U99=0,V99+X99+Z99<>0),1,IF(AND(AB99+AC99=0,AD99+AF99+AH99<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D99+L99+T99+AB99+AJ99,0)<>0,1,0)","v":0}]
[3,"Etableringslån",null,null,null,null,null,null,{"$f":"IF(J100>0,(D100+E100+F100+H100+J100)*-1,0)","v":0},null,null,{"$f":"D100+E100+H100+F100+I100+J100","v":0},null,null,null,null,{"$f":"IF(R100>0,(L100+M100+N100+P100+R100)*-1,0)","v":0},null,null,{"$f":"L100+M100+P100+N100+Q100+R100","v":0},null,null,null,null,{"$f":"IF(Z100>0,(T100+U100+V100+X100+Z100)*-1,0)","v":0},null,null,{"$f":"T100+U100+X100+V100+Y100+Z100","v":0},null,null,null,null,{"$f":"IF(AH100>0,(AB100+AC100+AD100+AF100+AH100)*-1,0)","v":0},null,null,{"$f":"AB100+AC100+AF100+AD100+AG100+AH100","v":0},null,{"$f":"IF(OR(AC100>0,U100>0,Z100<0,M100>0,R100<0,E100>0,J100<0,AH100<0),1,0)","v":0},{"$f":"IF(AND(D100+E100=0,F100+H100+J100<>0),1,IF(AND(L100+M100=0,N100+P100+R100<>0),1,IF(AND(T100+U100=0,V100+X100+Z100<>0),1,IF(AND(AB100+AC100=0,AD100+AF100+AH100<>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,{"$f":"IF(ROUND(D100+L100+T100+AB100+AJ100,0)<>0,1,0)","v":0}]
[3,"Familielån",null,null,null,null,null,null,{"$f":"IF(J101>0,(D101+E101+F101+H101+J101)*-1,0)","v":0},null,null,{"$f":"D101+E101+H101+F101+I101+J101","v":0},null,null,null,null,{"$f":"IF(R101>0,(L101+M101+N101+P101+R101)*-1,0)","v":0},null,null,{"$f":"L101+M101+P101+N101+Q101+R101","v":0},null,null,null,null,{"$f":"IF(Z101>0,(T101+U101+V101+X101+Z101)*-1,0)","v":0},null,null,{"$f":"T101+U101+X101+V101+Y101+Z101","v":0},null,null,null,null,{"$f":"IF(AH101>0,(AB101+AC101+AD101+AF101+AH101)*-1,0)","v":0},null,null,{"$f":"AB101+AC101+AF101+AD101+AG101+AH101","v":0},null,{"$f":"IF(OR(AC101>0,U101>0,Z101<0,M101>0,R101<0,E101>0,J101<0,AH101<0),1,0)","v":0},{"$f":"IF(AND(D101+E101=0,F101+H101+J101<>0),1,IF(AND(L101+M101=0,N101+P101+R101<>0),1,IF(AND(T101+U101=0,V101+X101+Z101<>0),1,IF(AND(AB101+AC101=0,AD101+AF101+AH101<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D101+L101+T101+AB101+AJ101,0)<>0,1,0)","v":0}]
[2,"Sælgerpantebrev",null,null,null,null,null,null,{"$f":"IF(J102>0,(D102+E102+F102+H102+J102)*-1,0)","v":0},null,null,{"$f":"D102+E102+H102+F102+I102+J102","v":0},null,null,null,null,{"$f":"IF(R102>0,(L102+M102+N102+P102+R102)*-1,0)","v":0},null,null,{"$f":"L102+M102+P102+N102+Q102+R102","v":0},null,null,null,null,{"$f":"IF(Z102>0,(T102+U102+V102+X102+Z102)*-1,0)","v":0},null,null,{"$f":"T102+U102+X102+V102+Y102+Z102","v":0},null,null,null,null,{"$f":"IF(AH102>0,(AB102+AC102+AD102+AF102+AH102)*-1,0)","v":0},null,null,{"$f":"AB102+AC102+AF102+AD102+AG102+AH102","v":0},null,{"$f":"IF(OR(AC102>0,U102>0,Z102<0,M102>0,R102<0,E102>0,J102<0,AH102<0),1,0)","v":0},{"$f":"IF(AND(D102+E102=0,F102+H102+J102<>0),1,IF(AND(L102+M102=0,N102+P102+R102<>0),1,IF(AND(T102+U102=0,V102+X102+Z102<>0),1,IF(AND(AB102+AC102=0,AD102+AF102+AH102<>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,{"$f":"IF(ROUND(D102+L102+T102+AB102+AJ102,0)<>0,1,0)","v":0}]
["Pengeinstitutter mv.",null,null,{"$f":"IF(ISNUMBER(SUM(D98:D102)),SUM(D98:D102),0)","v":0},{"$f":"SUM(E98:E102)","v":0},{"$f":"SUM(F98:F102)","v":0},null,{"$f":"SUM(H98:H102)","v":0},{"$f":"SUM(I98:I102)","v":0},{"$f":"SUM(J98:J102)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L98:L102)),SUM(L98:L102),0)","v":0},{"$f":"SUM(M98:M102)","v":0},{"$f":"SUM(N98:N102)","v":0},null,{"$f":"SUM(P98:P102)","v":0},{"$f":"SUM(Q98:Q102)","v":0},{"$f":"SUM(R98:R102)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T98:T102)),SUM(T98:T102),0)","v":0},{"$f":"SUM(U98:U102)","v":0},{"$f":"SUM(V98:V102)","v":0},null,{"$f":"SUM(X98:X102)","v":0},{"$f":"SUM(Y98:Y102)","v":0},{"$f":"SUM(Z98:Z102)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB98:AB102)),SUM(AB98:AB102),0)","v":0},{"$f":"SUM(AC98:AC102)","v":0},{"$f":"SUM(AD98:AD102)","v":0},null,{"$f":"SUM(AF98:AF102)","v":0},{"$f":"SUM(AG98:AG102)","v":0},{"$f":"SUM(AH98:AH102)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ98:AJ102)),SUM(AJ98:AJ102),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,{"$f":"IF(SUM(CY98:CY102)<>0,2,0)","v":0}]
[null,null,null,0,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY108>0,0.5,0)","v":0}]
[null,null,null," - Gæld"," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY108>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"IF(J106>0,(D106+E106+F106+H106+J106)*-1,0)","v":0},null,null,{"$f":"D106+E106+H106+F106+I106+J106","v":0},null,null,null,null,{"$f":"IF(R106>0,(L106+M106+N106+P106+R106)*-1,0)","v":0},null,null,{"$f":"L106+M106+P106+N106+Q106+R106","v":0},null,null,null,0,{"$f":"IF(Z106>0,(T106+U106+V106+X106+Z106)*-1,0)","v":0},null,null,{"$f":"T106+U106+X106+V106+Y106+Z106","v":0},null,null,null,0,{"$f":"IF(AH106>0,(AB106+AC106+AD106+AF106+AH106)*-1,0)","v":0},null,null,{"$f":"AB106+AC106+AF106+AD106+AG106+AH106","v":0},null,{"$f":"IF(OR(AC106>0,U106>0,Z106<0,M106>0,R106<0,E106>0,J106<0,AH106<0),1,0)","v":0},{"$f":"IF(AND(D106+E106=0,F106+H106+J106<>0),1,IF(AND(L106+M106=0,N106+P106+R106<>0),1,IF(AND(T106+U106=0,V106+X106+Z106<>0),1,IF(AND(AB106+AC106=0,AD106+AF106+AH106<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D106+L106+T106+AB106+AJ106,0)<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"IF(J107>0,(D107+E107+F107+H107+J107)*-1,0)","v":0},null,null,{"$f":"D107+E107+H107+F107+I107+J107","v":0},null,null,null,null,{"$f":"IF(R107>0,(L107+M107+N107+P107+R107)*-1,0)","v":0},null,null,{"$f":"L107+M107+P107+N107+Q107+R107","v":0},null,null,null,null,{"$f":"IF(Z107>0,(T107+U107+V107+X107+Z107)*-1,0)","v":0},null,null,{"$f":"T107+U107+X107+V107+Y107+Z107","v":0},null,null,null,0,{"$f":"IF(AH107>0,(AB107+AC107+AD107+AF107+AH107)*-1,0)","v":0},null,null,{"$f":"AB107+AC107+AF107+AD107+AG107+AH107","v":0},null,{"$f":"IF(OR(AC107>0,U107>0,Z107<0,M107>0,R107<0,E107>0,J107<0,AH107<0),1,0)","v":0},{"$f":"IF(AND(D107+E107=0,F107+H107+J107<>0),1,IF(AND(L107+M107=0,N107+P107+R107<>0),1,IF(AND(T107+U107=0,V107+X107+Z107<>0),1,IF(AND(AB107+AC107=0,AD107+AF107+AH107<>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,{"$f":"IF(ROUND(D107+L107+T107+AB107+AJ107,0)<>0,1,0)","v":0}]
["Leasingforpligtelser",null,null,{"$f":"IF(ISNUMBER(SUM(D106:D107)),SUM(D106:D107),0)","v":0},{"$f":"SUM(E106:E107)","v":0},{"$f":"SUM(F106:F107)","v":0},null,{"$f":"SUM(H106:H107)","v":0},{"$f":"SUM(I106:I107)","v":0},{"$f":"SUM(J106:J107)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L106:L107)),SUM(L106:L107),0)","v":0},{"$f":"SUM(M106:M107)","v":0},{"$f":"SUM(N106:N107)","v":0},null,{"$f":"SUM(P106:P107)","v":0},{"$f":"SUM(Q106:Q107)","v":0},{"$f":"SUM(R106:R107)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T106:T107)),SUM(T106:T107),0)","v":0},{"$f":"SUM(U106:U107)","v":0},{"$f":"SUM(V106:V107)","v":0},null,{"$f":"SUM(X106:X107)","v":0},{"$f":"SUM(Y106:Y107)","v":0},{"$f":"SUM(Z106:Z107)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB106:AB107)),SUM(AB106:AB107),0)","v":0},{"$f":"SUM(AC106:AC107)","v":0},{"$f":"SUM(AD106:AD107)","v":0},null,{"$f":"SUM(AF106:AF107)","v":0},{"$f":"SUM(AG106:AG107)","v":0},{"$f":"SUM(AH106:AH107)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ106:AJ107)),SUM(AJ106:AJ107),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,{"$f":"IF(SUM(CY106:CY107)<>0,2,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY116>0,1,0)","v":0}]
[null,null,null," - Gæld"," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY116>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"IF(J111>0,(D111+E111+F111+H111+J111)*-1,0)","v":0},null,null,{"$f":"D111+E111+H111+F111+I111+J111","v":0},null,null,null,null,{"$f":"IF(R111>0,(L111+M111+N111+P111+R111)*-1,0)","v":0},null,null,{"$f":"L111+M111+P111+N111+Q111+R111","v":0},null,null,null,null,{"$f":"IF(Z111>0,(T111+U111+V111+X111+Z111)*-1,0)","v":0},null,null,{"$f":"T111+U111+X111+V111+Y111+Z111","v":0},null,null,null,0,{"$f":"IF(AH111>0,(AB111+AC111+AD111+AF111+AH111)*-1,0)","v":0},null,null,{"$f":"AB111+AC111+AF111+AD111+AG111+AH111","v":0},null,{"$f":"IF(OR(AC111>0,U111>0,Z111<0,M111>0,R111<0,E111>0,J111<0,AH111<0),1,0)","v":0},{"$f":"IF(AND(D111+E111=0,F111+H111+J111<>0),1,IF(AND(L111+M111=0,N111+P111+R111<>0),1,IF(AND(T111+U111=0,V111+X111+Z111<>0),1,IF(AND(AB111+AC111=0,AD111+AF111+AH111<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(FejlLigEn=1,\"Fejl indtastning. Fortryd din indtastning og tryk F9 indtil denne besked forsvinder\",\"\")","v":""},null,null,null,1,{"$f":"IF(ROUND(D111+L111+T111+AB111+AJ111,0)<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"IF(J112>0,(D112+E112+F112+H112+J112)*-1,0)","v":0},null,null,{"$f":"D112+E112+H112+F112+I112+J112","v":0},null,null,null,null,{"$f":"IF(R112>0,(L112+M112+N112+P112+R112)*-1,0)","v":0},null,null,{"$f":"L112+M112+P112+N112+Q112+R112","v":0},null,null,null,0,{"$f":"IF(Z112>0,(T112+U112+V112+X112+Z112)*-1,0)","v":0},null,null,{"$f":"T112+U112+X112+V112+Y112+Z112","v":0},null,null,null,0,{"$f":"IF(AH112>0,(AB112+AC112+AD112+AF112+AH112)*-1,0)","v":0},null,null,{"$f":"AB112+AC112+AF112+AD112+AG112+AH112","v":0},null,{"$f":"IF(OR(AC112>0,U112>0,Z112<0,M112>0,R112<0,E112>0,J112<0,AH112<0),1,0)","v":0},{"$f":"IF(AND(D112+E112=0,F112+H112+J112<>0),1,IF(AND(L112+M112=0,N112+P112+R112<>0),1,IF(AND(T112+U112=0,V112+X112+Z112<>0),1,IF(AND(AB112+AC112=0,AD112+AF112+AH112<>0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D112+L112+T112+AB112+AJ112,0)<>0,1,0)","v":0}]
[null,"Anden gæld",null,{"$f":"IF(ISNUMBER(SUM(D111:D112)),SUM(D111:D112),0)","v":0},{"$f":"SUM(E111:E112)","v":0},{"$f":"SUM(F111:F112)","v":0},null,{"$f":"SUM(H111:H112)","v":0},{"$f":"SUM(I111:I112)","v":0},{"$f":"SUM(J111:J112)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L111:L112)),SUM(L111:L112),0)","v":0},{"$f":"SUM(M111:M112)","v":0},{"$f":"SUM(N111:N112)","v":0},null,{"$f":"SUM(P111:P112)","v":0},{"$f":"SUM(Q111:Q112)","v":0},{"$f":"SUM(R111:R112)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T111:T112)),SUM(T111:T112),0)","v":0},{"$f":"SUM(U111:U112)","v":0},{"$f":"SUM(V111:V112)","v":0},null,{"$f":"SUM(X111:X112)","v":0},{"$f":"SUM(Y111:Y112)","v":0},{"$f":"SUM(Z111:Z112)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB111:AB112)),SUM(AB111:AB112),0)","v":0},{"$f":"SUM(AC111:AC112)","v":0},{"$f":"SUM(AD111:AD112)","v":0},null,{"$f":"SUM(AF111:AF112)","v":0},{"$f":"SUM(AG111:AG112)","v":0},{"$f":"SUM(AH111:AH112)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ111:AJ112)),SUM(AJ111:AJ112),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY111:CY112)","v":0}]
[null,"Moms og afgifter",null,null,{"$f":"-Resultat!G186/1000","v":0},null,null,{"$f":"-Resultat!E186/1000","v":0},null,null,null,{"$f":"D114+E114+H114+J114","v":0},{"$f":"-Resultat!O186/1000","v":0},null,null,{"$f":"-Resultat!M186/1000","v":0},null,null,null,{"$f":"L114+M114+P114+R114","v":0},{"$f":"-Resultat!W186/1000","v":0},null,null,{"$f":"-Resultat!U186/1000","v":0},null,null,null,{"$f":"T114+U114+X114+Z114","v":0},{"$f":"-Resultat!AE186/1000","v":0},null,null,{"$f":"-Resultat!AC186/1000","v":0},null,null,null,{"$f":"AB114+AC114+AF114+AH114","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D114+L114+T114+AB114+AJ114,0)<>0,1,0)","v":0}]
[null,"Kassekredit (negativ)",null,{"$f":"IF(Resultat!E196<0,Resultat!E196/1000,0+0.00001)","v":1.0000000000000001E-5},{"$f":"Resultat!G188/-1000","v":0},null,null,{"$f":"Resultat!E188/-1000","v":0},null,null,null,{"$f":"D115+E115+H115","v":1.0000000000000001E-5},{"$f":"Resultat!O188/-1000","v":0},null,null,{"$f":"Resultat!M188/-1000","v":0},null,null,null,{"$f":"L115+M115+P115","v":1.0000000000000001E-5},{"$f":"Resultat!W188/-1000","v":0},null,null,{"$f":"Resultat!U188/-1000","v":0},null,null,null,{"$f":"T115+U115+X115","v":1.0000000000000001E-5},{"$f":"Resultat!AE188/-1000","v":0},null,null,{"$f":"Resultat!AC188/-1000","v":0},null,null,null,{"$f":"AB115+AC115+AF115","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D115+L115+T115+AB115+AJ115,0)<>0,1,0)","v":0}]
["Anden gæld",null,null,{"$f":"IF(ISNUMBER(SUM(D113:D114)+IF(D115<0,D115,0)),SUM(D113:D114)+IF(D115<0,D115,0),0)","v":0},{"$f":"SUM(E113:E115)","v":0},{"$f":"SUM(F113:F115)","v":0},null,{"$f":"SUM(H113:H115)","v":0},{"$f":"SUM(I113:I115)","v":0},{"$f":"SUM(J113:J115)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L113:L114)+IF(L115<0,L115,0)),SUM(L113:L114)+IF(L115<0,L115,0),0)","v":0},{"$f":"SUM(M113:M115)","v":0},{"$f":"SUM(N113:N115)","v":0},null,{"$f":"SUM(P113:P115)","v":0},{"$f":"SUM(Q113:Q115)","v":0},{"$f":"SUM(R113:R115)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T113:T114)+IF(T115<0,T115,0)),SUM(T113:T114)+IF(T115<0,T115,0),0)","v":0},{"$f":"SUM(U113:U115)","v":0},{"$f":"SUM(V113:V115)","v":0},null,{"$f":"SUM(X113:X115)","v":0},{"$f":"SUM(Y113:Y115)","v":0},{"$f":"SUM(Z113:Z115)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB113:AB114)+IF(AB115<0,AB115,0)),SUM(AB113:AB114)+IF(AB115<0,AB115,0),0)","v":0},{"$f":"SUM(AC113:AC115)","v":0},{"$f":"SUM(AD113:AD115)","v":0},null,{"$f":"SUM(AF113:AF115)","v":0},{"$f":"SUM(AG113:AG115)","v":0},{"$f":"SUM(AH113:AH115)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ113:AJ114)+IF(AJ115<0,AJ115,0)),SUM(AJ113:AJ114)+IF(AJ115<0,AJ115,0),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,1,{"$f":"IF(SUM(CY113:CY115)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY116>0,1,0)","v":0}]
["Gæld i alt",null,null,{"$f":"IF(ISNUMBER(D116+D95+D103+D108),D116+D95+D103+D108,0)","v":0},{"$f":"E116+E95+E103+E108","v":0},{"$f":"F116+F95+F103+F108","v":0},null,{"$f":"H116+H95+H103+H108","v":0},{"$f":"I116+I95+I103+I108","v":0},{"$f":"J116+J95+J103+J108","v":0},null,{"$f":"IF(ISNUMBER(L116+L95+L103+L108),L116+L95+L103+L108,0)","v":0},{"$f":"M116+M95+M103+M108","v":0},{"$f":"N116+N95+N103+N108","v":0},null,{"$f":"P116+P95+P103+P108","v":0},{"$f":"Q116+Q95+Q103+Q108","v":0},{"$f":"R116+R95+R103+R108","v":0},null,{"$f":"IF(ISNUMBER(T116+T95+T103+T108),T116+T95+T103+T108,0)","v":0},{"$f":"U116+U95+U103+U108","v":0},{"$f":"V116+V95+V103+V108","v":0},null,{"$f":"X116+X95+X103+X108","v":0},{"$f":"Y116+Y95+Y103+Y108","v":0},{"$f":"Z116+Z95+Z103+Z108","v":0},null,{"$f":"IF(ISNUMBER(AB116+AB95+AB103+AB108),AB116+AB95+AB103+AB108,0)","v":0},{"$f":"AC116+AC95+AC103+AC108","v":0},{"$f":"AD116+AD95+AD103+AD108","v":0},null,{"$f":"AF116+AF95+AF103+AF108","v":0},{"$f":"AG116+AG95+AG103+AG108","v":0},{"$f":"AH116+AH95+AH103+AH108","v":0},null,{"$f":"IF(ISNUMBER(AJ116+AJ95+AJ103+AJ108),AJ116+AJ95+AJ103+AJ108,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY116+CY95+CY103+CY108<>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,{"$f":"IF(CY120<>0,1,0)","v":0}]
["Hensættelse, udskudt skat",null,null,null,null,null,null,{"$f":"Resultat!G118/1000","v":0},null,null,null,{"$f":"D120+H120","v":0},null,null,null,{"$f":"Resultat!O118/1000","v":0},null,null,null,{"$f":"L120+P120","v":0},null,null,null,{"$f":"Resultat!W118/1000","v":0},null,null,null,{"$f":"T120+X120","v":0},null,null,null,{"$f":"Resultat!AE118/1000","v":0},null,null,null,{"$f":"AB120+AF120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D120+L120+T120+AB120+AJ120<>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,{"$f":"IF(CY122<>0,1,0)","v":0}]
[null,"Indskudskapital",null,{"$f":"D79+D124+D118+D120","v":0},null,null,null,null,null,null,null,{"$f":"D122","v":0},null,null,null,null,null,null,null,{"$f":"L122","v":0},null,null,null,null,null,null,null,{"$f":"T122","v":0},null,null,null,null,null,null,null,{"$f":"AB122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D122+L122+T122+AB122+AJ122<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY126<>0,1,0)","v":0}]
[null,"Reserve for opskrivning",null,null,null,{"$f":"DH75","v":0},null,{"$f":"DJ84","v":0},null,null,null,{"$f":"SUM(D124:J124)","v":0},null,{"$f":"EE75","v":0},null,{"$f":"EG84","v":0},null,null,null,{"$f":"SUM(L124:R124)","v":0},null,{"$f":"FB75","v":0},null,{"$f":"FD84","v":0},null,null,null,{"$f":"SUM(T124:Z124)","v":0},null,{"$f":"FY75","v":0},null,{"$f":"GA84","v":0},null,null,null,{"$f":"SUM(AB124:AH124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(D124+L124+T124+AB124+AJ124<>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,{"$f":"IF(CY126<>0,1,0)","v":0}]
[null,"Overført resultat",null,0,{"$f":"E128","v":0},null,null,null,null,null,null,{"$f":"L79+L120+L118-L122-L124","v":0},{"$f":"M128","v":0},null,null,null,null,null,null,{"$f":"T79+T120+T118-T122-T124","v":0},{"$f":"U128","v":0},null,null,null,null,null,null,{"$f":"AB79+AB120+AB118-AB122-AB124","v":0},{"$f":"AC128","v":0},null,null,null,null,null,null,{"$f":"AJ79+AJ120+AJ118-AJ122-AJ124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D126+L126+T126+AB126+AJ126<>0,1,0)","v":0}]
[null,null,null,null,"Overført","O/N",null,{"$f":"IF(H128<>0,\"Skat\",\"\")","v":""},null,null,null,null,"Overført","O/N",null,{"$f":"IF(P128<>0,\"Skat\",\"\")","v":""},null,null,null,null,"Overført","O/N",null,{"$f":"IF(X128<>0,\"Skat\",\"\")","v":""},null,null,null,null,"Overført","O/N",null,{"$f":"IF(AF128<>0,\"Skat\",\"\")","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,1,{"$f":"IF(CY126<>0,1,0)","v":0}]
["EGENKAPITAL",null,null,{"$f":"D122+D124+D126","v":0},{"$f":"L128-D128-F128-H128","v":0},{"$f":"F124","v":0},null,{"$f":"H124","v":0},null,null,null,{"$f":"L122+L124+L126","v":0},{"$f":"T128-L128-N128-P128","v":0},{"$f":"N124","v":0},null,{"$f":"P124","v":0},null,null,null,{"$f":"T122+T124+T126","v":0},{"$f":"AB128-T128-V128-X128","v":0},{"$f":"V124","v":0},null,{"$f":"X124","v":0},null,null,null,{"$f":"AB122+AB124+AB126","v":0},{"$f":"AJ128-AB128-AD128-AF128","v":0},{"$f":"AD124","v":0},null,{"$f":"AF124","v":0},null,null,null,{"$f":"AJ122+AJ124+AJ126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"IF(CY128<>0,1,0)","v":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,1,1]
[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,1,1]
["* Stjerne markerer de anlægsaktiver, hvor af- og nedskrivning ikke føres sammen med øvrige af- og nedskrivninger. Af- og nedskrivninger for jord og rettigheder føres for sig i udvidet budget",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["lige før årets resultat før skat som \"Af- og  nedskr. im.akt og jord\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,{"$f":"AB156+AC156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"AB157+AC157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB158+AC158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"AB159+AC159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,1]
[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,1,1]
[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,1,1]
[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,{"$f":"IF(ISERROR(SUM(A1:AJ152)),1,0)","v":0},{"$f":"IF(ISERROR(SUM(B1:AK152)),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,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,1,1]
[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,1,1]
[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,1,1]
[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,{"$f":"F79+F118","v":0},null,null,{"$f":"I79+I118","v":0},null,null,null,null,{"$f":"N79+N118","v":0},null,null,{"$f":"Q79+Q118","v":0},null,null,null,null,{"$f":"V79+V118","v":0},null,null,{"$f":"Y79+Y118","v":0},null,null,null,null,{"$f":"AD79+AD118","v":0},null,null,{"$f":"AG79+AG118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,1,1]
[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,-12345,-1234,-1234,12,-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]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["BALANCE SAMMENDRAG",null,null,null,null,null,null,null,null,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":"AH1","v":"© CHA 29.09.2021"},{"$f":"AI1","v":0}]
[{"$f":"A2","v":"   Ejendom"},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":0},{"$f":"AB2","v":0}]
["   Alternativ",0]
["   Navn",0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA4","v":0},{"$f":"AB4","v":0}]
[{"$f":"A5","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA5","v":0},{"$f":"AB5","v":0}]
[{"$f":"A6","v":2}]
[{"$f":"A7","v":0}]
[{"$f":"A8","v":"AKTIVER"},null,null,{"$f":"D8","v":2021}," - 1.000 kr -",0,0,0,0,0,0,2022," - 1.000 kr -",0,0,0,0,0,0,2023," - 1.000 kr -",0,0,0,0,0,0,2024," - 1.000 kr -",0,0,0,0,0,0,2025]
[null,null,null,"Primo","Investering","O/N*",null,null,"T/G",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Primo","Investering","O/N*",null,null,"T/G",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Primo","Investering","O/N*",null,null,"T/G",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Primo","Investering","O/N*",null,null,"T/G",null,{"$f":"#REF!","v":{"$error":"#REF!"}},"Primo"]
[]
[]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Jord",null,{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Grundforbedringer",null,{"$f":"D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Driftsbygninger",null,{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Beboelse (stuehus)",null,{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A26","v":"Fast ejendom i alt"},null,null,{"$f":"D26","v":0},{"$f":"E26","v":0},{"$f":"F26","v":0},null,null,{"$f":"I26","v":0},0,0,0,0,0,null,null,{"$f":"Q26","v":0},0,0,0,0,0,null,null,{"$f":"Y26","v":0},0,0,0,0,0,null,null,{"$f":"AG26","v":0},{"$f":"AH26","v":0},{"$f":"AI26","v":0},{"$f":"AJ26","v":0}]
[null,null,null,null,"Investering",{"$f":"F27","v":0},{"$f":"G27","v":0},null,{"$f":"I27","v":0},"Afskr.",{"$f":"K27","v":0},{"$f":"L27","v":0},"Investering",{"$f":"N27","v":0},{"$f":"O27","v":0},null,{"$f":"Q27","v":0},"Afskr.",{"$f":"S27","v":0},{"$f":"T27","v":0},"Investering",{"$f":"V27","v":0},{"$f":"W27","v":0},null,{"$f":"Y27","v":0},"Afskr.",{"$f":"AA27","v":0},{"$f":"AB27","v":0},"Investering",{"$f":"AD27","v":0},{"$f":"AE27","v":0},null,{"$f":"AG27","v":0},"Afskr.",{"$f":"AI27","v":0},{"$f":"AJ27","v":0}]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Betalingsrettigheder EU*",null,{"$f":"D31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Leveringsrettigheder*",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Inventar, mark",null,{"$f":"D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Inventar, stald",null,{"$f":"D43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"A47","v":0},"Inventar, andet",null,{"$f":"D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"A51","v":0},"Besætning",null,{"$f":"D51","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[{"$f":"A57","v":0},{"$f":"B57","v":"Beholdninger i alt"},null,{"$f":"D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A58","v":0},{"$f":"B58","v":0},null,{"$f":"D58","v":0},"Investering","O/N",0,"konj.","T/G","Afskr.",0,0,"Investering","O/N",0,"konj.","T/G","Afskr.",0,0,"Investering","O/N",0,"konj.","T/G","Afskr.",0,0,"Investering","O/N",0,"konj.","T/G","Afskr.",0,0]
[{"$f":"A59","v":"Landbrugsaktiver"},null,null,{"$f":"D59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A60","v":0},{"$f":"B60","v":0},null,{"$f":"D60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"A64","v":"Biler mv."},null,null,{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[{"$f":"A69","v":"Aktiver udenfor landbrug"},null,null,{"$f":"D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A71","v":0},0,null,{"$f":"D71","v":0},"Investering"," +/- Reg.",0,0,0,0,0,0,"Investering"," +/- Reg.",0,0,0,0,0,0,"Investering"," +/- Reg.",0,0,0,0,0,0,"Investering"," +/- Reg.",0,0,0,0,0,0]
[0,"Tilgodehavender",null,{"$f":"D72","v":0},0,0,null,null,null,null,{"$f":"K72","v":0},0,0,0,null,null,null,null,{"$f":"S72","v":0},0,0,0,null,null,null,null,{"$f":"AA72","v":0},0,0,0,null,null,null,null,{"$f":"AI72","v":0},0]
[0,"Værdipapirer",null,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0]
[0,"Indlån",null,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0]
[0,"Likvide beholdninger",null,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0]
[0,"KK (når den er positiv)",null,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0,0,0,null,null,null,null,0,0]
[{"$f":"A77","v":"Finansaktiver"},null,null,0,0,0,{"$f":"G77","v":0},0,0,0,0,0,0,0,{"$f":"O77","v":0},0,0,0,0,0,0,0,{"$f":"W77","v":0},0,0,0,0,0,0,0,{"$f":"AE77","v":0},0,0,0,0,0]
[{"$f":"A78","v":0},{"$f":"B78","v":0},{"$f":"C78","v":0},0,"Investering","O/N",0,0,"T/G","Afskr.",0,0,"Investering","O/N",0,0,"T/G","Afskr.",0,0,"Investering","O/N",0,0,"T/G","Afskr.",0,0,"Investering","O/N",0,0,"T/G","Afskr.",0,0]
[{"$f":"A79","v":"AKTIVER I ALT"},null,null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"A80","v":0},{"$f":"B80","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[{"$f":"A87","v":"PASSIVER"},null,null,{"$f":"D87","v":2021}," - 1.000 kr -",0,0,0,0,0,0,2022," - 1.000 kr -",0,0,0,0,0,0,2023," - 1.000 kr -",0,0,0,0,0,0,2024," - 1.000 kr -",0,0,0,0,0,0,2025]
[]
[{"$f":"A89","v":5},null,null,{"$f":"D89","v":" - Gæld"}," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[5,null,null," - Gæld"," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0]
[{"$f":"A95","v":"Realkreditinstitutter"},null,null,{"$f":"D95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"A103","v":"Pengeinstitutter mv."},null,null,{"$f":"D103","v":0},{"$f":"E103","v":0},{"$f":"F98","v":0},{"$f":"G98","v":0},{"$f":"H103","v":0},{"$f":"I98","v":0},{"$f":"J98","v":0},{"$f":"K98","v":0},{"$f":"L103","v":0},{"$f":"M103","v":0},{"$f":"N98","v":0},{"$f":"O98","v":0},{"$f":"P103","v":0},{"$f":"Q98","v":0},{"$f":"R98","v":0},{"$f":"S98","v":0},{"$f":"T103","v":0},{"$f":"U103","v":0},{"$f":"V98","v":0},{"$f":"W98","v":0},{"$f":"X103","v":0},{"$f":"Y98","v":0},{"$f":"Z98","v":0},{"$f":"AA98","v":0},{"$f":"AB103","v":0},{"$f":"AC103","v":0},{"$f":"AD98","v":0},{"$f":"AE98","v":0},{"$f":"AF103","v":0},{"$f":"AG98","v":0},{"$f":"AH98","v":0},{"$f":"AI98","v":0},{"$f":"AJ103","v":0}]
[]
[{"$f":"A108","v":"Leasingforpligtelser"},null,null,{"$f":"D108","v":0},0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"L108","v":0},0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"T108","v":0},0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"AB108","v":0},0,0,0,0,0,0,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"AJ108","v":0}]
[{"$f":"A113","v":0},"Anden gæld",null,{"$f":"D113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Moms og afgifter",null,{"$f":"D114","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Kassekredit (negativ)",null,{"$f":"D115","v":1.0000000000000001E-5},0,0,0,0,0,0,0,1.0000000000000001E-5,0,0,0,0,0,0,0,1.0000000000000001E-5,0,0,0,0,0,0,0,1.0000000000000001E-5,0,0,0,0,0,0,0,1.0000000000000001E-5]
[]
[]
[]
[{"$f":"A118","v":"Gæld i alt"},null,null,{"$f":"D118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[{"$f":"A120","v":"Hensættelse, udskudt skat"},null,null,{"$f":"D120","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,"Overført"]
[]
[]
[]
[]
[]
[{"$f":"A127","v":0},null,null,null,{"$f":"E127","v":"Overført"},"O/N",0,"",0,null,{"$f":"K127","v":0},null,{"$f":"M127","v":"Overført"},"O/N",0,"",0,null,{"$f":"S127","v":0},null,{"$f":"U127","v":"Overført"},"O/N",0,"",0,null,{"$f":"AA127","v":0},null,{"$f":"AC127","v":"Overført"},"O/N",0,"",0,null,{"$f":"AI127","v":0}]
[{"$f":"A128","v":"EGENKAPITAL"},null,null,{"$f":"D128","v":0},0,0,0,0,0,{"$f":"J128","v":0},{"$f":"K128","v":0},{"$f":"L128","v":0},0,0,0,0,0,{"$f":"R128","v":0},{"$f":"S128","v":0},{"$f":"T128","v":0},0,0,0,0,0,{"$f":"Z128","v":0},{"$f":"AA128","v":0},{"$f":"AB128","v":0},0,0,0,0,0,{"$f":"AH128","v":0},{"$f":"AI128","v":0},{"$f":"AJ128","v":0}]
[]
[]
[null,null,null,{"$f":"IF(D335+D366+D370-D378<>0,D335+D366+D370-D378,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(L335+L366+L370-L378<>0,L335+L366+L370-L378,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(T335+T366+T370-T378<>0,T335+T366+T370-T378,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AB335+AB366+AB370-AB378<>0,AB335+AB366+AB370-AB378,\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AJ335+AJ366+AJ370-AJ378<>0,AJ335+AJ366+AJ370-AJ378,\"\")","v":""}]

{"sheet":"Noegletal","index":2,"n_rows":148,"n_cols":35,"rows_kept":148,"cut":false,"hidden":false,"merged":[]}
["NØGLETALSBEREGNING"]
[null,{"$f":"Balance!B2","v":0}]
[null,{"$f":"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,"Kopier Nøgletal til udklipsholder - parat til indsættelse i Word."]
[null,{"$f":"Balance!B4","v":0}]
[null,null,null,null,null,{"$f":"Balance!R3","v":2021},null,null,null,null,null,null,null,{"$f":"F5+1","v":2022},null,null,null,null,null,null,null,{"$f":"N5+1","v":2023},null,null,null,null,null,null,null,{"$f":"V5+1","v":2024},null,null,null,"Eks"]
[null,"Arbejdstimer totalt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000]
[null,"Heraf medhjælpers arbejdstimer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1665]
[null,"Familiens arbejdstimer",null,null,null,{"$f":"F6-F7","v":0},null,null,null,null,null,null,null,{"$f":"N6-N7","v":0},null,null,null,null,null,null,null,{"$f":"V6-V7","v":0},null,null,null,null,null,null,null,{"$f":"AD6-AD7","v":0},null,null,null,{"$f":"AH6-AH7","v":2335}]
[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,184]
[null,"Familiens arbejdsvederlag (timer * sats)",null,null,null,{"$f":"IF(F11<>0,0,F8*F9)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N11<>0,0,N8*N9)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V11<>0,0,V8*V9)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD11<>0,0,AD8*AD9)","v":0}]
[null,"Ejeraflønning (erstatter timer * sats)",null,null,null,450000,null,null,null,null,null,null,null,450000,null,null,null,null,null,null,null,450000,null,null,null,null,null,null,null,450000,null,null,null,450000]
[]
[null,"Resultat før finansiering",null,null,null,{"$f":"Resultat!G70","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O70","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W70","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE70","v":0},null,null,null,{"$f":"SUM(F13:AF13)/4","v":0}]
[null," - forpagtningsafgift",null,null,null,{"$f":"Resultat!G73","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O73","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W73","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE73","v":0},null,null,null,{"$f":"SUM(F14:AF14)/4","v":0}]
[null," - familiens arbejdsvederlag (ejeraflønning)",null,null,null,{"$f":"IF(F11<>0,-F11,F9*-F8)","v":-450000},null,null,null,null,null,null,null,{"$f":"IF(N11<>0,-N11,N9*-N8)","v":-450000},null,null,null,null,null,null,null,{"$f":"IF(V11<>0,-V11,V9*-V8)","v":-450000},null,null,null,null,null,null,null,{"$f":"IF(AD11<>0,-AD11,AD9*-AD8)","v":-450000},null,null,null,{"$f":"SUM(F15:AF15)/4","v":-450000}]
[null,"Nettoudbytte / Rest til forrentning",null,null,null,{"$f":"F13+F14+F15","v":-450000},null,null,null,null,null,null,null,{"$f":"N13+N14+N15","v":-450000},null,null,null,null,null,null,null,{"$f":"V13+V14+V15","v":-450000},null,null,null,null,null,null,null,{"$f":"AD13+AD14+AD15","v":-450000},null,null,null,{"$f":"SUM(F16:AF16)/4","v":-450000}]
[]
["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,"Gns 4 år"]
[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,{"$f":"SUM(T19:AF19)/4","v":0}]
[null,"Nettoudbytte * 100",null,null,null,{"$f":"F16","v":-450000},null,null,null,null,null,null,null,{"$f":"N16","v":-450000},null,null,null,null,null,null,null,{"$f":"V16","v":-450000},null,null,null,null,null,null,null,{"$f":"AD16","v":-450000},null,null,null,{"$f":"SUM(F20:AF20)/4","v":-450000}]
[null," / Aktiver i alt gns. ",null,null,null,{"$f":"(Balance!D79+Balance!L79)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!L79+Balance!T79)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!T79+Balance!AB79)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!AB79+Balance!AJ79)/2*1000","v":0},null,null,null,{"$f":"SUM(F21:AF21)/4","v":0}]
["Afkastningsgrad (AG):",null,null,null,null,{"$f":"IF(F21<>0,F20/F21,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N21<>0,N20/N21,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V21<>0,V20/V21,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD21<>0,AD20/AD21,0)","v":0},null,null,null,{"$f":"(F22+N22+V22+AD22)/4","v":0}]
[]
[null,"Gældsrente"]
[null,"Finansieringsomkostninger netto * 100",null,null,null,{"$f":"-F35","v":0},null,null,null,null,null,null,null,{"$f":"-N35","v":0},null,null,null,null,null,null,null,{"$f":"-V35","v":0},null,null,null,null,null,null,null,{"$f":"-AD35","v":0},null,null,null,{"$f":"SUM(F25:AF25)/4","v":0}]
[null," / Gæld/hensættelse gns. ",null,null,null,{"$f":"(Balance!D118+Balance!D120+Balance!L120+Balance!L118)/2*-1000","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!L118+Balance!L120+Balance!T120+Balance!T118)/2*-1000","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!T118+Balance!T120+Balance!AB120+Balance!AB118)/2*-1000","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!AB118+Balance!AB120+Balance!AJ120+Balance!AJ118)/2*-1000","v":0},null,null,null,{"$f":"SUM(F26:AF26)/4","v":0}]
["Gældsrente (GR):",null,null,null,null,{"$f":"IF(F26<>0,F25/F26,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N26<>0,N25/N26,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V26<>0,V25/V26,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD26<>0,AD25/AD26,0)","v":0},null,null,null,{"$f":"(F27+N27+V27+AD27)/4","v":0}]
[]
[null,"Afkastningsgrad",null,null,null,{"$f":"F22","v":0},null,null,null,null,null,null,null,{"$f":"N22","v":0},null,null,null,null,null,null,null,{"$f":"V22","v":0},null,null,null,null,null,null,null,{"$f":"AD22","v":0},null,null,null,{"$f":"(F29+N29+V29+AD29)/4","v":0}]
[null," - gældsrente",null,null,null,{"$f":"F27*-1","v":0},null,null,null,null,null,null,null,{"$f":"N27*-1","v":0},null,null,null,null,null,null,null,{"$f":"V27*-1","v":0},null,null,null,null,null,null,null,{"$f":"AD27*-1","v":0},null,null,null,{"$f":"(F30+N30+V30+AD30)/4","v":0}]
["Rentemarginal (RM)",null,null,null,null,{"$f":"F22-F27","v":0},null,null,null,null,null,null,null,{"$f":"N22-N27","v":0},null,null,null,null,null,null,null,{"$f":"V22-V27","v":0},null,null,null,null,null,null,null,{"$f":"AD22-AD27","v":0},null,null,null,{"$f":"(F31+N31+V31+AD31)/4","v":0}]
[]
[null,"Egenkapitalens forrentning "]
[null,"Nettoudbytte",null,null,null,{"$f":"F20","v":-450000},null,null,null,null,null,null,null,{"$f":"N20","v":-450000},null,null,null,null,null,null,null,{"$f":"V20","v":-450000},null,null,null,null,null,null,null,{"$f":"AD20","v":-450000},null,null,null,{"$f":"SUM(F34:AF34)/4","v":-450000}]
[null," - finansieringsomkostninger",null,null,null,{"$f":"Resultat!G81-Resultat!G73","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O81-Resultat!O73","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W81-Resultat!W73","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE81-Resultat!AE73","v":0},null,null,null,{"$f":"SUM(F35:AF35)/4","v":0}]
[null," = rest til forrentning af egenkapital * 100",null,null,null,{"$f":"F34+F35","v":-450000},null,null,null,null,null,null,null,{"$f":"N34+N35","v":-450000},null,null,null,null,null,null,null,{"$f":"V34+V35","v":-450000},null,null,null,null,null,null,null,{"$f":"AD34+AD35","v":-450000},null,null,null,{"$f":"SUM(F36:AF36)/4","v":-450000}]
[null," / Egenkapital gns.",null,null,null,{"$f":"(Balance!D128+Balance!L128)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!L128+Balance!T128)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!T128+Balance!AB128)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!AB128+Balance!AJ128)/2*1000","v":0},null,null,null,{"$f":"SUM(F37:AF37)/4","v":0}]
["Egenkapitalens forrentning (EKF):",null,null,null,null,{"$f":"IF(F37<=0,0,F36/F37)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N37<=0,0,N36/N37)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V37<=0,0,V36/V37)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD37<=0,0,AD36/AD37)","v":0},null,null,null,{"$f":"(F38+N38+V38+AD38)/4","v":0}]
[null,null,null,null,null,{"$f":"IF(F37<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(N37<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(V37<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AD37<0,\"Negativ egenkapital\",\"\")","v":""}]
[null,"Lønningsevne"]
[null,"Resultat før finansiering",null,null,null,{"$f":"F13","v":0},null,null,null,null,null,null,null,{"$f":"N13","v":0},null,null,null,null,null,null,null,{"$f":"V13","v":0},null,null,null,null,null,null,null,{"$f":"AD13","v":0},null,null,null,{"$f":"SUM(F41:AF41)/4","v":0}]
[null," + lønomkostninger",null,null,null,{"$f":"-Resultat!G49","v":0},null,null,null,null,null,null,null,{"$f":"-Resultat!O49","v":0},null,null,null,null,null,null,null,{"$f":"-Resultat!W49","v":0},null,null,null,null,null,null,null,{"$f":"-Resultat!AE49","v":0},null,null,null,{"$f":"SUM(F42:AF42)/4","v":0}]
[null," - 4 pct. rente af egne landbrugsaktiver",null,null,null,{"$f":"-F21*4%","v":0},null,null,null,null,null,null,null,{"$f":"-N21*4%","v":0},null,null,null,null,null,null,null,{"$f":"-V21*4%","v":0},null,null,null,null,null,null,null,{"$f":"-AD21*4%","v":0},null,null,null,{"$f":"SUM(F43:AF43)/4","v":0}]
[null," - forpagtningsafgift",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,{"$f":"SUM(F44:AF44)/4","v":0}]
[null,"Lønningsevne i alt",null,null,null,{"$f":"SUM(F41:F44)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(N41:N44)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(V41:V44)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AD41:AD44)","v":0},null,null,null,{"$f":"SUM(F45:AF45)/4","v":0}]
["Lønningsevne, kr. pr. time",null,null,null,null,{"$f":"IF(F6<>0,F45/F6,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N6<>0,N45/N6,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V6<>0,V45/V6,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD6<>0,AD45/AD6,0)","v":0},null,null,null,{"$f":"(F46+N46+V46+AD46)/4","v":0}]
[]
[null,"Kapacitetsgrad"]
[null,"Dækningsbidrag i alt",null,null,null,{"$f":"Resultat!G42","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O42","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W42","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE42","v":0},null,null,null,{"$f":"SUM(F49:AF49)/4","v":0}]
[null,"/(Kapacitetsomk. + ejeraflønning)",null,null,null,{"$f":"(Resultat!G62+Noegletal!F15)*-1","v":450000},null,null,null,null,null,null,null,{"$f":"(Resultat!O62+Noegletal!N15)*-1","v":450000},null,null,null,null,null,null,null,{"$f":"(Resultat!W62+Noegletal!V15)*-1","v":450000},null,null,null,null,null,null,null,{"$f":"(Resultat!AE62+Noegletal!AD15)*-1","v":450000},null,null,null,{"$f":"SUM(F50:AF50)/4","v":450000}]
["Kapacitetsgrad",null,null,null,null,{"$f":"F49/F50","v":0},null,null,null,null,null,null,null,{"$f":"N49/N50","v":0},null,null,null,null,null,null,null,{"$f":"V49/V50","v":0},null,null,null,null,null,null,null,{"$f":"AD49/AD50","v":0},null,null,null,{"$f":"(F51+N51+V51+AD51)/4","v":0}]
[]
["LIKVIDITET"]
[null,"Afskrivningernes dækningsgrad"]
[null,"Likviditet efter regulering og privat",null,null,null,{"$f":"Resultat!G161","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O161","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W161","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE161","v":0},null,null,null,{"$f":"SUM(F55:AF55)/4","v":0}]
[null,"/Afskrivningerne i alt",null,null,null,{"$f":"Resultat!G140","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O140","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W140","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE140","v":0},null,null,null,{"$f":"SUM(F56:AF56)/4","v":0}]
["Afskrivningernes dækningsgrad",null,null,null,null,{"$f":"IF(F56=0,0,F55/F56)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N56=0,0,N55/N56)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V56=0,0,V55/V56)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD56=0,0,AD55/AD56)","v":0},null,null,null,{"$f":"(F57+N57+V57+AD57)/4","v":0}]
[]
[null,"Selvfinansieringsgrad"]
[null,"Likviditet efter regulering og privat * 100",null,null,null,{"$f":"F55","v":0},null,null,null,null,null,null,null,{"$f":"N55","v":0},null,null,null,null,null,null,null,{"$f":"V55","v":0},null,null,null,null,null,null,null,{"$f":"AD55","v":0},null,null,null,{"$f":"SUM(F60:AF60)/4","v":0}]
[null," / Investeringer i alt ",null,null,null,{"$f":"Resultat!G174*-1","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O174*-1","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W174*-1","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE174*-1","v":0},null,null,null,{"$f":"SUM(F61:AF61)/4","v":0}]
["Selvfinansieringsgrad",null,null,null,null,{"$f":"IF(F61=0,0,F60/F61)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N61=0,0,N60/N61)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V61=0,0,V60/V61)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD61=0,0,AD60/AD61)","v":0},null,null,null,{"$f":"(F62+N62+V62+AD62)/4","v":0}]
[]
["Kassekredit ultimo",null,null,null,null,{"$f":"Resultat!G193","v":0.01},null,null,null,null,null,null,null,{"$f":"Resultat!O193","v":0.01},null,null,null,null,null,null,null,{"$f":"Resultat!W193","v":0.01},null,null,null,null,null,null,null,{"$f":"Resultat!AE193","v":0.01},null,null,null,{"$f":"(F64+N64+V64+AD64)/4","v":0.01}]
[]
["SOLIDITET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(F66:AF66)/4","v":0}]
[null,"Soliditetsgrad"]
[null,"Egenkapital * 100",null,"Ultimo",null,{"$f":"Balance!L128*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!T128*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AB128*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AJ128*1000","v":0},null,null,null,{"$f":"SUM(F68:AF68)/4","v":0}]
[null," / Aktiver i alt",null,"Ultimo",null,{"$f":"Balance!L79*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!T79*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AB79*1000","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AJ79*1000","v":0},null,null,null,{"$f":"SUM(F69:AF69)/4","v":0}]
["Soliditetsgrad",null,null,null,null,{"$f":"IF(F69<>0,F68/F69,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N69<>0,N68/N69,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V69<>0,V68/V69,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD69<>0,AD68/AD69,0)","v":0},null,null,null,{"$f":"(F70+N70+V70+AD70)/4","v":0}]
[]
[null,"Gæld og hensættelser gns.",null,null,null,{"$f":"F26","v":0},null,null,null,null,null,null,null,{"$f":"N26","v":0},null,null,null,null,null,null,null,{"$f":"V26","v":0},null,null,null,null,null,null,null,{"$f":"AD26","v":0},null,null,null,{"$f":"SUM(F72:AF72)/4","v":0}]
[null," / Egenkapital gns.",null,null,null,{"$f":"F37","v":0},null,null,null,null,null,null,null,{"$f":"N37","v":0},null,null,null,null,null,null,null,{"$f":"V37","v":0},null,null,null,null,null,null,null,{"$f":"AD37","v":0},null,null,null,{"$f":"SUM(F73:AF73)/4","v":0}]
["Finansiel gearing",null,null,null,null,{"$f":"IF(F73<=0,0,F72/F73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N73<=0,0,N72/N73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V73<=0,0,V72/V73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD73<=0,0,AD72/AD73)","v":0},null,null,null,{"$f":"(F74+N74+V74+AD74)/4","v":0}]
[null,null,null,null,null,{"$f":"IF(F73<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(N73<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(V73<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AD73<0,\"Negativ egenkapital\",\"\")","v":""}]
["Årets ændring af egenkapital",null,null,null,null,{"$f":"Resultat!G127","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O127","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W127","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE127","v":0},null,null,null,{"$f":"(F76+N76+V76+AD76)/4","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,12345678910,null,null,null,null,null,null,null,12345678910,null,null,null,null,null,null,null,12345678910,null,null,null,null,null,null,null,12345678910,null,null,null,12345678910]

{"sheet":"Grafik","index":3,"n_rows":85,"n_cols":46,"rows_kept":85,"cut":false,"hidden":false,"merged":[]}
["Grafik",null,null,null,"Kopier til udklipsholder - parat til indsættelse i Word"]
[null,{"$f":"Balance!B2","v":0}]
[null,{"$f":"Balance!B3","v":0}]
[null,{"$f":"Balance!B4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null," - 1.000 kr -",{"$f":"Noegletal!F5","v":2021},{"$f":"M5+1","v":2022},{"$f":"N5+1","v":2023},{"$f":"O5+1","v":2024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M5","v":2021},{"$f":"N5","v":2022},{"$f":"O5","v":2023},{"$f":"P5","v":2024}]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Dækningsbidrag",{"$f":"Resultat!G42/1000","v":0},{"$f":"Resultat!O42/1000","v":0},{"$f":"Resultat!W42/1000","v":0},{"$f":"Resultat!AE42/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M7","v":0},{"$f":"N7","v":0},{"$f":"O7","v":0},{"$f":"P7","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Kontante kapacitetsomk.",{"$f":"Resultat!G53/1000","v":0},{"$f":"Resultat!O53/1000","v":0},{"$f":"Resultat!W53/1000","v":0},{"$f":"Resultat!AE53/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M8","v":0},{"$f":"N8","v":0},0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Af- og nedskrivninger",{"$f":"Resultat!G60/1000","v":0},{"$f":"Resultat!O60/1000","v":0},{"$f":"Resultat!W60/1000","v":0},{"$f":"Resultat!AE60/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Resultat af primær drift",{"$f":"Resultat!G64/1000","v":0},{"$f":"Resultat!O64/1000","v":0},{"$f":"Resultat!W64/1000","v":0},{"$f":"Resultat!AE64/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Anden intjening",{"$f":"Resultat!G66/1000","v":0},{"$f":"Resultat!O66/1000","v":0},{"$f":"Resultat!W66/1000","v":0},{"$f":"Resultat!AE66/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Finansiering i alt",{"$f":"Resultat!G81/1000","v":0},{"$f":"Resultat!O81/1000","v":0},{"$f":"Resultat!W81/1000","v":0},{"$f":"Resultat!AE81/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Resultat efter finansiering",{"$f":"Resultat!G83/1000","v":0},{"$f":"Resultat!O83/1000","v":0},{"$f":"Resultat!W83/1000","v":0},{"$f":"Resultat!AE83/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Personlig indtjening",{"$f":"Resultat!G85/1000","v":0},{"$f":"Resultat!O85/1000","v":0},{"$f":"Resultat!W85/1000","v":0},{"$f":"Resultat!AE85/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Årets resultat før skat",{"$f":"Resultat!G94/1000","v":0},{"$f":"Resultat!O94/1000","v":0},{"$f":"Resultat!W94/1000","v":0},{"$f":"Resultat!AE94/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ9*-1","v":0},{"$f":"AR9*-1","v":0},{"$f":"AS9*-1","v":0},{"$f":"AT9*-1","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Likviditet efter regulering og privat",{"$f":"Resultat!G161/1000","v":0},{"$f":"Resultat!O161/1000","v":0},{"$f":"Resultat!W161/1000","v":0},{"$f":"Resultat!AE161/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M31","v":0},{"$f":"N31","v":0},{"$f":"O31","v":0},{"$f":"P31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Investeringer i alt",{"$f":"-Resultat!G174/1000","v":0},{"$f":"-Resultat!O174/1000","v":0},{"$f":"-Resultat!W174/1000","v":0},{"$f":"-Resultat!AE174/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M32*-1","v":0},{"$f":"N32*-1","v":0},{"$f":"O32*-1","v":0},{"$f":"P32*-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Af- og nedskrivninger",{"$f":"Resultat!G60/-1000","v":0},{"$f":"Resultat!O60/-1000","v":0},{"$f":"Resultat!W60/-1000","v":0},{"$f":"Resultat!AE60/-1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M33","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Afdrag gæld",{"$f":"(Balance!H95+Balance!H103+Balance!H108)","v":0},{"$f":"(Balance!P95+Balance!P103+Balance!P108)","v":0},{"$f":"(Balance!X95+Balance!X103+Balance!X108)","v":0},{"$f":"(Balance!AF95+Balance!AF103+Balance!AF108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["*Hvis EKF er større end +/- 25 % vises den ikke ovenfor"]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Nøgletal"]
[null,null,null,null,null,null,null,null,null,null,null,"Afkastningsgrad (AG):",{"$f":"Noegletal!F22","v":0},{"$f":"Noegletal!N22","v":0},{"$f":"Noegletal!V22","v":0},{"$f":"Noegletal!AD22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"AG",{"$f":"M49","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Egenkapitalens forrentning (EKF)*:",{"$f":"IF(ABS(Noegletal!F38)<0.25,Noegletal!F38,0)","v":0},{"$f":"IF(ABS(Noegletal!N38)<0.25,Noegletal!N38,0)","v":0},{"$f":"IF(ABS(Noegletal!V38)<0.25,Noegletal!V38,0)","v":0},{"$f":"IF(ABS(Noegletal!AD38)<0.25,Noegletal!AD38,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EKF",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Gældsrente (GR):",{"$f":"Noegletal!F27","v":0},{"$f":"Noegletal!N27","v":0},{"$f":"Noegletal!V27","v":0},{"$f":"Noegletal!AD27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"GR",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Gældsprocent",{"$f":"Noegletal!F70","v":0},{"$f":"Noegletal!N70","v":0},{"$f":"Noegletal!V70","v":0},{"$f":"Noegletal!AD70","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Lønningsevne, gns. ejer",{"$f":"Noegletal!F46","v":0},{"$f":"Noegletal!N46","v":0},{"$f":"Noegletal!V46","v":0},{"$f":"Noegletal!AD46","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ5","v":2021},{"$f":"AR5","v":2022},{"$f":"AS5","v":2023},{"$f":"AT5","v":2024}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"M5","v":2021},{"$f":"M69+1","v":2022},{"$f":"N69+1","v":2023},{"$f":"O69+1","v":2024},{"$f":"P69+1","v":2025}]
[null,null,null,null,null,null,null,null,null,null,null,"Aktiver i alt",{"$f":"Balance!D79","v":0},{"$f":"Balance!L79","v":0},{"$f":"Balance!T79","v":0},{"$f":"Balance!AB79","v":0},{"$f":"Balance!AJ79+IF(Balance!AJ120>0,Balance!AJ120,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L70","v":"Aktiver i alt"},0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Egenkapital",{"$f":"Balance!D128","v":0},{"$f":"Balance!L128","v":0},{"$f":"Balance!T128","v":0},{"$f":"Balance!AB128","v":0},{"$f":"Balance!AJ128","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Egenkapital",0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Hensættelse",{"$f":"Balance!D120","v":0},{"$f":"Balance!L120","v":0},{"$f":"Balance!T120","v":0},{"$f":"Balance!AB120","v":0},{"$f":"Balance!AJ120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L72","v":"Hensættelse"},{"$f":"-M72","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,"Gæld i alt",{"$f":"-Balance!D118","v":0},{"$f":"-Balance!L118","v":0},{"$f":"-Balance!T118","v":0},{"$f":"-Balance!AB118","v":0},{"$f":"-Balance!AJ118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"L73","v":"Gæld i alt"},0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"kr","Nulpunkt konsolidering",{"$f":"Nulpunkt!F63","v":0},null,null,null,null,null,null,null,{"$f":"Nulpunkt!K63","v":0},null,null,null,null,null,null,null,{"$f":"Nulpunkt!P63","v":0},null,null,null,null,null,null,null,{"$f":"Nulpunkt!U63","v":0},null,null,null,null,null,{"$f":"M84","v":0},{"$f":"U84","v":0},{"$f":"AC84","v":0},{"$f":"AK84","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,"Nulpunkt likviditet",{"$f":"Nulpunkt!F67","v":0},null,null,null,null,null,null,null,{"$f":"Nulpunkt!K67","v":0},null,null,null,null,null,null,null,{"$f":"Nulpunkt!P67","v":0},null,null,null,null,null,null,null,{"$f":"Nulpunkt!U67","v":0},null,null,null,null,null,{"$f":"M85","v":0},{"$f":"U85","v":0},{"$f":"AC85","v":0},{"$f":"AK85","v":0}]

{"sheet":"Nulpunkt","index":4,"n_rows":218,"n_cols":38,"rows_kept":218,"cut":false,"hidden":false,"merged":[[0,5,0,15],[2,21,2,25],[106,2,106,5],[116,1,116,5],[124,1,124,5],[4,6,4,20]]}
["NULPUNKTSBEREGNING",null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"Balance!B2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smågrisepris"]
[null,{"$f":"Balance!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kopier til udklipsholder - parat til indsættelse i Word",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mælkepris",3]
[null,{"$f":"Balance!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kornpris"]
[null,null,null,null,null,null,{"$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$38>1),\"Kr pr. hkg\",\"Mangler produktionsoplysninger\"))))","v":"Mangler produktionsoplysninger"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"Noegletal!F5","v":2021},null,null,null,null,{"$f":"F9+1","v":2022},null,null,null,null,{"$f":"K9+1","v":2023},null,null,null,null,{"$f":"P9+1","v":2024}]
["SØER",null,null,null,"Antal årssøer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(U10+P10+K10+F10>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,{"$f":"IF(U11+P11+K11+F11>0,1,0)","v":0}]
[null,null,null,null," Kg pr. smågris UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(Z10:Z14)","v":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,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,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,"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,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,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,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,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,0,{"$f":"SUM(Z16:Z23)","v":0}]
[null,null,null,null," Kg pr. smågris UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Anvendt afregningspris, kr. pr. smågris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Antal leverede smågrise i alt",{"$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,{"$f":"TRUNC(IF(ISNUMBER(U19),U19*(1-U20),U19),0)","v":0},null,null,null,null,0]
["SLAGTESVIN",null,null,null,null,{"$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,{"$f":"IF(AND(U21>0,U26>0),IF(U21<>U26,\"Vægt ud/ind!\",\"\"),\"\")","v":""}]
[null,null,null,null,"Antal indsatte smågrise i alt",{"$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,{"$f":"IF(U28<>0,U28*(1+U27),0)","v":0},null,null,null,null,0]
[null,null,null,null," Kg pr. smågris IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Dødelighed % smågrise IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null," Antal producerede slagtesvin i alt",null,{"$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,{"$f":"U23/(1+U27)","v":0},null,null,null,0]
[null,null,null,null,"Døde/kasserede % slagtesvin UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(Z25:Z32)","v":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,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,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,0]
["KØER"]
[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,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,0,{"$f":"SUM(Z34:Z36)","v":0}]
[null,null,null,null," Anvendt mælkepris, kr/kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
["AFGRØDE"]
[null,null,null,null,"Ha med afgrøden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"Hkg pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"SUM(Z38:Z40)","v":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,0]
[]
[]
[]
[]
["Beregning af fald på 1 kr"]
[null,"1 kr notering på smågris afgang",null,null,null,{"$f":"IF(F14<>0,-F174,\"\")","v":""},null,null,null,null,{"$f":"IF(K14<>0,-K174,\"\")","v":""},null,null,null,null,{"$f":"IF(P14<>0,-P174,\"\")","v":""},null,null,null,null,{"$f":"IF(U14<>0,-U174,\"\")","v":""}]
[null,"1 kr på smågrise fra søer, i alt",null,null,null,{"$f":"IF(F14<>0,F14*-F174,0)","v":0},null,null,null,null,{"$f":"IF(K14<>0,K14*-K174,0)","v":0},null,null,null,null,{"$f":"IF(P14<>0,P14*-P174,0)","v":0},null,null,null,null,{"$f":"IF(U14<>0,U14*-U174,0)","v":0}]
[null,"1 kr notering på smågris indgang",null,null,null,{"$f":"IF(F19<>0,F188,\"\")","v":""},null,null,null,null,{"$f":"IF(K19<>0,K188,\"\")","v":""},null,null,null,null,{"$f":"IF(P19<>0,P188,\"\")","v":""},null,null,null,null,{"$f":"IF(U19<>0,U188,\"\")","v":""}]
[null,"1 kr notering på smågris afgang",null,null,null,{"$f":"IF(F19<>0,-F203,\"\")","v":""},null,null,null,null,{"$f":"IF(K19<>0,-K203,\"\")","v":""},null,null,null,null,{"$f":"IF(P19<>0,-P203,\"\")","v":""},null,null,null,null,{"$f":"IF(U19<>0,-U203,\"\")","v":""}]
[null,"Netto 1 kr smågrise med dødelighed",null,null,null,{"$f":"IF(F19<>0,(F49*(1-F20)+F48*(1+F18)),\"\")","v":""},null,null,null,null,{"$f":"IF(K19<>0,(K49*(1-K20)+K48*(1+K18)),\"\")","v":""},null,null,null,null,{"$f":"IF(P19<>0,(P49*(1-P20)+P48*(1+P18)),\"\")","v":""},null,null,null,null,{"$f":"IF(U19<>0,(U49*(1-U20)+U48*(1+U18)),\"\")","v":""}]
[null,"Netto 1 kr,  smågrise i alt",null,null,null,{"$f":"IF(F19<>0,(F49*(1-F20)+F48*(1+F18))*F19,0)","v":0},null,null,null,null,{"$f":"IF(K19<>0,(K49*(1-K20)+K48*(1+K18))*K19,0)","v":0},null,null,null,null,{"$f":"IF(P19<>0,(P49*(1-P20)+P48*(1+P18))*P19,0)","v":0},null,null,null,null,{"$f":"IF(U19<>0,(U49*(1-U20)+U48*(1+U18))*U19,0)","v":0}]
[null,"1 kr notering på smågris indgang",null,null,null,{"$f":"IF(F28<>0,F218,\"\")","v":""},null,null,null,null,{"$f":"IF(K28<>0,K218,\"\")","v":""},null,null,null,null,{"$f":"IF(P28<>0,P218,\"\")","v":""},null,null,null,null,{"$f":"IF(U28<>0,U218,\"\")","v":""}]
[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,"Netto 1 kr slagtesvin med dødelighed",null,null,null,{"$f":"IF(F28<>0,F52*(1+F27)+F53*(1-F29),\"\")","v":""},null,null,null,null,{"$f":"IF(K28<>0,K52*(1+K27)+K53*(1-K29),\"\")","v":""},null,null,null,null,{"$f":"IF(P28<>0,P52*(1+P27)+P53*(1-P29),\"\")","v":""},null,null,null,null,{"$f":"IF(U28<>0,U52*(1+U27)+U53*(1-U29),\"\")","v":""}]
[null,"Netto 1 kr, slagtesvin i alt",null,null,null,{"$f":"IF(F28<>0,F54*F28,0)","v":0},null,null,null,null,{"$f":"IF(K28<>0,K54*K28,0)","v":0},null,null,null,null,{"$f":"IF(P28<>0,P54*P28,0)","v":0},null,null,null,null,{"$f":"IF(U28<>0,U54*U28,0)","v":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,"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,"Netto 1 kr i beregningen",null,null,null,{"$f":"IF($AL3=3,F56,IF($AL$3=4,F57,F47+F51+F55))","v":0},null,null,null,null,{"$f":"IF($AL3=3,K56,IF($AL$3=4,K57,K47+K51+K55))","v":0},null,null,null,null,{"$f":"IF($AL3=3,P56,IF($AL$3=4,P57,P47+P51+P55))","v":0},null,null,null,null,{"$f":"IF($AL3=3,U56,IF($AL$3=4,U57,U47+U51+U55))","v":0}]
["Budgettet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum konsolidering","Sum konsolidering, da siden blev forladt sidst"]
[null,"Beregnet konsolidering",null,null,null,{"$f":"konsolidering","v":0},null,null,null,null,{"$f":"konsolidering2","v":0},null,null,null,null,{"$f":"konsolidering3","v":0},null,null,null,null,{"$f":"konsolidering4","v":0},null,null,null,null,null,null,null,null,{"$f":"F60+K60+P60+U60","v":0},0]
[null,"Budget ændring for nul i kons",null,null,null,{"$f":"Resultat!G302","v":-756667},null,null,null,null,{"$f":"Resultat!O302","v":-756667},null,null,null,null,{"$f":"Resultat!W302","v":-756667},null,null,null,null,{"$f":"Resultat!AE302","v":-756667}]
[null,"Ændring i kr/kg før skat",null,null,null,{"$f":"IF(F58<>0,F61/-F58,0)","v":0},null,null,null,null,{"$f":"IF(K58<>0,K61/-K58,0)","v":0},null,null,null,null,{"$f":"IF(P58<>0,P61/-P58,0)","v":0},null,null,null,null,{"$f":"IF(U58<>0,U61/-U58,0)","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,F62+F$31,IF($AL$3=2,IF(F22>0,F62*F203+F$22,F62*F174+F$13),IF($AL$3=3,F62+F$36,IF($AL$3=4,F40+F62))))","v":0},null,null,null,null,{"$f":"IF($AL$3=1,K62+K$31,IF($AL$3=2,IF(K22>0,K62*K203+K$22,K62*K174+K$13),IF($AL$3=3,K62+K$36,IF($AL$3=4,K40+K62))))","v":0},null,null,null,null,{"$f":"IF($AL$3=1,P62+P$31,IF($AL$3=2,IF(P22>0,P62*P203+P$22,P62*P174+P$13),IF($AL$3=3,P62+P$36,IF($AL$3=4,P40+P62))))","v":0},null,null,null,null,{"$f":"IF($AL$3=1,U62+U$31,IF($AL$3=2,IF(U22>0,U62*U203+U$22,U62*U174+U$13),IF($AL$3=3,U62+U$36,IF($AL$3=4,U40+U62))))","v":0},null,null,null,null,null,null,null,null,"Sum likviditet","Sum likviditet, da siden blev forladt sidst",null,{"$f":"F9","v":2021},{"$f":"K9","v":2022},{"$f":"P9","v":2023},{"$f":"U9","v":2024}]
[null,"Til investering og afdrag",null,null,null,{"$f":"Resultat!G156","v":0},null,null,null,null,{"$f":"Resultat!O156","v":0},null,null,null,null,{"$f":"Resultat!W156","v":0},null,null,null,null,{"$f":"Resultat!AE156","v":0},null,null,null,null,null,null,null,null,{"$f":"F64+K64+P64+U64","v":0},0]
[null,"Budget ændring for nul i selvfinansiering",null,null,null,{"$f":"Resultat!G307","v":-800000},null,null,null,null,{"$f":"Resultat!O307","v":-800000},null,null,null,null,{"$f":"Resultat!W307","v":-800000},null,null,null,null,{"$f":"Resultat!AE307","v":-800000}]
[null,"Ændring i kr/kg før skat",null,null,null,{"$f":"IF(F58<>0,F65/-F58,0)","v":0},null,null,null,null,{"$f":"IF(K58<>0,K65/-K58,0)","v":0},null,null,null,null,{"$f":"IF(P58<>0,P65/-P58,0)","v":0},null,null,null,null,{"$f":"IF(U58<>0,U65/-U58,0)","v":0}]
["Likviditetsnulpunkt",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,F66+F$31,IF($AL$3=2,IF(F22>0,F66*F203+F$22,F66*F174+F13),IF($AL$3=3,F66+F$36,IF($AL$3=4,F66+F$40))))","v":0},null,null,null,null,{"$f":"IF($AL$3=1,K66+K$31,IF($AL$3=2,IF(K22>0,K66*K203+K$22,K66*K174+K13),IF($AL$3=3,K66+K$36,IF($AL$3=4,K66+K$40))))","v":0},null,null,null,null,{"$f":"IF($AL$3=1,P66+P$31,IF($AL$3=2,IF(P22>0,P66*P203+P$22,P66*P174+P13),IF($AL$3=3,P66+P$36,IF($AL$3=4,P66+P$40))))","v":0},null,null,null,null,{"$f":"IF($AL$3=1,U66+U$31,IF($AL$3=2,IF(U22>0,U66*U203+U$22,U66*U174+U13),IF($AL$3=3,U66+U$36,IF($AL$3=4,U66+U$40))))","v":0},null,null,null,null,null,null,null,null,"Nulpunkt",null,{"$f":"E63","v":"Ej data"},{"$f":"F63","v":0},{"$f":"K63","v":0},{"$f":"P63","v":0},{"$f":"U63","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likviditet",null,{"$f":"E67","v":"Ej data"},{"$f":"F67","v":0},{"$f":"K67","v":0},{"$f":"P67","v":0},{"$f":"U67","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["Omregning mellem notering og smågrisepris opdateret til 43,27 kr/30 kg og 30 kr/7 kg, juli 2015"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,123456789,null,null,null,null,123456789,null,null,null,null,123456789,null,null,null,null,123456789]
[]
[]
[]
[]
[]
[null,"Fælles",null,null,"Afv faktor pr. kg ved 1 kr."]
[null,null,null,null,"30-40 kg",0.31,null,null,null,null,{"$f":"F150","v":0.31},null,null,null,null,{"$f":"K150","v":0.31},null,null,null,null,{"$f":"P150","v":0.31}]
[null,null,null,null,"25-30 kg",0.31,null,null,null,null,{"$f":"F151","v":0.31},null,null,null,null,{"$f":"K151","v":0.31},null,null,null,null,{"$f":"P151","v":0.31}]
[null,null,null,null,"12-25 kg",0.66,null,null,null,null,{"$f":"F152","v":0.66},null,null,null,null,{"$f":"K152","v":0.66},null,null,null,null,{"$f":"P152","v":0.66}]
[null,null,null,null,"9-12 kg",-0.16,null,null,null,null,{"$f":"F153","v":-0.16},null,null,null,null,{"$f":"K153","v":-0.16},null,null,null,null,{"$f":"P153","v":-0.16}]
[null,null,null,null,"0-9 kg",1.81,null,null,null,null,{"$f":"F154","v":1.81},null,null,null,null,{"$f":"K154","v":1.81},null,null,null,null,{"$f":"P154","v":1.81}]
[]
[null,null,null,null,"Ændring i notering ved 1 kr"]
[null,null,null,null,"30 kg",43.27,null,null,null,null,{"$f":"F157","v":43.27},null,null,null,null,{"$f":"K157","v":43.27},null,null,null,null,{"$f":"P157","v":43.27}]
[null,null,null,null,"12 kg",{"$f":"F160+2*F154+3*F153","v":33.14},null,null,null,null,{"$f":"F158","v":33.14},null,null,null,null,{"$f":"K158","v":33.14},null,null,null,null,{"$f":"P158","v":33.14}]
[null,null,null,null,"9 kg",{"$f":"F160+2*F154","v":33.619999999999997},null,null,null,null,{"$f":"F159","v":33.619999999999997},null,null,null,null,{"$f":"K159","v":33.619999999999997},null,null,null,null,{"$f":"P159","v":33.619999999999997}]
[null,null,null,null,"7 kg",30,null,null,null,null,{"$f":"F160","v":30},null,null,null,null,{"$f":"K160","v":30},null,null,null,null,{"$f":"P160","v":30}]
[]
[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(F163=0,0,(F163-30)*F$150+F$157)","v":0},null,null,null,null,{"$f":"IF(K163=0,0,(K163-30)*K$150+K$157)","v":0},null,null,null,null,{"$f":"IF(P163=0,0,(P163-30)*P$150+P$157)","v":0},null,null,null,null,{"$f":"IF(U163=0,0,(U163-30)*U$150+U$157)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F164=0,0,(F164-30)*F$151+F$157)","v":0},null,null,null,null,{"$f":"IF(K164=0,0,(K164-30)*K$151+K$157)","v":0},null,null,null,null,{"$f":"IF(P164=0,0,(P164-30)*P$151+P$157)","v":0},null,null,null,null,{"$f":"IF(U164=0,0,(U164-30)*U$151+U$157)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F165=0,0,(F165-12)*F$152+F$158)","v":0},null,null,null,null,{"$f":"IF(K165=0,0,(K165-12)*K$152+K$158)","v":0},null,null,null,null,{"$f":"IF(P165=0,0,(P165-12)*P$152+P$158)","v":0},null,null,null,null,{"$f":"IF(U165=0,0,(U165-12)*U$152+U$158)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F166=0,0,(F166-9)*F$153+F$159)","v":0},null,null,null,null,{"$f":"IF(K166=0,0,(K166-9)*K$153+K$159)","v":0},null,null,null,null,{"$f":"IF(P166=0,0,(P166-9)*P$153+P$159)","v":0},null,null,null,null,{"$f":"IF(U166=0,0,(U166-9)*U$153+U$159)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(F167=0,0,(F167-9)*F$154+F$159)","v":0},null,null,null,null,{"$f":"IF(K167=0,0,(K167-9)*K$154+K$159)","v":0},null,null,null,null,{"$f":"IF(P167=0,0,(P167-9)*P$154+P$159)","v":0},null,null,null,null,{"$f":"IF(U167=0,0,(U167-9)*U$154+U$159)","v":0}]
[null,null,null,null,"Anv. faktor",{"$f":"SUM(F169:F173)","v":0},null,null,null,null,{"$f":"SUM(K169:K173)","v":0},null,null,null,null,{"$f":"SUM(P169:P173)","v":0},null,null,null,null,{"$f":"SUM(U169:U173)","v":0}]
[]
[null,"SMÅGRISE",null,null,"Vægt interval"]
[null,"Indgående gris",null,null,"30-40 kg",{"$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(F177=0,0,(F177-30)*F$150+F$157)","v":0},null,null,null,null,{"$f":"IF(K177=0,0,(K177-30)*K$150+K$157)","v":0},null,null,null,null,{"$f":"IF(P177=0,0,(P177-30)*P$150+P$157)","v":0},null,null,null,null,{"$f":"IF(U177=0,0,(U177-30)*U$150+U$157)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F178=0,0,(F178-30)*F$151+F$157)","v":0},null,null,null,null,{"$f":"IF(K178=0,0,(K178-30)*K$151+K$157)","v":0},null,null,null,null,{"$f":"IF(P178=0,0,(P178-30)*P$151+P$157)","v":0},null,null,null,null,{"$f":"IF(U178=0,0,(U178-30)*U$151+U$157)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F179=0,0,(F179-12)*F$152+F$158)","v":0},null,null,null,null,{"$f":"IF(K179=0,0,(K179-12)*K$152+K$158)","v":0},null,null,null,null,{"$f":"IF(P179=0,0,(P179-12)*P$152+P$158)","v":0},null,null,null,null,{"$f":"IF(U179=0,0,(U179-12)*U$152+U$158)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F180=0,0,(F180-9)*F$153+F$159)","v":0},null,null,null,null,{"$f":"IF(K180=0,0,(K180-9)*K$153+K$159)","v":0},null,null,null,null,{"$f":"IF(P180=0,0,(P180-9)*P$153+P$159)","v":0},null,null,null,null,{"$f":"IF(U180=0,0,(U180-9)*U$153+U$159)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(F181=0,0,(F181-9)*F$154+F$159)","v":0},null,null,null,null,{"$f":"IF(K181=0,0,(K181-9)*K$154+K$159)","v":0},null,null,null,null,{"$f":"IF(P181=0,0,(P181-9)*P$154+P$159)","v":0},null,null,null,null,{"$f":"IF(U181=0,0,(U181-9)*U$154+U$159)","v":0}]
[null,null,null,null,"Anv. faktor",{"$f":"SUM(F183:F187)","v":0},null,null,null,null,{"$f":"SUM(K183:K187)","v":0},null,null,null,null,{"$f":"SUM(P183:P187)","v":0},null,null,null,null,{"$f":"SUM(U183:U187)","v":0}]
[]
[]
[null,"SMÅGRISE",null,null,"Vægt interval"]
[null,"Udgående gris",null,null,"30-40 kg",{"$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(F192=0,0,(F192-30)*F$150+F$157)","v":0},null,null,null,null,{"$f":"IF(K192=0,0,(K192-30)*K$150+K$157)","v":0},null,null,null,null,{"$f":"IF(P192=0,0,(P192-30)*P$150+P$157)","v":0},null,null,null,null,{"$f":"IF(U192=0,0,(U192-30)*U$150+U$157)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F193=0,0,(F193-30)*F$151+F$157)","v":0},null,null,null,null,{"$f":"IF(K193=0,0,(K193-30)*K$151+K$157)","v":0},null,null,null,null,{"$f":"IF(P193=0,0,(P193-30)*P$151+P$157)","v":0},null,null,null,null,{"$f":"IF(U193=0,0,(U193-30)*U$151+U$157)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F194=0,0,(F194-12)*F$152+F$158)","v":0},null,null,null,null,{"$f":"IF(K194=0,0,(K194-12)*K$152+K$158)","v":0},null,null,null,null,{"$f":"IF(P194=0,0,(P194-12)*P$152+P$158)","v":0},null,null,null,null,{"$f":"IF(U194=0,0,(U194-12)*U$152+U$158)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F195=0,0,(F195-9)*F$153+F$159)","v":0},null,null,null,null,{"$f":"IF(K195=0,0,(K195-9)*K$153+K$159)","v":0},null,null,null,null,{"$f":"IF(P195=0,0,(P195-9)*P$153+P$159)","v":0},null,null,null,null,{"$f":"IF(U195=0,0,(U195-9)*U$153+U$159)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(F196=0,0,(F196-9)*F$154+F$159)","v":0},null,null,null,null,{"$f":"IF(K196=0,0,(K196-9)*K$154+K$159)","v":0},null,null,null,null,{"$f":"IF(P196=0,0,(P196-9)*P$154+P$159)","v":0},null,null,null,null,{"$f":"IF(U196=0,0,(U196-9)*U$154+U$159)","v":0}]
[null,null,null,null,"Anv. faktor",{"$f":"SUM(F198:F202)","v":0},null,null,null,null,{"$f":"SUM(K198:K202)","v":0},null,null,null,null,{"$f":"SUM(P198:P202)","v":0},null,null,null,null,{"$f":"SUM(U198:U202)","v":0}]
[]
[]
[null,"Smågris ved",null,null,"Vægt interval"]
[null,"slagtesvin",null,null,"30-40 kg",{"$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(F207=0,0,(F207-30)*F$150+F$157)","v":0},null,null,null,null,{"$f":"IF(K207=0,0,(K207-30)*K$150+K$157)","v":0},null,null,null,null,{"$f":"IF(P207=0,0,(P207-30)*P$150+P$157)","v":0},null,null,null,null,{"$f":"IF(U207=0,0,(U207-30)*U$150+U$157)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F208=0,0,(F208-30)*F$151+F$157)","v":0},null,null,null,null,{"$f":"IF(K208=0,0,(K208-30)*K$151+K$157)","v":0},null,null,null,null,{"$f":"IF(P208=0,0,(P208-30)*P$151+P$157)","v":0},null,null,null,null,{"$f":"IF(U208=0,0,(U208-30)*U$151+U$157)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F209=0,0,(F209-12)*F$152+F$158)","v":0},null,null,null,null,{"$f":"IF(K209=0,0,(K209-12)*K$152+K$158)","v":0},null,null,null,null,{"$f":"IF(P209=0,0,(P209-12)*P$152+P$158)","v":0},null,null,null,null,{"$f":"IF(U209=0,0,(U209-12)*U$152+U$158)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F210=0,0,(F210-9)*F$153+F$159)","v":0},null,null,null,null,{"$f":"IF(K210=0,0,(K210-9)*K$153+K$159)","v":0},null,null,null,null,{"$f":"IF(P210=0,0,(P210-9)*P$153+P$159)","v":0},null,null,null,null,{"$f":"IF(U210=0,0,(U210-9)*U$153+U$159)","v":0}]
[null,null,null,null,"0-9 kg",{"$f":"IF(F211=0,0,(F211-9)*F$154+F$159)","v":0},null,null,null,null,{"$f":"IF(K211=0,0,(K211-9)*K$154+K$159)","v":0},null,null,null,null,{"$f":"IF(P211=0,0,(P211-9)*P$154+P$159)","v":0},null,null,null,null,{"$f":"IF(U211=0,0,(U211-9)*U$154+U$159)","v":0}]
[null,null,null,null,"Anv. faktor",{"$f":"SUM(F213:F217)","v":0},null,null,null,null,{"$f":"SUM(K213:K217)","v":0},null,null,null,null,{"$f":"SUM(P213:P217)","v":0},null,null,null,null,{"$f":"SUM(U213:U217)","v":0}]