{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Bilanţ contabil"],"not_rendered":{"defined_names":1},"read":"whole","date_system":"1900"}

{"sheet":"Bilanţ contabil","index":0,"n_rows":52,"n_cols":6,"rows_kept":52}
[{"$nulls":3},"Numele firmei"]
[{"$nulls":3},"Bilanţ contabil"]
[{"$nulls":3},"Dată"]
[]
[{"$nulls":4},"2004","2005"]
[null,"Active"]
[null,"Active curente:"]
[null,"Numerar",null,null,0,0]
[null,"Investiţii"]
[null,"Inventare"]
[null,"Conturi de creanţe",null,null,0,0]
[null,"Cheltuieli anticipate"]
[null,"Altele",null,null,0,0]
[null,"Total active curente",null,null,{"$f":"SUM(E8:E13)","v":0},{"$f":"SUM(F8:F13)","v":0}]
[]
[null,"Mijloace fixe:"]
[null,"Proprietăţi şi echipamente",null,null,0,0]
[null,"Îmbunătăţiri ale bunurilor închiriate sau arendate"]
[null,"Capitaluri şi alte investiţii",null,null,0,0]
[null,"Amortizarea cumulată negativă"]
[null,"Mijloace fixe nete",null,null,{"$f":"SUM(E17:E20)","v":0},{"$f":"SUM(F17:F20)","v":0}]
[]
[null,"Alte active"]
[null,"Fond comercial",null,null,0,0]
[null,"Total alte active",null,null,{"$f":"SUM(E24)","v":0},{"$f":"SUM(F24)","v":0}]
[]
[null,"Total active",null,null,{"$f":"E25+E21+E14","v":0},{"$f":"F25+F21+F14","v":0}]
[]
[null,"Pasive şi capital propriu"]
[null,"Pasive curente:"]
[null,"Conturi de datorii",null,null,0,0]
[null,"Salarii neachitate"]
[null,"Compensări neachitate",null,null,0,0]
[null,"Impozite pe venit neplătite",null,null,0,0]
[null,"Venituri financiare",null,null,0,0]
[null,"Altele",null,null,0,0]
[null,"Total pasive curente",null,null,{"$f":"SUM(E31:E36)","v":0},{"$f":"SUM(F31:F36)","v":0}]
[]
[null,"Datorii pe termen lung"]
[null,"Ipotecă datorată",null,null,0,0]
[null,"Datorii totale pe termen lung",null,null,{"$f":"SUM(E40)","v":0},{"$f":"SUM(F40)","v":0}]
[]
[null,"Capital propriu"]
[null,"Capital investit",null,null,0,0]
[null,"Profit acumulat nerepartizat"]
[null,"Total capital propriu",null,null,{"$f":"SUM(E44:E45)","v":0},{"$f":"SUM(F44:F45)","v":0}]
[]
[null,"Total pasive şi capital acţionari",null,null,{"$f":"E46+E41+E37","v":0},{"$f":"F46+F41+F37","v":0}]
[]
[]
[]
[{"$nulls":3},"Corect?",{"$f":"$E$27=$E$48","v":true},{"$f":"$F$27=$F$48","v":true}]