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

{"sheet":"Compte de résultat","index":0,"n_rows":46,"n_cols":12,"rows_kept":46}
[{"$nulls":11}," "]
[]
[null,null,"Revenus"]
[]
[{"$nulls":3},"Chiffre d’affaires brut"]
[{"$nulls":3},"Soustraire :","Retours et remises"]
[{"$nulls":4},"Ventes nettes",null,null,{"$f":"F5-F6","v":0}]
[]
[null,null,"Coût des marchandises vendues"]
[]
[{"$nulls":3},"Inventaire initial"]
[{"$nulls":3},"Ajouter :","Achats"]
[{"$nulls":4},"Main-d’œuvre directe"]
[{"$nulls":4},"Dépenses indirectes"]
[{"$nulls":4},"Inventaire disponible",null,null,{"$f":"SUM(F11:F14)","v":0}]
[]
[{"$nulls":3},"Soustraire :","Inventaire final"]
[{"$nulls":4},"Coût des marchandises vendues",null,null,{"$f":"H15-F17","v":0}]
[]
[{"$nulls":4},"Marge brute (Perte)",null,null,{"$f":"H7-H18","v":0}]
[]
[null,null,"Dépenses"]
[]
[{"$nulls":3},"Location"]
[{"$nulls":3},"Amortissement",null,0]
[{"$nulls":3},"Charges",null,0]
[{"$nulls":3},"Salaires de coûts directs",null,0]
[{"$nulls":3},"Commissions",null,0]
[{"$nulls":3},"Fournitures",null,0]
[{"$nulls":3},"Marketing",null,0]
[{"$nulls":3},"Logistique",null,0]
[{"$nulls":3},"Réparations et entretien",null,0]
[{"$nulls":3},"Divers",null,0]
[{"$nulls":3},"Amortissement",null,0]
[{"$nulls":3},"Intérêts",null,0]
[{"$nulls":4},"Total des dépenses",null,null,{"$f":"SUM(F24:F35)","v":0}]
[]
[{"$nulls":4},"Bénéfice d’exploitation net",null,null,{"$f":"H20-H36","v":0}]
[]
[null,null,"Autres revenus"]
[]
[{"$nulls":3},"Plus ou moins-values de cession"]
[{"$nulls":3},"Revenu d’intérêts"]
[{"$nulls":4},"Total des autres revenus",null,null,{"$f":"SUM(F42:F43)","v":0}]
[]
[{"$nulls":4},"Bénéfice (Perte) net",null,null,{"$f":"H38+H44","v":0}]