{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Povzetek","Sredstva","Obveznosti in lastni kapital"],"not_rendered":{"charts":2,"images":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Povzetek","index":0,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"\"Leto \" & YEAR(TODAY())-1","v":"Leto 2018"},{"$f":"\"Leto \" & YEAR(TODAY())","v":"Leto 2019"}]
[]
[null,"Povzetek bilance","Leto 1","Leto 2"]
[null,"Skupno število sredstev",{"$f":"Tabela_KratkoročnaSredstva[[#Totals],[Leto 1]]+Tabela_OsnovnaSredstva[[#Totals],[Leto 1]]+Tabela_DrugaSredstva[[#Totals],[Leto 1]]","v":{"v":9545,"d":"9,545.00 €"}},{"$f":"Tabela_KratkoročnaSredstva[[#Totals],[Leto 2]]+Tabela_OsnovnaSredstva[[#Totals],[Leto 2]]+Tabela_DrugaSredstva[[#Totals],[Leto 2]]","v":{"v":12735,"d":"12,735.00 €"}}]
[null,"Skupaj obveznosti in lastni kapital",{"$f":"Tabela_KratkoročneObveznosti[[#Totals],[Leto 1]]+Tabela_DolgoročneObveznosti[[#Totals],[Leto 1]]+Tabela_LastniKapital[[#Totals],[Leto 1]]","v":{"v":8540,"d":"8,540.00 €"}},{"$f":"Tabela_KratkoročneObveznosti[[#Totals],[Leto 2]]+Tabela_DolgoročneObveznosti[[#Totals],[Leto 2]]+Tabela_LastniKapital[[#Totals],[Leto 2]]","v":{"v":6227,"d":"6,227.00 €"}}]
[null,"Bilanca",{"$f":"C5-C6","v":{"v":1005,"d":"1,005.00 €"}},{"$f":"D5-D6","v":{"v":6508,"d":"6,508.00 €"}}]

{"sheet":"Sredstva","index":1,"n_rows":21,"n_cols":5,"rows_kept":21}
[{"$nulls":4}," "]
[null,null,{"$f":"Prejšnje_leto","v":"Leto 2018"},{"$f":"Trenutno_leto","v":"Leto 2019"}]
[null,"Kratkoročna sredstva","Leto 1","Leto 2"]
[null,"Denarna sredstva",{"v":1000,"d":"1,000.00 €"},{"v":1700,"d":"1,700.00 €"}]
[null,"Naložbe",{"v":1500,"d":"1,500.00 €"},{"v":2550,"d":"2,550.00 €"}]
[null,"Inventar",{"v":650,"d":"650.00 €"},{"v":1250,"d":"1,250.00 €"}]
[null,"Terjatve",{"v":150,"d":"150.00 €"},{"v":230,"d":"230.00 €"}]
[null,"Vnaprej plačani stroški",{"v":1230,"d":"1,230.00 €"},{"v":950,"d":"950.00 €"}]
[null,"Drugo",{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"}]
[null,"Skupaj kratkoročna sredstva",{"$f":"SUBTOTAL(109,Tabela_KratkoročnaSredstva[Leto 1])","v":{"v":4650,"d":"4,650.00 €"}},{"$f":"SUBTOTAL(109,Tabela_KratkoročnaSredstva[Leto 2])","v":{"v":6800,"d":"6,800.00 €"}}]
[]
[null,"Osnovna sredstva","Leto 1","Leto 2"]
[null,"Nepremičnine in oprema",{"v":2500,"d":"2,500.00 €"},{"v":2500,"d":"2,500.00 €"}]
[null,"Izboljšave zakupa",{"v":450,"d":"450.00 €"},{"v":350,"d":"350.00 €"}]
[null,"Lastni kapital in druge naložbe",{"v":1250,"d":"1,250.00 €"},{"v":1600,"d":"1,600.00 €"}]
[null,"Minus obračunana amortizacija",{"v":545,"d":"545.00 €"},{"v":1295,"d":"1,295.00 €"}]
[null,"Skupaj osnovna sredstva",{"$f":"SUBTOTAL(109,Tabela_OsnovnaSredstva[Leto 1])","v":{"v":4745,"d":"4,745.00 €"}},{"$f":"SUBTOTAL(109,Tabela_OsnovnaSredstva[Leto 2])","v":{"v":5745,"d":"5,745.00 €"}}]
[]
[null,"Druga sredstva","Leto 1","Leto 2"]
[null,"Poslovna vrednost",{"v":150,"d":"150.00 €"},{"v":190,"d":"190.00 €"}]
[null,"Skupaj druga sredstva",{"$f":"SUBTOTAL(109,Tabela_DrugaSredstva[Leto 1])","v":{"v":150,"d":"150.00 €"}},{"$f":"SUBTOTAL(109,Tabela_DrugaSredstva[Leto 2])","v":{"v":190,"d":"190.00 €"}}]

{"sheet":"Obveznosti in lastni kapital","index":2,"n_rows":19,"n_cols":5,"rows_kept":19}
[{"$nulls":4}," "]
[null,null,{"$f":"Prejšnje_leto","v":"Leto 2018"},{"$f":"Trenutno_leto","v":"Leto 2019"}]
[null,"Trenutno obveznosti","Leto 1","Leto 2"]
[null,"Obveznosti",{"v":180,"d":"180.00 €"},{"v":252,"d":"252.00 €"}]
[null,"Obračunane plače",{"v":250,"d":"250.00 €"},{"v":370,"d":"370.00 €"}]
[null,"Obračunano nadomestilo",{"v":240,"d":"240.00 €"},{"v":190,"d":"190.00 €"}]
[null,"Davek na dohodek",{"v":120,"d":"120.00 €"},{"v":130,"d":"130.00 €"}]
[null,"Prenosne premije",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"Drugo",{"v":250,"d":"250.00 €"},{"v":235,"d":"235.00 €"}]
[null,"Skupaj trenutne obveznosti",{"$f":"SUBTOTAL(109,Tabela_KratkoročneObveznosti[Leto 1])","v":{"v":1040,"d":"1,040.00 €"}},{"$f":"SUBTOTAL(109,Tabela_KratkoročneObveznosti[Leto 2])","v":{"v":1177,"d":"1,177.00 €"}}]
[]
[null,"Dolgoročne obveznosti","Leto 1","Leto 2"]
[null,"Hipoteka",{"v":1500,"d":"1,500.00 €"},{"v":1900,"d":"1,900.00 €"}]
[null,"Skupaj dolgoročne obveznosti",{"$f":"SUBTOTAL(109,Tabela_DolgoročneObveznosti[Leto 1])","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"SUBTOTAL(109,Tabela_DolgoročneObveznosti[Leto 2])","v":{"v":1900,"d":"1,900.00 €"}}]
[]
[null,"Lastni kapital","Leto 1","Leto 2"]
[null,"Kapitalska naložba",{"v":5500,"d":"5,500.00 €"},{"v":2500,"d":"2,500.00 €"}]
[null,"Zbrani zadržani dobiček",{"v":500,"d":"500.00 €"},{"v":650,"d":"650.00 €"}]
[null,"Skupaj lastni kapital",{"$f":"SUBTOTAL(109,Tabela_LastniKapital[Leto 1])","v":{"v":6000,"d":"6,000.00 €"}},{"$f":"SUBTOTAL(109,Tabela_LastniKapital[Leto 2])","v":{"v":3150,"d":"3,150.00 €"}}]