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

{"sheet":"Bilanss","index":0,"n_rows":52,"n_cols":6,"rows_kept":52}
[{"$nulls":3},"Ettevõtte nimi"]
[{"$nulls":3},"Bilanss"]
[{"$nulls":3},"Kuupäev"]
[]
[{"$nulls":4},"2004","2005"]
[null,"Varad"]
[null,"Käibevara:"]
[null,"Raha",null,null,0,0]
[null,"Investeeringud"]
[null,"Varud"]
[null,"Laekumata arved",null,null,0,0]
[null,"Ettemakstud kulud"]
[null,"Muu",null,null,0,0]
[null,"Käibevara kokku",null,null,{"$f":"SUM(E8:E13)","v":0},{"$f":"SUM(F8:F13)","v":0}]
[]
[null,"Põhivara:"]
[null,"Kinnisvara ja seadmed",null,null,0,0]
[null,"Rendiomandi täiustamine"]
[null,"Omakapital ja muud investeeringud",null,null,0,0]
[null,"Akumuleeritud põhivara kulum"]
[null,"Põhivara (neto)",null,null,{"$f":"SUM(E17:E20)","v":0},{"$f":"SUM(F17:F20)","v":0}]
[]
[null,"Muud varad"]
[null,"Maineväärtus",null,null,0,0]
[null,"Muud varad kokku",null,null,{"$f":"SUM(E24)","v":0},{"$f":"SUM(F24)","v":0}]
[]
[null,"Varad kokku",null,null,{"$f":"E25+E21+E14","v":0},{"$f":"F25+F21+F14","v":0}]
[]
[null,"Kohustused ja omakapital"]
[null,"Lühiajalised kohustused:"]
[null,"Kreditoorne võlgnevus",null,null,0,0]
[null,"Maksmata palgad"]
[null,"Maksmata hüvitised",null,null,0,0]
[null,"Tulumaksuvõlg",null,null,0,0]
[null,"Mittetöine tulu",null,null,0,0]
[null,"Muu",null,null,0,0]
[null,"Lühiajalised kohustused kokku",null,null,{"$f":"SUM(E31:E36)","v":0},{"$f":"SUM(F31:F36)","v":0}]
[]
[null,"Pikaajalised kohustused"]
[null,"Hüpoteeklaenu jääk",null,null,0,0]
[null,"Pikaajalised kohustused kokku",null,null,{"$f":"SUM(E40)","v":0},{"$f":"SUM(F40)","v":0}]
[]
[null,"Omakapital"]
[null,"Investeerimiskapital",null,null,0,0]
[null,"Akumuleeritud jaotamata kasum"]
[null,"Omakapital kokku",null,null,{"$f":"SUM(E44:E45)","v":0},{"$f":"SUM(F44:F45)","v":0}]
[]
[null,"Kohustused ja omakapital kokku",null,null,{"$f":"E46+E41+E37","v":0},{"$f":"F46+F41+F37","v":0}]
[]
[]
[]
[{"$nulls":3},"Tasakaalus?",{"$f":"$E$27=$E$48","v":true},{"$f":"$F$27=$F$48","v":true}]