{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Bilanzaufstellung"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Bilanzaufstellung","index":0,"n_rows":25,"n_cols":6,"rows_kept":25,"merged":[[0,1,0,2],[0,4,0,5],[5,1,5,2],[5,4,5,5]]}
[null,"[Firmenname] – Bilanzaufstellung ",null,null,"[Datum]"]
[]
[null,"Liquiditätskoeffizient",{"$f":"C14/F14","v":{"v":3.380379746835443,"d":"3.38"}},null,"Barliquidität",{"$f":"C8/F14","v":{"v":0.23607594936708862,"d":"0.24"}}]
[null,"Liquidität zweiten Grades",{"$f":"(C14-C11)/F14","v":{"v":2.910126582278481,"d":"2.91"}},null,"Betriebsvermögen",{"$f":"C14-F14","v":{"v":3761,"d":"3,761 €"}}]
[]
[null,"Aktiva",null,null,"Passiva"]
[null,"Aktiva aktuell","  ",null,"Passiva aktuell","  "]
[null,"Bargeld und Gegenwerte",373,null,"Darlehensschulden und kurzfristiger Anteil langfristige Verbindlichkeiten",38]
[null,"Kurzfristige Investitionen",{"v":1517,"d":"1,517"},null,"Verbindlichkeiten und Rückstellungen",{"v":1205,"d":"1,205"}]
[null,"Forderungen",{"v":1918,"d":"1,918"},null,"Verbindlichkeiten aus Ertragssteuern",327]
[null,"Bestände",743,null,"Vorhandene Altersguthaben und gewinnabhängige Zuzahlungen",10]
[null,"Latente Ertragssteuern",445]
[null,"Rechnungsabgrenzungsposten und übriges Umlaufvermögen",345]
[null,"Aktiva aktuell gesamt",{"$f":"SUM(C8:C13)","v":{"v":5341,"d":"5,341 €"}},null,"Passiva aktuell gesamt",{"$f":"SUM(F8:F13)","v":{"v":1580,"d":"1,580 €"}}]
[]
[null,"Sonstige Aktiva",null,null,"Sonstige Passiva"]
[null,"Sachanlagen zu Anschaffungskosten",{"v":10963,"d":"10,963"},null,"Langfristige Verbindlichkeiten",{"v":2345,"d":"2,345"}]
[null,"Abzüglich kumulierter Abschreibung",{"v":-3098,"d":"(3,098)"},null,"Anfallende Ruhestandskosten",{"v":1211,"d":"1,211"}]
[null,"Sachanlagen (netto)",{"v":6495,"d":"6,495"},null,"Latente Ertragssteuern",485]
[null,"Langfristige Geldanlagen",472,null,"Ratenkredite und andere Verbindlichkeiten",331]
[null,"Aktienanlagen",{"v":1972,"d":"1,972"}]
[null,"Latente Ertragssteuern",437]
[null,"Sonstige Aktiva",634]
[null,"Summe sonstige Aktiva",{"$f":"SUM(C17:C23)","v":{"v":17875,"d":"17,875 €"}},null,"Summe sonstige Passiva ",{"$f":"SUM(F17:F23)","v":{"v":4372,"d":"4,372 €"}}]
[null,"Aktiva gesamt",{"$f":"C14+C24","v":{"v":23216,"d":"23,216 €"}},null,"Passiva gesamt",{"$f":"F24+F14","v":{"v":5952,"d":"5,952 €"}}]