{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Suvestinė","Turtas","Įsipar. ir savininko kapitalas"],"not_rendered":{"charts":2,"images":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Suvestinė","index":0,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"YEAR(TODAY())-1 & \" metai \"","v":"2018 metai "},{"$f":"YEAR(TODAY()) & \" metai \"","v":"2019 metai "}]
[]
[null,"Balanso suvestinė","1 metai","2 metai"]
[null,"Bendras turtas",{"$f":"Lentelė_DabartinisTurtas[[#Totals],[1 metai]]+Lentelė_IlgalaikisTurtas[[#Totals],[1 metai]]+Lentelė_KitasTurtas[[#Totals],[1 metai]]","v":{"v":9545,"d":"9,545.00 EUR"}},{"$f":"Lentelė_DabartinisTurtas[[#Totals],[2 metai]]+Lentelė_IlgalaikisTurtas[[#Totals],[2 metai]]+Lentelė_KitasTurtas[[#Totals],[2 metai]]","v":{"v":12735,"d":"12,735.00 EUR"}}]
[null,"Bendri įsipareigojimai ir savininko kapitalas",{"$f":"Lentelė_DabartiniaiĮsipareigojimai[[#Totals],[1 metai]]+Lentelė_IlgalaikiaiĮsipareigojimai[[#Totals],[1 metai]]+Lentelė_SavininkoNuosavybė[[#Totals],[1 metai]]","v":{"v":8540,"d":"8,540.00 EUR"}},{"$f":"Lentelė_DabartiniaiĮsipareigojimai[[#Totals],[2 metai]]+Lentelė_IlgalaikiaiĮsipareigojimai[[#Totals],[2 metai]]+Lentelė_SavininkoNuosavybė[[#Totals],[2 metai]]","v":{"v":6227,"d":"6,227.00 EUR"}}]
[null,"Balansas",{"$f":"C5-C6","v":{"v":1005,"d":"1,005.00 EUR"}},{"$f":"D5-D6","v":{"v":6508,"d":"6,508.00 EUR"}}]

{"sheet":"Turtas","index":1,"n_rows":21,"n_cols":5,"rows_kept":21}
[{"$nulls":4}," "]
[null,null,{"$f":"Ankstesni_metai","v":"2018 metai "},{"$f":"Dabartiniai_metai","v":"2019 metai "}]
[null,"Dabartinis turtas","1 metai","2 metai"]
[null,"Grynieji pinigai",{"v":1000,"d":"1,000.00 EUR"},{"v":1700,"d":"1,700.00 EUR"}]
[null,"Investicijos",{"v":1500,"d":"1,500.00 EUR"},{"v":2550,"d":"2,550.00 EUR"}]
[null,"Atsargos",{"v":650,"d":"650.00 EUR"},{"v":1250,"d":"1,250.00 EUR"}]
[null,"Gautinos sumos",{"v":150,"d":"150.00 EUR"},{"v":230,"d":"230.00 EUR"}]
[null,"Iš anksto apmokėtos išlaidos",{"v":1230,"d":"1,230.00 EUR"},{"v":950,"d":"950.00 EUR"}]
[null,"Kita",{"v":120,"d":"120.00 EUR"},{"v":120,"d":"120.00 EUR"}]
[null,"Bendras dabartinis turtas",{"$f":"SUBTOTAL(109,Lentelė_DabartinisTurtas[1 metai])","v":{"v":4650,"d":"4,650.00 EUR"}},{"$f":"SUBTOTAL(109,Lentelė_DabartinisTurtas[2 metai])","v":{"v":6800,"d":"6,800.00 EUR"}}]
[]
[null,"Ilgalaikis turtas","1 metai","2 metai"]
[null,"Turtas ir įrenginiai",{"v":2500,"d":"2,500.00 EUR"},{"v":2500,"d":"2,500.00 EUR"}]
[null,"Nuomos pagerinimas",{"v":450,"d":"450.00 EUR"},{"v":350,"d":"350.00 EUR"}]
[null,"Nuosavybės ir kitos investicijos",{"v":1250,"d":"1,250.00 EUR"},{"v":1600,"d":"1,600.00 EUR"}]
[null,"Mažiau sukaupta nusidėvėjimo",{"v":545,"d":"545.00 EUR"},{"v":1295,"d":"1,295.00 EUR"}]
[null,"Bendras ilgalaikis turtas",{"$f":"SUBTOTAL(109,Lentelė_IlgalaikisTurtas[1 metai])","v":{"v":4745,"d":"4,745.00 EUR"}},{"$f":"SUBTOTAL(109,Lentelė_IlgalaikisTurtas[2 metai])","v":{"v":5745,"d":"5,745.00 EUR"}}]
[]
[null,"Kitas turtas","1 metai","2 metai"]
[null,"Įmonės kaina",{"v":150,"d":"150.00 EUR"},{"v":190,"d":"190.00 EUR"}]
[null,"Bendras kitas turtas",{"$f":"SUBTOTAL(109,Lentelė_KitasTurtas[1 metai])","v":{"v":150,"d":"150.00 EUR"}},{"$f":"SUBTOTAL(109,Lentelė_KitasTurtas[2 metai])","v":{"v":190,"d":"190.00 EUR"}}]

{"sheet":"Įsipar. ir savininko kapitalas","index":2,"n_rows":19,"n_cols":5,"rows_kept":19}
[{"$nulls":4}," "]
[null,null,{"$f":"Ankstesni_metai","v":"2018 metai "},{"$f":"Dabartiniai_metai","v":"2019 metai "}]
[null,"Dabartiniai įsipareigojimai","1 metai","2 metai"]
[null,"Mokėtinos sumos",{"v":180,"d":"180.00 EUR"},{"v":252,"d":"252.00 EUR"}]
[null,"Sukaupti atlyginimai",{"v":250,"d":"250.00 EUR"},{"v":370,"d":"370.00 EUR"}]
[null,"Sukaupta kompensacija",{"v":240,"d":"240.00 EUR"},{"v":190,"d":"190.00 EUR"}]
[null,"Mokėtini pajamų mokesčiai",{"v":120,"d":"120.00 EUR"},{"v":130,"d":"130.00 EUR"}]
[null,"Neuždirbtos pajamos",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"}]
[null,"Kita",{"v":250,"d":"250.00 EUR"},{"v":235,"d":"235.00 EUR"}]
[null,"Bendri dabartiniai įsipareigojimai",{"$f":"SUBTOTAL(109,Lentelė_DabartiniaiĮsipareigojimai[1 metai])","v":{"v":1040,"d":"1,040.00 EUR"}},{"$f":"SUBTOTAL(109,Lentelė_DabartiniaiĮsipareigojimai[2 metai])","v":{"v":1177,"d":"1,177.00 EUR"}}]
[]
[null,"Ilgalaikiai įsipareigojimai","1 metai","2 metai"]
[null,"Mokėtina būsto paskola",{"v":1500,"d":"1,500.00 EUR"},{"v":1900,"d":"1,900.00 EUR"}]
[null,"Bendri ilgalaikiai įsipareigojimai",{"$f":"SUBTOTAL(109,Lentelė_IlgalaikiaiĮsipareigojimai[1 metai])","v":{"v":1500,"d":"1,500.00 EUR"}},{"$f":"SUBTOTAL(109,Lentelė_IlgalaikiaiĮsipareigojimai[2 metai])","v":{"v":1900,"d":"1,900.00 EUR"}}]
[]
[null,"Savininko kapitalas","1 metai","2 metai"]
[null,"Investicijų kapitalas",{"v":5500,"d":"5,500.00 EUR"},{"v":2500,"d":"2,500.00 EUR"}]
[null,"Sukauptas nepaskirstytasis pelnas",{"v":500,"d":"500.00 EUR"},{"v":650,"d":"650.00 EUR"}]
[null,"Bendras savininko kapitalas",{"$f":"SUBTOTAL(109,Lentelė_SavininkoNuosavybė[1 metai])","v":{"v":6000,"d":"6,000.00 EUR"}},{"$f":"SUBTOTAL(109,Lentelė_SavininkoNuosavybė[2 metai])","v":{"v":3150,"d":"3,150.00 EUR"}}]