{"text_format":"3","workbook":"xlsx","n_sheets":4,"sheets":["Finansrapport","Input af finansdata","Indstillinger for Nøglemålinger","Beregninger"],"not_rendered":{"defined_names":5},"read":"whole","date_system":"1900"}

{"sheet":"Finansrapport","index":0,"n_rows":40,"n_cols":14,"rows_kept":40,"merged":[[1,10,1,11],[6,9,6,11],[7,9,7,11],[8,9,8,11],[9,9,9,11],[12,3,12,7],[14,8,14,11],[15,8,15,11],[16,8,16,11],[17,8,17,11],[18,8,18,11],[19,8,19,11],[20,8,20,11],[21,8,21,11],[22,8,22,11],[23,8,23,11],[24,8,24,11],[25,8,25,11],[26,8,26,11],[27,8,27,11],[28,8,28,11],[29,8,29,11],[30,8,30,11],[31,8,31,11],[32,8,32,11],[33,8,33,11],[34,8,34,11],[35,8,35,11],[36,8,36,11],[37,8,37,11],[38,8,38,11],[39,8,39,11]]}
[]
[null,"ÅRSREGNSKAB",{"$nulls":8},2016,null,null,"Vælg rapportår i celle L2"]
[null,"DIN VIRKSOMHEDS NAVN",{"$nulls":11},"Markér arket Input af finansdata for at redigere data"]
[]
[null,"NØGLEMÅLINGER",null,"Klik for at ændre rapporten Nøglemålinger"]
[]
[null,{"$f":"Beregninger!B8","v":"INDTÆGTER"},null,{"$f":"Beregninger!B9","v":"NETTOOVERSKUD"},null,{"$f":"Beregninger!B10","v":"RENTER"},null,{"$f":"Beregninger!B11","v":"AFSKRIVNINGER"},null,{"$f":"Beregninger!B12","v":"DRIFTSRESULTAT"}]
[null,{"$f":"IFERROR(Beregninger!G8,\"\")","v":{"v":1083503.28,"d":"kr. 1,083,503"}},null,{"$f":"IFERROR(Beregninger!G9,\"\")","v":{"v":404849.10000000003,"d":"kr. 404,849"}},null,{"$f":"IFERROR(Beregninger!G10,\"\")","v":{"v":22736.82,"d":"kr. 22,737"}},null,{"$f":"IFERROR(Beregninger!G11,\"\")","v":{"v":33281.28,"d":"kr. 33,281"}},null,{"$f":"IFERROR(Beregninger!G12,\"\")","v":{"v":440555.94000000006,"d":"kr. 440,556"}}]
[null,{"$f":"Beregninger!H8","v":{"v":3.0953753897409175E-3,"d":"0%"}},null,{"$f":"Beregninger!H9","v":{"v":0.018148662861143583,"d":"2%"}},null,{"$f":"Beregninger!H10","v":{"v":0.1351496270556869,"d":"14%"}},null,{"$f":"Beregninger!H11","v":{"v":0.09440022728976682,"d":"9%"}},null,{"$f":"Beregninger!H12","v":{"v":-0.05033560822904615,"d":"-5%"}}]
[]
[]
[]
[null,"ALLE MÅLEPUNKTER",null,"Du må ikke ændre nedenstående oplysninger. Klik for at angive finansdata"]
[]
[null,"MÅLEPUNKTER",null,{"$f":"\"ÅR FOR RAPPORTEN (\"&ValgtÅr&\")\"","v":"ÅR FOR RAPPORTEN (2016)"},null,{"$f":"\"FORRIGE ÅR (\"&ValgtÅr-1&\")\"","v":"FORRIGE ÅR (2015)"},null,"% ÆNDRING",{"$f":"CONCATENATE(År,\" ÅRS TENDENS\")","v":"5 ÅRS TENDENS"}]
[null,{"$f":"Beregninger!B15","v":"INDTÆGTER"},null,{"$f":"IF($B16=\"\",\"\",Beregninger!G15)","v":{"v":1083503.28,"d":"kr. 1,083,503.28"}},null,{"$f":"IF($B16=\"\",\"\",Beregninger!F15)","v":{"v":1080159.78,"d":"kr. 1,080,159.78"}},null,{"$f":"IFERROR(D16/F16-1,\"\")","v":{"v":3.0953753897409175E-3,"d":"0%"}}]
[null,{"$f":"Beregninger!B16","v":"DRIFTSUDGIFTER"},null,{"$f":"IF($B17=\"\",\"\",Beregninger!G16)","v":{"v":566516.7,"d":"kr. 566,516.70"}},null,{"$f":"IF($B17=\"\",\"\",Beregninger!F16)","v":{"v":485299.98,"d":"kr. 485,299.98"}},null,{"v":0.16735364382252804,"d":"17%"}]
[null,{"$f":"Beregninger!B17","v":"DRIFTSRESULTAT"},null,{"$f":"IF($B18=\"\",\"\",Beregninger!G17)","v":{"v":440555.94000000006,"d":"kr. 440,555.94"}},null,{"$f":"IF($B18=\"\",\"\",Beregninger!F17)","v":{"v":463906.98,"d":"kr. 463,906.98"}},null,{"v":-0.05033560822904615,"d":"-5%"}]
[null,{"$f":"Beregninger!B18","v":"AFSKRIVNINGER"},null,{"$f":"IF($B19=\"\",\"\",Beregninger!G18)","v":{"v":33281.28,"d":"kr. 33,281.28"}},null,{"$f":"IF($B19=\"\",\"\",Beregninger!F18)","v":{"v":30410.52,"d":"kr. 30,410.52"}},null,{"v":0.09440022728976682,"d":"9%"}]
[null,{"$f":"Beregninger!B19","v":"RENTER"},null,{"$f":"IF($B20=\"\",\"\",Beregninger!G19)","v":{"v":22736.82,"d":"kr. 22,736.82"}},null,{"$f":"IF($B20=\"\",\"\",Beregninger!F19)","v":{"v":20029.800000000003,"d":"kr. 20,029.80"}},null,{"v":0.1351496270556869,"d":"14%"}]
[null,{"$f":"Beregninger!B20","v":"NETTOOVERSKUD"},null,{"$f":"IF($B21=\"\",\"\",Beregninger!G20)","v":{"v":404849.10000000003,"d":"kr. 404,849.10"}},null,{"$f":"IF($B21=\"\",\"\",Beregninger!F20)","v":{"v":397632.60000000003,"d":"kr. 397,632.60"}},null,{"v":0.018148662861143583,"d":"2%"}]
[null,{"$f":"Beregninger!B21","v":"MOMS"},null,{"$f":"IF($B22=\"\",\"\",Beregninger!G21)","v":{"v":188449.5,"d":"kr. 188,449.50"}},null,{"$f":"IF($B22=\"\",\"\",Beregninger!F21)","v":{"v":176547.18,"d":"kr. 176,547.18"}},null,{"v":0.06741721957835867,"d":"7%"}]
[null,{"$f":"Beregninger!B22","v":"OVERSKUDEFTER SKAT"},null,{"$f":"IF($B23=\"\",\"\",Beregninger!G22)","v":{"v":301486.08,"d":"kr. 301,486.08"}},null,{"$f":"IF($B23=\"\",\"\",Beregninger!F22)","v":{"v":254629.19999999998,"d":"kr. 254,629.20"}},null,{"v":0.18402005740111527,"d":"18%"}]
[null,{"$f":"Beregninger!B23","v":"MÅLEPUNKT 1"},null,{"$f":"IF($B24=\"\",\"\",Beregninger!G23)","v":{"v":119.76,"d":"kr. 119.76"}},null,{"$f":"IF($B24=\"\",\"\",Beregninger!F23)","v":{"v":100.68,"d":"kr. 100.68"}},null,{"v":0.18951132300357565,"d":"19%"}]
[null,{"$f":"Beregninger!B24","v":"MÅLEPUNKT 2"},null,{"$f":"IF($B25=\"\",\"\",Beregninger!G24)","v":{"v":156.06,"d":"kr. 156.06"}},null,{"$f":"IF($B25=\"\",\"\",Beregninger!F24)","v":{"v":131.04,"d":"kr. 131.04"}},null,{"v":0.19093406593406592,"d":"19%"}]
[null,{"$f":"Beregninger!B25","v":"MÅLEPUNKT 3"},null,{"$f":"IF($B26=\"\",\"\",Beregninger!G25)","v":{"v":186.48,"d":"kr. 186.48"}},null,{"$f":"IF($B26=\"\",\"\",Beregninger!F25)","v":{"v":158.34,"d":"kr. 158.34"}},null,{"v":0.17771883289124668,"d":"18%"}]
[null,{"$f":"Beregninger!B26","v":"MÅLEPUNKT 4"},null,{"$f":"IF($B27=\"\",\"\",Beregninger!G26)","v":{"v":89.52,"d":"kr. 89.52"}},null,{"$f":"IF($B27=\"\",\"\",Beregninger!F26)","v":{"v":87.53999999999999,"d":"kr. 87.54"}},null,{"v":0.022618231665524346,"d":"2%"}]
[null,{"$f":"Beregninger!B27","v":"MÅLEPUNKT 5"},null,{"$f":"IF($B28=\"\",\"\",Beregninger!G27)","v":{"v":6.18,"d":"kr. 6.18"}},null,{"$f":"IF($B28=\"\",\"\",Beregninger!F27)","v":{"v":6,"d":"kr. 6.00"}},null,{"v":0.030000000000000027,"d":"3%"}]
[null,{"$f":"Beregninger!B28","v":"MÅLEPUNKT 6"},null,{"$f":"IF($B29=\"\",\"\",Beregninger!G28)","v":{"v":2.04,"d":"kr. 2.04"}},null,{"$f":"IF($B29=\"\",\"\",Beregninger!F28)","v":{"v":1.7999999999999998,"d":"kr. 1.80"}},null,{"v":0.13333333333333353,"d":"13%"}]
[null,{"$f":"Beregninger!B29","v":""},null,{"$f":"IF($B30=\"\",\"\",Beregninger!G29)","v":""},null,{"$f":"IF($B30=\"\",\"\",Beregninger!F29)","v":""},null,""]
[null,{"$f":"Beregninger!B30","v":""},null,{"$f":"IF($B31=\"\",\"\",Beregninger!G30)","v":""},null,{"$f":"IF($B31=\"\",\"\",Beregninger!F30)","v":""},null,""]
[null,{"$f":"Beregninger!B31","v":""},null,{"$f":"IF($B32=\"\",\"\",Beregninger!G31)","v":""},null,{"$f":"IF($B32=\"\",\"\",Beregninger!F31)","v":""},null,""]
[null,{"$f":"Beregninger!B32","v":""},null,{"$f":"IF($B33=\"\",\"\",Beregninger!G32)","v":""},null,{"$f":"IF($B33=\"\",\"\",Beregninger!F32)","v":""},null,""]
[null,{"$f":"Beregninger!B33","v":""},null,{"$f":"IF($B34=\"\",\"\",Beregninger!G33)","v":""},null,{"$f":"IF($B34=\"\",\"\",Beregninger!F33)","v":""},null,""]
[null,{"$f":"Beregninger!B34","v":""},null,{"$f":"IF($B35=\"\",\"\",Beregninger!G34)","v":""},null,{"$f":"IF($B35=\"\",\"\",Beregninger!F34)","v":""},null,""]
[null,{"$f":"Beregninger!B35","v":""},null,{"$f":"IF($B36=\"\",\"\",Beregninger!G35)","v":""},null,{"$f":"IF($B36=\"\",\"\",Beregninger!F35)","v":""},null,""]
[null,{"$f":"Beregninger!B36","v":""},null,{"$f":"IF($B37=\"\",\"\",Beregninger!G36)","v":""},null,{"$f":"IF($B37=\"\",\"\",Beregninger!F36)","v":""},null,""]
[null,{"$f":"Beregninger!B37","v":""},null,{"$f":"IF($B38=\"\",\"\",Beregninger!G37)","v":""},null,{"$f":"IF($B38=\"\",\"\",Beregninger!F37)","v":""},null,""]
[null,{"$f":"Beregninger!B38","v":""},null,{"$f":"IF($B39=\"\",\"\",Beregninger!G38)","v":""},null,{"$f":"IF($B39=\"\",\"\",Beregninger!F38)","v":""},null,""]
[null,{"$f":"Beregninger!B39","v":""},null,{"$f":"IF($B40=\"\",\"\",Beregninger!G39)","v":""},null,{"$f":"IF($B40=\"\",\"\",Beregninger!F39)","v":""},null,""]

{"sheet":"Input af finansdata","index":1,"n_rows":19,"n_cols":9,"rows_kept":19}
[]
[null,"ANGIV DINE FINANSDATA"]
[null," DU KAN DEFINERE OP TIL 25 NØGLEMÅLINGER FOR 7 ÅR"]
[null," Klik for at få vist Finansrapport"]
[null,"NAVN PÅ MÅLEPUNKT",2010,2011,2012,2013,2014,2015,2016]
[null,"INDTÆGTER",{"v":750000,"d":"kr. 750,000.00"},{"v":804824.7000000001,"d":"kr. 804,824.70"},{"v":856370.28,"d":"kr. 856,370.28"},{"v":904124.76,"d":"kr. 904,124.76"},{"v":990267.36,"d":"kr. 990,267.36"},{"v":1080159.78,"d":"kr. 1,080,159.78"},{"v":1083503.28,"d":"kr. 1,083,503.28"}]
[null,"DRIFTSUDGIFTER",{"v":390000,"d":"kr. 390,000.00"},{"v":425773.86,"d":"kr. 425,773.86"},{"v":455549.16000000003,"d":"kr. 455,549.16"},{"v":473407.62,"d":"kr. 473,407.62"},{"v":490046.22,"d":"kr. 490,046.22"},{"v":485299.98,"d":"kr. 485,299.98"},{"v":566516.7,"d":"kr. 566,516.70"}]
[null,"DRIFTSRESULTAT",{"v":360000,"d":"kr. 360,000.00"},{"v":385243.80000000005,"d":"kr. 385,243.80"},{"v":413146.14,"d":"kr. 413,146.14"},{"v":453859.5,"d":"kr. 453,859.50"},{"v":460531.55999999994,"d":"kr. 460,531.56"},{"v":463906.98,"d":"kr. 463,906.98"},{"v":440555.94000000006,"d":"kr. 440,555.94"}]
[null,"AFSKRIVNINGER",{"v":27000,"d":"kr. 27,000.00"},{"v":27106.620000000003,"d":"kr. 27,106.62"},{"v":27941.52,"d":"kr. 27,941.52"},{"v":29845.260000000002,"d":"kr. 29,845.26"},{"v":30144.659999999996,"d":"kr. 30,144.66"},{"v":30410.52,"d":"kr. 30,410.52"},{"v":33281.28,"d":"kr. 33,281.28"}]
[null,"RENTER",{"v":15000,"d":"kr. 15,000.00"},{"v":16474.920000000002,"d":"kr. 16,474.92"},{"v":17358.66,"d":"kr. 17,358.66"},{"v":18816.72,"d":"kr. 18,816.72"},{"v":18891.18,"d":"kr. 18,891.18"},{"v":20029.800000000003,"d":"kr. 20,029.80"},{"v":22736.82,"d":"kr. 22,736.82"}]
[null,"NETTOOVERSKUD",{"v":324000,"d":"kr. 324,000.00"},{"v":328566.44999999995,"d":"kr. 328,566.45"},{"v":335164.86,"d":"kr. 335,164.86"},{"v":358487.69999999995,"d":"kr. 358,487.70"},{"v":368901.54,"d":"kr. 368,901.54"},{"v":397632.60000000003,"d":"kr. 397,632.60"},{"v":404849.10000000003,"d":"kr. 404,849.10"}]
[null,"MOMS",{"v":132000,"d":"kr. 132,000.00"},{"v":143523.24,"d":"kr. 143,523.24"},{"v":153460.44,"d":"kr. 153,460.44"},{"v":164993.16,"d":"kr. 164,993.16"},{"v":170014.02,"d":"kr. 170,014.02"},{"v":176547.18,"d":"kr. 176,547.18"},{"v":188449.5,"d":"kr. 188,449.50"}]
[null,"OVERSKUDEFTER SKAT",{"v":192000,"d":"kr. 192,000.00"},{"v":209660.94,"d":"kr. 209,660.94"},{"v":230511.18,"d":"kr. 230,511.18"},{"v":239370.30000000002,"d":"kr. 239,370.30"},{"v":243646.38,"d":"kr. 243,646.38"},{"v":254629.19999999998,"d":"kr. 254,629.20"},{"v":301486.08,"d":"kr. 301,486.08"}]
[null,"MÅLEPUNKT 1",{"v":76.80000000000001,"d":"kr. 76.80"},{"v":76.86,"d":"kr. 76.86"},{"v":82.67999999999999,"d":"kr. 82.68"},{"v":85.74,"d":"kr. 85.74"},{"v":93.42,"d":"kr. 93.42"},{"v":100.68,"d":"kr. 100.68"},{"v":119.76,"d":"kr. 119.76"}]
[null,"MÅLEPUNKT 2",{"v":109.19999999999999,"d":"kr. 109.20"},{"v":111.53999999999999,"d":"kr. 111.54"},{"v":115.32,"d":"kr. 115.32"},{"v":121.02000000000001,"d":"kr. 121.02"},{"v":122.88,"d":"kr. 122.88"},{"v":131.04,"d":"kr. 131.04"},{"v":156.06,"d":"kr. 156.06"}]
[null,"MÅLEPUNKT 3",{"v":114.60000000000001,"d":"kr. 114.60"},{"v":123.30000000000001,"d":"kr. 123.30"},{"v":131.22,"d":"kr. 131.22"},{"v":139.14000000000001,"d":"kr. 139.14"},{"v":148.02,"d":"kr. 148.02"},{"v":158.34,"d":"kr. 158.34"},{"v":186.48,"d":"kr. 186.48"}]
[null,"MÅLEPUNKT 4",{"v":72.6,"d":"kr. 72.60"},{"v":73.26,"d":"kr. 73.26"},{"v":75.53999999999999,"d":"kr. 75.54"},{"v":82.19999999999999,"d":"kr. 82.20"},{"v":82.56,"d":"kr. 82.56"},{"v":87.53999999999999,"d":"kr. 87.54"},{"v":89.52,"d":"kr. 89.52"}]
[null,"MÅLEPUNKT 5",{"v":4.5,"d":"kr. 4.50"},{"v":4.74,"d":"kr. 4.74"},{"v":5.1,"d":"kr. 5.10"},{"v":5.34,"d":"kr. 5.34"},{"v":5.46,"d":"kr. 5.46"},{"v":6,"d":"kr. 6.00"},{"v":6.18,"d":"kr. 6.18"}]
[null,"MÅLEPUNKT 6",{"v":1.3800000000000001,"d":"kr. 1.38"},{"v":1.5,"d":"kr. 1.50"},{"v":1.62,"d":"kr. 1.62"},{"v":1.6800000000000002,"d":"kr. 1.68"},{"v":1.7399999999999998,"d":"kr. 1.74"},{"v":1.7999999999999998,"d":"kr. 1.80"},{"v":2.04,"d":"kr. 2.04"}]

{"sheet":"Indstillinger for Nøglemålinger","index":2,"n_rows":9,"n_cols":5,"rows_kept":9,"merged":[[3,1,3,3]]}
[]
[null,"DEFINERE NØGLEMÅLINGER HER"]
[null," VÆLG OP TIL 5 NØGLEMÅLINGER, SOM SKAL VISES ØVERST I RAPPORTEN"]
[null,"  Klik for at få vist Finansrapport"]
[null,1,"INDTÆGTER",null,{"$f":"IF(ISBLANK(C5),\"← Vælg en værdi fra rullelisten\",IF(COUNTIF($C$5:C5,C5)>1,\"Du har markeret \"&C5&\" mere end én gang.\",\"\"))","v":""}]
[null,2,"NETTOOVERSKUD",null,{"$f":"IF(ISBLANK(C6),\"← Vælg en værdi fra rullelisten\",IF(COUNTIF($C$5:C6,C6)>1,\"Du har markeret \"&C6&\" mere end én gang.\",\"\"))","v":""}]
[null,3,"RENTER",null,{"$f":"IF(ISBLANK(C7),\"← Vælg en værdi fra rullelisten\",IF(COUNTIF($C$5:C7,C7)>1,\"Du har markeret \"&C7&\" mere end én gang.\",\"\"))","v":""}]
[null,4,"AFSKRIVNINGER",null,{"$f":"IF(ISBLANK(C8),\"← Vælg en værdi fra rullelisten\",IF(COUNTIF($C$5:C8,C8)>1,\"Du har markeret \"&C8&\" mere end én gang.\",\"\"))","v":""}]
[null,5,"DRIFTSRESULTAT",null,{"$f":"IF(ISBLANK(C9),\"← Vælg en værdi fra rullelisten\",IF(COUNTIF($C$5:C9,C9)>1,\"Du har markeret \"&C9&\" mere end én gang.\",\"\"))","v":""}]

{"sheet":"Beregninger","index":3,"n_rows":39,"n_cols":9,"rows_kept":39,"hidden":true}
["Dette regneark bruges til beregninger af finansrapport og skal forblive skjult."]
[{"$nulls":3},"Position"]
[null,"Dette år",{"$f":"ValgtÅr","v":2016},{"$f":"MATCH(C3,VisÅr,0)+1","v":8}]
[null,"Forrige år",{"$f":"C3-1","v":2015},{"$f":"MATCH(C4,VisÅr,0)+1","v":7}]
[]
[null,"Position",{"$f":"MATCH(C7,VisÅr,0)+1","v":4},{"$f":"MATCH(D7,VisÅr,0)+1","v":5},{"$f":"MATCH(E7,VisÅr,0)+1","v":6},{"$f":"MATCH(F7,VisÅr,0)+1","v":7},{"$f":"MATCH(G7,VisÅr,0)+1","v":8},null,{"$f":"COUNT(C6:G6)","v":5}]
[null,"Målepunkter",{"$f":"D7-1","v":2012},{"$f":"E7-1","v":2013},{"$f":"F7-1","v":2014},{"$f":"G7-1","v":2015},{"$f":"C3","v":2016}]
[{"$f":"MATCH(B8,'Input af finansdata'!$B$6:$B$30,0)","v":1},{"$f":"IF('Indstillinger for Nøglemålinger'!C5=\"\",\"\",'Indstillinger for Nøglemålinger'!C5)","v":"INDTÆGTER"},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A8,C$6),NA())","v":856370.28},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A8,D$6),NA())","v":904124.76},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A8,E$6),NA())","v":990267.36},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A8,F$6),NA())","v":1080159.78},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A8,G$6),NA())","v":1083503.28},{"$f":"IFERROR(G8/F8-1,\"\")","v":{"v":3.0953753897409175E-3,"d":"0%"}}]
[{"$f":"MATCH(B9,'Input af finansdata'!$B$6:$B$30,0)","v":6},{"$f":"IF('Indstillinger for Nøglemålinger'!C6=\"\",\"\",'Indstillinger for Nøglemålinger'!C6)","v":"NETTOOVERSKUD"},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A9,C$6),NA())","v":335164.86},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A9,D$6),NA())","v":358487.69999999995},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A9,E$6),NA())","v":368901.54},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A9,F$6),NA())","v":397632.60000000003},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A9,G$6),NA())","v":404849.10000000003},{"$f":"IFERROR(G9/F9-1,\"\")","v":{"v":0.018148662861143583,"d":"2%"}}]
[{"$f":"MATCH(B10,'Input af finansdata'!$B$6:$B$30,0)","v":5},{"$f":"IF('Indstillinger for Nøglemålinger'!C7=\"\",\"\",'Indstillinger for Nøglemålinger'!C7)","v":"RENTER"},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A10,C$6),NA())","v":17358.66},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A10,D$6),NA())","v":18816.72},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A10,E$6),NA())","v":18891.18},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A10,F$6),NA())","v":20029.800000000003},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A10,G$6),NA())","v":22736.82},{"v":0.1351496270556869,"d":"14%"}]
[{"$f":"MATCH(B11,'Input af finansdata'!$B$6:$B$30,0)","v":4},{"$f":"IF('Indstillinger for Nøglemålinger'!C8=\"\",\"\",'Indstillinger for Nøglemålinger'!C8)","v":"AFSKRIVNINGER"},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A11,C$6),NA())","v":27941.52},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A11,D$6),NA())","v":29845.260000000002},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A11,E$6),NA())","v":30144.659999999996},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A11,F$6),NA())","v":30410.52},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A11,G$6),NA())","v":33281.28},{"v":0.09440022728976682,"d":"9%"}]
[{"$f":"MATCH(B12,'Input af finansdata'!$B$6:$B$30,0)","v":3},{"$f":"IF('Indstillinger for Nøglemålinger'!C9=\"\",\"\",'Indstillinger for Nøglemålinger'!C9)","v":"DRIFTSRESULTAT"},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A12,C$6),NA())","v":413146.14},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A12,D$6),NA())","v":453859.5},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A12,E$6),NA())","v":460531.55999999994},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A12,F$6),NA())","v":463906.98},{"$f":"IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A12,G$6),NA())","v":440555.94000000006},{"v":-0.05033560822904615,"d":"-5%"}]
[]
[null,"Alle målepunkter (fungerer op til 25 målepunkter)"]
[{"$f":"ROWS($B$15:B15)","v":1},{"$f":"IF('Input af finansdata'!B6=0,\"\",'Input af finansdata'!B6)","v":"INDTÆGTER"},{"$f":"IF($B15=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A15,C$6),NA()))","v":856370.28},{"$f":"IF($B15=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A15,D$6),NA()))","v":904124.76},{"$f":"IF($B15=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A15,E$6),NA()))","v":990267.36},{"$f":"IF($B15=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A15,F$6),NA()))","v":1080159.78},{"$f":"IF($B15=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A15,G$6),NA()))","v":1083503.28}]
[{"$f":"ROWS($B$15:B16)","v":2},{"$f":"IF('Input af finansdata'!B7=0,\"\",'Input af finansdata'!B7)","v":"DRIFTSUDGIFTER"},{"$f":"IF($B16=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A16,C$6),NA()))","v":455549.16000000003},{"$f":"IF($B16=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A16,D$6),NA()))","v":473407.62},{"$f":"IF($B16=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A16,E$6),NA()))","v":490046.22},{"$f":"IF($B16=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A16,F$6),NA()))","v":485299.98},{"$f":"IF($B16=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A16,G$6),NA()))","v":566516.7}]
[{"$f":"ROWS($B$15:B17)","v":3},{"$f":"IF('Input af finansdata'!B8=0,\"\",'Input af finansdata'!B8)","v":"DRIFTSRESULTAT"},{"$f":"IF($B17=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A17,C$6),NA()))","v":413146.14},{"$f":"IF($B17=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A17,D$6),NA()))","v":453859.5},{"$f":"IF($B17=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A17,E$6),NA()))","v":460531.55999999994},{"$f":"IF($B17=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A17,F$6),NA()))","v":463906.98},{"$f":"IF($B17=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A17,G$6),NA()))","v":440555.94000000006}]
[{"$f":"ROWS($B$15:B18)","v":4},{"$f":"IF('Input af finansdata'!B9=0,\"\",'Input af finansdata'!B9)","v":"AFSKRIVNINGER"},{"$f":"IF($B18=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A18,C$6),NA()))","v":27941.52},{"$f":"IF($B18=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A18,D$6),NA()))","v":29845.260000000002},{"$f":"IF($B18=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A18,E$6),NA()))","v":30144.659999999996},{"$f":"IF($B18=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A18,F$6),NA()))","v":30410.52},{"$f":"IF($B18=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A18,G$6),NA()))","v":33281.28}]
[{"$f":"ROWS($B$15:B19)","v":5},{"$f":"IF('Input af finansdata'!B10=0,\"\",'Input af finansdata'!B10)","v":"RENTER"},{"$f":"IF($B19=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A19,C$6),NA()))","v":17358.66},{"$f":"IF($B19=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A19,D$6),NA()))","v":18816.72},{"$f":"IF($B19=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A19,E$6),NA()))","v":18891.18},{"$f":"IF($B19=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A19,F$6),NA()))","v":20029.800000000003},{"$f":"IF($B19=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A19,G$6),NA()))","v":22736.82}]
[{"$f":"ROWS($B$15:B20)","v":6},{"$f":"IF('Input af finansdata'!B11=0,\"\",'Input af finansdata'!B11)","v":"NETTOOVERSKUD"},{"$f":"IF($B20=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A20,C$6),NA()))","v":335164.86},{"$f":"IF($B20=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A20,D$6),NA()))","v":358487.69999999995},{"$f":"IF($B20=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A20,E$6),NA()))","v":368901.54},{"$f":"IF($B20=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A20,F$6),NA()))","v":397632.60000000003},{"$f":"IF($B20=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A20,G$6),NA()))","v":404849.10000000003}]
[{"$f":"ROWS($B$15:B21)","v":7},{"$f":"IF('Input af finansdata'!B12=0,\"\",'Input af finansdata'!B12)","v":"MOMS"},{"$f":"IF($B21=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A21,C$6),NA()))","v":153460.44},{"$f":"IF($B21=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A21,D$6),NA()))","v":164993.16},{"$f":"IF($B21=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A21,E$6),NA()))","v":170014.02},{"$f":"IF($B21=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A21,F$6),NA()))","v":176547.18},{"$f":"IF($B21=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A21,G$6),NA()))","v":188449.5}]
[{"$f":"ROWS($B$15:B22)","v":8},{"$f":"IF('Input af finansdata'!B13=0,\"\",'Input af finansdata'!B13)","v":"OVERSKUDEFTER SKAT"},{"$f":"IF($B22=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A22,C$6),NA()))","v":230511.18},{"$f":"IF($B22=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A22,D$6),NA()))","v":239370.30000000002},{"$f":"IF($B22=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A22,E$6),NA()))","v":243646.38},{"$f":"IF($B22=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A22,F$6),NA()))","v":254629.19999999998},{"$f":"IF($B22=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A22,G$6),NA()))","v":301486.08}]
[{"$f":"ROWS($B$15:B23)","v":9},{"$f":"IF('Input af finansdata'!B14=0,\"\",'Input af finansdata'!B14)","v":"MÅLEPUNKT 1"},{"$f":"IF($B23=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A23,C$6),NA()))","v":82.67999999999999},{"$f":"IF($B23=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A23,D$6),NA()))","v":85.74},{"$f":"IF($B23=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A23,E$6),NA()))","v":93.42},{"$f":"IF($B23=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A23,F$6),NA()))","v":100.68},{"$f":"IF($B23=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A23,G$6),NA()))","v":119.76}]
[{"$f":"ROWS($B$15:B24)","v":10},{"$f":"IF('Input af finansdata'!B15=0,\"\",'Input af finansdata'!B15)","v":"MÅLEPUNKT 2"},{"$f":"IF($B24=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A24,C$6),NA()))","v":115.32},{"$f":"IF($B24=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A24,D$6),NA()))","v":121.02000000000001},{"$f":"IF($B24=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A24,E$6),NA()))","v":122.88},{"$f":"IF($B24=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A24,F$6),NA()))","v":131.04},{"$f":"IF($B24=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A24,G$6),NA()))","v":156.06}]
[{"$f":"ROWS($B$15:B25)","v":11},{"$f":"IF('Input af finansdata'!B16=0,\"\",'Input af finansdata'!B16)","v":"MÅLEPUNKT 3"},{"$f":"IF($B25=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A25,C$6),NA()))","v":131.22},{"$f":"IF($B25=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A25,D$6),NA()))","v":139.14000000000001},{"$f":"IF($B25=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A25,E$6),NA()))","v":148.02},{"$f":"IF($B25=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A25,F$6),NA()))","v":158.34},{"$f":"IF($B25=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A25,G$6),NA()))","v":186.48}]
[{"$f":"ROWS($B$15:B26)","v":12},{"$f":"IF('Input af finansdata'!B17=0,\"\",'Input af finansdata'!B17)","v":"MÅLEPUNKT 4"},{"$f":"IF($B26=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A26,C$6),NA()))","v":75.53999999999999},{"$f":"IF($B26=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A26,D$6),NA()))","v":82.19999999999999},{"$f":"IF($B26=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A26,E$6),NA()))","v":82.56},{"$f":"IF($B26=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A26,F$6),NA()))","v":87.53999999999999},{"$f":"IF($B26=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A26,G$6),NA()))","v":89.52}]
[{"$f":"ROWS($B$15:B27)","v":13},{"$f":"IF('Input af finansdata'!B18=0,\"\",'Input af finansdata'!B18)","v":"MÅLEPUNKT 5"},{"$f":"IF($B27=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A27,C$6),NA()))","v":5.1},{"$f":"IF($B27=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A27,D$6),NA()))","v":5.34},{"$f":"IF($B27=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A27,E$6),NA()))","v":5.46},{"$f":"IF($B27=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A27,F$6),NA()))","v":6},{"$f":"IF($B27=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A27,G$6),NA()))","v":6.18}]
[{"$f":"ROWS($B$15:B28)","v":14},{"$f":"IF('Input af finansdata'!B19=0,\"\",'Input af finansdata'!B19)","v":"MÅLEPUNKT 6"},{"$f":"IF($B28=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A28,C$6),NA()))","v":1.62},{"$f":"IF($B28=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A28,D$6),NA()))","v":1.6800000000000002},{"$f":"IF($B28=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A28,E$6),NA()))","v":1.7399999999999998},{"$f":"IF($B28=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A28,F$6),NA()))","v":1.7999999999999998},{"$f":"IF($B28=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A28,G$6),NA()))","v":2.04}]
[{"$f":"ROWS($B$15:B29)","v":15},{"$f":"IF('Input af finansdata'!B20=0,\"\",'Input af finansdata'!B20)","v":""},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A29,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A29,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A29,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A29,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B29=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A29,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B30)","v":16},{"$f":"IF('Input af finansdata'!B21=0,\"\",'Input af finansdata'!B21)","v":""},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A30,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A30,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A30,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A30,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B30=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A30,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B31)","v":17},{"$f":"IF('Input af finansdata'!B22=0,\"\",'Input af finansdata'!B22)","v":""},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A31,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A31,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A31,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A31,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B31=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A31,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B32)","v":18},{"$f":"IF('Input af finansdata'!B23=0,\"\",'Input af finansdata'!B23)","v":""},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A32,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A32,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A32,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A32,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B32=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A32,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B33)","v":19},{"$f":"IF('Input af finansdata'!B24=0,\"\",'Input af finansdata'!B24)","v":""},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A33,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A33,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A33,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A33,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B33=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A33,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B34)","v":20},{"$f":"IF('Input af finansdata'!B25=0,\"\",'Input af finansdata'!B25)","v":""},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A34,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A34,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A34,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A34,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B34=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A34,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B35)","v":21},{"$f":"IF('Input af finansdata'!B26=0,\"\",'Input af finansdata'!B26)","v":""},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A35,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A35,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A35,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A35,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B35=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A35,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B36)","v":22},{"$f":"IF('Input af finansdata'!B27=0,\"\",'Input af finansdata'!B27)","v":""},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A36,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A36,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A36,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A36,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B36=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A36,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B37)","v":23},{"$f":"IF('Input af finansdata'!B28=0,\"\",'Input af finansdata'!B28)","v":""},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A37,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A37,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A37,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A37,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B37=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A37,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B38)","v":24},{"$f":"IF('Input af finansdata'!B29=0,\"\",'Input af finansdata'!B29)","v":""},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A38,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A38,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A38,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A38,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B38=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A38,G$6),NA()))","v":{"$error":"#N/A"}}]
[{"$f":"ROWS($B$15:B39)","v":25},{"$f":"IF('Input af finansdata'!B30=0,\"\",'Input af finansdata'!B30)","v":""},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A39,C$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A39,D$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A39,E$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A39,F$6),NA()))","v":{"$error":"#N/A"}},{"$f":"IF(B39=\"\",NA(),IFERROR(INDEX('Input af finansdata'!$B$6:$I$30,$A39,G$6),NA()))","v":{"$error":"#N/A"}}]