{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["מאזן","תרשים השוואה בין שנים"],"not_rendered":{"charts":2},"unopened":[{"sheet":"תרשים השוואה בין שנים","index":1,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900"}

{"sheet":"מאזן","index":0,"n_rows":49,"n_cols":4,"rows_kept":49}
[]
[null,"שם החברה שלך",null,"מאזן"]
[]
[null,"רכוש"]
[null,"רכוש שוטף:","2019","2020"]
[null,"מזומנים",0,0]
[null,"השקעות",0,0]
[null,"מלאי",0,0]
[null,"חשבונות חייבים",0,0]
[null,"הוצאות מראש",0,0]
[null,"אחר",0,0]
[null,"סה\"כ רכוש שוטף",{"$f":"SUBTOTAL(109,רכוש_שוטף[2019])","v":0},{"$f":"SUBTOTAL(109,רכוש_שוטף[2020])","v":0}]
[]
[null,"רכוש קבוע:","2019","2020"]
[null,"בניינים וציוד",0,0]
[null,"שיפורים במושכר",0,0]
[null,"הון והשקעות אחרות",0,0]
[null,"בניכוי פחת נצבר",0,0]
[null,"סה\"כ רכוש קבוע",{"$f":"SUBTOTAL(109,רכוש_קבוע[2019])","v":0},{"$f":"SUBTOTAL(109,רכוש_קבוע[2020])","v":0}]
[]
[null,"רכוש אחר:","2019","2020"]
[null,"מוניטין",0,0]
[null,"סה\"כ רכוש אחר",{"$f":"SUBTOTAL(109,רכוש_אחר[2019])","v":0},{"$f":"SUBTOTAL(109,רכוש_אחר[2020])","v":0}]
[]
[null,"סה\"כ רכוש",{"$f":"רכוש_אחר[[#Totals],[2019]]+רכוש_קבוע[[#Totals],[2019]]+רכוש_שוטף[[#Totals],[2019]]","v":0},{"$f":"רכוש_אחר[[#Totals],[2020]]+רכוש_קבוע[[#Totals],[2020]]+רכוש_שוטף[[#Totals],[2020]]","v":0}]
[]
[null,"התחייבויות והון עצמי"]
[null,"התחייבויות שוטפות:","2019","2020"]
[null,"חשבונות זכאים",0,0]
[null,"שכר שנצבר",0,0]
[null,"פיצויים שנצברו",0,0]
[null,"מס הכנסה לתשלום",0,0]
[null,"הכנסות צפויות",0,0]
[null,"אחר",0,0]
[null,"סה\"כ התחייבויות שוטפות",{"$f":"SUBTOTAL(109,התחייבויות_שוטפות[2019])","v":0},{"$f":"SUBTOTAL(109,התחייבויות_שוטפות[2020])","v":0}]
[]
[null,"התחייבויות לזמן ארוך:","2019","2020"]
[null,"משכנתה לתשלום",0,0]
[null,"סה\"כ התחייבויות לזמן ארוך",{"$f":"SUBTOTAL(109,התחייבויות_לזמן_ארוך[2019])","v":0},{"$f":"SUBTOTAL(109,התחייבויות_לזמן_ארוך[2020])","v":0}]
[]
[null,"הון עצמי:","2019","2020"]
[null,"השקעת הון",0,0]
[null,"יתרת רווח שנצברה",0,0]
[null,"סה\"כ הון עצמי",{"$f":"SUBTOTAL(109,הון_עצמי[2019])","v":0},{"$f":"SUBTOTAL(109,הון_עצמי[2020])","v":0}]
[]
[null,"סה\"כ התחייבויות והון עצמי",{"$f":"הון_עצמי[[#Totals],[2019]]+התחייבויות_לזמן_ארוך[[#Totals],[2019]]+התחייבויות_שוטפות[[#Totals],[2019]]","v":0},{"$f":"הון_עצמי[[#Totals],[2020]]+התחייבויות_לזמן_ארוך[[#Totals],[2020]]+התחייבויות_שוטפות[[#Totals],[2020]]","v":0}]
[]
[]
[null,"יתרה",{"$f":"SUM(C25-C46)","v":0},{"$f":"SUM(D25-D46)","v":0}]