{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["損益計算書"],"not_rendered":{"images":1},"read":"whole","date_system":"1900"}

{"sheet":"損益計算書","index":0,"n_rows":46,"n_cols":12,"rows_kept":46}
[{"$nulls":11}," "]
[]
[null,null,"収益"]
[]
[{"$nulls":3},"総売上"]
[{"$nulls":3},"減算:  ","売上返品と売上値引"]
[{"$nulls":4},"純売上高",null,null,{"$f":"F5-F6","v":0}]
[]
[null,null,"売上原価"]
[]
[{"$nulls":3},"期首在庫"]
[{"$nulls":3},"加算: ","購入"]
[{"$nulls":4},"直接人件費"]
[{"$nulls":4},"間接費"]
[{"$nulls":4},"利用可能な在庫",null,null,{"$f":"SUM(F11:F14)","v":0}]
[]
[{"$nulls":3},"減算: ","期末在庫"]
[{"$nulls":4},"売上原価",null,null,{"$f":"H15-F17","v":0}]
[]
[{"$nulls":4},"粗利益 (損失)",null,null,{"$f":"H7-H18","v":0}]
[]
[null,null,"支出"]
[]
[{"$nulls":3},"貸借料"]
[{"$nulls":3},"償却",null,0]
[{"$nulls":3},"水道光熱費",null,0]
[{"$nulls":3},"賃金 & 直接費用",null,0]
[{"$nulls":3},"手数料",null,0]
[{"$nulls":3},"消耗品",null,0]
[{"$nulls":3},"マーケティング",null,0]
[{"$nulls":3},"ロジスティクス",null,0]
[{"$nulls":3},"修繕およびメンテナンス費",null,0]
[{"$nulls":3},"雑費",null,0]
[{"$nulls":3},"減価償却費",null,0]
[{"$nulls":3},"利息",null,0]
[{"$nulls":4},"経費合計",null,null,{"$f":"SUM(F24:F35)","v":0}]
[]
[{"$nulls":4},"営業純利益",null,null,{"$f":"H20-H36","v":0}]
[]
[null,null,"その他の収入"]
[]
[{"$nulls":3},"資産売却の利益 (損失)"]
[{"$nulls":3},"利子収入"]
[{"$nulls":4},"その他の合計収入",null,null,{"$f":"SUM(F42:F43)","v":0}]
[]
[{"$nulls":4},"純利益 (損失)",null,null,{"$f":"H38+H44","v":0}]