{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Income statement"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"Income statement","index":0,"n_rows":46,"n_cols":12,"rows_kept":46}
[{"$nulls":11}," "]
[]
[null,null,"Income"]
[]
[{"$nulls":3},"Gross sales"]
[{"$nulls":3},"Less: ","Sales returns and allowances"]
[{"$nulls":4},"Net sales",null,null,{"$f":"F5-F6","v":0}]
[]
[null,null,"Cost of goods sold"]
[]
[{"$nulls":3},"Beginning inventory"]
[{"$nulls":3},"Add:","Purchases"]
[{"$nulls":4},"Direct labour"]
[{"$nulls":4},"Indirect expenses"]
[{"$nulls":4},"Inventory available",null,null,{"$f":"SUM(F11:F14)","v":0}]
[]
[{"$nulls":3},"Less:","Ending inventory"]
[{"$nulls":4},"Cost of goods sold",null,null,{"$f":"H15-F17","v":0}]
[]
[{"$nulls":4},"Gross profit (Loss)",null,null,{"$f":"H7-H18","v":0}]
[]
[null,null,"Expenses"]
[]
[{"$nulls":3},"Rent"]
[{"$nulls":3},"Amortisation",null,0]
[{"$nulls":3},"Utilities",null,0]
[{"$nulls":3},"Wages & Direct Cost",null,0]
[{"$nulls":3},"Commissions",null,0]
[{"$nulls":3},"Supplies",null,0]
[{"$nulls":3},"Marketing",null,0]
[{"$nulls":3},"Logistics",null,0]
[{"$nulls":3},"Repairs and maintenance",null,0]
[{"$nulls":3},"Miscellaneous",null,0]
[{"$nulls":3},"Depreciation",null,0]
[{"$nulls":3},"Interest",null,0]
[{"$nulls":4},"Total expenses",null,null,{"$f":"SUM(F24:F35)","v":0}]
[]
[{"$nulls":4},"Net operating income",null,null,{"$f":"H20-H36","v":0}]
[]
[null,null,"Other income"]
[]
[{"$nulls":3},"Gain (loss) on sale of assets"]
[{"$nulls":3},"Interest income"]
[{"$nulls":4},"Total other income",null,null,{"$f":"SUM(F42:F43)","v":0}]
[]
[{"$nulls":4},"Net income (Loss)",null,null,{"$f":"H38+H44","v":0}]