{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Sammendrag","Aktiva","Gjeld og egenkapital"],"not_rendered":{"charts":2,"images":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Sammendrag","index":0,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"\"År \" & YEAR(TODAY())-1","v":"År 2018"},{"$f":"\"År \" & YEAR(TODAY())","v":"År 2019"}]
[]
[null,"Saldosammendrag","År 1","År 2"]
[null,"Totale aktiva",{"$f":"Tabell_Omsetningsaktiva[[#Totals],[År 1]]+Tabell_Anleggsmidler[[#Totals],[År 1]]+Tabell_Andre_aktiva[[#Totals],[År 1]]","v":{"v":9545,"d":"kr 9,545.00"}},{"$f":"Tabell_Omsetningsaktiva[[#Totals],[År 2]]+Tabell_Anleggsmidler[[#Totals],[År 2]]+Tabell_Andre_aktiva[[#Totals],[År 2]]","v":{"v":12735,"d":"kr 12,735.00"}}]
[null,"Total gjeld og egenkapital",{"$f":"Tabell_Kortsiktig_gjeld[[#Totals],[År 1]]+Tabell_Langsiktig_gjeld[[#Totals],[År 1]]+Tabell_Egenkapital[[#Totals],[År 1]]","v":{"v":8540,"d":"kr 8,540.00"}},{"$f":"Tabell_Kortsiktig_gjeld[[#Totals],[År 2]]+Tabell_Langsiktig_gjeld[[#Totals],[År 2]]+Tabell_Egenkapital[[#Totals],[År 2]]","v":{"v":6227,"d":"kr 6,227.00"}}]
[null,"Saldo",{"$f":"C5-C6","v":{"v":1005,"d":"kr 1,005.00"}},{"$f":"D5-D6","v":{"v":6508,"d":"kr 6,508.00"}}]

{"sheet":"Aktiva","index":1,"n_rows":21,"n_cols":5,"rows_kept":21}
[{"$nulls":4}," "]
[null,null,{"$f":"Forrige_år","v":"År 2018"},{"$f":"Gjeldende_år","v":"År 2019"}]
[null,"Omsetningsaktiva","År 1","År 2"]
[null,"Kontanter",{"v":1000,"d":"kr 1,000.00"},{"v":1700,"d":"kr 1,700.00"}]
[null,"Investeringer",{"v":1500,"d":"kr 1,500.00"},{"v":2550,"d":"kr 2,550.00"}]
[null,"Beholdninger",{"v":650,"d":"kr 650.00"},{"v":1250,"d":"kr 1,250.00"}]
[null,"Utestående fordringer ",{"v":150,"d":"kr 150.00"},{"v":230,"d":"kr 230.00"}]
[null,"Forhåndsbetalte utgifter",{"v":1230,"d":"kr 1,230.00"},{"v":950,"d":"kr 950.00"}]
[null,"Annet",{"v":120,"d":"kr 120.00"},{"v":120,"d":"kr 120.00"}]
[null,"Totale omsetningsaktiva",{"$f":"SUBTOTAL(109,Tabell_Omsetningsaktiva[År 1])","v":{"v":4650,"d":"kr 4,650.00"}},{"$f":"SUBTOTAL(109,Tabell_Omsetningsaktiva[År 2])","v":{"v":6800,"d":"kr 6,800.00"}}]
[]
[null,"Anleggsmidler","År 1","År 2"]
[null,"Eiendom og utstyr",{"v":2500,"d":"kr 2,500.00"},{"v":2500,"d":"kr 2,500.00"}]
[null,"Leasingsforbedringer",{"v":450,"d":"kr 450.00"},{"v":350,"d":"kr 350.00"}]
[null,"Egenkapital og andre investeringer",{"v":1250,"d":"kr 1,250.00"},{"v":1600,"d":"kr 1,600.00"}]
[null,"Mindre akkumulert avskrivning",{"v":545,"d":"kr 545.00"},{"v":1295,"d":"kr 1,295.00"}]
[null,"Totale anleggsmidler",{"$f":"SUBTOTAL(109,Tabell_Anleggsmidler[År 1])","v":{"v":4745,"d":"kr 4,745.00"}},{"$f":"SUBTOTAL(109,Tabell_Anleggsmidler[År 2])","v":{"v":5745,"d":"kr 5,745.00"}}]
[]
[null,"Andre aktiva","År 1","År 2"]
[null,"Goodwill",{"v":150,"d":"kr 150.00"},{"v":190,"d":"kr 190.00"}]
[null,"Totale andre aktiva",{"$f":"SUBTOTAL(109,Tabell_Andre_aktiva[År 1])","v":{"v":150,"d":"kr 150.00"}},{"$f":"SUBTOTAL(109,Tabell_Andre_aktiva[År 2])","v":{"v":190,"d":"kr 190.00"}}]

{"sheet":"Gjeld og egenkapital","index":2,"n_rows":19,"n_cols":5,"rows_kept":19}
[{"$nulls":4}," "]
[null,null,{"$f":"Forrige_år","v":"År 2018"},{"$f":"Gjeldende_år","v":"År 2019"}]
[null,"Kortsiktig gjeld","År 1","År 2"]
[null,"Leverandørgjeld",{"v":180,"d":"kr 180.00"},{"v":252,"d":"kr 252.00"}]
[null,"Oppsamlet lønn",{"v":250,"d":"kr 250.00"},{"v":370,"d":"kr 370.00"}]
[null,"Oppsamlet kompensasjon",{"v":240,"d":"kr 240.00"},{"v":190,"d":"kr 190.00"}]
[null,"Inntektsskatt",{"v":120,"d":"kr 120.00"},{"v":130,"d":"kr 130.00"}]
[null,"Ikke-opptjent omsetning",{"v":0,"d":"kr 0.00"},{"v":0,"d":"kr 0.00"}]
[null,"Annet",{"v":250,"d":"kr 250.00"},{"v":235,"d":"kr 235.00"}]
[null,"Total kortsiktig gjeld",{"$f":"SUBTOTAL(109,Tabell_Kortsiktig_gjeld[År 1])","v":{"v":1040,"d":"kr 1,040.00"}},{"$f":"SUBTOTAL(109,Tabell_Kortsiktig_gjeld[År 2])","v":{"v":1177,"d":"kr 1,177.00"}}]
[]
[null,"Langsiktig gjeld","År 1","År 2"]
[null,"Pantelån",{"v":1500,"d":"kr 1,500.00"},{"v":1900,"d":"kr 1,900.00"}]
[null,"Total langsiktig gjeld",{"$f":"SUBTOTAL(109,Tabell_Langsiktig_gjeld[År 1])","v":{"v":1500,"d":"kr 1,500.00"}},{"$f":"SUBTOTAL(109,Tabell_Langsiktig_gjeld[År 2])","v":{"v":1900,"d":"kr 1,900.00"}}]
[]
[null,"Egenkapital","År 1","År 2"]
[null,"Investeringskapital",{"v":5500,"d":"kr 5,500.00"},{"v":2500,"d":"kr 2,500.00"}]
[null,"Akkumulert tilbakeholdt overskudd",{"v":500,"d":"kr 500.00"},{"v":650,"d":"kr 650.00"}]
[null,"Total egenkapital",{"$f":"SUBTOTAL(109,Tabell_Egenkapital[År 1])","v":{"v":6000,"d":"kr 6,000.00"}},{"$f":"SUBTOTAL(109,Tabell_Egenkapital[År 2])","v":{"v":3150,"d":"kr 3,150.00"}}]