{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["סיכום","רכוש","התחייבויות והון עצמי"],"not_rendered":{"charts":2,"images":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"סיכום","index":0,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"\"שנת \" & YEAR(TODAY())-1","v":"שנת 2018"},{"$f":"\"שנת \" & YEAR(TODAY())","v":"שנת 2019"}]
[]
[null,"סיכום יתרה","שנה 1","שנה 2"]
[null,"סה\"כ נכסים",{"$f":"Table_CurrentAssets[[#Totals],[שנה 1]]+Table_FixedAssets[[#Totals],[שנה 1]]+Table_OtherAssets[[#Totals],[שנה 1]]","v":{"v":9545,"d":"₪ 9,545.00"}},{"$f":"Table_CurrentAssets[[#Totals],[שנה 2]]+Table_FixedAssets[[#Totals],[שנה 2]]+Table_OtherAssets[[#Totals],[שנה 2]]","v":{"v":12735,"d":"₪ 12,735.00"}}]
[null,"סה\"כ התחייבויות והון עצמי",{"$f":"Table_CurrentLiabilities[[#Totals],[שנה 1]]+Table_LongTermLiabilities[[#Totals],[שנה 1]]+Table_OwnersEquity[[#Totals],[שנה 1]]","v":{"v":8540,"d":"₪ 8,540.00"}},{"$f":"Table_CurrentLiabilities[[#Totals],[שנה 2]]+Table_LongTermLiabilities[[#Totals],[שנה 2]]+Table_OwnersEquity[[#Totals],[שנה 2]]","v":{"v":6227,"d":"₪ 6,227.00"}}]
[null,"יתרה",{"$f":"C5-C6","v":{"v":1005,"d":"₪ 1,005.00"}},{"$f":"D5-D6","v":{"v":6508,"d":"₪ 6,508.00"}}]

{"sheet":"רכוש","index":1,"n_rows":21,"n_cols":5,"rows_kept":21}
[{"$nulls":4}," "]
[null,null,{"$f":"Preceding_Year","v":"שנת 2018"},{"$f":"Current_Year","v":"שנת 2019"}]
[null,"רכוש שוטף","שנה 1","שנה 2"]
[null,"מזומנים",{"v":1000,"d":"₪ 1,000.00"},{"v":1700,"d":"₪ 1,700.00"}]
[null,"השקעות",{"v":1500,"d":"₪ 1,500.00"},{"v":2550,"d":"₪ 2,550.00"}]
[null,"מלאי",{"v":650,"d":"₪ 650.00"},{"v":1250,"d":"₪ 1,250.00"}]
[null,"חשבונות חייבים",{"v":150,"d":"₪ 150.00"},{"v":230,"d":"₪ 230.00"}]
[null,"הוצאות מראש",{"v":1230,"d":"₪ 1,230.00"},{"v":950,"d":"₪ 950.00"}]
[null,"אחר",{"v":120,"d":"₪ 120.00"},{"v":120,"d":"₪ 120.00"}]
[null,"סה\"כ רכוש שוטף",{"$f":"SUBTOTAL(109,Table_CurrentAssets[שנה 1])","v":{"v":4650,"d":"₪ 4,650.00"}},{"$f":"SUBTOTAL(109,Table_CurrentAssets[שנה 2])","v":{"v":6800,"d":"₪ 6,800.00"}}]
[]
[null,"רכוש קבוע","שנה 1","שנה 2"]
[null,"בניינים וציוד",{"v":2500,"d":"₪ 2,500.00"},{"v":2500,"d":"₪ 2,500.00"}]
[null,"שיפורים במושכר",{"v":450,"d":"₪ 450.00"},{"v":350,"d":"₪ 350.00"}]
[null,"הון והשקעות אחרות",{"v":1250,"d":"₪ 1,250.00"},{"v":1600,"d":"₪ 1,600.00"}]
[null,"בניכוי פחת נצבר",{"v":545,"d":"₪ 545.00"},{"v":1295,"d":"₪ 1,295.00"}]
[null,"סה\"כ רכוש קבוע",{"$f":"SUBTOTAL(109,Table_FixedAssets[שנה 1])","v":{"v":4745,"d":"₪ 4,745.00"}},{"$f":"SUBTOTAL(109,Table_FixedAssets[שנה 2])","v":{"v":5745,"d":"₪ 5,745.00"}}]
[]
[null,"רכוש אחר","שנה 1","שנה 2"]
[null,"מוניטין",{"v":150,"d":"₪ 150.00"},{"v":190,"d":"₪ 190.00"}]
[null,"סה\"כ רכוש אחר",{"$f":"SUBTOTAL(109,Table_OtherAssets[שנה 1])","v":{"v":150,"d":"₪ 150.00"}},{"$f":"SUBTOTAL(109,Table_OtherAssets[שנה 2])","v":{"v":190,"d":"₪ 190.00"}}]

{"sheet":"התחייבויות והון עצמי","index":2,"n_rows":19,"n_cols":5,"rows_kept":19}
[{"$nulls":4}," "]
[null,null,{"$f":"Preceding_Year","v":"שנת 2018"},{"$f":"Current_Year","v":"שנת 2019"}]
[null,"התחייבויות שוטפות","שנה 1","שנה 2"]
[null,"חשבונות זכאים",{"v":180,"d":"₪ 180.00"},{"v":252,"d":"₪ 252.00"}]
[null,"שכר שנצבר",{"v":250,"d":"₪ 250.00"},{"v":370,"d":"₪ 370.00"}]
[null,"פיצויים שנצברו",{"v":240,"d":"₪ 240.00"},{"v":190,"d":"₪ 190.00"}]
[null,"מס הכנסה לתשלום",{"v":120,"d":"₪ 120.00"},{"v":130,"d":"₪ 130.00"}]
[null,"הכנסות צפויות",{"v":0,"d":"₪ 0.00"},{"v":0,"d":"₪ 0.00"}]
[null,"אחר",{"v":250,"d":"₪ 250.00"},{"v":235,"d":"₪ 235.00"}]
[null,"סה\"כ התחייבויות שוטפות",{"$f":"SUBTOTAL(109,Table_CurrentLiabilities[שנה 1])","v":{"v":1040,"d":"₪ 1,040.00"}},{"$f":"SUBTOTAL(109,Table_CurrentLiabilities[שנה 2])","v":{"v":1177,"d":"₪ 1,177.00"}}]
[]
[null,"התחייבויות לזמן ארוך","שנה 1","שנה 2"]
[null,"משכנתה לתשלום",{"v":1500,"d":"₪ 1,500.00"},{"v":1900,"d":"₪ 1,900.00"}]
[null,"סה\"כ התחייבויות לזמן ארוך",{"$f":"SUBTOTAL(109,Table_LongTermLiabilities[שנה 1])","v":{"v":1500,"d":"₪ 1,500.00"}},{"$f":"SUBTOTAL(109,Table_LongTermLiabilities[שנה 2])","v":{"v":1900,"d":"₪ 1,900.00"}}]
[]
[null,"הון עצמי","שנה 1","שנה 2"]
[null,"השקעת הון",{"v":5500,"d":"₪ 5,500.00"},{"v":2500,"d":"₪ 2,500.00"}]
[null,"יתרת רווח שנצברה",{"v":500,"d":"₪ 500.00"},{"v":650,"d":"₪ 650.00"}]
[null,"סה\"כ הון עצמי",{"$f":"SUBTOTAL(109,Table_OwnersEquity[שנה 1])","v":{"v":6000,"d":"₪ 6,000.00"}},{"$f":"SUBTOTAL(109,Table_OwnersEquity[שנה 2])","v":{"v":3150,"d":"₪ 3,150.00"}}]