{"text_format":"3","workbook":"xlsx","n_sheets":2,"sheets":["Balanseregnskap","År-for-år-diagram"],"not_rendered":{"charts":2},"unopened":[{"sheet":"År-for-år-diagram","index":1,"reason":"not_a_worksheet"}],"read":"whole","date_system":"1900"}

{"sheet":"Balanseregnskap","index":0,"n_rows":49,"n_cols":4,"rows_kept":49}
[]
[null,"Firmanavn",null,"Balanseregnskap"]
[]
[null,"Aktiva"]
[null,"Omløpsmidler","2019","2020"]
[null,"Kontanter",0,0]
[null,"Investeringer",0,0]
[null,"Beholdninger",0,0]
[null,"Utestående fordringer ",0,0]
[null,"Forhåndsbetalte utgifter",0,0]
[null,"Annet",0,0]
[null,"Sum omløpsmidler",{"$f":"SUBTOTAL(109,currentassets[2019])","v":0},{"$f":"SUBTOTAL(109,currentassets[2020])","v":0}]
[]
[null,"Anleggsmidler:","2019","2020"]
[null,"Eiendom og utstyr",0,0]
[null,"Leasingsforbedringer",0,0]
[null,"Egenkapital og andre investeringer",0,0]
[null,"Minus akkumulert avskrivning",0,0]
[null,"Sum anleggsmidler",{"$f":"SUBTOTAL(109,fixedassets[2019])","v":0},{"$f":"SUBTOTAL(109,fixedassets[2020])","v":0}]
[]
[null,"Andre aktiva:","2019","2020"]
[null,"Goodwill",0,0]
[null,"Sum andre aktiva",{"$f":"SUBTOTAL(109,otherassets[2019])","v":0},{"$f":"SUBTOTAL(109,otherassets[2020])","v":0}]
[]
[null,"Sum aktiva",{"$f":"otherassets[[#Totals],[2019]]+fixedassets[[#Totals],[2019]]+currentassets[[#Totals],[2019]]","v":0},{"$f":"otherassets[[#Totals],[2020]]+fixedassets[[#Totals],[2020]]+currentassets[[#Totals],[2020]]","v":0}]
[]
[null,"Passiva og eiers egenkapital"]
[null,"Kortsiktig gjeld:","2019","2020"]
[null,"Leverandørgjeld",0,0]
[null,"Oppsamlet lønn",0,0]
[null,"Oppsamlet kompensasjon",0,0]
[null,"Inntektsskatt",0,0]
[null,"Ikke-opptjent omsetning",0,0]
[null,"Annet",0,0]
[null,"Sum kortsiktig gjeld",{"$f":"SUBTOTAL(109,currentliabilities[2019])","v":0},{"$f":"SUBTOTAL(109,currentliabilities[2020])","v":0}]
[]
[null,"Langsiktig gjeld:","2019","2020"]
[null,"Pantelån",0,0]
[null,"Sum langsiktig gjeld",{"$f":"SUBTOTAL(109,longtermliabilities[2019])","v":0},{"$f":"SUBTOTAL(109,longtermliabilities[2020])","v":0}]
[]
[null,"Eiers egenkapital:","2019","2020"]
[null,"Investeringskapital",0,0]
[null,"Akkumulerte inntekter",0,0]
[null,"Sum eiers egenkapital",{"$f":"SUBTOTAL(109,ownersequity[2019])","v":0},{"$f":"SUBTOTAL(109,ownersequity[2020])","v":0}]
[]
[null,"Sum passiva og eiers egenkapital",{"$f":"ownersequity[[#Totals],[2019]]+longtermliabilities[[#Totals],[2019]]+currentliabilities[[#Totals],[2019]]","v":0},{"$f":"ownersequity[[#Totals],[2020]]+longtermliabilities[[#Totals],[2020]]+currentliabilities[[#Totals],[2020]]","v":0}]
[]
[]
[null,"Saldo",{"$f":"SUM(C25-C46)","v":0},{"$f":"SUM(D25-D46)","v":0}]