{"text_format":"1","workbook":"xlsx","n_sheets":1,"sheets":["I-S konstruktion"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":2,"comments":0,"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":"I-S konstruktion","index":0,"n_rows":100,"n_cols":15,"rows_kept":100,"cut":false,"hidden":false,"merged":[[3,3,3,5],[3,7,3,10]]}
["I/S KONSTRUKTION",null,null,null,null,null,null,null,null,null,null,null,null,null,"Notater"]
["   Ejendom"]
["   Alternativ"]
["   Navn",null,null,"Før etablering af I/S",null,null,null,"Efter etablering af I/S"]
[null,null,null,null,null,null,null,0.5,{"$f":"1-H5","v":0.5}]
["AKTIVER",null,null,"A","B","I alt",null,"A","B","I/S","Koncern",null,1,1]
[null,"Jord",null,null,null,{"$f":"D7+E7","v":0},null,null,null,null,{"$f":"J7+I7+H7","v":0},null,1,{"$f":"IF(F7+K7<>0,1,0)","v":0}]
[null,"Grundforbedringer",null,null,null,0,null,null,null,null,{"$f":"J8+I8+H8","v":0},null,1,{"$f":"IF(F8+K8<>0,1,0)","v":0}]
[null,"Driftsbygninger",null,null,null,0,null,null,null,null,0,null,1,{"$f":"IF(F9+K9<>0,1,0)","v":0}]
[null,"Beboelse(stuehus)",null,null,null,0,null,null,null,null,0,null,1,0]
["Fast ejendom i alt",null,null,{"$f":"SUM(D7:D10)","v":0},{"$f":"SUM(E7:E10)","v":0},{"$f":"SUM(F7:F10)","v":0},null,{"$f":"SUM(H7:H10)","v":0},{"$f":"SUM(I7:I10)","v":0},{"$f":"SUM(J7:J10)","v":0},{"$f":"SUM(K7:K10)","v":0},null,1,0]
[null,"Leveringsrettigheder",null,null,null,0,null,null,null,null,0,null,1,0]
[null,"Inventar, mark",null,null,null,0,null,null,null,null,0,null,1,0]
[null,"Inventar, stald",null,null,null,0,null,null,null,null,0,null,1,0]
[null,"Inventar, andet",null,null,null,0,null,null,null,null,0,null,1,0]
[null,"Besætning",null,null,null,0,null,null,null,null,0,null,1,0]
[null,"Beholdninger egen avl",null,null,null,0,null,null,null,null,0,null,1,0]
[null,"Beholdning indkøbt foder",null,null,null,0,null,null,null,null,0,null,1,0]
[null,"Jordbeholdninger",null,null,null,0,null,null,null,null,0,null,1,0]
[null,"Andre beholdninger",null,null,null,0,null,null,null,null,0,null,1,0]
[null,null,null,null,null,0,null,null,null,null,null,null,1,{"$f":"N22","v":0}]
["Landbrugsaktiver",null,null,{"$f":"SUM(D11:D20)","v":0},{"$f":"SUM(E11:E20)","v":0},0,null,{"$f":"SUM(H11:H20)","v":0},{"$f":"SUM(I11:I20)","v":0},{"$f":"SUM(J11:J20)","v":0},{"$f":"SUM(K12:K20)+K11","v":0},null,1,0]
[null,null,null,null,null,0,null,null,null,null,null,null,1,{"$f":"N22","v":0}]
[null,"Biler",null,null,null,0,null,null,null,null,{"$f":"J24+I24+H24","v":0},null,1,0]
[null,"Aktiver uden for landbrug",null,null,null,0,null,null,null,null,0,null,1,0]
[null,"Andel i I/S",null,null,null,0,null,{"$f":"J58*H5","v":0},{"$f":"J58*I5","v":0},null,"Elimineret",null,1,1]
[null,"Tilgodehavender",null,null,null,{"$f":"D27+E27","v":0},null,null,null,null,0,null,1,0]
[null,"Værdipapirer",null,null,null,{"$f":"D28+E28","v":0},null,null,null,null,0,null,1,0]
[null,"Indlån",null,null,null,{"$f":"D29+E29","v":0},null,null,null,null,0,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N31","v":0}]
["Finans- og andre aktiver",null,null,{"$f":"SUM(D24:D29)","v":0},{"$f":"SUM(E24:E29)","v":0},{"$f":"SUM(F24:F29)","v":0},null,{"$f":"SUM(H24:H29)","v":0},{"$f":"SUM(I24:I29)","v":0},{"$f":"SUM(J24:J29)","v":0},{"$f":"SUM(K24:K29)","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N31","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N34","v":0}]
["AKTIVER I ALT",null,null,{"$f":"D31+D22","v":0},{"$f":"E31+E22","v":0},{"$f":"F31+F22","v":0},null,{"$f":"H31+H22","v":0},{"$f":"I31+I22","v":0},{"$f":"J31+J22","v":0},{"$f":"K31+K22","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N34","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["PASSIVER",null,null,"A","B","I alt",null,"A","B","I/S","Koncern",null,1,1]
[null,null,null," - Gæld"," - Gæld"," - Gæld",null," - Gæld"," - Gæld"," - Gæld"," - Gæld",null,1,1]
["   Kredf. lån",null,null,null,null,{"$f":"D39+E39","v":0},null,null,null,null,{"$f":"J39+I39+H39","v":0},null,1,0]
["   Kredf. lån",null,null,null,null,0,null,null,null,null,0,null,1,0]
["   Kredf. lån",null,null,null,null,0,null,null,null,null,0,null,1,0]
["   Kredf. lån",null,null,null,null,0,null,null,null,null,0,null,1,0]
["   Pengeinstitutlån",null,null,null,null,0,null,null,null,null,0,null,1,0]
["   Sælgerpantebrev","Billån",null,null,null,0,null,null,null,null,0,null,1,0]
["   Familielån",null,null,null,null,0,null,null,null,null,0,null,1,0]
["Prioritetsgæld i alt",null,null,{"$f":"SUM(D39:D45)","v":0},{"$f":"SUM(E39:E45)","v":0},{"$f":"SUM(F39:F45)","v":0},null,{"$f":"SUM(H39:H45)","v":0},{"$f":"SUM(I39:I45)","v":0},{"$f":"SUM(J39:J45)","v":0},{"$f":"SUM(K39:K45)","v":0},null,1,0]
["   YJ lån","Anden gæld",null,null,null,0,null,null,null,null,0,null,1,0]
["   Pengeinstitutlån","Mellemregning",null,null,null,0,null,null,null,null,0,null,1,0]
["   Pengeinstitutlån","Kassekredit",null,null,null,0,null,null,null,null,0,null,1,0]
[null,null,null,null,null,0,null,null,null,null,0,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N52","v":0}]
["Gæld i alt",null,null,{"$f":"SUM(D47:D50)+D46","v":0},{"$f":"SUM(E47:E50)+E46","v":0},{"$f":"SUM(F47:F50)+F46","v":0},null,{"$f":"SUM(H47:H50)+H46","v":0},{"$f":"SUM(I47:I50)+I46","v":0},{"$f":"SUM(J47:J50)+J46","v":0},{"$f":"SUM(K47:K50)+K46","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N52","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N55","v":0}]
["Hensættelse, udskudt skat",null,null,null,null,{"$f":"D55+E55","v":0},null,null,null,null,{"$f":"J55+I55+H55","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N55","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N58","v":0}]
["EGENKAPITAL",null,null,{"$f":"D34+D52+D55","v":0},{"$f":"E34+E52+E55","v":0},{"$f":"F34+F52+F55","v":0},null,{"$f":"H34+H52+H55","v":0},{"$f":"I34+I52+I55","v":0},{"$f":"J34+J52","v":0},{"$f":"K34+K52+K55","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"N58","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Beskrivelse af konstruktionen",null,null,null,null,null,null,null,null,null,null,1,0]
[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,1,0]
[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,1,0]
[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,1,0]
[null,null,null,null,null,null,null,null,null,null,"© CHA 21.03.23",null,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,123456,123456,123456,null,123456,123456,123456,123456]