{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Køb","Salg","Nøgletal","Kontoplan"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":3,"comments":2,"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":"Køb","index":0,"n_rows":155,"n_cols":80,"rows_kept":155,"cut":false,"hidden":false,"merged":[[0,6,0,14]]}
["Forbrug, lagerstyring og indkøb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Varelager i alt primo",null,null,{"$f":"T4+T13+T22+T31+T40+T49+T58+T67+T76+T85+T94+T103+T112+T121+T130+T139+T148","v":0},null,"Kreditorer i alt primo",{"$f":"Y4+Y13+Y22+Y31+Y40+Y49+Y58+Y67+Y76+Y85+Y94+Y103+Y112+Y121+Y130+Y139+Y148","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I alt",null,"Varelager i alt ultimo",null,null,{"$f":"T7+T16+T25+T34+T43+T52+T61+T70+T79+T88+T97+T106+T115+T124+T133+T142+T151","v":0},null,"Kreditorer i alt ultimo",{"$f":"Y7+Y16+Y25+Y34+Y43+Y52+Y61+Y70+Y79+Y88+Y97+Y106+Y115+Y124+Y133+Y142+Y151","v":0}]
["Papkasser","Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton",null,"Forskydning i alt",null,null,{"$f":"V1-V2","v":0},null,"Forskydning i alt",{"$f":"Y1-Y2","v":0},"Konto 2710 00 Dec."]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D4","v":0},"stk.","   Lager primo",{"$f":"D4*C3","v":0},"kr.","(Ø90)",null,"Kreditorer primo",0,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D5:O5)","v":0},"stk."," + køb",{"$f":"Q5*C3","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D6:O6)","v":0},"stk."," - forbrug ",{"$f":"Q6*C3*-1","v":0},"kr.",null,null,"Kredittid uger",2]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D4-D6+D5","v":0},{"$f":"D7-E6+E5","v":0},{"$f":"E7-F6+F5","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"O7","v":0},"stk."," = lager ultimo",{"$f":"Q7*C3","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y6,AB8:CB10,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T6<0,(T6*-1)/T7,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y4-Y7","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,409911,{"$f":"D5*$C3*-1","v":0},{"$f":"E5*$C3*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D9:O9)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D9/4","v":0},{"$f":"$D9/4","v":0},{"$f":"$D9/4","v":0},{"$f":"$D9/4","v":0},{"$f":"$E9/4","v":0},{"$f":"$E9/4","v":0},0,0,{"$f":"$F9/4","v":0},{"$f":"$F9/4","v":0},0,0,0,{"$f":"$G9/4","v":0},{"$f":"$G9/4","v":0},0,0,{"$f":"$H9/4","v":0},{"$f":"$H9/4","v":0},0,0,0,{"$f":"$I9/4","v":0},{"$f":"$I9/4","v":0},0,0,{"$f":"$J9/4","v":0},{"$f":"$J9/4","v":0},0,0,{"$f":"$K9/4","v":0},{"$f":"$K9/4","v":0},0,0,0,{"$f":"$L9/4","v":0},{"$f":"$L9/4","v":0},0,0,{"$f":"$M9/4","v":0},{"$f":"$M9/4","v":0},0,0,{"$f":"$N9/4","v":0},{"$f":"$N9/4","v":0},0,0,0,{"$f":"$O9/4","v":0},{"$f":"$O9/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC10+AB9","v":0},{"$f":"AD10+AC9","v":0},{"$f":"AE10+AD9","v":0},{"$f":"AF10+AE9","v":0},{"$f":"AG10+AF9","v":0},{"$f":"AH10+AG9","v":0},{"$f":"AI10+AH9","v":0},{"$f":"AJ10+AI9","v":0},{"$f":"AK10+AJ9","v":0},{"$f":"AL10+AK9","v":0},{"$f":"AM10+AL9","v":0},{"$f":"AN10+AM9","v":0},{"$f":"AO10+AN9","v":0},{"$f":"AP10+AO9","v":0},{"$f":"AQ10+AP9","v":0},{"$f":"AR10+AQ9","v":0},{"$f":"AS10+AR9","v":0},{"$f":"AT10+AS9","v":0},{"$f":"AU10+AT9","v":0},{"$f":"AV10+AU9","v":0},{"$f":"AW10+AV9","v":0},{"$f":"AX10+AW9","v":0},{"$f":"AY10+AX9","v":0},{"$f":"AZ10+AY9","v":0},{"$f":"BA10+AZ9","v":0},{"$f":"BB10+BA9","v":0},{"$f":"BC10+BB9","v":0},{"$f":"BD10+BC9","v":0},{"$f":"BE10+BD9","v":0},{"$f":"BF10+BE9","v":0},{"$f":"BG10+BF9","v":0},{"$f":"BH10+BG9","v":0},{"$f":"BI10+BH9","v":0},{"$f":"BJ10+BI9","v":0},{"$f":"BK10+BJ9","v":0},{"$f":"BL10+BK9","v":0},{"$f":"BM10+BL9","v":0},{"$f":"BN10+BM9","v":0},{"$f":"BO10+BN9","v":0},{"$f":"BP10+BO9","v":0},{"$f":"BQ10+BP9","v":0},{"$f":"BR10+BQ9","v":0},{"$f":"BS10+BR9","v":0},{"$f":"BT10+BS9","v":0},{"$f":"BU10+BT9","v":0},{"$f":"BV10+BU9","v":0},{"$f":"BW10+BV9","v":0},{"$f":"BX10+BW9","v":0},{"$f":"BY10+BX9","v":0},{"$f":"BZ10+BY9","v":0},{"$f":"CA10+BZ9","v":0},{"$f":"CA9","v":0},0]
[]
["Hulkasser","Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D13","v":0},"stk.","   Primo",{"$f":"D13*C12","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D14:O14)","v":0},"stk."," + køb",{"$f":"Q14*C12","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D15:O15)","v":0},"stk."," - forbrug ",{"$f":"Q15*C12*-1","v":0},"kr.",null,null,"Kredittid uger",2]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D13-D15+D14","v":0},{"$f":"D16-E15+E14","v":0},{"$f":"E16-F15+F14","v":0},{"$f":"F16-G15+G14","v":0},{"$f":"G16-H15+H14","v":0},{"$f":"H16-I15+I14","v":0},{"$f":"I16-J15+J14","v":0},{"$f":"J16-K15+K14","v":0},{"$f":"K16-L15+L14","v":0},{"$f":"L16-M15+M14","v":0},{"$f":"M16-N15+N14","v":0},{"$f":"N16-O15+O14","v":0},null,{"$f":"O16","v":0},"stk."," = ultimo",{"$f":"Q16*C12","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y15,AB17:CB19,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T15<0,(T15*-1)/T16,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y13-Y16","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,409912,{"$f":"D14*$C12*-1","v":0},{"$f":"E14*$C12*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D18:O18)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D18/4","v":0},{"$f":"$D18/4","v":0},{"$f":"$D18/4","v":0},{"$f":"$D18/4","v":0},{"$f":"$E18/4","v":0},{"$f":"$E18/4","v":0},0,0,{"$f":"$F18/4","v":0},{"$f":"$F18/4","v":0},0,0,0,{"$f":"$G18/4","v":0},{"$f":"$G18/4","v":0},0,0,{"$f":"$H18/4","v":0},{"$f":"$H18/4","v":0},0,0,0,{"$f":"$I18/4","v":0},{"$f":"$I18/4","v":0},0,0,{"$f":"$J18/4","v":0},{"$f":"$J18/4","v":0},0,0,{"$f":"$K18/4","v":0},{"$f":"$K18/4","v":0},0,0,0,{"$f":"$L18/4","v":0},{"$f":"$L18/4","v":0},0,0,{"$f":"$M18/4","v":0},{"$f":"$M18/4","v":0},0,0,{"$f":"$N18/4","v":0},{"$f":"$N18/4","v":0},0,0,0,{"$f":"$O18/4","v":0},{"$f":"$O18/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC19+AB18","v":0},{"$f":"AD19+AC18","v":0},{"$f":"AE19+AD18","v":0},{"$f":"AF19+AE18","v":0},{"$f":"AG19+AF18","v":0},{"$f":"AH19+AG18","v":0},{"$f":"AI19+AH18","v":0},{"$f":"AJ19+AI18","v":0},{"$f":"AK19+AJ18","v":0},{"$f":"AL19+AK18","v":0},{"$f":"AM19+AL18","v":0},{"$f":"AN19+AM18","v":0},{"$f":"AO19+AN18","v":0},{"$f":"AP19+AO18","v":0},{"$f":"AQ19+AP18","v":0},{"$f":"AR19+AQ18","v":0},{"$f":"AS19+AR18","v":0},{"$f":"AT19+AS18","v":0},{"$f":"AU19+AT18","v":0},{"$f":"AV19+AU18","v":0},{"$f":"AW19+AV18","v":0},{"$f":"AX19+AW18","v":0},{"$f":"AY19+AX18","v":0},{"$f":"AZ19+AY18","v":0},{"$f":"BA19+AZ18","v":0},{"$f":"BB19+BA18","v":0},{"$f":"BC19+BB18","v":0},{"$f":"BD19+BC18","v":0},{"$f":"BE19+BD18","v":0},{"$f":"BF19+BE18","v":0},{"$f":"BG19+BF18","v":0},{"$f":"BH19+BG18","v":0},{"$f":"BI19+BH18","v":0},{"$f":"BJ19+BI18","v":0},{"$f":"BK19+BJ18","v":0},{"$f":"BL19+BK18","v":0},{"$f":"BM19+BL18","v":0},{"$f":"BN19+BM18","v":0},{"$f":"BO19+BN18","v":0},{"$f":"BP19+BO18","v":0},{"$f":"BQ19+BP18","v":0},{"$f":"BR19+BQ18","v":0},{"$f":"BS19+BR18","v":0},{"$f":"BT19+BS18","v":0},{"$f":"BU19+BT18","v":0},{"$f":"BV19+BU18","v":0},{"$f":"BW19+BV18","v":0},{"$f":"BX19+BW18","v":0},{"$f":"BY19+BX18","v":0},{"$f":"BZ19+BY18","v":0},{"$f":"CA19+BZ18","v":0},{"$f":"CA18","v":0},0]
[]
["Containere","Pris pr. stk",112.5,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D22","v":0},"stk.","   Primo",{"$f":"D22*C21","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D23:O23)","v":0},"stk."," + køb",{"$f":"Q23*C21","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D24:O24)","v":0},"stk."," - forbrug ",{"$f":"Q24*C21*-1","v":0},"kr.",null,null,"Kredittid uger",2]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D22-D24+D23","v":0},{"$f":"D25-E24+E23","v":0},{"$f":"E25-F24+F23","v":0},{"$f":"F25-G24+G23","v":0},{"$f":"G25-H24+H23","v":0},{"$f":"H25-I24+I23","v":0},{"$f":"I25-J24+J23","v":0},{"$f":"J25-K24+K23","v":0},{"$f":"K25-L24+L23","v":0},{"$f":"L25-M24+M23","v":0},{"$f":"M25-N24+N23","v":0},{"$f":"N25-O24+O23","v":0},null,{"$f":"O25","v":0},"stk."," = ultimo",{"$f":"Q25*C21","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y24,AB26:CB28,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T24<0,(T24*-1)/T25,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y22-Y25","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,409913,{"$f":"D23*$C21*-1","v":0},{"$f":"E23*$C21*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D27:O27)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D27/4","v":0},{"$f":"$D27/4","v":0},{"$f":"$D27/4","v":0},{"$f":"$D27/4","v":0},{"$f":"$E27/4","v":0},{"$f":"$E27/4","v":0},0,0,{"$f":"$F27/4","v":0},{"$f":"$F27/4","v":0},0,0,0,{"$f":"$G27/4","v":0},{"$f":"$G27/4","v":0},0,0,{"$f":"$H27/4","v":0},{"$f":"$H27/4","v":0},0,0,0,{"$f":"$I27/4","v":0},{"$f":"$I27/4","v":0},0,0,{"$f":"$J27/4","v":0},{"$f":"$J27/4","v":0},0,0,{"$f":"$K27/4","v":0},{"$f":"$K27/4","v":0},0,0,0,{"$f":"$L27/4","v":0},{"$f":"$L27/4","v":0},0,0,{"$f":"$M27/4","v":0},{"$f":"$M27/4","v":0},0,0,{"$f":"$N27/4","v":0},{"$f":"$N27/4","v":0},0,0,0,{"$f":"$O27/4","v":0},{"$f":"$O27/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC28+AB27","v":0},{"$f":"AD28+AC27","v":0},{"$f":"AE28+AD27","v":0},{"$f":"AF28+AE27","v":0},{"$f":"AG28+AF27","v":0},{"$f":"AH28+AG27","v":0},{"$f":"AI28+AH27","v":0},{"$f":"AJ28+AI27","v":0},{"$f":"AK28+AJ27","v":0},{"$f":"AL28+AK27","v":0},{"$f":"AM28+AL27","v":0},{"$f":"AN28+AM27","v":0},{"$f":"AO28+AN27","v":0},{"$f":"AP28+AO27","v":0},{"$f":"AQ28+AP27","v":0},{"$f":"AR28+AQ27","v":0},{"$f":"AS28+AR27","v":0},{"$f":"AT28+AS27","v":0},{"$f":"AU28+AT27","v":0},{"$f":"AV28+AU27","v":0},{"$f":"AW28+AV27","v":0},{"$f":"AX28+AW27","v":0},{"$f":"AY28+AX27","v":0},{"$f":"AZ28+AY27","v":0},{"$f":"BA28+AZ27","v":0},{"$f":"BB28+BA27","v":0},{"$f":"BC28+BB27","v":0},{"$f":"BD28+BC27","v":0},{"$f":"BE28+BD27","v":0},{"$f":"BF28+BE27","v":0},{"$f":"BG28+BF27","v":0},{"$f":"BH28+BG27","v":0},{"$f":"BI28+BH27","v":0},{"$f":"BJ28+BI27","v":0},{"$f":"BK28+BJ27","v":0},{"$f":"BL28+BK27","v":0},{"$f":"BM28+BL27","v":0},{"$f":"BN28+BM27","v":0},{"$f":"BO28+BN27","v":0},{"$f":"BP28+BO27","v":0},{"$f":"BQ28+BP27","v":0},{"$f":"BR28+BQ27","v":0},{"$f":"BS28+BR27","v":0},{"$f":"BT28+BS27","v":0},{"$f":"BU28+BT27","v":0},{"$f":"BV28+BU27","v":0},{"$f":"BW28+BV27","v":0},{"$f":"BX28+BW27","v":0},{"$f":"BY28+BX27","v":0},{"$f":"BZ28+BY27","v":0},{"$f":"CA28+BZ27","v":0},{"$f":"CA27","v":0},0]
[]
["Stiklinger","Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D31","v":0},"stk.","   Primo",{"$f":"D31*C30","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D32:O32)","v":0},"stk."," + køb",{"$f":"Q32*C30","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D33:O33)","v":0},"stk."," - forbrug ",{"$f":"Q33*C30*-1","v":0},"kr.",null,null,"Kredittid uger",2]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D31-D33+D32","v":0},{"$f":"D34-E33+E32","v":0},{"$f":"E34-F33+F32","v":0},{"$f":"F34-G33+G32","v":0},{"$f":"G34-H33+H32","v":0},{"$f":"H34-I33+I32","v":0},{"$f":"I34-J33+J32","v":0},{"$f":"J34-K33+K32","v":0},{"$f":"K34-L33+L32","v":0},{"$f":"L34-M33+M32","v":0},{"$f":"M34-N33+N32","v":0},{"$f":"N34-O33+O32","v":0},null,{"$f":"O34","v":0},"stk."," = ultimo",{"$f":"Q34*C30","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y33,AB35:CB37,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T33<0,(T33*-1)/T34,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y31-Y34","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,400461,{"$f":"D32*$C30*-1","v":0},{"$f":"E32*$C30*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D36:O36)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D36/4","v":0},{"$f":"$D36/4","v":0},{"$f":"$D36/4","v":0},{"$f":"$D36/4","v":0},{"$f":"$E36/4","v":0},{"$f":"$E36/4","v":0},0,0,{"$f":"$F36/4","v":0},{"$f":"$F36/4","v":0},0,0,0,{"$f":"$G36/4","v":0},{"$f":"$G36/4","v":0},0,0,{"$f":"$H36/4","v":0},{"$f":"$H36/4","v":0},0,0,0,{"$f":"$I36/4","v":0},{"$f":"$I36/4","v":0},0,0,{"$f":"$J36/4","v":0},{"$f":"$J36/4","v":0},0,0,{"$f":"$K36/4","v":0},{"$f":"$K36/4","v":0},0,0,0,{"$f":"$L36/4","v":0},{"$f":"$L36/4","v":0},0,0,{"$f":"$M36/4","v":0},{"$f":"$M36/4","v":0},0,0,{"$f":"$N36/4","v":0},{"$f":"$N36/4","v":0},0,0,0,{"$f":"$O36/4","v":0},{"$f":"$O36/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC37+AB36","v":0},{"$f":"AD37+AC36","v":0},{"$f":"AE37+AD36","v":0},{"$f":"AF37+AE36","v":0},{"$f":"AG37+AF36","v":0},{"$f":"AH37+AG36","v":0},{"$f":"AI37+AH36","v":0},{"$f":"AJ37+AI36","v":0},{"$f":"AK37+AJ36","v":0},{"$f":"AL37+AK36","v":0},{"$f":"AM37+AL36","v":0},{"$f":"AN37+AM36","v":0},{"$f":"AO37+AN36","v":0},{"$f":"AP37+AO36","v":0},{"$f":"AQ37+AP36","v":0},{"$f":"AR37+AQ36","v":0},{"$f":"AS37+AR36","v":0},{"$f":"AT37+AS36","v":0},{"$f":"AU37+AT36","v":0},{"$f":"AV37+AU36","v":0},{"$f":"AW37+AV36","v":0},{"$f":"AX37+AW36","v":0},{"$f":"AY37+AX36","v":0},{"$f":"AZ37+AY36","v":0},{"$f":"BA37+AZ36","v":0},{"$f":"BB37+BA36","v":0},{"$f":"BC37+BB36","v":0},{"$f":"BD37+BC36","v":0},{"$f":"BE37+BD36","v":0},{"$f":"BF37+BE36","v":0},{"$f":"BG37+BF36","v":0},{"$f":"BH37+BG36","v":0},{"$f":"BI37+BH36","v":0},{"$f":"BJ37+BI36","v":0},{"$f":"BK37+BJ36","v":0},{"$f":"BL37+BK36","v":0},{"$f":"BM37+BL36","v":0},{"$f":"BN37+BM36","v":0},{"$f":"BO37+BN36","v":0},{"$f":"BP37+BO36","v":0},{"$f":"BQ37+BP36","v":0},{"$f":"BR37+BQ36","v":0},{"$f":"BS37+BR36","v":0},{"$f":"BT37+BS36","v":0},{"$f":"BU37+BT36","v":0},{"$f":"BV37+BU36","v":0},{"$f":"BW37+BV36","v":0},{"$f":"BX37+BW36","v":0},{"$f":"BY37+BX36","v":0},{"$f":"BZ37+BY36","v":0},{"$f":"CA37+BZ36","v":0},{"$f":"CA36","v":0},0]
[]
["Potter 11 cm","Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D40","v":0},"stk.","   Primo",{"$f":"D40*C39","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D41:O41)","v":0},"stk."," + køb",{"$f":"Q41*C39","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D42:O42)","v":0},"stk."," - forbrug ",{"$f":"Q42*C39*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D40-D42+D41","v":0},{"$f":"D43-E42+E41","v":0},{"$f":"E43-F42+F41","v":0},{"$f":"F43-G42+G41","v":0},{"$f":"G43-H42+H41","v":0},{"$f":"H43-I42+I41","v":0},{"$f":"I43-J42+J41","v":0},{"$f":"J43-K42+K41","v":0},{"$f":"K43-L42+L41","v":0},{"$f":"L43-M42+M41","v":0},{"$f":"M43-N42+N41","v":0},{"$f":"N43-O42+O41","v":0},null,{"$f":"O43","v":0},"stk."," = ultimo",{"$f":"Q43*C39","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y42,AB44:CB46,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T42<0,(T42*-1)/T43,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y40-Y43","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,409914,{"$f":"D41*$C39*-1","v":0},{"$f":"E41*$C39*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D45:O45)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D45/4","v":0},{"$f":"$D45/4","v":0},{"$f":"$D45/4","v":0},{"$f":"$D45/4","v":0},{"$f":"$E45/4","v":0},{"$f":"$E45/4","v":0},0,0,{"$f":"$F45/4","v":0},{"$f":"$F45/4","v":0},0,0,0,{"$f":"$G45/4","v":0},{"$f":"$G45/4","v":0},0,0,{"$f":"$H45/4","v":0},{"$f":"$H45/4","v":0},0,0,0,{"$f":"$I45/4","v":0},{"$f":"$I45/4","v":0},0,0,{"$f":"$J45/4","v":0},{"$f":"$J45/4","v":0},0,0,{"$f":"$K45/4","v":0},{"$f":"$K45/4","v":0},0,0,0,{"$f":"$L45/4","v":0},{"$f":"$L45/4","v":0},0,0,{"$f":"$M45/4","v":0},{"$f":"$M45/4","v":0},0,0,{"$f":"$N45/4","v":0},{"$f":"$N45/4","v":0},0,0,0,{"$f":"$O45/4","v":0},{"$f":"$O45/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC46+AB45","v":0},{"$f":"AD46+AC45","v":0},{"$f":"AE46+AD45","v":0},{"$f":"AF46+AE45","v":0},{"$f":"AG46+AF45","v":0},{"$f":"AH46+AG45","v":0},{"$f":"AI46+AH45","v":0},{"$f":"AJ46+AI45","v":0},{"$f":"AK46+AJ45","v":0},{"$f":"AL46+AK45","v":0},{"$f":"AM46+AL45","v":0},{"$f":"AN46+AM45","v":0},{"$f":"AO46+AN45","v":0},{"$f":"AP46+AO45","v":0},{"$f":"AQ46+AP45","v":0},{"$f":"AR46+AQ45","v":0},{"$f":"AS46+AR45","v":0},{"$f":"AT46+AS45","v":0},{"$f":"AU46+AT45","v":0},{"$f":"AV46+AU45","v":0},{"$f":"AW46+AV45","v":0},{"$f":"AX46+AW45","v":0},{"$f":"AY46+AX45","v":0},{"$f":"AZ46+AY45","v":0},{"$f":"BA46+AZ45","v":0},{"$f":"BB46+BA45","v":0},{"$f":"BC46+BB45","v":0},{"$f":"BD46+BC45","v":0},{"$f":"BE46+BD45","v":0},{"$f":"BF46+BE45","v":0},{"$f":"BG46+BF45","v":0},{"$f":"BH46+BG45","v":0},{"$f":"BI46+BH45","v":0},{"$f":"BJ46+BI45","v":0},{"$f":"BK46+BJ45","v":0},{"$f":"BL46+BK45","v":0},{"$f":"BM46+BL45","v":0},{"$f":"BN46+BM45","v":0},{"$f":"BO46+BN45","v":0},{"$f":"BP46+BO45","v":0},{"$f":"BQ46+BP45","v":0},{"$f":"BR46+BQ45","v":0},{"$f":"BS46+BR45","v":0},{"$f":"BT46+BS45","v":0},{"$f":"BU46+BT45","v":0},{"$f":"BV46+BU45","v":0},{"$f":"BW46+BV45","v":0},{"$f":"BX46+BW45","v":0},{"$f":"BY46+BX45","v":0},{"$f":"BZ46+BY45","v":0},{"$f":"CA46+BZ45","v":0},{"$f":"CA45","v":0},0]
[]
["Dyrkningsmedie","Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D49","v":0},"stk.","   Primo",{"$f":"D49*C48","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D50:O50)","v":0},"stk."," + køb",{"$f":"Q50*C48","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D51:O51)","v":0},"stk."," - forbrug ",{"$f":"Q51*C48*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D49-D51+D50","v":0},{"$f":"D52-E51+E50","v":0},{"$f":"E52-F51+F50","v":0},{"$f":"F52-G51+G50","v":0},{"$f":"G52-H51+H50","v":0},{"$f":"H52-I51+I50","v":0},{"$f":"I52-J51+J50","v":0},{"$f":"J52-K51+K50","v":0},{"$f":"K52-L51+L50","v":0},{"$f":"L52-M51+M50","v":0},{"$f":"M52-N51+N50","v":0},{"$f":"N52-O51+O50","v":0},null,{"$f":"O52","v":0},"stk."," = ultimo",{"$f":"Q52*C48","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y51,AB53:CB55,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T51<0,(T51*-1)/T52,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y49-Y52","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,409915,{"$f":"D50*$C48*-1","v":0},{"$f":"E50*$C48*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D54:O54)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D54/4","v":0},{"$f":"$D54/4","v":0},{"$f":"$D54/4","v":0},{"$f":"$D54/4","v":0},{"$f":"$E54/4","v":0},{"$f":"$E54/4","v":0},0,0,{"$f":"$F54/4","v":0},{"$f":"$F54/4","v":0},0,0,0,{"$f":"$G54/4","v":0},{"$f":"$G54/4","v":0},0,0,{"$f":"$H54/4","v":0},{"$f":"$H54/4","v":0},0,0,0,{"$f":"$I54/4","v":0},{"$f":"$I54/4","v":0},0,0,{"$f":"$J54/4","v":0},{"$f":"$J54/4","v":0},0,0,{"$f":"$K54/4","v":0},{"$f":"$K54/4","v":0},0,0,0,{"$f":"$L54/4","v":0},{"$f":"$L54/4","v":0},0,0,{"$f":"$M54/4","v":0},{"$f":"$M54/4","v":0},0,0,{"$f":"$N54/4","v":0},{"$f":"$N54/4","v":0},0,0,0,{"$f":"$O54/4","v":0},{"$f":"$O54/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC55+AB54","v":0},{"$f":"AD55+AC54","v":0},{"$f":"AE55+AD54","v":0},{"$f":"AF55+AE54","v":0},{"$f":"AG55+AF54","v":0},{"$f":"AH55+AG54","v":0},{"$f":"AI55+AH54","v":0},{"$f":"AJ55+AI54","v":0},{"$f":"AK55+AJ54","v":0},{"$f":"AL55+AK54","v":0},{"$f":"AM55+AL54","v":0},{"$f":"AN55+AM54","v":0},{"$f":"AO55+AN54","v":0},{"$f":"AP55+AO54","v":0},{"$f":"AQ55+AP54","v":0},{"$f":"AR55+AQ54","v":0},{"$f":"AS55+AR54","v":0},{"$f":"AT55+AS54","v":0},{"$f":"AU55+AT54","v":0},{"$f":"AV55+AU54","v":0},{"$f":"AW55+AV54","v":0},{"$f":"AX55+AW54","v":0},{"$f":"AY55+AX54","v":0},{"$f":"AZ55+AY54","v":0},{"$f":"BA55+AZ54","v":0},{"$f":"BB55+BA54","v":0},{"$f":"BC55+BB54","v":0},{"$f":"BD55+BC54","v":0},{"$f":"BE55+BD54","v":0},{"$f":"BF55+BE54","v":0},{"$f":"BG55+BF54","v":0},{"$f":"BH55+BG54","v":0},{"$f":"BI55+BH54","v":0},{"$f":"BJ55+BI54","v":0},{"$f":"BK55+BJ54","v":0},{"$f":"BL55+BK54","v":0},{"$f":"BM55+BL54","v":0},{"$f":"BN55+BM54","v":0},{"$f":"BO55+BN54","v":0},{"$f":"BP55+BO54","v":0},{"$f":"BQ55+BP54","v":0},{"$f":"BR55+BQ54","v":0},{"$f":"BS55+BR54","v":0},{"$f":"BT55+BS54","v":0},{"$f":"BU55+BT54","v":0},{"$f":"BV55+BU54","v":0},{"$f":"BW55+BV54","v":0},{"$f":"BX55+BW54","v":0},{"$f":"BY55+BX54","v":0},{"$f":"BZ55+BY54","v":0},{"$f":"CA55+BZ54","v":0},{"$f":"CA54","v":0},0]
[]
["Gødning og kemi","Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D58","v":0},"stk.","   Primo",{"$f":"D58*C57","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D59:O59)","v":0},"stk."," + køb",{"$f":"Q59*C57","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D60:O60)","v":0},"stk."," - forbrug ",{"$f":"Q60*C57*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D58-D60+D59","v":0},{"$f":"D61-E60+E59","v":0},{"$f":"E61-F60+F59","v":0},{"$f":"F61-G60+G59","v":0},{"$f":"G61-H60+H59","v":0},{"$f":"H61-I60+I59","v":0},{"$f":"I61-J60+J59","v":0},{"$f":"J61-K60+K59","v":0},{"$f":"K61-L60+L59","v":0},{"$f":"L61-M60+M59","v":0},{"$f":"M61-N60+N59","v":0},{"$f":"N61-O60+O59","v":0},null,{"$f":"O61","v":0},"stk."," = ultimo",{"$f":"Q61*C57","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y60,AB62:CB64,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T60<0,(T60*-1)/T61,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y58-Y61","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,402002,{"$f":"D59*$C57*-1","v":0},{"$f":"E59*$C57*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D63:O63)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D63/4","v":0},{"$f":"$D63/4","v":0},{"$f":"$D63/4","v":0},{"$f":"$D63/4","v":0},{"$f":"$E63/4","v":0},{"$f":"$E63/4","v":0},0,0,{"$f":"$F63/4","v":0},{"$f":"$F63/4","v":0},0,0,0,{"$f":"$G63/4","v":0},{"$f":"$G63/4","v":0},0,0,{"$f":"$H63/4","v":0},{"$f":"$H63/4","v":0},0,0,0,{"$f":"$I63/4","v":0},{"$f":"$I63/4","v":0},0,0,{"$f":"$J63/4","v":0},{"$f":"$J63/4","v":0},0,0,{"$f":"$K63/4","v":0},{"$f":"$K63/4","v":0},0,0,0,{"$f":"$L63/4","v":0},{"$f":"$L63/4","v":0},0,0,{"$f":"$M63/4","v":0},{"$f":"$M63/4","v":0},0,0,{"$f":"$N63/4","v":0},{"$f":"$N63/4","v":0},0,0,0,{"$f":"$O63/4","v":0},{"$f":"$O63/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC64+AB63","v":0},{"$f":"AD64+AC63","v":0},{"$f":"AE64+AD63","v":0},{"$f":"AF64+AE63","v":0},{"$f":"AG64+AF63","v":0},{"$f":"AH64+AG63","v":0},{"$f":"AI64+AH63","v":0},{"$f":"AJ64+AI63","v":0},{"$f":"AK64+AJ63","v":0},{"$f":"AL64+AK63","v":0},{"$f":"AM64+AL63","v":0},{"$f":"AN64+AM63","v":0},{"$f":"AO64+AN63","v":0},{"$f":"AP64+AO63","v":0},{"$f":"AQ64+AP63","v":0},{"$f":"AR64+AQ63","v":0},{"$f":"AS64+AR63","v":0},{"$f":"AT64+AS63","v":0},{"$f":"AU64+AT63","v":0},{"$f":"AV64+AU63","v":0},{"$f":"AW64+AV63","v":0},{"$f":"AX64+AW63","v":0},{"$f":"AY64+AX63","v":0},{"$f":"AZ64+AY63","v":0},{"$f":"BA64+AZ63","v":0},{"$f":"BB64+BA63","v":0},{"$f":"BC64+BB63","v":0},{"$f":"BD64+BC63","v":0},{"$f":"BE64+BD63","v":0},{"$f":"BF64+BE63","v":0},{"$f":"BG64+BF63","v":0},{"$f":"BH64+BG63","v":0},{"$f":"BI64+BH63","v":0},{"$f":"BJ64+BI63","v":0},{"$f":"BK64+BJ63","v":0},{"$f":"BL64+BK63","v":0},{"$f":"BM64+BL63","v":0},{"$f":"BN64+BM63","v":0},{"$f":"BO64+BN63","v":0},{"$f":"BP64+BO63","v":0},{"$f":"BQ64+BP63","v":0},{"$f":"BR64+BQ63","v":0},{"$f":"BS64+BR63","v":0},{"$f":"BT64+BS63","v":0},{"$f":"BU64+BT63","v":0},{"$f":"BV64+BU63","v":0},{"$f":"BW64+BV63","v":0},{"$f":"BX64+BW63","v":0},{"$f":"BY64+BX63","v":0},{"$f":"BZ64+BY63","v":0},{"$f":"CA64+BZ63","v":0},{"$f":"CA63","v":0},0]
[]
["Vand","Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D67","v":0},"stk.","   Primo",{"$f":"D67*C66","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D68:O68)","v":0},"stk."," + køb",{"$f":"Q68*C66","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D69:O69)","v":0},"stk."," - forbrug ",{"$f":"Q69*C66*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D67-D69+D68","v":0},{"$f":"D70-E69+E68","v":0},{"$f":"E70-F69+F68","v":0},{"$f":"F70-G69+G68","v":0},{"$f":"G70-H69+H68","v":0},{"$f":"H70-I69+I68","v":0},{"$f":"I70-J69+J68","v":0},{"$f":"J70-K69+K68","v":0},{"$f":"K70-L69+L68","v":0},{"$f":"L70-M69+M68","v":0},{"$f":"M70-N69+N68","v":0},{"$f":"N70-O69+O68","v":0},null,{"$f":"O70","v":0},"stk."," = ultimo",{"$f":"Q70*C66","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y69,AB71:CB73,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T69<0,(T69*-1)/T70,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y67-Y70","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,483700,{"$f":"D68*$C66*-1","v":0},{"$f":"E68*$C66*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D72:O72)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D72/4","v":0},{"$f":"$D72/4","v":0},{"$f":"$D72/4","v":0},{"$f":"$D72/4","v":0},{"$f":"$E72/4","v":0},{"$f":"$E72/4","v":0},0,0,{"$f":"$F72/4","v":0},{"$f":"$F72/4","v":0},0,0,0,{"$f":"$G72/4","v":0},{"$f":"$G72/4","v":0},0,0,{"$f":"$H72/4","v":0},{"$f":"$H72/4","v":0},0,0,0,{"$f":"$I72/4","v":0},{"$f":"$I72/4","v":0},0,0,{"$f":"$J72/4","v":0},{"$f":"$J72/4","v":0},0,0,{"$f":"$K72/4","v":0},{"$f":"$K72/4","v":0},0,0,0,{"$f":"$L72/4","v":0},{"$f":"$L72/4","v":0},0,0,{"$f":"$M72/4","v":0},{"$f":"$M72/4","v":0},0,0,{"$f":"$N72/4","v":0},{"$f":"$N72/4","v":0},0,0,0,{"$f":"$O72/4","v":0},{"$f":"$O72/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC73+AB72","v":0},{"$f":"AD73+AC72","v":0},{"$f":"AE73+AD72","v":0},{"$f":"AF73+AE72","v":0},{"$f":"AG73+AF72","v":0},{"$f":"AH73+AG72","v":0},{"$f":"AI73+AH72","v":0},{"$f":"AJ73+AI72","v":0},{"$f":"AK73+AJ72","v":0},{"$f":"AL73+AK72","v":0},{"$f":"AM73+AL72","v":0},{"$f":"AN73+AM72","v":0},{"$f":"AO73+AN72","v":0},{"$f":"AP73+AO72","v":0},{"$f":"AQ73+AP72","v":0},{"$f":"AR73+AQ72","v":0},{"$f":"AS73+AR72","v":0},{"$f":"AT73+AS72","v":0},{"$f":"AU73+AT72","v":0},{"$f":"AV73+AU72","v":0},{"$f":"AW73+AV72","v":0},{"$f":"AX73+AW72","v":0},{"$f":"AY73+AX72","v":0},{"$f":"AZ73+AY72","v":0},{"$f":"BA73+AZ72","v":0},{"$f":"BB73+BA72","v":0},{"$f":"BC73+BB72","v":0},{"$f":"BD73+BC72","v":0},{"$f":"BE73+BD72","v":0},{"$f":"BF73+BE72","v":0},{"$f":"BG73+BF72","v":0},{"$f":"BH73+BG72","v":0},{"$f":"BI73+BH72","v":0},{"$f":"BJ73+BI72","v":0},{"$f":"BK73+BJ72","v":0},{"$f":"BL73+BK72","v":0},{"$f":"BM73+BL72","v":0},{"$f":"BN73+BM72","v":0},{"$f":"BO73+BN72","v":0},{"$f":"BP73+BO72","v":0},{"$f":"BQ73+BP72","v":0},{"$f":"BR73+BQ72","v":0},{"$f":"BS73+BR72","v":0},{"$f":"BT73+BS72","v":0},{"$f":"BU73+BT72","v":0},{"$f":"BV73+BU72","v":0},{"$f":"BW73+BV72","v":0},{"$f":"BX73+BW72","v":0},{"$f":"BY73+BX72","v":0},{"$f":"BZ73+BY72","v":0},{"$f":"CA73+BZ72","v":0},{"$f":"CA72","v":0},0]
[]
["Diverse","Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D76","v":0},"stk.","   Primo",{"$f":"D76*C75","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D77:O77)","v":0},"stk."," + køb",{"$f":"Q77*C75","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D78:O78)","v":0},"stk."," - forbrug ",{"$f":"Q78*C75*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D76-D78+D77","v":0},{"$f":"D79-E78+E77","v":0},{"$f":"E79-F78+F77","v":0},{"$f":"F79-G78+G77","v":0},{"$f":"G79-H78+H77","v":0},{"$f":"H79-I78+I77","v":0},{"$f":"I79-J78+J77","v":0},{"$f":"J79-K78+K77","v":0},{"$f":"K79-L78+L77","v":0},{"$f":"L79-M78+M77","v":0},{"$f":"M79-N78+N77","v":0},{"$f":"N79-O78+O77","v":0},null,{"$f":"O79","v":0},"stk."," = ultimo",{"$f":"Q79*C75","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y78,AB80:CB82,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T78<0,(T78*-1)/T79,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y76-Y79","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,475801,{"$f":"D77*$C75*-1","v":0},{"$f":"E77*$C75*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D81:O81)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D81/4","v":0},{"$f":"$D81/4","v":0},{"$f":"$D81/4","v":0},{"$f":"$D81/4","v":0},{"$f":"$E81/4","v":0},{"$f":"$E81/4","v":0},0,0,{"$f":"$F81/4","v":0},{"$f":"$F81/4","v":0},0,0,0,{"$f":"$G81/4","v":0},{"$f":"$G81/4","v":0},0,0,{"$f":"$H81/4","v":0},{"$f":"$H81/4","v":0},0,0,0,{"$f":"$I81/4","v":0},{"$f":"$I81/4","v":0},0,0,{"$f":"$J81/4","v":0},{"$f":"$J81/4","v":0},0,0,{"$f":"$K81/4","v":0},{"$f":"$K81/4","v":0},0,0,0,{"$f":"$L81/4","v":0},{"$f":"$L81/4","v":0},0,0,{"$f":"$M81/4","v":0},{"$f":"$M81/4","v":0},0,0,{"$f":"$N81/4","v":0},{"$f":"$N81/4","v":0},0,0,0,{"$f":"$O81/4","v":0},{"$f":"$O81/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC82+AB81","v":0},{"$f":"AD82+AC81","v":0},{"$f":"AE82+AD81","v":0},{"$f":"AF82+AE81","v":0},{"$f":"AG82+AF81","v":0},{"$f":"AH82+AG81","v":0},{"$f":"AI82+AH81","v":0},{"$f":"AJ82+AI81","v":0},{"$f":"AK82+AJ81","v":0},{"$f":"AL82+AK81","v":0},{"$f":"AM82+AL81","v":0},{"$f":"AN82+AM81","v":0},{"$f":"AO82+AN81","v":0},{"$f":"AP82+AO81","v":0},{"$f":"AQ82+AP81","v":0},{"$f":"AR82+AQ81","v":0},{"$f":"AS82+AR81","v":0},{"$f":"AT82+AS81","v":0},{"$f":"AU82+AT81","v":0},{"$f":"AV82+AU81","v":0},{"$f":"AW82+AV81","v":0},{"$f":"AX82+AW81","v":0},{"$f":"AY82+AX81","v":0},{"$f":"AZ82+AY81","v":0},{"$f":"BA82+AZ81","v":0},{"$f":"BB82+BA81","v":0},{"$f":"BC82+BB81","v":0},{"$f":"BD82+BC81","v":0},{"$f":"BE82+BD81","v":0},{"$f":"BF82+BE81","v":0},{"$f":"BG82+BF81","v":0},{"$f":"BH82+BG81","v":0},{"$f":"BI82+BH81","v":0},{"$f":"BJ82+BI81","v":0},{"$f":"BK82+BJ81","v":0},{"$f":"BL82+BK81","v":0},{"$f":"BM82+BL81","v":0},{"$f":"BN82+BM81","v":0},{"$f":"BO82+BN81","v":0},{"$f":"BP82+BO81","v":0},{"$f":"BQ82+BP81","v":0},{"$f":"BR82+BQ81","v":0},{"$f":"BS82+BR81","v":0},{"$f":"BT82+BS81","v":0},{"$f":"BU82+BT81","v":0},{"$f":"BV82+BU81","v":0},{"$f":"BW82+BV81","v":0},{"$f":"BX82+BW81","v":0},{"$f":"BY82+BX81","v":0},{"$f":"BZ82+BY81","v":0},{"$f":"CA82+BZ81","v":0},{"$f":"CA81","v":0},0]
[]
["Kul","Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D85","v":0},"stk.","   Primo",{"$f":"D85*C84","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D86:O86)","v":0},"stk."," + køb",{"$f":"Q86*C84","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D87:O87)","v":0},"stk."," - forbrug ",{"$f":"Q87*C84*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D85-D87+D86","v":0},{"$f":"D88-E87+E86","v":0},{"$f":"E88-F87+F86","v":0},{"$f":"F88-G87+G86","v":0},{"$f":"G88-H87+H86","v":0},{"$f":"H88-I87+I86","v":0},{"$f":"I88-J87+J86","v":0},{"$f":"J88-K87+K86","v":0},{"$f":"K88-L87+L86","v":0},{"$f":"L88-M87+M86","v":0},{"$f":"M88-N87+N86","v":0},{"$f":"N88-O87+O86","v":0},null,{"$f":"O88","v":0},"stk."," = ultimo",{"$f":"Q88*C84","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y87,AB89:CB91,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T87<0,(T87*-1)/T88,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y85-Y88","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,458200,{"$f":"D86*$C84*-1","v":0},{"$f":"E86*$C84*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D90:O90)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D90/4","v":0},{"$f":"$D90/4","v":0},{"$f":"$D90/4","v":0},{"$f":"$D90/4","v":0},{"$f":"$E90/4","v":0},{"$f":"$E90/4","v":0},0,0,{"$f":"$F90/4","v":0},{"$f":"$F90/4","v":0},0,0,0,{"$f":"$G90/4","v":0},{"$f":"$G90/4","v":0},0,0,{"$f":"$H90/4","v":0},{"$f":"$H90/4","v":0},0,0,0,{"$f":"$I90/4","v":0},{"$f":"$I90/4","v":0},0,0,{"$f":"$J90/4","v":0},{"$f":"$J90/4","v":0},0,0,{"$f":"$K90/4","v":0},{"$f":"$K90/4","v":0},0,0,0,{"$f":"$L90/4","v":0},{"$f":"$L90/4","v":0},0,0,{"$f":"$M90/4","v":0},{"$f":"$M90/4","v":0},0,0,{"$f":"$N90/4","v":0},{"$f":"$N90/4","v":0},0,0,0,{"$f":"$O90/4","v":0},{"$f":"$O90/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC91+AB90","v":0},{"$f":"AD91+AC90","v":0},{"$f":"AE91+AD90","v":0},{"$f":"AF91+AE90","v":0},{"$f":"AG91+AF90","v":0},{"$f":"AH91+AG90","v":0},{"$f":"AI91+AH90","v":0},{"$f":"AJ91+AI90","v":0},{"$f":"AK91+AJ90","v":0},{"$f":"AL91+AK90","v":0},{"$f":"AM91+AL90","v":0},{"$f":"AN91+AM90","v":0},{"$f":"AO91+AN90","v":0},{"$f":"AP91+AO90","v":0},{"$f":"AQ91+AP90","v":0},{"$f":"AR91+AQ90","v":0},{"$f":"AS91+AR90","v":0},{"$f":"AT91+AS90","v":0},{"$f":"AU91+AT90","v":0},{"$f":"AV91+AU90","v":0},{"$f":"AW91+AV90","v":0},{"$f":"AX91+AW90","v":0},{"$f":"AY91+AX90","v":0},{"$f":"AZ91+AY90","v":0},{"$f":"BA91+AZ90","v":0},{"$f":"BB91+BA90","v":0},{"$f":"BC91+BB90","v":0},{"$f":"BD91+BC90","v":0},{"$f":"BE91+BD90","v":0},{"$f":"BF91+BE90","v":0},{"$f":"BG91+BF90","v":0},{"$f":"BH91+BG90","v":0},{"$f":"BI91+BH90","v":0},{"$f":"BJ91+BI90","v":0},{"$f":"BK91+BJ90","v":0},{"$f":"BL91+BK90","v":0},{"$f":"BM91+BL90","v":0},{"$f":"BN91+BM90","v":0},{"$f":"BO91+BN90","v":0},{"$f":"BP91+BO90","v":0},{"$f":"BQ91+BP90","v":0},{"$f":"BR91+BQ90","v":0},{"$f":"BS91+BR90","v":0},{"$f":"BT91+BS90","v":0},{"$f":"BU91+BT90","v":0},{"$f":"BV91+BU90","v":0},{"$f":"BW91+BV90","v":0},{"$f":"BX91+BW90","v":0},{"$f":"BY91+BX90","v":0},{"$f":"BZ91+BY90","v":0},{"$f":"CA91+BZ90","v":0},{"$f":"CA90","v":0},0]
[]
["El","Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D94","v":0},"stk.","   Primo",{"$f":"D94*C93","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D95:O95)","v":0},"stk."," + køb",{"$f":"Q95*C93","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D96:O96)","v":0},"stk."," - forbrug ",{"$f":"Q96*C93*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D94-D96+D95","v":0},{"$f":"D97-E96+E95","v":0},{"$f":"E97-F96+F95","v":0},{"$f":"F97-G96+G95","v":0},{"$f":"G97-H96+H95","v":0},{"$f":"H97-I96+I95","v":0},{"$f":"I97-J96+J95","v":0},{"$f":"J97-K96+K95","v":0},{"$f":"K97-L96+L95","v":0},{"$f":"L97-M96+M95","v":0},{"$f":"M97-N96+N95","v":0},{"$f":"N97-O96+O95","v":0},null,{"$f":"O97","v":0},"stk."," = ultimo",{"$f":"Q97*C93","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y96,AB98:CB100,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T96<0,(T96*-1)/T97,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y94-Y97","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,458800,{"$f":"D95*$C93*-1","v":0},{"$f":"E95*$C93*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D99:O99)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D99/4","v":0},{"$f":"$D99/4","v":0},{"$f":"$D99/4","v":0},{"$f":"$D99/4","v":0},{"$f":"$E99/4","v":0},{"$f":"$E99/4","v":0},0,0,{"$f":"$F99/4","v":0},{"$f":"$F99/4","v":0},0,0,0,{"$f":"$G99/4","v":0},{"$f":"$G99/4","v":0},0,0,{"$f":"$H99/4","v":0},{"$f":"$H99/4","v":0},0,0,0,{"$f":"$I99/4","v":0},{"$f":"$I99/4","v":0},0,0,{"$f":"$J99/4","v":0},{"$f":"$J99/4","v":0},0,0,{"$f":"$K99/4","v":0},{"$f":"$K99/4","v":0},0,0,0,{"$f":"$L99/4","v":0},{"$f":"$L99/4","v":0},0,0,{"$f":"$M99/4","v":0},{"$f":"$M99/4","v":0},0,0,{"$f":"$N99/4","v":0},{"$f":"$N99/4","v":0},0,0,0,{"$f":"$O99/4","v":0},{"$f":"$O99/4","v":0},0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC100+AB99","v":0},{"$f":"AD100+AC99","v":0},{"$f":"AE100+AD99","v":0},{"$f":"AF100+AE99","v":0},{"$f":"AG100+AF99","v":0},{"$f":"AH100+AG99","v":0},{"$f":"AI100+AH99","v":0},{"$f":"AJ100+AI99","v":0},{"$f":"AK100+AJ99","v":0},{"$f":"AL100+AK99","v":0},{"$f":"AM100+AL99","v":0},{"$f":"AN100+AM99","v":0},{"$f":"AO100+AN99","v":0},{"$f":"AP100+AO99","v":0},{"$f":"AQ100+AP99","v":0},{"$f":"AR100+AQ99","v":0},{"$f":"AS100+AR99","v":0},{"$f":"AT100+AS99","v":0},{"$f":"AU100+AT99","v":0},{"$f":"AV100+AU99","v":0},{"$f":"AW100+AV99","v":0},{"$f":"AX100+AW99","v":0},{"$f":"AY100+AX99","v":0},{"$f":"AZ100+AY99","v":0},{"$f":"BA100+AZ99","v":0},{"$f":"BB100+BA99","v":0},{"$f":"BC100+BB99","v":0},{"$f":"BD100+BC99","v":0},{"$f":"BE100+BD99","v":0},{"$f":"BF100+BE99","v":0},{"$f":"BG100+BF99","v":0},{"$f":"BH100+BG99","v":0},{"$f":"BI100+BH99","v":0},{"$f":"BJ100+BI99","v":0},{"$f":"BK100+BJ99","v":0},{"$f":"BL100+BK99","v":0},{"$f":"BM100+BL99","v":0},{"$f":"BN100+BM99","v":0},{"$f":"BO100+BN99","v":0},{"$f":"BP100+BO99","v":0},{"$f":"BQ100+BP99","v":0},{"$f":"BR100+BQ99","v":0},{"$f":"BS100+BR99","v":0},{"$f":"BT100+BS99","v":0},{"$f":"BU100+BT99","v":0},{"$f":"BV100+BU99","v":0},{"$f":"BW100+BV99","v":0},{"$f":"BX100+BW99","v":0},{"$f":"BY100+BX99","v":0},{"$f":"BZ100+BY99","v":0},{"$f":"CA100+BZ99","v":0},{"$f":"CA99","v":0},0]
[]
[null,"Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D103","v":0},"stk.","   Primo",{"$f":"D103*C102","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D104:O104)","v":0},"stk."," + køb",{"$f":"Q104*C102","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D105:O105)","v":0},"stk."," - forbrug ",{"$f":"Q105*C102*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D103-D105+D104","v":0},{"$f":"D106-E105+E104","v":0},{"$f":"E106-F105+F104","v":0},{"$f":"F106-G105+G104","v":0},{"$f":"G106-H105+H104","v":0},{"$f":"H106-I105+I104","v":0},{"$f":"I106-J105+J104","v":0},{"$f":"J106-K105+K104","v":0},{"$f":"K106-L105+L104","v":0},{"$f":"L106-M105+M104","v":0},{"$f":"M106-N105+N104","v":0},{"$f":"N106-O105+O104","v":0},null,{"$f":"O106","v":0},"stk."," = ultimo",{"$f":"Q106*C102","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y105,AB107:CB109,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T105<0,(T105*-1)/T106,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y103-Y106","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,null,{"$f":"D104*$C102*-1","v":0},{"$f":"E104*$C102*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D108:O108)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D108/4","v":0},{"$f":"$D108/4","v":0},{"$f":"$D108/4","v":0},{"$f":"$D108/4","v":0},{"$f":"$E108/4","v":0},{"$f":"$E108/4","v":0},0,0,{"$f":"$F108/4","v":0},{"$f":"$F108/4","v":0},0,0,0,{"$f":"$G108/4","v":0},{"$f":"$G108/4","v":0},0,0,{"$f":"$H108/4","v":0},{"$f":"$H108/4","v":0},0,0,0,{"$f":"$I108/4","v":0},{"$f":"$I108/4","v":0},0,0,{"$f":"$J108/4","v":0},{"$f":"$J108/4","v":0},0,0,{"$f":"$K108/4","v":0},{"$f":"$K108/4","v":0},0,0,0,{"$f":"$L108/4","v":0},{"$f":"$L108/4","v":0},0,0,{"$f":"$M108/4","v":0},{"$f":"$M108/4","v":0},0,0,{"$f":"$N108/4","v":0},{"$f":"$N108/4","v":0},0,0,0,{"$f":"$O108/4","v":0},{"$f":"$O108/4","v":0},0,0,0]
[]
[]
[null,"Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D112","v":0},"stk.","   Primo",{"$f":"D112*C111","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D113:O113)","v":0},"stk."," + køb",{"$f":"Q113*C111","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D114:O114)","v":0},"stk."," - forbrug ",{"$f":"Q114*C111*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D112-D114+D113","v":0},{"$f":"D115-E114+E113","v":0},{"$f":"E115-F114+F113","v":0},{"$f":"F115-G114+G113","v":0},{"$f":"G115-H114+H113","v":0},{"$f":"H115-I114+I113","v":0},{"$f":"I115-J114+J113","v":0},{"$f":"J115-K114+K113","v":0},{"$f":"K115-L114+L113","v":0},{"$f":"L115-M114+M113","v":0},{"$f":"M115-N114+N113","v":0},{"$f":"N115-O114+O113","v":0},null,{"$f":"O115","v":0},"stk."," = ultimo",{"$f":"Q115*C111","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y114,AB116:CB118,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T114<0,(T114*-1)/T115,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y112-Y115","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,null,{"$f":"D113*$C111*-1","v":0},{"$f":"E113*$C111*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D117:O117)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D117/4","v":0},{"$f":"$D117/4","v":0},{"$f":"$D117/4","v":0},{"$f":"$D117/4","v":0},{"$f":"$E117/4","v":0},{"$f":"$E117/4","v":0},0,0,{"$f":"$F117/4","v":0},{"$f":"$F117/4","v":0},0,0,0,{"$f":"$G117/4","v":0},{"$f":"$G117/4","v":0},0,0,{"$f":"$H117/4","v":0},{"$f":"$H117/4","v":0},0,0,0,{"$f":"$I117/4","v":0},{"$f":"$I117/4","v":0},0,0,{"$f":"$J117/4","v":0},{"$f":"$J117/4","v":0},0,0,{"$f":"$K117/4","v":0},{"$f":"$K117/4","v":0},0,0,0,{"$f":"$L117/4","v":0},{"$f":"$L117/4","v":0},0,0,{"$f":"$M117/4","v":0},{"$f":"$M117/4","v":0},0,0,{"$f":"$N117/4","v":0},{"$f":"$N117/4","v":0},0,0,0,{"$f":"$O117/4","v":0},{"$f":"$O117/4","v":0},0,0,0]
[]
[]
[null,"Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D121","v":0},"stk.","   Primo",{"$f":"D121*C120","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D122:O122)","v":0},"stk."," + køb",{"$f":"Q122*C120","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D123:O123)","v":0},"stk."," - forbrug ",{"$f":"Q123*C120*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D121-D123+D122","v":0},{"$f":"D124-E123+E122","v":0},{"$f":"E124-F123+F122","v":0},{"$f":"F124-G123+G122","v":0},{"$f":"G124-H123+H122","v":0},{"$f":"H124-I123+I122","v":0},{"$f":"I124-J123+J122","v":0},{"$f":"J124-K123+K122","v":0},{"$f":"K124-L123+L122","v":0},{"$f":"L124-M123+M122","v":0},{"$f":"M124-N123+N122","v":0},{"$f":"N124-O123+O122","v":0},null,{"$f":"O124","v":0},"stk."," = ultimo",{"$f":"Q124*C120","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y123,AB125:CB127,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T123<0,(T123*-1)/T124,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y121-Y124","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,null,{"$f":"D122*$C120*-1","v":0},{"$f":"E122*$C120*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D126:O126)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D126/4","v":0},{"$f":"$D126/4","v":0},{"$f":"$D126/4","v":0},{"$f":"$D126/4","v":0},{"$f":"$E126/4","v":0},{"$f":"$E126/4","v":0},0,0,{"$f":"$F126/4","v":0},{"$f":"$F126/4","v":0},0,0,0,{"$f":"$G126/4","v":0},{"$f":"$G126/4","v":0},0,0,{"$f":"$H126/4","v":0},{"$f":"$H126/4","v":0},0,0,0,{"$f":"$I126/4","v":0},{"$f":"$I126/4","v":0},0,0,{"$f":"$J126/4","v":0},{"$f":"$J126/4","v":0},0,0,{"$f":"$K126/4","v":0},{"$f":"$K126/4","v":0},0,0,0,{"$f":"$L126/4","v":0},{"$f":"$L126/4","v":0},0,0,{"$f":"$M126/4","v":0},{"$f":"$M126/4","v":0},0,0,{"$f":"$N126/4","v":0},{"$f":"$N126/4","v":0},0,0,0,{"$f":"$O126/4","v":0},{"$f":"$O126/4","v":0},0,0,0]
[]
[]
[null,"Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D130","v":0},"stk.","   Primo",{"$f":"D130*C129","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D131:O131)","v":0},"stk."," + køb",{"$f":"Q131*C129","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D132:O132)","v":0},"stk."," - forbrug ",{"$f":"Q132*C129*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D130-D132+D131","v":0},{"$f":"D133-E132+E131","v":0},{"$f":"E133-F132+F131","v":0},{"$f":"F133-G132+G131","v":0},{"$f":"G133-H132+H131","v":0},{"$f":"H133-I132+I131","v":0},{"$f":"I133-J132+J131","v":0},{"$f":"J133-K132+K131","v":0},{"$f":"K133-L132+L131","v":0},{"$f":"L133-M132+M131","v":0},{"$f":"M133-N132+N131","v":0},{"$f":"N133-O132+O131","v":0},null,{"$f":"O133","v":0},"stk."," = ultimo",{"$f":"Q133*C129","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y132,AB134:CB136,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T132<0,(T132*-1)/T133,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y130-Y133","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,null,{"$f":"D131*$C129*-1","v":0},{"$f":"E131*$C129*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D135:O135)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D135/4","v":0},{"$f":"$D135/4","v":0},{"$f":"$D135/4","v":0},{"$f":"$D135/4","v":0},{"$f":"$E135/4","v":0},{"$f":"$E135/4","v":0},0,0,{"$f":"$F135/4","v":0},{"$f":"$F135/4","v":0},0,0,0,{"$f":"$G135/4","v":0},{"$f":"$G135/4","v":0},0,0,{"$f":"$H135/4","v":0},{"$f":"$H135/4","v":0},0,0,0,{"$f":"$I135/4","v":0},{"$f":"$I135/4","v":0},0,0,{"$f":"$J135/4","v":0},{"$f":"$J135/4","v":0},0,0,{"$f":"$K135/4","v":0},{"$f":"$K135/4","v":0},0,0,0,{"$f":"$L135/4","v":0},{"$f":"$L135/4","v":0},0,0,{"$f":"$M135/4","v":0},{"$f":"$M135/4","v":0},0,0,{"$f":"$N135/4","v":0},{"$f":"$N135/4","v":0},0,0,0,{"$f":"$O135/4","v":0},{"$f":"$O135/4","v":0},0,0,0]
[]
[]
[null,"Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D139","v":0},"stk.","   Primo",{"$f":"D139*C138","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D140:O140)","v":0},"stk."," + køb",{"$f":"Q140*C138","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D141:O141)","v":0},"stk."," - forbrug ",{"$f":"Q141*C138*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D139-D141+D140","v":0},{"$f":"D142-E141+E140","v":0},{"$f":"E142-F141+F140","v":0},{"$f":"F142-G141+G140","v":0},{"$f":"G142-H141+H140","v":0},{"$f":"H142-I141+I140","v":0},{"$f":"I142-J141+J140","v":0},{"$f":"J142-K141+K140","v":0},{"$f":"K142-L141+L140","v":0},{"$f":"L142-M141+M140","v":0},{"$f":"M142-N141+N140","v":0},{"$f":"N142-O141+O140","v":0},null,{"$f":"O142","v":0},"stk."," = ultimo",{"$f":"Q142*C138","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y141,AB143:CB145,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T141<0,(T141*-1)/T142,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y139-Y142","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,null,{"$f":"D140*$C138*-1","v":0},{"$f":"E140*$C138*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D144:O144)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D144/4","v":0},{"$f":"$D144/4","v":0},{"$f":"$D144/4","v":0},{"$f":"$D144/4","v":0},{"$f":"$E144/4","v":0},{"$f":"$E144/4","v":0},0,0,{"$f":"$F144/4","v":0},{"$f":"$F144/4","v":0},0,0,0,{"$f":"$G144/4","v":0},{"$f":"$G144/4","v":0},0,0,{"$f":"$H144/4","v":0},{"$f":"$H144/4","v":0},0,0,0,{"$f":"$I144/4","v":0},{"$f":"$I144/4","v":0},0,0,{"$f":"$J144/4","v":0},{"$f":"$J144/4","v":0},0,0,{"$f":"$K144/4","v":0},{"$f":"$K144/4","v":0},0,0,0,{"$f":"$L144/4","v":0},{"$f":"$L144/4","v":0},0,0,{"$f":"$M144/4","v":0},{"$f":"$M144/4","v":0},0,0,{"$f":"$N144/4","v":0},{"$f":"$N144/4","v":0},0,0,0,{"$f":"$O144/4","v":0},{"$f":"$O144/4","v":0},0,0,0]
[]
[]
[null,"Pris pr. stk",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Primo lager stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,"Ultimo",null,{"$f":"D148","v":0},"stk.","   Primo",{"$f":"D148*C147","v":0},"kr.","(Ø90)",null,"Kreditorer primo",null,"(Ø90)"]
["Indkøb stk./kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D149:O149)","v":0},"stk."," + køb",{"$f":"Q149*C147","v":0},"kr."]
["Forbrug stk/kg/ton",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D150:O150)","v":0},"stk."," - forbrug ",{"$f":"Q150*C147*-1","v":0},"kr.",null,null,"Kredittid uger",0]
["Ultimo lager stk./kg/ton",null,null,{"$f":"D148-D150+D149","v":0},{"$f":"D151-E150+E149","v":0},{"$f":"E151-F150+F149","v":0},{"$f":"F151-G150+G149","v":0},{"$f":"G151-H150+H149","v":0},{"$f":"H151-I150+I149","v":0},{"$f":"I151-J150+J149","v":0},{"$f":"J151-K150+K149","v":0},{"$f":"K151-L150+L149","v":0},{"$f":"L151-M150+M149","v":0},{"$f":"M151-N150+N149","v":0},{"$f":"N151-O150+O149","v":0},null,{"$f":"O151","v":0},"stk."," = ultimo",{"$f":"Q151*C147","v":0},"kr.","(Ø90)",null,"Kreditorer ultimo",{"$f":"HLOOKUP(53-Y150,AB152:CB154,3)*1.25","v":0},"(Ø90)",null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Omsætningshastighed",null,null,{"$f":"IF(T150<0,(T150*-1)/T151,0)","v":0},null,"Forskydning kreditorer",{"$f":"Y148-Y151","v":0},null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Indkøb kr (Indtast Ø90)",null,null,{"$f":"D149*$C147*-1","v":0},{"$f":"E149*$C147*-1","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(D153:O153)","v":0},"kr.",null,null,null,null,null,null,null,null,null,{"$f":"$D153/4","v":0},{"$f":"$D153/4","v":0},{"$f":"$D153/4","v":0},{"$f":"$D153/4","v":0},{"$f":"$E153/4","v":0},{"$f":"$E153/4","v":0},0,0,{"$f":"$F153/4","v":0},{"$f":"$F153/4","v":0},0,0,0,{"$f":"$G153/4","v":0},{"$f":"$G153/4","v":0},0,0,{"$f":"$H153/4","v":0},{"$f":"$H153/4","v":0},0,0,0,{"$f":"$I153/4","v":0},{"$f":"$I153/4","v":0},0,0,{"$f":"$J153/4","v":0},{"$f":"$J153/4","v":0},0,0,{"$f":"$K153/4","v":0},{"$f":"$K153/4","v":0},0,0,0,{"$f":"$L153/4","v":0},{"$f":"$L153/4","v":0},0,0,{"$f":"$M153/4","v":0},{"$f":"$M153/4","v":0},0,0,{"$f":"$N153/4","v":0},{"$f":"$N153/4","v":0},0,0,0,{"$f":"$O153/4","v":0},{"$f":"$O153/4","v":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,"© cha 03.01.24"]

{"sheet":"Salg","index":1,"n_rows":50,"n_cols":75,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,6,0,13],[6,39,6,43],[6,44,6,47],[6,48,6,51],[6,52,6,56],[6,35,6,38],[6,57,6,60],[22,44,22,47],[6,65,6,69],[6,70,6,73],[14,22,14,25],[14,26,14,29],[14,30,14,34],[14,35,14,38],[14,39,14,43],[14,44,14,47],[14,48,14,51],[14,52,14,56],[6,61,6,64],[6,22,6,25],[6,26,6,29],[6,30,6,34],[22,22,22,25],[22,26,22,29],[22,30,22,34],[22,35,22,38],[22,39,22,43],[22,70,22,73],[14,57,14,60],[14,61,14,64],[14,65,14,69],[14,70,14,73],[22,48,22,51],[22,52,22,56],[22,57,22,60],[22,61,22,64],[22,65,22,69],[30,70,30,73],[30,22,30,25],[30,26,30,29],[30,30,30,34],[30,35,30,38],[30,39,30,43],[30,44,30,47],[30,48,30,51],[30,52,30,56],[30,57,30,60],[30,61,30,64],[30,65,30,69],[38,70,38,73],[38,22,38,25],[38,26,38,29],[38,30,38,34],[38,35,38,38],[38,39,38,43],[38,44,38,47],[38,48,38,51],[38,52,38,56],[38,57,38,60],[38,61,38,64],[38,65,38,69],[46,70,46,73],[46,22,46,25],[46,26,46,29],[46,30,46,34],[46,35,46,38],[46,39,46,43],[46,44,46,47],[46,48,46,51],[46,52,46,56],[46,57,46,60],[46,61,46,64],[46,65,46,69]]}
["Afsætning, salg, debitorer",null,null,null,null,null,"vejl ",null,null,null,null,null,null,null,null,null,null,"Tilgodehavende i alt primo",{"$f":"S5+S13+S21+S29+S37+S45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilgodehavende i alt ultimo",{"$f":"S8+S16+S24+S32+S40+S48","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"I alt",null,"Forskydning tilgodehavende i alt",{"$f":"S1-S2","v":0}," Konto 2190 01 Dec."]
["Dieffenbachia ",null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Afsætning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C5:N5)","v":0},"stk.","Tilgodehavende primo",0,"(Ø90)"]
["Pris i kr/stk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P5>0,P7/P5,0)","v":0},"gns. pris"]
["Omsætning",null,{"$f":"C5*C6","v":0},{"$f":"D5*D6","v":0},0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C7:N7)","v":0},"kr.","Kredittid uger",8,null,null,null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Tilgodehavende ultimo",{"$f":"HLOOKUP(53-S7,W8:BW10,3)*1.25","v":0},"(Ø90)",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Salg (Indtast Ø90)",314200,{"$f":"C7","v":0},{"$f":"D7","v":0},{"$f":"E7","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C9:N9)","v":0},"kr.","Forskydning tilgodehavende",{"$f":"S5-S8","v":0},null,null,null,{"$f":"$C9/4","v":0},{"$f":"$C9/4","v":0},{"$f":"$C9/4","v":0},{"$f":"$C9/4","v":0},{"$f":"$D9/4","v":0},{"$f":"$D9/4","v":0},{"$f":"$D9/4","v":0},{"$f":"$D9/4","v":0},{"$f":"$E9/5","v":0},{"$f":"$E9/5","v":0},{"$f":"$E9/5","v":0},{"$f":"$E9/5","v":0},{"$f":"$E9/5","v":0},{"$f":"$F9/4","v":0},{"$f":"$F9/4","v":0},{"$f":"$F9/4","v":0},{"$f":"$F9/4","v":0},{"$f":"$G9/5","v":0},{"$f":"$G9/5","v":0},{"$f":"$G9/5","v":0},{"$f":"$G9/5","v":0},{"$f":"$G9/5","v":0},{"$f":"$H9/4","v":0},{"$f":"$H9/4","v":0},{"$f":"$H9/4","v":0},{"$f":"$H9/4","v":0},{"$f":"$I9/4","v":0},{"$f":"$I9/4","v":0},{"$f":"$I9/4","v":0},{"$f":"$I9/4","v":0},{"$f":"$J9/5","v":0},{"$f":"$J9/5","v":0},{"$f":"$J9/5","v":0},{"$f":"$J9/5","v":0},{"$f":"$J9/5","v":0},{"$f":"$K9/4","v":0},{"$f":"$K9/4","v":0},{"$f":"$K9/4","v":0},{"$f":"$K9/4","v":0},{"$f":"$L9/5","v":0},{"$f":"$L9/5","v":0},{"$f":"$L9/5","v":0},{"$f":"$L9/5","v":0},{"$f":"$L9/5","v":0},{"$f":"$M9/5","v":0},{"$f":"$M9/5","v":0},{"$f":"$M9/5","v":0},{"$f":"$M9/5","v":0},{"$f":"$N9/4","v":0},{"$f":"$N9/4","v":0},{"$f":"$N9/4","v":0},{"$f":"$N9/4","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,{"$f":"X10+W9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV10+BU9","v":0},{"$f":"BV9","v":0},0]
[]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Afsætning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C13:N13)","v":0},"stk.","Tilgodehavende primo",null,"(Ø90)"]
["Pris i kr/stk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P13>0,P15/P13,0)","v":0},"gns. pris"]
["Omsætning",null,{"$f":"C13*C14","v":0},{"$f":"D13*D14","v":0},{"$f":"E13*E14","v":0},{"$f":"F13*F14","v":0},{"$f":"G13*G14","v":0},{"$f":"H13*H14","v":0},{"$f":"I13*I14","v":0},{"$f":"J13*J14","v":0},{"$f":"K13*K14","v":0},{"$f":"L13*L14","v":0},{"$f":"M13*M14","v":0},{"$f":"N13*N14","v":0},null,{"$f":"SUM(C15:N15)","v":0},"kr.","Kredittid uger",3,null,null,null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Tilgodehavende ultimo",{"$f":"HLOOKUP(53-S15,W16:BW18,3)*1.25","v":0},"(Ø90)",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Salg (Indtast Ø90)",null,{"$f":"C15","v":0},{"$f":"D15","v":0},{"$f":"E15","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C17:N17)","v":0},"kr.","Forskydning tilgodehavende",{"$f":"S13-S16","v":0},null,null,null,{"$f":"$C17/4","v":0},{"$f":"$C17/4","v":0},{"$f":"$C17/4","v":0},{"$f":"$C17/4","v":0},{"$f":"$D17/4","v":0},{"$f":"$D17/4","v":0},{"$f":"$D17/4","v":0},{"$f":"$D17/4","v":0},{"$f":"$E17/5","v":0},{"$f":"$E17/5","v":0},{"$f":"$E17/5","v":0},{"$f":"$E17/5","v":0},{"$f":"$E17/5","v":0},{"$f":"$F17/4","v":0},{"$f":"$F17/4","v":0},{"$f":"$F17/4","v":0},{"$f":"$F17/4","v":0},{"$f":"$G17/5","v":0},{"$f":"$G17/5","v":0},{"$f":"$G17/5","v":0},{"$f":"$G17/5","v":0},{"$f":"$G17/5","v":0},{"$f":"$H17/4","v":0},{"$f":"$H17/4","v":0},{"$f":"$H17/4","v":0},{"$f":"$H17/4","v":0},{"$f":"$I17/4","v":0},{"$f":"$I17/4","v":0},{"$f":"$I17/4","v":0},{"$f":"$I17/4","v":0},{"$f":"$J17/5","v":0},{"$f":"$J17/5","v":0},{"$f":"$J17/5","v":0},{"$f":"$J17/5","v":0},{"$f":"$J17/5","v":0},{"$f":"$K17/4","v":0},{"$f":"$K17/4","v":0},{"$f":"$K17/4","v":0},{"$f":"$K17/4","v":0},{"$f":"$L17/5","v":0},{"$f":"$L17/5","v":0},{"$f":"$L17/5","v":0},{"$f":"$L17/5","v":0},{"$f":"$L17/5","v":0},{"$f":"$M17/5","v":0},{"$f":"$M17/5","v":0},{"$f":"$M17/5","v":0},{"$f":"$M17/5","v":0},{"$f":"$N17/4","v":0},{"$f":"$N17/4","v":0},{"$f":"$N17/4","v":0},{"$f":"$N17/4","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,{"$f":"X18+W17","v":0},{"$f":"Y18+X17","v":0},{"$f":"Z18+Y17","v":0},{"$f":"AA18+Z17","v":0},{"$f":"AB18+AA17","v":0},{"$f":"AC18+AB17","v":0},{"$f":"AD18+AC17","v":0},{"$f":"AE18+AD17","v":0},{"$f":"AF18+AE17","v":0},{"$f":"AG18+AF17","v":0},{"$f":"AH18+AG17","v":0},{"$f":"AI18+AH17","v":0},{"$f":"AJ18+AI17","v":0},{"$f":"AK18+AJ17","v":0},{"$f":"AL18+AK17","v":0},{"$f":"AM18+AL17","v":0},{"$f":"AN18+AM17","v":0},{"$f":"AO18+AN17","v":0},{"$f":"AP18+AO17","v":0},{"$f":"AQ18+AP17","v":0},{"$f":"AR18+AQ17","v":0},{"$f":"AS18+AR17","v":0},{"$f":"AT18+AS17","v":0},{"$f":"AU18+AT17","v":0},{"$f":"AV18+AU17","v":0},{"$f":"AW18+AV17","v":0},{"$f":"AX18+AW17","v":0},{"$f":"AY18+AX17","v":0},{"$f":"AZ18+AY17","v":0},{"$f":"BA18+AZ17","v":0},{"$f":"BB18+BA17","v":0},{"$f":"BC18+BB17","v":0},{"$f":"BD18+BC17","v":0},{"$f":"BE18+BD17","v":0},{"$f":"BF18+BE17","v":0},{"$f":"BG18+BF17","v":0},{"$f":"BH18+BG17","v":0},{"$f":"BI18+BH17","v":0},{"$f":"BJ18+BI17","v":0},{"$f":"BK18+BJ17","v":0},{"$f":"BL18+BK17","v":0},{"$f":"BM18+BL17","v":0},{"$f":"BN18+BM17","v":0},{"$f":"BO18+BN17","v":0},{"$f":"BP18+BO17","v":0},{"$f":"BQ18+BP17","v":0},{"$f":"BR18+BQ17","v":0},{"$f":"BS18+BR17","v":0},{"$f":"BT18+BS17","v":0},{"$f":"BU18+BT17","v":0},{"$f":"BV18+BU17","v":0},{"$f":"BV17","v":0},0]
[]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Afsætning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C21:N21)","v":0},"stk.","Tilgodehavende primo",null,"(Ø90)"]
["Pris i kr/stk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P21>0,P23/P21,0)","v":0},"gns. pris"]
["Omsætning",null,{"$f":"C21*C22","v":0},{"$f":"D21*D22","v":0},{"$f":"E21*E22","v":0},{"$f":"F21*F22","v":0},{"$f":"G21*G22","v":0},{"$f":"H21*H22","v":0},{"$f":"I21*I22","v":0},{"$f":"J21*J22","v":0},{"$f":"K21*K22","v":0},{"$f":"L21*L22","v":0},{"$f":"M21*M22","v":0},{"$f":"N21*N22","v":0},null,{"$f":"SUM(C23:N23)","v":0},"kr.","Kredittid uger",3,null,null,null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Tilgodehavende ultimo",{"$f":"HLOOKUP(53-S23,W24:BW26,3)*1.25","v":0},"(Ø90)",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Salg (Indtast Ø90)",null,{"$f":"C23","v":0},{"$f":"D23","v":0},{"$f":"E23","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C25:N25)","v":0},"kr.","Forskydning tilgodehavende",{"$f":"S21-S24","v":0},null,null,null,{"$f":"$C25/4","v":0},{"$f":"$C25/4","v":0},{"$f":"$C25/4","v":0},{"$f":"$C25/4","v":0},{"$f":"$D25/4","v":0},{"$f":"$D25/4","v":0},{"$f":"$D25/4","v":0},{"$f":"$D25/4","v":0},{"$f":"$E25/5","v":0},{"$f":"$E25/5","v":0},{"$f":"$E25/5","v":0},{"$f":"$E25/5","v":0},{"$f":"$E25/5","v":0},{"$f":"$F25/4","v":0},{"$f":"$F25/4","v":0},{"$f":"$F25/4","v":0},{"$f":"$F25/4","v":0},{"$f":"$G25/5","v":0},{"$f":"$G25/5","v":0},{"$f":"$G25/5","v":0},{"$f":"$G25/5","v":0},{"$f":"$G25/5","v":0},{"$f":"$H25/4","v":0},{"$f":"$H25/4","v":0},{"$f":"$H25/4","v":0},{"$f":"$H25/4","v":0},{"$f":"$I25/4","v":0},{"$f":"$I25/4","v":0},{"$f":"$I25/4","v":0},{"$f":"$I25/4","v":0},{"$f":"$J25/5","v":0},{"$f":"$J25/5","v":0},{"$f":"$J25/5","v":0},{"$f":"$J25/5","v":0},{"$f":"$J25/5","v":0},{"$f":"$K25/4","v":0},{"$f":"$K25/4","v":0},{"$f":"$K25/4","v":0},{"$f":"$K25/4","v":0},{"$f":"$L25/5","v":0},{"$f":"$L25/5","v":0},{"$f":"$L25/5","v":0},{"$f":"$L25/5","v":0},{"$f":"$L25/5","v":0},{"$f":"$M25/5","v":0},{"$f":"$M25/5","v":0},{"$f":"$M25/5","v":0},{"$f":"$M25/5","v":0},{"$f":"$N25/4","v":0},{"$f":"$N25/4","v":0},{"$f":"$N25/4","v":0},{"$f":"$N25/4","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X26+W25","v":0},{"$f":"Y26+X25","v":0},{"$f":"Z26+Y25","v":0},{"$f":"AA26+Z25","v":0},{"$f":"AB26+AA25","v":0},{"$f":"AC26+AB25","v":0},{"$f":"AD26+AC25","v":0},{"$f":"AE26+AD25","v":0},{"$f":"AF26+AE25","v":0},{"$f":"AG26+AF25","v":0},{"$f":"AH26+AG25","v":0},{"$f":"AI26+AH25","v":0},{"$f":"AJ26+AI25","v":0},{"$f":"AK26+AJ25","v":0},{"$f":"AL26+AK25","v":0},{"$f":"AM26+AL25","v":0},{"$f":"AN26+AM25","v":0},{"$f":"AO26+AN25","v":0},{"$f":"AP26+AO25","v":0},{"$f":"AQ26+AP25","v":0},{"$f":"AR26+AQ25","v":0},{"$f":"AS26+AR25","v":0},{"$f":"AT26+AS25","v":0},{"$f":"AU26+AT25","v":0},{"$f":"AV26+AU25","v":0},{"$f":"AW26+AV25","v":0},{"$f":"AX26+AW25","v":0},{"$f":"AY26+AX25","v":0},{"$f":"AZ26+AY25","v":0},{"$f":"BA26+AZ25","v":0},{"$f":"BB26+BA25","v":0},{"$f":"BC26+BB25","v":0},{"$f":"BD26+BC25","v":0},{"$f":"BE26+BD25","v":0},{"$f":"BF26+BE25","v":0},{"$f":"BG26+BF25","v":0},{"$f":"BH26+BG25","v":0},{"$f":"BI26+BH25","v":0},{"$f":"BJ26+BI25","v":0},{"$f":"BK26+BJ25","v":0},{"$f":"BL26+BK25","v":0},{"$f":"BM26+BL25","v":0},{"$f":"BN26+BM25","v":0},{"$f":"BO26+BN25","v":0},{"$f":"BP26+BO25","v":0},{"$f":"BQ26+BP25","v":0},{"$f":"BR26+BQ25","v":0},{"$f":"BS26+BR25","v":0},{"$f":"BT26+BS25","v":0},{"$f":"BU26+BT25","v":0},{"$f":"BV26+BU25","v":0},{"$f":"BV25","v":0},0]
[]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Afsætning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C29:N29)","v":0},"stk.","Tilgodehavende primo",null,"(Ø90)"]
["Pris i kr/stk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P29>0,P31/P29,0)","v":0},"gns. pris"]
["Omsætning",null,{"$f":"C29*C30","v":0},{"$f":"D29*D30","v":0},{"$f":"E29*E30","v":0},{"$f":"F29*F30","v":0},{"$f":"G29*G30","v":0},{"$f":"H29*H30","v":0},{"$f":"I29*I30","v":0},{"$f":"J29*J30","v":0},{"$f":"K29*K30","v":0},{"$f":"L29*L30","v":0},{"$f":"M29*M30","v":0},{"$f":"N29*N30","v":0},null,{"$f":"SUM(C31:N31)","v":0},"kr.","Kredittid uger",3,null,null,null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Tilgodehavende ultimo",{"$f":"HLOOKUP(53-S31,W32:BW34,3)*1.25","v":0},"(Ø90)",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Salg (Indtast Ø90)",null,{"$f":"C31","v":0},{"$f":"D31","v":0},{"$f":"E31","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C33:N33)","v":0},"kr.","Forskydning tilgodehavende",{"$f":"S29-S32","v":0},null,null,null,{"$f":"$C33/4","v":0},{"$f":"$C33/4","v":0},{"$f":"$C33/4","v":0},{"$f":"$C33/4","v":0},{"$f":"$D33/4","v":0},{"$f":"$D33/4","v":0},{"$f":"$D33/4","v":0},{"$f":"$D33/4","v":0},{"$f":"$E33/5","v":0},{"$f":"$E33/5","v":0},{"$f":"$E33/5","v":0},{"$f":"$E33/5","v":0},{"$f":"$E33/5","v":0},{"$f":"$F33/4","v":0},{"$f":"$F33/4","v":0},{"$f":"$F33/4","v":0},{"$f":"$F33/4","v":0},{"$f":"$G33/5","v":0},{"$f":"$G33/5","v":0},{"$f":"$G33/5","v":0},{"$f":"$G33/5","v":0},{"$f":"$G33/5","v":0},{"$f":"$H33/4","v":0},{"$f":"$H33/4","v":0},{"$f":"$H33/4","v":0},{"$f":"$H33/4","v":0},{"$f":"$I33/4","v":0},{"$f":"$I33/4","v":0},{"$f":"$I33/4","v":0},{"$f":"$I33/4","v":0},{"$f":"$J33/5","v":0},{"$f":"$J33/5","v":0},{"$f":"$J33/5","v":0},{"$f":"$J33/5","v":0},{"$f":"$J33/5","v":0},{"$f":"$K33/4","v":0},{"$f":"$K33/4","v":0},{"$f":"$K33/4","v":0},{"$f":"$K33/4","v":0},{"$f":"$L33/5","v":0},{"$f":"$L33/5","v":0},{"$f":"$L33/5","v":0},{"$f":"$L33/5","v":0},{"$f":"$L33/5","v":0},{"$f":"$M33/5","v":0},{"$f":"$M33/5","v":0},{"$f":"$M33/5","v":0},{"$f":"$M33/5","v":0},{"$f":"$N33/4","v":0},{"$f":"$N33/4","v":0},{"$f":"$N33/4","v":0},{"$f":"$N33/4","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,{"$f":"X34+W33","v":0},{"$f":"Y34+X33","v":0},{"$f":"Z34+Y33","v":0},{"$f":"AA34+Z33","v":0},{"$f":"AB34+AA33","v":0},{"$f":"AC34+AB33","v":0},{"$f":"AD34+AC33","v":0},{"$f":"AE34+AD33","v":0},{"$f":"AF34+AE33","v":0},{"$f":"AG34+AF33","v":0},{"$f":"AH34+AG33","v":0},{"$f":"AI34+AH33","v":0},{"$f":"AJ34+AI33","v":0},{"$f":"AK34+AJ33","v":0},{"$f":"AL34+AK33","v":0},{"$f":"AM34+AL33","v":0},{"$f":"AN34+AM33","v":0},{"$f":"AO34+AN33","v":0},{"$f":"AP34+AO33","v":0},{"$f":"AQ34+AP33","v":0},{"$f":"AR34+AQ33","v":0},{"$f":"AS34+AR33","v":0},{"$f":"AT34+AS33","v":0},{"$f":"AU34+AT33","v":0},{"$f":"AV34+AU33","v":0},{"$f":"AW34+AV33","v":0},{"$f":"AX34+AW33","v":0},{"$f":"AY34+AX33","v":0},{"$f":"AZ34+AY33","v":0},{"$f":"BA34+AZ33","v":0},{"$f":"BB34+BA33","v":0},{"$f":"BC34+BB33","v":0},{"$f":"BD34+BC33","v":0},{"$f":"BE34+BD33","v":0},{"$f":"BF34+BE33","v":0},{"$f":"BG34+BF33","v":0},{"$f":"BH34+BG33","v":0},{"$f":"BI34+BH33","v":0},{"$f":"BJ34+BI33","v":0},{"$f":"BK34+BJ33","v":0},{"$f":"BL34+BK33","v":0},{"$f":"BM34+BL33","v":0},{"$f":"BN34+BM33","v":0},{"$f":"BO34+BN33","v":0},{"$f":"BP34+BO33","v":0},{"$f":"BQ34+BP33","v":0},{"$f":"BR34+BQ33","v":0},{"$f":"BS34+BR33","v":0},{"$f":"BT34+BS33","v":0},{"$f":"BU34+BT33","v":0},{"$f":"BV34+BU33","v":0},{"$f":"BV33","v":0},0]
[]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Afsætning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C37:N37)","v":0},"stk.","Tilgodehavende primo",null,"(Ø90)"]
["Pris i kr/stk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P37>0,P39/P37,0)","v":0},"gns. pris"]
["Omsætning",null,{"$f":"C37*C38","v":0},{"$f":"D37*D38","v":0},{"$f":"E37*E38","v":0},{"$f":"F37*F38","v":0},{"$f":"G37*G38","v":0},{"$f":"H37*H38","v":0},{"$f":"I37*I38","v":0},{"$f":"J37*J38","v":0},{"$f":"K37*K38","v":0},{"$f":"L37*L38","v":0},{"$f":"M37*M38","v":0},{"$f":"N37*N38","v":0},null,{"$f":"SUM(C39:N39)","v":0},"kr.","Kredittid uger",3,null,null,null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Tilgodehavende ultimo",{"$f":"HLOOKUP(53-S39,W40:BW42,3)","v":0},"(Ø90)",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Salg (Indtast Ø90)",null,{"$f":"C39","v":0},{"$f":"D39","v":0},{"$f":"E39","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C41:N41)","v":0},"kr.","Forskydning tilgodehavende",{"$f":"S37-S40","v":0},null,null,null,{"$f":"$C41/4","v":0},{"$f":"$C41/4","v":0},{"$f":"$C41/4","v":0},{"$f":"$C41/4","v":0},{"$f":"$D41/4","v":0},{"$f":"$D41/4","v":0},{"$f":"$D41/4","v":0},{"$f":"$D41/4","v":0},{"$f":"$E41/5","v":0},{"$f":"$E41/5","v":0},{"$f":"$E41/5","v":0},{"$f":"$E41/5","v":0},{"$f":"$E41/5","v":0},{"$f":"$F41/4","v":0},{"$f":"$F41/4","v":0},{"$f":"$F41/4","v":0},{"$f":"$F41/4","v":0},{"$f":"$G41/5","v":0},{"$f":"$G41/5","v":0},{"$f":"$G41/5","v":0},{"$f":"$G41/5","v":0},{"$f":"$G41/5","v":0},{"$f":"$H41/4","v":0},{"$f":"$H41/4","v":0},{"$f":"$H41/4","v":0},{"$f":"$H41/4","v":0},{"$f":"$I41/4","v":0},{"$f":"$I41/4","v":0},{"$f":"$I41/4","v":0},{"$f":"$I41/4","v":0},{"$f":"$J41/5","v":0},{"$f":"$J41/5","v":0},{"$f":"$J41/5","v":0},{"$f":"$J41/5","v":0},{"$f":"$J41/5","v":0},{"$f":"$K41/4","v":0},{"$f":"$K41/4","v":0},{"$f":"$K41/4","v":0},{"$f":"$K41/4","v":0},{"$f":"$L41/5","v":0},{"$f":"$L41/5","v":0},{"$f":"$L41/5","v":0},{"$f":"$L41/5","v":0},{"$f":"$L41/5","v":0},{"$f":"$M41/5","v":0},{"$f":"$M41/5","v":0},{"$f":"$M41/5","v":0},{"$f":"$M41/5","v":0},{"$f":"$N41/4","v":0},{"$f":"$N41/4","v":0},{"$f":"$N41/4","v":0},{"$f":"$N41/4","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X42+W41","v":0},{"$f":"Y42+X41","v":0},{"$f":"Z42+Y41","v":0},{"$f":"AA42+Z41","v":0},{"$f":"AB42+AA41","v":0},{"$f":"AC42+AB41","v":0},{"$f":"AD42+AC41","v":0},{"$f":"AE42+AD41","v":0},{"$f":"AF42+AE41","v":0},{"$f":"AG42+AF41","v":0},{"$f":"AH42+AG41","v":0},{"$f":"AI42+AH41","v":0},{"$f":"AJ42+AI41","v":0},{"$f":"AK42+AJ41","v":0},{"$f":"AL42+AK41","v":0},{"$f":"AM42+AL41","v":0},{"$f":"AN42+AM41","v":0},{"$f":"AO42+AN41","v":0},{"$f":"AP42+AO41","v":0},{"$f":"AQ42+AP41","v":0},{"$f":"AR42+AQ41","v":0},{"$f":"AS42+AR41","v":0},{"$f":"AT42+AS41","v":0},{"$f":"AU42+AT41","v":0},{"$f":"AV42+AU41","v":0},{"$f":"AW42+AV41","v":0},{"$f":"AX42+AW41","v":0},{"$f":"AY42+AX41","v":0},{"$f":"AZ42+AY41","v":0},{"$f":"BA42+AZ41","v":0},{"$f":"BB42+BA41","v":0},{"$f":"BC42+BB41","v":0},{"$f":"BD42+BC41","v":0},{"$f":"BE42+BD41","v":0},{"$f":"BF42+BE41","v":0},{"$f":"BG42+BF41","v":0},{"$f":"BH42+BG41","v":0},{"$f":"BI42+BH41","v":0},{"$f":"BJ42+BI41","v":0},{"$f":"BK42+BJ41","v":0},{"$f":"BL42+BK41","v":0},{"$f":"BM42+BL41","v":0},{"$f":"BN42+BM41","v":0},{"$f":"BO42+BN41","v":0},{"$f":"BP42+BO41","v":0},{"$f":"BQ42+BP41","v":0},{"$f":"BR42+BQ41","v":0},{"$f":"BS42+BR41","v":0},{"$f":"BT42+BS41","v":0},{"$f":"BU42+BT41","v":0},{"$f":"BV42+BU41","v":0},{"$f":"BV41","v":0},0]
[]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,"stk./kg/ton"]
["Afsætning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C45:N45)","v":0},"stk.","Tilgodehavende primo",null,"(Ø90)"]
["Pris i kr/stk",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(P45>0,P47/P45,0)","v":0},"gns. pris"]
["Omsætning",null,{"$f":"C45*C46","v":0},{"$f":"D45*D46","v":0},{"$f":"E45*E46","v":0},{"$f":"F45*F46","v":0},{"$f":"G45*G46","v":0},{"$f":"H45*H46","v":0},{"$f":"I45*I46","v":0},{"$f":"J45*J46","v":0},{"$f":"K45*K46","v":0},{"$f":"L45*L46","v":0},{"$f":"M45*M46","v":0},{"$f":"N45*N46","v":0},null,{"$f":"SUM(C47:N47)","v":0},"kr.","Kredittid uger",3,null,null,null,"januar",null,null,null,"Februar",null,null,null,"Marts",null,null,null,null,"April",null,null,null,"Maj",null,null,null,null,"Juni",null,null,null,"Juli",null,null,null,"August",null,null,null,null,"September",null,null,null,"Oktober",null,null,null,"November",null,null,null,null,"December"]
[null,null,"Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec",null,null,null,"Tilgodehavende ultimo",{"$f":"HLOOKUP(53-S47,W48:BW50,3)*1.25","v":0},"(Ø90)",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53]
["Salg (Indtast Ø90)",null,{"$f":"C47","v":0},{"$f":"D47","v":0},{"$f":"E47","v":0},0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(C49:N49)","v":0},"kr.","Forskydning tilgodehavende",{"$f":"S45-S48","v":0},null,null,null,{"$f":"$C49/4","v":0},{"$f":"$C49/4","v":0},{"$f":"$C49/4","v":0},{"$f":"$C49/4","v":0},{"$f":"$D49/4","v":0},{"$f":"$D49/4","v":0},{"$f":"$D49/4","v":0},{"$f":"$D49/4","v":0},{"$f":"$E49/5","v":0},{"$f":"$E49/5","v":0},{"$f":"$E49/5","v":0},{"$f":"$E49/5","v":0},{"$f":"$E49/5","v":0},{"$f":"$F49/4","v":0},{"$f":"$F49/4","v":0},{"$f":"$F49/4","v":0},{"$f":"$F49/4","v":0},{"$f":"$G49/5","v":0},{"$f":"$G49/5","v":0},{"$f":"$G49/5","v":0},{"$f":"$G49/5","v":0},{"$f":"$G49/5","v":0},{"$f":"$H49/4","v":0},{"$f":"$H49/4","v":0},{"$f":"$H49/4","v":0},{"$f":"$H49/4","v":0},{"$f":"$I49/4","v":0},{"$f":"$I49/4","v":0},{"$f":"$I49/4","v":0},{"$f":"$I49/4","v":0},{"$f":"$J49/5","v":0},{"$f":"$J49/5","v":0},{"$f":"$J49/5","v":0},{"$f":"$J49/5","v":0},{"$f":"$J49/5","v":0},{"$f":"$K49/4","v":0},{"$f":"$K49/4","v":0},{"$f":"$K49/4","v":0},{"$f":"$K49/4","v":0},{"$f":"$L49/5","v":0},{"$f":"$L49/5","v":0},{"$f":"$L49/5","v":0},{"$f":"$L49/5","v":0},{"$f":"$L49/5","v":0},{"$f":"$M49/5","v":0},{"$f":"$M49/5","v":0},{"$f":"$M49/5","v":0},{"$f":"$M49/5","v":0},{"$f":"$N49/4","v":0},{"$f":"$N49/4","v":0},{"$f":"$N49/4","v":0},{"$f":"$N49/4","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,{"$f":"X50+W49","v":0},{"$f":"Y50+X49","v":0},{"$f":"Z50+Y49","v":0},{"$f":"AA50+Z49","v":0},{"$f":"AB50+AA49","v":0},{"$f":"AC50+AB49","v":0},{"$f":"AD50+AC49","v":0},{"$f":"AE50+AD49","v":0},{"$f":"AF50+AE49","v":0},{"$f":"AG50+AF49","v":0},{"$f":"AH50+AG49","v":0},{"$f":"AI50+AH49","v":0},{"$f":"AJ50+AI49","v":0},{"$f":"AK50+AJ49","v":0},{"$f":"AL50+AK49","v":0},{"$f":"AM50+AL49","v":0},{"$f":"AN50+AM49","v":0},{"$f":"AO50+AN49","v":0},{"$f":"AP50+AO49","v":0},{"$f":"AQ50+AP49","v":0},{"$f":"AR50+AQ49","v":0},{"$f":"AS50+AR49","v":0},{"$f":"AT50+AS49","v":0},{"$f":"AU50+AT49","v":0},{"$f":"AV50+AU49","v":0},{"$f":"AW50+AV49","v":0},{"$f":"AX50+AW49","v":0},{"$f":"AY50+AX49","v":0},{"$f":"AZ50+AY49","v":0},{"$f":"BA50+AZ49","v":0},{"$f":"BB50+BA49","v":0},{"$f":"BC50+BB49","v":0},{"$f":"BD50+BC49","v":0},{"$f":"BE50+BD49","v":0},{"$f":"BF50+BE49","v":0},{"$f":"BG50+BF49","v":0},{"$f":"BH50+BG49","v":0},{"$f":"BI50+BH49","v":0},{"$f":"BJ50+BI49","v":0},{"$f":"BK50+BJ49","v":0},{"$f":"BL50+BK49","v":0},{"$f":"BM50+BL49","v":0},{"$f":"BN50+BM49","v":0},{"$f":"BO50+BN49","v":0},{"$f":"BP50+BO49","v":0},{"$f":"BQ50+BP49","v":0},{"$f":"BR50+BQ49","v":0},{"$f":"BS50+BR49","v":0},{"$f":"BT50+BS49","v":0},{"$f":"BU50+BT49","v":0},{"$f":"BV50+BU49","v":0},{"$f":"BV49","v":0},0]

{"sheet":"Nøgletal","index":2,"n_rows":16,"n_cols":13,"rows_kept":16,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Afkastningsgrad",null,null,null,"Gældsrente",null,null,null,null,"Egenkapitalens forrentning"]
[null,"Driftsresultat/res før renter",null,null,null,"Finansielle omk.",null,null," (uden minus)",null,"Resultat efter renter"]
[null,"Ejeraflønning",null,null,null,"Gæld ultimo",null,null," (uden minus)",null,"Egenkapital ultimo"]
[null,"Korr. resultat",null,{"$f":"SUM(D3:D4)","v":0},null,"Hensættelser ultimo",null,0," (uden minus)"]
[null,"Aktiver ultimo"]
[null,"AG",null,{"$f":"D5/D6","v":{"$error":"#DIV/0!"}},null,"GR",null,{"$f":"H3/(H4+H5)","v":{"$error":"#DIV/0!"}},null,null,"EKF",null,{"$f":"IF(M4<0,\"Kan ikke beregnes\",M3/M4)","v":{"$error":"#DIV/0!"}}]
[null,"Rentemarginal",null,{"$f":"D7-H7","v":{"$error":"#DIV/0!"}}]
[null,"Overskudsgrad",null,null,null,"Aktivernes Omsætningshastighed"]
[null,"Nettoomsætning",null,null,null,"Nettoomsætning",null,{"$f":"D10","v":0}]
[null,"Korr resultat",null,{"$f":"D5","v":0},null,"Aktiver ultimo",null,{"$f":"D6","v":0}]
[null,"OG",null,{"$f":"D11/D10","v":{"$error":"#DIV/0!"}},null,"AOH",null,{"$f":"H10/H11","v":{"$error":"#DIV/0!"}}]
[]
[null,"AG = OG * AOH"]
[null,{"$f":"D7","v":{"$error":"#DIV/0!"}}," = ",{"$f":"D12","v":{"$error":"#DIV/0!"}}," *",{"$f":"H12","v":{"$error":"#DIV/0!"}}]
[null,{"$f":"D16*F16","v":{"$error":"#DIV/0!"}}," = ",{"$f":"D15","v":{"$error":"#DIV/0!"}}," *",{"$f":"F15","v":{"$error":"#DIV/0!"}}]

{"sheet":"Kontoplan","index":3,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
["Kontoplan"]
[null,null,null,null,"Kontonr."]
[null,"Salg + planter i arbejde",null,"Dieffenbachia",314200]
[null," - Salgsomkostninger",null,null,314201]
["  Gartneriafgrøder",null,null,null,"SUM"]
["BRUTTOUDBYTTE",null,null,null,"SUM"]
[null,null,"Stiklinger",null,400460]
[null,null,"Papkasser ",null,409911]
[null,null,"Hulkasser",null,409912]
[null,null,"Containere",null,409913]
[null,null,"Potter, 11 cm",null,409914]
[null,null,"Dyrkningsmedie",null,409915]
[null,null,"Gødn. og kemi",null,402002]
["  Diverse vedrørende markbrug",null,null,null,"SUM"]
["DÆKNINGSBIDRAG",null,null,null,"Bruttoudbytte minus stykomk."]
[null,null,"Kul",null,458200]
[null,null,"El i alt ",null,458800]
["  Energi",null,null,null,"Sum"]
[null,null,"Lønomkostninger",null,470100]
["  Lønomkostninger",null,null,null,"Sum"]
[null,null,"Div.",null,475801]
[null,null,"Vand",null,483700]
["  Diverse omkostninger",null,null,null,"Sum"]
["KONTANTE KAPACITETSOMKOSTNINGER",null,null,null,"Sum"]
["AF- OG NEDSKRIVNINGER",null,null,null,"Fra balancen"]
["RESULTAT AF PRIMÆR DRIFT",null,null,null,"DB minus kapacitetsomk."]
[null,null,"Renteudgifter prioritetsgæld",null,545500]
[null,null,"Rente kassekredit",null,560000]
["FINANSIERING I ALT",null,null,null,"Sum"]
[]
["RESULTAT FØR SKAT",null,null,null,"Primærdrift minus renter"]
[null,null,"Skat af årets resultat",null,720401]
[]
["RESULTAT",null,null,null,"Res. før skat minus skat"]