{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Bilanss","Aastate võrdluse diagramm"],"not_rendered":{"charts":2,"external_links":2},"unopened":[{"sheet":"Aastate võrdluse diagramm","index":1,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900"}

{"sheet":"Bilanss","index":0,"n_rows":49,"n_cols":4,"rows_kept":49}
[]
[null,"Teie ettevõtte nimi",null,"Bilanss"]
[]
[null,"Varad"]
[null,"Käibevarad:","2019","2020"]
[null,"Sularaha",0,0]
[null,"Investeeringud",0,0]
[null,"Varud",0,0]
[null,"Müügireskontro",0,0]
[null,"Avansskulud",0,0]
[null,"Muu",0,0]
[null,"Käibevarad kokku",{"$f":"SUBTOTAL(109,käibevarad[2019])","v":0},{"$f":"SUBTOTAL(109,käibevarad[2020])","v":0}]
[]
[null,"Põhivara:","2019","2020"]
[null,"Varad ja seadmed",0,0]
[null,"Renditud vara parendamiskulutused",0,0]
[null,"Kapital ja muud investeeringud",0,0]
[null,"Miinus akumuleeritud kulum",0,0]
[null,"Põhivara kokku",{"$f":"SUBTOTAL(109,põhivarad[2019])","v":0},{"$f":"SUBTOTAL(109,põhivarad[2020])","v":0}]
[]
[null,"Muud varad:","2019","2020"]
[null,"Firmaväärtus",0,0]
[null,"Muud varad kokku",{"$f":"SUBTOTAL(109,muudvarad[2019])","v":0},{"$f":"SUBTOTAL(109,muudvarad[2020])","v":0}]
[]
[null,"Varad kokku",{"$f":"muudvarad[[#Totals],[2019]]+põhivarad[[#Totals],[2019]]+käibevarad[[#Totals],[2019]]","v":0},{"$f":"muudvarad[[#Totals],[2020]]+põhivarad[[#Totals],[2020]]+käibevarad[[#Totals],[2020]]","v":0}]
[]
[null,"Kohustused ja omakapital"]
[null,"Lühiajalised kohustused:","2019","2020"]
[null,"Ostureskontro",0,0]
[null,"Kogunenud töötasud",0,0]
[null,"Kogunenud hüvitised",0,0]
[null,"Makstav tulumaks",0,0]
[null,"Kapitali tulud",0,0]
[null,"Muu",0,0]
[null,"Lühiajalised kohustused kokku",{"$f":"SUBTOTAL(109,lühiajalisedkohustused[2019])","v":0},{"$f":"SUBTOTAL(109,lühiajalisedkohustused[2020])","v":0}]
[]
[null,"Pikaajalised kohustused:","2019","2020"]
[null,"Makstavad hüpoteeklaenud",0,0]
[null,"Pikaajalised kohustused kokku",{"$f":"SUBTOTAL(109,pikaajalisedkohustused[2019])","v":0},{"$f":"SUBTOTAL(109,pikaajalisedkohustused[2020])","v":0}]
[]
[null,"Omakapital:","2019","2020"]
[null,"Investeeringukapital",0,0]
[null,"Kogunenud jaotamata kasum",0,0]
[null,"Omakapital kokku",{"$f":"SUBTOTAL(109,omakapital[2019])","v":0},{"$f":"SUBTOTAL(109,omakapital[2020])","v":0}]
[]
[null,"Kohustused ja omakapital kokku",{"$f":"omakapital[[#Totals],[2019]]+pikaajalisedkohustused[[#Totals],[2019]]+lühiajalisedkohustused[[#Totals],[2019]]","v":0},{"$f":"omakapital[[#Totals],[2020]]+pikaajalisedkohustused[[#Totals],[2020]]+lühiajalisedkohustused[[#Totals],[2020]]","v":0}]
[]
[]
[null,"Saldo",{"$f":"SUM(C25-C46)","v":0},{"$f":"SUM(D25-D46)","v":0}]