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

{"sheet":"Bilans","index":0,"n_rows":52,"n_cols":6,"rows_kept":52}
[{"$nulls":3},"Nom de votre société"]
[{"$nulls":3},"Bilans"]
[{"$nulls":3},"Date"]
[]
[{"$nulls":4},"2004","2005"]
[null,"Actif"]
[null,"Actif à court terme :"]
[null,"Liquidités",null,null,0,0]
[null,"Investissements"]
[null,"Stocks"]
[null,"Comptes clients",null,null,0,0]
[null,"Charges payées d'avance"]
[null,"Autre",null,null,0,0]
[null,"Total de l'actif à court terme",null,null,{"$f":"SUM(E8:E13)","v":0},{"$f":"SUM(F8:F13)","v":0}]
[]
[null,"Actif immobilisé :"]
[null,"Avoir et équipement",null,null,0,0]
[null,"Améliorations locatives"]
[null,"Capitaux propres et autres investissements",null,null,0,0]
[null,"Moins amortissements cumulés"]
[null,"Actif immobilisé net",null,null,{"$f":"SUM(E17:E20)","v":0},{"$f":"SUM(F17:F20)","v":0}]
[]
[null,"Autre actif"]
[null,"Fonds commercial",null,null,0,0]
[null,"Total autre actif",null,null,{"$f":"SUM(E24)","v":0},{"$f":"SUM(F24)","v":0}]
[]
[null,"Total de l'actif",null,null,{"$f":"E25+E21+E14","v":0},{"$f":"F25+F21+F14","v":0}]
[]
[null,"Passif et capitaux propres"]
[null,"Passif à court terme :"]
[null,"Comptes fournisseurs",null,null,0,0]
[null,"Salaires courus"]
[null,"Compensation courue",null,null,0,0]
[null,"Impôt sur le revenu à payer",null,null,0,0]
[null,"Produit comptabilisé d'avance",null,null,0,0]
[null,"Autre",null,null,0,0]
[null,"Total du passif à court terme",null,null,{"$f":"SUM(E31:E36)","v":0},{"$f":"SUM(F31:F36)","v":0}]
[]
[null,"Passif à long terme"]
[null,"Emprunt hypothécaire",null,null,0,0]
[null,"Total du passif à long terme",null,null,{"$f":"SUM(E40)","v":0},{"$f":"SUM(F40)","v":0}]
[]
[null,"Capitaux propres"]
[null,"Capital d'investissement",null,null,0,0]
[null,"Bénéfices non répartis cumulés"]
[null,"Total des capitaux propres",null,null,{"$f":"SUM(E44:E45)","v":0},{"$f":"SUM(F44:F45)","v":0}]
[]
[null,"Total du passif et des capitaux propres",null,null,{"$f":"E46+E41+E37","v":0},{"$f":"F46+F41+F37","v":0}]
[]
[]
[]
[{"$nulls":3},"Équilibré ?",{"$f":"$E$27=$E$48","v":true},{"$f":"$F$27=$F$48","v":true}]