{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Variable omkostninger","Faste omkostninger"],"not_rendered":{"defined_names":7},"read":"whole","date_system":"1900"}

{"sheet":"Variable omkostninger","index":0,"n_rows":7,"n_cols":4,"rows_kept":7,"merged":[[0,1,0,2]]}
[null,"NULPUNKTS ANALYSE  ",null," "]
[null,"VARIABLE OMKOSTNINGER","OMKOSTNINGSPROCENT"," "]
[null,"Solgte varers købspris",{"v":0.25,"d":"25.0%"}]
[null,"Lager",{"v":0.12,"d":"12.0%"}]
[null,"Råmaterialer",{"v":0.05,"d":"5.0%"}]
[null,"Direkte arbejde (inkluderer lønskatter)",{"v":0.3,"d":"30.0%"}]
[null,"Total",{"$f":"SUBTOTAL(109,VariableOmkostninger[OMKOSTNINGSPROCENT])","v":{"v":0.72,"d":"72.0%"}}]

{"sheet":"Faste omkostninger","index":1,"n_rows":22,"n_cols":4,"rows_kept":22,"merged":[[0,1,0,2],[20,1,20,2]]}
[null,"NULPUNKTS ANALYSE  ",null," "]
[null,"FASTE OMKOSTNINGER","OMKOSTNINGER"]
[null,"Lønninger (inkluderer lønskatter)",{"v":100000,"d":"kr. 100,000"}]
[null,"Forsyninger",{"v":10000,"d":"kr. 10,000"}]
[null,"Reparation og vedligeholdelse",{"v":1000,"d":"kr. 1,000"}]
[null,"Reklame",{"v":15000,"d":"kr. 15,000"}]
[null,"Bil, levering og rejser"]
[null,"Regnskab og jura"]
[null,"Husleje",{"v":20000,"d":"kr. 20,000"}]
[null,"Telefonnummer"]
[null,"El, vand og varme",{"v":5000,"d":"kr. 5,000"}]
[null,"Forsikring",{"v":2000,"d":"kr. 2,000"}]
[null,"Afgifter (fast ejendom osv.)"]
[null,"Renter"]
[null,"Afskrivninger"]
[null,"Andet (angiv)"]
[null,"Diverse udgifter",{"v":5000,"d":"kr. 5,000"}]
[null,"Hovedstolens del af låneydelse"]
[null,"Ejers hævninger",{"v":50000,"d":"kr. 50,000"}]
[null,"Total",{"$f":"SUBTOTAL(109,FasteOmkostninger[OMKOSTNINGER])","v":{"v":208000,"d":"kr. 208,000"}}]
[]
[null,"NULPUNKTSNIVEAU FOR SALG",{"$f":"SUM(FasteOmkostninger[])/(1-SUM(VariableOmkostninger[]))","v":{"v":742857.1428571428,"d":"kr. 742,857"}}]