{"text_format":"1","workbook":"xlsx","n_sheets":9,"sheets":["Resultat","Balance","Noegletal","Overblik","Nulpunkt","BetaltSkat","UdskudtSkat","Noter","Log"],"not_rendered":{"charts":4,"images":1,"macros":1,"external_links":0,"defined_names":332,"comments":8,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Resultat","index":0,"n_rows":290,"n_cols":138,"rows_kept":290,"cut":false,"hidden":false,"merged":[[4,1,4,2],[0,20,0,22],[118,5,118,6],[84,5,84,6],[84,12,84,14],[84,20,84,22],[118,20,118,22],[118,12,118,14],[0,5,0,14],[102,20,102,21],[6,4,6,6],[6,12,6,14],[6,20,6,22],[139,12,139,13],[118,36,118,38],[6,36,6,38],[84,36,84,38],[100,3,100,4],[118,1,118,4],[6,28,6,30],[84,28,84,30],[118,28,118,30],[160,20,160,22],[160,28,160,30],[160,36,160,38],[160,12,160,14],[160,4,160,6]]}
[null,"RESULTATOPGØRELSE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,{"$f":"Balance!B2","v":0}]
[null,null,{"$f":"Balance!B3","v":0}]
[null,null,{"$f":"Balance!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,10,null,null,10,null,null,null,null,null,null,271159]
[]
[null,"Moms",null,null,null,null,"a",null,null,null,null,null,null,null,"b",null,null,null,null,null,null,null,"c",null,null,null,null,null,null,null,"d",null,null,null,null,null,null,null,"e"]
[null,"DÆKNINGSBIDRAG",null,null,{"$f":"Balance!M2","v":2024},null,null,null,null,null,null,null,{"$f":"Balance!M2+1","v":2025},null,null,null,null,null,null,null,{"$f":"Balance!M2+2","v":2026},null,null,null,null,null,null,null,{"$f":"Balance!M2+3","v":2027},null,null,null,null,null,null,null,{"$f":"AC7+1","v":2028},null,null,null,"Vis","Skjul","kopier side 1 til udklipsholder - klar til indsættelse i Word"]
[null,null,null,null,"Ha/Stk.","DB"," - 1.000 -",null,null,null,null,null,"Ha/Stk.","DB"," - 1.000 -",null,null,null,null,null,"Ha/Stk.","DB"," - 1.000 -",null,null,null,null,null,"Enhed","DB"," - 1.000 -",null,null,null,null,null,"Enhed","DB"," - 1.000 -",null,1,1]
[null,"m",null,null,null,null,{"$f":"E9*F9/1000","v":0},null,null,null,null,null,null,null,{"$f":"M9*N9/1000","v":0},null,null,null,null,null,null,null,{"$f":"U9*V9/1000","v":0},null,null,null,null,null,null,null,{"$f":"AC9*AD9/1000","v":0},null,null,null,null,null,null,null,{"$f":"AK9*AL9/1000","v":0},null,1,{"$f":"IF(AE9+W9+O9+G9<>0,1,0)","v":0}]
[null,"m",null,null,null,null,{"$f":"E10*F10/1000","v":0},null,null,null,null,null,null,null,{"$f":"M10*N10/1000","v":0},null,null,null,null,null,null,null,{"$f":"U10*V10/1000","v":0},null,null,null,null,null,null,null,{"$f":"AC10*AD10/1000","v":0},null,null,null,null,null,null,null,{"$f":"AK10*AL10/1000","v":0},null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[{"$f":"IF(G25+O25+W25+AE25<>0,1,0)","v":0},"DÆKNINGSBIDRAG I ALT",null,null,null,1,{"$f":"SUM(G9:G24)","v":0},null,null,null,null,null,null,1,{"$f":"SUM(O9:O24)","v":0},null,null,null,null,null,null,1,{"$f":"SUM(W9:W24)","v":0},null,null,null,null,null,null,1,{"$f":"SUM(AE9:AE24)","v":0},null,null,null,null,null,null,1,{"$f":"SUM(AM9:AM24)","v":0},null,1,1]
[1,null,null,null,null,null," - 1.000 -  ",null,null,null,null,null,"% ","Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,1,1]
[1,"m","Energi",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N27),G27*(1+$M27/100),N27)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V27),O27*(1+M27/100),V27)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD27),W27*(1+M27/100),AD27)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL27),AE27*(1+M27/100),AL27)","v":0},null,1,{"$f":"IF(AE27+W27+O27+G27<>0,1,0)","v":0}]
[1,"m","Maskinstation m.v.",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V28),O28*(1+M28/100),V28)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL28),AE28*(1+M28/100),AL28)","v":0},null,1,0]
[1,"m","Vedligehold",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Investeringer over driften",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N30),G30*(1+$M30/100),N30)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[1,null,"Lønomkostninger",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[1,null,"Ejendomsskat og forsikringer",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,1,0]
[1,"m","Diverse omkostninger",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($AD33),$W33*(1+$M33/100),$AD33)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($AL33),$AE33*(1+$M33/100),$AL33)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"AP33","v":0}]
[1,"Kontante kapacitetsomkostninger",null,null,null,{"$f":"G35/G$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G27:G33)","v":0},null,null,null,null,null,null,{"$f":"O35/O$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O27:O33)","v":0},null,null,null,null,null,null,{"$f":"W35/W$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(W27:W33)","v":0},null,null,null,null,null,null,{"$f":"AE35/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE27:AE33)","v":0},null,null,null,null,null,null,{"$f":"AM35/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM27:AM33)","v":0},null,1,{"$f":"SUM(AP27:AP34)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP42<>0,0.5,0)","v":0}]
[{"$f":"IF(G37+O37+W37+AE37<>0,1,0)","v":0},null,"Afskrivninger (ekskl. imat. aktiver og jord)",null,null,null,{"$f":"Balance!CI84","v":0},null,null,null,null,null,null,null,{"$f":"Balance!DF84","v":0},null,null,null,null,null,null,null,{"$f":"Balance!EC84","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$EZ84","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$FW84","v":0},null,1,{"$f":"IF(AE37+W37+O37+G37<>0,1,0)","v":0}]
[{"$f":"IF(G38+O38+W38+AE38<>0,1,0)","v":0},null,"Nedskrivning  (ekskl. imat. akt og jord)",null,null,null,{"$f":"Balance!CI83","v":0},null,null,null,null,null,null,null,{"$f":"Balance!DF83","v":0},null,null,null,null,null,null,null,{"$f":"Balance!EC83","v":0},null,null,null,null,null,null,null,{"$f":"Balance!EZ83","v":0},null,null,null,null,null,null,null,{"$f":"Balance!FW83","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(AE38+W38+O38+G38<>0,1,0)","v":0}]
[{"$f":"IF(G39+O39+W39+AE39<>0,1,0)","v":0},null,"Gevinst/tab ved salg af anlægsaktiver",null,null,null,{"$f":"Balance!CI85","v":0},null,null,null,null,null,null,null,{"$f":"Balance!DF85","v":0},null,null,null,null,null,null,null,{"$f":"Balance!EC85","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$EZ85","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$EW85","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(AE39+W39+O39+G39<>0,1,0)","v":0}]
[{"$f":"IF(G40+O40+W40+AE40<>0,1,0)","v":0},null,"Afskrivninger biler m.v",null,null,null,{"$f":"Balance!BE64","v":0},null,null,null,null,null,null,null,{"$f":"Balance!BG64","v":0},null,null,null,null,null,null,null,{"$f":"Balance!BI64","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$BK64","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$BM64","v":0},null,1,{"$f":"IF(AE40+W40+O40+G40<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP42<>0,0.5,0)","v":0}]
[1,"Af- og nedskrivninger mv. ",null,null,null,{"$f":"G42/G$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G37:G41)","v":0},null,null,null,null,null,null,{"$f":"O42/O$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O37:O41)","v":0},null,null,null,null,null,null,{"$f":"W42/W$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(W37:W41)","v":0},null,null,null,null,null,null,{"$f":"AE42/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE37:AE41)","v":0},null,null,null,null,null,null,{"$f":"AM42/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM37:AM41)","v":0},null,1,{"$f":"IF(SUM(AP37:AP40)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP44<>0,0.5,0)","v":0}]
[1,"Kapacitetsomkostninger i alt",null,null,null,{"$f":"G44/G$25","v":{"$error":"#DIV/0!"}},{"$f":"G35+G42","v":0},null,null,null,null,null,null,{"$f":"O44/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O35+O42","v":0},null,null,null,null,null,null,{"$f":"W44/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W35+W42","v":0},null,null,null,null,null,null,{"$f":"AE44/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE35+AE42","v":0},null,null,null,null,null,null,{"$f":"AM44/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM35+AM42","v":0},null,1,{"$f":"IF(AE44+W44+O44+G44<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP46<>0,0.5,0)","v":0}]
[1,"RESULTAT AF PRIMÆR DRIFT",null,null,null,{"$f":"G46/G$25","v":{"$error":"#DIV/0!"}},{"$f":"G25+G44","v":0},null,null,null,null,null,null,{"$f":"O46/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O25+O44","v":0},null,null,null,null,null,null,{"$f":"W46/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W25+W44","v":0},null,null,null,null,null,null,{"$f":"AE46/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE25+AE44","v":0},null,null,null,null,null,null,{"$f":"AM46/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM25+AM44","v":0},null,1,{"$f":"IF(G44+O44+W44+AE44<>0,1,0)","v":0}]
[1,null,null,null,null,null," - 1.000 -  ",null,null,null,null,null,"%","Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,0.5,{"$f":"IF(AP48<>0,0.5,0)","v":0}]
[1,null,"Anden indtjening og virksomhed",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N48),G48*(1+M48/100),N48)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V48),O48*(1+M48/100),V48)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD48),W48*(1+M48/100),AD48)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($AL48),$AE48*(1+$M48/100),$AL48)","v":0},null,1,{"$f":"IF(AE48+W48+O48+G48<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP50<>0,0.5,0)","v":0}]
[1,null,"Afkoblet EU-støtte",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N50),G50*(1+M50/100),N50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V50),O50*(1+M50/100),V50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD50),W50*(1+M50/100),AD50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($AL50),$AE50*(1+$M50/100),$AL50)","v":0},null,1,{"$f":"IF(AE50+W50+O50+G50<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP52<>0,0.5,0)","v":0}]
[null,"RESULTAT FØR FINANSIERING",null,null,null,{"$f":"G52/G$25","v":{"$error":"#DIV/0!"}},{"$f":"G46+G48+G50","v":0},null,null,null,null,null,null,{"$f":"O52/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O46+O48+O50","v":0},null,null,null,null,null,null,{"$f":"W52/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W46+W48+W50","v":0},null,null,null,null,null,null,{"$f":"AE52/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE46+AE48+AE50","v":0},null,null,null,null,null,null,{"$f":"AM52/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM46+AM48+AM50","v":0},null,1,{"$f":"IF(G63+O63+W63+AE63<>0,1,0)","v":0}]
[null,null,null,null,null,null," - 1.000 -  ",null,null,null,null,null,"%","Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,0.5,{"$f":"IF(AP63<>0,0.5,0)","v":0}]
[null,null,"Leasing",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N54),G54*(1+M54/100),N54)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V54),O54*(1+M54/100),V54)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD54),W54*(1+M54/100),AD54)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($AL54),$AE54*(1+$M54/100),$AL54)","v":0},null,1,{"$f":"IF(AE54+W54+O54+G54<>0,1,0)","v":0}]
[1,null,"Forpagtningsafgift mv.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N55),G55*(1+M55/100),N55)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD55),W55*(1+M55/100),AD55)","v":0},null,null,null,null,null,null,null,0,null,1,0]
[1,null,"Renteindtægter",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD56),W56*(1+M56/100),AD56)","v":0},null,null,null,null,null,null,null,0,null,1,0]
[null,null,"Aktieudbytte",null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD57),W57*(1+M57/100),AD57)","v":0},null,null,null,null,null,null,null,0,null,1,0]
[{"$f":"IF(G58+O58+W58+AE58<>0,1,0)","v":0},null,"Realiseret gevinst/tab finansaktiver",null,null,null,{"$f":"Balance!I77","v":0},null,null,null,null,null,null,null,{"$f":"Balance!Q77","v":0},null,null,null,null,null,null,null,{"$f":"Balance!Y77","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AG77","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AO77","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[1,null,"Renteudgifter mv.",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N59),G59*(1+M59/100),N59)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V59),O59*(1+M59/100),V59)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD59),W59*(1+M59/100),AD59)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($AL59),$AE59*(1+$M59/100),$AL59)","v":0},null,1,0]
[1,null,"Kassekreditrente",null,null,null,{"$f":"IF(ISBLANK(F60),Balance!D76*Balance!$M$5+Balance!D115*Balance!$M$6,F60)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N60),Balance!L76*Balance!$M$5+Balance!L115*Balance!$M$6,N60)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V60),Balance!T76*Balance!$M$5+Balance!T115*Balance!$M$6,V60)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD60),Balance!AB76*Balance!$M$5+Balance!AB115*Balance!$M$6,AD60)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL60),Balance!AJ76*Balance!$M$5+Balance!AJ115*Balance!$M$6,AL60)","v":0},null,1,0]
[1,null,"Prioritetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[{"$f":"IF(G62+O62+W62+AE62<>0,1,0)","v":0},null,"Realiseret gevinst/tab gæld",null,null,null,{"$f":"Balance!I118","v":0},null,null,null,null,null,null,null,{"$f":"Balance!Q118","v":0},null,null,null,null,null,null,null,{"$f":"Balance!Y118","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AG118","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AO118","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[1,"Finansiering i alt",null,null,null,{"$f":"G63/G$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(G54:G62)","v":0},null,null,null,null,null,null,{"$f":"O63/O$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O54:O62)","v":0},null,null,null,null,null,null,{"$f":"W63/W$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(W54:W62)","v":0},null,null,null,null,null,null,{"$f":"AE63/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE54:AE62)","v":0},null,null,null,null,null,null,{"$f":"AM63/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM54:AM62)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP65<>0,0.5,0)","v":0}]
[1,"RESULTAT EFTER FINANSIERING",null,null,null,{"$f":"G65/G$25","v":{"$error":"#DIV/0!"}},{"$f":"G52+G63+korrNulpunkt+KorrNulpunktLikviditet","v":0},null,null,null,null,null,null,{"$f":"O65/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O52+O63+KorrNulpunkt2+KorrNulpunktLikviditet2","v":0},null,null,null,null,null,null,{"$f":"W65/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W63+W52+KorrNulpunkt3+KorrNulpunktLikviditet3","v":0},null,null,null,null,null,null,{"$f":"AE65/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"+AE52+AE63+KorrNulpunkt4+KorrNulpunktLikviditet4","v":0},null,null,null,null,null,null,{"$f":"AM65/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"+AM52+AM63+KorrNulpunkt5+KorrNulpunktLikviditet5","v":0},null,1,{"$f":"IF(G63+O63+W63+AE63<>0,1,0)","v":0}]
[1,null,null,null,null,null," - 1.000 -  ",null,null,null,null,null,"%","Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,null,null,null,null,null,"Korr."," - 1.000 -  ",null,0.5,{"$f":"IF(AP67<>0,1,0)","v":0}]
[1,null,"Private indtægter/omkostninger",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N67),G67*(1+M67/100),N67)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V67),O67*(1+M67/100),V67)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD67),W67*(1+M67/100),AD67)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($AL67),$AE67*(1+$M67/100),$AL67)","v":0},null,1,{"$f":"IF(AE67+W67+O67+G67<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP67<>0,1,0)","v":0}]
[1,"RESULTAT FØR REGULERING OG SKAT",null,null,null,null,{"$f":"G65+G67","v":0},null,null,null,null,null,null,{"$f":"O69/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O65+O67","v":0},null,null,null,null,null,null,{"$f":"W69/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W65+W67","v":0},null,null,null,null,null,null,{"$f":"AE69/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE65+AE67","v":0},null,null,null,null,null,null,{"$f":"AM69/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM65+AM67","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(G75+O75+W75+AE75<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"IF(AP69<>0,1,0)","v":0}]
[]
[null,null,"Af- og nedskr. imat. aktiver og jord, T/G",null,null,null,{"$f":"Balance!CP86","v":0},null,null,null,null,null,null,null,{"$f":"Balance!DM86","v":0},null,null,null,null,null,null,null,{"$f":"Balance!EJ86","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$FG86","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$GD86","v":0},null,{"$f":"IF(OR(BudgetType=2,SumAfskrKvote<>0),1,0)","v":0},{"$f":"IF(AE72+W72+O72+G72<>0,1,0)","v":0}]
[{"$f":"IF(G73+O73+W73+AE73<>0,1,0)","v":0},null,"Urealiseret kursreg. finansaktiver",null,null,null,{"$f":"Balance!F77","v":0},null,null,null,null,null,null,null,{"$f":"Balance!N77","v":0},null,null,null,null,null,null,null,{"$f":"Balance!V77","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$AD77","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$AL77","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(AE73+W73+O73+G73<>0,1,0)","v":0}]
[{"$f":"IF(G74+O74+W74+AE74<>0,1,0)","v":0},null,"Urealiseret kursreg. gæld",null,null,null,{"$f":"Balance!F118","v":0},null,null,null,null,null,null,null,{"$f":"Balance!N118","v":0},null,null,null,null,null,null,null,{"$f":"Balance!V118","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$AD118","v":0},null,null,null,null,null,null,null,{"$f":"Balance!$AL118","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(AE74+W74+O74+G74<>0,1,0)","v":0}]
[null,null,"Regulering i alt",null,null,null,{"$f":"SUM(G72:G74)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O72:O74)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W72:W74)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE72:AE74)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM72:AM74)","v":0},null,{"$f":"IF(OR(BudgetType=2,AP75<>0),1,0)","v":0},{"$f":"IF(AE75+W75+O75+G75<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR(BudgetType=2,AP75<>0),0.5,0)","v":0},{"$f":"IF(AP75<>0,0.5,0)","v":0}]
[1,"ÅRETS RESULTAT FØR SKAT",null,null,null,{"$f":"G77/G$25","v":{"$error":"#DIV/0!"}},{"$f":"G69+G75","v":0},null,null,null,null,null,null,{"$f":"O77/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O69+O75","v":0},null,null,null,null,null,null,{"$f":"W77/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W69+W75","v":0},null,null,null,null,null,null,{"$f":"AE77/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE69+AE75","v":0},null,null,null,null,null,null,{"$f":"AM77/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM69+AM75","v":0},null,1,{"$f":"IF(AE77+W77+O77+G77<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP77<>0,0.5,0)","v":0}]
[1,null,{"$f":"IF(OR(ISNUMBER(#REF!),ISNUMBER(F79),ISNUMBER(#REF!),ISNUMBER(N79),ISNUMBER(#REF!),ISNUMBER(V79),ISNUMBER(#REF!),ISNUMBER(AD79)),\"Manuel korrektion af skat\",\"Skat af årets resultat\")","v":"Skat af årets resultat"},null,null,null,{"$f":"G103","v":0},null,null,null,null,null,null,null,{"$f":"O103","v":0},null,null,null,null,null,null,null,{"$f":"W103","v":0},null,null,null,null,null,null,null,{"$f":"AE103","v":0},null,null,null,null,null,null,null,{"$f":"AM103","v":0},null,1,{"$f":"IF(AE79+W79+O79+G79<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP79<>0,0.5,0)","v":0}]
[1,"ÅRETS RESULTAT",null,null,null,{"$f":"G81/G$25","v":{"$error":"#DIV/0!"}},{"$f":"G77+G79","v":0},null,null,null,null,null,null,{"$f":"O81/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O77+O79","v":0},null,null,null,null,null,null,{"$f":"W81/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W77+W79","v":0},null,null,null,null,null,null,{"$f":"AE81/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE77+AE79","v":0},null,null,null,null,null,null,{"$f":"AM81/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM77+AM79","v":0},null,1,{"$f":"IF(AE81+W81+O81+G81<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AP81","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"EGENKAPITALFORKLARING",null,null,null,{"$f":"E7","v":2024},null,null,null,null,null,null,{"$f":"M7","v":2025},null,null,null,null,null,null,null,{"$f":"U7","v":2026},null,null,null,null,null,null,null,{"$f":"AC7","v":2027},null,null,null,null,null,null,null,{"$f":"AK7","v":2028},null,null,null,4,4,"kopier side 2 til udklipsholder - klar til indsættelse i Word"]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,0.5]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP88<>0,0.5,0)","v":0}]
[1,"Resultat efter finansiering",null,null,null,{"$f":"G88/G$25","v":{"$error":"#DIV/0!"}},{"$f":"G65","v":0},null,null,null,null,null,null,{"$f":"O88/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O65","v":0},null,null,null,null,null,null,{"$f":"W88/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W65","v":0},null,null,null,null,null,null,{"$f":"AE88/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE65","v":0},null,null,null,null,null,null,{"$f":"AM88/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM65","v":0},null,1,{"$f":"IF(AE88+W88+O88+G88<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP103<>0,0.5,0)","v":0}]
[1,null,"Private indtægter/omkostninger",null,null,null,{"$f":"G67","v":0},null,null,null,null,null,null,null,{"$f":"O67","v":0},null,null,null,null,null,null,null,{"$f":"W67","v":0},null,null,null,null,null,null,null,{"$f":"AE67","v":0},null,null,null,null,null,null,null,{"$f":"AM67","v":0},null,1,{"$f":"IF(AE90+W90+O90+G90<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP92<>0,0.5,0)","v":0}]
[1,"RESULTAT FØR REGULERING OG SKAT",null,null,null,null,{"$f":"SUM(G88:G91)","v":0},null,null,null,null,null,null,{"$f":"O92/O$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(O88:O91)","v":0},null,null,null,null,null,null,{"$f":"W92/W$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(W88:W91)","v":0},null,null,null,null,null,null,{"$f":"AE92/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AE88:AE91)","v":0},null,null,null,null,null,null,{"$f":"AM92/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AM88:AM91)","v":0},null,1,{"$f":"IF(G90+O90+W90+AE90<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,"%","Korr.",null,null,null,null,null,null,null,"Korr.",null,null,null,null,null,null,null,"Korr.",null,null,null,null,null,null,null,"Korr.",null,null,0.5,{"$f":"IF(AP99<>0,0.5,0)","v":0}]
[1,null,"Privat kontant mv.","\"Max\"",{"$f":"MaxPrivat1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N94),G94*(1+M94/100),N94)","v":0},null,null,null,null,null,{"$f":"MaxPrivat3*-1","v":0},null,{"$f":"IF(ISBLANK(V94),O94*(1+M94/100),V94)","v":0},null,null,null,null,null,{"$f":"MaxPrivat4*-1","v":0},null,{"$f":"IF(ISBLANK(AD94),W94*(1+M94/100),AD94)","v":0},null,null,null,null,null,-424,null,{"$f":"IF(ISBLANK($AL94),$AE94*(1+$M94/100),$AL94)","v":0},null,1,{"$f":"IF(AE94+W94+O94+G94<>0,1,0)","v":0}]
[1,null,"Privat andel bil afskrivning",null,null,null,{"$f":"Balance!BF64","v":0},null,null,null,null,null,"%","Korr.",{"$f":"Balance!BH64","v":0},null,null,null,null,null,null,"Korr.",{"$f":"Balance!BJ64","v":0},null,null,null,null,null,null,"Korr.",{"$f":"Balance!BL64","v":0},null,null,null,null,null,null,"Korr.",{"$f":"Balance!BN64","v":0},null,1,0]
[1,null,"Privat ekstraordinært",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N96),G96*(1+M96/100),N96)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V96),O96*(1+M96/100),V96)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD96),W96*(1+M96/100),AD96)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($AL96),$AE96*(1+$M96/100),$AL96)","v":0},null,1,0]
[null,null,"Formueindtægter",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N97),G97*(1+M97/100),N97)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V97),O97*(1+M97/100),V97)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD97),W97*(1+M97/100),AD97)","v":0},null,null,null,null,null,null,null,0,null,1,0]
[null,null,"Formueudgifter (ligningsmæssige frdr.)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N98),G98*(1+M98/100),N98)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V98),O98*(1+M98/100),V98)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD98),W98*(1+M98/100),AD98)","v":0},null,null,null,null,null,null,null,0,null,1,0]
[1,"Privat udtræk",null,null,null,null,{"$f":"SUM(G94:G98)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O94:O98)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W94:W98)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE94:AE98)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM94:AM98)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP103<>0,0.5,0)","v":0}]
[1,null,"Betalt skat",null,null,{"$f":"VLOOKUP(BetaltSkat!$N$25,BetaltSkat!$M$20:$P$22,4)","v":"Top"},{"$f":"AaretsBetalteSkat*-1/1000","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(BetaltSkat!$N$26,BetaltSkat!$M$20:$P$22,4)","v":"Top"},{"$f":"AaretsBetalteSkat2*-1/1000","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(BetaltSkat!$N$27,BetaltSkat!$M$20:$P$22,4)","v":"Top"},{"$f":"AaretsBetalteSkat3*-1/1000","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(BetaltSkat!$N$28,BetaltSkat!$M$20:$P$22,4)","v":"Top"},{"$f":"AaretsBetalteSkat4*-1/1000","v":0},null,null,null,null,null,null,{"$f":"VLOOKUP(BetaltSkat!$N$28,BetaltSkat!$M$20:$P$22,4)","v":"Top"},{"$f":"AaretsBetalteSkat5*-1/1000","v":0},null,1,{"$f":"IF(AE101+W101+O101+G101<>0,1,0)","v":0}]
[1,null,"Ændring i udskudt skat",null,null,{"$f":"UdskudtSkat!H97","v":""},{"$f":"-UdskudtSkat!K40","v":0},null,null,null,null,null,null,{"$f":"UdskudtSkat!O97","v":""},{"$f":"-UdskudtSkat!R40","v":0},null,null,null,null,null,null,{"$f":"UdskudtSkat!V97","v":""},{"$f":"-UdskudtSkat!Y40","v":0},null,null,null,null,null,null,{"$f":"UdskudtSkat!AJ97","v":""},{"$f":"-UdskudtSkat!AF40","v":0},null,null,null,null,null,null,{"$f":"UdskudtSkat!AQ97","v":""},{"$f":"-UdskudtSkat!AM40","v":0},null,1,{"$f":"IF(AE102+W102+O102+G102<>0,1,0)","v":0}]
[null,"Skat af årets resultat",null,null,null,null,{"$f":"G101+G102","v":0},null,null,null,null,null,null,null,{"$f":"O101+O102","v":0},null,null,null,null,null,{"$f":"IFERROR(W103/#REF!,\"\")","v":""},null,{"$f":"W101+W102","v":0},null,null,null,null,null,null,null,{"$f":"AE101+AE102","v":0},null,null,null,null,null,null,null,{"$f":"AM101+AM102","v":0},null,1,{"$f":"IF(AE103+W103+O103+G103<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP105<>0,0.5,0)","v":0}]
[null,"ÆNDRING EK FRA DRIFT, PRIVAT OG SKAT",null,null,null,null,{"$f":"G103+G99+G92","v":0},null,null,null,null,null,null,{"$f":"O105/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O103+O99+O92","v":0},null,null,null,null,null,null,{"$f":"W105/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W103+W99+W92","v":0},null,null,null,null,null,null,{"$f":"AE105/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE103+AE99+AE92","v":0},null,null,null,null,null,null,{"$f":"AM105/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM103+AM99+AM92","v":0},null,1,{"$f":"IF(G107+G108+G109+O107+O108+O109+W107+W108+W109+AE107+AE108+AE109<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP105<>0,0.5,0)","v":0}]
[{"$f":"IF(G107+O107+W107+AE107<>0,1,0)","v":0},null,"Regulering i alt fra resultat",null,null,null,{"$f":"G75","v":0},null,null,null,null,null,null,null,{"$f":"O75","v":0},null,null,null,null,null,null,null,{"$f":"W75","v":0},null,null,null,null,null,null,null,{"$f":"AE75","v":0},null,null,null,null,null,null,null,{"$f":"AM75","v":0},null,{"$f":"IF(OR(BudgetType=2,AP107<>0),1,0)","v":0},{"$f":"IF(AE107+W107+O107+G107<>0,1,0)","v":0}]
[{"$f":"IF(G108+O108+W108+AE108<>0,1,0)","v":0},null,"Værdireguleringer",null,null,null,{"$f":"Balance!CC86","v":0},null,null,null,null,null,"%","Korr.",{"$f":"Balance!CZ86","v":0},null,null,null,null,null,null,"Korr.",{"$f":"Balance!DW86","v":0},null,null,null,null,null,null,"Korr.",{"$f":"Balance!ET86","v":0},null,null,null,null,null,null,"Korr.",{"$f":"Balance!FQ86","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"IF(AE108+W108+O108+G108<>0,1,0)","v":0}]
[1,null,"Pensionsindbetaling",null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(N109),G109*(1+M109/100),N109)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(V109),O109*(1+$M109/100),V109)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AD109),W109*(1+M109/100),AD109)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK($AL109),$AE109*(1+$M109/100),$AL109)","v":0},null,1,{"$f":"IF(AE109+W109+O109+G109<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP111<>0,0.5,0)","v":0}]
[{"$f":"IF(G111+O111+W111+AE111<>0,1,0)","v":0},"ÆNDRING AF EGENKAPITAL",null,null,null,{"$f":"G111/G$25","v":{"$error":"#DIV/0!"}},{"$f":"G105+SUM(G107:G109)","v":0},null,null,null,null,null,null,{"$f":"O111/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O105+SUM(O107:O109)","v":0},null,null,null,null,null,null,{"$f":"W111/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W105+SUM(W107:W109)","v":0},null,null,null,null,null,null,{"$f":"AE111/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE105+SUM(AE107:AE109)","v":0},null,null,null,null,null,null,{"$f":"AM111/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM105+SUM(AM107:AM109)","v":0},null,1,{"$f":"IF(AE111+W111+O111+G111<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP113<>0,0.5,0)","v":0}]
[1,null,"Egenkapital primo",null,null,null,{"$f":"Balance!D128","v":0},null,null,null,null,null,null,null,{"$f":"G115","v":0},null,null,null,null,null,null,null,{"$f":"O115","v":0},null,null,null,null,null,null,null,{"$f":"W115","v":0},null,null,null,null,null,null,null,{"$f":"AE115","v":0},null,1,{"$f":"IF(AE113+W113+O113+G113<>0,1,0)","v":0}]
[{"$f":"IF(G114+O114+W114+AE114<>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP115<>0,0.5,0)","v":0}]
[1,"EGENKAPITAL ULTIMO",null,null,null,null,{"$f":"G111+G113","v":0},null,null,null,null,null,null,null,{"$f":"O111+O113","v":0},null,null,null,null,null,null,null,{"$f":"W111+W113","v":0},null,null,null,null,null,null,null,{"$f":"AE111+AE113","v":0},null,null,null,null,null,null,null,{"$f":"AM111+AM113","v":0},null,1,{"$f":"IF(AE115+W115+O115+G115<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AP115","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AP115<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"LIKVIDITET/PENGEBINDING",null,null,null,{"$f":"E7","v":2024},null,null,null,null,null,null,{"$f":"M85","v":2025},null,null,null,null,null,null,null,{"$f":"U85","v":2026},null,null,null,null,null,null,null,{"$f":"AC85","v":2027},null,null,null,null,null,null,null,{"$f":"AK85","v":2028},null,null,null,4,4]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP122<>0,0.5,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"AP122","v":0}]
[1,"Årets resultat før skat",null,null,null,null,{"$f":"ResFoerSkat","v":0},null,null,null,null,null,null,null,{"$f":"ResFoerSkat2","v":0},null,null,null,null,null,null,null,{"$f":"ResFoerSkat3","v":0},null,null,null,null,null,null,null,{"$f":"ResFoerSkat4","v":0},null,null,null,null,null,null,null,{"$f":"ResfoerSkat5","v":0},null,1,{"$f":"IF(AE122+W122+O122+G122<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP129<>0,0.5,0)","v":0}]
[1,null,"Af- og nedskrivninger mv.",null,null,null,{"$f":"-G42-G72","v":0},null,null,null,null,null,null,null,{"$f":"-O42-O72","v":0},null,null,null,null,null,null,null,{"$f":"-W42-W72","v":0},null,null,null,null,null,null,null,{"$f":"-AE42-AE72","v":0},null,null,null,null,null,null,null,{"$f":"-AM42-AM72","v":0},null,1,{"$f":"IF(AE124+W124+O124+G124<>0,1,0)","v":0}]
[{"$f":"IF(G125+O125+W125+AE125<>0,1,0)","v":0},null,"Gevinst / tab finansaktiver",null,null,null,{"$f":"G58*-1","v":0},null,null,null,null,null,null,null,{"$f":"O58*-1","v":0},null,null,null,null,null,null,null,{"$f":"W58*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE58*-1","v":0},null,null,null,null,null,null,null,{"$f":"AM58*-1","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[{"$f":"IF(G126+O126+W126+AE126<>0,1,0)","v":0},null,"Urealiseret kursreg. finansaktiver",null,null,null,{"$f":"G73*-1","v":0},null,null,null,null,null,null,null,{"$f":"O73*-1","v":0},null,null,null,null,null,null,null,{"$f":"W73*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE73*-1","v":0},null,null,null,null,null,null,null,{"$f":"AM73*-1","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[{"$f":"IF(G127+O127+W127+AE127<>0,1,0)","v":0},null,"Gevinst / tab gæld",null,null,null,{"$f":"G62*-1","v":0},null,null,null,null,null,null,null,{"$f":"O62*-1","v":0},null,null,null,null,null,null,null,{"$f":"W62*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE62*-1","v":0},null,null,null,null,null,null,null,{"$f":"AM62*-1","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[{"$f":"IF(G128+O128+W128+AE128<>0,1,0)","v":0},null,"Urealiseret kursreg. gæld",null,null,null,{"$f":"G74*-1","v":0},null,null,null,null,null,null,null,{"$f":"O74*-1","v":0},null,null,null,null,null,null,null,{"$f":"W74*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE74*-1","v":0},null,null,null,null,null,null,null,{"$f":"AM74*-1","v":0},null,{"$f":"IF(BudgetType=2,1,0)","v":0},0]
[1,null,"Tilbageførsel i alt",null,null,null,{"$f":"SUM(G124:G128)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O124:O128)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W124:W128)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE124:AE128)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM124:AM128)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP137<>0,0.5,0)","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"G101","v":0},null,null,null,null,null,null,null,{"$f":"O101","v":0},null,null,null,null,null,null,null,{"$f":"W101","v":0},null,null,null,null,null,null,null,{"$f":"AE101","v":0},null,null,null,null,null,null,null,{"$f":"AM101","v":0},null,1,{"$f":"IF(AE131+W131+O131+G131<>0,1,0)","v":0}]
[1,null,"Privat",null,null,null,{"$f":"G94+G95","v":0},null,null,null,null,null,null,null,{"$f":"O94+O95","v":0},null,null,null,null,null,null,null,{"$f":"W94+W95","v":0},null,null,null,null,null,null,null,{"$f":"AE94+AE95","v":0},null,null,null,null,null,null,null,{"$f":"AM94+AM95","v":0},null,1,0]
[1,null,"Afskrivninger privat tlbf.",null,null,null,{"$f":"G95*-1","v":0},null,null,null,null,null,null,null,{"$f":"O95*-1","v":0},null,null,null,null,null,null,null,{"$f":"W95*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE95*-1","v":0},null,null,null,null,null,null,null,{"$f":"AM95*-1","v":0},null,1,0]
[null,null,"Ekstraordinære private poster",null,null,null,{"$f":"G96","v":0},null,null,null,null,null,null,null,{"$f":"O96","v":0},null,null,null,null,null,null,null,{"$f":"W96","v":0},null,null,null,null,null,null,null,{"$f":"AE96","v":0},null,null,null,null,null,null,null,{"$f":"AM96","v":0},null,1,0]
[null,null,"Formueudgifter (ligningsmæssige frdr.)",null,null,null,{"$f":"G98","v":0},null,null,null,null,null,null,null,{"$f":"O98","v":0},null,null,null,null,null,null,null,{"$f":"W98","v":0},null,null,null,null,null,null,null,{"$f":"AE98","v":0},null,null,null,null,null,null,null,{"$f":"AM98","v":0},null,1,0]
[1,null,"Pensionsindbetaling",null,null,null,{"$f":"G109","v":0},null,null,null,null,null,null,null,{"$f":"O109","v":0},null,null,null,null,null,null,null,{"$f":"W109","v":0},null,null,null,null,null,null,null,{"$f":"AE109","v":0},null,null,null,null,null,null,null,{"$f":"AM109","v":0},null,1,0]
[1,null,"Privat udtræk, skat og pension i alt",null,null,null,{"$f":"SUM(G131:G136)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(O131:O136)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W131:W136)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE131:AE136)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM131:AM136)","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP139<>0,0.5,0)","v":0}]
[null,"TIL INVESTERING OG AFDRAG",null,null,null,{"$f":"G139/G$25","v":{"$error":"#DIV/0!"}},{"$f":"G137+G129+G122","v":0},null,null,null,null,null,null,{"$f":"O139/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O137+O129+O122","v":0},null,null,null,null,null,null,{"$f":"W139/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W137+W129+W122","v":0},null,null,null,null,null,null,{"$f":"AE139/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE137+AE129+AE122","v":0},null,null,null,null,null,null,{"$f":"AM139/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM137+AM129+AM122","v":0},null,1,{"$f":"IF(AE139+W139+O139+G139<>0,1,0)","v":0}]
[1,null,null,null,"Reduktion",null,"Forøgelse",{"$f":"G144-#REF!-G134","v":{"$error":"#REF!"}},null,null,null,null,"Reduktion",null,"Forøgelse",{"$f":"O144-#REF!-O134","v":{"$error":"#REF!"}},null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,"Forøgelse",null,1,{"$f":"IF(AP144<>0,1,0)","v":0}]
[1,"m","Besætning",null,{"$f":"IF(Balance!E51<0,(Balance!E51*-1),0)","v":0},null,{"$f":"IF(Balance!E51>0,(Balance!E51*-1),0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!M51<0,Balance!M51*-1,0)","v":0},null,{"$f":"IF(Balance!M51>0,Balance!M51*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!U51<0,(Balance!U51*-1),0)","v":0},null,{"$f":"IF(Balance!U51>0,(Balance!U51*-1),0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!$AC51<0,(Balance!$AC51*-1),0)","v":0},null,{"$f":"IF(Balance!$AC51>0,(Balance!$AC51*-1),0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!$AK51<0,(Balance!$AK51*-1),0)","v":0},null,{"$f":"IF(Balance!$AK51>0,(Balance!$AK51*-1),0)","v":0},null,1,{"$f":"IF(E141+M141+U141+AC141+AE141+W141+O141+G141<>0,1,0)","v":0}]
[1,"m","Beholdninger",null,{"$f":"IF(Balance!E57<0,Balance!E57*-1,0)","v":0},null,{"$f":"IF(Balance!E57>0,Balance!E57*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!M57<0,Balance!M57*-1,0)","v":0},null,{"$f":"IF(Balance!M57>0,Balance!M57*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!U57<0,Balance!U57*-1,0)","v":0},null,{"$f":"IF(Balance!U57>0,Balance!U57*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!AC57<0,Balance!AC57*-1,0)","v":0},null,{"$f":"IF(Balance!AC57>0,Balance!AC57*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(Balance!AK57<0,Balance!AK57*-1,0)","v":0},null,{"$f":"IF(Balance!AK57>0,Balance!AK57*-1,0)","v":0},null,1,{"$f":"IF(E142+M142+U142+AC142+AE142+W142+O142+G142<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP144<>0,0.5,0)","v":0}]
[1,"LIKVIDITET FØR ANLÆGSINVESTERINGER",null,null,null,null,{"$f":"G139+SUM(E141:G142)","v":0},null,null,null,null,null,null,{"$f":"O144/O$25","v":{"$error":"#DIV/0!"}},{"$f":"O139+SUM(M141:O142)","v":0},null,null,null,null,null,null,{"$f":"W144/W$25","v":{"$error":"#DIV/0!"}},{"$f":"W139+SUM(U141:W142)","v":0},null,null,null,null,null,null,{"$f":"AE144/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"AE139+SUM(AC141:AE142)","v":0},null,null,null,null,null,null,{"$f":"AM144/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"AM139+SUM(AK141:AM142)","v":0},null,1,{"$f":"IF(E141+E142+G141+G142+M141+M142+O141+O142+U141+U142+W141+W142+AC141+AC142+AE141+AE142<>0,1,0)","v":0}]
[1,null,null,null,"Salg",null,"Køb",null,null,null,null,null,"Salg",null,"Køb",null,null,null,null,null,"Salg",null,"Køb",null,null,null,null,null,"Salg",null,"Køb",null,null,null,null,null,"Salg",null,"Køb",null,1,{"$f":"IF(AP156<>0,1,0)","v":0}]
[1,null,"Jord",null,{"$f":"Balance!CO12","v":0},null,{"$f":"Balance!BV12*-1","v":0},null,null,null,null,null,{"$f":"Balance!DL12*1","v":0},null,{"$f":"Balance!CS12*-1","v":0},null,null,null,null,null,{"$f":"Balance!EI12*1","v":0},null,{"$f":"Balance!DP12*-1","v":0},null,null,null,null,null,{"$f":"Balance!FF12","v":0},null,{"$f":"Balance!EM12*-1","v":0},null,null,null,null,null,{"$f":"Balance!GC12","v":0},null,{"$f":"Balance!FJ12*-1","v":0},null,1,{"$f":"IF(AE146+E146+M146+U146+AC146+W146+O146+G146<>0,1,0)","v":0}]
[1,null,"Immaterielle aktiver",null,{"$f":"(Balance!CO31+Balance!CO35)","v":0},null,{"$f":"(Balance!BV31+Balance!BV35)*-1","v":0},null,null,null,null,null,{"$f":"(Balance!DL31+Balance!DL35)","v":0},null,{"$f":"(Balance!CS31+Balance!CS35)*-1","v":0},null,null,null,null,null,{"$f":"(Balance!EI31+Balance!EI35)","v":0},null,{"$f":"(Balance!DP31+Balance!DP35)*-1","v":0},null,null,null,null,null,{"$f":"(Balance!FF31+Balance!FF35)","v":0},null,{"$f":"(Balance!EM31+Balance!EM35)*-1","v":0},null,null,null,null,null,{"$f":"(Balance!GC31+Balance!GC35)","v":0},null,{"$f":"(Balance!FJ31+Balance!FJ35)*-1","v":0},null,1,0]
[1,"m","Grundforbedringer",null,{"$f":"Balance!CO16","v":0},null,{"$f":"Balance!BV16*-1","v":0},null,null,null,null,null,{"$f":"Balance!DL16","v":0},null,{"$f":"Balance!CS16*-1","v":0},null,null,null,null,null,{"$f":"Balance!EI16","v":0},null,{"$f":"Balance!DP16*-1","v":0},null,null,null,null,null,{"$f":"Balance!FF16","v":0},null,{"$f":"Balance!EM16*-1","v":0},null,null,null,null,null,{"$f":"Balance!GC16","v":0},null,{"$f":"Balance!FJ16*-1","v":0},null,1,0]
[1,"m","Driftsbygninger",null,{"$f":"Balance!CO20","v":0},null,{"$f":"Balance!BV20*-1","v":0},null,null,null,null,null,{"$f":"Balance!DL20","v":0},null,{"$f":"Balance!CS20*-1","v":0},null,null,null,null,null,{"$f":"Balance!EI20","v":0},null,{"$f":"Balance!DP20*-1","v":0},null,null,null,null,null,{"$f":"Balance!FF20","v":0},null,{"$f":"Balance!EM20*-1","v":0},null,null,null,null,null,{"$f":"Balance!GC20","v":0},null,{"$f":"Balance!FJ20*-1","v":0},null,1,0]
[1,"m","Inventar markbrug",null,{"$f":"Balance!CO39","v":0},null,{"$f":"Balance!BV39*-1","v":0},null,null,null,null,null,{"$f":"Balance!DL39","v":0},null,{"$f":"Balance!CS39*-1","v":0},null,null,null,null,null,{"$f":"Balance!EI39","v":0},null,{"$f":"Balance!DP39*-1","v":0},null,null,null,null,null,{"$f":"Balance!FF39","v":0},null,{"$f":"Balance!EM39*-1","v":0},null,null,null,null,null,{"$f":"Balance!GC39","v":0},null,{"$f":"Balance!FJ39*-1","v":0},null,1,0]
[1,"m","Inventar husdyrbrug",null,{"$f":"Balance!CO43","v":0},null,{"$f":"Balance!BV43*-1","v":0},null,null,null,null,null,{"$f":"Balance!DL43","v":0},null,{"$f":"Balance!CS43*-1","v":0},null,null,null,null,null,{"$f":"Balance!EI43","v":0},null,{"$f":"Balance!DP43*-1","v":0},null,null,null,null,null,{"$f":"Balance!FF43","v":0},null,{"$f":"Balance!EM43*-1","v":0},null,null,null,null,null,{"$f":"Balance!GC43","v":0},null,{"$f":"Balance!FJ43*-1","v":0},null,1,0]
[1,"m","Inventar andet",null,{"$f":"Balance!CO47","v":0},null,{"$f":"Balance!BV47*-1","v":0},null,null,null,null,null,{"$f":"Balance!DL47","v":0},null,{"$f":"Balance!CS47*-1","v":0},null,null,null,null,null,{"$f":"Balance!EI47","v":0},null,{"$f":"Balance!DP47*-1","v":0},null,null,null,null,null,{"$f":"Balance!FF47","v":0},null,{"$f":"Balance!EM47*-1","v":0},null,null,null,null,null,{"$f":"Balance!GC47","v":0},null,{"$f":"Balance!FJ47*-1","v":0},null,1,0]
[1,null,"Beboelse (stuehus)",null,{"$f":"Balance!CO24","v":0},null,{"$f":"Balance!BV24*-1","v":0},null,null,null,null,null,{"$f":"Balance!DL24","v":0},null,{"$f":"Balance!CS24*-1","v":0},null,null,null,null,null,{"$f":"Balance!EI24","v":0},null,{"$f":"Balance!DP24*-1","v":0},null,null,null,null,null,{"$f":"Balance!FF24","v":0},null,{"$f":"Balance!EM24*-1","v":0},null,null,null,null,null,{"$f":"Balance!GC24","v":0},null,{"$f":"Balance!FJ24*-1","v":0},null,1,0]
[1,null,"Biler",null,{"$f":"Balance!CO64","v":0},null,{"$f":"Balance!BV64*-1","v":0},null,null,null,null,null,{"$f":"Balance!DL64","v":0},null,{"$f":"Balance!CS64*-1","v":0},null,null,null,null,null,{"$f":"Balance!EI64","v":0},null,{"$f":"Balance!DP64*-1","v":0},null,null,null,null,null,{"$f":"Balance!FF64","v":0},null,{"$f":"Balance!EM64*-1","v":0},null,null,null,null,null,{"$f":"Balance!GC64","v":0},null,{"$f":"Balance!FJ64*-1","v":0},null,1,0]
[1,null,"Aktiver uden for landbrug",null,{"$f":"Balance!CO69","v":0},null,{"$f":"Balance!BV69*-1","v":0},null,null,null,null,null,{"$f":"Balance!DL69","v":0},null,{"$f":"Balance!CS69*-1","v":0},null,null,null,null,null,{"$f":"Balance!EI69","v":0},null,{"$f":"Balance!DP69*-1","v":0},null,null,null,null,null,{"$f":"Balance!FF69","v":0},null,{"$f":"Balance!EM69*-1","v":0},null,null,null,null,null,{"$f":"Balance!GC69","v":0},null,{"$f":"Balance!FJ69*-1","v":0},null,1,0]
[1,null,"Investeringer i alt",null,null,{"$f":"G156/G$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(E146:K155)","v":0},null,null,null,null,null,null,{"$f":"O156/O$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(M146:S155)","v":0},null,null,null,null,null,null,{"$f":"W156/W$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(U146:AA155)","v":0},null,null,null,null,null,null,{"$f":"AE156/AE$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AC146:AE155)","v":0},null,null,null,null,null,null,{"$f":"AM156/AM$25","v":{"$error":"#DIV/0!"}},{"$f":"SUM(AK146:AM155)","v":0},null,1,{"$f":"IF(AE156+W156+O156+G156<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP158<>0,0.5,0)","v":0}]
[1,{"$f":"IF(G158>0,\"LIKVIDITETSOVERSKUD\",\"LIKVIDITETSBEHOV\")","v":"LIKVIDITETSBEHOV"},null,null,null,null,{"$f":"G144+G156","v":0},null,null,null,null,null,null,null,{"$f":"O144+O156","v":0},null,null,null,null,null,null,null,{"$f":"W144+W156","v":0},null,null,null,null,null,null,null,{"$f":"AE144+AE156","v":0},null,null,null,null,null,null,null,{"$f":"AM144+AM156","v":0},null,1,{"$f":"IF(G156+O156+W156+AE156<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP173<>0,0.5,0)","v":0}]
[1,"Ændring finansielle aktiver og gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AP173<>0,1,0)","v":0}]
[1,null,null,null,"Anvendelse         Fremskaffelse",null,null,null,null,null,null,null,"Anvendelse         Fremskaffelse",null,null,null,null,null,null,null,"Anvendelse         Fremskaffelse",null,null,null,null,null,null,null,"Anvendelse         Fremskaffelse",null,null,null,null,null,null,null,"Anvendelse         Fremskaffelse",null,null,null,1,{"$f":"IF(AP173<>0,1,0)","v":0}]
[1,null,"Tilgodehavender",null,{"$f":"Balance!E72*-1","v":0},null,{"$f":"Balance!H72*-1","v":0},null,null,null,null,null,{"$f":"Balance!M72*-1","v":0},null,{"$f":"Balance!P72*-1","v":0},null,null,null,null,null,{"$f":"Balance!U72*-1","v":0},null,{"$f":"Balance!X72*-1","v":0},null,null,null,null,null,{"$f":"Balance!AC72*-1","v":0},null,{"$f":"Balance!AF72*-1","v":0},null,null,null,null,null,{"$f":"Balance!AK72*-1","v":0},null,{"$f":"Balance!AN72*-1","v":0},null,1,{"$f":"IF(OR(E162+G162<>0,M162+O162<>0,U162+W162<>0,AC162+AE162<>0),1,0)","v":0}]
[1,null,"Værdipapirer/Invest.for.",null,{"$f":"(Balance!E73+Balance!E74)*-1","v":0},null,{"$f":"(Balance!H73+Balance!H74)*-1","v":0},null,null,null,null,null,{"$f":"(Balance!M73+Balance!M74)*-1","v":0},null,{"$f":"(Balance!P73+Balance!P74)*-1","v":0},null,null,null,null,null,{"$f":"(Balance!U73+Balance!U74)*-1","v":0},null,{"$f":"(Balance!X73+Balance!AX74)*-1","v":0},null,null,null,null,null,{"$f":"(Balance!AC73+Balance!AC74)*-1","v":0},null,{"$f":"(Balance!AF73+Balance!AF74)*-1","v":0},null,null,null,null,null,{"$f":"(Balance!AK73+Balance!AK74)*-1","v":0},null,{"$f":"(Balance!AN73+Balance!AN74)*-1","v":0},null,1,0]
[null,null,"Indlån",null,{"$f":"Balance!E75*-1","v":0},null,{"$f":"Balance!H75*-1","v":0},null,null,null,null,null,{"$f":"Balance!M75*-1","v":0},null,{"$f":"Balance!P75*-1","v":0},null,null,null,null,null,{"$f":"Balance!U75*-1","v":0},null,{"$f":"Balance!X75*-1","v":0},null,null,null,null,null,{"$f":"Balance!AC75*-1","v":0},null,{"$f":"Balance!AF75*-1","v":0},null,null,null,null,null,{"$f":"Balance!AK75*-1","v":0},null,{"$f":"Balance!AN75*-1","v":0},null,1,0]
[1,null,"Kassekredit (når kk i plus)",null,{"$f":"IF(G180>0,G180*-1,0)","v":0},null,{"$f":"IF(G180<0,G180*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(O180>0,O180*-1,0)","v":0},null,{"$f":"IF(O180<0,O180*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(W180>0,W180*-1,0)","v":0},null,{"$f":"IF(W180<0,W180*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(AE180>0,AE180*-1,0)","v":0},null,{"$f":"IF(AE180<0,AE180*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(AM180>0,AM180*-1,0)","v":0},null,{"$f":"IF(AM180<0,AM180*-1,0)","v":0},null,1,0]
[1,null,"Realkreditinstitutter",null,{"$f":"(Balance!H94+Balance!J94)*-1","v":0},null,{"$f":"Balance!E94*-1","v":0},null,null,null,null,null,{"$f":"(Balance!P94+Balance!R94)*-1","v":0},null,{"$f":"Balance!M94*-1","v":0},null,null,null,null,null,{"$f":"(Balance!X94+Balance!Z94)*-1","v":0},null,{"$f":"Balance!U94*-1","v":0},null,null,null,null,null,{"$f":"(Balance!AF94+Balance!AH94)*-1","v":0},null,{"$f":"Balance!AC94*-1","v":0},null,null,null,null,null,{"$f":"(Balance!AN94+Balance!AP94)*-1","v":0},null,{"$f":"Balance!AK94*-1","v":0},null,1,0]
[null,null,"Pengeinstitutter",null,{"$f":"(Balance!H102+Balance!J102)*-1","v":0},null,{"$f":"Balance!E102*-1","v":0},null,null,null,null,null,{"$f":"(Balance!P102+Balance!R102)*-1","v":0},null,{"$f":"Balance!M102*-1","v":0},null,null,null,null,null,{"$f":"(Balance!X102+Balance!Z102)*-1","v":0},null,{"$f":"Balance!U102*-1","v":0},null,null,null,null,null,{"$f":"(Balance!AF102+Balance!AH102)*-1","v":0},null,{"$f":"Balance!AC102*-1","v":0},null,null,null,null,null,{"$f":"(Balance!AN102+Balance!AP102)*-1","v":0},null,{"$f":"Balance!AK102*-1","v":0},null,1,0]
[null,null,"Leasingforpligtelser ",null,{"$f":"(Balance!H107+Balance!J107)*-1","v":0},null,{"$f":"Balance!E107*-1","v":0},null,null,null,null,null,{"$f":"(Balance!P107+Balance!R107)*-1","v":0},null,{"$f":"Balance!M107*-1","v":0},null,null,null,null,null,{"$f":"(Balance!X107+Balance!Z107)*-1","v":0},null,{"$f":"Balance!U107*-1","v":0},null,null,null,null,null,{"$f":"(Balance!AF107+Balance!AH107)*-1","v":0},null,{"$f":"Balance!AC107*-1","v":0},null,null,null,null,null,{"$f":"(Balance!AN107+Balance!AP107)*-1","v":0},null,{"$f":"Balance!AK107*-1","v":0},null,1,0]
[1,null,"Moms og afgift ",null,{"$f":"IF(G192<0,G192,0)","v":0},null,{"$f":"IF(G192>0,G192,0)","v":0},null,null,null,null,null,{"$f":"IF(O192<0,O192,0)","v":0},null,{"$f":"IF(O192>0,O192,0)","v":0},null,null,null,null,null,{"$f":"IF(W192<0,W192,0)","v":0},null,{"$f":"IF(W192>0,W192,0)","v":0},null,null,null,null,null,{"$f":"IF(AE192<0,AE192,0)","v":0},null,{"$f":"IF(AE192>0,AE192,0)","v":0},null,null,null,null,null,{"$f":"IF(AM192<0,AM192,0)","v":0},null,{"$f":"IF(AM192>0,AM192,0)","v":0},null,1,0]
[1,null,"Anden gæld",null,{"$f":"(Balance!H114+Balance!J114)*-1","v":0},null,{"$f":"IF(Balance!E114<0,Balance!E114*-1,0)","v":0},null,null,null,null,null,{"$f":"(Balance!P114+Balance!R114)*-1","v":0},null,{"$f":"IF(Balance!M114<0,Balance!M114*-1,0)","v":0},null,null,null,null,null,{"$f":"(Balance!X114+Balance!Z114)*-1","v":0},null,{"$f":"IF(Balance!U114<0,Balance!U114*-1,0)","v":0},null,null,null,null,null,{"$f":"(Balance!AF114+Balance!AH114)*-1","v":0},null,{"$f":"IF(Balance!AC114<0,Balance!AC114*-1,0)","v":0},null,null,null,null,null,{"$f":"(Balance!AN114+Balance!AP114)*-1","v":0},null,{"$f":"IF(Balance!AK114<0,Balance!AK114*-1,0)","v":0},null,1,0]
[1,null,"Kassekredit (når KK minus)",null,{"$f":"IF(G179>0,G179*-1,0)","v":0},null,{"$f":"IF(G179<0,G179*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(O179>0,O179*-1,0)","v":0},null,{"$f":"IF(O179<0,O179*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(W179>0,W179*-1,0)","v":0},null,{"$f":"IF(W179<0,W179*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(AE179>0,AE179*-1,0)","v":0},null,{"$f":"IF(AE179<0,AE179*-1,0)","v":0},null,null,null,null,null,{"$f":"IF(AM179>0,AM179*-1,0)","v":0},null,{"$f":"IF(AM179<0,AM179*-1,0)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"IF(AP173<>0,0.5,0)","v":0}]
[1,{"$f":"IF(G173>0,\"LIKVIDITETSFREMSKAFFELSE\",\"LIKVIDITETSANVENDELSE\")","v":"LIKVIDITETSANVENDELSE"},null,null,null,null,{"$f":"SUM(E162:G171)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(M162:O171)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(U162:W171)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AC162:AE171)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AK162:AM171)","v":0},null,1,{"$f":"IF(AE173+W173+O173+G173<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.5,{"$f":"AP173","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Kassekredit saldo ultimo",null,null,null,null,{"$f":"(Balance!L115+Balance!L76)","v":1.0000000000000001E-5},null,null,null,null,null,null,null,{"$f":"(Balance!T115+Balance!T76)","v":1.0000000000000001E-5},null,null,null,null,null,null,null,{"$f":"(Balance!AB115+Balance!AB76)","v":1.0000000000000001E-5},null,null,null,null,null,null,null,{"$f":"(Balance!$AJ115+Balance!$AJ76)","v":1.0000000000000001E-5},null,null,null,null,null,null,null,{"$f":"(Balance!$AS115+Balance!$AS76)","v":1.0000000000000001E-5},null,1,1]
[null,null,null,null,null,null,{"$f":"(SUM(E162:G163)+SUM(E166:G170)+G158+(Balance!E75+Balance!H75)*-1)*-1","v":0},null,null,null,null,null,null,null,{"$f":"(SUM(M162:O163)+SUM(M166:O170)+O158+(Balance!M75+Balance!P75)*-1)*-1","v":0},null,null,null,null,null,null,null,{"$f":"(SUM(U162:W163)+SUM(U166:W170)+W158+(Balance!U75+Balance!X75)*-1)*-1","v":0},null,null,null,null,null,null,null,{"$f":"(SUM(AC162:AE163)+SUM(AC166:AE170)+AE158+(Balance!AC75+Balance!AF75)*-1)*-1","v":0},null,null,null,null,null,null,null,{"$f":"(SUM(AK162:AM163)+SUM(AK166:AM170)+AM158+(Balance!AK75+Balance!AN75)*-1)*-1","v":0},null,1,1]
[null,null,"Årets bevægelse på saldo",null,null,null,{"$f":"G177*-1","v":0},null,null,null,null,null,null,null,{"$f":"O177*-1","v":0},null,null,null,null,null,null,null,{"$f":"W177*-1","v":0},null,null,null,null,null,null,null,{"$f":"AE177*-1","v":0},null,null,null,null,null,null,null,{"$f":"AM177*-1","v":0},null,1,1]
[null,null,"Saldo / bevægelse negativ KK",null,{"$f":"BVkk","v":0},null,{"$f":"IF(E179<0,IF(G178<=E179*-1,G178,E179*-1),IF(-G178<=E179,0,E179+G178))","v":0},null,null,null,null,null,{"$f":"E179-G177","v":0},null,{"$f":"IF(M179<0,IF(O178<=M179*-1,O178,M179*-1),IF(-O178<=M179,0,M179+O178))","v":0},null,null,null,null,null,{"$f":"O176","v":1.0000000000000001E-5},null,{"$f":"IF(U179<0,IF(W178<=U179*-1,W178,U179*-1),IF(-W178<=U179,0,U179+W178))","v":0},null,null,null,null,null,{"$f":"W176","v":1.0000000000000001E-5},null,{"$f":"IF(AC179<0,IF(AE178<=AC179*-1,AE178,AC179*-1),IF(-AE178<=AC179,0,AC179+AE178))","v":0},null,null,null,null,null,{"$f":"AE176","v":1.0000000000000001E-5},null,{"$f":"IF(AK179<0,IF(AM178<=AK179*-1,AM178,AK179*-1),IF(-AM178<=AK179,0,AK179+AM178))","v":0},null,1,1]
[null,null,"Bevægelse pos KK",null,null,null,{"$f":"G178-G179","v":0},null,null,null,null,null,null,null,{"$f":"O178-O179","v":0},null,null,null,null,null,null,null,{"$f":"W178-W179","v":0},null,null,null,null,null,null,null,{"$f":"AE178-AE179","v":0},null,null,null,null,null,null,null,{"$f":"AM178-AM179","v":0},null,1,1]
[null,null,"Moms primo (- = gæld, + = tilgode)",null,null,null,{"$f":"Balance!D113","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(G191),G181+G191*-1,G189)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(O191),O181+O191*-1,O189)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(W191),W181+W191*-1,W189)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AE191),AE181+AE191*-1,AE189)","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Årets momspligtig omsætning netto, tkr.",null,null,null,{"$f":"DSUM($B$6:$AM$173,\"a\",$BE183:$BE184)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$6:$AM$173,\"b\",$BE183:$BE184)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$6:$AM$173,\"c\",$BE183:$BE184)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$6:$AM$173,\"d\",$BE183:$BE184)","v":0},null,null,null,null,null,null,null,{"$f":"DSUM($B$6:$AM$173,\"e\",$BE183:$BE184)","v":0},null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms"]
[null,null,"25 % moms heraf, modtaget i året, tkr.",null,null,null,{"$f":"TRUNC(G183*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(O183*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(W183*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(AE183*0.25,0)","v":0},null,null,null,null,null,null,null,{"$f":"TRUNC(AM183*0.25,0)","v":0},null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m"]
[null,null,"3 kvartalers betaling heraf, tkr.",null,null,null,{"$f":"G184*0.75","v":0},null,null,null,null,null,null,null,{"$f":"O184*0.75","v":0},null,null,null,null,null,null,null,{"$f":"W184*0.75","v":0},null,null,null,null,null,null,null,{"$f":"AE184*0.75","v":0},null,null,null,null,null,null,null,{"$f":"AM184*0.75","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Primo + 3 kvartaler, betalt i året, tkr.",null,null,null,{"$f":"G181-G185","v":0},null,null,null,null,null,null,null,{"$f":"O181-O185","v":0},null,null,null,null,null,null,null,{"$f":"W181-W185","v":0},null,null,null,null,null,null,null,{"$f":"AE181-AE185","v":0},null,null,null,null,null,null,null,{"$f":"AM181-AM185","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Moms ultimo (primo + modtaget - betalt), tkr.",null,null,null,{"$f":"G181-G184-G187","v":0},null,null,null,null,null,null,null,{"$f":"O181-O184-O187","v":0},null,null,null,null,null,null,null,{"$f":"W181-W184-W187","v":0},null,null,null,null,null,null,null,{"$f":"AE181-AE184-AE187","v":0},null,null,null,null,null,null,null,{"$f":"AM181-AM184-AM187","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Korrektion: Moms bevægelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Momsbevægelse primo til ultimo",null,null,null,{"$f":"IF(ISBLANK(G191),G181-G189,G191)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(O191),O181-O189,O191)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(W191),W181-W189,W191)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AE191),AE181-AE189,AE191)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AM191),AM181-AM189,AM191)","v":0},null,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E3","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,-12345,null,null,null,1.06,null,null,null,null,null,null,null,1.06]
[]
[]
[]
[]
[null,null,"Årets resultat før skat",null,null,null,{"$f":"G77","v":0},{"$f":"Resultat!G77","v":0},null,null,null,null,null,null,{"$f":"O77","v":0},null,null,null,null,null,null,null,{"$f":"W77","v":0},null,null,null,null,null,null,null,{"$f":"AE77","v":0},null,null,null,null,null,null,null,{"$f":"AM77","v":0}]
[null,null,"Skat af årets resultat",null,null,null,{"$f":"G79","v":0},{"$f":"Resultat!G79","v":0},null,null,null,null,null,null,{"$f":"O79","v":0},null,null,null,null,null,null,null,{"$f":"W79","v":0},null,null,null,null,null,null,null,{"$f":"AE79","v":0},null,null,null,null,null,null,null,{"$f":"AM79","v":0}]
[null,null,"Privatforbrug incl bil afskrivning",null,null,null,{"$f":"G94+G95","v":0},{"$f":"Resultat!G101+Resultat!G94","v":0},null,null,null,null,null,null,{"$f":"O94+O95","v":0},null,null,null,null,null,null,null,{"$f":"W94+W95","v":0},null,null,null,null,null,null,null,{"$f":"AE94+AE95","v":0},null,null,null,null,null,null,null,{"$f":"AM94+AM95","v":0}]
[null,null,"Formueindtægter og - udgifter",null,null,null,{"$f":"G97+G98","v":0},{"$f":"Resultat!#REF!+Resultat!#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"O97+O98","v":0},null,null,null,null,null,null,null,{"$f":"W97+W98","v":0},null,null,null,null,null,null,null,{"$f":"AE97+AE98","v":0},null,null,null,null,null,null,null,{"$f":"AM97+AM98","v":0}]
[null,null,"Konsolidering",null,null,null,{"$f":"SUM(G278:G281)","v":0},{"$f":"SUM(H278:H281)","v":{"$error":"#REF!"}},null,null,null,null,null,null,{"$f":"SUM(O278:O281)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(W278:W281)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AE278:AE281)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM278:AM281)","v":0}]
[null,null,"Korrektion af resultat før skat",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,"Tillægges i række 65: Resultat efter finansiering"]
[]
[null,null,"Endelig korrektion af res før skat for 0 i kons",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,"Bruges i nulpunkt konsolidering"]
[]
[null,null,"LIKVIDITET"]
[null,null,"Korrektion af resultat før skat likviditet",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,"Tillægges i række 65: Resultat efter finansiering"]
[]
[null,null,"Endelig korrektion af res før skat for nul i selvfinansiering",null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,"Bruges i nulpunkt likviditet"]

{"sheet":"Balance","index":1,"n_rows":377,"n_cols":187,"rows_kept":377,"cut":false,"hidden":false,"merged":[[135,12,135,19],[84,156,84,160],[85,156,85,160],[85,150,85,154],[83,118,83,125],[84,118,84,125],[85,118,85,125],[85,141,85,148],[83,127,83,131],[85,72,85,79],[83,81,83,85],[84,81,84,85],[86,141,86,148],[83,133,83,137],[84,133,84,137],[85,133,85,137],[86,118,86,125],[84,127,84,131],[86,95,86,102],[83,104,83,108],[84,150,84,154],[84,141,84,148],[85,81,85,85],[85,95,85,102],[6,105,6,108],[6,110,6,113],[82,110,82,114],[72,108,72,116],[74,108,74,116],[0,110,0,113],[57,110,57,113],[84,104,84,108],[81,104,81,108],[75,101,75,107],[75,108,75,116],[5,101,5,102],[5,106,5,107],[5,111,5,112],[84,95,84,102],[83,110,83,114],[57,105,57,108],[74,106,74,107],[6,118,6,121],[74,131,74,139],[75,120,75,123],[83,141,83,148],[82,133,82,137],[82,127,82,131],[74,129,74,130],[72,143,72,146],[0,95,0,98],[0,100,0,103],[72,97,72,100],[74,97,74,100],[75,97,75,100],[6,100,6,103],[82,95,82,102],[5,96,5,97],[74,101,74,102],[57,95,57,98],[57,100,57,103],[6,95,6,98],[74,120,74,123],[74,124,74,125],[75,124,75,130],[83,95,83,102],[85,104,85,108],[75,85,75,93],[82,81,82,85],[83,87,83,91],[84,87,84,91],[85,87,85,91],[81,110,81,114],[84,110,84,114],[85,127,85,131],[85,110,85,114],[82,87,82,91],[72,120,72,123],[82,104,82,108],[82,118,82,125],[72,85,72,93],[57,82,57,85],[57,87,57,90],[70,77,70,80],[74,78,74,79],[70,82,70,85],[74,74,74,77],[74,83,74,84],[82,72,82,79],[75,78,75,84],[74,85,74,93],[86,4,86,9],[86,12,86,17],[86,20,86,25],[86,28,86,33],[7,4,7,10],[7,12,7,18],[7,20,7,26],[57,77,57,80],[6,72,6,75],[83,72,83,79],[7,28,7,33],[7,36,7,42],[34,56,34,58],[34,59,34,60],[75,74,75,77],[57,72,57,75],[72,74,72,77],[34,61,34,62],[34,63,34,64],[34,65,34,66],[84,72,84,79],[6,77,6,80],[4,7,4,11],[5,7,5,11],[0,7,0,12],[0,128,0,131],[0,133,0,136],[0,141,0,144],[0,146,0,149],[0,151,0,154],[6,133,6,136],[2,28,2,32],[1,7,1,11],[2,7,2,11],[3,7,3,11],[1,70,1,76],[0,87,0,90],[0,72,0,75],[0,77,0,80],[0,82,0,85],[0,105,0,108],[0,123,0,126],[0,118,0,121],[6,123,6,126],[6,82,6,85],[6,87,6,90],[74,143,74,146],[75,143,75,146],[75,131,75,139],[72,131,72,139],[74,147,74,148],[75,147,75,153],[74,152,74,153],[82,141,82,148],[0,156,0,159],[6,128,6,131],[6,141,6,144],[6,146,6,149],[6,151,6,154],[6,179,6,182],[72,166,72,169],[72,177,72,185],[6,156,6,159],[74,166,74,169],[74,170,74,171],[74,175,74,176],[74,177,74,185],[82,150,82,154],[83,150,83,154],[83,156,83,160],[57,164,57,167],[57,169,57,172],[57,174,57,177],[57,179,57,182],[72,154,72,162],[74,154,74,162],[82,156,82,160],[75,154,75,162],[85,179,85,183],[86,164,86,171],[86,36,86,42],[0,164,0,167],[0,169,0,172],[75,166,75,169],[75,170,75,176],[85,164,85,171],[85,173,85,177],[75,177,75,185],[82,164,82,171],[82,173,82,177],[82,179,82,183],[83,164,83,171],[83,173,83,177],[83,179,83,183],[84,164,84,171],[84,173,84,177],[84,179,84,183],[0,174,0,177],[0,179,0,182],[6,164,6,167],[6,169,6,172],[6,174,6,177]]}
["BALANCE & ANLÆGSKARTOTEK",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,1,"Hvis 2 udvidet budget, hvis 1 begrænset, hvis 3 LandboSyd",null,null,1,"Hvis 1 enlig, hvis 2 ægtefællebeskatning",null,null,null,null,null,null,null,null,null,null,"Vis","Skjul"]
["   Ejendom",null,null,null,null,null,null,"Første budgetår",null,null,null,null,2024,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AV89:AV112)","v":0},null,null,null,null,"Tekster til valgboks budgettype",null,null,null,"Tekster til valgboks ægtefælle",null,null,null,null,null,null,null,null,null,null,null,1,1]
["   Alternativ",null,null,null,null,null,null,"Vælg logo",null,null,null,null,"n",null,null,null,null,null,null,"n",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AW89:AW112)","v":0},{"$f":"IF(AND(BudgetType=1,TotalSumVaerdireg<>0),2,1)","v":1},"Hvis 2 skal makro om værdireg starte",null,null,"Budget - standard",null,null,null,"Nej",null,null,null,null,null,null,null,null,null,null,null,1,1]
["   Navn",null,null,null,null,null,null,"Beskatning ægtefæller?",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Udvidet budget med tab og gevinst, op- og nedskrivning",null,null,null,"Ja",null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Windows",null,null,null,null,null,"KK positiv saldo, rente p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget - standard med logo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"E"]
[2,null,null,null,null,null,null,"KK negativ saldo, rente p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(StopMensOverfoer=0,0,IF(ISERROR(SUM(D174:AJ174)),0,TRUNC((ABS(fsum)+ABS(hsum)+ABS(msum)+ABS(osum)+ABS(tsum)+ABS(vsum)+ABS(aasum)+ABS(acsum)),0)))","v":0},"TotalSumVærdireg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før salg",null,"G",null,null,"A",null,null,null,null,"B",null,null,null,null,"C",null,null,null,null,"D",null,null,"Før salg","F","G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før salg",null,"G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før salg",null,"G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Før salg",null,"G"]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!G115+L128),Resultat!G115-Balance!L128,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!O115+T128),Resultat!O115-Balance!T128,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!W115+AB128),Resultat!W115-Balance!AB128,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!$AE115+$AJ128),Resultat!$AE115-Balance!$AJ128,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!$AM115+$AS128),Resultat!$AM115-Balance!$AS128,0)","v":0},null,null,null,null,{"$f":"IF(StopMensOverfoer=0,0,TRUNC(SUM(D7:AJ7),0))","v":0},"SumAfFejl",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,"1 Anskaffelsessum",null,null,null,null,"1 Opskrivninger",null,null,null,null,"1 Nedskrivninger",null,null,null,null,"1 Afskrivninger",null,null,null,"Bogført","Salgs-","Gevinst",null,"2 Anskaffelsessum",null,null,null,null,"2 Opskrivninger",null,null,null,null,"2 Nedskrivninger",null,null,null,null,"2 Afskrivninger",null,null,null,"Bogført","Salgs-","Gevinst",null,"3 Anskaffelsessum",null,null,null,null,"3 Opskrivninger",null,null,null,null,"3 Nedskrivninger",null,null,null,null,"3 Afskrivninger",null,null,null,"Bogført","Salgs-","Gevinst",null,"4 Anskaffelsessum",null,null,null,null,"4 Opskrivninger",null,null,null,null,"4 Nedskrivninger",null,null,null,null,"4 Afskrivninger",null,null,null,"Bogført","Salgs-","Gevinst",null,"5 Anskaffelsessum",null,null,null,null,"5 Opskrivninger",null,null,null,null,"5 Nedskrivninger",null,null,null,null,"5 Afskrivninger",null,null,null,"Bogført","Salgs-","Gevinst"]
["AKTIVER",null,null,{"$f":"M2","v":2024}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"D8+1","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8+1","v":2026}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8+1","v":2027}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8+1","v":2028}," - 1.000 kr -",null,null,null,null,null,null,null,{"$f":"AJ8+1","v":2029},null,"Kopier side 1 af Balancen",{"$f":"IF(BudgetType=2,0,SUM(AV10:AV75))","v":0},null,{"$f":"IF(StopMensOverfoer=0,0,IF(ISERROR(SUM(AW9:AX112)),0,SUM(AW9:AX112)))","v":0},"ON fejl (og positiv ny gæld)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo","værdi","sum","Tab","Tlbf EK","Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo","værdi","sum","Tab","Tlbf EK","Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo","værdi","sum","Tab","Tlbf EK","Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo","værdi","sum","Tab","Tlbf EK","Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo",null,"Primo","I året","Afgang","Ultimo","værdi","sum","Tab","Tlbf EK"]
[null,null,null,"Primo","Investering","O/N*",null,null,"T/G",null,0,"Primo","Investering","O/N*",null,null,"T/G",null,1,"Primo","Investering","O/N*",null,null,"T/G",null,2,"Primo","Investering","O/N*",null,null,"T/G",null,null,"Primo","Investering","O/N*",null,null,"T/G",null,null,null,"Primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR12=1,1,0)","v":0}]
[1,"Jord",null,null,null,null,null,null,{"$f":"CP10","v":0},null,null,{"$f":"CR10+CW10+DB10+DG10","v":0},null,null,null,null,{"$f":"DM10","v":0},null,null,{"$f":"DO10+DT10+DY10+ED10","v":0},null,null,null,null,{"$f":"EJ10","v":0},null,null,{"$f":"EL10+EQ10+EV10+FA10","v":0},null,null,null,null,{"$f":"FG10","v":0},null,null,{"$f":"EO10+ET10+EY10+FD10","v":0},null,null,null,null,{"$f":"FO10","v":0},null,null,null,{"$f":"FL10+FQ10+FV10+GA10","v":0},null,null,null,{"$f":"IF(AND(D10<0.5,E10<0),1,IF(AND(L10<0.5,M10<0),1,IF(AND(T10<0.5,U10<0),1,IF(AND(AB10<0.5,AC10<0),1,IF(AND(AJ10<0.5,AK10<0),1,0)))))","v":0},{"$f":"IF(AND(D10+E10=0,F10<>0),1,IF(AND(L10+M10=0,N10<>0),1,IF(AND(T10+U10=0,V10<>0),1,IF(AND(AB10+AC10=0,AD10<>0),1,IF(AND(AJ10+AK10=0,AL10<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D10+L10+T10+AB10+AJ10+AS10,0)<>0,1,0)","v":0},{"$f":"B10","v":"Jord"},null,{"$f":"Jord","v":0},{"$f":"IF(E10>0,E10,0)","v":0},{"$f":"IF(CO10>0,-BU10-BV10,0)","v":0},{"$f":"BU10+BV10+BW10","v":0},null,null,{"$f":"IF(F10>0,IF(CE10=0,F10,IF(-CE10>=F10,0,IF(AND(CE10<0,-CE10<F10),CE10+F10,0))),IF(BZ10>=-F10,F10,IF(AND(BZ10>0,BZ10<-F10),-BZ10,0)))","v":0},{"$f":"IF(CO10>0,-BZ10-CA10,0)","v":0},{"$f":"BZ10+CA10+CB10","v":0},null,null,{"$f":"IF(F10<0,IF(BZ10=0,F10,IF(BZ10>=-F10,0,IF(AND(BZ10>0,-F10>F10),BZ10+F10,0))),IF(CE10=-F10,F10,IF(AND(CE10<0,-CE10<F10),-CE10,0)))","v":0},{"$f":"IF(CO10>0,-CE10-CF10,0)","v":0},{"$f":"CE10+CF10+CG10","v":0},null,null,null,null,null,{"$f":"BU10+BV10+BZ10+CA10+CE10+CF10+CJ10+CK10","v":0},{"$f":"IF(E10<0,E10*-1,0)","v":0},{"$f":"IF(CO10>0,IF(OR(CE10<0,BZ10=0),CO10-CN10,IF(CO10-BU10-CJ10<0,CO10-BU10-CJ10,IF(CO10-BU10-CJ10<=BZ10,0,CO10-BU10-BZ10-CJ10))),0)","v":0},{"$f":"IF(CO10>0,BZ10+CO10-CN10-CP10,0)","v":0},{"$f":"BX10","v":0},{"$f":"IF(M10>0,M10,0)","v":0},{"$f":"IF(DL10>0,-CR10-CS10,0)","v":0},{"$f":"CR10+CS10+CT10","v":0},null,{"$f":"CC10","v":0},{"$f":"IF(N10>0,IF(DB10=0,N10,IF(-DB10>=N10,0,IF(AND(DB10<0,-DB10<N10),DB10+N10,0))),IF(CW10>=-N10,N10,IF(AND(CW10>0,CW10<-N10),-CW10,0)))","v":0},{"$f":"IF(DL10>0,-CW10-CX10,0)","v":0},{"$f":"CW10+CX10+CY10","v":0},null,{"$f":"CH10","v":0},{"$f":"IF(N10<0,IF(CW10=0,N10,IF(CW10>=-N10,0,IF(AND(CW10>0,-N10>N10),CW10+N10,0))),IF(DB10=-N10,N10,IF(AND(DB10<0,-DB10<N10),-DB10,0)))","v":0},{"$f":"IF(DL10>0,-DB10-DC10,0)","v":0},{"$f":"DB10+DC10+DD10","v":0},null,null,null,null,null,{"$f":"CR10+CS10+CW10+CX10+DB10+DC10+DG10+DH10","v":0},{"$f":"IF(M10<0,M10*-1,0)","v":0},{"$f":"IF(DL10>0,IF(OR(DB10<0,CW10=0),DL10-DK10,IF(DL10-CR10-DG10<0,DL10-CR10-DG10,IF(DL10-CR10-DG10<=CW10,0,DL10-CR10-CW10-DG10))),0)","v":0},{"$f":"IF(DL10>0,CW10+DL10-DK10-DM10,0)","v":0},{"$f":"CU10","v":0},{"$f":"IF(U10>0,U10,0)","v":0},{"$f":"IF(EI10>0,-DO10-DP10,0)","v":0},{"$f":"DO10+DP10+DQ10","v":0},null,{"$f":"CZ10","v":0},{"$f":"IF(V10>0,IF(DY10=0,V10,IF(-DY10>=V10,0,IF(AND(DY10<0,-DY10<V10),DY10+V10,0))),IF(DT10>=-V10,V10,IF(AND(DT10>0,DT10<-V10),-DT10,0)))","v":0},{"$f":"IF(EI10>0,-DT10-DU10,0)","v":0},{"$f":"DT10+DU10+DV10","v":0},null,{"$f":"DE10","v":0},{"$f":"IF(V10<0,IF(DT10=0,V10,IF(DT10>=-V10,0,IF(AND(DT10>0,-V10>V10),DT10+V10,0))),IF(DY10=-V10,V10,IF(AND(DY10<0,-DY10<V10),-DY10,0)))","v":0},{"$f":"IF(EI10>0,-DY10-DZ10,0)","v":0},{"$f":"DY10+DZ10+EA10","v":0},null,null,null,null,null,{"$f":"DO10+DP10+DT10+DU10+DY10+DZ10+ED10+EE10","v":0},{"$f":"IF(U10<0,U10*-1,0)","v":0},{"$f":"IF(EI10>0,IF(OR(DY10<0,DT10=0),EI10-EH10,IF(EI10-DO10-ED10<0,EI10-DO10-ED10,IF(EI10-DO10-ED10<=DT10,0,EI10-DO10-DT10-ED10))),0)","v":0},{"$f":"IF(EI10>0,DT10+EI10-EH10-EJ10,0)","v":0},{"$f":"DR10","v":0},{"$f":"IF(AC10>0,AC10,0)","v":0},{"$f":"IF(FF10>0,-EL10-EM10,0)","v":0},{"$f":"EL10+EM10+EN10","v":0},null,{"$f":"DW10","v":0},{"$f":"IF(AD10>0,IF(EV10=0,AD10,IF(-EV10>=AD10,0,IF(AND(EV10<0,-EV10<AD10),EV10+AD10,0))),IF(EQ10>=-AD10,AD10,IF(AND(EQ10>0,EQ10<-AD10),-EQ10,0)))","v":0},{"$f":"IF(FF10>0,-EQ10-ER10,0)","v":0},{"$f":"EQ10+ER10+ES10","v":0},null,{"$f":"EB10","v":0},{"$f":"IF(AD10<0,IF(EQ10=0,AD10,IF(EQ10>=-AD10,0,IF(AND(EQ10>0,-AD10>AD10),EQ10+AD10,0))),IF(EV10=-AD10,AD10,IF(AND(EV10<0,-EV10<AD10),-EV10,0)))","v":0},{"$f":"IF(FF10>0,-EV10-EW10,0)","v":0},{"$f":"EV10+EW10+EX10","v":0},null,null,null,null,null,{"$f":"EL10+EM10+EQ10+ER10+EV10+EW10+FA10+FB10","v":0},{"$f":"IF(AC10<0,AC10*-1,0)","v":0},{"$f":"IF(FF10>0,IF(OR(EV10<0,EQ10=0),FF10-FE10,IF(FF10-EL10-FA10<0,FF10-EL10-FA10,IF(FF10-EL10-FA10<=EQ10,0,FF10-EL10-EQ10-FA10))),0)","v":0},{"$f":"IF(FF10>0,EQ10+FF10-FE10-FG10,0)","v":0},{"$f":"EO10","v":0},{"$f":"IF(AK10>0,AK10,0)","v":0},{"$f":"IF(GC10>0,-FI10-FJ10,0)","v":0},{"$f":"FI10+FJ10+FK10","v":0},null,{"$f":"ET10","v":0},{"$f":"IF(AL10>0,IF(FS10=0,AL10,IF(-FS10>=AL10,0,IF(AND(FS10<0,-FS10<AL10),FS10+AL10,0))),IF(FN10>=-AL10,AL10,IF(AND(FN10>0,FN10<-AL10),-FN10,0)))","v":0},{"$f":"IF(GC10>0,-FN10-FO10,0)","v":0},{"$f":"FN10+FO10+FP10","v":0},null,{"$f":"EY10","v":0},{"$f":"IF(AL10<0,IF(FN10=0,AL10,IF(FN10>=-AL10,0,IF(AND(FN10>0,-AL10>AL10),FN10+AL10,0))),IF(FS10=-AL10,AL10,IF(AND(FS10<0,-FS10<AL10),-FS10,0)))","v":0},{"$f":"IF(GC10>0,-FS10-FT10,0)","v":0},{"$f":"FS10+FT10+FU10","v":0},null,null,null,null,null,{"$f":"FI10+FJ10+FN10+FO10+FS10+FT10+FX10+FY10","v":0},{"$f":"IF(AK10<0,AK10*-1,0)","v":0},{"$f":"IF(GC10>0,IF(OR(FS10<0,FN10=0),GC10-GB10,IF(GC10-FI10-FX10<0,GC10-FI10-FX10,IF(GC10-FI10-FX10<=FN10,0,GC10-FI10-FN10-FX10))),0)","v":0},{"$f":"IF(GC10>0,FN10+GC10-GB10-GD10,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"CP11","v":0},null,null,{"$f":"CR11+CW11+DB11+DG11","v":0},null,null,null,null,{"$f":"DM11","v":0},null,null,{"$f":"DO11+DT11+DY11+ED11","v":0},null,null,null,null,{"$f":"EJ11","v":0},null,null,{"$f":"EL11+EQ11+EV11+FA11","v":0},null,null,null,null,{"$f":"FG11","v":0},null,null,{"$f":"EO11+ET11+EY11+FD11","v":0},null,null,null,null,{"$f":"FO11","v":0},null,null,null,{"$f":"FL11+FQ11+FV11+GA11","v":0},null,null,null,{"$f":"IF(AND(D11<0.5,E11<0),1,IF(AND(L11<0.5,M11<0),1,IF(AND(T11<0.5,U11<0),1,IF(AND(AB11<0.5,AC11<0),1,IF(AND(AJ11<0.5,AK11<0),1,0)))))","v":0},{"$f":"IF(AND(D11+E11=0,F11<>0),1,IF(AND(L11+M11=0,N11<>0),1,IF(AND(T11+U11=0,V11<>0),1,IF(AND(AB11+AC11=0,AD11<>0),1,IF(AND(AJ11+AK11=0,AL11<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D11+L11+T11+AB11+AJ11+AS11,0)<>0,1,0)","v":0},{"$f":"B11","v":0},null,{"$f":"D11","v":0},{"$f":"IF(E11>0,E11,0)","v":0},{"$f":"IF(CO11>0,-BU11-BV11,0)","v":0},{"$f":"BU11+BV11+BW11","v":0},null,null,{"$f":"IF(F11>0,IF(CE11=0,F11,IF(-CE11>=F11,0,IF(AND(CE11<0,-CE11<F11),CE11+F11,0))),IF(BZ11>=-F11,F11,IF(AND(BZ11>0,BZ11<-F11),-BZ11,0)))","v":0},{"$f":"IF(CO11>0,-BZ11-CA11,0)","v":0},{"$f":"BZ11+CA11+CB11","v":0},null,null,{"$f":"IF(F11<0,IF(BZ11=0,F11,IF(BZ11>=-F11,0,IF(AND(BZ11>0,-F11>F11),BZ11+F11,0))),IF(CE11=-F11,F11,IF(AND(CE11<0,-CE11<F11),-CE11,0)))","v":0},{"$f":"IF(CO11>0,-CE11-CF11,0)","v":0},{"$f":"CE11+CF11+CG11","v":0},null,null,null,null,null,{"$f":"BU11+BV11+BZ11+CA11+CE11+CF11+CJ11+CK11","v":0},{"$f":"IF(E11<0,E11*-1,0)","v":0},{"$f":"IF(CO11>0,IF(OR(CE11<0,BZ11=0),CO11-CN11,IF(CO11-BU11-CJ11<0,CO11-BU11-CJ11,IF(CO11-BU11-CJ11<=BZ11,0,CO11-BU11-BZ11-CJ11))),0)","v":0},{"$f":"IF(CO11>0,BZ11+CO11-CN11-CP11,0)","v":0},{"$f":"BX11","v":0},{"$f":"IF(M11>0,M11,0)","v":0},{"$f":"IF(DL11>0,-CR11-CS11,0)","v":0},{"$f":"CR11+CS11+CT11","v":0},null,{"$f":"CC11","v":0},{"$f":"IF(N11>0,IF(DB11=0,N11,IF(-DB11>=N11,0,IF(AND(DB11<0,-DB11<N11),DB11+N11,0))),IF(CW11>=-N11,N11,IF(AND(CW11>0,CW11<-N11),-CW11,0)))","v":0},{"$f":"IF(DL11>0,-CW11-CX11,0)","v":0},{"$f":"CW11+CX11+CY11","v":0},null,{"$f":"CH11","v":0},{"$f":"IF(N11<0,IF(CW11=0,N11,IF(CW11>=-N11,0,IF(AND(CW11>0,-N11>N11),CW11+N11,0))),IF(DB11=-N11,N11,IF(AND(DB11<0,-DB11<N11),-DB11,0)))","v":0},{"$f":"IF(DL11>0,-DB11-DC11,0)","v":0},{"$f":"DB11+DC11+DD11","v":0},null,null,null,null,null,{"$f":"CR11+CS11+CW11+CX11+DB11+DC11+DG11+DH11","v":0},{"$f":"IF(M11<0,M11*-1,0)","v":0},{"$f":"IF(DL11>0,IF(OR(DB11<0,CW11=0),DL11-DK11,IF(DL11-CR11-DG11<0,DL11-CR11-DG11,IF(DL11-CR11-DG11<=CW11,0,DL11-CR11-CW11-DG11))),0)","v":0},{"$f":"IF(DL11>0,CW11+DL11-DK11-DM11,0)","v":0},{"$f":"CU11","v":0},{"$f":"IF(U11>0,U11,0)","v":0},{"$f":"IF(EI11>0,-DO11-DP11,0)","v":0},{"$f":"DO11+DP11+DQ11","v":0},null,{"$f":"CZ11","v":0},{"$f":"IF(V11>0,IF(DY11=0,V11,IF(-DY11>=V11,0,IF(AND(DY11<0,-DY11<V11),DY11+V11,0))),IF(DT11>=-V11,V11,IF(AND(DT11>0,DT11<-V11),-DT11,0)))","v":0},{"$f":"IF(EI11<0,-DT11-DU11,0)","v":0},{"$f":"DT11+DU11+DV11","v":0},null,{"$f":"DE11","v":0},{"$f":"IF(V11<0,IF(DT11=0,V11,IF(DT11>=-V11,0,IF(AND(DT11>0,-V11>V11),DT11+V11,0))),IF(DY11=-V11,V11,IF(AND(DY11<0,-DY11<V11),-DY11,0)))","v":0},{"$f":"IF(EI11<0,-DY11-DZ11,0)","v":0},{"$f":"DY11+DZ11+EA11","v":0},null,null,null,null,null,{"$f":"DO11+DP11+DT11+DU11+DY11+DZ11+ED11+EE11","v":0},{"$f":"IF(U11<0,U11*-1,0)","v":0},{"$f":"IF(EI11>0,IF(OR(DY11<0,DT11=0),EI11-EH11,IF(EI11-DO11-ED11<0,EI11-DO11-ED11,IF(EI11-DO11-ED11<=DT11,0,EI11-DO11-DT11-ED11))),0)","v":0},{"$f":"IF(EI11>0,DT11+EI11-EH11-EJ11,0)","v":0},{"$f":"DR11","v":0},{"$f":"IF(AC11>0,AC11,0)","v":0},{"$f":"IF(FF11>0,-EL11-EM11,0)","v":0},{"$f":"EL11+EM11+EN11","v":0},null,{"$f":"DW11","v":0},{"$f":"IF(AD11>0,IF(EV11=0,AD11,IF(-EV11>=AD11,0,IF(AND(EV11<0,-EV11<AD11),EV11+AD11,0))),IF(EQ11>=-AD11,AD11,IF(AND(EQ11>0,EQ11<-AD11),-EQ11,0)))","v":0},{"$f":"IF(FF11<0,-EQ11-ER11,0)","v":0},{"$f":"EQ11+ER11+ES11","v":0},null,{"$f":"EB11","v":0},{"$f":"IF(AD11<0,IF(EQ11=0,AD11,IF(EQ11>=-AD11,0,IF(AND(EQ11>0,-AD11>AD11),EQ11+AD11,0))),IF(EV11=-AD11,AD11,IF(AND(EV11<0,-EV11<AD11),-EV11,0)))","v":0},{"$f":"IF(FF11<0,-EV11-EW11,0)","v":0},{"$f":"EV11+EW11+EX11","v":0},null,null,null,null,null,{"$f":"EL11+EM11+EQ11+ER11+EV11+EW11+FA11+FB11","v":0},{"$f":"IF(AC11<0,AC11*-1,0)","v":0},{"$f":"IF(FF11>0,IF(OR(EV11<0,EQ11=0),FF11-FE11,IF(FF11-EL11-FA11<0,FF11-EL11-FA11,IF(FF11-EL11-FA11<=EQ11,0,FF11-EL11-EQ11-FA11))),0)","v":0},{"$f":"IF(FF11>0,EQ11+FF11-FE11-FG11,0)","v":0},{"$f":"EO11","v":0},0,{"$f":"IF(GC11>0,-FI11-FJ11,0)","v":0},{"$f":"FI11+FJ11+FK11","v":0},null,{"$f":"ET11","v":0},{"$f":"IF(AL11>0,IF(FS11=0,AL11,IF(-FS11>=AL11,0,IF(AND(FS11<0,-FS11<AL11),FS11+AL11,0))),IF(FN11>=-AL11,AL11,IF(AND(FN11>0,FN11<-AL11),-FN11,0)))","v":0},{"$f":"IF(GC11<0,-FN11-FO11,0)","v":0},{"$f":"FN11+FO11+FP11","v":0},null,{"$f":"EY11","v":0},{"$f":"IF(AL11<0,IF(FN11=0,AL11,IF(FN11>=-AL11,0,IF(AND(FN11>0,-AL11>AL11),FN11+AL11,0))),IF(FS11=-AL11,AL11,IF(AND(FS11<0,-FS11<AL11),-FS11,0)))","v":0},{"$f":"IF(GC11<0,-FS11-FT11,0)","v":0},{"$f":"FS11+FT11+FU11","v":0},null,null,null,null,null,{"$f":"FI11+FJ11+FN11+FO11+FS11+FT11+FX11+FY11","v":0},0,{"$f":"IF(GC11>0,IF(OR(FS11<0,FN11=0),GC11-GB11,IF(GC11-FI11-FX11<0,GC11-FI11-FX11,IF(GC11-FI11-FX11<=FN11,0,GC11-FI11-FN11-FX11))),0)","v":0},{"$f":"IF(GC11>0,FN11+GC11-GB11-GD11,0)","v":0}]
["*","Jord",null,{"$f":"SUM(D10:D11)","v":0},{"$f":"SUM(E10:E11)","v":0},{"$f":"SUM(F10:F11)","v":0},null,null,{"$f":"SUM(I10:I11)","v":0},null,null,{"$f":"SUM(L10:L11)","v":0},{"$f":"SUM(M10:M11)","v":0},{"$f":"SUM(N10:N11)","v":0},null,null,{"$f":"SUM(Q10:Q11)","v":0},null,null,{"$f":"SUM(T10:T11)","v":0},{"$f":"SUM(U10:U11)","v":0},{"$f":"SUM(V10:V11)","v":0},null,null,{"$f":"SUM(Y10:Y11)","v":0},null,null,{"$f":"SUM(AB10:AB11)","v":0},{"$f":"SUM(AC10:AC11)","v":0},{"$f":"SUM(AD10:AD11)","v":0},null,null,{"$f":"SUM(AG10:AG11)","v":0},null,null,{"$f":"SUM(AJ10:AJ11)","v":0},{"$f":"SUM(AK10:AK11)","v":0},{"$f":"SUM(AL10:AL11)","v":0},null,null,{"$f":"SUM(AO10:AO11)","v":0},null,null,null,{"$f":"SUM(AS10:AS11)","v":0},null,null,null,null,null,"Ultimo investeringsåret manglende afskrivningsmåneder. Sum bliver 1, ved 1 års restlevetid",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR10:BR11)","v":0},{"$f":"B12","v":"Jord"},null,{"$f":"SUM(BU10:BU11)","v":0},{"$f":"SUM(BV10:BV11)","v":0},{"$f":"SUM(BW10:BW11)","v":0},{"$f":"SUM(BX10:BX11)","v":0},null,{"$f":"SUM(BZ10:BZ11)","v":0},{"$f":"SUM(CA10:CA11)","v":0},{"$f":"SUM(CB10:CB11)","v":0},{"$f":"SUM(CC10:CC11)","v":0},null,{"$f":"SUM(CE10:CE11)","v":0},{"$f":"SUM(CF10:CF11)","v":0},{"$f":"SUM(CG10:CG11)","v":0},{"$f":"SUM(CH10:CH11)","v":0},null,null,null,null,null,{"$f":"SUM(CN10:CN11)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(CW10:CW11)","v":0},{"$f":"SUM(CX10:CX11)","v":0},{"$f":"SUM(CY10:CY11)","v":0},{"$f":"SUM(CZ10:CZ11)","v":0},null,{"$f":"SUM(DB10:DB11)","v":0},{"$f":"SUM(DC10:DC11)","v":0},{"$f":"SUM(DD10:DD11)","v":0},{"$f":"SUM(DE10:DE11)","v":0},null,null,null,null,null,{"$f":"SUM(DK10:DK11)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(DT10:DT11)","v":0},{"$f":"SUM(DU10:DU11)","v":0},{"$f":"SUM(DV10:DV11)","v":0},{"$f":"SUM(DW10:DW11)","v":0},null,{"$f":"SUM(DY10:DY11)","v":0},{"$f":"SUM(DZ10:DZ11)","v":0},{"$f":"SUM(EA10:EA11)","v":0},{"$f":"SUM(EB10:EB11)","v":0},null,null,null,null,null,{"$f":"SUM(EH10:EH11)","v":0},0,0,0,0,0,0,0,null,{"$f":"SUM(EQ10:EQ11)","v":0},{"$f":"SUM(ER10:ER11)","v":0},{"$f":"SUM(ES10:ES11)","v":0},{"$f":"SUM(ET10:ET11)","v":0},null,{"$f":"SUM(EV10:EV11)","v":0},{"$f":"SUM(EW10:EW11)","v":0},{"$f":"SUM(EX10:EX11)","v":0},{"$f":"SUM(EY10:EY11)","v":0},null,null,null,null,null,{"$f":"SUM(FE10:FE11)","v":0},{"$f":"SUM(FF10:FF11)","v":0},{"$f":"SUM(FG10:FG11)","v":0},{"$f":"SUM(FH10:FH11)","v":0},{"$f":"SUM(FI10:FI11)","v":0},0,0,0,null,{"$f":"SUM(FN10:FN11)","v":0},{"$f":"SUM(FO10:FO11)","v":0},{"$f":"SUM(FP10:FP11)","v":0},{"$f":"SUM(FQ10:FQ11)","v":0},null,{"$f":"SUM(FS10:FS11)","v":0},{"$f":"SUM(FT10:FT11)","v":0},{"$f":"SUM(FU10:FU11)","v":0},{"$f":"SUM(FV10:FV11)","v":0},null,null,null,null,null,{"$f":"SUM(GB10:GB11)","v":0},{"$f":"SUM(GC10:GC11)","v":0},{"$f":"SUM(GD10:GD11)","v":0},{"$f":"SUM(GE10:GE11)","v":0}]
[null,null,null,null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","rest",null,"Investering","O/N","M","Rest-år","T/G",null,"Afskr.","rest",null,null,null,null,null,null,"År 1","År 2","År 3","År 4","År5","SUM",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR16=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA12+CB12+CF12+CG12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX12+CY12+DC12+DD12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU12+DV12+DZ12+EA12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER12+ES12+EW12+EX12","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO12+FP12+FT12+FU12","v":0}]
[1,"Vådområde",null,0,null,null,null,null,{"$f":"CP14","v":0},{"$f":"CK14","v":0},{"$f":"IF(Grundforbedring>0,IF(H14>0,H14*12,12),IF(E14>0,IF(H14>0,H14*12,12),12))","v":12},{"$f":"CR14+CW14+DB14+DG14","v":0},null,null,null,null,{"$f":"DM14","v":0},{"$f":"DH14","v":0},{"$f":"IF(K14>12,K14-12+G14,IF(M14>0,IF(P14>0,P14*12,12),12))","v":12},{"$f":"DO14+DT14+DY14+ED14","v":0},null,null,null,null,{"$f":"EJ14","v":0},{"$f":"EE14","v":0},{"$f":"IF(S14>12,S14-12+O14,IF(U14>0,IF(X14>0,X14*12,12),12))","v":12},{"$f":"EL14+EQ14+EV14+FA14","v":0},null,null,null,null,{"$f":"FG14","v":0},{"$f":"FB14","v":0},{"$f":"IF(AA14>12,AA14-12+W14,IF(AC14>0,IF(AF14>0,AF14*12,12),12))","v":12},{"$f":"EO14+ET14+EY14+FD14","v":0},null,null,null,null,{"$f":"GD14","v":0},null,{"$f":"FY14","v":0},{"$f":"IF(AI14>12,AI14-12+AE14,IF(AK14>0,IF(AN14>0,AN14*12,12),12))","v":12},{"$f":"FL14+FQ14+FV14+GA14","v":0},null,null,{"$f":"IF(OR(ABS(I14)>0.5,ABS(Q14)>0.5,ABS(Y14)>0.5,ABS(AG14)>0.5,ABS(AO14)>0.5),1,0)","v":0},{"$f":"IF(AND(D14<0.5,E14<0),1,IF(AND(L14<0.5,M14<0),1,IF(AND(T14<0.5,U14<0),1,IF(AND(AB14<0.5,AC14<0),1,IF(AND(AJ14<0.5,AK14<0),1,0)))))","v":0},{"$f":"IF(AND(D14+E14=0,F14<>0),1,IF(AND(L14+M14=0,N14<>0),1,IF(AND(T14+U14=0,V14<>0),1,IF(AND(AB14+AC14=0,AD14<>0),1,IF(AND(AJ14+AK14=0,AL14<>0),1,0)))))","v":0},{"$f":"H14*12+G14-12*IF(H14>0,1,0)","v":0},{"$f":"IF(AY14>12,AY14-12,IF(P14>0,P14*12-12+O14,0))","v":0},{"$f":"IF(AZ14>12,AZ14-12,IF(X14>0,X14*12-12+W14,0))","v":0},{"$f":"IF(BA14>12,BA14-12,IF(AF14>0,AF14*12-12+AE14,0))","v":0},{"$f":"IF(BB14>12,BB14-12,IF(AN14>0,AN14*12-12+AM14,0))","v":0},{"$f":"IF(H14=1,1,SUM(AY14:BC14))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D14+L14+T14+AB14+AJ14+AS14,0)<>0,1,0)","v":0},{"$f":"B14","v":"Vådområde"},null,{"$f":"D14","v":0},{"$f":"IF(E14>0,E14,0)","v":0},{"$f":"IF(CO14>0,-BU14-BV14,0)","v":0},{"$f":"BU14+BV14+BW14","v":0},null,null,{"$f":"IF(F14>0,IF(CE14=0,F14,IF(-CE14>=F14,0,IF(AND(CE14<0,-CE14<F14),CE14+F14,0))),IF(BZ14>=-F14,F14,IF(AND(BZ14>0,BZ14<-F14),-BZ14,0)))","v":0},{"$f":"IF(CO14>0,-BZ14-CA14,0)","v":0},{"$f":"BZ14+CA14+CB14","v":0},null,null,{"$f":"IF(F14<0,IF(BZ14=0,F14,IF(BZ14>=-F14,0,IF(AND(BZ14>0,-F14>F14),BZ14+F14,0))),IF(CE14=-F14,F14,IF(AND(CE14<0,-CE14<F14),-CE14,0)))","v":0},{"$f":"IF(CO14>0,-CE14-CF14,0)","v":0},{"$f":"CE14+CF14+CG14","v":0},null,0,{"$f":"IF(BD14<>0,(BX14+CC14+CH14+CJ14)/($AY14-G14+12)*-12*IF(G14>0,(12-G14)/12,1)*IF(E14<0,0,1),0)","v":0},{"$f":"IF(CO14>0,-CJ14,0)","v":0},{"$f":"CJ14+CK14+CL14","v":0},{"$f":"BU14+BV14+BZ14+CA14+CE14+CF14+CJ14+CK14","v":0},{"$f":"IF(E14<0,E14*-1,0)","v":0},{"$f":"IF(CO14>0,IF(OR(CE14<0,BZ14=0),CO14-CN14,IF(CO14-BU14-CJ14<0,CO14-BU14-CJ14,IF(CO14-BU14-CJ14<=BZ14,0,CO14-BU14-BZ14-CJ14))),0)","v":0},{"$f":"IF(CO14>0,BZ14+CO14-CN14-CP14,0)","v":0},{"$f":"BX14","v":0},{"$f":"IF(M14>0,M14,0)","v":0},{"$f":"IF(DL14>0,-CR14-CS14,0)","v":0},{"$f":"CR14+CS14+CT14","v":0},null,{"$f":"CC14","v":0},{"$f":"IF(N14>0,IF(DB14=0,N14,IF(-DB14>=N14,0,IF(AND(DB14<0,-DB14<N14),DB14+N14,0))),IF(CW14>=-N14,N14,IF(AND(CW14>0,CW14<-N14),-CW14,0)))","v":0},{"$f":"IF(DL14>0,-CW14-CX14,0)","v":0},{"$f":"CW14+CX14+CY14","v":0},null,{"$f":"CH14","v":0},{"$f":"IF(N14<0,IF(CW14=0,N14,IF(CW14>=-N14,0,IF(AND(CW14>0,-N14>N14),CW14+N14,0))),IF(DB14=-N14,N14,IF(AND(DB14<0,-DB14<N14),-DB14,0)))","v":0},{"$f":"IF(DL14>0,-DB14-DC14,0)","v":0},{"$f":"DB14+DC14+DD14","v":0},null,{"$f":"CM14","v":0},{"$f":"IF(BD14<>0,(CU14+CZ14+DE14+DG14)/($AZ14-O14+12)*-12*IF(O14>0,(12-O14)/12,1)*IF(M14<0,0,1),0)","v":0},{"$f":"IF(DL14>0,-DG14,0)","v":0},{"$f":"DG14+DH14+DI14","v":0},{"$f":"CR14+CS14+CW14+CX14+DB14+DC14+DG14+DH14","v":0},{"$f":"IF(M14<0,M14*-1,0)","v":0},{"$f":"IF(DL14>0,IF(OR(DB14<0,CW14=0),DL14-DK14,IF(DL14-CR14-DG14<0,DL14-CR14-DG14,IF(DL14-CR14-DG14<=CW14,0,DL14-CR14-CW14-DG14))),0)","v":0},{"$f":"IF(DL14>0,CW14+DL14-DK14-DM14,0)","v":0},{"$f":"CU14","v":0},{"$f":"IF(U14>0,U14,0)","v":0},{"$f":"IF(EI14>0,-DO14-DP14,0)","v":0},{"$f":"DO14+DP14+DQ14","v":0},null,{"$f":"CZ14","v":0},{"$f":"IF(V14>0,IF(DY14=0,V14,IF(-DY14>=V14,0,IF(AND(DY14<0,-DY14<V14),DY14+V14,0))),IF(DT14>=-V14,V14,IF(AND(DT14>0,DT14<-V14),-DT14,0)))","v":0},{"$f":"IF(EI14>0,-DT14-DU14,0)","v":0},{"$f":"DT14+DU14+DV14","v":0},null,{"$f":"DE14","v":0},{"$f":"IF(V14<0,IF(DT14=0,V14,IF(DT14>=-V14,0,IF(AND(DT14>0,-V14>V14),DT14+V14,0))),IF(DY14=-V14,V14,IF(AND(DY14<0,-DY14<V14),-DY14,0)))","v":0},{"$f":"IF(EI14>0,-DY14-DZ14,0)","v":0},{"$f":"DY14+DZ14+EA14","v":0},null,{"$f":"DJ14","v":0},{"$f":"IF(BD14<>0,(DR14+DW14+EB14+ED14)/($BA14-W14+12)*-12*IF(W14>0,(12-W14)/12,1)*IF(U14<0,0,1),0)","v":0},{"$f":"IF(EI14>0,-ED14,0)","v":0},{"$f":"ED14+EE14+EF14","v":0},{"$f":"DO14+DP14+DT14+DU14+DY14+DZ14+ED14+EE14","v":0},{"$f":"IF(U14<0,U14*-1,0)","v":0},{"$f":"IF(EI14>0,IF(OR(DY14<0,DT14=0),EI14-EH14,IF(EI14-DO14-ED14<0,EI14-DO14-ED14,IF(EI14-DO14-ED14<=DT14,0,EI14-DO14-DT14-ED14))),0)","v":0},{"$f":"IF(EI14>0,DT14+EI14-EH14-EJ14,0)","v":0},{"$f":"DR14","v":0},{"$f":"IF(AC14>0,AC14,0)","v":0},{"$f":"IF(FF14>0,-EL14-EM14,0)","v":0},{"$f":"EL14+EM14+EN14","v":0},null,{"$f":"DW14","v":0},{"$f":"IF(AD14>0,IF(EV14=0,AD14,IF(-EV14>=AD14,0,IF(AND(EV14<0,-EV14<AD14),EV14+AD14,0))),IF(EQ14>=-AD14,AD14,IF(AND(EQ14>0,EQ14<-AD14),-EQ14,0)))","v":0},{"$f":"IF(FF14>0,-EQ14-ER14,0)","v":0},{"$f":"EQ14+ER14+ES14","v":0},null,{"$f":"EB14","v":0},{"$f":"IF(AD14<0,IF(EQ14=0,AD14,IF(EQ14>=-AD14,0,IF(AND(EQ14>0,-AD14>AD14),EQ14+AD14,0))),IF(EV14=-AD14,AD14,IF(AND(EV14<0,-EV14<AD14),-EV14,0)))","v":0},{"$f":"IF(FF14>0,-EV14-EW14,0)","v":0},{"$f":"EV14+EW14+EX14","v":0},null,{"$f":"EG14","v":0},{"$f":"IF($BD14<>0,(EO14+ET14+EY14+FA14)/($BB14-$AE14+12)*-12*IF($AE14>0,(12-$AE14)/12,1)*IF($AC14<0,0,1),0)","v":0},{"$f":"IF(FF14>0,-FA14,0)","v":0},{"$f":"FA14+FB14+FC14","v":0},{"$f":"EL14+EM14+EQ14+ER14+EV14+EW14+FA14+FB14","v":0},{"$f":"IF(AC14<0,AC14*-1,0)","v":0},{"$f":"IF(FF14>0,IF(OR(EV14<0,EQ14=0),FF14-FE14,IF(FF14-EL14-FA14<0,FF14-EL14-FA14,IF(FF14-EL14-FA14<=EQ14,0,FF14-EL14-EQ14-FA14))),0)","v":0},{"$f":"IF(FF14>0,EQ14+FF14-FE14-FG14,0)","v":0},{"$f":"EO14","v":0},{"$f":"IF(AK14>0,AK14,0)","v":0},{"$f":"IF(GC14>0,-FI14-FJ14,0)","v":0},{"$f":"FI14+FJ14+FK14","v":0},null,{"$f":"ET14","v":0},{"$f":"IF(AL14>0,IF(FS14=0,AL14,IF(-FS14>=AL14,0,IF(AND(FS14<0,-FS14<AL14),FS14+AL14,0))),IF(FN14>=-AL14,AL14,IF(AND(FN14>0,FN14<-AL14),-FN14,0)))","v":0},{"$f":"IF(GC14>0,-FN14-FO14,0)","v":0},{"$f":"FN14+FO14+FP14","v":0},null,{"$f":"EY14","v":0},{"$f":"IF(AL14<0,IF(FN14=0,AL14,IF(FN14>=-AL14,0,IF(AND(FN14>0,-AL14>AL14),FN14+AL14,0))),IF(FS14=-AL14,AL14,IF(AND(FS14<0,-FS14<AL14),-FS14,0)))","v":0},{"$f":"IF(GC14>0,-FS14-FT14,0)","v":0},{"$f":"FS14+FT14+FU14","v":0},null,{"$f":"FD14","v":0},{"$f":"IF($BD14<>0,(FL14+FQ14+FV14+FX14)/($BC14-$AM14+12)*-12*IF($AM14>0,(12-$AM14)/12,1)*IF($AK14<0,0,1),0)","v":0},{"$f":"IF(GC14>0,-FX14,0)","v":0},{"$f":"FX14+FY14+FZ14","v":0},{"$f":"FI14+FJ14+FN14+FO14+FS14+FT14+FX14+FY14","v":0},{"$f":"IF(AK14<0,AK14*-1,0)","v":0},{"$f":"IF(GC14>0,IF(OR(FS14<0,FN14=0),GC14-GB14,IF(GC14-FI14-FX14<0,GC14-FI14-FX14,IF(GC14-FI14-FX14<=FN14,0,GC14-FI14-FN14-FX14))),0)","v":0},{"$f":"IF(GC14>0,FN14+GC14-GB14-GD14,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"CP15","v":0},{"$f":"CK15","v":0},{"$f":"IF(Grundforbedring>0,IF(H15>0,H15*12,12),IF(E15>0,IF(H15>0,H15*12,12),12))","v":12},{"$f":"CR15+CW15+DB15+DG15","v":0},null,null,null,null,{"$f":"DM15","v":0},{"$f":"DH15","v":0},{"$f":"IF(K15>12,K15-12+G15,IF(M15>0,IF(P15>0,P15*12,12),12))","v":12},{"$f":"DO15+DT15+DY15+ED15","v":0},null,null,null,null,{"$f":"EJ15","v":0},{"$f":"EE15","v":0},{"$f":"IF(S15>12,S15-12+O15,IF(U15>0,IF(X15>0,X15*12,12),12))","v":12},{"$f":"EL15+EQ15+EV15+FA15","v":0},null,null,null,null,{"$f":"FG15","v":0},{"$f":"FB15","v":0},{"$f":"IF(AA15>12,AA15-12+W15,IF(AC15>0,IF(AF15>0,AF15*12,12),12))","v":12},{"$f":"EO15+ET15+EY15+FD15","v":0},null,null,null,null,{"$f":"GD15","v":0},null,0,{"$f":"IF(AI15>12,AI15-12+AE15,IF(AK15>0,IF(AN15>0,AN15*12,12),12))","v":12},0,null,null,0,0,0,{"$f":"H15*12+G15-12*IF(H15>0,1,0)","v":0},{"$f":"IF(AY15>12,AY15-12,IF(P15>0,P15*12-12+O15,0))","v":0},{"$f":"IF(AZ15>12,AZ15-12,IF(X15>0,X15*12-12+W15,0))","v":0},{"$f":"IF(BA15>12,BA15-12,IF(AF15>0,AF15*12-12+AE15,0))","v":0},{"$f":"IF(BB15>12,BB15-12,IF(AN15>0,AN15*12-12+AM15,0))","v":0},{"$f":"IF(H15=1,1,SUM(AY15:BC15))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D15+L15+T15+AB15+AJ15+AS15,0)<>0,1,0)","v":0},{"$f":"B15","v":0},null,{"$f":"D15","v":0},{"$f":"IF(E15>0,E15,0)","v":0},{"$f":"IF(CO15>0,-BU15-BV15,0)","v":0},{"$f":"BU15+BV15+BW15","v":0},null,null,{"$f":"IF(F15>0,IF(CE15=0,F15,IF(-CE15>=F15,0,IF(AND(CE15<0,-CE15<F15),CE15+F15,0))),IF(BZ15>=-F15,F15,IF(AND(BZ15>0,BZ15<-F15),-BZ15,0)))","v":0},{"$f":"IF(CO15>0,-BZ15-CA15,0)","v":0},{"$f":"BZ15+CA15+CB15","v":0},null,null,{"$f":"IF(F15<0,IF(BZ15=0,F15,IF(BZ15>=-F15,0,IF(AND(BZ15>0,-F15>F15),BZ15+F15,0))),IF(CE15=-F15,F15,IF(AND(CE15<0,-CE15<F15),-CE15,0)))","v":0},{"$f":"IF(CO15>0,-CE15-CF15,0)","v":0},{"$f":"CE15+CF15+CG15","v":0},null,0,{"$f":"IF(BD15<>0,(BX15+CC15+CH15+CJ15)/($AY15-G15+12)*-12*IF(G15>0,(12-G15)/12,1)*IF(E15<0,0,1),0)","v":0},{"$f":"IF(CO15>0,-CJ15,0)","v":0},{"$f":"CJ15+CK15+CL15","v":0},{"$f":"BU15+BV15+BZ15+CA15+CE15+CF15+CJ15+CK15","v":0},{"$f":"IF(E15<0,E15*-1,0)","v":0},{"$f":"IF(CO15>0,IF(OR(CE15<0,BZ15=0),CO15-CN15,IF(CO15-BU15-CJ15<0,CO15-BU15-CJ15,IF(CO15-BU15-CJ15<=BZ15,0,CO15-BU15-BZ15-CJ15))),0)","v":0},{"$f":"IF(CO15>0,BZ15+CO15-CN15-CP15,0)","v":0},{"$f":"BX15","v":0},{"$f":"IF(M15>0,M15,0)","v":0},{"$f":"IF(DL15>0,-CR15-CS15,0)","v":0},{"$f":"CR15+CS15+CT15","v":0},null,{"$f":"CC15","v":0},{"$f":"IF(N15>0,IF(DB15=0,N15,IF(-DB15>=N15,0,IF(AND(DB15<0,-DB15<N15),DB15+N15,0))),IF(CW15>=-N15,N15,IF(AND(CW15>0,CW15<-N15),-CW15,0)))","v":0},{"$f":"IF(DL15>0,-CW15-CX15,0)","v":0},{"$f":"CW15+CX15+CY15","v":0},null,{"$f":"CH15","v":0},{"$f":"IF(N15<0,IF(CW15=0,N15,IF(CW15>=-N15,0,IF(AND(CW15>0,-N15>N15),CW15+N15,0))),IF(DB15=-N15,N15,IF(AND(DB15<0,-DB15<N15),-DB15,0)))","v":0},{"$f":"IF(DL15>0,-DB15-DC15,0)","v":0},{"$f":"DB15+DC15+DD15","v":0},null,{"$f":"CM15","v":0},{"$f":"IF(BD15<>0,(CU15+CZ15+DE15+DG15)/($AZ15-O15+12)*-12*IF(O15>0,(12-O15)/12,1)*IF(M15<0,0,1),0)","v":0},{"$f":"IF(DL15>0,-DG15,0)","v":0},{"$f":"DG15+DH15+DI15","v":0},{"$f":"CR15+CS15+CW15+CX15+DB15+DC15+DG15+DH15","v":0},{"$f":"IF(M15<0,M15*-1,0)","v":0},{"$f":"IF(DL15>0,IF(OR(DB15<0,CW15=0),DL15-DK15,IF(DL15-CR15-DG15<0,DL15-CR15-DG15,IF(DL15-CR15-DG15<=CW15,0,DL15-CR15-CW15-DG15))),0)","v":0},{"$f":"IF(DL15>0,CW15+DL15-DK15-DM15,0)","v":0},{"$f":"CU15","v":0},{"$f":"IF(U15>0,U15,0)","v":0},{"$f":"IF(EI15>0,-DO15-DP15,0)","v":0},{"$f":"DO15+DP15+DQ15","v":0},null,{"$f":"CZ15","v":0},{"$f":"IF(V15>0,IF(DY15=0,V15,IF(-DY15>=V15,0,IF(AND(DY15<0,-DY15<V15),DY15+V15,0))),IF(DT15>=-V15,V15,IF(AND(DT15>0,DT15<-V15),-DT15,0)))","v":0},{"$f":"IF(EI15>0,-DT15-DU15,0)","v":0},{"$f":"DT15+DU15+DV15","v":0},null,{"$f":"DE15","v":0},{"$f":"IF(V15<0,IF(DT15=0,V15,IF(DT15>=-V15,0,IF(AND(DT15>0,-V15>V15),DT15+V15,0))),IF(DY15=-V15,V15,IF(AND(DY15<0,-DY15<V15),-DY15,0)))","v":0},{"$f":"IF(EI15>0,-DY15-DZ15,0)","v":0},{"$f":"DY15+DZ15+EA15","v":0},null,{"$f":"DJ15","v":0},{"$f":"IF(BD15<>0,(DR15+DW15+EB15+ED15)/($BA15-W15+12)*-12*IF(W15>0,(12-W15)/12,1)*IF(U15<0,0,1),0)","v":0},{"$f":"IF(EI15>0,-ED15,0)","v":0},{"$f":"ED15+EE15+EF15","v":0},{"$f":"DO15+DP15+DT15+DU15+DY15+DZ15+ED15+EE15","v":0},{"$f":"IF(U15<0,U15*-1,0)","v":0},{"$f":"IF(EI15>0,IF(OR(DY15<0,DT15=0),EI15-EH15,IF(EI15-DO15-ED15<0,EI15-DO15-ED15,IF(EI15-DO15-ED15<=DT15,0,EI15-DO15-DT15-ED15))),0)","v":0},{"$f":"IF(EI15>0,DT15+EI15-EH15-EJ15,0)","v":0},{"$f":"DR15","v":0},{"$f":"IF(AC15>0,AC15,0)","v":0},{"$f":"IF(FF15>0,-EL15-EM15,0)","v":0},{"$f":"EL15+EM15+EN15","v":0},null,{"$f":"DW15","v":0},{"$f":"IF(AD15>0,IF(EV15=0,AD15,IF(-EV15>=AD15,0,IF(AND(EV15<0,-EV15<AD15),EV15+AD15,0))),IF(EQ15>=-AD15,AD15,IF(AND(EQ15>0,EQ15<-AD15),-EQ15,0)))","v":0},{"$f":"IF(FF15>0,-EQ15-ER15,0)","v":0},{"$f":"EQ15+ER15+ES15","v":0},null,{"$f":"EB15","v":0},{"$f":"IF(AD15<0,IF(EQ15=0,AD15,IF(EQ15>=-AD15,0,IF(AND(EQ15>0,-AD15>AD15),EQ15+AD15,0))),IF(EV15=-AD15,AD15,IF(AND(EV15<0,-EV15<AD15),-EV15,0)))","v":0},{"$f":"IF(FF15>0,-EV15-EW15,0)","v":0},{"$f":"EV15+EW15+EX15","v":0},null,{"$f":"EG15","v":0},{"$f":"IF($BD15<>0,(EO15+ET15+EY15+FA15)/($BB15-$AE15+12)*-12*IF($AE15>0,(12-$AE15)/12,1)*IF($AC15<0,0,1),0)","v":0},{"$f":"IF(FF15>0,-FA15,0)","v":0},{"$f":"FA15+FB15+FC15","v":0},{"$f":"EL15+EM15+EQ15+ER15+EV15+EW15+FA15+FB15","v":0},{"$f":"IF(AC15<0,AC15*-1,0)","v":0},{"$f":"IF(FF15>0,IF(OR(EV15<0,EQ15=0),FF15-FE15,IF(FF15-EL15-FA15<0,FF15-EL15-FA15,IF(FF15-EL15-FA15<=EQ15,0,FF15-EL15-EQ15-FA15))),0)","v":0},{"$f":"IF(FF15>0,EQ15+FF15-FE15-FG15,0)","v":0},{"$f":"EO15","v":0},0,{"$f":"IF(GC15>0,-FI15-FJ15,0)","v":0},{"$f":"FI15+FJ15+FK15","v":0},null,{"$f":"ET15","v":0},{"$f":"IF(AL15>0,IF(FS15=0,AL15,IF(-FS15>=AL15,0,IF(AND(FS15<0,-FS15<AL15),FS15+AL15,0))),IF(FN15>=-AL15,AL15,IF(AND(FN15>0,FN15<-AL15),-FN15,0)))","v":0},{"$f":"IF(GC15>0,-FN15-FO15,0)","v":0},{"$f":"FN15+FO15+FP15","v":0},null,{"$f":"EY15","v":0},0,{"$f":"IF(GC15>0,-FS15-FT15,0)","v":0},{"$f":"FS15+FT15+FU15","v":0},null,{"$f":"FD15","v":0},{"$f":"IF($BD15<>0,(FL15+FQ15+FV15+FX15)/($BC15-$AM15+12)*-12*IF($AM15>0,(12-$AM15)/12,1)*IF($AK15<0,0,1),0)","v":0},{"$f":"IF(GC15>0,-FX15,0)","v":0},{"$f":"FX15+FY15+FZ15","v":0},{"$f":"FI15+FJ15+FN15+FO15+FS15+FT15+FX15+FY15","v":0},0,{"$f":"IF(GC15>0,IF(OR(FS15<0,FN15=0),GC15-GB15,IF(GC15-FI15-FX15<0,GC15-FI15-FX15,IF(GC15-FI15-FX15<=FN15,0,GC15-FI15-FN15-FX15))),0)","v":0},{"$f":"IF(GC15>0,FN15+GC15-GB15-GD15,0)","v":0}]
[null,"Grundforbedringer",null,{"$f":"SUM(D14:D15)","v":0},{"$f":"SUM(E13:E15)","v":0},{"$f":"SUM(F13:F15)","v":0},null,null,{"$f":"SUM(I13:I15)","v":0},{"$f":"SUM(J13:J15)","v":0},null,{"$f":"SUM(L14:L15)","v":0},{"$f":"SUM(M13:M15)","v":0},{"$f":"SUM(N13:N15)","v":0},null,null,{"$f":"SUM(Q13:Q15)","v":0},{"$f":"SUM(R13:R15)","v":0},null,{"$f":"SUM(T14:T15)","v":0},{"$f":"SUM(U13:U15)","v":0},{"$f":"SUM(V13:V15)","v":0},null,null,{"$f":"SUM(Y13:Y15)","v":0},{"$f":"SUM(Z13:Z15)","v":0},null,{"$f":"SUM(AB14:AB15)","v":0},{"$f":"SUM(AC13:AC15)","v":0},{"$f":"SUM(AD13:AD15)","v":0},null,null,{"$f":"SUM(AG13:AG15)","v":0},{"$f":"SUM(AH13:AH15)","v":0},null,{"$f":"SUM(AJ14:AJ15)","v":0},{"$f":"SUM(AK13:AK15)","v":0},{"$f":"SUM(AL13:AL15)","v":0},null,null,{"$f":"SUM(AO13:AO15)","v":0},null,{"$f":"SUM(AQ13:AQ15)","v":0},null,{"$f":"SUM(AS14:AS15)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR14:BR15)","v":0},{"$f":"B16","v":"Grundforbedringer"},null,{"$f":"SUM(BU14:BU15)","v":0},{"$f":"SUM(BV14:BV15)","v":0},{"$f":"SUM(BW14:BW15)","v":0},{"$f":"SUM(BX14:BX15)","v":0},null,{"$f":"SUM(BZ14:BZ15)","v":0},{"$f":"SUM(CA14:CA15)","v":0},{"$f":"SUM(CB14:CB15)","v":0},{"$f":"SUM(CC14:CC15)","v":0},null,{"$f":"SUM(CE14:CE15)","v":0},{"$f":"SUM(CF14:CF15)","v":0},{"$f":"SUM(CG14:CG15)","v":0},{"$f":"SUM(CH14:CH15)","v":0},null,{"$f":"SUM(CJ14:CJ15)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CW14:CW15)","v":0},{"$f":"SUM(CX14:CX15)","v":0},{"$f":"SUM(CY14:CY15)","v":0},{"$f":"SUM(CZ14:CZ15)","v":0},null,{"$f":"SUM(DB14:DB15)","v":0},{"$f":"SUM(DC14:DC15)","v":0},{"$f":"SUM(DD14:DD15)","v":0},{"$f":"SUM(DE14:DE15)","v":0},null,{"$f":"SUM(DG14:DG15)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DT14:DT15)","v":0},{"$f":"SUM(DU14:DU15)","v":0},{"$f":"SUM(DV14:DV15)","v":0},{"$f":"SUM(DW14:DW15)","v":0},null,{"$f":"SUM(DY14:DY15)","v":0},{"$f":"SUM(DZ14:DZ15)","v":0},{"$f":"SUM(EA14:EA15)","v":0},{"$f":"SUM(EB14:EB15)","v":0},null,{"$f":"SUM(ED14:ED15)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ14:EQ15)","v":0},{"$f":"SUM(ER14:ER15)","v":0},{"$f":"SUM(ES14:ES15)","v":0},{"$f":"SUM(ET14:ET15)","v":0},null,{"$f":"SUM(EV14:EV15)","v":0},{"$f":"SUM(EW14:EW15)","v":0},{"$f":"SUM(EX14:EX15)","v":0},{"$f":"SUM(EY14:EY15)","v":0},null,{"$f":"SUM(FA14:FA15)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FN14:FN15)","v":0},{"$f":"SUM(FO14:FO15)","v":0},{"$f":"SUM(FP14:FP15)","v":0},{"$f":"SUM(FQ14:FQ15)","v":0},null,{"$f":"SUM(FS14:FS15)","v":0},{"$f":"SUM(FT14:FT15)","v":0},{"$f":"SUM(FU14:FU15)","v":0},{"$f":"SUM(FV14:FV15)","v":0},null,{"$f":"SUM(FX14:FX15)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Investering","O/N","M","Rest-år","T/G","Afskr.","rest",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","rest",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","rest",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","rest",null,"Investering","O/N","M","Rest-år","T/G",null,"Afskr.","rest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR20=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA16+CB16+CF16+CG16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX16+CY16+DC16+DD16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU16+DV16+DZ16+EA16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER16+ES16+EW16+EX16","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO16+FP16+FT16+FU16","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"CP18","v":0},{"$f":"CK18","v":0},{"$f":"IF(Grundforbedring>0,IF(H18>0,H18*12,12),IF(E18>0,IF(H18>0,H18*12,12),12))","v":12},{"$f":"CR18+CW18+DB18+DG18","v":0},null,null,null,null,{"$f":"DM18","v":0},{"$f":"DH18","v":0},{"$f":"IF(K18>12,K18-12+G18,IF(M18>0,IF(P18>0,P18*12,12),12))","v":12},{"$f":"DO18+DT18+DY18+ED18","v":0},null,null,null,null,{"$f":"EJ18","v":0},{"$f":"EE18","v":0},{"$f":"IF(S18>12,S18-12+O18,IF(U18>0,IF(X18>0,X18*12,12),12))","v":12},{"$f":"EL18+EQ18+EV18+FA18","v":0},null,null,null,null,{"$f":"FG18","v":0},{"$f":"FB18","v":0},{"$f":"IF(AA18>12,AA18-12+W18,IF(AC18>0,IF(AF18>0,AF18*12,12),12))","v":12},{"$f":"EO18+ET18+EY18+FD18","v":0},null,null,null,null,{"$f":"GD18","v":0},null,{"$f":"FY18","v":0},{"$f":"IF(AI18>12,AI18-12+AE18,IF(AK18>0,IF(AN18>0,AN18*12,12),12))","v":12},{"$f":"FL18+FQ18+FV18+GA18","v":0},null,null,{"$f":"IF(OR(ABS(I18)>0.5,ABS(Q18)>0.5,ABS(Y18)>0.5,ABS(AG18)>0.5,ABS(AO18)>0.5),1,0)","v":0},{"$f":"IF(AND(D18<0.5,E18<0),1,IF(AND(L18<0.5,M18<0),1,IF(AND(T18<0.5,U18<0),1,IF(AND(AB18<0.5,AC18<0),1,IF(AND(AJ18<0.5,AK18<0),1,0)))))","v":0},{"$f":"IF(AND(D18+E18=0,F18<>0),1,IF(AND(L18+M18=0,N18<>0),1,IF(AND(T18+U18=0,V18<>0),1,IF(AND(AB18+AC18=0,AD18<>0),1,IF(AND(AJ18+AK18=0,AL18<>0),1,0)))))","v":0},{"$f":"H18*12+G18-12*IF(H18>0,1,0)","v":0},{"$f":"IF(AY18>12,AY18-12,IF(P18>0,P18*12-12+O18,0))","v":0},{"$f":"IF(AZ18>12,AZ18-12,IF(X18>0,X18*12-12+W18,0))","v":0},{"$f":"IF(BA18>12,BA18-12,IF(AF18>0,AF18*12-12+AE18,0))","v":0},{"$f":"IF(BB18>12,BB18-12,IF(AN18>0,AN18*12-12+AM18,0))","v":0},{"$f":"IF(H18=1,1,SUM(AY18:BC18))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D18+L18+T18+AB18+AJ18+AS18,0)<>0,1,0)","v":0},{"$f":"B18","v":0},null,{"$f":"D18","v":0},{"$f":"IF(E18>0,E18,0)","v":0},{"$f":"IF(CO18>0,-BU18-BV18,0)","v":0},{"$f":"BU18+BV18+BW18","v":0},null,null,{"$f":"IF(F18>0,IF(CE18=0,F18,IF(-CE18>=F18,0,IF(AND(CE18<0,-CE18<F18),CE18+F18,0))),IF(BZ18>=-F18,F18,IF(AND(BZ18>0,BZ18<-F18),-BZ18,0)))","v":0},{"$f":"IF(CO18>0,-BZ18-CA18,0)","v":0},{"$f":"BZ18+CA18+CB18","v":0},null,null,{"$f":"IF(F18<0,IF(BZ18=0,F18,IF(BZ18>=-F18,0,IF(AND(BZ18>0,-F18>F18),BZ18+F18,0))),IF(CE18=-F18,F18,IF(AND(CE18<0,-CE18<F18),-CE18,0)))","v":0},{"$f":"IF(CO18>0,-CE18-CF18,0)","v":0},{"$f":"CE18+CF18+CG18","v":0},null,0,{"$f":"IF(BD18<>0,(BX18+CC18+CH18+CJ18)/($AY18-G18+12)*-12*IF(G18>0,(12-G18)/12,1)*IF(E18<0,0,1),0)","v":0},{"$f":"IF(CO18>0,-CJ18,0)","v":0},{"$f":"CJ18+CK18+CL18","v":0},{"$f":"BU18+BV18+BZ18+CA18+CE18+CF18+CJ18+CK18","v":0},{"$f":"IF(E18<0,E18*-1,0)","v":0},{"$f":"IF(CO18>0,IF(OR(CE18<0,BZ18=0),CO18-CN18,IF(CO18-BU18-CJ18<0,CO18-BU18-CJ18,IF(CO18-BU18-CJ18<=BZ18,0,CO18-BU18-BZ18-CJ18))),0)","v":0},{"$f":"IF(CO18>0,BZ18+CO18-CN18-CP18,0)","v":0},{"$f":"BX18","v":0},{"$f":"IF(M18>0,M18,0)","v":0},{"$f":"IF(DL18>0,-CR18-CS18,0)","v":0},{"$f":"CR18+CS18+CT18","v":0},null,{"$f":"CC18","v":0},{"$f":"IF(N18>0,IF(DB18=0,N18,IF(-DB18>=N18,0,IF(AND(DB18<0,-DB18<N18),DB18+N18,0))),IF(CW18>=-N18,N18,IF(AND(CW18>0,CW18<-N18),-CW18,0)))","v":0},{"$f":"IF(DL18>0,-CW18-CX18,0)","v":0},{"$f":"CW18+CX18+CY18","v":0},null,{"$f":"CH18","v":0},{"$f":"IF(N18<0,IF(CW18=0,N18,IF(CW18>=-N18,0,IF(AND(CW18>0,-N18>N18),CW18+N18,0))),IF(DB18=-N18,N18,IF(AND(DB18<0,-DB18<N18),-DB18,0)))","v":0},{"$f":"IF(DL18>0,-DB18-DC18,0)","v":0},{"$f":"DB18+DC18+DD18","v":0},null,{"$f":"CM18","v":0},{"$f":"IF(BD18<>0,(CU18+CZ18+DE18+DG18)/($AZ18-O18+12)*-12*IF(O18>0,(12-O18)/12,1)*IF(M18<0,0,1),0)","v":0},{"$f":"IF(DL18>0,-DG18,0)","v":0},{"$f":"DG18+DH18+DI18","v":0},{"$f":"CR18+CS18+CW18+CX18+DB18+DC18+DG18+DH18","v":0},{"$f":"IF(M18<0,M18*-1,0)","v":0},{"$f":"IF(DL18>0,IF(OR(DB18<0,CW18=0),DL18-DK18,IF(DL18-CR18-DG18<0,DL18-CR18-DG18,IF(DL18-CR18-DG18<=CW18,0,DL18-CR18-CW18-DG18))),0)","v":0},{"$f":"IF(DL18>0,CW18+DL18-DK18-DM18,0)","v":0},{"$f":"CU18","v":0},{"$f":"IF(U18>0,U18,0)","v":0},{"$f":"IF(EI18>0,-DO18-DP18,0)","v":0},{"$f":"DO18+DP18+DQ18","v":0},null,{"$f":"CZ18","v":0},{"$f":"IF(V18>0,IF(DY18=0,V18,IF(-DY18>=V18,0,IF(AND(DY18<0,-DY18<V18),DY18+V18,0))),IF(DT18>=-V18,V18,IF(AND(DT18>0,DT18<-V18),-DT18,0)))","v":0},{"$f":"IF(EI18>0,-DT18-DU18,0)","v":0},{"$f":"DT18+DU18+DV18","v":0},null,{"$f":"DE18","v":0},{"$f":"IF(V18<0,IF(DT18=0,V18,IF(DT18>=-V18,0,IF(AND(DT18>0,-V18>V18),DT18+V18,0))),IF(DY18=-V18,V18,IF(AND(DY18<0,-DY18<V18),-DY18,0)))","v":0},{"$f":"IF(EI18>0,-DY18-DZ18,0)","v":0},{"$f":"DY18+DZ18+EA18","v":0},null,{"$f":"DJ18","v":0},{"$f":"IF($BD18<>0,(DR18+DW18+EB18+ED18)/($BA18-$W18+12)*-12*IF($W18>0,(12-$W18)/12,1)*IF($U18<0,0,1),0)","v":0},{"$f":"IF(EI18>0,-ED18,0)","v":0},{"$f":"ED18+EE18+EF18","v":0},{"$f":"DO18+DP18+DT18+DU18+DY18+DZ18+ED18+EE18","v":0},{"$f":"IF(U18<0,U18*-1,0)","v":0},{"$f":"IF(EI18>0,IF(OR(DY18<0,DT18=0),EI18-EH18,IF(EI18-DO18-ED18<0,EI18-DO18-ED18,IF(EI18-DO18-ED18<=DT18,0,EI18-DO18-DT18-ED18))),0)","v":0},{"$f":"IF(EI18>0,DT18+EI18-EH18-EJ18,0)","v":0},{"$f":"DR18","v":0},{"$f":"IF(AC18>0,AC18,0)","v":0},{"$f":"IF(FF18>0,-EL18-EM18,0)","v":0},{"$f":"EL18+EM18+EN18","v":0},null,{"$f":"DW18","v":0},{"$f":"IF(AD18>0,IF(EV18=0,AD18,IF(-EV18>=AD18,0,IF(AND(EV18<0,-EV18<AD18),EV18+AD18,0))),IF(EQ18>=-AD18,AD18,IF(AND(EQ18>0,EQ18<-AD18),-EQ18,0)))","v":0},{"$f":"IF(FF18>0,-EQ18-ER18,0)","v":0},{"$f":"EQ18+ER18+ES18","v":0},null,{"$f":"EB18","v":0},{"$f":"IF(AD18<0,IF(EQ18=0,AD18,IF(EQ18>=-AD18,0,IF(AND(EQ18>0,-AD18>AD18),EQ18+AD18,0))),IF(EV18=-AD18,AD18,IF(AND(EV18<0,-EV18<AD18),-EV18,0)))","v":0},{"$f":"IF(FF18>0,-EV18-EW18,0)","v":0},{"$f":"EV18+EW18+EX18","v":0},null,{"$f":"EG18","v":0},{"$f":"IF($BD18<>0,(EO18+ET18+EY18+FA18)/($BB18-$AE18+12)*-12*IF($AE18>0,(12-$AE18)/12,1)*IF($AC18<0,0,1),0)","v":0},{"$f":"IF(FF18>0,-FA18,0)","v":0},{"$f":"FA18+FB18+FC18","v":0},{"$f":"EL18+EM18+EQ18+ER18+EV18+EW18+FA18+FB18","v":0},{"$f":"IF(AC18<0,AC18*-1,0)","v":0},{"$f":"IF(FF18>0,IF(OR(EV18<0,EQ18=0),FF18-FE18,IF(FF18-EL18-FA18<0,FF18-EL18-FA18,IF(FF18-EL18-FA18<=EQ18,0,FF18-EL18-EQ18-FA18))),0)","v":0},{"$f":"IF(FF18>0,EQ18+FF18-FE18-FG18,0)","v":0},{"$f":"EO18","v":0},{"$f":"IF(AK18>0,AK18,0)","v":0},{"$f":"IF(GC18>0,-FI18-FJ18,0)","v":0},{"$f":"FI18+FJ18+FK18","v":0},null,{"$f":"ET18","v":0},{"$f":"IF(AL18>0,IF(FS18=0,AL18,IF(-FS18>=AL18,0,IF(AND(FS18<0,-FS18<AL18),FS18+AL18,0))),IF(FN18>=-AL18,AL18,IF(AND(FN18>0,FN18<-AL18),-FN18,0)))","v":0},{"$f":"IF(GC18>0,-FN18-FO18,0)","v":0},{"$f":"FN18+FO18+FP18","v":0},null,{"$f":"EY18","v":0},{"$f":"IF(AL18<0,IF(FN18=0,AL18,IF(FN18>=-AL18,0,IF(AND(FN18>0,-AL18>AL18),FN18+AL18,0))),IF(FS18=-AL18,AL18,IF(AND(FS18<0,-FS18<AL18),-FS18,0)))","v":0},{"$f":"IF(GC18>0,-FS18-FT18,0)","v":0},{"$f":"FS18+FT18+FU18","v":0},null,{"$f":"FD18","v":0},{"$f":"IF($BD18<>0,(FL18+FQ18+FV18+FX18)/($BC18-$AM18+12)*-12*IF($AM18>0,(12-$AM18)/12,1)*IF($AK18<0,0,1),0)","v":0},{"$f":"IF(GC18>0,-FX18,0)","v":0},{"$f":"FX18+FY18+FZ18","v":0},{"$f":"FI18+FJ18+FN18+FO18+FS18+FT18+FX18+FY18","v":0},{"$f":"IF(AK18<0,AK18*-1,0)","v":0},{"$f":"IF(GC18>0,IF(OR(FS18<0,FN18=0),GC18-GB18,IF(GC18-FI18-FX18<0,GC18-FI18-FX18,IF(GC18-FI18-FX18<=FN18,0,GC18-FI18-FN18-FX18))),0)","v":0},{"$f":"IF(GC18>0,FN18+GC18-GB18-GD18,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"CP19","v":0},{"$f":"CK19","v":0},{"$f":"IF(Grundforbedring>0,IF(H19>0,H19*12,12),IF(E19>0,IF(H19>0,H19*12,12),12))","v":12},{"$f":"CR19+CW19+DB19+DG19","v":0},null,null,null,null,{"$f":"DM19","v":0},{"$f":"DH19","v":0},{"$f":"IF(K19>12,K19-12+G19,IF(M19>0,IF(P19>0,P19*12,12),12))","v":12},{"$f":"DO19+DT19+DY19+ED19","v":0},null,null,null,null,{"$f":"EJ19","v":0},{"$f":"EE19","v":0},{"$f":"IF(S19>12,S19-12+O19,IF(U19>0,IF(X19>0,X19*12,12),12))","v":12},{"$f":"EL19+EQ19+EV19+FA19","v":0},null,null,null,null,{"$f":"FG19","v":0},{"$f":"FB19","v":0},{"$f":"IF(AA19>12,AA19-12+W19,IF(AC19>0,IF(AF19>0,AF19*12,12),12))","v":12},{"$f":"EO19+ET19+EY19+FD19","v":0},null,null,null,null,0,null,{"$f":"FY19","v":0},12,0,null,null,0,0,0,{"$f":"H19*12+G19-12*IF(H19>0,1,0)","v":0},{"$f":"IF(AY19>12,AY19-12,IF(P19>0,P19*12-12+O19,0))","v":0},{"$f":"IF(AZ19>12,AZ19-12,IF(X19>0,X19*12-12+W19,0))","v":0},{"$f":"IF(BA19>12,BA19-12,IF(AF19>0,AF19*12-12+AE19,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D19+L19+T19+AB19+AJ19+AS19,0)<>0,1,0)","v":0},{"$f":"B19","v":0},null,{"$f":"D19","v":0},{"$f":"IF(E19>0,E19,0)","v":0},{"$f":"IF(CO19>0,-BU19-BV19,0)","v":0},{"$f":"BU19+BV19+BW19","v":0},null,null,{"$f":"IF(F19>0,IF(CE19=0,F19,IF(-CE19>=F19,0,IF(AND(CE19<0,-CE19<F19),CE19+F19,0))),IF(BZ19>=-F19,F19,IF(AND(BZ19>0,BZ19<-F19),-BZ19,0)))","v":0},{"$f":"IF(CO19>0,-BZ19-CA19,0)","v":0},{"$f":"BZ19+CA19+CB19","v":0},null,null,{"$f":"IF(F19<0,IF(BZ19=0,F19,IF(BZ19>=-F19,0,IF(AND(BZ19>0,-F19>F19),BZ19+F19,0))),IF(CE19=-F19,F19,IF(AND(CE19<0,-CE19<F19),-CE19,0)))","v":0},{"$f":"IF(CO19>0,-CE19-CF19,0)","v":0},{"$f":"CE19+CF19+CG19","v":0},null,0,{"$f":"IF(BD19<>0,(BX19+CC19+CH19+CJ19)/($AY19-G19+12)*-12*IF(G19>0,(12-G19)/12,1)*IF(E19<0,0,1),0)","v":0},{"$f":"IF(CO19>0,-CJ19,0)","v":0},{"$f":"CJ19+CK19+CL19","v":0},{"$f":"BU19+BV19+BZ19+CA19+CE19+CF19+CJ19+CK19","v":0},{"$f":"IF(E19<0,E19*-1,0)","v":0},{"$f":"IF(CO19>0,IF(OR(CE19<0,BZ19=0),CO19-CN19,IF(CO19-BU19-CJ19<0,CO19-BU19-CJ19,IF(CO19-BU19-CJ19<=BZ19,0,CO19-BU19-BZ19-CJ19))),0)","v":0},{"$f":"IF(CO19>0,BZ19+CO19-CN19-CP19,0)","v":0},{"$f":"BX19","v":0},{"$f":"IF(M19>0,M19,0)","v":0},{"$f":"IF(DL19>0,-CR19-CS19,0)","v":0},{"$f":"CR19+CS19+CT19","v":0},null,{"$f":"CC19","v":0},{"$f":"IF(N19>0,IF(DB19=0,N19,IF(-DB19>=N19,0,IF(AND(DB19<0,-DB19<N19),DB19+N19,0))),IF(CW19>=-N19,N19,IF(AND(CW19>0,CW19<-N19),-CW19,0)))","v":0},{"$f":"IF(DL19>0,-CW19-CX19,0)","v":0},{"$f":"CW19+CX19+CY19","v":0},null,{"$f":"CH19","v":0},{"$f":"IF(N19<0,IF(CW19=0,N19,IF(CW19>=-N19,0,IF(AND(CW19>0,-N19>N19),CW19+N19,0))),IF(DB19=-N19,N19,IF(AND(DB19<0,-DB19<N19),-DB19,0)))","v":0},{"$f":"IF(DL19>0,-DB19-DC19,0)","v":0},{"$f":"DB19+DC19+DD19","v":0},null,{"$f":"CM19","v":0},{"$f":"IF(BD19<>0,(CU19+CZ19+DE19+DG19)/($AZ19-O19+12)*-12*IF(O19>0,(12-O19)/12,1)*IF(M19<0,0,1),0)","v":0},{"$f":"IF(DL19>0,-DG19,0)","v":0},{"$f":"DG19+DH19+DI19","v":0},{"$f":"CR19+CS19+CW19+CX19+DB19+DC19+DG19+DH19","v":0},{"$f":"IF(M19<0,M19*-1,0)","v":0},{"$f":"IF(DL19>0,IF(OR(DB19<0,CW19=0),DL19-DK19,IF(DL19-CR19-DG19<0,DL19-CR19-DG19,IF(DL19-CR19-DG19<=CW19,0,DL19-CR19-CW19-DG19))),0)","v":0},{"$f":"IF(DL19>0,CW19+DL19-DK19-DM19,0)","v":0},{"$f":"CU19","v":0},{"$f":"IF(U19>0,U19,0)","v":0},{"$f":"IF(EI19>0,-DO19-DP19,0)","v":0},{"$f":"DO19+DP19+DQ19","v":0},null,{"$f":"CZ19","v":0},{"$f":"IF(V19>0,IF(DY19=0,V19,IF(-DY19>=V19,0,IF(AND(DY19<0,-DY19<V19),DY19+V19,0))),IF(DT19>=-V19,V19,IF(AND(DT19>0,DT19<-V19),-DT19,0)))","v":0},{"$f":"IF(EI19>0,-DT19-DU19,0)","v":0},{"$f":"DT19+DU19+DV19","v":0},null,{"$f":"DE19","v":0},{"$f":"IF(V19<0,IF(DT19=0,V19,IF(DT19>=-V19,0,IF(AND(DT19>0,-V19>V19),DT19+V19,0))),IF(DY19=-V19,V19,IF(AND(DY19<0,-DY19<V19),-DY19,0)))","v":0},{"$f":"IF(EI19>0,-DY19-DZ19,0)","v":0},{"$f":"DY19+DZ19+EA19","v":0},null,{"$f":"DJ19","v":0},{"$f":"IF(BD19<>0,(DR19+DW19+EB19+ED19)/($BA19-W19+12)*-12*IF(W19>0,(12-W19)/12,1)*IF(U19<0,0,1),0)","v":0},{"$f":"IF(EI19>0,-ED19,0)","v":0},{"$f":"ED19+EE19+EF19","v":0},{"$f":"DO19+DP19+DT19+DU19+DY19+DZ19+ED19+EE19","v":0},{"$f":"IF(U19<0,U19*-1,0)","v":0},{"$f":"IF(EI19>0,IF(OR(DY19<0,DT19=0),EI19-EH19,IF(EI19-DO19-ED19<0,EI19-DO19-ED19,IF(EI19-DO19-ED19<=DT19,0,EI19-DO19-DT19-ED19))),0)","v":0},{"$f":"IF(EI19>0,DT19+EI19-EH19-EJ19,0)","v":0},{"$f":"DR19","v":0},{"$f":"IF(AC19>0,AC19,0)","v":0},{"$f":"IF(FF19>0,-EL19-EM19,0)","v":0},{"$f":"EL19+EM19+EN19","v":0},null,{"$f":"DW19","v":0},{"$f":"IF(AD19>0,IF(EV19=0,AD19,IF(-EV19>=AD19,0,IF(AND(EV19<0,-EV19<AD19),EV19+AD19,0))),IF(EQ19>=-AD19,AD19,IF(AND(EQ19>0,EQ19<-AD19),-EQ19,0)))","v":0},{"$f":"IF(FF19>0,-EQ19-ER19,0)","v":0},{"$f":"EQ19+ER19+ES19","v":0},null,{"$f":"EB19","v":0},{"$f":"IF(AD19<0,IF(EQ19=0,AD19,IF(EQ19>=-AD19,0,IF(AND(EQ19>0,-AD19>AD19),EQ19+AD19,0))),IF(EV19=-AD19,AD19,IF(AND(EV19<0,-EV19<AD19),-EV19,0)))","v":0},{"$f":"IF(FF19>0,-EV19-EW19,0)","v":0},{"$f":"EV19+EW19+EX19","v":0},null,{"$f":"EG19","v":0},{"$f":"IF($BD19<>0,(EO19+ET19+EY19+FA19)/($BB19-$AE19+12)*-12*IF($AE19>0,(12-$AE19)/12,1)*IF($AC19<0,0,1),0)","v":0},{"$f":"IF(FF19>0,-FA19,0)","v":0},{"$f":"FA19+FB19+FC19","v":0},{"$f":"EL19+EM19+EQ19+ER19+EV19+EW19+FA19+FB19","v":0},{"$f":"IF(AC19<0,AC19*-1,0)","v":0},{"$f":"IF(FF19>0,IF(OR(EV19<0,EQ19=0),FF19-FE19,IF(FF19-EL19-FA19<0,FF19-EL19-FA19,IF(FF19-EL19-FA19<=EQ19,0,FF19-EL19-EQ19-FA19))),0)","v":0},{"$f":"IF(FF19>0,EQ19+FF19-FE19-FG19,0)","v":0},{"$f":"EO19","v":0},{"$f":"IF(AK19>0,AK19,0)","v":0},{"$f":"IF(GC19>0,-FI19-FJ19,0)","v":0},{"$f":"FI19+FJ19+FK19","v":0},null,{"$f":"ET19","v":0},{"$f":"IF(AL19>0,IF(FS19=0,AL19,IF(-FS19>=AL19,0,IF(AND(FS19<0,-FS19<AL19),FS19+AL19,0))),IF(FN19>=-AL19,AL19,IF(AND(FN19>0,FN19<-AL19),-FN19,0)))","v":0},{"$f":"IF(GC19>0,-FN19-FO19,0)","v":0},{"$f":"FN19+FO19+FP19","v":0},null,{"$f":"EY19","v":0},0,{"$f":"IF(GC19>0,-FS19-FT19,0)","v":0},{"$f":"FS19+FT19+FU19","v":0},null,{"$f":"FD19","v":0},0,{"$f":"IF(GC19>0,-FX19,0)","v":0},{"$f":"FX19+FY19+FZ19","v":0},{"$f":"FI19+FJ19+FN19+FO19+FS19+FT19+FX19+FY19","v":0},{"$f":"IF(AK19<0,AK19*-1,0)","v":0},{"$f":"IF(GC19>0,IF(OR(FS19<0,FN19=0),GC19-GB19,IF(GC19-FI19-FX19<0,GC19-FI19-FX19,IF(GC19-FI19-FX19<=FN19,0,GC19-FI19-FN19-FX19))),0)","v":0},{"$f":"IF(GC19>0,FN19+GC19-GB19-GD19,0)","v":0}]
[null,"Driftsbygninger & installationer",null,{"$f":"SUM(D18:D19)","v":0},{"$f":"SUM(E17:E19)","v":0},{"$f":"SUM(F17:F19)","v":0},null,null,{"$f":"SUM(I17:I19)","v":0},{"$f":"SUM(J17:J19)","v":0},null,{"$f":"SUM(L18:L19)","v":0},{"$f":"SUM(M17:M19)","v":0},{"$f":"SUM(N17:N19)","v":0},null,null,{"$f":"SUM(Q17:Q19)","v":0},{"$f":"SUM(R17:R19)","v":0},null,{"$f":"SUM(T18:T19)","v":0},{"$f":"SUM(U17:U19)","v":0},{"$f":"SUM(V17:V19)","v":0},null,null,{"$f":"SUM(Y17:Y19)","v":0},{"$f":"SUM(Z17:Z19)","v":0},null,{"$f":"SUM(AB18:AB19)","v":0},{"$f":"SUM(AC17:AC19)","v":0},{"$f":"SUM(AD17:AD19)","v":0},null,null,{"$f":"SUM(AG17:AG19)","v":0},{"$f":"SUM(AH17:AH19)","v":0},null,{"$f":"SUM(AJ18:AJ19)","v":0},{"$f":"SUM(AK17:AK19)","v":0},{"$f":"SUM(AL17:AL19)","v":0},null,null,{"$f":"SUM(AO17:AO19)","v":0},null,{"$f":"SUM(AQ17:AQ19)","v":0},null,{"$f":"SUM(AS18:AS19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR18:BR19)","v":0},{"$f":"B20","v":"Driftsbygninger & installationer"},null,{"$f":"SUM(BU18:BU19)","v":0},{"$f":"SUM(BV18:BV19)","v":0},{"$f":"SUM(BW18:BW19)","v":0},{"$f":"SUM(BX18:BX19)","v":0},null,{"$f":"SUM(BZ18:BZ19)","v":0},{"$f":"SUM(CA18:CA19)","v":0},{"$f":"SUM(CB18:CB19)","v":0},{"$f":"SUM(CC18:CC19)","v":0},null,{"$f":"SUM(CE18:CE19)","v":0},{"$f":"SUM(CF18:CF19)","v":0},{"$f":"SUM(CG18:CG19)","v":0},{"$f":"SUM(CH18:CH19)","v":0},null,{"$f":"SUM(CJ18:CJ19)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CW18:CW19)","v":0},{"$f":"SUM(CX18:CX19)","v":0},{"$f":"SUM(CY18:CY19)","v":0},{"$f":"SUM(CZ18:CZ19)","v":0},null,{"$f":"SUM(DB18:DB19)","v":0},{"$f":"SUM(DC18:DC19)","v":0},{"$f":"SUM(DD18:DD19)","v":0},{"$f":"SUM(DE18:DE19)","v":0},null,{"$f":"SUM(DG18:DG19)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DT18:DT19)","v":0},{"$f":"SUM(DU18:DU19)","v":0},{"$f":"SUM(DV18:DV19)","v":0},{"$f":"SUM(DW18:DW19)","v":0},null,{"$f":"SUM(DY18:DY19)","v":0},{"$f":"SUM(DZ18:DZ19)","v":0},{"$f":"SUM(EA18:EA19)","v":0},{"$f":"SUM(EB18:EB19)","v":0},null,{"$f":"SUM(ED18:ED19)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ18:EQ19)","v":0},{"$f":"SUM(ER18:ER19)","v":0},{"$f":"SUM(ES18:ES19)","v":0},{"$f":"SUM(ET18:ET19)","v":0},null,{"$f":"SUM(EV18:EV19)","v":0},{"$f":"SUM(EW18:EW19)","v":0},{"$f":"SUM(EX18:EX19)","v":0},{"$f":"SUM(EY18:EY19)","v":0},null,{"$f":"SUM(FA18:FA19)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FN18:FN19)","v":0},{"$f":"SUM(FO18:FO19)","v":0},{"$f":"SUM(FP18:FP19)","v":0},{"$f":"SUM(FQ18:FQ19)","v":0},null,{"$f":"SUM(FS18:FS19)","v":0},{"$f":"SUM(FT18:FT19)","v":0},{"$f":"SUM(FU18:FU19)","v":0},{"$f":"SUM(FV18:FV19)","v":0},null,{"$f":"SUM(FX18:FX19)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N*","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N*","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N*","M","Rest-år","T/G","Afskr.","rest",null,"Investering","O/N*","M","Rest-år","T/G",null,"Afskr.","rest",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR24=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA20+CB20+CF20+CG20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX20+CY20+DC20+DD20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU20+DV20+DZ20+EA20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER20+ES20+EW20+EX20","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO20+FP20+FT20+FU20","v":0}]
[1,"Beboelse, ejendomsværdiskat",null,null,null,null,null,null,{"$f":"CP22","v":0},{"$f":"CK22","v":0},{"$f":"IF(Stuehus>0,IF(H22>0,H22*12,12),IF(E22>0,IF(H22>0,H22*12,12),12))","v":12},{"$f":"CR22+CW22+DB22+DG22","v":0},null,null,null,null,{"$f":"DM22","v":0},{"$f":"DH22","v":0},{"$f":"IF(K22>12,K22-12+G22,IF(M22>0,IF(P22>0,P22*12,12),12))","v":12},{"$f":"DO22+DT22+DY22+ED22","v":0},null,null,null,null,{"$f":"EJ22","v":0},{"$f":"EE22","v":0},{"$f":"IF(S22>12,S22-12+O22,IF(U22>0,IF(X22>0,X22*12,12),12))","v":12},{"$f":"EL22+EQ22+EV22+FA22","v":0},null,null,null,null,{"$f":"FG22","v":0},{"$f":"FB22","v":0},{"$f":"IF(AA22>12,AA22-12+W22,IF(AC22>0,IF(AF22>0,AF22*12,12),12))","v":12},{"$f":"EO22+ET22+EY22+FD22","v":0},null,null,null,null,{"$f":"GD22","v":0},null,{"$f":"FY22","v":0},{"$f":"IF(AI22>12,AI22-12+AE22,IF(AK22>0,IF(AN22>0,AN22*12,12),12))","v":12},{"$f":"FL22+FQ22+FV22+GA22","v":0},null,null,{"$f":"IF(OR(ABS(I22)>0.5,ABS(Q22)>0.5,ABS(Y22)>0.5,ABS(AG22)>0.5,ABS(AO22)>0.5),1,0)","v":0},{"$f":"IF(AND(D22<0.5,E22<0),1,IF(AND(L22<0.5,M22<0),1,IF(AND(T22<0.5,U22<0),1,IF(AND(AB22<0.5,AC22<0),1,IF(AND(AJ22<0.5,AK22<0),1,0)))))","v":0},{"$f":"IF(AND(D22+E22=0,F22<>0),1,IF(AND(L22+M22=0,N22<>0),1,IF(AND(T22+U22=0,V22<>0),1,IF(AND(AB22+AC22=0,AD22<>0),1,IF(AND(AJ22+AK22=0,AL22<>0),1,0)))))","v":0},{"$f":"H22*12+G22-12*IF(H22>0,1,0)","v":0},{"$f":"IF(AY22>12,AY22-12,IF(P22>0,P22*12-12+O22,0))","v":0},{"$f":"IF(AZ22>12,AZ22-12,IF(X22>0,X22*12-12+W22,0))","v":0},{"$f":"IF(BA22>12,BA22-12,IF(AF22>0,AF22*12-12+AE22,0))","v":0},{"$f":"IF(BB22>12,BB22-12,IF(AN22>0,AN22*12-12+AM22,0))","v":0},{"$f":"IF(H22=1,1,SUM(AY22:BC22))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D22+L22+T22+AB22+AJ22+AS22,0)<>0,1,0)","v":0},{"$f":"B22","v":"Beboelse, ejendomsværdiskat"},null,{"$f":"D22","v":0},{"$f":"IF(E22>0,E22,0)","v":0},{"$f":"IF(CO22>0,-BU22-BV22,0)","v":0},{"$f":"BU22+BV22+BW22","v":0},null,null,{"$f":"IF(F22>0,IF(CE22=0,F22,IF(-CE22>=F22,0,IF(AND(CE22<0,-CE22<F22),CE22+F22,0))),IF(BZ22>=-F22,F22,IF(AND(BZ22>0,BZ22<-F22),-BZ22,0)))","v":0},{"$f":"IF(CO22>0,-BZ22-CA22,0)","v":0},{"$f":"BZ22+CA22+CB22","v":0},null,null,{"$f":"IF(F22<0,IF(BZ22=0,F22,IF(BZ22>=-F22,0,IF(AND(BZ22>0,-F22>F22),BZ22+F22,0))),IF(CE22=-F22,F22,IF(AND(CE22<0,-CE22<F22),-CE22,0)))","v":0},{"$f":"IF(CO22>0,-CE22-CF22,0)","v":0},{"$f":"CE22+CF22+CG22","v":0},null,0,{"$f":"IF(BD22<>0,(BX22+CC22+CH22+CJ22)/($AY22-G22+12)*-12*IF(G22>0,(12-G22)/12,1)*IF(E22<0,0,1),0)","v":0},{"$f":"IF(CO22>0,-CJ22,0)","v":0},{"$f":"CJ22+CK22+CL22","v":0},{"$f":"BU22+BV22+BZ22+CA22+CE22+CF22+CJ22+CK22","v":0},{"$f":"IF(E22<0,E22*-1,0)","v":0},{"$f":"IF(CO22>0,IF(OR(CE22<0,BZ22=0),CO22-CN22,IF(CO22-BU22-CJ22<0,CO22-BU22-CJ22,IF(CO22-BU22-CJ22<=BZ22,0,CO22-BU22-BZ22-CJ22))),0)","v":0},{"$f":"IF(CO22>0,BZ22+CO22-CN22-CP22,0)","v":0},{"$f":"BX22","v":0},{"$f":"IF(M22>0,M22,0)","v":0},{"$f":"IF(DL22>0,-CR22-CS22,0)","v":0},{"$f":"CR22+CS22+CT22","v":0},null,{"$f":"CC22","v":0},{"$f":"IF(N22>0,IF(DB22=0,N22,IF(-DB22>=N22,0,IF(AND(DB22<0,-DB22<N22),DB22+N22,0))),IF(CW22>=-N22,N22,IF(AND(CW22>0,CW22<-N22),-CW22,0)))","v":0},{"$f":"IF(DL22>0,-CW22-CX22,0)","v":0},{"$f":"CW22+CX22+CY22","v":0},null,{"$f":"CH22","v":0},{"$f":"IF(N22<0,IF(CW22=0,N22,IF(CW22>=-N22,0,IF(AND(CW22>0,-N22>N22),CW22+N22,0))),IF(DB22=-N22,N22,IF(AND(DB22<0,-DB22<N22),-DB22,0)))","v":0},{"$f":"IF(DL22>0,-DB22-DC22,0)","v":0},{"$f":"DB22+DC22+DD22","v":0},null,{"$f":"CM22","v":0},{"$f":"IF(BD22<>0,(CU22+CZ22+DE22+DG22)/($AZ22-O22+12)*-12*IF(O22>0,(12-O22)/12,1)*IF(M22<0,0,1),0)","v":0},{"$f":"IF(DL22>0,-DG22,0)","v":0},{"$f":"DG22+DH22+DI22","v":0},{"$f":"CR22+CS22+CW22+CX22+DB22+DC22+DG22+DH22","v":0},{"$f":"IF(M22<0,M22*-1,0)","v":0},{"$f":"IF(DL22>0,IF(OR(DB22<0,CW22=0),DL22-DK22,IF(DL22-CR22-DG22<0,DL22-CR22-DG22,IF(DL22-CR22-DG22<=CW22,0,DL22-CR22-CW22-DG22))),0)","v":0},{"$f":"IF(DL22>0,CW22+DL22-DK22-DM22,0)","v":0},{"$f":"CU22","v":0},{"$f":"IF(U22>0,U22,0)","v":0},{"$f":"IF(EI22>0,-DO22-DP22,0)","v":0},{"$f":"DO22+DP22+DQ22","v":0},null,{"$f":"CZ22","v":0},{"$f":"IF(V22>0,IF(DY22=0,V22,IF(-DY22>=V22,0,IF(AND(DY22<0,-DY22<V22),DY22+V22,0))),IF(DT22>=-V22,V22,IF(AND(DT22>0,DT22<-V22),-DT22,0)))","v":0},{"$f":"IF(EI22>0,-DT22-DU22,0)","v":0},{"$f":"DT22+DU22+DV22","v":0},null,{"$f":"DE22","v":0},{"$f":"IF(V22<0,IF(DT22=0,V22,IF(DT22>=-V22,0,IF(AND(DT22>0,-V22>V22),DT22+V22,0))),IF(DY22=-V22,V22,IF(AND(DY22<0,-DY22<V22),-DY22,0)))","v":0},{"$f":"IF(EI22>0,-DY22-DZ22,0)","v":0},{"$f":"DY22+DZ22+EA22","v":0},null,{"$f":"DJ22","v":0},{"$f":"IF(BD22<>0,(DR22+DW22+EB22+ED22)/($BA22-W22+12)*-12*IF(W22>0,(12-W22)/12,1)*IF(U22<0,0,1),0)","v":0},{"$f":"IF(EI22>0,-ED22,0)","v":0},{"$f":"ED22+EE22+EF22","v":0},{"$f":"DO22+DP22+DT22+DU22+DY22+DZ22+ED22+EE22","v":0},{"$f":"IF(U22<0,U22*-1,0)","v":0},{"$f":"IF(EI22>0,IF(OR(DY22<0,DT22=0),EI22-EH22,IF(EI22-DO22-ED22<0,EI22-DO22-ED22,IF(EI22-DO22-ED22<=DT22,0,EI22-DO22-DT22-ED22))),0)","v":0},{"$f":"IF(EI22>0,DT22+EI22-EH22-EJ22,0)","v":0},{"$f":"DR22","v":0},{"$f":"IF(AC22>0,AC22,0)","v":0},{"$f":"IF(FF22>0,-EL22-EM22,0)","v":0},{"$f":"EL22+EM22+EN22","v":0},null,{"$f":"DW22","v":0},{"$f":"IF(AD22>0,IF(EV22=0,AD22,IF(-EV22>=AD22,0,IF(AND(EV22<0,-EV22<AD22),EV22+AD22,0))),IF(EQ22>=-AD22,AD22,IF(AND(EQ22>0,EQ22<-AD22),-EQ22,0)))","v":0},{"$f":"IF(FF22>0,-EQ22-ER22,0)","v":0},{"$f":"EQ22+ER22+ES22","v":0},null,{"$f":"EB22","v":0},{"$f":"IF(AD22<0,IF(EQ22=0,AD22,IF(EQ22>=-AD22,0,IF(AND(EQ22>0,-AD22>AD22),EQ22+AD22,0))),IF(EV22=-AD22,AD22,IF(AND(EV22<0,-EV22<AD22),-EV22,0)))","v":0},{"$f":"IF(FF22>0,-EV22-EW22,0)","v":0},{"$f":"EV22+EW22+EX22","v":0},null,{"$f":"EG22","v":0},{"$f":"IF($BD22<>0,(EO22+ET22+EY22+FA22)/($BB22-$AE22+12)*-12*IF($AE22>0,(12-$AE22)/12,1)*IF($AC22<0,0,1),0)","v":0},{"$f":"IF(FF22>0,-FA22,0)","v":0},{"$f":"FA22+FB22+FC22","v":0},{"$f":"EL22+EM22+EQ22+ER22+EV22+EW22+FA22+FB22","v":0},{"$f":"IF(AC22<0,AC22*-1,0)","v":0},{"$f":"IF(FF22>0,IF(OR(EV22<0,EQ22=0),FF22-FE22,IF(FF22-EL22-FA22<0,FF22-EL22-FA22,IF(FF22-EL22-FA22<=EQ22,0,FF22-EL22-EQ22-FA22))),0)","v":0},{"$f":"IF(FF22>0,EQ22+FF22-FE22-FG22,0)","v":0},{"$f":"EO22","v":0},{"$f":"IF(AK22>0,AK22,0)","v":0},{"$f":"IF(GC22>0,-FI22-FJ22,0)","v":0},{"$f":"FI22+FJ22+FK22","v":0},null,{"$f":"ET22","v":0},{"$f":"IF(AL22>0,IF(FS22=0,AL22,IF(-FS22>=AL22,0,IF(AND(FS22<0,-FS22<AL22),FS22+AL22,0))),IF(FN22>=-AL22,AL22,IF(AND(FN22>0,FN22<-AL22),-FN22,0)))","v":0},{"$f":"IF(GC22>0,-FN22-FO22,0)","v":0},{"$f":"FN22+FO22+FP22","v":0},null,{"$f":"EY22","v":0},{"$f":"IF(AL22<0,IF(FN22=0,AL22,IF(FN22>=-AL22,0,IF(AND(FN22>0,-AL22>AL22),FN22+AL22,0))),IF(FS22=-AL22,AL22,IF(AND(FS22<0,-FS22<AL22),-FS22,0)))","v":0},{"$f":"IF(GC22>0,-FS22-FT22,0)","v":0},{"$f":"FS22+FT22+FU22","v":0},null,{"$f":"FD22","v":0},{"$f":"IF($BD22<>0,(FL22+FQ22+FV22+FX22)/($BC22-$AM22+12)*-12*IF($AM22>0,(12-$AM22)/12,1)*IF($AK22<0,0,1),0)","v":0},{"$f":"IF(GC22>0,-FX22,0)","v":0},{"$f":"FX22+FY22+FZ22","v":0},{"$f":"FI22+FJ22+FN22+FO22+FS22+FT22+FX22+FY22","v":0},{"$f":"IF(AK22<0,AK22*-1,0)","v":0},{"$f":"IF(GC22>0,IF(OR(FS22<0,FN22=0),GC22-GB22,IF(GC22-FI22-FX22<0,GC22-FI22-FX22,IF(GC22-FI22-FX22<=FN22,0,GC22-FI22-FN22-FX22))),0)","v":0},{"$f":"IF(GC22>0,FN22+GC22-GB22-GD22,0)","v":0}]
[2,"Udlejede boliger",null,0,null,null,null,null,{"$f":"CP23","v":0},{"$f":"CK23","v":0},{"$f":"IF(D23>0,IF(H23>0,H23*12,12),IF(E23>0,IF(H23>0,H23*12,12),12))","v":12},{"$f":"CR23+CW23+DB23+DG23","v":0},null,null,null,null,{"$f":"DM23","v":0},{"$f":"DH23","v":0},{"$f":"IF(K23>12,K23-12+G23,IF(M23>0,IF(P23>0,P23*12,12),12))","v":12},{"$f":"DO23+DT23+DY23+ED23","v":0},null,null,null,null,{"$f":"EJ23","v":0},{"$f":"EE23","v":0},{"$f":"IF(S23>12,S23-12+O23,IF(U23>0,IF(X23>0,X23*12,12),12))","v":12},{"$f":"EL23+EQ23+EV23+FA23","v":0},null,null,null,null,{"$f":"FG23","v":0},{"$f":"FB23","v":0},{"$f":"IF(AA23>12,AA23-12+W23,IF(AC23>0,IF(AF23>0,AF23*12,12),12))","v":12},{"$f":"EO23+ET23+EY23+FD23","v":0},null,null,null,null,0,null,0,12,0,null,null,0,0,0,{"$f":"H23*12+G23-12*IF(H23>0,1,0)","v":0},{"$f":"IF(AY23>12,AY23-12,IF(P23>0,P23*12-12+O23,0))","v":0},{"$f":"IF(AZ23>12,AZ23-12,IF(X23>0,X23*12-12+W23,0))","v":0},{"$f":"IF(BA23>12,BA23-12,IF(AF23>0,AF23*12-12+AE23,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D23+L23+T23+AB23+AJ23+AS23,0)<>0,1,0)","v":0},{"$f":"B23","v":"Udlejede boliger"},null,{"$f":"D23","v":0},{"$f":"IF(E23>0,E23,0)","v":0},{"$f":"IF(CO23>0,-BU23-BV23,0)","v":0},{"$f":"BU23+BV23+BW23","v":0},null,null,{"$f":"IF(F23>0,IF(CE23=0,F23,IF(-CE23>=F23,0,IF(AND(CE23<0,-CE23<F23),CE23+F23,0))),IF(BZ23>=-F23,F23,IF(AND(BZ23>0,BZ23<-F23),-BZ23,0)))","v":0},{"$f":"IF(CO23>0,-BZ23-CA23,0)","v":0},{"$f":"BZ23+CA23+CB23","v":0},null,null,{"$f":"IF(F23<0,IF(BZ23=0,F23,IF(BZ23>=-F23,0,IF(AND(BZ23>0,-F23>F23),BZ23+F23,0))),IF(CE23=-F23,F23,IF(AND(CE23<0,-CE23<F23),-CE23,0)))","v":0},{"$f":"IF(CO23>0,-CE23-CF23,0)","v":0},{"$f":"CE23+CF23+CG23","v":0},null,null,{"$f":"IF(BD23<>0,(BX23+CC23+CH23+CJ23)/($AY23-G23+12)*-12*IF(G23>0,(12-G23)/12,1)*IF(E23<0,0,1),0)","v":0},{"$f":"IF(CO23>0,-CJ23,0)","v":0},{"$f":"CJ23+CK23+CL23","v":0},{"$f":"BU23+BV23+BZ23+CA23+CE23+CF23+CJ23+CK23","v":0},{"$f":"IF(E23<0,E23*-1,0)","v":0},{"$f":"IF(CO23>0,IF(OR(CE23<0,BZ23=0),CO23-CN23,IF(CO23-BU23-CJ23<0,CO23-BU23-CJ23,IF(CO23-BU23-CJ23<=BZ23,0,CO23-BU23-BZ23-CJ23))),0)","v":0},{"$f":"IF(CO23>0,BZ23+CO23-CN23-CP23,0)","v":0},{"$f":"BX23","v":0},{"$f":"IF(M23>0,M23,0)","v":0},{"$f":"IF(DL23>0,-CR23-CS23,0)","v":0},{"$f":"CR23+CS23+CT23","v":0},null,{"$f":"CC23","v":0},{"$f":"IF(N23>0,IF(DB23=0,N23,IF(-DB23>=N23,0,IF(AND(DB23<0,-DB23<N23),DB23+N23,0))),IF(CW23>=-N23,N23,IF(AND(CW23>0,CW23<-N23),-CW23,0)))","v":0},{"$f":"IF(DL23>0,-CW23-CX23,0)","v":0},{"$f":"CW23+CX23+CY23","v":0},null,{"$f":"CH23","v":0},{"$f":"IF(N23<0,IF(CW23=0,N23,IF(CW23>=-N23,0,IF(AND(CW23>0,-N23>N23),CW23+N23,0))),IF(DB23=-N23,N23,IF(AND(DB23<0,-DB23<N23),-DB23,0)))","v":0},{"$f":"IF(DL23>0,-DB23-DC23,0)","v":0},{"$f":"DB23+DC23+DD23","v":0},null,{"$f":"CM23","v":0},{"$f":"IF(BD23<>0,(CU23+CZ23+DE23+DG23)/($AZ23-O23+12)*-12*IF(O23>0,(12-O23)/12,1)*IF(M23<0,0,1),0)","v":0},{"$f":"IF(DL23>0,-DG23,0)","v":0},{"$f":"DG23+DH23+DI23","v":0},{"$f":"CR23+CS23+CW23+CX23+DB23+DC23+DG23+DH23","v":0},{"$f":"IF(M23<0,M23*-1,0)","v":0},{"$f":"IF(DL23>0,IF(OR(DB23<0,CW23=0),DL23-DK23,IF(DL23-CR23-DG23<0,DL23-CR23-DG23,IF(DL23-CR23-DG23<=CW23,0,DL23-CR23-CW23-DG23))),0)","v":0},{"$f":"IF(DL23>0,CW23+DL23-DK23-DM23,0)","v":0},{"$f":"CU23","v":0},{"$f":"IF(U23>0,U23,0)","v":0},{"$f":"IF(EI23>0,-DO23-DP23,0)","v":0},{"$f":"DO23+DP23+DQ23","v":0},null,{"$f":"CZ23","v":0},{"$f":"IF(V23>0,IF(DY23=0,V23,IF(-DY23>=V23,0,IF(AND(DY23<0,-DY23<V23),DY23+V23,0))),IF(DT23>=-V23,V23,IF(AND(DT23>0,DT23<-V23),-DT23,0)))","v":0},{"$f":"IF(EI23<0,-DT23-DU23,0)","v":0},{"$f":"DT23+DU23+DV23","v":0},null,{"$f":"DE23","v":0},{"$f":"IF(V23<0,IF(DT23=0,V23,IF(DT23>=-V23,0,IF(AND(DT23>0,-V23>V23),DT23+V23,0))),IF(DY23=-V23,V23,IF(AND(DY23<0,-DY23<V23),-DY23,0)))","v":0},{"$f":"IF(EI23<0,-DY23-DZ23,0)","v":0},{"$f":"DY23+DZ23+EA23","v":0},null,{"$f":"DJ23","v":0},{"$f":"IF(BD23<>0,(DR23+DW23+EB23+ED23)/($BA23-W23+12)*-12*IF(W23>0,(12-W23)/12,1)*IF(U23<0,0,1),0)","v":0},{"$f":"IF(EI23>0,-ED23,0)","v":0},{"$f":"ED23+EE23+EF23","v":0},{"$f":"DO23+DP23+DT23+DU23+DY23+DZ23+ED23+EE23","v":0},{"$f":"IF(U23<0,U23*-1,0)","v":0},{"$f":"IF(EI23>0,IF(OR(DY23<0,DT23=0),EI23-EH23,IF(EI23-DO23-ED23<0,EI23-DO23-ED23,IF(EI23-DO23-ED23<=DT23,0,EI23-DO23-DT23-ED23))),0)","v":0},{"$f":"IF(EI23>0,DT23+EI23-EH23-EJ23,0)","v":0},{"$f":"DR23","v":0},{"$f":"IF(AC23>0,AC23,0)","v":0},{"$f":"IF(FF23>0,-EL23-EM23,0)","v":0},{"$f":"EL23+EM23+EN23","v":0},null,{"$f":"DW23","v":0},{"$f":"IF(AD23>0,IF(EV23=0,AD23,IF(-EV23>=AD23,0,IF(AND(EV23<0,-EV23<AD23),EV23+AD23,0))),IF(EQ23>=-AD23,AD23,IF(AND(EQ23>0,EQ23<-AD23),-EQ23,0)))","v":0},{"$f":"IF(FF23<0,-EQ23-ER23,0)","v":0},{"$f":"EQ23+ER23+ES23","v":0},null,{"$f":"EB23","v":0},{"$f":"IF(AD23<0,IF(EQ23=0,AD23,IF(EQ23>=-AD23,0,IF(AND(EQ23>0,-AD23>AD23),EQ23+AD23,0))),IF(EV23=-AD23,AD23,IF(AND(EV23<0,-EV23<AD23),-EV23,0)))","v":0},{"$f":"IF(FF23<0,-EV23-EW23,0)","v":0},{"$f":"EV23+EW23+EX23","v":0},null,{"$f":"EG23","v":0},{"$f":"IF($BD23<>0,(EO23+ET23+EY23+FA23)/($BB23-$AE23+12)*-12*IF($AE23>0,(12-$AE23)/12,1)*IF($AC23<0,0,1),0)","v":0},{"$f":"IF(FF23>0,-FA23,0)","v":0},{"$f":"FA23+FB23+FC23","v":0},{"$f":"EL23+EM23+EQ23+ER23+EV23+EW23+FA23+FB23","v":0},{"$f":"IF(AC23<0,AC23*-1,0)","v":0},{"$f":"IF(FF23>0,IF(OR(EV23<0,EQ23=0),FF23-FE23,IF(FF23-EL23-FA23<0,FF23-EL23-FA23,IF(FF23-EL23-FA23<=EQ23,0,FF23-EL23-EQ23-FA23))),0)","v":0},{"$f":"IF(FF23>0,EQ23+FF23-FE23-FG23,0)","v":0},{"$f":"EO23","v":0},0,{"$f":"IF(GC23>0,-FI23-FJ23,0)","v":0},{"$f":"FI23+FJ23+FK23","v":0},null,{"$f":"ET23","v":0},{"$f":"IF(AL23>0,IF(FS23=0,AL23,IF(-FS23>=AL23,0,IF(AND(FS23<0,-FS23<AL23),FS23+AL23,0))),IF(FN23>=-AL23,AL23,IF(AND(FN23>0,FN23<-AL23),-FN23,0)))","v":0},{"$f":"IF(GC23<0,-FN23-FO23,0)","v":0},{"$f":"FN23+FO23+FP23","v":0},null,{"$f":"EY23","v":0},0,{"$f":"IF(GC23<0,-FS23-FT23,0)","v":0},{"$f":"FS23+FT23+FU23","v":0},null,{"$f":"FD23","v":0},0,{"$f":"IF(GC23>0,-FX23,0)","v":0},{"$f":"FX23+FY23+FZ23","v":0},{"$f":"FI23+FJ23+FN23+FO23+FS23+FT23+FX23+FY23","v":0},0,{"$f":"IF(GC23>0,IF(OR(FS23<0,FN23=0),GC23-GB23,IF(GC23-FI23-FX23<0,GC23-FI23-FX23,IF(GC23-FI23-FX23<=FN23,0,GC23-FI23-FN23-FX23))),0)","v":0},{"$f":"IF(GC23>0,FN23+GC23-GB23-GD23,0)","v":0}]
[null,"Beboelse (stuehus)",null,{"$f":"SUM(D22:D23)","v":0},{"$f":"SUM(E21:E23)","v":0},{"$f":"SUM(F21:F23)","v":0},null,null,{"$f":"SUM(I21:I23)","v":0},{"$f":"SUM(J21:J23)","v":0},null,{"$f":"SUM(L22:L23)","v":0},{"$f":"SUM(M21:M23)","v":0},{"$f":"SUM(N21:N23)","v":0},null,null,{"$f":"SUM(Q21:Q23)","v":0},{"$f":"SUM(R21:R23)","v":0},null,{"$f":"SUM(T22:T23)","v":0},{"$f":"SUM(U21:U23)","v":0},{"$f":"SUM(V21:V23)","v":0},null,null,{"$f":"SUM(Y21:Y23)","v":0},{"$f":"SUM(Z21:Z23)","v":0},null,{"$f":"SUM(AB22:AB23)","v":0},{"$f":"SUM(AC21:AC23)","v":0},{"$f":"SUM(AD21:AD23)","v":0},null,null,{"$f":"SUM(AG21:AG23)","v":0},{"$f":"SUM(AH21:AH23)","v":0},null,{"$f":"SUM(AJ22:AJ23)","v":0},{"$f":"SUM(AK21:AK23)","v":0},{"$f":"SUM(AL21:AL23)","v":0},null,null,{"$f":"SUM(AO21:AO23)","v":0},null,{"$f":"SUM(AQ21:AQ23)","v":0},null,{"$f":"SUM(AS22:AS23)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR22:BR23)","v":0},{"$f":"B24","v":"Beboelse (stuehus)"},null,{"$f":"SUM(BU22:BU23)","v":0},{"$f":"SUM(BV22:BV23)","v":0},{"$f":"SUM(BW22:BW23)","v":0},{"$f":"SUM(BX22:BX23)","v":0},null,{"$f":"SUM(BZ22:BZ23)","v":0},{"$f":"SUM(CA22:CA23)","v":0},{"$f":"SUM(CB22:CB23)","v":0},{"$f":"SUM(CC22:CC23)","v":0},null,{"$f":"SUM(CE22:CE23)","v":0},{"$f":"SUM(CF22:CF23)","v":0},{"$f":"SUM(CG22:CG23)","v":0},{"$f":"SUM(CH22:CH23)","v":0},null,{"$f":"SUM(CJ22:CJ23)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CW22:CW23)","v":0},{"$f":"SUM(CX22:CX23)","v":0},{"$f":"SUM(CY22:CY23)","v":0},{"$f":"SUM(CZ22:CZ23)","v":0},null,{"$f":"SUM(DB22:DB23)","v":0},{"$f":"SUM(DC22:DC23)","v":0},{"$f":"SUM(DD22:DD23)","v":0},{"$f":"SUM(DE22:DE23)","v":0},null,{"$f":"SUM(DG22:DG23)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DT22:DT23)","v":0},{"$f":"SUM(DU22:DU23)","v":0},{"$f":"SUM(DV22:DV23)","v":0},{"$f":"SUM(DW22:DW23)","v":0},null,{"$f":"SUM(DY22:DY23)","v":0},{"$f":"SUM(DZ22:DZ23)","v":0},{"$f":"SUM(EA22:EA23)","v":0},{"$f":"SUM(EB22:EB23)","v":0},null,{"$f":"SUM(ED22:ED23)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ22:EQ23)","v":0},{"$f":"SUM(ER22:ER23)","v":0},{"$f":"SUM(ES22:ES23)","v":0},{"$f":"SUM(ET22:ET23)","v":0},null,{"$f":"SUM(EV22:EV23)","v":0},{"$f":"SUM(EW22:EW23)","v":0},{"$f":"SUM(EX22:EX23)","v":0},{"$f":"SUM(EY22:EY23)","v":0},null,{"$f":"SUM(FA22:FA23)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FN22:FN23)","v":0},{"$f":"SUM(FO22:FO23)","v":0},{"$f":"SUM(FP22:FP23)","v":0},{"$f":"SUM(FQ22:FQ23)","v":0},null,{"$f":"SUM(FS22:FS23)","v":0},{"$f":"SUM(FT22:FT23)","v":0},{"$f":"SUM(FU22:FU23)","v":0},{"$f":"SUM(FV22:FV23)","v":0},null,{"$f":"SUM(FX22:FX23)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR26=1,1,0)","v":0},{"$f":"B25","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"CA24+CB24+CF24+CG24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX24+CY24+DC24+DD24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU24+DV24+DZ24+EA24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER24+ES24+EW24+EX24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO24+FP24+FT24+FU24","v":0}]
["Fast ejendom i alt",null,null,{"$f":"D12+D16+D20+D24","v":0},{"$f":"E12+E16+E20+E24","v":0},{"$f":"F12+F16+F20+F24","v":0},null,null,{"$f":"I12+I16+I20+I24","v":0},{"$f":"J12+J16+J20+J24","v":0},null,{"$f":"L12+L16+L20+L24","v":0},{"$f":"M12+M16+M20+M24","v":0},{"$f":"N12+N16+N20+N24","v":0},null,null,{"$f":"Q12+Q16+Q20+Q24","v":0},{"$f":"R12+R16+R20+R24","v":0},null,{"$f":"T12+T16+T20+T24","v":0},{"$f":"U12+U16+U20+U24","v":0},{"$f":"V12+V16+V20+V24","v":0},null,null,{"$f":"Y12+Y16+Y20+Y24","v":0},{"$f":"Z12+Z16+Z20+Z24","v":0},null,{"$f":"AB12+AB16+AB20+AB24","v":0},{"$f":"AC12+AC16+AC20+AC24","v":0},{"$f":"AD12+AD16+AD20+AD24","v":0},null,null,{"$f":"AG12+AG16+AG20+AG24","v":0},{"$f":"AH12+AH16+AH20+AH24","v":0},null,{"$f":"AJ12+AJ16+AJ20+AJ24","v":0},{"$f":"AK12+AK16+AK20+AK24","v":0},{"$f":"AL12+AL16+AL20+AL24","v":0},null,null,{"$f":"AO12+AO16+AO20+AO24","v":0},null,{"$f":"AQ12+AQ16+AQ20+AQ24","v":0},null,{"$f":"AS12+AS16+AS20+AS24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR12+BR16+BR20+BR24<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR31=1,1,0)","v":0},{"$f":"B27","v":0}]
[null,null,null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G",null,"Afskr.*",null,null,null,null,null,null,null,"År 1","År 2","År 3","År 4","År 5","SUM",null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR31=1,1,0)","v":0}]
[1,null,null,0,null,null,null,null,{"$f":"CP29","v":0},{"$f":"CK29","v":0},{"$f":"IF(Grundforbedring>0,IF(H29>0,H29*12,12),IF(E29>0,IF(H29>0,H29*12,12),12))","v":12},{"$f":"CR29+CW29+DB29+DG29","v":0},null,null,null,null,{"$f":"DM29","v":0},{"$f":"DH29","v":0},{"$f":"IF(K29>12,K29-12+G29,IF(M29>0,IF(P29>0,P29*12,12),12))","v":12},{"$f":"DO29+DT29+DY29+ED29","v":0},null,null,null,null,{"$f":"EJ29","v":0},{"$f":"EE29","v":0},{"$f":"IF(S29>12,S29-12+O29,IF(U29>0,IF(X29>0,X29*12,12),12))","v":12},{"$f":"EL29+EQ29+EV29+FA29","v":0},null,null,null,null,{"$f":"FG29","v":0},{"$f":"FB29","v":0},{"$f":"IF(AA29>12,AA29-12+W29,IF(AC29>0,IF(AF29>0,AF29*12,12),12))","v":12},{"$f":"EO29+ET29+EY29+FD29","v":0},null,null,null,null,{"$f":"GD29","v":0},null,{"$f":"FY29","v":0},{"$f":"IF(AI29>12,AI29-12+AE29,IF(AK29>0,IF(AN29>0,AN29*12,12),12))","v":12},{"$f":"FL29+FQ29+FV29+GA29","v":0},null,null,{"$f":"IF(OR(ABS(I29)>0.5,ABS(Q29)>0.5,ABS(Y29)>0.5,ABS(AG29)>0.5,ABS(AO29)>0.5),1,0)","v":0},{"$f":"IF(AND(D29<0.5,E29<0),1,IF(AND(L29<0.5,M29<0),1,IF(AND(T29<0.5,U29<0),1,IF(AND(AB29<0.5,AC29<0),1,IF(AND(AJ29<0.5,AK29<0),1,0)))))","v":0},{"$f":"IF(AND(D29+E29=0,F29<>0),1,IF(AND(L29+M29=0,N29<>0),1,IF(AND(T29+U29=0,V29<>0),1,IF(AND(AB29+AC29=0,AD29<>0),1,IF(AND(AJ29+AK29=0,AL29<>0),1,0)))))","v":0},{"$f":"H29*12+G29-12*IF(H29>0,1,0)","v":0},{"$f":"IF(AY29>12,AY29-12,IF(P29>0,P29*12-12+O29,0))","v":0},{"$f":"IF(AZ29>12,AZ29-12,IF(X29>0,X29*12-12+W29,0))","v":0},{"$f":"IF(BA29>12,BA29-12,IF(AF29>0,AF29*12-12+AE29,0))","v":0},{"$f":"IF(BB29>12,BB29-12,IF(AN29>0,AN29*12-12+AM29,0))","v":0},{"$f":"IF(H29=1,1,SUM(AY29:BC29))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D29+L29+T29+AB29+AJ29+AS29,0)<>0,1,0)","v":0},{"$f":"B29","v":0},null,{"$f":"D29","v":0},{"$f":"IF(E29>0,E29,0)","v":0},{"$f":"IF(CO29>0,-BU29-BV29,0)","v":0},{"$f":"BU29+BV29+BW29","v":0},null,null,{"$f":"IF(F29>0,IF(CE29=0,F29,IF(-CE29>=F29,0,IF(AND(CE29<0,-CE29<F29),CE29+F29,0))),IF(BZ29>=-F29,F29,IF(AND(BZ29>0,BZ29<-F29),-BZ29,0)))","v":0},{"$f":"IF(CO29>0,-BZ29-CA29,0)","v":0},{"$f":"BZ29+CA29+CB29","v":0},null,null,{"$f":"IF(F29<0,IF(BZ29=0,F29,IF(BZ29>=-F29,0,IF(AND(BZ29>0,-F29>F29),BZ29+F29,0))),IF(CE29=-F29,F29,IF(AND(CE29<0,-CE29<F29),-CE29,0)))","v":0},{"$f":"IF(CO29>0,-CE29-CF29,0)","v":0},{"$f":"CE29+CF29+CG29","v":0},null,0,{"$f":"IF(BD29<>0,(BX29+CC29+CH29+CJ29)/($AY29-G29+12)*-12*IF(G29>0,(12-G29)/12,1)*IF(E29<0,0,1),0)","v":0},{"$f":"IF(CO29>0,-CJ29,0)","v":0},{"$f":"CJ29+CK29+CL29","v":0},{"$f":"BU29+BV29+BZ29+CA29+CE29+CF29+CJ29+CK29","v":0},{"$f":"IF(E29<0,E29*-1,0)","v":0},{"$f":"IF(CO29>0,IF(OR(CE29<0,BZ29=0),CO29-CN29,IF(CO29-BU29-CJ29<0,CO29-BU29-CJ29,IF(CO29-BU29-CJ29<=BZ29,0,CO29-BU29-BZ29-CJ29))),0)","v":0},{"$f":"IF(CO29>0,BZ29+CO29-CN29-CP29,0)","v":0},{"$f":"BX29","v":0},{"$f":"IF(M29>0,M29,0)","v":0},{"$f":"IF(DL29>0,-CR29-CS29,0)","v":0},{"$f":"CR29+CS29+CT29","v":0},null,{"$f":"CC29","v":0},{"$f":"IF(N29>0,IF(DB29=0,N29,IF(-DB29>=N29,0,IF(AND(DB29<0,-DB29<N29),DB29+N29,0))),IF(CW29>=-N29,N29,IF(AND(CW29>0,CW29<-N29),-CW29,0)))","v":0},{"$f":"IF(DL29>0,-CW29-CX29,0)","v":0},{"$f":"CW29+CX29+CY29","v":0},null,{"$f":"CH29","v":0},{"$f":"IF(N29<0,IF(CW29=0,N29,IF(CW29>=-N29,0,IF(AND(CW29>0,-N29>N29),CW29+N29,0))),IF(DB29=-N29,N29,IF(AND(DB29<0,-DB29<N29),-DB29,0)))","v":0},{"$f":"IF(DL29>0,-DB29-DC29,0)","v":0},{"$f":"DB29+DC29+DD29","v":0},null,{"$f":"CM29","v":0},{"$f":"IF(BD29<>0,(CU29+CZ29+DE29+DG29)/($AZ29-O29+12)*-12*IF(O29>0,(12-O29)/12,1)*IF(M29<0,0,1),0)","v":0},{"$f":"IF(DL29>0,-DG29,0)","v":0},{"$f":"DG29+DH29+DI29","v":0},{"$f":"CR29+CS29+CW29+CX29+DB29+DC29+DG29+DH29","v":0},{"$f":"IF(M29<0,M29*-1,0)","v":0},{"$f":"IF(DL29>0,IF(OR(DB29<0,CW29=0),DL29-DK29,IF(DL29-CR29-DG29<0,DL29-CR29-DG29,IF(DL29-CR29-DG29<=CW29,0,DL29-CR29-CW29-DG29))),0)","v":0},{"$f":"IF(DL29>0,CW29+DL29-DK29-DM29,0)","v":0},{"$f":"CU29","v":0},{"$f":"IF(U29>0,U29,0)","v":0},{"$f":"IF(EI29>0,-DO29-DP29,0)","v":0},{"$f":"DO29+DP29+DQ29","v":0},null,{"$f":"CZ29","v":0},{"$f":"IF(V29>0,IF(DY29=0,V29,IF(-DY29>=V29,0,IF(AND(DY29<0,-DY29<V29),DY29+V29,0))),IF(DT29>=-V29,V29,IF(AND(DT29>0,DT29<-V29),-DT29,0)))","v":0},{"$f":"IF(EI29>0,-DT29-DU29,0)","v":0},{"$f":"DT29+DU29+DV29","v":0},null,{"$f":"DE29","v":0},{"$f":"IF(V29<0,IF(DT29=0,V29,IF(DT29>=-V29,0,IF(AND(DT29>0,-V29>V29),DT29+V29,0))),IF(DY29=-V29,V29,IF(AND(DY29<0,-DY29<V29),-DY29,0)))","v":0},{"$f":"IF(EI29>0,-DY29-DZ29,0)","v":0},{"$f":"DY29+DZ29+EA29","v":0},null,{"$f":"DJ29","v":0},{"$f":"IF(BD29<>0,(DR29+DW29+EB29+ED29)/($BA29-W29+12)*-12*IF(W29>0,(12-W29)/12,1)*IF(U29<0,0,1),0)","v":0},{"$f":"IF(EI29>0,-ED29,0)","v":0},{"$f":"ED29+EE29+EF29","v":0},{"$f":"DO29+DP29+DT29+DU29+DY29+DZ29+ED29+EE29","v":0},{"$f":"IF(U29<0,U29*-1,0)","v":0},{"$f":"IF(EI29>0,IF(OR(DY29<0,DT29=0),EI29-EH29,IF(EI29-DO29-ED29<0,EI29-DO29-ED29,IF(EI29-DO29-ED29<=DT29,0,EI29-DO29-DT29-ED29))),0)","v":0},{"$f":"IF(EI29>0,DT29+EI29-EH29-EJ29,0)","v":0},{"$f":"DR29","v":0},{"$f":"IF(AC29>0,AC29,0)","v":0},{"$f":"IF(FF29>0,-EL29-EM29,0)","v":0},{"$f":"EL29+EM29+EN29","v":0},null,{"$f":"DW29","v":0},{"$f":"IF(AD29>0,IF(EV29=0,AD29,IF(-EV29>=AD29,0,IF(AND(EV29<0,-EV29<AD29),EV29+AD29,0))),IF(EQ29>=-AD29,AD29,IF(AND(EQ29>0,EQ29<-AD29),-EQ29,0)))","v":0},{"$f":"IF(FF29>0,-EQ29-ER29,0)","v":0},{"$f":"EQ29+ER29+ES29","v":0},null,{"$f":"EB29","v":0},{"$f":"IF(AD29<0,IF(EQ29=0,AD29,IF(EQ29>=-AD29,0,IF(AND(EQ29>0,-AD29>AD29),EQ29+AD29,0))),IF(EV29=-AD29,AD29,IF(AND(EV29<0,-EV29<AD29),-EV29,0)))","v":0},{"$f":"IF(FF29>0,-EV29-EW29,0)","v":0},{"$f":"EV29+EW29+EX29","v":0},null,{"$f":"EG29","v":0},{"$f":"IF($BD29<>0,(EO29+ET29+EY29+FA29)/($BB29-$AE29+12)*-12*IF($AE29>0,(12-$AE29)/12,1)*IF($AC29<0,0,1),0)","v":0},{"$f":"IF(FF29>0,-FA29,0)","v":0},{"$f":"FA29+FB29+FC29","v":0},{"$f":"EL29+EM29+EQ29+ER29+EV29+EW29+FA29+FB29","v":0},{"$f":"IF(AC29<0,AC29*-1,0)","v":0},{"$f":"IF(FF29>0,IF(OR(EV29<0,EQ29=0),FF29-FE29,IF(FF29-EL29-FA29<0,FF29-EL29-FA29,IF(FF29-EL29-FA29<=EQ29,0,FF29-EL29-EQ29-FA29))),0)","v":0},{"$f":"IF(FF29>0,EQ29+FF29-FE29-FG29,0)","v":0},{"$f":"EO29","v":0},{"$f":"IF(AK29>0,AK29,0)","v":0},{"$f":"IF(GC29>0,-FI29-FJ29,0)","v":0},{"$f":"FI29+FJ29+FK29","v":0},null,{"$f":"ET29","v":0},{"$f":"IF(AL29>0,IF(FS29=0,AL29,IF(-FS29>=AL29,0,IF(AND(FS29<0,-FS29<AL29),FS29+AL29,0))),IF(FN29>=-AL29,AL29,IF(AND(FN29>0,FN29<-AL29),-FN29,0)))","v":0},{"$f":"IF(GC29>0,-FN29-FO29,0)","v":0},{"$f":"FN29+FO29+FP29","v":0},null,{"$f":"EY29","v":0},{"$f":"IF(AL29<0,IF(FN29=0,AL29,IF(FN29>=-AL29,0,IF(AND(FN29>0,-AL29>AL29),FN29+AL29,0))),IF(FS29=-AL29,AL29,IF(AND(FS29<0,-FS29<AL29),-FS29,0)))","v":0},{"$f":"IF(GC29>0,-FS29-FT29,0)","v":0},{"$f":"FS29+FT29+FU29","v":0},null,{"$f":"FD29","v":0},{"$f":"IF($BD29<>0,(FL29+FQ29+FV29+FX29)/($BC29-$AM29+12)*-12*IF($AM29>0,(12-$AM29)/12,1)*IF($AK29<0,0,1),0)","v":0},{"$f":"IF(GC29>0,-FX29,0)","v":0},{"$f":"FX29+FY29+FZ29","v":0},{"$f":"FI29+FJ29+FN29+FO29+FS29+FT29+FX29+FY29","v":0},{"$f":"IF(AK29<0,AK29*-1,0)","v":0},{"$f":"IF(GC29>0,IF(OR(FS29<0,FN29=0),GC29-GB29,IF(GC29-FI29-FX29<0,GC29-FI29-FX29,IF(GC29-FI29-FX29<=FN29,0,GC29-FI29-FN29-FX29))),0)","v":0},{"$f":"IF(GC29>0,FN29+GC29-GB29-GD29,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"CP30","v":0},{"$f":"CK30","v":0},{"$f":"IF(Grundforbedring>0,IF(H30>0,H30*12,12),IF(E30>0,IF(H30>0,H30*12,12),12))","v":12},{"$f":"CR30+CW30+DB30+DG30","v":0},null,null,null,null,{"$f":"DM30","v":0},{"$f":"DH30","v":0},{"$f":"IF(K30>12,K30-12+G30,IF(M30>0,IF(P30>0,P30*12,12),12))","v":12},{"$f":"DO30+DT30+DY30+ED30","v":0},null,null,null,null,{"$f":"EJ30","v":0},{"$f":"EE30","v":0},{"$f":"IF(S30>12,S30-12+O30,IF(U30>0,IF(X30>0,X30*12,12),12))","v":12},{"$f":"EL30+EQ30+EV30+FA30","v":0},null,null,null,null,{"$f":"FG30","v":0},{"$f":"FB30","v":0},{"$f":"IF(AA30>12,AA30-12+W30,IF(AC30>0,IF(AF30>0,AF30*12,12),12))","v":12},{"$f":"EO30+ET30+EY30+FD30","v":0},null,null,null,null,0,null,0,12,0,null,null,0,0,0,{"$f":"H30*12+G30-12*IF(H30>0,1,0)","v":0},{"$f":"IF(AY30>12,AY30-12,IF(P30>0,P30*12-12+O30,0))","v":0},{"$f":"IF(AZ30>12,AZ30-12,IF(X30>0,X30*12-12+W30,0))","v":0},{"$f":"IF(BA30>12,BA30-12,IF(AF30>0,AF30*12-12+AE30,0))","v":0},0,0,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D30+L30+T30+AB30+AJ30+AS30,0)<>0,1,0)","v":0},{"$f":"B30","v":0},null,{"$f":"D30","v":0},{"$f":"IF(E30>0,E30,0)","v":0},{"$f":"IF(CO30>0,-BU30-BV30,0)","v":0},{"$f":"BU30+BV30+BW30","v":0},null,null,{"$f":"IF(F30>0,IF(CE30=0,F30,IF(-CE30>=F30,0,IF(AND(CE30<0,-CE30<F30),CE30+F30,0))),IF(BZ30>=-F30,F30,IF(AND(BZ30>0,BZ30<-F30),-BZ30,0)))","v":0},{"$f":"IF(CO30>0,-BZ30-CA30,0)","v":0},{"$f":"BZ30+CA30+CB30","v":0},null,null,{"$f":"IF(F30<0,IF(BZ30=0,F30,IF(BZ30>=-F30,0,IF(AND(BZ30>0,-F30>F30),BZ30+F30,0))),IF(CE30=-F30,F30,IF(AND(CE30<0,-CE30<F30),-CE30,0)))","v":0},{"$f":"IF(CO30>0,-CE30-CF30,0)","v":0},{"$f":"CE30+CF30+CG30","v":0},null,0,{"$f":"IF(BD30<>0,(BX30+CC30+CH30+CJ30)/($AY30-G30+12)*-12*IF(G30>0,(12-G30)/12,1)*IF(E30<0,0,1),0)","v":0},{"$f":"IF(CO30>0,-CJ30,0)","v":0},{"$f":"CJ30+CK30+CL30","v":0},{"$f":"BU30+BV30+BZ30+CA30+CE30+CF30+CJ30+CK30","v":0},{"$f":"IF(E30<0,E30*-1,0)","v":0},{"$f":"IF(CO30>0,IF(OR(CE30<0,BZ30=0),CO30-CN30,IF(CO30-BU30-CJ30<0,CO30-BU30-CJ30,IF(CO30-BU30-CJ30<=BZ30,0,CO30-BU30-BZ30-CJ30))),0)","v":0},{"$f":"IF(CO30>0,BZ30+CO30-CN30-CP30,0)","v":0},{"$f":"BX30","v":0},{"$f":"IF(M30>0,M30,0)","v":0},{"$f":"IF(DL30>0,-CR30-CS30,0)","v":0},{"$f":"CR30+CS30+CT30","v":0},null,{"$f":"CC30","v":0},{"$f":"IF(N30>0,IF(DB30=0,N30,IF(-DB30>=N30,0,IF(AND(DB30<0,-DB30<N30),DB30+N30,0))),IF(CW30>=-N30,N30,IF(AND(CW30>0,CW30<-N30),-CW30,0)))","v":0},{"$f":"IF(DL30>0,-CW30-CX30,0)","v":0},{"$f":"CW30+CX30+CY30","v":0},null,{"$f":"CH30","v":0},{"$f":"IF(N30<0,IF(CW30=0,N30,IF(CW30>=-N30,0,IF(AND(CW30>0,-N30>N30),CW30+N30,0))),IF(DB30=-N30,N30,IF(AND(DB30<0,-DB30<N30),-DB30,0)))","v":0},{"$f":"IF(DL30>0,-DB30-DC30,0)","v":0},{"$f":"DB30+DC30+DD30","v":0},null,{"$f":"CM30","v":0},{"$f":"IF(BD30<>0,(CU30+CZ30+DE30+DG30)/($AZ30-O30+12)*-12*IF(O30>0,(12-O30)/12,1)*IF(M30<0,0,1),0)","v":0},{"$f":"IF(DL30>0,-DG30,0)","v":0},{"$f":"DG30+DH30+DI30","v":0},{"$f":"CR30+CS30+CW30+CX30+DB30+DC30+DG30+DH30","v":0},{"$f":"IF(M30<0,M30*-1,0)","v":0},{"$f":"IF(DL30>0,IF(OR(DB30<0,CW30=0),DL30-DK30,IF(DL30-CR30-DG30<0,DL30-CR30-DG30,IF(DL30-CR30-DG30<=CW30,0,DL30-CR30-CW30-DG30))),0)","v":0},{"$f":"IF(DL30>0,CW30+DL30-DK30-DM30,0)","v":0},{"$f":"CU30","v":0},{"$f":"IF(U30>0,U30,0)","v":0},{"$f":"IF(EI30>0,-DO30-DP30,0)","v":0},{"$f":"DO30+DP30+DQ30","v":0},null,{"$f":"CZ30","v":0},{"$f":"IF(V30>0,IF(DY30=0,V30,IF(-DY30>=V30,0,IF(AND(DY30<0,-DY30<V30),DY30+V30,0))),IF(DT30>=-V30,V30,IF(AND(DT30>0,DT30<-V30),-DT30,0)))","v":0},{"$f":"IF(EI30>0,-DT30-DU30,0)","v":0},{"$f":"DT30+DU30+DV30","v":0},null,{"$f":"DE30","v":0},{"$f":"IF(V30<0,IF(DT30=0,V30,IF(DT30>=-V30,0,IF(AND(DT30>0,-V30>V30),DT30+V30,0))),IF(DY30=-V30,V30,IF(AND(DY30<0,-DY30<V30),-DY30,0)))","v":0},{"$f":"IF(EI30>0,-DY30-DZ30,0)","v":0},{"$f":"DY30+DZ30+EA30","v":0},null,{"$f":"DJ30","v":0},{"$f":"IF(BD30<>0,(DR30+DW30+EB30+ED30)/($BA30-W30+12)*-12*IF(W30>0,(12-W30)/12,1)*IF(U30<0,0,1),0)","v":0},{"$f":"IF(EI30>0,-ED30,0)","v":0},{"$f":"ED30+EE30+EF30","v":0},{"$f":"DO30+DP30+DT30+DU30+DY30+DZ30+ED30+EE30","v":0},{"$f":"IF(U30<0,U30*-1,0)","v":0},{"$f":"IF(EI30>0,IF(OR(DY30<0,DT30=0),EI30-EH30,IF(EI30-DO30-ED30<0,EI30-DO30-ED30,IF(EI30-DO30-ED30<=DT30,0,EI30-DO30-DT30-ED30))),0)","v":0},{"$f":"IF(EI30>0,DT30+EI30-EH30-EJ30,0)","v":0},{"$f":"DR30","v":0},{"$f":"IF(AC30>0,AC30,0)","v":0},{"$f":"IF(FF30>0,-EL30-EM30,0)","v":0},{"$f":"EL30+EM30+EN30","v":0},null,{"$f":"DW30","v":0},{"$f":"IF(AD30>0,IF(EV30=0,AD30,IF(-EV30>=AD30,0,IF(AND(EV30<0,-EV30<AD30),EV30+AD30,0))),IF(EQ30>=-AD30,AD30,IF(AND(EQ30>0,EQ30<-AD30),-EQ30,0)))","v":0},{"$f":"IF(FF30>0,-EQ30-ER30,0)","v":0},{"$f":"EQ30+ER30+ES30","v":0},null,{"$f":"EB30","v":0},{"$f":"IF(AD30<0,IF(EQ30=0,AD30,IF(EQ30>=-AD30,0,IF(AND(EQ30>0,-AD30>AD30),EQ30+AD30,0))),IF(EV30=-AD30,AD30,IF(AND(EV30<0,-EV30<AD30),-EV30,0)))","v":0},{"$f":"IF(FF30>0,-EV30-EW30,0)","v":0},{"$f":"EV30+EW30+EX30","v":0},null,{"$f":"EG30","v":0},0,{"$f":"IF(FF30>0,-FA30,0)","v":0},{"$f":"FA30+FB30+FC30","v":0},{"$f":"EL30+EM30+EQ30+ER30+EV30+EW30+FA30+FB30","v":0},{"$f":"IF(AC30<0,AC30*-1,0)","v":0},{"$f":"IF(FF30>0,IF(OR(EV30<0,EQ30=0),FF30-FE30,IF(FF30-EL30-FA30<0,FF30-EL30-FA30,IF(FF30-EL30-FA30<=EQ30,0,FF30-EL30-EQ30-FA30))),0)","v":0},{"$f":"IF(FF30>0,EQ30+FF30-FE30-FG30,0)","v":0},{"$f":"EO30","v":0},0,{"$f":"IF(GC30>0,-FI30-FJ30,0)","v":0},{"$f":"FI30+FJ30+FK30","v":0},null,{"$f":"ET30","v":0},{"$f":"IF(AL30>0,IF(FS30=0,AL30,IF(-FS30>=AL30,0,IF(AND(FS30<0,-FS30<AL30),FS30+AL30,0))),IF(FN30>=-AL30,AL30,IF(AND(FN30>0,FN30<-AL30),-FN30,0)))","v":0},{"$f":"IF(GC30>0,-FN30-FO30,0)","v":0},{"$f":"FN30+FO30+FP30","v":0},null,{"$f":"EY30","v":0},0,{"$f":"IF(GC30>0,-FS30-FT30,0)","v":0},{"$f":"FS30+FT30+FU30","v":0},null,{"$f":"FD30","v":0},0,{"$f":"IF(GC30>0,-FX30,0)","v":0},{"$f":"FX30+FY30+FZ30","v":0},{"$f":"FI30+FJ30+FN30+FO30+FS30+FT30+FX30+FY30","v":0},0,{"$f":"IF(GC30>0,IF(OR(FS30<0,FN30=0),GC30-GB30,IF(GC30-FI30-FX30<0,GC30-FI30-FX30,IF(GC30-FI30-FX30<=FN30,0,GC30-FI30-FN30-FX30))),0)","v":0},{"$f":"IF(GC30>0,FN30+GC30-GB30-GD30,0)","v":0}]
["*","Leveringsrettigheder",null,{"$f":"SUM(D29:D30)","v":0},{"$f":"SUM(E28:E30)","v":0},{"$f":"SUM(F28:F30)","v":0},null,null,{"$f":"SUM(I28:I30)","v":0},{"$f":"SUM(J28:J30)","v":0},null,{"$f":"SUM(L29:L30)","v":0},{"$f":"SUM(M28:M30)","v":0},{"$f":"SUM(N28:N30)","v":0},null,null,{"$f":"SUM(Q28:Q30)","v":0},{"$f":"SUM(R28:R30)","v":0},null,{"$f":"SUM(T29:T30)","v":0},{"$f":"SUM(U28:U30)","v":0},{"$f":"SUM(V28:V30)","v":0},null,null,{"$f":"SUM(Y28:Y30)","v":0},{"$f":"SUM(Z28:Z30)","v":0},null,{"$f":"SUM(AB29:AB30)","v":0},{"$f":"SUM(AC28:AC30)","v":0},{"$f":"SUM(AD28:AD30)","v":0},null,null,{"$f":"SUM(AG28:AG30)","v":0},{"$f":"SUM(AH28:AH30)","v":0},null,{"$f":"SUM(AJ29:AJ30)","v":0},{"$f":"SUM(AK28:AK30)","v":0},{"$f":"SUM(AL28:AL30)","v":0},null,null,{"$f":"SUM(AO28:AO30)","v":0},null,{"$f":"SUM(AQ28:AQ30)","v":0},null,{"$f":"SUM(AS29:AS30)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR29:BR30)","v":0},{"$f":"B31","v":"Leveringsrettigheder"},null,{"$f":"SUM(BU29:BU30)","v":0},{"$f":"SUM(BV29:BV30)","v":0},{"$f":"SUM(BW29:BW30)","v":0},{"$f":"SUM(BX29:BX30)","v":0},null,{"$f":"SUM(BZ29:BZ30)","v":0},{"$f":"SUM(CA29:CA30)","v":0},{"$f":"SUM(CB29:CB30)","v":0},{"$f":"SUM(CC29:CC30)","v":0},null,{"$f":"SUM(CE29:CE30)","v":0},{"$f":"SUM(CF29:CF30)","v":0},{"$f":"SUM(CG29:CG30)","v":0},{"$f":"SUM(CH29:CH30)","v":0},null,{"$f":"SUM(CJ29:CJ30)","v":0},0,0,0,0,0,0,{"$f":"SUM(CQ29:CQ30)","v":0},0,0,0,0,null,{"$f":"SUM(CW29:CW30)","v":0},{"$f":"SUM(CX29:CX30)","v":0},{"$f":"SUM(CY29:CY30)","v":0},{"$f":"SUM(CZ29:CZ30)","v":0},null,{"$f":"SUM(DB29:DB30)","v":0},{"$f":"SUM(DC29:DC30)","v":0},{"$f":"SUM(DD29:DD30)","v":0},{"$f":"SUM(DE29:DE30)","v":0},null,{"$f":"SUM(DG29:DG30)","v":0},0,0,0,0,0,0,{"$f":"SUM(DN29:DN30)","v":0},{"$f":"SUM(DO29:DO30)","v":0},{"$f":"SUM(DP29:DP30)","v":0},{"$f":"SUM(DQ29:DQ30)","v":0},{"$f":"SUM(DR29:DR30)","v":0},null,{"$f":"SUM(DT29:DT30)","v":0},{"$f":"SUM(DU29:DU30)","v":0},{"$f":"SUM(DV29:DV30)","v":0},{"$f":"SUM(DW29:DW30)","v":0},null,{"$f":"SUM(DY29:DY30)","v":0},{"$f":"SUM(DZ29:DZ30)","v":0},{"$f":"SUM(EA29:EA30)","v":0},{"$f":"SUM(EB29:EB30)","v":0},null,{"$f":"SUM(ED29:ED30)","v":0},0,0,0,0,0,0,{"$f":"SUM(EK29:EK30)","v":0},0,0,0,0,null,{"$f":"SUM(EQ29:EQ30)","v":0},{"$f":"SUM(ER29:ER30)","v":0},{"$f":"SUM(ES29:ES30)","v":0},{"$f":"SUM(ET29:ET30)","v":0},null,{"$f":"SUM(EV29:EV30)","v":0},{"$f":"SUM(EW29:EW30)","v":0},{"$f":"SUM(EX29:EX30)","v":0},{"$f":"SUM(EY29:EY30)","v":0},null,{"$f":"SUM(FA29:FA30)","v":0},0,0,0,0,0,0,{"$f":"SUM(FH29:FH30)","v":0},{"$f":"SUM(FI29:FI30)","v":0},0,0,0,null,{"$f":"SUM(FN29:FN30)","v":0},{"$f":"SUM(FO29:FO30)","v":0},{"$f":"SUM(FP29:FP30)","v":0},{"$f":"SUM(FQ29:FQ30)","v":0},null,{"$f":"SUM(FS29:FS30)","v":0},{"$f":"SUM(FT29:FT30)","v":0},{"$f":"SUM(FU29:FU30)","v":0},{"$f":"SUM(FV29:FV30)","v":0},null,{"$f":"SUM(FX29:FX30)","v":0},0,0,0,0,0,0,{"$f":"SUM(GE29:GE30)","v":0}]
[null,null,null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G","Afskr.*",null,null,"Investering","O/N*","M","Rest-år","T/G",null,"Afskr.*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR35=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA31+CB31+CF31+CG31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX31+CY31+DC31+DD31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU31+DV31+DZ31+EA31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER31+ES31+EW31+EX31","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO31+FP31+FT31+FU31","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"CP33","v":0},{"$f":"CK33","v":0},{"$f":"IF(Grundforbedring>0,IF(H33>0,H33*12,12),IF(E33>0,IF(H33>0,H33*12,12),12))","v":12},{"$f":"CR33+CW33+DB33+DG33","v":0},null,null,0,null,{"$f":"DM33","v":0},{"$f":"DH33","v":0},{"$f":"IF(K33>12,K33-12+G33,IF(M33>0,IF(P33>0,P33*12,12),12))","v":12},{"$f":"DO33+DT33+DY33+ED33","v":0},null,null,null,null,{"$f":"EJ33","v":0},{"$f":"EE33","v":0},{"$f":"IF(S33>12,S33-12+O33,IF(U33>0,IF(X33>0,X33*12,12),12))","v":12},{"$f":"EL33+EQ33+EV33+FA33","v":0},null,null,null,null,{"$f":"FG33","v":0},{"$f":"FB33","v":0},{"$f":"IF(AA33>12,AA33-12+W33,IF(AC33>0,IF(AF33>0,AF33*12,12),12))","v":12},{"$f":"EO33+ET33+EY33+FD33","v":0},null,null,null,null,{"$f":"GD33","v":0},null,{"$f":"FY33","v":0},{"$f":"IF(AI33>12,AI33-12+AE33,IF(AK33>0,IF(AN33>0,AN33*12,12),12))","v":12},{"$f":"FL33+FQ33+FV33+GA33","v":0},null,null,{"$f":"IF(OR(ABS(I33)>0.5,ABS(Q33)>0.5,ABS(Y33)>0.5,ABS(AG33)>0.5,ABS(AO33)>0.5),1,0)","v":0},{"$f":"IF(AND(D33<0.5,E33<0),1,IF(AND(L33<0.5,M33<0),1,IF(AND(T33<0.5,U33<0),1,IF(AND(AB33<0.5,AC33<0),1,IF(AND(AJ33<0.5,AK33<0),1,0)))))","v":0},{"$f":"IF(AND(D33+E33=0,F33<>0),1,IF(AND(L33+M33=0,N33<>0),1,IF(AND(T33+U33=0,V33<>0),1,IF(AND(AB33+AC33=0,AD33<>0),1,IF(AND(AJ33+AK33=0,AL33<>0),1,0)))))","v":0},{"$f":"H33*12+G33-12*IF(H33>0,1,0)","v":0},{"$f":"IF(AY33>12,AY33-12,IF(P33>0,P33*12-12+O33,0))","v":0},{"$f":"IF(AZ33>12,AZ33-12,IF(X33>0,X33*12-12+W33,0))","v":0},{"$f":"IF(BA33>12,BA33-12,IF(AF33>0,AF33*12-12+AE33,0))","v":0},{"$f":"IF(BB33>12,BB33-12,IF(AN33>0,AN33*12-12+AM33,0))","v":0},{"$f":"IF(H33=1,1,SUM(AY33:BC33))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D33+L33+T33+AB33+AJ33+AS33,0)<>0,1,0)","v":0},{"$f":"B33","v":0},null,{"$f":"D33","v":0},{"$f":"IF(E33>0,E33,0)","v":0},{"$f":"IF(CO33>0,-BU33-BV33,0)","v":0},{"$f":"BU33+BV33+BW33","v":0},null,null,{"$f":"IF(F33>0,IF(CE33=0,F33,IF(-CE33>=F33,0,IF(AND(CE33<0,-CE33<F33),CE33+F33,0))),IF(BZ33>=-F33,F33,IF(AND(BZ33>0,BZ33<-F33),-BZ33,0)))","v":0},{"$f":"IF(CO33>0,-BZ33-CA33,0)","v":0},{"$f":"BZ33+CA33+CB33","v":0},null,null,{"$f":"IF(F33<0,IF(BZ33=0,F33,IF(BZ33>=-F33,0,IF(AND(BZ33>0,-F33>F33),BZ33+F33,0))),IF(CE33=-F33,F33,IF(AND(CE33<0,-CE33<F33),-CE33,0)))","v":0},{"$f":"IF(CO33>0,-CE33-CF33,0)","v":0},{"$f":"CE33+CF33+CG33","v":0},null,0,{"$f":"IF(BD33<>0,(BX33+CC33+CH33+CJ33)/($AY33-G33+12)*-12*IF(G33>0,(12-G33)/12,1)*IF(E33<0,0,1),0)","v":0},{"$f":"IF(CO33>0,-CJ33,0)","v":0},{"$f":"CJ33+CK33+CL33","v":0},{"$f":"BU33+BV33+BZ33+CA33+CE33+CF33+CJ33+CK33","v":0},{"$f":"IF(E33<0,E33*-1,0)","v":0},{"$f":"IF(CO33>0,IF(OR(CE33<0,BZ33=0),CO33-CN33,IF(CO33-BU33-CJ33<0,CO33-BU33-CJ33,IF(CO33-BU33-CJ33<=BZ33,0,CO33-BU33-BZ33-CJ33))),0)","v":0},{"$f":"IF(CO33>0,BZ33+CO33-CN33-CP33,0)","v":0},{"$f":"BX33","v":0},{"$f":"IF(M33>0,M33,0)","v":0},{"$f":"IF(DL33>0,-CR33-CS33,0)","v":0},{"$f":"CR33+CS33+CT33","v":0},null,{"$f":"CC33","v":0},{"$f":"IF(N33>0,IF(DB33=0,N33,IF(-DB33>=N33,0,IF(AND(DB33<0,-DB33<N33),DB33+N33,0))),IF(CW33>=-N33,N33,IF(AND(CW33>0,CW33<-N33),-CW33,0)))","v":0},{"$f":"IF(DL33>0,-CW33-CX33,0)","v":0},{"$f":"CW33+CX33+CY33","v":0},null,{"$f":"CH33","v":0},{"$f":"IF(N33<0,IF(CW33=0,N33,IF(CW33>=-N33,0,IF(AND(CW33>0,-N33>N33),CW33+N33,0))),IF(DB33=-N33,N33,IF(AND(DB33<0,-DB33<N33),-DB33,0)))","v":0},{"$f":"IF(DL33>0,-DB33-DC33,0)","v":0},{"$f":"DB33+DC33+DD33","v":0},null,{"$f":"CM33","v":0},{"$f":"IF(BD33<>0,(CU33+CZ33+DE33+DG33)/($AZ33-O33+12)*-12*IF(O33>0,(12-O33)/12,1)*IF(M33<0,0,1),0)","v":0},{"$f":"IF(DL33>0,-DG33,0)","v":0},{"$f":"DG33+DH33+DI33","v":0},{"$f":"CR33+CS33+CW33+CX33+DB33+DC33+DG33+DH33","v":0},{"$f":"IF(M33<0,M33*-1,0)","v":0},{"$f":"IF(DL33>0,IF(OR(DB33<0,CW33=0),DL33-DK33,IF(DL33-CR33-DG33<0,DL33-CR33-DG33,IF(DL33-CR33-DG33<=CW33,0,DL33-CR33-CW33-DG33))),0)","v":0},{"$f":"IF(DL33>0,CW33+DL33-DK33-DM33,0)","v":0},{"$f":"CU33","v":0},{"$f":"IF(U33>0,U33,0)","v":0},{"$f":"IF(EI33>0,-DO33-DP33,0)","v":0},{"$f":"DO33+DP33+DQ33","v":0},null,{"$f":"CZ33","v":0},{"$f":"IF(V33>0,IF(DY33=0,V33,IF(-DY33>=V33,0,IF(AND(DY33<0,-DY33<V33),DY33+V33,0))),IF(DT33>=-V33,V33,IF(AND(DT33>0,DT33<-V33),-DT33,0)))","v":0},{"$f":"IF(EI33>0,-DT33-DU33,0)","v":0},{"$f":"DT33+DU33+DV33","v":0},null,{"$f":"DE33","v":0},{"$f":"IF(V33<0,IF(DT33=0,V33,IF(DT33>=-V33,0,IF(AND(DT33>0,-V33>V33),DT33+V33,0))),IF(DY33=-V33,V33,IF(AND(DY33<0,-DY33<V33),-DY33,0)))","v":0},{"$f":"IF(EI33>0,-DY33-DZ33,0)","v":0},{"$f":"DY33+DZ33+EA33","v":0},null,{"$f":"DJ33","v":0},{"$f":"IF(BD33<>0,(DR33+DW33+EB33+ED33)/($BA33-W33+12)*-12*IF(W33>0,(12-W33)/12,1)*IF(U33<0,0,1),0)","v":0},{"$f":"IF(EI33>0,-ED33,0)","v":0},{"$f":"ED33+EE33+EF33","v":0},{"$f":"DO33+DP33+DT33+DU33+DY33+DZ33+ED33+EE33","v":0},{"$f":"IF(U33<0,U33*-1,0)","v":0},{"$f":"IF(EI33>0,IF(OR(DY33<0,DT33=0),EI33-EH33,IF(EI33-DO33-ED33<0,EI33-DO33-ED33,IF(EI33-DO33-ED33<=DT33,0,EI33-DO33-DT33-ED33))),0)","v":0},{"$f":"IF(EI33>0,DT33+EI33-EH33-EJ33,0)","v":0},{"$f":"DR33","v":0},{"$f":"IF(AC33>0,AC33,0)","v":0},{"$f":"IF(FF33>0,-EL33-EM33,0)","v":0},{"$f":"EL33+EM33+EN33","v":0},null,{"$f":"DW33","v":0},{"$f":"IF(AD33>0,IF(EV33=0,AD33,IF(-EV33>=AD33,0,IF(AND(EV33<0,-EV33<AD33),EV33+AD33,0))),IF(EQ33>=-AD33,AD33,IF(AND(EQ33>0,EQ33<-AD33),-EQ33,0)))","v":0},{"$f":"IF(FF33>0,-EQ33-ER33,0)","v":0},{"$f":"EQ33+ER33+ES33","v":0},null,{"$f":"EB33","v":0},{"$f":"IF(AD33<0,IF(EQ33=0,AD33,IF(EQ33>=-AD33,0,IF(AND(EQ33>0,-AD33>AD33),EQ33+AD33,0))),IF(EV33=-AD33,AD33,IF(AND(EV33<0,-EV33<AD33),-EV33,0)))","v":0},{"$f":"IF(FF33>0,-EV33-EW33,0)","v":0},{"$f":"EV33+EW33+EX33","v":0},null,{"$f":"EG33","v":0},{"$f":"IF($BD33<>0,(EO33+ET33+EY33+FA33)/($BB33-$AE33+12)*-12*IF($AE33>0,(12-$AE33)/12,1)*IF($AC33<0,0,1),0)","v":0},{"$f":"IF(FF33>0,-FA33,0)","v":0},{"$f":"FA33+FB33+FC33","v":0},{"$f":"EL33+EM33+EQ33+ER33+EV33+EW33+FA33+FB33","v":0},{"$f":"IF(AC33<0,AC33*-1,0)","v":0},{"$f":"IF(FF33>0,IF(OR(EV33<0,EQ33=0),FF33-FE33,IF(FF33-EL33-FA33<0,FF33-EL33-FA33,IF(FF33-EL33-FA33<=EQ33,0,FF33-EL33-EQ33-FA33))),0)","v":0},{"$f":"IF(FF33>0,EQ33+FF33-FE33-FG33,0)","v":0},{"$f":"EO33","v":0},{"$f":"IF(AK33>0,AK33,0)","v":0},{"$f":"IF(GC33>0,-FI33-FJ33,0)","v":0},{"$f":"FI33+FJ33+FK33","v":0},null,{"$f":"ET33","v":0},{"$f":"IF(AL33>0,IF(FS33=0,AL33,IF(-FS33>=AL33,0,IF(AND(FS33<0,-FS33<AL33),FS33+AL33,0))),IF(FN33>=-AL33,AL33,IF(AND(FN33>0,FN33<-AL33),-FN33,0)))","v":0},{"$f":"IF(GC33>0,-FN33-FO33,0)","v":0},{"$f":"FN33+FO33+FP33","v":0},null,{"$f":"EY33","v":0},{"$f":"IF(AL33<0,IF(FN33=0,AL33,IF(FN33>=-AL33,0,IF(AND(FN33>0,-AL33>AL33),FN33+AL33,0))),IF(FS33=-AL33,AL33,IF(AND(FS33<0,-FS33<AL33),-FS33,0)))","v":0},{"$f":"IF(GC33>0,-FS33-FT33,0)","v":0},{"$f":"FS33+FT33+FU33","v":0},null,{"$f":"FD33","v":0},{"$f":"IF($BD33<>0,(FL33+FQ33+FV33+FX33)/($BC33-$AM33+12)*-12*IF($AM33>0,(12-$AM33)/12,1)*IF($AK33<0,0,1),0)","v":0},{"$f":"IF(GC33>0,-FX33,0)","v":0},{"$f":"FX33+FY33+FZ33","v":0},{"$f":"FI33+FJ33+FN33+FO33+FS33+FT33+FX33+FY33","v":0},{"$f":"IF(AK33<0,AK33*-1,0)","v":0},{"$f":"IF(GC33>0,IF(OR(FS33<0,FN33=0),GC33-GB33,IF(GC33-FI33-FX33<0,GC33-FI33-FX33,IF(GC33-FI33-FX33<=FN33,0,GC33-FI33-FN33-FX33))),0)","v":0},{"$f":"IF(GC33>0,FN33+GC33-GB33-GD33,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"CP34","v":0},{"$f":"CK34","v":0},{"$f":"IF(Grundforbedring>0,IF(H34>0,H34*12,12),IF(E34>0,IF(H34>0,H34*12,12),12))","v":12},{"$f":"CR34+CW34+DB34+DG34","v":0},null,null,null,null,{"$f":"DM34","v":0},{"$f":"DH34","v":0},{"$f":"IF(K34>12,K34-12+G34,IF(M34>0,IF(P34>0,P34*12,12),12))","v":12},{"$f":"DO34+DT34+DY34+ED34","v":0},null,null,null,null,{"$f":"EJ34","v":0},{"$f":"EE34","v":0},{"$f":"IF(S34>12,S34-12+O34,IF(U34>0,IF(X34>0,X34*12,12),12))","v":12},{"$f":"EL34+EQ34+EV34+FA34","v":0},null,null,null,null,{"$f":"FG34","v":0},{"$f":"FB34","v":0},{"$f":"IF(AA34>12,AA34-12+W34,IF(AC34>0,IF(AF34>0,AF34*12,12),12))","v":12},{"$f":"EO34+ET34+EY34+FD34","v":0},null,null,null,null,0,null,0,12,0,null,null,0,0,0,{"$f":"H34*12+G34-12*IF(H34>0,1,0)","v":0},{"$f":"IF(AY34>12,AY34-12,IF(P34>0,P34*12-12+O34,0))","v":0},{"$f":"IF(AZ34>12,AZ34-12,IF(X34>0,X34*12-12+W34,0))","v":0},{"$f":"IF(BA34>12,BA34-12,IF(AF34>0,AF34*12-12+AE34,0))","v":0},0,0,"Leaset",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D34+L34+T34+AB34+AJ34+AS34,0)<>0,1,0)","v":0},{"$f":"B34","v":0},null,{"$f":"D34","v":0},{"$f":"IF(E34>0,E34,0)","v":0},{"$f":"IF(CO34>0,-BU34-BV34,0)","v":0},{"$f":"BU34+BV34+BW34","v":0},null,null,{"$f":"IF(F34>0,IF(CE34=0,F34,IF(-CE34>=F34,0,IF(AND(CE34<0,-CE34<F34),CE34+F34,0))),IF(BZ34>=-F34,F34,IF(AND(BZ34>0,BZ34<-F34),-BZ34,0)))","v":0},{"$f":"IF(CO34>0,-BZ34-CA34,0)","v":0},{"$f":"BZ34+CA34+CB34","v":0},null,null,{"$f":"IF(F34<0,IF(BZ34=0,F34,IF(BZ34>=-F34,0,IF(AND(BZ34>0,-F34>F34),BZ34+F34,0))),IF(CE34=-F34,F34,IF(AND(CE34<0,-CE34<F34),-CE34,0)))","v":0},{"$f":"IF(CO34>0,-CE34-CF34,0)","v":0},{"$f":"CE34+CF34+CG34","v":0},null,0,{"$f":"IF(BD34<>0,(BX34+CC34+CH34+CJ34)/($AY34-G34+12)*-12*IF(G34>0,(12-G34)/12,1)*IF(E34<0,0,1),0)","v":0},{"$f":"IF(CO34>0,-CJ34,0)","v":0},{"$f":"CJ34+CK34+CL34","v":0},{"$f":"BU34+BV34+BZ34+CA34+CE34+CF34+CJ34+CK34","v":0},{"$f":"IF(E34<0,E34*-1,0)","v":0},{"$f":"IF(CO34>0,IF(OR(CE34<0,BZ34=0),CO34-CN34,IF(CO34-BU34-CJ34<0,CO34-BU34-CJ34,IF(CO34-BU34-CJ34<=BZ34,0,CO34-BU34-BZ34-CJ34))),0)","v":0},{"$f":"IF(CO34>0,BZ34+CO34-CN34-CP34,0)","v":0},{"$f":"BX34","v":0},{"$f":"IF(M34>0,M34,0)","v":0},{"$f":"IF(DL34>0,-CR34-CS34,0)","v":0},{"$f":"CR34+CS34+CT34","v":0},null,{"$f":"CC34","v":0},{"$f":"IF(N34>0,IF(DB34=0,N34,IF(-DB34>=N34,0,IF(AND(DB34<0,-DB34<N34),DB34+N34,0))),IF(CW34>=-N34,N34,IF(AND(CW34>0,CW34<-N34),-CW34,0)))","v":0},{"$f":"IF(DL34>0,-CW34-CX34,0)","v":0},{"$f":"CW34+CX34+CY34","v":0},null,{"$f":"CH34","v":0},{"$f":"IF(N34<0,IF(CW34=0,N34,IF(CW34>=-N34,0,IF(AND(CW34>0,-N34>N34),CW34+N34,0))),IF(DB34=-N34,N34,IF(AND(DB34<0,-DB34<N34),-DB34,0)))","v":0},{"$f":"IF(DL34>0,-DB34-DC34,0)","v":0},{"$f":"DB34+DC34+DD34","v":0},null,{"$f":"CM34","v":0},{"$f":"IF(BD34<>0,(CU34+CZ34+DE34+DG34)/($AZ34-O34+12)*-12*IF(O34>0,(12-O34)/12,1)*IF(M34<0,0,1),0)","v":0},{"$f":"IF(DL34>0,-DG34,0)","v":0},{"$f":"DG34+DH34+DI34","v":0},{"$f":"CR34+CS34+CW34+CX34+DB34+DC34+DG34+DH34","v":0},{"$f":"IF(M34<0,M34*-1,0)","v":0},{"$f":"IF(DL34>0,IF(OR(DB34<0,CW34=0),DL34-DK34,IF(DL34-CR34-DG34<0,DL34-CR34-DG34,IF(DL34-CR34-DG34<=CW34,0,DL34-CR34-CW34-DG34))),0)","v":0},{"$f":"IF(DL34>0,CW34+DL34-DK34-DM34,0)","v":0},{"$f":"CU34","v":0},{"$f":"IF(U34>0,U34,0)","v":0},{"$f":"IF(EI34>0,-DO34-DP34,0)","v":0},{"$f":"DO34+DP34+DQ34","v":0},null,{"$f":"CZ34","v":0},{"$f":"IF(V34>0,IF(DY34=0,V34,IF(-DY34>=V34,0,IF(AND(DY34<0,-DY34<V34),DY34+V34,0))),IF(DT34>=-V34,V34,IF(AND(DT34>0,DT34<-V34),-DT34,0)))","v":0},{"$f":"IF(EI34>0,-DT34-DU34,0)","v":0},{"$f":"DT34+DU34+DV34","v":0},null,{"$f":"DE34","v":0},{"$f":"IF(V34<0,IF(DT34=0,V34,IF(DT34>=-V34,0,IF(AND(DT34>0,-V34>V34),DT34+V34,0))),IF(DY34=-V34,V34,IF(AND(DY34<0,-DY34<V34),-DY34,0)))","v":0},{"$f":"IF(EI34>0,-DY34-DZ34,0)","v":0},{"$f":"DY34+DZ34+EA34","v":0},null,{"$f":"DJ34","v":0},{"$f":"IF(BD34<>0,(DR34+DW34+EB34+ED34)/($BA34-W34+12)*-12*IF(W34>0,(12-W34)/12,1)*IF(U34<0,0,1),0)","v":0},{"$f":"IF(EI34>0,-ED34,0)","v":0},{"$f":"ED34+EE34+EF34","v":0},{"$f":"DO34+DP34+DT34+DU34+DY34+DZ34+ED34+EE34","v":0},{"$f":"IF(U34<0,U34*-1,0)","v":0},{"$f":"IF(EI34>0,IF(OR(DY34<0,DT34=0),EI34-EH34,IF(EI34-DO34-ED34<0,EI34-DO34-ED34,IF(EI34-DO34-ED34<=DT34,0,EI34-DO34-DT34-ED34))),0)","v":0},{"$f":"IF(EI34>0,DT34+EI34-EH34-EJ34,0)","v":0},{"$f":"DR34","v":0},{"$f":"IF(AC34>0,AC34,0)","v":0},{"$f":"IF(FF34>0,-EL34-EM34,0)","v":0},{"$f":"EL34+EM34+EN34","v":0},null,{"$f":"DW34","v":0},{"$f":"IF(AD34>0,IF(EV34=0,AD34,IF(-EV34>=AD34,0,IF(AND(EV34<0,-EV34<AD34),EV34+AD34,0))),IF(EQ34>=-AD34,AD34,IF(AND(EQ34>0,EQ34<-AD34),-EQ34,0)))","v":0},{"$f":"IF(FF34>0,-EQ34-ER34,0)","v":0},{"$f":"EQ34+ER34+ES34","v":0},null,{"$f":"EB34","v":0},{"$f":"IF(AD34<0,IF(EQ34=0,AD34,IF(EQ34>=-AD34,0,IF(AND(EQ34>0,-AD34>AD34),EQ34+AD34,0))),IF(EV34=-AD34,AD34,IF(AND(EV34<0,-EV34<AD34),-EV34,0)))","v":0},{"$f":"IF(FF34>0,-EV34-EW34,0)","v":0},{"$f":"EV34+EW34+EX34","v":0},null,{"$f":"EG34","v":0},0,{"$f":"IF(FF34>0,-FA34,0)","v":0},{"$f":"FA34+FB34+FC34","v":0},{"$f":"EL34+EM34+EQ34+ER34+EV34+EW34+FA34+FB34","v":0},{"$f":"IF(AC34<0,AC34*-1,0)","v":0},{"$f":"IF(FF34>0,IF(OR(EV34<0,EQ34=0),FF34-FE34,IF(FF34-EL34-FA34<0,FF34-EL34-FA34,IF(FF34-EL34-FA34<=EQ34,0,FF34-EL34-EQ34-FA34))),0)","v":0},{"$f":"IF(FF34>0,EQ34+FF34-FE34-FG34,0)","v":0},{"$f":"EO34","v":0},0,{"$f":"IF(GC34>0,-FI34-FJ34,0)","v":0},{"$f":"FI34+FJ34+FK34","v":0},null,{"$f":"ET34","v":0},{"$f":"IF(AL34>0,IF(FS34=0,AL34,IF(-FS34>=AL34,0,IF(AND(FS34<0,-FS34<AL34),FS34+AL34,0))),IF(FN34>=-AL34,AL34,IF(AND(FN34>0,FN34<-AL34),-FN34,0)))","v":0},{"$f":"IF(GC34>0,-FN34-FO34,0)","v":0},{"$f":"FN34+FO34+FP34","v":0},null,{"$f":"EY34","v":0},0,{"$f":"IF(GC34>0,-FS34-FT34,0)","v":0},{"$f":"FS34+FT34+FU34","v":0},null,{"$f":"FD34","v":0},0,{"$f":"IF(GC34>0,-FX34,0)","v":0},{"$f":"FX34+FY34+FZ34","v":0},{"$f":"FI34+FJ34+FN34+FO34+FS34+FT34+FX34+FY34","v":0},0,{"$f":"IF(GC34>0,IF(OR(FS34<0,FN34=0),GC34-GB34,IF(GC34-FI34-FX34<0,GC34-FI34-FX34,IF(GC34-FI34-FX34<=FN34,0,GC34-FI34-FN34-FX34))),0)","v":0},{"$f":"IF(GC34>0,FN34+GC34-GB34-GD34,0)","v":0}]
["*","Andre immaterielle rettigheder",null,{"$f":"SUM(D33:D34)","v":0},{"$f":"SUM(E32:E34)","v":0},{"$f":"SUM(F32:F34)","v":0},null,null,{"$f":"SUM(I32:I34)","v":0},{"$f":"SUM(J32:J34)","v":0},null,{"$f":"SUM(L33:L34)","v":0},{"$f":"SUM(M32:M34)","v":0},{"$f":"SUM(N32:N34)","v":0},null,null,{"$f":"SUM(Q32:Q34)","v":0},{"$f":"SUM(R32:R34)","v":0},null,{"$f":"SUM(T33:T34)","v":0},{"$f":"SUM(U32:U34)","v":0},{"$f":"SUM(V32:V34)","v":0},null,null,{"$f":"SUM(Y32:Y34)","v":0},{"$f":"SUM(Z32:Z34)","v":0},null,{"$f":"SUM(AB33:AB34)","v":0},{"$f":"SUM(AC32:AC34)","v":0},{"$f":"SUM(AD32:AD34)","v":0},null,null,{"$f":"SUM(AG32:AG34)","v":0},{"$f":"SUM(AH32:AH34)","v":0},null,{"$f":"SUM(AJ33:AJ34)","v":0},{"$f":"SUM(AK32:AK34)","v":0},{"$f":"SUM(AL32:AL34)","v":0},null,null,{"$f":"SUM(AO32:AO34)","v":0},null,{"$f":"SUM(AQ32:AQ34)","v":0},null,{"$f":"SUM(AS33:AS34)","v":0},null,null,null,null,null,null,null,null,null,null,null,"År 1",null,null,"År 2",null,"År 3",null,"År 4",null,"År 5",null,null,1,{"$f":"SUM(BR33:BR34)","v":0},{"$f":"B35","v":"Andre immaterielle rettigheder"},null,{"$f":"SUM(BU33:BU34)","v":0},{"$f":"SUM(BV33:BV34)","v":0},{"$f":"SUM(BW33:BW34)","v":0},{"$f":"SUM(BX33:BX34)","v":0},null,{"$f":"SUM(BZ33:BZ34)","v":0},{"$f":"SUM(CA33:CA34)","v":0},{"$f":"SUM(CB33:CB34)","v":0},{"$f":"SUM(CC33:CC34)","v":0},null,{"$f":"SUM(CE33:CE34)","v":0},{"$f":"SUM(CF33:CF34)","v":0},{"$f":"SUM(CG33:CG34)","v":0},{"$f":"SUM(CH33:CH34)","v":0},null,{"$f":"SUM(CJ33:CJ34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CW33:CW34)","v":0},{"$f":"SUM(CX33:CX34)","v":0},{"$f":"SUM(CY33:CY34)","v":0},{"$f":"SUM(CZ33:CZ34)","v":0},null,{"$f":"SUM(DB33:DB34)","v":0},{"$f":"SUM(DC33:DC34)","v":0},{"$f":"SUM(DD33:DD34)","v":0},{"$f":"SUM(DE33:DE34)","v":0},null,{"$f":"SUM(DG33:DG34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DT33:DT34)","v":0},{"$f":"SUM(DU33:DU34)","v":0},{"$f":"SUM(DV33:DV34)","v":0},{"$f":"SUM(DW33:DW34)","v":0},null,{"$f":"SUM(DY33:DY34)","v":0},{"$f":"SUM(DZ33:DZ34)","v":0},{"$f":"SUM(EA33:EA34)","v":0},{"$f":"SUM(EB33:EB34)","v":0},null,{"$f":"SUM(ED33:ED34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ33:EQ34)","v":0},{"$f":"SUM(ER33:ER34)","v":0},{"$f":"SUM(ES33:ES34)","v":0},{"$f":"SUM(ET33:ET34)","v":0},null,{"$f":"SUM(EV33:EV34)","v":0},{"$f":"SUM(EW33:EW34)","v":0},{"$f":"SUM(EX33:EX34)","v":0},{"$f":"SUM(EY33:EY34)","v":0},null,{"$f":"SUM(FA33:FA34)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FN33:FN34)","v":0},{"$f":"SUM(FO33:FO34)","v":0},{"$f":"SUM(FP33:FP34)","v":0},{"$f":"SUM(FQ33:FQ34)","v":0},null,{"$f":"SUM(FS33:FS34)","v":0},{"$f":"SUM(FT33:FT34)","v":0},{"$f":"SUM(FU33:FU34)","v":0},{"$f":"SUM(FV33:FV34)","v":0},null,{"$f":"SUM(FX33:FX34)","v":0},0,0,0,0,0,0,0]
[null,null,"l=Leasing",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","M afskr i året",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","M afskr",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","M afskr",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","M afskr",null,"Investering","O/N","M","Rest-år","T/G",null,"Afskr.","M afskr",null,null,null,null,null,null,null,null,null,null,null,null,"Primo","Afskr","Inv.","Afskr","Inv.","Afskr","Inv.","Afskr","Inv.","Afskr","Inv.",null,1,{"$f":"IF(BR39=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA35+CB35+CF35+CG35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX35+CY35+DC35+DD35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU35+DV35+DZ35+EA35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER35+ES35+EW35+EX35","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO35+FP35+FT35+FU35","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"CP37","v":0},{"$f":"CK37","v":0},{"$f":"IF(Grundforbedring>0,IF(H37>0,H37*12,12),IF(E37>0,IF(H37>0,H37*12,12),12))","v":12},{"$f":"CR37+CW37+DB37+DG37","v":0},null,null,null,null,{"$f":"DM37","v":0},{"$f":"DH37","v":0},{"$f":"IF(K37>12,K37-12+G37,IF(M37>0,IF(P37>0,P37*12,12),12))","v":12},{"$f":"DO37+DT37+DY37+ED37","v":0},null,null,null,null,{"$f":"EJ37","v":0},{"$f":"EE37","v":0},{"$f":"IF(S37>12,S37-12+O37,IF(U37>0,IF(X37>0,X37*12,12),12))","v":12},{"$f":"EL37+EQ37+EV37+FA37","v":0},null,null,null,null,{"$f":"FG37","v":0},{"$f":"FB37","v":0},{"$f":"IF(AA37>12,AA37-12+W37,IF(AC37>0,IF(AF37>0,AF37*12,12),12))","v":12},{"$f":"EO37+ET37+EY37+FD37","v":0},null,null,null,null,{"$f":"GD37","v":0},null,{"$f":"FY37","v":0},{"$f":"IF(AI37>12,AI37-12+AE37,IF(AK37>0,IF(AN37>0,AN37*12,12),12))","v":12},{"$f":"FL37+FQ37+FV37+GA37","v":0},null,null,{"$f":"IF(OR(ABS(I37)>0.5,ABS(Q37)>0.5,ABS(Y37)>0.5,ABS(AG37)>0.5,ABS(AO37)>0.5),1,0)","v":0},{"$f":"IF(AND(D37<0.5,E37<0),1,IF(AND(L37<0.5,M37<0),1,IF(AND(T37<0.5,U37<0),1,IF(AND(AB37<0.5,AC37<0),1,IF(AND(AJ37<0.5,AK37<0),1,0)))))","v":0},{"$f":"IF(AND(D37+E37=0,F37<>0),1,IF(AND(L37+M37=0,N37<>0),1,IF(AND(T37+U37=0,V37<>0),1,IF(AND(AB37+AC37=0,AD37<>0),1,IF(AND(AJ37+AK37=0,AL37<>0),1,0)))))","v":0},{"$f":"H37*12+G37-12*IF(H37>0,1,0)","v":0},{"$f":"IF(AY37>12,AY37-12,IF(P37>0,P37*12-12+O37,0))","v":0},{"$f":"IF(AZ37>12,AZ37-12,IF(X37>0,X37*12-12+W37,0))","v":0},{"$f":"IF(BA37>12,BA37-12,IF(AF37>0,AF37*12-12+AE37,0))","v":0},{"$f":"IF(BB37>12,BB37-12,IF(AN37>0,AN37*12-12+AM37,0))","v":0},{"$f":"IF(H37=1,1,SUM(AY37:BC37))","v":0},{"$f":"IF($C37=\"l\",D37,0)","v":0},{"$f":"IF($C37=\"l\",J37,0)","v":0},{"$f":"IF($C37=\"l\",E37,0)","v":0},{"$f":"IF($C37=\"l\",J37,0)","v":0},{"$f":"IF($C37=\"l\",M37,0)","v":0},{"$f":"IF($C37=\"l\",Z37,0)","v":0},{"$f":"IF($C37=\"l\",U37,0)","v":0},{"$f":"IF($C37=\"l\",$AH37,0)","v":0},{"$f":"IF($C37=\"l\",$AW37,0)","v":0},{"$f":"IF($C37=\"l\",$AQ37,0)","v":0},{"$f":"IF($C37=\"l\",$AW37,0)","v":0},null,1,{"$f":"IF(ROUND(D37+L37+T37+AB37+AJ37+AS37,0)<>0,1,0)","v":0},{"$f":"B37","v":0},null,{"$f":"D37","v":0},{"$f":"IF(E37>0,E37,0)","v":0},{"$f":"IF(CO37>0,-BU37-BV37,0)","v":0},{"$f":"BU37+BV37+BW37","v":0},null,null,{"$f":"IF(F37>0,IF(CE37=0,F37,IF(-CE37>=F37,0,IF(AND(CE37<0,-CE37<F37),CE37+F37,0))),IF(BZ37>=-F37,F37,IF(AND(BZ37>0,BZ37<-F37),-BZ37,0)))","v":0},{"$f":"IF(CO37>0,-BZ37-CA37,0)","v":0},{"$f":"BZ37+CA37+CB37","v":0},null,null,{"$f":"IF(F37<0,IF(BZ37=0,F37,IF(BZ37>=-F37,0,IF(AND(BZ37>0,-F37>F37),BZ37+F37,0))),IF(CE37=-F37,F37,IF(AND(CE37<0,-CE37<F37),-CE37,0)))","v":0},{"$f":"IF(CO37>0,-CE37-CF37,0)","v":0},{"$f":"CE37+CF37+CG37","v":0},null,0,{"$f":"IF(BD37<>0,(BX37+CC37+CH37+CJ37)/($AY37-G37+12)*-12*IF(G37>0,(12-G37)/12,1)*IF(E37<0,0,1),0)","v":0},{"$f":"IF(CO37>0,-CJ37,0)","v":0},{"$f":"CJ37+CK37+CL37","v":0},{"$f":"BU37+BV37+BZ37+CA37+CE37+CF37+CJ37+CK37","v":0},{"$f":"IF(E37<0,E37*-1,0)","v":0},{"$f":"IF(CO37>0,IF(OR(CE37<0,BZ37=0),CO37-CN37,IF(CO37-BU37-CJ37<0,CO37-BU37-CJ37,IF(CO37-BU37-CJ37<=BZ37,0,CO37-BU37-BZ37-CJ37))),0)","v":0},{"$f":"IF(CO37>0,BZ37+CO37-CN37-CP37,0)","v":0},{"$f":"BX37","v":0},{"$f":"IF(M37>0,M37,0)","v":0},{"$f":"IF(DL37>0,-CR37-CS37,0)","v":0},{"$f":"CR37+CS37+CT37","v":0},null,{"$f":"CC37","v":0},{"$f":"IF(N37>0,IF(DB37=0,N37,IF(-DB37>=N37,0,IF(AND(DB37<0,-DB37<N37),DB37+N37,0))),IF(CW37>=-N37,N37,IF(AND(CW37>0,CW37<-N37),-CW37,0)))","v":0},{"$f":"IF(DL37>0,-CW37-CX37,0)","v":0},{"$f":"CW37+CX37+CY37","v":0},null,{"$f":"CH37","v":0},{"$f":"IF(N37<0,IF(CW37=0,N37,IF(CW37>=-N37,0,IF(AND(CW37>0,-N37>N37),CW37+N37,0))),IF(DB37=-N37,N37,IF(AND(DB37<0,-DB37<N37),-DB37,0)))","v":0},{"$f":"IF(DL37>0,-DB37-DC37,0)","v":0},{"$f":"DB37+DC37+DD37","v":0},null,{"$f":"CM37","v":0},{"$f":"IF(BD37<>0,(CU37+CZ37+DE37+DG37)/($AZ37-O37+12)*-12*IF(O37>0,(12-O37)/12,1)*IF(M37<0,0,1),0)","v":0},{"$f":"IF(DL37>0,-DG37,0)","v":0},{"$f":"DG37+DH37+DI37","v":0},{"$f":"CR37+CS37+CW37+CX37+DB37+DC37+DG37+DH37","v":0},{"$f":"IF(M37<0,M37*-1,0)","v":0},{"$f":"IF(DL37>0,IF(OR(DB37<0,CW37=0),DL37-DK37,IF(DL37-CR37-DG37<0,DL37-CR37-DG37,IF(DL37-CR37-DG37<=CW37,0,DL37-CR37-CW37-DG37))),0)","v":0},{"$f":"IF(DL37>0,CW37+DL37-DK37-DM37,0)","v":0},{"$f":"CU37","v":0},{"$f":"IF(U37>0,U37,0)","v":0},{"$f":"IF(EI37>0,-DO37-DP37,0)","v":0},{"$f":"DO37+DP37+DQ37","v":0},null,{"$f":"CZ37","v":0},{"$f":"IF(V37>0,IF(DY37=0,V37,IF(-DY37>=V37,0,IF(AND(DY37<0,-DY37<V37),DY37+V37,0))),IF(DT37>=-V37,V37,IF(AND(DT37>0,DT37<-V37),-DT37,0)))","v":0},{"$f":"IF(EI37>0,-DT37-DU37,0)","v":0},{"$f":"DT37+DU37+DV37","v":0},null,{"$f":"DE37","v":0},{"$f":"IF(V37<0,IF(DT37=0,V37,IF(DT37>=-V37,0,IF(AND(DT37>0,-V37>V37),DT37+V37,0))),IF(DY37=-V37,V37,IF(AND(DY37<0,-DY37<V37),-DY37,0)))","v":0},{"$f":"IF(EI37>0,-DY37-DZ37,0)","v":0},{"$f":"DY37+DZ37+EA37","v":0},null,{"$f":"DJ37","v":0},{"$f":"IF(BD37<>0,(DR37+DW37+EB37+ED37)/($BA37-W37+12)*-12*IF(W37>0,(12-W37)/12,1)*IF(U37<0,0,1),0)","v":0},{"$f":"IF(EI37>0,-ED37,0)","v":0},{"$f":"ED37+EE37+EF37","v":0},{"$f":"DO37+DP37+DT37+DU37+DY37+DZ37+ED37+EE37","v":0},{"$f":"IF(U37<0,U37*-1,0)","v":0},{"$f":"IF(EI37>0,IF(OR(DY37<0,DT37=0),EI37-EH37,IF(EI37-DO37-ED37<0,EI37-DO37-ED37,IF(EI37-DO37-ED37<=DT37,0,EI37-DO37-DT37-ED37))),0)","v":0},{"$f":"IF(EI37>0,DT37+EI37-EH37-EJ37,0)","v":0},{"$f":"DR37","v":0},{"$f":"IF(AC37>0,AC37,0)","v":0},{"$f":"IF(FF37>0,-EL37-EM37,0)","v":0},{"$f":"EL37+EM37+EN37","v":0},null,{"$f":"DW37","v":0},{"$f":"IF(AD37>0,IF(EV37=0,AD37,IF(-EV37>=AD37,0,IF(AND(EV37<0,-EV37<AD37),EV37+AD37,0))),IF(EQ37>=-AD37,AD37,IF(AND(EQ37>0,EQ37<-AD37),-EQ37,0)))","v":0},{"$f":"IF(FF37>0,-EQ37-ER37,0)","v":0},{"$f":"EQ37+ER37+ES37","v":0},null,{"$f":"EB37","v":0},{"$f":"IF(AD37<0,IF(EQ37=0,AD37,IF(EQ37>=-AD37,0,IF(AND(EQ37>0,-AD37>AD37),EQ37+AD37,0))),IF(EV37=-AD37,AD37,IF(AND(EV37<0,-EV37<AD37),-EV37,0)))","v":0},{"$f":"IF(FF37>0,-EV37-EW37,0)","v":0},{"$f":"EV37+EW37+EX37","v":0},null,{"$f":"EG37","v":0},{"$f":"IF($BD37<>0,(EO37+ET37+EY37+FA37)/($BB37-$AE37+12)*-12*IF($AE37>0,(12-$AE37)/12,1)*IF($AC37<0,0,1),0)","v":0},{"$f":"IF(FF37>0,-FA37,0)","v":0},{"$f":"FA37+FB37+FC37","v":0},{"$f":"EL37+EM37+EQ37+ER37+EV37+EW37+FA37+FB37","v":0},{"$f":"IF(AC37<0,AC37*-1,0)","v":0},{"$f":"IF(FF37>0,IF(OR(EV37<0,EQ37=0),FF37-FE37,IF(FF37-EL37-FA37<0,FF37-EL37-FA37,IF(FF37-EL37-FA37<=EQ37,0,FF37-EL37-EQ37-FA37))),0)","v":0},{"$f":"IF(FF37>0,EQ37+FF37-FE37-FG37,0)","v":0},{"$f":"EO37","v":0},{"$f":"IF(AK37>0,AK37,0)","v":0},{"$f":"IF(GC37>0,-FI37-FJ37,0)","v":0},{"$f":"FI37+FJ37+FK37","v":0},null,{"$f":"ET37","v":0},{"$f":"IF(AL37>0,IF(FS37=0,AL37,IF(-FS37>=AL37,0,IF(AND(FS37<0,-FS37<AL37),FS37+AL37,0))),IF(FN37>=-AL37,AL37,IF(AND(FN37>0,FN37<-AL37),-FN37,0)))","v":0},{"$f":"IF(GC37>0,-FN37-FO37,0)","v":0},{"$f":"FN37+FO37+FP37","v":0},null,{"$f":"EY37","v":0},{"$f":"IF(AL37<0,IF(FN37=0,AL37,IF(FN37>=-AL37,0,IF(AND(FN37>0,-AL37>AL37),FN37+AL37,0))),IF(FS37=-AL37,AL37,IF(AND(FS37<0,-FS37<AL37),-FS37,0)))","v":0},{"$f":"IF(GC37>0,-FS37-FT37,0)","v":0},{"$f":"FS37+FT37+FU37","v":0},null,{"$f":"FD37","v":0},{"$f":"IF($BD37<>0,(FL37+FQ37+FV37+FX37)/($BC37-$AM37+12)*-12*IF($AM37>0,(12-$AM37)/12,1)*IF($AK37<0,0,1),0)","v":0},{"$f":"IF(GC37>0,-FX37,0)","v":0},{"$f":"FX37+FY37+FZ37","v":0},{"$f":"FI37+FJ37+FN37+FO37+FS37+FT37+FX37+FY37","v":0},{"$f":"IF(AK37<0,AK37*-1,0)","v":0},{"$f":"IF(GC37>0,IF(OR(FS37<0,FN37=0),GC37-GB37,IF(GC37-FI37-FX37<0,GC37-FI37-FX37,IF(GC37-FI37-FX37<=FN37,0,GC37-FI37-FN37-FX37))),0)","v":0},{"$f":"IF(GC37>0,FN37+GC37-GB37-GD37,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"CP38","v":0},{"$f":"CK38","v":0},{"$f":"IF(Grundforbedring>0,IF(H38>0,H38*12,12),IF(E38>0,IF(H38>0,H38*12,12),12))","v":12},{"$f":"CR38+CW38+DB38+DG38","v":0},null,null,null,null,{"$f":"DM38","v":0},{"$f":"DH38","v":0},{"$f":"IF(K38>12,K38-12+G38,IF(M38>0,IF(P38>0,P38*12,12),12))","v":12},{"$f":"DO38+DT38+DY38+ED38","v":0},null,null,null,null,{"$f":"EJ38","v":0},{"$f":"EE38","v":0},{"$f":"IF(S38>12,S38-12+O38,IF(U38>0,IF(X38>0,X38*12,12),12))","v":12},{"$f":"EL38+EQ38+EV38+FA38","v":0},null,null,null,null,{"$f":"FG38","v":0},{"$f":"FB38","v":0},{"$f":"IF(AA38>12,AA38-12+W38,IF(AC38>0,IF(AF38>0,AF38*12,12),12))","v":12},{"$f":"EO38+ET38+EY38+FD38","v":0},null,null,null,null,0,null,0,12,0,null,null,{"$f":"IF(OR(I38<>0,Q38<>0,Y38<>0,AG38<>0,AO38<>0),1,0)","v":0},{"$f":"IF(AND(D38<0.5,E38<0),1,IF(AND(L38<0.5,M38<0),1,IF(AND(T38<0.5,U38<0),1,IF(AND(AB38<0.5,AC38<0),1,IF(AND(AJ38<0.5,AK38<0),1,0)))))","v":0},0,{"$f":"H38*12+G38-12*IF(H38>0,1,0)","v":0},{"$f":"IF(AY38>12,AY38-12,IF(P38>0,P38*12-12+O38,0))","v":0},{"$f":"IF(AZ38>12,AZ38-12,IF(X38>0,X38*12-12+W38,0))","v":0},0,0,0,{"$f":"IF($C38=\"l\",D38,0)","v":0},{"$f":"IF($C38=\"l\",J38,0)","v":0},{"$f":"IF($C38=\"l\",E38,0)","v":0},{"$f":"IF($C38=\"l\",J38,0)","v":0},{"$f":"IF($C38=\"l\",M38,0)","v":0},{"$f":"IF($C38=\"l\",Z38,0)","v":0},{"$f":"IF($C38=\"l\",U38,0)","v":0},{"$f":"IF($C38=\"l\",AH38,0)","v":0},{"$f":"IF($C38=\"l\",AW38,0)","v":0},{"$f":"IF($C38=\"l\",$AQ38,0)","v":0},{"$f":"IF($C38=\"l\",$AW38,0)","v":0},null,1,{"$f":"IF(ROUND(D38+L38+T38+AB38+AJ38+AS38,0)<>0,1,0)","v":0},{"$f":"B38","v":0},null,{"$f":"D38","v":0},{"$f":"IF(E38>0,E38,0)","v":0},{"$f":"IF(CO38>0,-BU38-BV38,0)","v":0},{"$f":"BU38+BV38+BW38","v":0},null,null,{"$f":"IF(F38>0,IF(CE38=0,F38,IF(-CE38>=F38,0,IF(AND(CE38<0,-CE38<F38),CE38+F38,0))),IF(BZ38>=-F38,F38,IF(AND(BZ38>0,BZ38<-F38),-BZ38,0)))","v":0},{"$f":"IF(CO38>0,-BZ38-CA38,0)","v":0},{"$f":"BZ38+CA38+CB38","v":0},null,null,{"$f":"IF(F38<0,IF(BZ38=0,F38,IF(BZ38>=-F38,0,IF(AND(BZ38>0,-F38>F38),BZ38+F38,0))),IF(CE38=-F38,F38,IF(AND(CE38<0,-CE38<F38),-CE38,0)))","v":0},{"$f":"IF(CO38>0,-CE38-CF38,0)","v":0},{"$f":"CE38+CF38+CG38","v":0},null,0,{"$f":"IF(BD38<>0,(BX38+CC38+CH38+CJ38)/($AY38-G38+12)*-12*IF(G38>0,(12-G38)/12,1)*IF(E38<0,0,1),0)","v":0},{"$f":"IF(CO38>0,-CJ38,0)","v":0},{"$f":"CJ38+CK38+CL38","v":0},{"$f":"BU38+BV38+BZ38+CA38+CE38+CF38+CJ38+CK38","v":0},{"$f":"IF(E38<0,E38*-1,0)","v":0},{"$f":"IF(CO38>0,IF(OR(CE38<0,BZ38=0),CO38-CN38,IF(CO38-BU38-CJ38<0,CO38-BU38-CJ38,IF(CO38-BU38-CJ38<=BZ38,0,CO38-BU38-BZ38-CJ38))),0)","v":0},{"$f":"IF(CO38>0,BZ38+CO38-CN38-CP38,0)","v":0},{"$f":"BX38","v":0},{"$f":"IF(M38>0,M38,0)","v":0},{"$f":"IF(DL38>0,-CR38-CS38,0)","v":0},{"$f":"CR38+CS38+CT38","v":0},null,{"$f":"CC38","v":0},{"$f":"IF(N38>0,IF(DB38=0,N38,IF(-DB38>=N38,0,IF(AND(DB38<0,-DB38<N38),DB38+N38,0))),IF(CW38>=-N38,N38,IF(AND(CW38>0,CW38<-N38),-CW38,0)))","v":0},{"$f":"IF(DL38>0,-CW38-CX38,0)","v":0},{"$f":"CW38+CX38+CY38","v":0},null,{"$f":"CH38","v":0},{"$f":"IF(N38<0,IF(CW38=0,N38,IF(CW38>=-N38,0,IF(AND(CW38>0,-N38>N38),CW38+N38,0))),IF(DB38=-N38,N38,IF(AND(DB38<0,-DB38<N38),-DB38,0)))","v":0},{"$f":"IF(DL38>0,-DB38-DC38,0)","v":0},{"$f":"DB38+DC38+DD38","v":0},null,{"$f":"CM38","v":0},{"$f":"IF(BD38<>0,(CU38+CZ38+DE38+DG38)/($AZ38-O38+12)*-12*IF(O38>0,(12-O38)/12,1)*IF(M38<0,0,1),0)","v":0},{"$f":"IF(DL38>0,-DG38,0)","v":0},{"$f":"DG38+DH38+DI38","v":0},{"$f":"CR38+CS38+CW38+CX38+DB38+DC38+DG38+DH38","v":0},{"$f":"IF(M38<0,M38*-1,0)","v":0},{"$f":"IF(DL38>0,IF(OR(DB38<0,CW38=0),DL38-DK38,IF(DL38-CR38-DG38<0,DL38-CR38-DG38,IF(DL38-CR38-DG38<=CW38,0,DL38-CR38-CW38-DG38))),0)","v":0},{"$f":"IF(DL38>0,CW38+DL38-DK38-DM38,0)","v":0},{"$f":"CU38","v":0},{"$f":"IF(U38>0,U38,0)","v":0},{"$f":"IF(EI38>0,-DO38-DP38,0)","v":0},{"$f":"DO38+DP38+DQ38","v":0},null,{"$f":"CZ38","v":0},{"$f":"IF(V38>0,IF(DY38=0,V38,IF(-DY38>=V38,0,IF(AND(DY38<0,-DY38<V38),DY38+V38,0))),IF(DT38>=-V38,V38,IF(AND(DT38>0,DT38<-V38),-DT38,0)))","v":0},{"$f":"IF(EI38>0,-DT38-DU38,0)","v":0},{"$f":"DT38+DU38+DV38","v":0},null,{"$f":"DE38","v":0},{"$f":"IF(V38<0,IF(DT38=0,V38,IF(DT38>=-V38,0,IF(AND(DT38>0,-V38>V38),DT38+V38,0))),IF(DY38=-V38,V38,IF(AND(DY38<0,-DY38<V38),-DY38,0)))","v":0},{"$f":"IF(EI38>0,-DY38-DZ38,0)","v":0},{"$f":"DY38+DZ38+EA38","v":0},null,{"$f":"DJ38","v":0},{"$f":"IF(BD38<>0,(DR38+DW38+EB38+ED38)/($BA38-W38+12)*-12*IF(W38>0,(12-W38)/12,1)*IF(U38<0,0,1),0)","v":0},{"$f":"IF(EI38>0,-ED38,0)","v":0},{"$f":"ED38+EE38+EF38","v":0},{"$f":"DO38+DP38+DT38+DU38+DY38+DZ38+ED38+EE38","v":0},{"$f":"IF(U38<0,U38*-1,0)","v":0},{"$f":"IF(EI38>0,IF(OR(DY38<0,DT38=0),EI38-EH38,IF(EI38-DO38-ED38<0,EI38-DO38-ED38,IF(EI38-DO38-ED38<=DT38,0,EI38-DO38-DT38-ED38))),0)","v":0},{"$f":"IF(EI38>0,DT38+EI38-EH38-EJ38,0)","v":0},{"$f":"DR38","v":0},{"$f":"IF(AC38>0,AC38,0)","v":0},{"$f":"IF(FF38>0,-EL38-EM38,0)","v":0},{"$f":"EL38+EM38+EN38","v":0},null,{"$f":"DW38","v":0},{"$f":"IF(AD38>0,IF(EV38=0,AD38,IF(-EV38>=AD38,0,IF(AND(EV38<0,-EV38<AD38),EV38+AD38,0))),IF(EQ38>=-AD38,AD38,IF(AND(EQ38>0,EQ38<-AD38),-EQ38,0)))","v":0},{"$f":"IF(FF38>0,-EQ38-ER38,0)","v":0},{"$f":"EQ38+ER38+ES38","v":0},null,{"$f":"EB38","v":0},{"$f":"IF(AD38<0,IF(EQ38=0,AD38,IF(EQ38>=-AD38,0,IF(AND(EQ38>0,-AD38>AD38),EQ38+AD38,0))),IF(EV38=-AD38,AD38,IF(AND(EV38<0,-EV38<AD38),-EV38,0)))","v":0},{"$f":"IF(FF38>0,-EV38-EW38,0)","v":0},{"$f":"EV38+EW38+EX38","v":0},null,{"$f":"EG38","v":0},0,{"$f":"IF(FF38>0,-FA38,0)","v":0},{"$f":"FA38+FB38+FC38","v":0},{"$f":"EL38+EM38+EQ38+ER38+EV38+EW38+FA38+FB38","v":0},{"$f":"IF(AC38<0,AC38*-1,0)","v":0},{"$f":"IF(FF38>0,IF(OR(EV38<0,EQ38=0),FF38-FE38,IF(FF38-EL38-FA38<0,FF38-EL38-FA38,IF(FF38-EL38-FA38<=EQ38,0,FF38-EL38-EQ38-FA38))),0)","v":0},{"$f":"IF(FF38>0,EQ38+FF38-FE38-FG38,0)","v":0},{"$f":"EO38","v":0},{"$f":"IF(AK38>0,AK38,0)","v":0},{"$f":"IF(GC38>0,-FI38-FJ38,0)","v":0},{"$f":"FI38+FJ38+FK38","v":0},null,{"$f":"ET38","v":0},{"$f":"IF(AL38>0,IF(FS38=0,AL38,IF(-FS38>=AL38,0,IF(AND(FS38<0,-FS38<AL38),FS38+AL38,0))),IF(FN38>=-AL38,AL38,IF(AND(FN38>0,FN38<-AL38),-FN38,0)))","v":0},{"$f":"IF(GC38>0,-FN38-FO38,0)","v":0},{"$f":"FN38+FO38+FP38","v":0},null,{"$f":"EY38","v":0},0,{"$f":"IF(GC38>0,-FS38-FT38,0)","v":0},{"$f":"FS38+FT38+FU38","v":0},null,{"$f":"FD38","v":0},0,{"$f":"IF(GC38>0,-FX38,0)","v":0},{"$f":"FX38+FY38+FZ38","v":0},{"$f":"FI38+FJ38+FN38+FO38+FS38+FT38+FX38+FY38","v":0},0,{"$f":"IF(GC38>0,IF(OR(FS38<0,FN38=0),GC38-GB38,IF(GC38-FI38-FX38<0,GC38-FI38-FX38,IF(GC38-FI38-FX38<=FN38,0,GC38-FI38-FN38-FX38))),0)","v":0},{"$f":"IF(GC38>0,FN38+GC38-GB38-GD38,0)","v":0}]
[null,"Inventar markbrug",null,{"$f":"SUM(D37:D38)","v":0},{"$f":"SUM(E36:E38)","v":0},{"$f":"SUM(F36:F38)","v":0},null,null,{"$f":"SUM(I36:I38)","v":0},{"$f":"SUM(J36:J38)","v":0},null,{"$f":"SUM(L37:L38)","v":0},{"$f":"SUM(M36:M38)","v":0},{"$f":"SUM(N36:N38)","v":0},null,null,{"$f":"SUM(Q36:Q38)","v":0},{"$f":"SUM(R36:R38)","v":0},null,{"$f":"SUM(T37:T38)","v":0},{"$f":"SUM(U36:U38)","v":0},{"$f":"SUM(V36:V38)","v":0},null,null,{"$f":"SUM(Y36:Y38)","v":0},{"$f":"SUM(Z36:Z38)","v":0},null,{"$f":"SUM(AB37:AB38)","v":0},{"$f":"SUM(AC36:AC38)","v":0},{"$f":"SUM(AD36:AD38)","v":0},null,null,{"$f":"SUM(AG36:AG38)","v":0},{"$f":"SUM(AH36:AH38)","v":0},null,{"$f":"SUM(AJ37:AJ38)","v":0},{"$f":"SUM(AK36:AK38)","v":0},{"$f":"SUM(AL36:AL38)","v":0},null,null,{"$f":"SUM(AO36:AO38)","v":0},null,{"$f":"SUM(AQ36:AQ38)","v":0},null,{"$f":"SUM(AS37:AS38)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR37:BR38)","v":0},{"$f":"B39","v":"Inventar markbrug"},null,{"$f":"SUM(BU37:BU38)","v":0},{"$f":"SUM(BV37:BV38)","v":0},{"$f":"SUM(BW37:BW38)","v":0},{"$f":"SUM(BX37:BX38)","v":0},null,{"$f":"SUM(BZ37:BZ38)","v":0},{"$f":"SUM(CA37:CA38)","v":0},{"$f":"SUM(CB37:CB38)","v":0},{"$f":"SUM(CC37:CC38)","v":0},null,{"$f":"SUM(CE37:CE38)","v":0},{"$f":"SUM(CF37:CF38)","v":0},{"$f":"SUM(CG37:CG38)","v":0},{"$f":"SUM(CH37:CH38)","v":0},null,{"$f":"SUM(CJ37:CJ38)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CW37:CW38)","v":0},{"$f":"SUM(CX37:CX38)","v":0},{"$f":"SUM(CY37:CY38)","v":0},{"$f":"SUM(CZ37:CZ38)","v":0},null,{"$f":"SUM(DB37:DB38)","v":0},{"$f":"SUM(DC37:DC38)","v":0},{"$f":"SUM(DD37:DD38)","v":0},{"$f":"SUM(DE37:DE38)","v":0},null,{"$f":"SUM(DG37:DG38)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DT37:DT38)","v":0},{"$f":"SUM(DU37:DU38)","v":0},{"$f":"SUM(DV37:DV38)","v":0},{"$f":"SUM(DW37:DW38)","v":0},null,{"$f":"SUM(DY37:DY38)","v":0},{"$f":"SUM(DZ37:DZ38)","v":0},{"$f":"SUM(EA37:EA38)","v":0},{"$f":"SUM(EB37:EB38)","v":0},null,{"$f":"SUM(ED37:ED38)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ37:EQ38)","v":0},{"$f":"SUM(ER37:ER38)","v":0},{"$f":"SUM(ES37:ES38)","v":0},{"$f":"SUM(ET37:ET38)","v":0},null,{"$f":"SUM(EV37:EV38)","v":0},{"$f":"SUM(EW37:EW38)","v":0},{"$f":"SUM(EX37:EX38)","v":0},{"$f":"SUM(EY37:EY38)","v":0},null,{"$f":"SUM(FA37:FA38)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FN37:FN38)","v":0},{"$f":"SUM(FO37:FO38)","v":0},{"$f":"SUM(FP37:FP38)","v":0},{"$f":"SUM(FQ37:FQ38)","v":0},null,{"$f":"SUM(FS37:FS38)","v":0},{"$f":"SUM(FT37:FT38)","v":0},{"$f":"SUM(FU37:FU38)","v":0},{"$f":"SUM(FV37:FV38)","v":0},null,{"$f":"SUM(FX37:FX38)","v":0},0,0,0,0,0,0,0]
[null,null,"l=Leasing",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR43=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA39+CB39+CF39+CG39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX39+CY39+DC39+DD39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU39+DV39+DZ39+EA39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER39+ES39+EW39+EX39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO39+FP39+FT39+FU39","v":0}]
[1,null,null,0,null,null,null,null,{"$f":"CP41","v":0},{"$f":"CK41","v":0},{"$f":"IF(Grundforbedring>0,IF(H41>0,H41*12,12),IF(E41>0,IF(H41>0,H41*12,12),12))","v":12},{"$f":"CR41+CW41+DB41+DG41","v":0},null,null,null,null,{"$f":"DM41","v":0},{"$f":"DH41","v":0},{"$f":"IF(K41>12,K41-12+G41,IF(M41>0,IF(P41>0,P41*12,12),12))","v":12},{"$f":"DO41+DT41+DY41+ED41","v":0},null,null,null,null,{"$f":"EJ41","v":0},{"$f":"EE41","v":0},{"$f":"IF(S41>12,S41-12+O41,IF(U41>0,IF(X41>0,X41*12,12),12))","v":12},{"$f":"EL41+EQ41+EV41+FA41","v":0},null,null,null,null,{"$f":"FG41","v":0},{"$f":"FB41","v":0},{"$f":"IF(AA41>12,AA41-12+W41,IF(AC41>0,IF(AF41>0,AF41*12,12),12))","v":12},{"$f":"EO41+ET41+EY41+FD41","v":0},null,null,null,null,{"$f":"GD41","v":0},null,{"$f":"FY41","v":0},{"$f":"IF(AI41>12,AI41-12+AE41,IF(AK41>0,IF(AN41>0,AN41*12,12),12))","v":12},{"$f":"FL41+FQ41+FV41+GA41","v":0},null,null,{"$f":"IF(OR(ABS(I41)>0.5,ABS(Q41)>0.5,ABS(Y41)>0.5,ABS(AG41)>0.5,ABS(AO41)>0.5),1,0)","v":0},{"$f":"IF(AND(D41<0.5,E41<0),1,IF(AND(L41<0.5,M41<0),1,IF(AND(T41<0.5,U41<0),1,IF(AND(AB41<0.5,AC41<0),1,IF(AND(AJ41<0.5,AK41<0),1,0)))))","v":0},{"$f":"IF(AND(D41+E41=0,F41<>0),1,IF(AND(L41+M41=0,N41<>0),1,IF(AND(T41+U41=0,V41<>0),1,IF(AND(AB41+AC41=0,AD41<>0),1,IF(AND(AJ41+AK41=0,AL41<>0),1,0)))))","v":0},{"$f":"H41*12+G41-12*IF(H41>0,1,0)","v":0},{"$f":"IF(AY41>12,AY41-12,IF(P41>0,P41*12-12+O41,0))","v":0},{"$f":"IF(AZ41>12,AZ41-12,IF(X41>0,X41*12-12+W41,0))","v":0},{"$f":"IF(BA41>12,BA41-12,IF(AF41>0,AF41*12-12+AE41,0))","v":0},{"$f":"IF(BB41>12,BB41-12,IF(AN41>0,AN41*12-12+AM41,0))","v":0},{"$f":"IF(H41=1,1,SUM(AY41:BC41))","v":0},{"$f":"IF($C41=\"l\",D41,0)","v":0},{"$f":"IF($C41=\"l\",J41,0)","v":0},{"$f":"IF($C41=\"l\",E41,0)","v":0},{"$f":"IF($C41=\"l\",J41,0)","v":0},{"$f":"IF($C41=\"l\",M41,0)","v":0},{"$f":"IF($C41=\"l\",Z41,0)","v":0},{"$f":"IF($C41=\"l\",U41,0)","v":0},{"$f":"IF($C41=\"l\",AH41,0)","v":0},{"$f":"IF($C41=\"l\",AW41,0)","v":0},{"$f":"IF($C41=\"l\",$AQ41,0)","v":0},{"$f":"IF($C41=\"l\",$AW41,0)","v":0},null,1,{"$f":"IF(ROUND(D41+L41+T41+AB41+AJ41+AS41,0)<>0,1,0)","v":0},{"$f":"B41","v":0},null,{"$f":"D41","v":0},{"$f":"IF(E41>0,E41,0)","v":0},{"$f":"IF(CO41>0,-BU41-BV41,0)","v":0},{"$f":"BU41+BV41+BW41","v":0},null,null,{"$f":"IF(F41>0,IF(CE41=0,F41,IF(-CE41>=F41,0,IF(AND(CE41<0,-CE41<F41),CE41+F41,0))),IF(BZ41>=-F41,F41,IF(AND(BZ41>0,BZ41<-F41),-BZ41,0)))","v":0},{"$f":"IF(CO41>0,-BZ41-CA41,0)","v":0},{"$f":"BZ41+CA41+CB41","v":0},null,null,{"$f":"IF(F41<0,IF(BZ41=0,F41,IF(BZ41>=-F41,0,IF(AND(BZ41>0,-F41>F41),BZ41+F41,0))),IF(CE41=-F41,F41,IF(AND(CE41<0,-CE41<F41),-CE41,0)))","v":0},{"$f":"IF(CO41>0,-CE41-CF41,0)","v":0},{"$f":"CE41+CF41+CG41","v":0},null,0,{"$f":"IF(BD41<>0,(BX41+CC41+CH41+CJ41)/($AY41-G41+12)*-12*IF(G41>0,(12-G41)/12,1)*IF(E41<0,0,1),0)","v":0},{"$f":"IF(CO41>0,-CJ41,0)","v":0},{"$f":"CJ41+CK41+CL41","v":0},{"$f":"BU41+BV41+BZ41+CA41+CE41+CF41+CJ41+CK41","v":0},{"$f":"IF(E41<0,E41*-1,0)","v":0},{"$f":"IF(CO41>0,IF(OR(CE41<0,BZ41=0),CO41-CN41,IF(CO41-BU41-CJ41<0,CO41-BU41-CJ41,IF(CO41-BU41-CJ41<=BZ41,0,CO41-BU41-BZ41-CJ41))),0)","v":0},{"$f":"IF(CO41>0,BZ41+CO41-CN41-CP41,0)","v":0},{"$f":"BX41","v":0},{"$f":"IF(M41>0,M41,0)","v":0},{"$f":"IF(DL41>0,-CR41-CS41,0)","v":0},{"$f":"CR41+CS41+CT41","v":0},null,{"$f":"CC41","v":0},{"$f":"IF(N41>0,IF(DB41=0,N41,IF(-DB41>=N41,0,IF(AND(DB41<0,-DB41<N41),DB41+N41,0))),IF(CW41>=-N41,N41,IF(AND(CW41>0,CW41<-N41),-CW41,0)))","v":0},{"$f":"IF(DL41>0,-CW41-CX41,0)","v":0},{"$f":"CW41+CX41+CY41","v":0},null,{"$f":"CH41","v":0},{"$f":"IF(N41<0,IF(CW41=0,N41,IF(CW41>=-N41,0,IF(AND(CW41>0,-N41>N41),CW41+N41,0))),IF(DB41=-N41,N41,IF(AND(DB41<0,-DB41<N41),-DB41,0)))","v":0},{"$f":"IF(DL41>0,-DB41-DC41,0)","v":0},{"$f":"DB41+DC41+DD41","v":0},null,{"$f":"CM41","v":0},{"$f":"IF(BD41<>0,(CU41+CZ41+DE41+DG41)/($AZ41-O41+12)*-12*IF(O41>0,(12-O41)/12,1)*IF(M41<0,0,1),0)","v":0},{"$f":"IF(DL41>0,-DG41,0)","v":0},{"$f":"DG41+DH41+DI41","v":0},{"$f":"CR41+CS41+CW41+CX41+DB41+DC41+DG41+DH41","v":0},{"$f":"IF(M41<0,M41*-1,0)","v":0},{"$f":"IF(DL41>0,IF(OR(DB41<0,CW41=0),DL41-DK41,IF(DL41-CR41-DG41<0,DL41-CR41-DG41,IF(DL41-CR41-DG41<=CW41,0,DL41-CR41-CW41-DG41))),0)","v":0},{"$f":"IF(DL41>0,CW41+DL41-DK41-DM41,0)","v":0},{"$f":"CU41","v":0},{"$f":"IF(U41>0,U41,0)","v":0},{"$f":"IF(EI41>0,-DO41-DP41,0)","v":0},{"$f":"DO41+DP41+DQ41","v":0},null,{"$f":"CZ41","v":0},{"$f":"IF(V41>0,IF(DY41=0,V41,IF(-DY41>=V41,0,IF(AND(DY41<0,-DY41<V41),DY41+V41,0))),IF(DT41>=-V41,V41,IF(AND(DT41>0,DT41<-V41),-DT41,0)))","v":0},{"$f":"IF(EI41>0,-DT41-DU41,0)","v":0},{"$f":"DT41+DU41+DV41","v":0},null,{"$f":"DE41","v":0},{"$f":"IF(V41<0,IF(DT41=0,V41,IF(DT41>=-V41,0,IF(AND(DT41>0,-V41>V41),DT41+V41,0))),IF(DY41=-V41,V41,IF(AND(DY41<0,-DY41<V41),-DY41,0)))","v":0},{"$f":"IF(EI41>0,-DY41-DZ41,0)","v":0},{"$f":"DY41+DZ41+EA41","v":0},null,{"$f":"DJ41","v":0},{"$f":"IF(BD41<>0,(DR41+DW41+EB41+ED41)/($BA41-W41+12)*-12*IF(W41>0,(12-W41)/12,1)*IF(U41<0,0,1),0)","v":0},{"$f":"IF(EI41>0,-ED41,0)","v":0},{"$f":"ED41+EE41+EF41","v":0},{"$f":"DO41+DP41+DT41+DU41+DY41+DZ41+ED41+EE41","v":0},{"$f":"IF(U41<0,U41*-1,0)","v":0},{"$f":"IF(EI41>0,IF(OR(DY41<0,DT41=0),EI41-EH41,IF(EI41-DO41-ED41<0,EI41-DO41-ED41,IF(EI41-DO41-ED41<=DT41,0,EI41-DO41-DT41-ED41))),0)","v":0},{"$f":"IF(EI41>0,DT41+EI41-EH41-EJ41,0)","v":0},{"$f":"DR41","v":0},{"$f":"IF(AC41>0,AC41,0)","v":0},{"$f":"IF(FF41>0,-EL41-EM41,0)","v":0},{"$f":"EL41+EM41+EN41","v":0},null,{"$f":"DW41","v":0},{"$f":"IF(AD41>0,IF(EV41=0,AD41,IF(-EV41>=AD41,0,IF(AND(EV41<0,-EV41<AD41),EV41+AD41,0))),IF(EQ41>=-AD41,AD41,IF(AND(EQ41>0,EQ41<-AD41),-EQ41,0)))","v":0},{"$f":"IF(FF41>0,-EQ41-ER41,0)","v":0},{"$f":"EQ41+ER41+ES41","v":0},null,{"$f":"EB41","v":0},{"$f":"IF(AD41<0,IF(EQ41=0,AD41,IF(EQ41>=-AD41,0,IF(AND(EQ41>0,-AD41>AD41),EQ41+AD41,0))),IF(EV41=-AD41,AD41,IF(AND(EV41<0,-EV41<AD41),-EV41,0)))","v":0},{"$f":"IF(FF41>0,-EV41-EW41,0)","v":0},{"$f":"EV41+EW41+EX41","v":0},null,{"$f":"EG41","v":0},{"$f":"IF($BD41<>0,(EO41+ET41+EY41+FA41)/($BB41-$AE41+12)*-12*IF($AE41>0,(12-$AE41)/12,1)*IF($AC41<0,0,1),0)","v":0},{"$f":"IF(FF41>0,-FA41,0)","v":0},{"$f":"FA41+FB41+FC41","v":0},{"$f":"EL41+EM41+EQ41+ER41+EV41+EW41+FA41+FB41","v":0},{"$f":"IF(AC41<0,AC41*-1,0)","v":0},{"$f":"IF(FF41>0,IF(OR(EV41<0,EQ41=0),FF41-FE41,IF(FF41-EL41-FA41<0,FF41-EL41-FA41,IF(FF41-EL41-FA41<=EQ41,0,FF41-EL41-EQ41-FA41))),0)","v":0},{"$f":"IF(FF41>0,EQ41+FF41-FE41-FG41,0)","v":0},{"$f":"EO41","v":0},{"$f":"IF(AK41>0,AK41,0)","v":0},{"$f":"IF(GC41>0,-FI41-FJ41,0)","v":0},{"$f":"FI41+FJ41+FK41","v":0},null,{"$f":"ET41","v":0},{"$f":"IF(AL41>0,IF(FS41=0,AL41,IF(-FS41>=AL41,0,IF(AND(FS41<0,-FS41<AL41),FS41+AL41,0))),IF(FN41>=-AL41,AL41,IF(AND(FN41>0,FN41<-AL41),-FN41,0)))","v":0},{"$f":"IF(GC41>0,-FN41-FO41,0)","v":0},{"$f":"FN41+FO41+FP41","v":0},null,{"$f":"EY41","v":0},{"$f":"IF(AL41<0,IF(FN41=0,AL41,IF(FN41>=-AL41,0,IF(AND(FN41>0,-AL41>AL41),FN41+AL41,0))),IF(FS41=-AL41,AL41,IF(AND(FS41<0,-FS41<AL41),-FS41,0)))","v":0},{"$f":"IF(GC41>0,-FS41-FT41,0)","v":0},{"$f":"FS41+FT41+FU41","v":0},null,{"$f":"FD41","v":0},{"$f":"IF($BD41<>0,(FL41+FQ41+FV41+FX41)/($BC41-$AM41+12)*-12*IF($AM41>0,(12-$AM41)/12,1)*IF($AK41<0,0,1),0)","v":0},{"$f":"IF(GC41>0,-FX41,0)","v":0},{"$f":"FX41+FY41+FZ41","v":0},{"$f":"FI41+FJ41+FN41+FO41+FS41+FT41+FX41+FY41","v":0},{"$f":"IF(AK41<0,AK41*-1,0)","v":0},{"$f":"IF(GC41>0,IF(OR(FS41<0,FN41=0),GC41-GB41,IF(GC41-FI41-FX41<0,GC41-FI41-FX41,IF(GC41-FI41-FX41<=FN41,0,GC41-FI41-FN41-FX41))),0)","v":0},{"$f":"IF(GC41>0,FN41+GC41-GB41-GD41,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"CP42","v":0},{"$f":"CK42","v":0},{"$f":"IF(Grundforbedring>0,IF(H42>0,H42*12,12),IF(E42>0,IF(H42>0,H42*12,12),12))","v":12},{"$f":"CR42+CW42+DB42+DG42","v":0},null,null,null,null,{"$f":"DM42","v":0},{"$f":"DH42","v":0},{"$f":"IF(K42>12,K42-12+G42,IF(M42>0,IF(P42>0,P42*12,12),12))","v":12},{"$f":"DO42+DT42+DY42+ED42","v":0},null,null,null,null,{"$f":"EJ42","v":0},{"$f":"EE42","v":0},{"$f":"IF(S42>12,S42-12+O42,IF(U42>0,IF(X42>0,X42*12,12),12))","v":12},{"$f":"EL42+EQ42+EV42+FA42","v":0},null,null,null,null,{"$f":"FG42","v":0},{"$f":"FB42","v":0},{"$f":"IF(AA42>12,AA42-12+W42,IF(AC42>0,IF(AF42>0,AF42*12,12),12))","v":12},{"$f":"EO42+ET42+EY42+FD42","v":0},null,null,null,null,0,null,0,12,0,null,null,0,0,0,{"$f":"H42*12+G42-12*IF(H42>0,1,0)","v":0},{"$f":"IF(AY42>12,AY42-12,IF(P42>0,P42*12-12+O42,0))","v":0},{"$f":"IF(AZ42>12,AZ42-12,IF(X42>0,X42*12-12+W42,0))","v":0},{"$f":"IF(BA42>12,BA42-12,IF(AF42>0,AF42*12-12+AE42,0))","v":0},0,0,{"$f":"IF($C42=\"l\",D42,0)","v":0},{"$f":"IF($C42=\"l\",J42,0)","v":0},{"$f":"IF($C42=\"l\",E42,0)","v":0},{"$f":"IF($C42=\"l\",J42,0)","v":0},{"$f":"IF($C42=\"l\",M42,0)","v":0},{"$f":"IF($C42=\"l\",Z42,0)","v":0},{"$f":"IF($C42=\"l\",U42,0)","v":0},{"$f":"IF($C42=\"l\",AH42,0)","v":0},{"$f":"IF($C42=\"l\",AW42,0)","v":0},{"$f":"IF($C42=\"l\",$AQ42,0)","v":0},{"$f":"IF($C42=\"l\",$AW42,0)","v":0},null,1,{"$f":"IF(ROUND(D42+L42+T42+AB42+AJ42+AS42,0)<>0,1,0)","v":0},{"$f":"B42","v":0},null,{"$f":"D42","v":0},{"$f":"IF(E42>0,E42,0)","v":0},{"$f":"IF(CO42>0,-BU42-BV42,0)","v":0},{"$f":"BU42+BV42+BW42","v":0},null,null,{"$f":"IF(F42>0,IF(CE42=0,F42,IF(-CE42>=F42,0,IF(AND(CE42<0,-CE42<F42),CE42+F42,0))),IF(BZ42>=-F42,F42,IF(AND(BZ42>0,BZ42<-F42),-BZ42,0)))","v":0},{"$f":"IF(CO42>0,-BZ42-CA42,0)","v":0},{"$f":"BZ42+CA42+CB42","v":0},null,null,{"$f":"IF(F42<0,IF(BZ42=0,F42,IF(BZ42>=-F42,0,IF(AND(BZ42>0,-F42>F42),BZ42+F42,0))),IF(CE42=-F42,F42,IF(AND(CE42<0,-CE42<F42),-CE42,0)))","v":0},{"$f":"IF(CO42>0,-CE42-CF42,0)","v":0},{"$f":"CE42+CF42+CG42","v":0},null,0,{"$f":"IF(BD42<>0,(BX42+CC42+CH42+CJ42)/($AY42-G42+12)*-12*IF(G42>0,(12-G42)/12,1)*IF(E42<0,0,1),0)","v":0},{"$f":"IF(CO42>0,-CJ42,0)","v":0},{"$f":"CJ42+CK42+CL42","v":0},{"$f":"BU42+BV42+BZ42+CA42+CE42+CF42+CJ42+CK42","v":0},{"$f":"IF(E42<0,E42*-1,0)","v":0},{"$f":"IF(CO42>0,IF(OR(CE42<0,BZ42=0),CO42-CN42,IF(CO42-BU42-CJ42<0,CO42-BU42-CJ42,IF(CO42-BU42-CJ42<=BZ42,0,CO42-BU42-BZ42-CJ42))),0)","v":0},{"$f":"IF(CO42>0,BZ42+CO42-CN42-CP42,0)","v":0},{"$f":"BX42","v":0},{"$f":"IF(M42>0,M42,0)","v":0},{"$f":"IF(DL42>0,-CR42-CS42,0)","v":0},{"$f":"CR42+CS42+CT42","v":0},null,{"$f":"CC42","v":0},{"$f":"IF(N42>0,IF(DB42=0,N42,IF(-DB42>=N42,0,IF(AND(DB42<0,-DB42<N42),DB42+N42,0))),IF(CW42>=-N42,N42,IF(AND(CW42>0,CW42<-N42),-CW42,0)))","v":0},{"$f":"IF(DL42>0,-CW42-CX42,0)","v":0},{"$f":"CW42+CX42+CY42","v":0},null,{"$f":"CH42","v":0},{"$f":"IF(N42<0,IF(CW42=0,N42,IF(CW42>=-N42,0,IF(AND(CW42>0,-N42>N42),CW42+N42,0))),IF(DB42=-N42,N42,IF(AND(DB42<0,-DB42<N42),-DB42,0)))","v":0},{"$f":"IF(DL42>0,-DB42-DC42,0)","v":0},{"$f":"DB42+DC42+DD42","v":0},null,{"$f":"CM42","v":0},{"$f":"IF(BD42<>0,(CU42+CZ42+DE42+DG42)/($AZ42-O42+12)*-12*IF(O42>0,(12-O42)/12,1)*IF(M42<0,0,1),0)","v":0},{"$f":"IF(DL42>0,-DG42,0)","v":0},{"$f":"DG42+DH42+DI42","v":0},{"$f":"CR42+CS42+CW42+CX42+DB42+DC42+DG42+DH42","v":0},{"$f":"IF(M42<0,M42*-1,0)","v":0},{"$f":"IF(DL42>0,IF(OR(DB42<0,CW42=0),DL42-DK42,IF(DL42-CR42-DG42<0,DL42-CR42-DG42,IF(DL42-CR42-DG42<=CW42,0,DL42-CR42-CW42-DG42))),0)","v":0},{"$f":"IF(DL42>0,CW42+DL42-DK42-DM42,0)","v":0},{"$f":"CU42","v":0},{"$f":"IF(U42>0,U42,0)","v":0},{"$f":"IF(EI42>0,-DO42-DP42,0)","v":0},{"$f":"DO42+DP42+DQ42","v":0},null,{"$f":"CZ42","v":0},{"$f":"IF(V42>0,IF(DY42=0,V42,IF(-DY42>=V42,0,IF(AND(DY42<0,-DY42<V42),DY42+V42,0))),IF(DT42>=-V42,V42,IF(AND(DT42>0,DT42<-V42),-DT42,0)))","v":0},{"$f":"IF(EI42>0,-DT42-DU42,0)","v":0},{"$f":"DT42+DU42+DV42","v":0},null,{"$f":"DE42","v":0},{"$f":"IF(V42<0,IF(DT42=0,V42,IF(DT42>=-V42,0,IF(AND(DT42>0,-V42>V42),DT42+V42,0))),IF(DY42=-V42,V42,IF(AND(DY42<0,-DY42<V42),-DY42,0)))","v":0},{"$f":"IF(EI42>0,-DY42-DZ42,0)","v":0},{"$f":"DY42+DZ42+EA42","v":0},null,{"$f":"DJ42","v":0},{"$f":"IF(BD42<>0,(DR42+DW42+EB42+ED42)/($BA42-W42+12)*-12*IF(W42>0,(12-W42)/12,1)*IF(U42<0,0,1),0)","v":0},{"$f":"IF(EI42>0,-ED42,0)","v":0},{"$f":"ED42+EE42+EF42","v":0},{"$f":"DO42+DP42+DT42+DU42+DY42+DZ42+ED42+EE42","v":0},{"$f":"IF(U42<0,U42*-1,0)","v":0},{"$f":"IF(EI42>0,IF(OR(DY42<0,DT42=0),EI42-EH42,IF(EI42-DO42-ED42<0,EI42-DO42-ED42,IF(EI42-DO42-ED42<=DT42,0,EI42-DO42-DT42-ED42))),0)","v":0},{"$f":"IF(EI42>0,DT42+EI42-EH42-EJ42,0)","v":0},{"$f":"DR42","v":0},{"$f":"IF(AC42>0,AC42,0)","v":0},{"$f":"IF(FF42>0,-EL42-EM42,0)","v":0},{"$f":"EL42+EM42+EN42","v":0},null,{"$f":"DW42","v":0},{"$f":"IF(AD42>0,IF(EV42=0,AD42,IF(-EV42>=AD42,0,IF(AND(EV42<0,-EV42<AD42),EV42+AD42,0))),IF(EQ42>=-AD42,AD42,IF(AND(EQ42>0,EQ42<-AD42),-EQ42,0)))","v":0},{"$f":"IF(FF42>0,-EQ42-ER42,0)","v":0},{"$f":"EQ42+ER42+ES42","v":0},null,{"$f":"EB42","v":0},{"$f":"IF(AD42<0,IF(EQ42=0,AD42,IF(EQ42>=-AD42,0,IF(AND(EQ42>0,-AD42>AD42),EQ42+AD42,0))),IF(EV42=-AD42,AD42,IF(AND(EV42<0,-EV42<AD42),-EV42,0)))","v":0},{"$f":"IF(FF42>0,-EV42-EW42,0)","v":0},{"$f":"EV42+EW42+EX42","v":0},null,{"$f":"EG42","v":0},0,{"$f":"IF(FF42>0,-FA42,0)","v":0},{"$f":"FA42+FB42+FC42","v":0},{"$f":"EL42+EM42+EQ42+ER42+EV42+EW42+FA42+FB42","v":0},{"$f":"IF(AC42<0,AC42*-1,0)","v":0},{"$f":"IF(FF42>0,IF(OR(EV42<0,EQ42=0),FF42-FE42,IF(FF42-EL42-FA42<0,FF42-EL42-FA42,IF(FF42-EL42-FA42<=EQ42,0,FF42-EL42-EQ42-FA42))),0)","v":0},{"$f":"IF(FF42>0,EQ42+FF42-FE42-FG42,0)","v":0},{"$f":"EO42","v":0},0,{"$f":"IF(GC42>0,-FI42-FJ42,0)","v":0},{"$f":"FI42+FJ42+FK42","v":0},null,{"$f":"ET42","v":0},0,{"$f":"IF(GC42>0,-FN42-FO42,0)","v":0},{"$f":"FN42+FO42+FP42","v":0},null,{"$f":"EY42","v":0},0,{"$f":"IF(GC42>0,-FS42-FT42,0)","v":0},{"$f":"FS42+FT42+FU42","v":0},null,{"$f":"FD42","v":0},0,{"$f":"IF(GC42>0,-FX42,0)","v":0},{"$f":"FX42+FY42+FZ42","v":0},{"$f":"FI42+FJ42+FN42+FO42+FS42+FT42+FX42+FY42","v":0},0,{"$f":"IF(GC42>0,IF(OR(FS42<0,FN42=0),GC42-GB42,IF(GC42-FI42-FX42<0,GC42-FI42-FX42,IF(GC42-FI42-FX42<=FN42,0,GC42-FI42-FN42-FX42))),0)","v":0},{"$f":"IF(GC42>0,FN42+GC42-GB42-GD42,0)","v":0}]
[null,"Inventar husdyrbrug",null,{"$f":"SUM(D41:D42)","v":0},{"$f":"SUM(E40:E42)","v":0},{"$f":"SUM(F40:F42)","v":0},null,null,{"$f":"SUM(I40:I42)","v":0},{"$f":"SUM(J40:J42)","v":0},null,{"$f":"SUM(L41:L42)","v":0},{"$f":"SUM(M40:M42)","v":0},{"$f":"SUM(N40:N42)","v":0},null,null,{"$f":"SUM(Q40:Q42)","v":0},{"$f":"SUM(R40:R42)","v":0},null,{"$f":"SUM(T41:T42)","v":0},{"$f":"SUM(U40:U42)","v":0},{"$f":"SUM(V40:V42)","v":0},null,null,{"$f":"SUM(Y40:Y42)","v":0},{"$f":"SUM(Z40:Z42)","v":0},null,{"$f":"SUM(AB41:AB42)","v":0},{"$f":"SUM(AC40:AC42)","v":0},{"$f":"SUM(AD40:AD42)","v":0},null,null,{"$f":"SUM(AG40:AG42)","v":0},{"$f":"SUM(AH40:AH42)","v":0},null,{"$f":"SUM(AJ41:AJ42)","v":0},{"$f":"SUM(AK40:AK42)","v":0},{"$f":"SUM(AL40:AL42)","v":0},null,null,{"$f":"SUM(AO40:AO42)","v":0},null,{"$f":"SUM(AQ40:AQ42)","v":0},null,{"$f":"SUM(AS41:AS42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR41:BR42)","v":0},{"$f":"B43","v":"Inventar husdyrbrug"},null,{"$f":"SUM(BU41:BU42)","v":0},{"$f":"SUM(BV41:BV42)","v":0},{"$f":"SUM(BW41:BW42)","v":0},{"$f":"SUM(BX41:BX42)","v":0},null,{"$f":"SUM(BZ41:BZ42)","v":0},{"$f":"SUM(CA41:CA42)","v":0},{"$f":"SUM(CB41:CB42)","v":0},{"$f":"SUM(CC41:CC42)","v":0},null,{"$f":"SUM(CE41:CE42)","v":0},{"$f":"SUM(CF41:CF42)","v":0},{"$f":"SUM(CG41:CG42)","v":0},{"$f":"SUM(CH41:CH42)","v":0},null,{"$f":"SUM(CJ41:CJ42)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CW41:CW42)","v":0},{"$f":"SUM(CX41:CX42)","v":0},{"$f":"SUM(CY41:CY42)","v":0},{"$f":"SUM(CZ41:CZ42)","v":0},null,{"$f":"SUM(DB41:DB42)","v":0},{"$f":"SUM(DC41:DC42)","v":0},{"$f":"SUM(DD41:DD42)","v":0},{"$f":"SUM(DE41:DE42)","v":0},null,{"$f":"SUM(DG41:DG42)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DT41:DT42)","v":0},{"$f":"SUM(DU41:DU42)","v":0},{"$f":"SUM(DV41:DV42)","v":0},{"$f":"SUM(DW41:DW42)","v":0},null,{"$f":"SUM(DY41:DY42)","v":0},{"$f":"SUM(DZ41:DZ42)","v":0},{"$f":"SUM(EA41:EA42)","v":0},{"$f":"SUM(EB41:EB42)","v":0},null,{"$f":"SUM(ED41:ED42)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ41:EQ42)","v":0},{"$f":"SUM(ER41:ER42)","v":0},{"$f":"SUM(ES41:ES42)","v":0},{"$f":"SUM(ET41:ET42)","v":0},null,{"$f":"SUM(EV41:EV42)","v":0},{"$f":"SUM(EW41:EW42)","v":0},{"$f":"SUM(EX41:EX42)","v":0},{"$f":"SUM(EY41:EY42)","v":0},null,{"$f":"SUM(FA41:FA42)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FN41:FN42)","v":0},{"$f":"SUM(FO41:FO42)","v":0},{"$f":"SUM(FP41:FP42)","v":0},{"$f":"SUM(FQ41:FQ42)","v":0},null,{"$f":"SUM(FS41:FS42)","v":0},{"$f":"SUM(FT41:FT42)","v":0},{"$f":"SUM(FU41:FU42)","v":0},{"$f":"SUM(FV41:FV42)","v":0},null,{"$f":"SUM(FX41:FX42)","v":0},0,0,0,0,0,0,0]
[null,null,"l=Leasing",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR47=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA43+CB43+CF43+CG43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX43+CY43+DC43+DD43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU43+DV43+DZ43+EA43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER43+ES43+EW43+EX43","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO43+FP43+FT43+FU43","v":0}]
[1,null,null,0,null,null,null,null,{"$f":"CP45","v":0},{"$f":"CK45","v":0},{"$f":"IF(Grundforbedring>0,IF(H45>0,H45*12,12),IF(E45>0,IF(H45>0,H45*12,12),12))","v":12},{"$f":"CR45+CW45+DB45+DG45","v":0},null,null,null,null,{"$f":"DM45","v":0},{"$f":"DH45","v":0},{"$f":"IF(K45>12,K45-12+G45,IF(M45>0,IF(P45>0,P45*12,12),12))","v":12},{"$f":"DO45+DT45+DY45+ED45","v":0},null,null,null,null,{"$f":"EJ45","v":0},{"$f":"EE45","v":0},{"$f":"IF(S45>12,S45-12+O45,IF(U45>0,IF(X45>0,X45*12,12),12))","v":12},{"$f":"EL45+EQ45+EV45+FA45","v":0},null,null,null,null,{"$f":"FG45","v":0},{"$f":"FB45","v":0},{"$f":"IF(AA45>12,AA45-12+W45,IF(AC45>0,IF(AF45>0,AF45*12,12),12))","v":12},{"$f":"EO45+ET45+EY45+FD45","v":0},null,null,null,null,{"$f":"GD45","v":0},null,{"$f":"FY45","v":0},{"$f":"IF(AI45>12,AI45-12+AE45,IF(AK45>0,IF(AN45>0,AN45*12,12),12))","v":12},{"$f":"FL45+FQ45+FV45+GA45","v":0},null,null,{"$f":"IF(OR(ABS(I45)>0.5,ABS(Q45)>0.5,ABS(Y45)>0.5,ABS(AG45)>0.5,ABS(AO45)>0.5),1,0)","v":0},{"$f":"IF(AND(D45<0.5,E45<0),1,IF(AND(L45<0.5,M45<0),1,IF(AND(T45<0.5,U45<0),1,IF(AND(AB45<0.5,AC45<0),1,IF(AND(AJ45<0.5,AK45<0),1,0)))))","v":0},{"$f":"IF(AND(D45+E45=0,F45<>0),1,IF(AND(L45+M45=0,N45<>0),1,IF(AND(T45+U45=0,V45<>0),1,IF(AND(AB45+AC45=0,AD45<>0),1,IF(AND(AJ45+AK45=0,AL45<>0),1,0)))))","v":0},{"$f":"H45*12+G45-12*IF(H45>0,1,0)","v":0},{"$f":"IF(AY45>12,AY45-12,IF(P45>0,P45*12-12+O45,0))","v":0},{"$f":"IF(AZ45>12,AZ45-12,IF(X45>0,X45*12-12+W45,0))","v":0},{"$f":"IF(BA45>12,BA45-12,IF(AF45>0,AF45*12-12+AE45,0))","v":0},{"$f":"IF(BB45>12,BB45-12,IF(AN45>0,AN45*12-12+AM45,0))","v":0},{"$f":"IF(H45=1,1,SUM(AY45:BC45))","v":0},{"$f":"IF($C45=\"l\",D45,0)","v":0},{"$f":"IF($C45=\"l\",J45,0)","v":0},{"$f":"IF($C45=\"l\",E45,0)","v":0},{"$f":"IF($C45=\"l\",J45,0)","v":0},{"$f":"IF($C45=\"l\",M45,0)","v":0},{"$f":"IF($C45=\"l\",Z45,0)","v":0},{"$f":"IF($C45=\"l\",U45,0)","v":0},{"$f":"IF($C45=\"l\",AH45,0)","v":0},{"$f":"IF($C45=\"l\",AW45,0)","v":0},{"$f":"IF($C45=\"l\",$AQ45,0)","v":0},{"$f":"IF($C45=\"l\",$AW45,0)","v":0},null,1,{"$f":"IF(ROUND(D45+L45+T45+AB45+AJ45+AS45,0)<>0,1,0)","v":0},{"$f":"B45","v":0},null,{"$f":"D45","v":0},{"$f":"IF(E45>0,E45,0)","v":0},{"$f":"IF(CO45>0,-BU45-BV45,0)","v":0},{"$f":"BU45+BV45+BW45","v":0},null,null,{"$f":"IF(F45>0,IF(CE45=0,F45,IF(-CE45>=F45,0,IF(AND(CE45<0,-CE45<F45),CE45+F45,0))),IF(BZ45>=-F45,F45,IF(AND(BZ45>0,BZ45<-F45),-BZ45,0)))","v":0},{"$f":"IF(CO45>0,-BZ45-CA45,0)","v":0},{"$f":"BZ45+CA45+CB45","v":0},null,null,{"$f":"IF(F45<0,IF(BZ45=0,F45,IF(BZ45>=-F45,0,IF(AND(BZ45>0,-F45>F45),BZ45+F45,0))),IF(CE45=-F45,F45,IF(AND(CE45<0,-CE45<F45),-CE45,0)))","v":0},{"$f":"IF(CO45>0,-CE45-CF45,0)","v":0},{"$f":"CE45+CF45+CG45","v":0},null,0,{"$f":"IF(BD45<>0,(BX45+CC45+CH45+CJ45)/($AY45-G45+12)*-12*IF(G45>0,(12-G45)/12,1)*IF(E45<0,0,1),0)","v":0},{"$f":"IF(CO45>0,-CJ45,0)","v":0},{"$f":"CJ45+CK45+CL45","v":0},{"$f":"BU45+BV45+BZ45+CA45+CE45+CF45+CJ45+CK45","v":0},{"$f":"IF(E45<0,E45*-1,0)","v":0},{"$f":"IF(CO45>0,IF(OR(CE45<0,BZ45=0),CO45-CN45,IF(CO45-BU45-CJ45<0,CO45-BU45-CJ45,IF(CO45-BU45-CJ45<=BZ45,0,CO45-BU45-BZ45-CJ45))),0)","v":0},{"$f":"IF(CO45>0,BZ45+CO45-CN45-CP45,0)","v":0},{"$f":"BX45","v":0},{"$f":"IF(M45>0,M45,0)","v":0},{"$f":"IF(DL45>0,-CR45-CS45,0)","v":0},{"$f":"CR45+CS45+CT45","v":0},null,{"$f":"CC45","v":0},{"$f":"IF(N45>0,IF(DB45=0,N45,IF(-DB45>=N45,0,IF(AND(DB45<0,-DB45<N45),DB45+N45,0))),IF(CW45>=-N45,N45,IF(AND(CW45>0,CW45<-N45),-CW45,0)))","v":0},{"$f":"IF(DL45>0,-CW45-CX45,0)","v":0},{"$f":"CW45+CX45+CY45","v":0},null,{"$f":"CH45","v":0},{"$f":"IF(N45<0,IF(CW45=0,N45,IF(CW45>=-N45,0,IF(AND(CW45>0,-N45>N45),CW45+N45,0))),IF(DB45=-N45,N45,IF(AND(DB45<0,-DB45<N45),-DB45,0)))","v":0},{"$f":"IF(DL45>0,-DB45-DC45,0)","v":0},{"$f":"DB45+DC45+DD45","v":0},null,{"$f":"CM45","v":0},{"$f":"IF(BD45<>0,(CU45+CZ45+DE45+DG45)/($AZ45-O45+12)*-12*IF(O45>0,(12-O45)/12,1)*IF(M45<0,0,1),0)","v":0},{"$f":"IF(DL45>0,-DG45,0)","v":0},{"$f":"DG45+DH45+DI45","v":0},{"$f":"CR45+CS45+CW45+CX45+DB45+DC45+DG45+DH45","v":0},{"$f":"IF(M45<0,M45*-1,0)","v":0},{"$f":"IF(DL45>0,IF(OR(DB45<0,CW45=0),DL45-DK45,IF(DL45-CR45-DG45<0,DL45-CR45-DG45,IF(DL45-CR45-DG45<=CW45,0,DL45-CR45-CW45-DG45))),0)","v":0},{"$f":"IF(DL45>0,CW45+DL45-DK45-DM45,0)","v":0},{"$f":"CU45","v":0},{"$f":"IF(U45>0,U45,0)","v":0},{"$f":"IF(EI45>0,-DO45-DP45,0)","v":0},{"$f":"DO45+DP45+DQ45","v":0},null,{"$f":"CZ45","v":0},{"$f":"IF(V45>0,IF(DY45=0,V45,IF(-DY45>=V45,0,IF(AND(DY45<0,-DY45<V45),DY45+V45,0))),IF(DT45>=-V45,V45,IF(AND(DT45>0,DT45<-V45),-DT45,0)))","v":0},{"$f":"IF(EI45>0,-DT45-DU45,0)","v":0},{"$f":"DT45+DU45+DV45","v":0},null,{"$f":"DE45","v":0},{"$f":"IF(V45<0,IF(DT45=0,V45,IF(DT45>=-V45,0,IF(AND(DT45>0,-V45>V45),DT45+V45,0))),IF(DY45=-V45,V45,IF(AND(DY45<0,-DY45<V45),-DY45,0)))","v":0},{"$f":"IF(EI45>0,-DY45-DZ45,0)","v":0},{"$f":"DY45+DZ45+EA45","v":0},null,{"$f":"DJ45","v":0},{"$f":"IF(BD45<>0,(DR45+DW45+EB45+ED45)/($BA45-W45+12)*-12*IF(W45>0,(12-W45)/12,1)*IF(U45<0,0,1),0)","v":0},{"$f":"IF(EI45>0,-ED45,0)","v":0},{"$f":"ED45+EE45+EF45","v":0},{"$f":"DO45+DP45+DT45+DU45+DY45+DZ45+ED45+EE45","v":0},{"$f":"IF(U45<0,U45*-1,0)","v":0},{"$f":"IF(EI45>0,IF(OR(DY45<0,DT45=0),EI45-EH45,IF(EI45-DO45-ED45<0,EI45-DO45-ED45,IF(EI45-DO45-ED45<=DT45,0,EI45-DO45-DT45-ED45))),0)","v":0},{"$f":"IF(EI45>0,DT45+EI45-EH45-EJ45,0)","v":0},{"$f":"DR45","v":0},{"$f":"IF(AC45>0,AC45,0)","v":0},{"$f":"IF(FF45>0,-EL45-EM45,0)","v":0},{"$f":"EL45+EM45+EN45","v":0},null,{"$f":"DW45","v":0},{"$f":"IF(AD45>0,IF(EV45=0,AD45,IF(-EV45>=AD45,0,IF(AND(EV45<0,-EV45<AD45),EV45+AD45,0))),IF(EQ45>=-AD45,AD45,IF(AND(EQ45>0,EQ45<-AD45),-EQ45,0)))","v":0},{"$f":"IF(FF45>0,-EQ45-ER45,0)","v":0},{"$f":"EQ45+ER45+ES45","v":0},null,{"$f":"EB45","v":0},{"$f":"IF(AD45<0,IF(EQ45=0,AD45,IF(EQ45>=-AD45,0,IF(AND(EQ45>0,-AD45>AD45),EQ45+AD45,0))),IF(EV45=-AD45,AD45,IF(AND(EV45<0,-EV45<AD45),-EV45,0)))","v":0},{"$f":"IF(FF45>0,-EV45-EW45,0)","v":0},{"$f":"EV45+EW45+EX45","v":0},null,{"$f":"EG45","v":0},{"$f":"IF($BD45<>0,(EO45+ET45+EY45+FA45)/($BB45-$AE45+12)*-12*IF($AE45>0,(12-$AE45)/12,1)*IF($AC45<0,0,1),0)","v":0},{"$f":"IF(FF45>0,-FA45,0)","v":0},{"$f":"FA45+FB45+FC45","v":0},{"$f":"EL45+EM45+EQ45+ER45+EV45+EW45+FA45+FB45","v":0},{"$f":"IF(AC45<0,AC45*-1,0)","v":0},{"$f":"IF(FF45>0,IF(OR(EV45<0,EQ45=0),FF45-FE45,IF(FF45-EL45-FA45<0,FF45-EL45-FA45,IF(FF45-EL45-FA45<=EQ45,0,FF45-EL45-EQ45-FA45))),0)","v":0},{"$f":"IF(FF45>0,EQ45+FF45-FE45-FG45,0)","v":0},{"$f":"EO45","v":0},{"$f":"IF(AK45>0,AK45,0)","v":0},{"$f":"IF(GC45>0,-FI45-FJ45,0)","v":0},{"$f":"FI45+FJ45+FK45","v":0},null,{"$f":"ET45","v":0},{"$f":"IF(AL45>0,IF(FS45=0,AL45,IF(-FS45>=AL45,0,IF(AND(FS45<0,-FS45<AL45),FS45+AL45,0))),IF(FN45>=-AL45,AL45,IF(AND(FN45>0,FN45<-AL45),-FN45,0)))","v":0},{"$f":"IF(GC45>0,-FN45-FO45,0)","v":0},{"$f":"FN45+FO45+FP45","v":0},null,{"$f":"EY45","v":0},{"$f":"IF(AL45<0,IF(FN45=0,AL45,IF(FN45>=-AL45,0,IF(AND(FN45>0,-AL45>AL45),FN45+AL45,0))),IF(FS45=-AL45,AL45,IF(AND(FS45<0,-FS45<AL45),-FS45,0)))","v":0},{"$f":"IF(GC45>0,-FS45-FT45,0)","v":0},{"$f":"FS45+FT45+FU45","v":0},null,{"$f":"FD45","v":0},{"$f":"IF($BD45<>0,(FL45+FQ45+FV45+FX45)/($BC45-$AM45+12)*-12*IF($AM45>0,(12-$AM45)/12,1)*IF($AK45<0,0,1),0)","v":0},{"$f":"IF(GC45>0,-FX45,0)","v":0},{"$f":"FX45+FY45+FZ45","v":0},{"$f":"FI45+FJ45+FN45+FO45+FS45+FT45+FX45+FY45","v":0},{"$f":"IF(AK45<0,AK45*-1,0)","v":0},{"$f":"IF(GC45>0,IF(OR(FS45<0,FN45=0),GC45-GB45,IF(GC45-FI45-FX45<0,GC45-FI45-FX45,IF(GC45-FI45-FX45<=FN45,0,GC45-FI45-FN45-FX45))),0)","v":0},{"$f":"IF(GC45>0,FN45+GC45-GB45-GD45,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"CP46","v":0},{"$f":"CK46","v":0},{"$f":"IF(Grundforbedring>0,IF(H46>0,H46*12,12),IF(E46>0,IF(H46>0,H46*12,12),12))","v":12},{"$f":"CR46+CW46+DB46+DG46","v":0},null,null,null,null,{"$f":"DM46","v":0},{"$f":"DH46","v":0},{"$f":"IF(K46>12,K46-12+G46,IF(M46>0,IF(P46>0,P46*12,12),12))","v":12},{"$f":"DO46+DT46+DY46+ED46","v":0},null,null,null,null,{"$f":"EJ46","v":0},{"$f":"EE46","v":0},{"$f":"IF(S46>12,S46-12+O46,IF(U46>0,IF(X46>0,X46*12,12),12))","v":12},{"$f":"EL46+EQ46+EV46+FA46","v":0},null,null,null,null,{"$f":"FG46","v":0},{"$f":"FB46","v":0},{"$f":"IF(AA46>12,AA46-12+W46,IF(AC46>0,IF(AF46>0,AF46*12,12),12))","v":12},{"$f":"EO46+ET46+EY46+FD46","v":0},null,null,null,null,0,null,0,12,0,null,null,0,0,0,{"$f":"H46*12+G46-12*IF(H46>0,1,0)","v":0},{"$f":"IF(AY46>12,AY46-12,IF(P46>0,P46*12-12+O46,0))","v":0},{"$f":"IF(AZ46>12,AZ46-12,IF(X46>0,X46*12-12+W46,0))","v":0},{"$f":"IF(BA46>12,BA46-12,IF(AF46>0,AF46*12-12+AE46,0))","v":0},0,0,{"$f":"IF($C46=\"l\",D46,0)","v":0},{"$f":"IF($C46=\"l\",J46,0)","v":0},{"$f":"IF($C46=\"l\",E46,0)","v":0},{"$f":"IF($C46=\"l\",J46,0)","v":0},{"$f":"IF($C46=\"l\",M46,0)","v":0},{"$f":"IF($C46=\"l\",Z46,0)","v":0},{"$f":"IF($C46=\"l\",U46,0)","v":0},{"$f":"IF($C46=\"l\",AH46,0)","v":0},{"$f":"IF($C46=\"l\",AW46,0)","v":0},{"$f":"IF($C46=\"l\",$AQ46,0)","v":0},{"$f":"IF($C46=\"l\",$AW46,0)","v":0},null,1,{"$f":"IF(ROUND(D46+L46+T46+AB46+AJ46+AS46,0)<>0,1,0)","v":0},{"$f":"B46","v":0},null,{"$f":"D46","v":0},{"$f":"IF(E46>0,E46,0)","v":0},{"$f":"IF(CO46>0,-BU46-BV46,0)","v":0},{"$f":"BU46+BV46+BW46","v":0},null,null,{"$f":"IF(F46>0,IF(CE46=0,F46,IF(-CE46>=F46,0,IF(AND(CE46<0,-CE46<F46),CE46+F46,0))),IF(BZ46>=-F46,F46,IF(AND(BZ46>0,BZ46<-F46),-BZ46,0)))","v":0},{"$f":"IF(CO46>0,-BZ46-CA46,0)","v":0},{"$f":"BZ46+CA46+CB46","v":0},null,null,{"$f":"IF(F46<0,IF(BZ46=0,F46,IF(BZ46>=-F46,0,IF(AND(BZ46>0,-F46>F46),BZ46+F46,0))),IF(CE46=-F46,F46,IF(AND(CE46<0,-CE46<F46),-CE46,0)))","v":0},{"$f":"IF(CO46>0,-CE46-CF46,0)","v":0},{"$f":"CE46+CF46+CG46","v":0},null,0,{"$f":"IF(BD46<>0,(BX46+CC46+CH46+CJ46)/($AY46-G46+12)*-12*IF(G46>0,(12-G46)/12,1)*IF(E46<0,0,1),0)","v":0},{"$f":"IF(CO46>0,-CJ46,0)","v":0},{"$f":"CJ46+CK46+CL46","v":0},{"$f":"BU46+BV46+BZ46+CA46+CE46+CF46+CJ46+CK46","v":0},{"$f":"IF(E46<0,E46*-1,0)","v":0},{"$f":"IF(CO46>0,IF(OR(CE46<0,BZ46=0),CO46-CN46,IF(CO46-BU46-CJ46<0,CO46-BU46-CJ46,IF(CO46-BU46-CJ46<=BZ46,0,CO46-BU46-BZ46-CJ46))),0)","v":0},{"$f":"IF(CO46>0,BZ46+CO46-CN46-CP46,0)","v":0},{"$f":"BX46","v":0},{"$f":"IF(M46>0,M46,0)","v":0},{"$f":"IF(DL46>0,-CR46-CS46,0)","v":0},{"$f":"CR46+CS46+CT46","v":0},null,{"$f":"CC46","v":0},{"$f":"IF(N46>0,IF(DB46=0,N46,IF(-DB46>=N46,0,IF(AND(DB46<0,-DB46<N46),DB46+N46,0))),IF(CW46>=-N46,N46,IF(AND(CW46>0,CW46<-N46),-CW46,0)))","v":0},{"$f":"IF(DL46>0,-CW46-CX46,0)","v":0},{"$f":"CW46+CX46+CY46","v":0},null,{"$f":"CH46","v":0},{"$f":"IF(N46<0,IF(CW46=0,N46,IF(CW46>=-N46,0,IF(AND(CW46>0,-N46>N46),CW46+N46,0))),IF(DB46=-N46,N46,IF(AND(DB46<0,-DB46<N46),-DB46,0)))","v":0},{"$f":"IF(DL46>0,-DB46-DC46,0)","v":0},{"$f":"DB46+DC46+DD46","v":0},null,{"$f":"CM46","v":0},{"$f":"IF(BD46<>0,(CU46+CZ46+DE46+DG46)/($AZ46-O46+12)*-12*IF(O46>0,(12-O46)/12,1)*IF(M46<0,0,1),0)","v":0},{"$f":"IF(DL46>0,-DG46,0)","v":0},{"$f":"DG46+DH46+DI46","v":0},{"$f":"CR46+CS46+CW46+CX46+DB46+DC46+DG46+DH46","v":0},{"$f":"IF(M46<0,M46*-1,0)","v":0},{"$f":"IF(DL46>0,IF(OR(DB46<0,CW46=0),DL46-DK46,IF(DL46-CR46-DG46<0,DL46-CR46-DG46,IF(DL46-CR46-DG46<=CW46,0,DL46-CR46-CW46-DG46))),0)","v":0},{"$f":"IF(DL46>0,CW46+DL46-DK46-DM46,0)","v":0},{"$f":"CU46","v":0},{"$f":"IF(U46>0,U46,0)","v":0},{"$f":"IF(EI46>0,-DO46-DP46,0)","v":0},{"$f":"DO46+DP46+DQ46","v":0},null,{"$f":"CZ46","v":0},{"$f":"IF(V46>0,IF(DY46=0,V46,IF(-DY46>=V46,0,IF(AND(DY46<0,-DY46<V46),DY46+V46,0))),IF(DT46>=-V46,V46,IF(AND(DT46>0,DT46<-V46),-DT46,0)))","v":0},{"$f":"IF(EI46>0,-DT46-DU46,0)","v":0},{"$f":"DT46+DU46+DV46","v":0},null,{"$f":"DE46","v":0},{"$f":"IF(V46<0,IF(DT46=0,V46,IF(DT46>=-V46,0,IF(AND(DT46>0,-V46>V46),DT46+V46,0))),IF(DY46=-V46,V46,IF(AND(DY46<0,-DY46<V46),-DY46,0)))","v":0},{"$f":"IF(EI46>0,-DY46-DZ46,0)","v":0},{"$f":"DY46+DZ46+EA46","v":0},null,{"$f":"DJ46","v":0},{"$f":"IF(BD46<>0,(DR46+DW46+EB46+ED46)/($BA46-W46+12)*-12*IF(W46>0,(12-W46)/12,1)*IF(U46<0,0,1),0)","v":0},{"$f":"IF(EI46>0,-ED46,0)","v":0},{"$f":"ED46+EE46+EF46","v":0},{"$f":"DO46+DP46+DT46+DU46+DY46+DZ46+ED46+EE46","v":0},{"$f":"IF(U46<0,U46*-1,0)","v":0},{"$f":"IF(EI46>0,IF(OR(DY46<0,DT46=0),EI46-EH46,IF(EI46-DO46-ED46<0,EI46-DO46-ED46,IF(EI46-DO46-ED46<=DT46,0,EI46-DO46-DT46-ED46))),0)","v":0},{"$f":"IF(EI46>0,DT46+EI46-EH46-EJ46,0)","v":0},{"$f":"DR46","v":0},{"$f":"IF(AC46>0,AC46,0)","v":0},{"$f":"IF(FF46>0,-EL46-EM46,0)","v":0},{"$f":"EL46+EM46+EN46","v":0},null,{"$f":"DW46","v":0},{"$f":"IF(AD46>0,IF(EV46=0,AD46,IF(-EV46>=AD46,0,IF(AND(EV46<0,-EV46<AD46),EV46+AD46,0))),IF(EQ46>=-AD46,AD46,IF(AND(EQ46>0,EQ46<-AD46),-EQ46,0)))","v":0},{"$f":"IF(FF46>0,-EQ46-ER46,0)","v":0},{"$f":"EQ46+ER46+ES46","v":0},null,{"$f":"EB46","v":0},{"$f":"IF(AD46<0,IF(EQ46=0,AD46,IF(EQ46>=-AD46,0,IF(AND(EQ46>0,-AD46>AD46),EQ46+AD46,0))),IF(EV46=-AD46,AD46,IF(AND(EV46<0,-EV46<AD46),-EV46,0)))","v":0},{"$f":"IF(FF46>0,-EV46-EW46,0)","v":0},{"$f":"EV46+EW46+EX46","v":0},null,{"$f":"EG46","v":0},0,{"$f":"IF(FF46>0,-FA46,0)","v":0},{"$f":"FA46+FB46+FC46","v":0},{"$f":"EL46+EM46+EQ46+ER46+EV46+EW46+FA46+FB46","v":0},{"$f":"IF(AC46<0,AC46*-1,0)","v":0},{"$f":"IF(FF46>0,IF(OR(EV46<0,EQ46=0),FF46-FE46,IF(FF46-EL46-FA46<0,FF46-EL46-FA46,IF(FF46-EL46-FA46<=EQ46,0,FF46-EL46-EQ46-FA46))),0)","v":0},{"$f":"IF(FF46>0,EQ46+FF46-FE46-FG46,0)","v":0},{"$f":"EO46","v":0},0,{"$f":"IF(GC46>0,-FI46-FJ46,0)","v":0},{"$f":"FI46+FJ46+FK46","v":0},null,{"$f":"ET46","v":0},0,{"$f":"IF(GC46>0,-FN46-FO46,0)","v":0},{"$f":"FN46+FO46+FP46","v":0},null,{"$f":"EY46","v":0},0,{"$f":"IF(GC46>0,-FS46-FT46,0)","v":0},{"$f":"FS46+FT46+FU46","v":0},null,{"$f":"FD46","v":0},0,{"$f":"IF(GC46>0,-FX46,0)","v":0},{"$f":"FX46+FY46+FZ46","v":0},{"$f":"FI46+FJ46+FN46+FO46+FS46+FT46+FX46+FY46","v":0},0,{"$f":"IF(GC46>0,IF(OR(FS46<0,FN46=0),GC46-GB46,IF(GC46-FI46-FX46<0,GC46-FI46-FX46,IF(GC46-FI46-FX46<=FN46,0,GC46-FI46-FN46-FX46))),0)","v":0},{"$f":"IF(GC46>0,FN46+GC46-GB46-GD46,0)","v":0}]
[null,"Inventar, andet",null,{"$f":"SUM(D45:D46)","v":0},{"$f":"SUM(E44:E46)","v":0},{"$f":"SUM(F44:F46)","v":0},null,null,{"$f":"SUM(I44:I46)","v":0},{"$f":"SUM(J44:J46)","v":0},null,{"$f":"SUM(L45:L46)","v":0},{"$f":"SUM(M44:M46)","v":0},{"$f":"SUM(N44:N46)","v":0},null,null,{"$f":"SUM(Q44:Q46)","v":0},{"$f":"SUM(R44:R46)","v":0},null,{"$f":"SUM(T45:T46)","v":0},{"$f":"SUM(U44:U46)","v":0},{"$f":"SUM(V44:V46)","v":0},null,null,{"$f":"SUM(Y44:Y46)","v":0},{"$f":"SUM(Z44:Z46)","v":0},null,{"$f":"SUM(AB45:AB46)","v":0},{"$f":"SUM(AC44:AC46)","v":0},{"$f":"SUM(AD44:AD46)","v":0},null,null,{"$f":"SUM(AG44:AG46)","v":0},{"$f":"SUM(AH44:AH46)","v":0},null,{"$f":"SUM(AJ45:AJ46)","v":0},{"$f":"SUM(AK44:AK46)","v":0},{"$f":"SUM(AL44:AL46)","v":0},null,null,{"$f":"SUM(AO44:AO46)","v":0},null,{"$f":"SUM(AQ44:AQ46)","v":0},null,{"$f":"SUM(AS45:AS46)","v":0},null,null,null,null,null,null,null,null,null,null,"Leaset inventar i alt",{"$f":"SUM(BE37:BE46)","v":0},0,0,0,0,0,0,0,0,0,0,null,1,{"$f":"SUM(BR45:BR46)","v":0},{"$f":"B47","v":"Inventar, andet"},null,{"$f":"SUM(BU45:BU46)","v":0},{"$f":"SUM(BV45:BV46)","v":0},{"$f":"SUM(BW45:BW46)","v":0},{"$f":"SUM(BX45:BX46)","v":0},null,{"$f":"SUM(BZ45:BZ46)","v":0},{"$f":"SUM(CA45:CA46)","v":0},{"$f":"SUM(CB45:CB46)","v":0},{"$f":"SUM(CC45:CC46)","v":0},null,{"$f":"SUM(CE45:CE46)","v":0},{"$f":"SUM(CF45:CF46)","v":0},{"$f":"SUM(CG45:CG46)","v":0},{"$f":"SUM(CH45:CH46)","v":0},null,{"$f":"SUM(CJ45:CJ46)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CW45:CW46)","v":0},{"$f":"SUM(CX45:CX46)","v":0},{"$f":"SUM(CY45:CY46)","v":0},{"$f":"SUM(CZ45:CZ46)","v":0},null,{"$f":"SUM(DB45:DB46)","v":0},{"$f":"SUM(DC45:DC46)","v":0},{"$f":"SUM(DD45:DD46)","v":0},{"$f":"SUM(DE45:DE46)","v":0},null,{"$f":"SUM(DG45:DG46)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DT45:DT46)","v":0},{"$f":"SUM(DU45:DU46)","v":0},{"$f":"SUM(DV45:DV46)","v":0},{"$f":"SUM(DW45:DW46)","v":0},null,{"$f":"SUM(DY45:DY46)","v":0},{"$f":"SUM(DZ45:DZ46)","v":0},{"$f":"SUM(EA45:EA46)","v":0},{"$f":"SUM(EB45:EB46)","v":0},null,{"$f":"SUM(ED45:ED46)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ45:EQ46)","v":0},{"$f":"SUM(ER45:ER46)","v":0},{"$f":"SUM(ES45:ES46)","v":0},{"$f":"SUM(ET45:ET46)","v":0},null,{"$f":"SUM(EV45:EV46)","v":0},{"$f":"SUM(EW45:EW46)","v":0},{"$f":"SUM(EX45:EX46)","v":0},{"$f":"SUM(EY45:EY46)","v":0},null,{"$f":"SUM(FA45:FA46)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FN45:FN46)","v":0},{"$f":"SUM(FO45:FO46)","v":0},{"$f":"SUM(FP45:FP46)","v":0},{"$f":"SUM(FQ45:FQ46)","v":0},null,{"$f":"SUM(FS45:FS46)","v":0},{"$f":"SUM(FT45:FT46)","v":0},{"$f":"SUM(FU45:FU46)","v":0},{"$f":"SUM(FV45:FV46)","v":0},null,{"$f":"SUM(FX45:FX46)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,"Forskydning",null,null,null,null,null,null,0,"Forskydning",null,null,null,null,null,null,0,"Forskydning",null,null,null,null,null,null,0,"Forskydning",null,null,null,null,null,null,0,"Forskydning",null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR51=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA47+CB47+CF47+CG47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX47+CY47+DC47+DD47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU47+DV47+DZ47+EA47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER47+ES47+EW47+EX47","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO47+FP47+FT47+FU47","v":0}]
[1,"Svin",null,null,null,null,null,null,null,null,null,{"$f":"Besaetning+E49+H49","v":0},null,null,null,null,null,null,null,{"$f":"L49+M49+P49","v":0},null,null,null,null,null,null,null,{"$f":"T49+U49+X49","v":0},null,null,null,null,null,null,null,{"$f":"AB49+AC49+AF49","v":0},null,null,null,null,null,null,null,null,{"$f":"AJ49+AK49+AN49","v":0},null,null,null,{"$f":"IF(AND(D49<0.5,E49<0),1,IF(AND(L49<0.5,M49<0),1,IF(AND(T49<0.5,U49<0),1,IF(AND(AB49<0.5,AC49<0),1,IF(AND(AJ49<0.5,AK49<0),1,0)))))","v":0},{"$f":"IF(AND(D49+E49=0,F49<>0),1,IF(AND(L49+M49=0,N49<>0),1,IF(AND(T49+U49=0,V49<>0),1,IF(AND(AB49+AC49=0,AD49<>0),1,IF(AND(AJ49+AK49=0,AL49<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D49+L49+T49+AB49+AJ49+AS49,0)<>0,1,0)","v":0},{"$f":"B49","v":"Svin"}]
[2,"Kvæg",null,null,null,null,null,null,null,null,null,{"$f":"D50+E50+H50","v":0},null,null,null,null,null,null,null,{"$f":"L50+M50+P50","v":0},null,null,null,null,null,null,null,{"$f":"T50+U50+X50","v":0},null,null,null,null,null,null,null,{"$f":"AB50+AC50+AF50","v":0},null,null,null,null,null,null,null,null,{"$f":"AJ50+AK50+AN50","v":0},null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D50+L50+T50+AB50+AJ50+AS50,0)<>0,1,0)","v":0},{"$f":"B50","v":"Kvæg"}]
[null,"Besætning",null,{"$f":"SUM(D49:D50)","v":0},{"$f":"SUM(E48:E50)","v":0},null,null,null,{"$f":"SUM(I48:I50)","v":0},{"$f":"SUM(J48:J50)","v":0},null,{"$f":"SUM(L49:L50)","v":0},{"$f":"SUM(M48:M50)","v":0},null,null,null,{"$f":"SUM(Q48:Q50)","v":0},{"$f":"SUM(R48:R50)","v":0},null,{"$f":"SUM(T49:T50)","v":0},{"$f":"SUM(U48:U50)","v":0},null,null,null,{"$f":"SUM(Y48:Y50)","v":0},{"$f":"SUM(Z48:Z50)","v":0},null,{"$f":"SUM(AB49:AB50)","v":0},{"$f":"SUM(AC48:AC50)","v":0},null,null,null,{"$f":"SUM(AG48:AG50)","v":0},{"$f":"SUM(AH48:AH50)","v":0},null,{"$f":"SUM(AJ49:AJ50)","v":0},{"$f":"SUM(AK48:AK50)","v":0},null,null,null,{"$f":"SUM(AO48:AO50)","v":0},null,{"$f":"SUM(AQ48:AQ50)","v":0},null,{"$f":"SUM(AS49:AS50)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR49:BR50)","v":0},{"$f":"B51","v":"Besætning"}]
[null,null,null,null,"Forskydning",null,null,null,{"$f":"SUM(I49:I51)","v":0},{"$f":"SUM(J49:J51)","v":0},null,null,"Forskydning",null,null,null,{"$f":"SUM(Q49:Q51)","v":0},{"$f":"SUM(R49:R51)","v":0},null,null,"Forskydning",null,null,null,{"$f":"SUM(Y49:Y51)","v":0},{"$f":"SUM(Z49:Z51)","v":0},null,null,"Forskydning",null,null,null,{"$f":"SUM(AG49:AG51)","v":0},{"$f":"SUM(AH49:AH51)","v":0},null,null,"Forskydning",null,null,null,{"$f":"SUM(AO49:AO51)","v":0},null,{"$f":"SUM(AQ49:AQ51)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR55=1,1,0)","v":0}]
[null,"Beholdninger egen avl",null,0,null,null,null,null,{"$f":"SUM(I50:I52)","v":0},0,null,{"$f":"EgenAvl+E53+H53","v":0},null,null,null,null,{"$f":"SUM(Q50:Q52)","v":0},0,null,{"$f":"L53+M53+P53","v":0},null,null,null,null,{"$f":"SUM(Y50:Y52)","v":0},0,null,{"$f":"T53+U53+X53","v":0},null,null,null,null,{"$f":"SUM(AG50:AG52)","v":0},0,null,{"$f":"AB53+AC53+AF53","v":0},null,null,null,null,{"$f":"SUM(AO50:AO52)","v":0},null,0,null,{"$f":"AJ53+AK53+AN53","v":0},null,null,null,{"$f":"IF(AND(D53<0.5,E53<0),1,IF(AND(L53<0.5,M53<0),1,IF(AND(T53<0.5,U53<0),1,IF(AND(AB53<0.5,AC53<0),1,IF(AND(AJ53<0.5,AK53<0),1,0)))))","v":0},{"$f":"IF(AND(D53+E53=0,F53<>0),1,IF(AND(L53+M53=0,N53<>0),1,IF(AND(T53+U53=0,V53<>0),1,IF(AND(AB53+AC53=0,AD53<>0),1,IF(AND(AJ53+AK53=0,AL53<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D53+L53+T53+AB53+AJ53+AS53,0)<>0,1,0)","v":0}]
[null,"Beholdninger indkøbt foder",null,0,null,null,null,null,0,0,null,{"$f":"Indkoebt+E54+H54","v":0},null,null,null,null,0,0,null,{"$f":"L54+M54+P54","v":0},null,null,null,null,0,0,null,{"$f":"T54+U54+X54","v":0},null,null,null,null,0,0,null,{"$f":"AB54+AC54+AF54","v":0},null,null,null,null,{"$f":"SUM(AO51:AO53)","v":0},null,0,null,{"$f":"AJ54+AK54+AN54","v":0},null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D54+L54+T54+AB54+AJ54+AS54,0)<>0,1,0)","v":0}]
[null,"Jordbeholdninger",null,0,null,null,null,null,0,0,null,{"$f":"Jordbeholdning+E55+H55","v":0},null,null,null,null,0,0,null,{"$f":"L55+M55+P55","v":0},null,null,null,null,0,0,null,{"$f":"T55+U55+X55","v":0},null,null,null,null,0,0,null,{"$f":"AB55+AC55+AF55","v":0},null,null,null,null,{"$f":"SUM(AO52:AO54)","v":0},null,0,null,{"$f":"AJ55+AK55+AN55","v":0},null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D55+L55+T55+AB55+AJ55+AS55,0)<>0,1,0)","v":0}]
[null,"Andre beholdninger",null,0,null,null,null,null,0,0,null,{"$f":"AndreBeholdninger+E56+H56","v":0},null,null,null,null,0,0,null,{"$f":"L56+M56+P56","v":0},null,null,null,null,0,0,null,{"$f":"T56+U56+X56","v":0},null,null,null,null,0,0,null,{"$f":"AB56+AC56+AF56","v":0},null,null,null,null,{"$f":"SUM(AO53:AO55)","v":0},null,0,null,{"$f":"AJ56+AK56+AN56","v":0},null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D56+L56+T56+AB56+AJ56+AS56,0)<>0,1,0)","v":0}]
[null,"Beholdninger i alt",null,{"$f":"SUM(D53:D56)","v":0},{"$f":"SUM(E53:E56)","v":0},{"$f":"SUM(H53:H56)","v":0},null,null,{"$f":"SUM(I53:I56)","v":0},null,null,{"$f":"SUM(L53:L56)","v":0},{"$f":"SUM(M53:M56)","v":0},{"$f":"SUM(P53:P56)","v":0},null,{"$f":"SUM(P53:P56)","v":0},{"$f":"SUM(Q53:Q56)","v":0},{"$f":"SUM(R55:R56)","v":0},null,{"$f":"SUM(T53:T56)","v":0},{"$f":"SUM(U53:U56)","v":0},{"$f":"SUM(X53:X56)","v":0},null,{"$f":"SUM(X53:X56)","v":0},{"$f":"SUM(Y53:Y56)","v":0},{"$f":"SUM(Z55:Z56)","v":0},null,{"$f":"SUM(AB53:AB56)","v":0},{"$f":"SUM(AC53:AC56)","v":0},{"$f":"SUM(AF53:AF56)","v":0},null,{"$f":"SUM(AF53:AF56)","v":0},{"$f":"SUM(AG53:AG56)","v":0},{"$f":"SUM(AH55:AH56)","v":0},null,{"$f":"SUM(AJ53:AJ56)","v":0},{"$f":"SUM(AK53:AK56)","v":0},{"$f":"SUM(AN53:AN56)","v":0},null,{"$f":"SUM(AN53:AN56)","v":0},{"$f":"SUM(AO53:AO56)","v":0},null,{"$f":"SUM(AQ55:AQ56)","v":0},null,{"$f":"SUM(AS53:AS56)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR53:BR56)","v":0}]
[null,null,null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,"Bilafskrivning",null,"Bilafskrivning",null,"Bilafskrivning",null,"Bilafskrivning",null,"Bilafskrivning",null,null,null,1,{"$f":"IF(BR59<>0,1,0)","v":0},{"$f":"B58","v":0},null,"1 Anskaffelsessum",null,null,null,null,"1 Opskrivninger",null,null,null,null,"1 Nedskrivninger",null,null,null,null,"1 Afskrivninger",null,null,null,{"$f":"CN7","v":"Bogført"},"Salgs-","Gevinst",null,"2 Anskaffelsessum",null,null,null,null,"2 Opskrivninger",null,null,null,null,"2 Nedskrivninger",null,null,null,null,"2 Afskrivninger",null,null,null,{"$f":"DK7","v":"Bogført"},"Salgs-","Gevinst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"EH7","v":"Bogført"},"Salgs-","Gevinst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FE7","v":"Bogført"},"Salgs-","Gevinst",null,"5 Anskaffelsessum",null,null,null,null,"5 Opskrivninger",null,null,null,null,"5 Nedskrivninger",null,null,null,null,"5 Afskrivninger",null,null,null,{"$f":"GB7","v":"Bogført"},"Salgs-","Gevinst"]
["Landbrugsaktiver",null,null,{"$f":"D57+D51+D47+D43+D39+D35+D31+D26","v":0},{"$f":"E26+E31+E35+E39+E43+E47+E51+E57","v":0},{"$f":"F26+F33+F34+F39+F43+F47","v":0},null,null,{"$f":"I26+I31+I35+I39+I43+I47+I51+I57","v":0},{"$f":"J26+J39+J43+J47+J51+J57+J35+J31","v":0},null,{"$f":"L57+L51+L47+L43+L39+L35+L31+L26","v":0},{"$f":"M26+M31+M35+M39+M43+M47+M51+M57","v":0},{"$f":"N26+N33+N34+N39+N43+N47","v":0},null,null,{"$f":"Q26+Q31+Q35+Q39+Q43+Q47+Q51+Q57","v":0},{"$f":"R26+R39+R43+R47+R51+R57+R35+R31","v":0},null,{"$f":"T57+T51+T47+T43+T39+T35+T31+T26","v":0},{"$f":"U26+U31+U35+U39+U43+U47+U51+U57","v":0},{"$f":"V26+V33+V34+V39+V43+V47","v":0},null,null,{"$f":"Y26+Y31+Y35+Y39+Y43+Y47+Y51+Y57","v":0},{"$f":"Z26+Z39+Z43+Z47+Z51+Z57+Z35+Z31","v":0},null,{"$f":"AB57+AB51+AB47+AB43+AB39+AB35+AB31+AB26","v":0},{"$f":"AC26+AC31+AC35+AC39+AC43+AC47+AC51+AC57","v":0},{"$f":"AD26+AD33+AD34+AD39+AD43+AD47","v":0},null,null,{"$f":"AG26+AG31+AG35+AG39+AG43+AG47+AG51+AG57","v":0},{"$f":"AH26+AH39+AH43+AH47+AH51+AH57+AH35+AH31","v":0},null,{"$f":"AJ57+AJ51+AJ47+AJ43+AJ39+AJ35+AJ31+AJ26","v":0},{"$f":"AK26+AK31+AK35+AK39+AK43+AK47+AK51+AK57","v":0},{"$f":"AL26+AL33+AL34+AL39+AL43+AL47","v":0},null,null,{"$f":"AO26+AO31+AO35+AO39+AO43+AO47+AO51+AO57","v":0},null,{"$f":"AQ26+AQ39+AQ43+AQ47+AQ51+AQ57+AQ35+AQ31","v":0},null,{"$f":"AS57+AS51+AS47+AS43+AS39+AS35+AS31+AS26","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"D8","v":2024},null,{"$f":"L8","v":2025},null,{"$f":"T8","v":2026},null,{"$f":"AB8","v":2027},null,{"$f":"BK59+1","v":2028},null,null,null,1,{"$f":"IF(BR26+BR31+BR35+BR39+BR43+BR47+BR51+BR57<>0,1,0)","v":0},{"$f":"A59","v":"Landbrugsaktiver"},null,{"$f":"BU8","v":"Primo"},{"$f":"BV8","v":"I året"},{"$f":"BW8","v":"Afgang"},{"$f":"BX8","v":"Ultimo"},null,{"$f":"BZ8","v":"Primo"},{"$f":"CA8","v":"I året"},{"$f":"CB8","v":"Afgang"},{"$f":"CC8","v":"Ultimo"},null,{"$f":"CE8","v":"Primo"},{"$f":"CF8","v":"I året"},{"$f":"CG8","v":"Afgang"},{"$f":"CH8","v":"Ultimo"},null,{"$f":"CJ8","v":"Primo"},{"$f":"CK8","v":"I året"},{"$f":"CL8","v":"Afgang"},{"$f":"CM8","v":"Ultimo"},"værdi","sum","Tab",{"$f":"CQ8","v":"Tlbf EK"},{"$f":"CR8","v":"Primo"},{"$f":"CS8","v":"I året"},{"$f":"CT8","v":"Afgang"},{"$f":"CU8","v":"Ultimo"},null,{"$f":"CW8","v":"Primo"},{"$f":"CX8","v":"I året"},{"$f":"CY8","v":"Afgang"},{"$f":"CZ8","v":"Ultimo"},null,{"$f":"DB8","v":"Primo"},{"$f":"DC8","v":"I året"},{"$f":"DD8","v":"Afgang"},{"$f":"DE8","v":"Ultimo"},null,{"$f":"DG8","v":"Primo"},{"$f":"DH8","v":"I året"},{"$f":"DI8","v":"Afgang"},{"$f":"DJ8","v":"Ultimo"},"værdi","sum","Tab",{"$f":"DN8","v":"Tlbf EK"},{"$f":"DO8","v":"Primo"},{"$f":"DP8","v":"I året"},{"$f":"DQ8","v":"Afgang"},{"$f":"DR8","v":"Ultimo"},null,{"$f":"DT8","v":"Primo"},{"$f":"DU8","v":"I året"},{"$f":"DV8","v":"Afgang"},{"$f":"DW8","v":"Ultimo"},null,{"$f":"DY8","v":"Primo"},{"$f":"DZ8","v":"I året"},{"$f":"EA8","v":"Afgang"},{"$f":"EB8","v":"Ultimo"},null,{"$f":"ED8","v":"Primo"},{"$f":"EE8","v":"I året"},{"$f":"EF8","v":"Afgang"},{"$f":"EG8","v":"Ultimo"},"værdi","sum","Tab",{"$f":"EK8","v":"Tlbf EK"},{"$f":"EL8","v":"Primo"},{"$f":"EM8","v":"I året"},{"$f":"EN8","v":"Afgang"},{"$f":"EO8","v":"Ultimo"},null,{"$f":"EQ8","v":"Primo"},{"$f":"ER8","v":"I året"},{"$f":"ES8","v":"Afgang"},{"$f":"ET8","v":"Ultimo"},null,{"$f":"EV8","v":"Primo"},{"$f":"EW8","v":"I året"},{"$f":"EX8","v":"Afgang"},{"$f":"EY8","v":"Ultimo"},null,{"$f":"FA8","v":"Primo"},{"$f":"FB8","v":"I året"},{"$f":"FC8","v":"Afgang"},{"$f":"FD8","v":"Ultimo"},"værdi","sum","Tab",{"$f":"FH8","v":"Tlbf EK"},{"$f":"FI8","v":"Primo"},{"$f":"FJ8","v":"I året"},{"$f":"FK8","v":"Afgang"},{"$f":"FL8","v":"Ultimo"},null,{"$f":"FN8","v":"Primo"},{"$f":"FO8","v":"I året"},{"$f":"FP8","v":"Afgang"},{"$f":"FQ8","v":"Ultimo"},null,{"$f":"FS8","v":"Primo"},{"$f":"FT8","v":"I året"},{"$f":"FU8","v":"Afgang"},{"$f":"FV8","v":"Ultimo"},null,{"$f":"FX8","v":"Primo"},{"$f":"FY8","v":"I året"},{"$f":"FZ8","v":"Afgang"},{"$f":"GA8","v":"Ultimo"},"værdi","sum","Tab",{"$f":"GE8","v":"Tlbf EK"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR64<>0,1,0)","v":0},{"$f":"B60","v":0}]
[null,"Biler mv.","%erhverv",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,"År 1","År 2","År 3","År 4","År 5","SUM","Erhverv","Privat","Erhverv","Privat","Erhverv","Privat","Erhverv","Privat","Erhverv","Privat",null,null,1,{"$f":"IF(BR64=1,1,0)","v":0}]
[1,null,0.25,0,null,null,null,null,{"$f":"CP62","v":0},{"$f":"CK62","v":0},{"$f":"IF(Biler>0,IF(H62>0,H62*12,12),IF(E62>0,IF(H62>0,H62*12,12),12))","v":12},{"$f":"CR62+CW62+DB62+DG62","v":0},null,null,null,null,{"$f":"DM62","v":0},{"$f":"DH62","v":0},{"$f":"IF(K62>12,K62-12+G62,IF(M62>0,IF(P62>0,P62*12,12),12))","v":12},{"$f":"DO62+DT62+DY62+ED62","v":0},null,null,null,null,{"$f":"EJ62","v":0},{"$f":"EE62","v":0},{"$f":"IF(S62>12,S62-12+O62,IF(U62>0,IF(X62>0,X62*12,12),12))","v":12},{"$f":"EL62+EQ62+EV62+FA62","v":0},null,null,null,null,{"$f":"FG62","v":0},{"$f":"FB62","v":0},{"$f":"IF(AA62>12,AA62-12+W62,IF(AC62>0,IF(AF62>0,AF62*12,12),12))","v":12},{"$f":"EO62+ET62+EY62+FD62","v":0},null,null,null,null,{"$f":"GD62","v":0},null,{"$f":"FY62","v":0},{"$f":"IF(AI62>12,AI62-12+AE62,IF(AK62>0,IF(AN62>0,AN62*12,12),12))","v":12},{"$f":"FL62+FQ62+FV62+GA62","v":0},null,null,{"$f":"IF(OR(ABS(I62)>0.5,ABS(Q62)>0.5,ABS(Y62)>0.5,ABS(AG62)>0.5,ABS(AO62)>0.5),1,0)","v":0},null,{"$f":"IF(AND(D62+E62=0,F62<>0),1,IF(AND(L62+M62=0,N62<>0),1,IF(AND(T62+U62=0,V62<>0),1,IF(AND(AB62+AC62=0,AD62<>0),1,IF(AND(AJ62+AK62=0,AL62<>0),1,0)))))","v":0},{"$f":"H62*12+G62-12*IF(H62>0,1,0)","v":0},{"$f":"IF(AY62>12,AY62-12,IF(P62>0,P62*12-12+O62,0))","v":0},{"$f":"IF(AZ62>12,AZ62-12,IF(X62>0,X62*12-12+W62,0))","v":0},{"$f":"IF($BA62>12,$BA62-12,IF($AF62>0,$AF62*12-12+$AE62,0))","v":0},{"$f":"IF($BB62>12,$BB62-12,IF($AN62>0,$AN62*12-12+$AM62,0))","v":0},{"$f":"IF(H62=1,1,SUM(AY62:BC62))","v":0},{"$f":"J62*$C62","v":0},{"$f":"J62*(1-$C62)","v":0},{"$f":"R62*$C62","v":0},{"$f":"R62*(1-$C62)","v":0},{"$f":"Z62*$C62","v":0},{"$f":"Z62*(1-$C62)","v":0},{"$f":"$AH62*$C62","v":0},{"$f":"$AH62*(1-$C62)","v":0},{"$f":"$AQ62*$C62","v":0},{"$f":"$AQ62*(1-$C62)","v":0},null,null,1,{"$f":"IF(ROUND(D62+L62+T62+AB62+AJ62+AS62,0)<>0,1,0)","v":0},{"$f":"B62","v":0},null,{"$f":"D62","v":0},{"$f":"IF(E62>0,E62,0)","v":0},{"$f":"IF(CO62>0,-BU62-BV62,0)","v":0},{"$f":"BU62+BV62+BW62","v":0},null,null,{"$f":"IF(F62>0,IF(CE62=0,F62,IF(-CE62>=F62,0,IF(AND(CE62<0,-CE62<F62),CE62+F62,0))),IF(BZ62>=-F62,F62,IF(AND(BZ62>0,BZ62<-F62),-BZ62,0)))","v":0},{"$f":"IF(CO62>0,-BZ62-CA62,0)","v":0},{"$f":"BZ62+CA62+CB62","v":0},null,null,{"$f":"IF(F62<0,IF(BZ62=0,F62,IF(BZ62>=-F62,0,IF(AND(BZ62>0,-F62>F62),BZ62+F62,0))),IF(CE62=-F62,F62,IF(AND(CE62<0,-CE62<F62),-CE62,0)))","v":0},{"$f":"IF(CO62>0,-CE62-CF62,0)","v":0},{"$f":"CE62+CF62+CG62","v":0},null,0,{"$f":"IF(BD62<>0,(BX62+CC62+CH62+CJ62)/($AY62-G62+12)*-12*IF(G62>0,(12-G62)/12,1)*IF(E62<0,0,1),0)","v":0},{"$f":"IF(CO62>0,-CJ62,0)","v":0},{"$f":"CJ62+CK62+CL62","v":0},{"$f":"BU62+BV62+BZ62+CA62+CE62+CF62+CJ62+CK62","v":0},{"$f":"IF(E62<0,E62*-1,0)","v":0},{"$f":"IF(CO62>0,IF(OR(CE62<0,BZ62=0),CO62-CN62,IF(CO62-BU62-CJ62<0,CO62-BU62-CJ62,IF(CO62-BU62-CJ62<=BZ62,0,CO62-BU62-BZ62-CJ62))),0)","v":0},{"$f":"IF(CO62>0,BZ62+CO62-CN62-CP62,0)","v":0},{"$f":"BX62","v":0},{"$f":"IF(M62>0,M62,0)","v":0},{"$f":"IF(DL62>0,-CR62-CS62,0)","v":0},{"$f":"CR62+CS62+CT62","v":0},null,{"$f":"CC62","v":0},{"$f":"IF(N62>0,IF(DB62=0,N62,IF(-DB62>=N62,0,IF(AND(DB62<0,-DB62<N62),DB62+N62,0))),IF(CW62>=-N62,N62,IF(AND(CW62>0,CW62<-N62),-CW62,0)))","v":0},{"$f":"IF(DL62>0,-CW62-CX62,0)","v":0},{"$f":"CW62+CX62+CY62","v":0},null,{"$f":"CH62","v":0},{"$f":"IF(N62<0,IF(CW62=0,N62,IF(CW62>=-N62,0,IF(AND(CW62>0,-N62>N62),CW62+N62,0))),IF(DB62=-N62,N62,IF(AND(DB62<0,-DB62<N62),-DB62,0)))","v":0},{"$f":"IF(DL62>0,-DB62-DC62,0)","v":0},{"$f":"DB62+DC62+DD62","v":0},null,{"$f":"CM62","v":0},{"$f":"IF(BD62<>0,(CU62+CZ62+DE62+DG62)/($AZ62-O62+12)*-12*IF(O62>0,(12-O62)/12,1)*IF(M62<0,0,1),0)","v":0},{"$f":"IF(DL62>0,-DG62,0)","v":0},{"$f":"DG62+DH62+DI62","v":0},{"$f":"CR62+CS62+CW62+CX62+DB62+DC62+DG62+DH62","v":0},{"$f":"IF(M62<0,M62*-1,0)","v":0},{"$f":"IF(DL62>0,IF(OR(DB62<0,CW62=0),DL62-DK62,IF(DL62-CR62-DG62<0,DL62-CR62-DG62,IF(DL62-CR62-DG62<=CW62,0,DL62-CR62-CW62-DG62))),0)","v":0},{"$f":"IF(DL62>0,CW62+DL62-DK62-DM62,0)","v":0},{"$f":"CU62","v":0},{"$f":"IF(U62>0,U62,0)","v":0},{"$f":"IF(EI62>0,-DO62-DP62,0)","v":0},{"$f":"DO62+DP62+DQ62","v":0},null,{"$f":"CZ62","v":0},{"$f":"IF(V62>0,IF(DY62=0,V62,IF(-DY62>=V62,0,IF(AND(DY62<0,-DY62<V62),DY62+V62,0))),IF(DT62>=-V62,V62,IF(AND(DT62>0,DT62<-V62),-DT62,0)))","v":0},{"$f":"IF(EI62>0,-DT62-DU62,0)","v":0},{"$f":"DT62+DU62+DV62","v":0},null,{"$f":"DE62","v":0},{"$f":"IF(V62<0,IF(DT62=0,V62,IF(DT62>=-V62,0,IF(AND(DT62>0,-V62>V62),DT62+V62,0))),IF(DY62=-V62,V62,IF(AND(DY62<0,-DY62<V62),-DY62,0)))","v":0},{"$f":"IF(EI62>0,-DY62-DZ62,0)","v":0},{"$f":"DY62+DZ62+EA62","v":0},null,{"$f":"DJ62","v":0},{"$f":"(ED62+DR62+DW62+EB62+EF62)/AA62*-12*IF(U62>0,(12-W62)/12,1)*IF(SUM(AY62:BB62)>0,1,0)","v":0},{"$f":"IF(EI62>0,-ED62,0)","v":0},{"$f":"ED62+EE62+EF62","v":0},{"$f":"DO62+DP62+DT62+DU62+DY62+DZ62+ED62+EE62","v":0},{"$f":"IF(U62<0,U62*-1,0)","v":0},{"$f":"IF(EI62>0,IF(OR(DY62<0,DT62=0),EI62-EH62,IF(EI62-DO62-ED62<0,EI62-DO62-ED62,IF(EI62-DO62-ED62<=DT62,0,EI62-DO62-DT62-ED62))),0)","v":0},{"$f":"IF(EI62>0,DT62+EI62-EH62-EJ62,0)","v":0},{"$f":"DR62","v":0},{"$f":"IF(AC62>0,AC62,0)","v":0},{"$f":"IF(FF62>0,-EL62-EM62,0)","v":0},{"$f":"EL62+EM62+EN62","v":0},null,{"$f":"DW62","v":0},{"$f":"IF(AD62>0,IF(EV62=0,AD62,IF(-EV62>=AD62,0,IF(AND(EV62<0,-EV62<AD62),EV62+AD62,0))),IF(EQ62>=-AD62,AD62,IF(AND(EQ62>0,EQ62<-AD62),-EQ62,0)))","v":0},{"$f":"IF(FF62>0,-EQ62-ER62,0)","v":0},{"$f":"EQ62+ER62+ES62","v":0},null,{"$f":"EB62","v":0},{"$f":"IF(AD62<0,IF(EQ62=0,AD62,IF(EQ62>=-AD62,0,IF(AND(EQ62>0,-AD62>AD62),EQ62+AD62,0))),IF(EV62=-AD62,AD62,IF(AND(EV62<0,-EV62<AD62),-EV62,0)))","v":0},{"$f":"IF(FF62>0,-EV62-EW62,0)","v":0},{"$f":"EV62+EW62+EX62","v":0},null,{"$f":"EG62","v":0},{"$f":"(FA62+EO62+ET62+EY62+FC62)/AI62*-12*IF(AC62>0,(12-AE62)/12,1)*IF(SUM(AY62:BB62)>0,1,0)","v":0},{"$f":"IF(FF62>0,-FA62,0)","v":0},{"$f":"FA62+FB62+FC62","v":0},{"$f":"EL62+EM62+EQ62+ER62+EV62+EW62+FA62+FB62","v":0},{"$f":"IF(AC62<0,AC62*-1,0)","v":0},{"$f":"IF(FF62>0,IF(OR(EV62<0,EQ62=0),FF62-FE62,IF(FF62-EL62-FA62<0,FF62-EL62-FA62,IF(FF62-EL62-FA62<=EQ62,0,FF62-EL62-EQ62-FA62))),0)","v":0},{"$f":"IF(FF62>0,EQ62+FF62-FE62-FG62,0)","v":0},{"$f":"EO62","v":0},{"$f":"IF(AK62>0,AK62,0)","v":0},{"$f":"IF(GC62>0,-FI62-FJ62,0)","v":0},{"$f":"FI62+FJ62+FK62","v":0},null,{"$f":"ET62","v":0},{"$f":"IF(AL62>0,IF(FS62=0,AL62,IF(-FS62>=AL62,0,IF(AND(FS62<0,-FS62<AL62),FS62+AL62,0))),IF(FN62>=-AL62,AL62,IF(AND(FN62>0,FN62<-AL62),-FN62,0)))","v":0},{"$f":"IF(GC62>0,-FN62-FO62,0)","v":0},{"$f":"FN62+FO62+FP62","v":0},null,{"$f":"EY62","v":0},{"$f":"IF(AL62<0,IF(FN62=0,AL62,IF(FN62>=-AL62,0,IF(AND(FN62>0,-AL62>AL62),FN62+AL62,0))),IF(FS62=-AL62,AL62,IF(AND(FS62<0,-FS62<AL62),-FS62,0)))","v":0},{"$f":"IF(GC62>0,-FS62-FT62,0)","v":0},{"$f":"FS62+FT62+FU62","v":0},null,{"$f":"FD62","v":0},{"$f":"IF($BD62<>0,(FL62+FQ62+FV62+FX62)/($BC62-$AM62+12)*-12*IF($AM62>0,(12-$AM62)/12,1)*IF($AK62<0,0,1),0)","v":0},{"$f":"IF(GC62>0,-FX62,0)","v":0},{"$f":"FX62+FY62+FZ62","v":0},{"$f":"FI62+FJ62+FN62+FO62+FS62+FT62+FX62+FY62","v":0},{"$f":"IF(AK62<0,AK62*-1,0)","v":0},{"$f":"IF(GC62>0,IF(OR(FS62<0,FN62=0),GC62-GB62,IF(GC62-FI62-FX62<0,GC62-FI62-FX62,IF(GC62-FI62-FX62<=FN62,0,GC62-FI62-FN62-FX62))),0)","v":0},{"$f":"IF(GC62>0,FN62+GC62-GB62-GD62,0)","v":0}]
[2,null,0.25,null,null,null,null,null,{"$f":"CP63","v":0},{"$f":"CK63","v":0},{"$f":"IF(D63>0,IF(H63>0,H63*12,12),IF(E63>0,IF(H63>0,H63*12,12),12))","v":12},{"$f":"CR63+CW63+DB63+DG63","v":0},null,null,null,null,{"$f":"DM63","v":0},{"$f":"DH63","v":0},{"$f":"IF(K63>12,K63-12+G63,IF(M63>0,IF(P63>0,P63*12,12),12))","v":12},{"$f":"DO63+DT63+DY63+ED63","v":0},null,null,null,null,{"$f":"EJ63","v":0},{"$f":"EE63","v":0},{"$f":"IF(S63>12,S63-12+O63,IF(U63>0,IF(X63>0,X63*12,12),12))","v":12},{"$f":"EL63+EQ63+EV63+FA63","v":0},null,null,null,null,{"$f":"FG63","v":0},{"$f":"FB63","v":0},{"$f":"IF(AA63>12,AA63-12+W63,IF(AC63>0,IF(AF63>0,AF63*12,12),12))","v":12},{"$f":"EO63+ET63+EY63+FD63","v":0},null,null,null,null,{"$f":"GD63","v":0},null,{"$f":"FY63","v":0},{"$f":"IF(AI63>12,AI63-12+AE63,IF(AK63>0,IF(AN63>0,AN63*12,12),12))","v":12},{"$f":"FL63+FQ63+FV63+GA63","v":0},null,null,0,null,0,{"$f":"H63*12+G63-12*IF(H63>0,1,0)","v":0},{"$f":"IF(AY63>12,AY63-12,IF(P63>0,P63*12-12+O63,0))","v":0},{"$f":"IF(AZ63>12,AZ63-12,IF(X63>0,X63*12-12+W63,0))","v":0},{"$f":"IF(BA63>12,BA63-12,IF(AF63>0,AF63*12-12+AE63,0))","v":0},{"$f":"IF($BB63>12,$BB63-12,IF($AN63>0,$AN63*12-12+$AM63,0))","v":0},{"$f":"IF(H63=1,1,SUM(AY63:BC63))","v":0},{"$f":"J63*$C63","v":0},{"$f":"J63*(1-$C63)","v":0},{"$f":"R63*$C63","v":0},{"$f":"R63*(1-$C63)","v":0},{"$f":"Z63*$C63","v":0},{"$f":"Z63*(1-$C63)","v":0},{"$f":"$AH63*$C63","v":0},{"$f":"$AH63*(1-$C63)","v":0},{"$f":"$AQ63*$C63","v":0},{"$f":"$AQ63*(1-$C63)","v":0},null,null,1,{"$f":"IF(ROUND(D63+L63+T63+AB63+AJ63+AS63,0)<>0,1,0)","v":0},{"$f":"B63","v":0},null,{"$f":"D63","v":0},{"$f":"IF(E63>0,E63,0)","v":0},{"$f":"IF(CO63>0,-BU63-BV63,0)","v":0},{"$f":"BU63+BV63+BW63","v":0},null,null,{"$f":"IF(F63>0,IF(CE63=0,F63,IF(-CE63>=F63,0,IF(AND(CE63<0,-CE63<F63),CE63+F63,0))),IF(BZ63>=-F63,F63,IF(AND(BZ63>0,BZ63<-F63),-BZ63,0)))","v":0},{"$f":"IF(CO63>0,-BZ63-CA63,0)","v":0},{"$f":"BZ63+CA63+CB63","v":0},null,null,{"$f":"IF(F63<0,IF(BZ63=0,F63,IF(BZ63>=-F63,0,IF(AND(BZ63>0,-F63>F63),BZ63+F63,0))),IF(CE63=-F63,F63,IF(AND(CE63<0,-CE63<F63),-CE63,0)))","v":0},{"$f":"IF(CO63>0,-CE63-CF63,0)","v":0},{"$f":"CE63+CF63+CG63","v":0},null,null,{"$f":"IF(BD63<>0,(BX63+CC63+CH63+CJ63)/($AY63-G63+12)*-12*IF(G63>0,(12-G63)/12,1)*IF(E63<0,0,1),0)","v":0},{"$f":"IF(CO63>0,-CJ63,0)","v":0},{"$f":"CJ63+CK63+CL63","v":0},{"$f":"BU63+BV63+BZ63+CA63+CE63+CF63+CJ63+CK63","v":0},{"$f":"IF(E63<0,E63*-1,0)","v":0},{"$f":"IF(CO63>0,IF(OR(CE63<0,BZ63=0),CO63-CN63,IF(CO63-BU63-CJ63<0,CO63-BU63-CJ63,IF(CO63-BU63-CJ63<=BZ63,0,CO63-BU63-BZ63-CJ63))),0)","v":0},{"$f":"IF(CO63>0,BZ63+CO63-CN63-CP63,0)","v":0},{"$f":"BX63","v":0},{"$f":"IF(M63>0,M63,0)","v":0},{"$f":"IF(DL63>0,-CR63-CS63,0)","v":0},{"$f":"CR63+CS63+CT63","v":0},null,{"$f":"CC63","v":0},{"$f":"IF(N63>0,IF(DB63=0,N63,IF(-DB63>=N63,0,IF(AND(DB63<0,-DB63<N63),DB63+N63,0))),IF(CW63>=-N63,N63,IF(AND(CW63>0,CW63<-N63),-CW63,0)))","v":0},{"$f":"IF(DL63>0,-CW63-CX63,0)","v":0},{"$f":"CW63+CX63+CY63","v":0},null,{"$f":"CH63","v":0},{"$f":"IF(N63<0,IF(CW63=0,N63,IF(CW63>=-N63,0,IF(AND(CW63>0,-N63>N63),CW63+N63,0))),IF(DB63=-N63,N63,IF(AND(DB63<0,-DB63<N63),-DB63,0)))","v":0},{"$f":"IF(DL63>0,-DB63-DC63,0)","v":0},{"$f":"DB63+DC63+DD63","v":0},null,{"$f":"CM63","v":0},{"$f":"IF(BD63<>0,(CU63+CZ63+DE63+DG63)/($AZ63-O63+12)*-12*IF(O63>0,(12-O63)/12,1)*IF(M63<0,0,1),0)","v":0},{"$f":"IF(DL63>0,-DG63,0)","v":0},{"$f":"DG63+DH63+DI63","v":0},{"$f":"CR63+CS63+CW63+CX63+DB63+DC63+DG63+DH63","v":0},{"$f":"IF(M63<0,M63*-1,0)","v":0},{"$f":"IF(DL63>0,IF(OR(DB63<0,CW63=0),DL63-DK63,IF(DL63-CR63-DG63<0,DL63-CR63-DG63,IF(DL63-CR63-DG63<=CW63,0,DL63-CR63-CW63-DG63))),0)","v":0},{"$f":"IF(DL63>0,CW63+DL63-DK63-DM63,0)","v":0},{"$f":"CU63","v":0},{"$f":"IF(U63>0,U63,0)","v":0},{"$f":"IF(EI63>0,-DO63-DP63,0)","v":0},{"$f":"DO63+DP63+DQ63","v":0},null,{"$f":"CZ63","v":0},{"$f":"IF(V63>0,IF(DY63=0,V63,IF(-DY63>=V63,0,IF(AND(DY63<0,-DY63<V63),DY63+V63,0))),IF(DT63>=-V63,V63,IF(AND(DT63>0,DT63<-V63),-DT63,0)))","v":0},{"$f":"IF(EI63<0,-DT63-DU63,0)","v":0},{"$f":"DT63+DU63+DV63","v":0},null,{"$f":"DE63","v":0},{"$f":"IF(V63<0,IF(DT63=0,V63,IF(DT63>=-V63,0,IF(AND(DT63>0,-V63>V63),DT63+V63,0))),IF(DY63=-V63,V63,IF(AND(DY63<0,-DY63<V63),-DY63,0)))","v":0},{"$f":"IF(EI63<0,-DY63-DZ63,0)","v":0},{"$f":"DY63+DZ63+EA63","v":0},null,{"$f":"DJ63","v":0},{"$f":"(ED63+DR63+DW63+EB63+EF63)/AA63*-12*IF(U63>0,(12-W63)/12,1)*IF(SUM(AY63:BB63)>0,1,0)","v":0},{"$f":"IF(EI63<0,-ED63,0)","v":0},{"$f":"ED63+EE63+EF63","v":0},{"$f":"DO63+DP63+DT63+DU63+DY63+DZ63+ED63+EE63","v":0},{"$f":"IF(U63<0,U63*-1,0)","v":0},{"$f":"IF(EI63>0,IF(OR(DY63<0,DT63=0),EI63-EH63,IF(EI63-DO63-ED63<0,EI63-DO63-ED63,IF(EI63-DO63-ED63<=DT63,0,EI63-DO63-DT63-ED63))),0)","v":0},{"$f":"IF(EI63>0,DT63+EI63-EH63-EJ63,0)","v":0},{"$f":"DR63","v":0},{"$f":"IF(AC63>0,AC63,0)","v":0},{"$f":"IF(FF63>0,-EL63-EM63,0)","v":0},{"$f":"EL63+EM63+EN63","v":0},null,{"$f":"DW63","v":0},{"$f":"IF(AD63>0,IF(EV63=0,AD63,IF(-EV63>=AD63,0,IF(AND(EV63<0,-EV63<AD63),EV63+AD63,0))),IF(EQ63>=-AD63,AD63,IF(AND(EQ63>0,EQ63<-AD63),-EQ63,0)))","v":0},{"$f":"IF(FF63<0,-EQ63-ER63,0)","v":0},{"$f":"EQ63+ER63+ES63","v":0},null,{"$f":"EB63","v":0},{"$f":"IF(AD63<0,IF(EQ63=0,AD63,IF(EQ63>=-AD63,0,IF(AND(EQ63>0,-AD63>AD63),EQ63+AD63,0))),IF(EV63=-AD63,AD63,IF(AND(EV63<0,-EV63<AD63),-EV63,0)))","v":0},{"$f":"IF(FF63<0,-EV63-EW63,0)","v":0},{"$f":"EV63+EW63+EX63","v":0},null,{"$f":"EG63","v":0},{"$f":"(FA63+EO63+ET63+EY63+FC63)/AI63*-12*IF(AC63>0,(12-AE63)/12,1)*IF(SUM(AY63:BB63)>0,1,0)","v":0},{"$f":"IF(FF63<0,-FA63,0)","v":0},{"$f":"FA63+FB63+FC63","v":0},{"$f":"EL63+EM63+EQ63+ER63+EV63+EW63+FA63+FB63","v":0},{"$f":"IF(AC63<0,AC63*-1,0)","v":0},{"$f":"IF(FF63>0,IF(OR(EV63<0,EQ63=0),FF63-FE63,IF(FF63-EL63-FA63<0,FF63-EL63-FA63,IF(FF63-EL63-FA63<=EQ63,0,FF63-EL63-EQ63-FA63))),0)","v":0},{"$f":"IF(FF63>0,EQ63+FF63-FE63-FG63,0)","v":0},0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Biler mv.",null,null,{"$f":"SUM(D62:D63)","v":0},{"$f":"SUM(E62:E63)","v":0},{"$f":"SUM(F61:F63)","v":0},null,null,{"$f":"SUM(I61:I63)","v":0},{"$f":"SUM(J62:J63)","v":0},null,{"$f":"SUM(L62:L63)","v":0},{"$f":"SUM(M62:M63)","v":0},{"$f":"SUM(N61:N63)","v":0},null,null,{"$f":"SUM(Q61:Q63)","v":0},{"$f":"SUM(R62:R63)","v":0},null,{"$f":"SUM(T62:T63)","v":0},{"$f":"SUM(U62:U63)","v":0},{"$f":"SUM(V61:V63)","v":0},null,null,{"$f":"SUM(Y61:Y63)","v":0},{"$f":"SUM(Z62:Z63)","v":0},null,{"$f":"SUM(AB62:AB63)","v":0},{"$f":"SUM(AC62:AC63)","v":0},{"$f":"SUM(AD61:AD63)","v":0},null,null,{"$f":"SUM(AG61:AG63)","v":0},{"$f":"SUM(AH62:AH63)","v":0},null,{"$f":"SUM(AJ62:AJ63)","v":0},{"$f":"SUM(AK62:AK63)","v":0},{"$f":"SUM(AL61:AL63)","v":0},null,null,{"$f":"SUM(AO61:AO63)","v":0},null,{"$f":"SUM(AQ62:AQ63)","v":0},null,{"$f":"SUM(AS62:AS63)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(BE62:BE63)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(BM62:BM63)","v":0},0,null,null,1,{"$f":"SUM(BR62:BR63)","v":0},{"$f":"A64","v":"Biler mv."},null,{"$f":"SUM(BU62:BU63)","v":0},{"$f":"SUM(BV62:BV63)","v":0},{"$f":"SUM(BW62:BW63)","v":0},{"$f":"SUM(BX62:BX63)","v":0},null,{"$f":"SUM(BZ62:BZ63)","v":0},{"$f":"SUM(CA62:CA63)","v":0},{"$f":"SUM(CB62:CB63)","v":0},{"$f":"SUM(CC62:CC63)","v":0},null,{"$f":"SUM(CE62:CE63)","v":0},{"$f":"SUM(CF62:CF63)","v":0},{"$f":"SUM(CG62:CG63)","v":0},{"$f":"SUM(CH62:CH63)","v":0},null,{"$f":"SUM(CJ62:CJ63)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CW62:CW63)","v":0},{"$f":"SUM(CX62:CX63)","v":0},{"$f":"SUM(CY62:CY63)","v":0},{"$f":"SUM(CZ62:CZ63)","v":0},null,{"$f":"SUM(DB62:DB63)","v":0},{"$f":"SUM(DC62:DC63)","v":0},{"$f":"SUM(DD62:DD63)","v":0},{"$f":"SUM(DE62:DE63)","v":0},null,{"$f":"SUM(DG62:DG63)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DT62:DT63)","v":0},{"$f":"SUM(DU62:DU63)","v":0},{"$f":"SUM(DV62:DV63)","v":0},{"$f":"SUM(DW62:DW63)","v":0},null,{"$f":"SUM(DY62:DY63)","v":0},{"$f":"SUM(DZ62:DZ63)","v":0},{"$f":"SUM(EA62:EA63)","v":0},{"$f":"SUM(EB62:EB63)","v":0},null,{"$f":"SUM(ED62:ED63)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ62:EQ63)","v":0},{"$f":"SUM(ER62:ER63)","v":0},{"$f":"SUM(ES62:ES63)","v":0},{"$f":"SUM(ET62:ET63)","v":0},null,{"$f":"SUM(EV62:EV63)","v":0},{"$f":"SUM(EW62:EW63)","v":0},{"$f":"SUM(EX62:EX63)","v":0},{"$f":"SUM(EY62:EY63)","v":0},null,{"$f":"SUM(FA62:FA63)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FN62:FN63)","v":0},{"$f":"SUM(FO62:FO63)","v":0},{"$f":"SUM(FP62:FP63)","v":0},{"$f":"SUM(FQ62:FQ63)","v":0},null,{"$f":"SUM(FS62:FS63)","v":0},{"$f":"SUM(FT62:FT63)","v":0},{"$f":"SUM(FU62:FU63)","v":0},{"$f":"SUM(FV62:FV63)","v":0},null,{"$f":"SUM(FX62:FX63)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR69<>0,1,0)","v":0}]
[null,"Aktiver udenfor landbrug",null,null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G","Afskr.","Levetid måneder primo",null,"Investering","O/N","M","Rest-år","T/G",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR69=1,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"CA64+CB64+CF64+CG64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX64+CY64+DC64+DD64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU64+DV64+DZ64+EA64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER64+ES64+EW64+EX64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO64+FP64+FT64+FU64","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"CP67","v":0},{"$f":"CK67","v":0},{"$f":"IF(Grundforbedring>0,IF(H67>0,H67*12,12),IF(E67>0,IF(H67>0,H67*12,12),12))","v":12},{"$f":"CR67+CW67+DB67+DG67","v":0},null,null,null,null,{"$f":"DM67","v":0},{"$f":"DH67","v":0},{"$f":"IF(K67>12,K67-12+G67,IF(M67>0,IF(P67>0,P67*12,12),12))","v":12},{"$f":"DO67+DT67+DY67+ED67","v":0},null,null,null,null,{"$f":"EJ67","v":0},{"$f":"EE67","v":0},{"$f":"IF(S67>12,S67-12+O67,IF(U67>0,IF(X67>0,X67*12,12),12))","v":12},{"$f":"EL67+EQ67+EV67+FA67","v":0},null,null,null,null,{"$f":"FG67","v":0},{"$f":"FB67","v":0},{"$f":"IF(AA67>12,AA67-12+W67,IF(AC67>0,IF(AF67>0,AF67*12,12),12))","v":12},{"$f":"EO67+ET67+EY67+FD67","v":0},null,null,null,null,{"$f":"GD67","v":0},null,{"$f":"FY67","v":0},{"$f":"IF(AI67>12,AI67-12+AE67,IF(AK67>0,IF(AN67>0,AN67*12,12),12))","v":12},{"$f":"FL67+FQ67+FV67+GA67","v":0},null,null,{"$f":"IF(OR(ABS(I67)>0.5,ABS(Q67)>0.5,ABS(Y67)>0.5,ABS(AG67)>0.5,ABS(AO67)>0.5),1,0)","v":0},{"$f":"IF(AND(D67<0.5,E67<0),1,IF(AND(L67<0.5,M67<0),1,IF(AND(T67<0.5,U67<0),1,IF(AND(AB67<0.5,AC67<0),1,IF(AND(AJ67<0.5,AK67<0),1,0)))))","v":0},{"$f":"IF(AND(D67+E67=0,F67<>0),1,IF(AND(L67+M67=0,N67<>0),1,IF(AND(T67+U67=0,V67<>0),1,IF(AND(AB67+AC67=0,AD67<>0),1,IF(AND(AJ67+AK67=0,AL67<>0),1,0)))))","v":0},{"$f":"H67*12+G67-12*IF(H67>0,1,0)","v":0},{"$f":"IF(AY67>12,AY67-12,IF(P67>0,P67*12-12+O67,0))","v":0},{"$f":"IF(AZ67>12,AZ67-12,IF(X67>0,X67*12-12+W67,0))","v":0},{"$f":"IF(BA67>12,BA67-12,IF(AF67>0,AF67*12-12+AE67,0))","v":0},{"$f":"IF($BB67>12,$BB67-12,IF($AN67>0,$AN67*12-12+$AM67,0))","v":0},{"$f":"IF(H67=1,1,SUM(AY67:BC67))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D67+L67+T67+AB67+AJ67+AS67,0)<>0,1,0)","v":0},{"$f":"B67","v":0},null,{"$f":"D67","v":0},{"$f":"IF(E67>0,E67,0)","v":0},{"$f":"IF(CO67>0,-BU67-BV67,0)","v":0},{"$f":"BU67+BV67+BW67","v":0},null,null,{"$f":"IF(F67>0,IF(CE67=0,F67,IF(-CE67>=F67,0,IF(AND(CE67<0,-CE67<F67),CE67+F67,0))),IF(BZ67>=-F67,F67,IF(AND(BZ67>0,BZ67<-F67),-BZ67,0)))","v":0},{"$f":"IF(CO67>0,-BZ67-CA67,0)","v":0},{"$f":"BZ67+CA67+CB67","v":0},null,null,{"$f":"IF(F67<0,IF(BZ67=0,F67,IF(BZ67>=-F67,0,IF(AND(BZ67>0,-F67>F67),BZ67+F67,0))),IF(CE67=-F67,F67,IF(AND(CE67<0,-CE67<F67),-CE67,0)))","v":0},{"$f":"IF(CO67>0,-CE67-CF67,0)","v":0},{"$f":"CE67+CF67+CG67","v":0},null,0,{"$f":"IF(BD67<>0,(BX67+CC67+CH67+CJ67)/($AY67-G67+12)*-12*IF(G67>0,(12-G67)/12,1)*IF(E67<0,0,1),0)","v":0},{"$f":"IF(CO67>0,-CJ67,0)","v":0},{"$f":"CJ67+CK67+CL67","v":0},{"$f":"BU67+BV67+BZ67+CA67+CE67+CF67+CJ67+CK67","v":0},{"$f":"IF(E67<0,E67*-1,0)","v":0},{"$f":"IF(CO67>0,IF(OR(CE67<0,BZ67=0),CO67-CN67,IF(CO67-BU67-CJ67<0,CO67-BU67-CJ67,IF(CO67-BU67-CJ67<=BZ67,0,CO67-BU67-BZ67-CJ67))),0)","v":0},{"$f":"IF(CO67>0,BZ67+CO67-CN67-CP67,0)","v":0},{"$f":"BX67","v":0},{"$f":"IF(M67>0,M67,0)","v":0},{"$f":"IF(DL67>0,-CR67-CS67,0)","v":0},{"$f":"CR67+CS67+CT67","v":0},null,{"$f":"CC67","v":0},{"$f":"IF(N67>0,IF(DB67=0,N67,IF(-DB67>=N67,0,IF(AND(DB67<0,-DB67<N67),DB67+N67,0))),IF(CW67>=-N67,N67,IF(AND(CW67>0,CW67<-N67),-CW67,0)))","v":0},{"$f":"IF(DL67>0,-CW67-CX67,0)","v":0},{"$f":"CW67+CX67+CY67","v":0},null,{"$f":"CH67","v":0},{"$f":"IF(N67<0,IF(CW67=0,N67,IF(CW67>=-N67,0,IF(AND(CW67>0,-N67>N67),CW67+N67,0))),IF(DB67=-N67,N67,IF(AND(DB67<0,-DB67<N67),-DB67,0)))","v":0},{"$f":"IF(DL67>0,-DB67-DC67,0)","v":0},{"$f":"DB67+DC67+DD67","v":0},null,{"$f":"CM67","v":0},{"$f":"IF(BD67<>0,(CU67+CZ67+DE67+DG67)/($AZ67-O67+12)*-12*IF(O67>0,(12-O67)/12,1)*IF(M67<0,0,1),0)","v":0},{"$f":"IF(DL67>0,-DG67,0)","v":0},{"$f":"DG67+DH67+DI67","v":0},{"$f":"CR67+CS67+CW67+CX67+DB67+DC67+DG67+DH67","v":0},{"$f":"IF(M67<0,M67*-1,0)","v":0},{"$f":"IF(DL67>0,IF(OR(DB67<0,CW67=0),DL67-DK67,IF(DL67-CR67-DG67<0,DL67-CR67-DG67,IF(DL67-CR67-DG67<=CW67,0,DL67-CR67-CW67-DG67))),0)","v":0},{"$f":"IF(DL67>0,CW67+DL67-DK67-DM67,0)","v":0},{"$f":"CU67","v":0},{"$f":"IF(U67>0,U67,0)","v":0},{"$f":"IF(EI67>0,-DO67-DP67,0)","v":0},{"$f":"DO67+DP67+DQ67","v":0},null,{"$f":"CZ67","v":0},{"$f":"IF(V67>0,IF(DY67=0,V67,IF(-DY67>=V67,0,IF(AND(DY67<0,-DY67<V67),DY67+V67,0))),IF(DT67>=-V67,V67,IF(AND(DT67>0,DT67<-V67),-DT67,0)))","v":0},{"$f":"IF(EI67>0,-DT67-DU67,0)","v":0},{"$f":"DT67+DU67+DV67","v":0},null,{"$f":"DE67","v":0},{"$f":"IF(V67<0,IF(DT67=0,V67,IF(DT67>=-V67,0,IF(AND(DT67>0,-V67>V67),DT67+V67,0))),IF(DY67=-V67,V67,IF(AND(DY67<0,-DY67<V67),-DY67,0)))","v":0},{"$f":"IF(EI67>0,-DY67-DZ67,0)","v":0},{"$f":"DY67+DZ67+EA67","v":0},null,{"$f":"DJ67","v":0},{"$f":"IF(BD67<>0,(DR67+DW67+EB67+ED67)/($BA67-W67+12)*-12*IF(W67>0,(12-W67)/12,1)*IF(U67<0,0,1),0)","v":0},{"$f":"IF(EI67>0,-ED67,0)","v":0},{"$f":"ED67+EE67+EF67","v":0},{"$f":"DO67+DP67+DT67+DU67+DY67+DZ67+ED67+EE67","v":0},{"$f":"IF(U67<0,U67*-1,0)","v":0},{"$f":"IF(EI67>0,IF(OR(DY67<0,DT67=0),EI67-EH67,IF(EI67-DO67-ED67<0,EI67-DO67-ED67,IF(EI67-DO67-ED67<=DT67,0,EI67-DO67-DT67-ED67))),0)","v":0},{"$f":"IF(EI67>0,DT67+EI67-EH67-EJ67,0)","v":0},{"$f":"DR67","v":0},{"$f":"IF(AC67>0,AC67,0)","v":0},{"$f":"IF(FF67>0,-EL67-EM67,0)","v":0},{"$f":"EL67+EM67+EN67","v":0},null,{"$f":"DW67","v":0},{"$f":"IF(AD67>0,IF(EV67=0,AD67,IF(-EV67>=AD67,0,IF(AND(EV67<0,-EV67<AD67),EV67+AD67,0))),IF(EQ67>=-AD67,AD67,IF(AND(EQ67>0,EQ67<-AD67),-EQ67,0)))","v":0},{"$f":"IF(FF67>0,-EQ67-ER67,0)","v":0},{"$f":"EQ67+ER67+ES67","v":0},null,{"$f":"EB67","v":0},{"$f":"IF(AD67<0,IF(EQ67=0,AD67,IF(EQ67>=-AD67,0,IF(AND(EQ67>0,-AD67>AD67),EQ67+AD67,0))),IF(EV67=-AD67,AD67,IF(AND(EV67<0,-EV67<AD67),-EV67,0)))","v":0},{"$f":"IF(FF67>0,-EV67-EW67,0)","v":0},{"$f":"EV67+EW67+EX67","v":0},null,{"$f":"EG67","v":0},{"$f":"IF(BD67<>0,(EO67+ET67+EY67+FA67)/($BB67-AE67+12)*-12*IF(AE67>0,(12-AE67)/12,1),0)","v":0},{"$f":"IF(FF67>0,-FA67,0)","v":0},{"$f":"FA67+FB67+FC67","v":0},{"$f":"EL67+EM67+EQ67+ER67+EV67+EW67+FA67+FB67","v":0},{"$f":"IF(AC67<0,AC67*-1,0)","v":0},{"$f":"IF(FF67>0,IF(OR(EV67<0,EQ67=0),FF67-FE67,IF(FF67-EL67-FA67<0,FF67-EL67-FA67,IF(FF67-EL67-FA67<=EQ67,0,FF67-EL67-EQ67-FA67))),0)","v":0},{"$f":"IF(FF67>0,EQ67+FF67-FE67-FG67,0)","v":0},{"$f":"EO67","v":0},{"$f":"IF(AK67>0,AK67,0)","v":0},{"$f":"IF(GC67>0,-FI67-FJ67,0)","v":0},{"$f":"FI67+FJ67+FK67","v":0},null,{"$f":"ET67","v":0},{"$f":"IF(AL67>0,IF(FS67=0,AL67,IF(-FS67>=AL67,0,IF(AND(FS67<0,-FS67<AL67),FS67+AL67,0))),IF(FN67>=-AL67,AL67,IF(AND(FN67>0,FN67<-AL67),-FN67,0)))","v":0},{"$f":"IF(GC67>0,-FN67-FO67,0)","v":0},{"$f":"FN67+FO67+FP67","v":0},null,{"$f":"EY67","v":0},{"$f":"IF(AL67<0,IF(FN67=0,AL67,IF(FN67>=-AL67,0,IF(AND(FN67>0,-AL67>AL67),FN67+AL67,0))),IF(FS67=-AL67,AL67,IF(AND(FS67<0,-FS67<AL67),-FS67,0)))","v":0},{"$f":"IF(GC67>0,-FS67-FT67,0)","v":0},{"$f":"FS67+FT67+FU67","v":0},null,{"$f":"FD67","v":0},{"$f":"IF($BD67<>0,(FL67+FQ67+FV67+FX67)/($BC67-$AM67+12)*-12*IF($AM67>0,(12-$AM67)/12,1)*IF($AK67<0,0,1),0)","v":0},{"$f":"IF(GC67>0,-FX67,0)","v":0},{"$f":"FX67+FY67+FZ67","v":0},{"$f":"FI67+FJ67+FN67+FO67+FS67+FT67+FX67+FY67","v":0},{"$f":"IF(AK67<0,AK67*-1,0)","v":0},{"$f":"IF(GC67>0,IF(OR(FS67<0,FN67=0),GC67-GB67,IF(GC67-FI67-FX67<0,GC67-FI67-FX67,IF(GC67-FI67-FX67<=FN67,0,GC67-FI67-FN67-FX67))),0)","v":0},{"$f":"IF(GC67>0,FN67+GC67-GB67-GD67,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"CP68","v":0},{"$f":"CK68","v":0},{"$f":"IF(Grundforbedring>0,IF(H68>0,H68*12,12),IF(E68>0,IF(H68>0,H68*12,12),12))","v":12},{"$f":"CR68+CW68+DB68+DG68","v":0},null,null,null,null,{"$f":"DM68","v":0},{"$f":"DH68","v":0},{"$f":"IF(K68>12,K68-12+G68,IF(M68>0,IF(P68>0,P68*12,12),12))","v":12},{"$f":"DO68+DT68+DY68+ED68","v":0},null,null,null,null,{"$f":"EJ68","v":0},{"$f":"EE68","v":0},{"$f":"IF(S68>12,S68-12+O68,IF(U68>0,IF(X68>0,X68*12,12),12))","v":12},{"$f":"EL68+EQ68+EV68+FA68","v":0},null,null,null,null,{"$f":"FG68","v":0},{"$f":"FB68","v":0},{"$f":"IF(AA68>12,AA68-12+W68,IF(AC68>0,IF(AF68>0,AF68*12,12),12))","v":12},{"$f":"EO68+ET68+EY68+FD68","v":0},null,null,null,null,{"$f":"GD68","v":0},null,{"$f":"FY68","v":0},{"$f":"IF(AI68>12,AI68-12+AE68,IF(AK68>0,IF(AN68>0,AN68*12,12),12))","v":12},0,null,null,0,0,0,{"$f":"H68*12+G68-12*IF(H68>0,1,0)","v":0},{"$f":"IF(AY68>12,AY68-12,IF(P68>0,P68*12-12+O68,0))","v":0},{"$f":"IF(AZ68>12,AZ68-12,IF(X68>0,X68*12-12+W68,0))","v":0},{"$f":"IF(BA68>12,BA68-12,IF(AF68>0,AF68*12-12+AE68,0))","v":0},0,{"$f":"IF(H68=1,1,SUM(AY68:BC68))","v":0},"Bliver 1 ved Restår på 1, for at sikre afskrivning ved levetid på 1 år",null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D68+L68+T68+AB68+AJ68+AS68,0)<>0,1,0)","v":0},{"$f":"B68","v":0},null,{"$f":"D68","v":0},{"$f":"IF(E68>0,E68,0)","v":0},{"$f":"IF(CO68>0,-BU68-BV68,0)","v":0},{"$f":"BU68+BV68+BW68","v":0},null,null,{"$f":"IF(F68>0,IF(CE68=0,F68,IF(-CE68>=F68,0,IF(AND(CE68<0,-CE68<F68),CE68+F68,0))),IF(BZ68>=-F68,F68,IF(AND(BZ68>0,BZ68<-F68),-BZ68,0)))","v":0},{"$f":"IF(CO68>0,-BZ68-CA68,0)","v":0},{"$f":"BZ68+CA68+CB68","v":0},null,null,{"$f":"IF(F68<0,IF(BZ68=0,F68,IF(BZ68>=-F68,0,IF(AND(BZ68>0,-F68>F68),BZ68+F68,0))),IF(CE68=-F68,F68,IF(AND(CE68<0,-CE68<F68),-CE68,0)))","v":0},{"$f":"IF(CO68>0,-CE68-CF68,0)","v":0},{"$f":"CE68+CF68+CG68","v":0},null,0,{"$f":"IF(BD68<>0,(BX68+CC68+CH68+CJ68)/($AY68-G68+12)*-12*IF(G68>0,(12-G68)/12,1)*IF(E68<0,0,1),0)","v":0},{"$f":"IF(CO68>0,-CJ68,0)","v":0},{"$f":"CJ68+CK68+CL68","v":0},{"$f":"BU68+BV68+BZ68+CA68+CE68+CF68+CJ68+CK68","v":0},{"$f":"IF(E68<0,E68*-1,0)","v":0},{"$f":"IF(CO68>0,IF(OR(CE68<0,BZ68=0),CO68-CN68,IF(CO68-BU68-CJ68<0,CO68-BU68-CJ68,IF(CO68-BU68-CJ68<=BZ68,0,CO68-BU68-BZ68-CJ68))),0)","v":0},{"$f":"IF(CO68>0,BZ68+CO68-CN68-CP68,0)","v":0},{"$f":"BX68","v":0},{"$f":"IF(M68>0,M68,0)","v":0},{"$f":"IF(DL68>0,-CR68-CS68,0)","v":0},{"$f":"CR68+CS68+CT68","v":0},null,{"$f":"CC68","v":0},{"$f":"IF(N68>0,IF(DB68=0,N68,IF(-DB68>=N68,0,IF(AND(DB68<0,-DB68<N68),DB68+N68,0))),IF(CW68>=-N68,N68,IF(AND(CW68>0,CW68<-N68),-CW68,0)))","v":0},{"$f":"IF(DL68>0,-CW68-CX68,0)","v":0},{"$f":"CW68+CX68+CY68","v":0},null,{"$f":"CH68","v":0},{"$f":"IF(N68<0,IF(CW68=0,N68,IF(CW68>=-N68,0,IF(AND(CW68>0,-N68>N68),CW68+N68,0))),IF(DB68=-N68,N68,IF(AND(DB68<0,-DB68<N68),-DB68,0)))","v":0},{"$f":"IF(DL68>0,-DB68-DC68,0)","v":0},{"$f":"DB68+DC68+DD68","v":0},null,{"$f":"CM68","v":0},{"$f":"IF(BD68<>0,(CU68+CZ68+DE68+DG68)/($AZ68-O68+12)*-12*IF(O68>0,(12-O68)/12,1)*IF(M68<0,0,1),0)","v":0},{"$f":"IF(DL68>0,-DG68,0)","v":0},{"$f":"DG68+DH68+DI68","v":0},{"$f":"CR68+CS68+CW68+CX68+DB68+DC68+DG68+DH68","v":0},{"$f":"IF(M68<0,M68*-1,0)","v":0},{"$f":"IF(DL68>0,IF(OR(DB68<0,CW68=0),DL68-DK68,IF(DL68-CR68-DG68<0,DL68-CR68-DG68,IF(DL68-CR68-DG68<=CW68,0,DL68-CR68-CW68-DG68))),0)","v":0},{"$f":"IF(DL68>0,CW68+DL68-DK68-DM68,0)","v":0},{"$f":"CU68","v":0},{"$f":"IF(U68>0,U68,0)","v":0},{"$f":"IF(EI68>0,-DO68-DP68,0)","v":0},{"$f":"DO68+DP68+DQ68","v":0},null,{"$f":"CZ68","v":0},{"$f":"IF(V68>0,IF(DY68=0,V68,IF(-DY68>=V68,0,IF(AND(DY68<0,-DY68<V68),DY68+V68,0))),IF(DT68>=-V68,V68,IF(AND(DT68>0,DT68<-V68),-DT68,0)))","v":0},{"$f":"IF(EI68>0,-DT68-DU68,0)","v":0},{"$f":"DT68+DU68+DV68","v":0},null,{"$f":"DE68","v":0},{"$f":"IF(V68<0,IF(DT68=0,V68,IF(DT68>=-V68,0,IF(AND(DT68>0,-V68>V68),DT68+V68,0))),IF(DY68=-V68,V68,IF(AND(DY68<0,-DY68<V68),-DY68,0)))","v":0},{"$f":"IF(EI68>0,-DY68-DZ68,0)","v":0},{"$f":"DY68+DZ68+EA68","v":0},null,{"$f":"DJ68","v":0},{"$f":"IF(BD68<>0,(DR68+DW68+EB68+ED68)/($BA68-W68+12)*-12*IF(W68>0,(12-W68)/12,1)*IF(U68<0,0,1),0)","v":0},{"$f":"IF(EI68>0,-ED68,0)","v":0},{"$f":"ED68+EE68+EF68","v":0},{"$f":"DO68+DP68+DT68+DU68+DY68+DZ68+ED68+EE68","v":0},{"$f":"IF(U68<0,U68*-1,0)","v":0},{"$f":"IF(EI68>0,IF(OR(DY68<0,DT68=0),EI68-EH68,IF(EI68-DO68-ED68<0,EI68-DO68-ED68,IF(EI68-DO68-ED68<=DT68,0,EI68-DO68-DT68-ED68))),0)","v":0},{"$f":"IF(EI68>0,DT68+EI68-EH68-EJ68,0)","v":0},{"$f":"DR68","v":0},{"$f":"IF(AC68>0,AC68,0)","v":0},{"$f":"IF(FF68>0,-EL68-EM68,0)","v":0},{"$f":"EL68+EM68+EN68","v":0},null,{"$f":"DW68","v":0},{"$f":"IF(AD68>0,IF(EV68=0,AD68,IF(-EV68>=AD68,0,IF(AND(EV68<0,-EV68<AD68),EV68+AD68,0))),IF(EQ68>=-AD68,AD68,IF(AND(EQ68>0,EQ68<-AD68),-EQ68,0)))","v":0},{"$f":"IF(FF68>0,-EQ68-ER68,0)","v":0},{"$f":"EQ68+ER68+ES68","v":0},null,{"$f":"EB68","v":0},{"$f":"IF(AD68<0,IF(EQ68=0,AD68,IF(EQ68>=-AD68,0,IF(AND(EQ68>0,-AD68>AD68),EQ68+AD68,0))),IF(EV68=-AD68,AD68,IF(AND(EV68<0,-EV68<AD68),-EV68,0)))","v":0},{"$f":"IF(FF68>0,-EV68-EW68,0)","v":0},{"$f":"EV68+EW68+EX68","v":0},null,{"$f":"EG68","v":0},{"$f":"IF(BD68<>0,(EO68+ET68+EY68+FA68)/($BB68-AE68+12)*-12*IF(AE68>0,(12-AE68)/12,1),0)","v":0},{"$f":"IF(FF68>0,-FA68,0)","v":0},{"$f":"FA68+FB68+FC68","v":0},{"$f":"EL68+EM68+EQ68+ER68+EV68+EW68+FA68+FB68","v":0},{"$f":"IF(AC68<0,AC68*-1,0)","v":0},{"$f":"IF(FF68>0,IF(OR(EV68<0,EQ68=0),FF68-FE68,IF(FF68-EL68-FA68<0,FF68-EL68-FA68,IF(FF68-EL68-FA68<=EQ68,0,FF68-EL68-EQ68-FA68))),0)","v":0},{"$f":"IF(FF68>0,EQ68+FF68-FE68-FG68,0)","v":0},0,0,0,0,null,0,0,0,0,null,0,0,0,0,null,0,0,0,0,0,0,0,0]
["Aktiver udenfor landbrug",null,null,{"$f":"SUM(D67:D68)","v":0},{"$f":"SUM(E66:E68)","v":0},{"$f":"SUM(F66:F68)","v":0},null,null,{"$f":"SUM(I66:I68)","v":0},{"$f":"SUM(J66:J68)","v":0},null,{"$f":"SUM(L67:L68)","v":0},{"$f":"SUM(M66:M68)","v":0},{"$f":"SUM(N66:N68)","v":0},null,null,{"$f":"SUM(Q66:Q68)","v":0},{"$f":"SUM(R66:R68)","v":0},null,{"$f":"SUM(T67:T68)","v":0},{"$f":"SUM(U66:U68)","v":0},{"$f":"SUM(V66:V68)","v":0},null,null,{"$f":"SUM(Y66:Y68)","v":0},{"$f":"SUM(Z66:Z68)","v":0},null,{"$f":"SUM(AB67:AB68)","v":0},{"$f":"SUM(AC66:AC68)","v":0},{"$f":"SUM(AD66:AD68)","v":0},null,null,{"$f":"SUM(AG66:AG68)","v":0},{"$f":"SUM(AH66:AH68)","v":0},null,{"$f":"SUM(AJ67:AJ68)","v":0},{"$f":"SUM(AK66:AK68)","v":0},{"$f":"SUM(AL66:AL68)","v":0},null,null,{"$f":"SUM(AO66:AO68)","v":0},null,{"$f":"SUM(AQ66:AQ68)","v":0},null,{"$f":"SUM(AS67:AS68)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR67:BR68)","v":0},{"$f":"A69","v":"Aktiver udenfor landbrug"},null,{"$f":"SUM(BU67:BU68)","v":0},{"$f":"SUM(BV67:BV68)","v":0},{"$f":"SUM(BW67:BW68)","v":0},{"$f":"SUM(BX67:BX68)","v":0},null,{"$f":"SUM(BZ67:BZ68)","v":0},{"$f":"SUM(CA67:CA68)","v":0},{"$f":"SUM(CB67:CB68)","v":0},{"$f":"SUM(CC67:CC68)","v":0},null,{"$f":"SUM(CE67:CE68)","v":0},{"$f":"SUM(CF67:CF68)","v":0},{"$f":"SUM(CG67:CG68)","v":0},{"$f":"SUM(CH67:CH68)","v":0},null,{"$f":"SUM(CJ67:CJ68)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(CW67:CW68)","v":0},{"$f":"SUM(CX67:CX68)","v":0},{"$f":"SUM(CY67:CY68)","v":0},{"$f":"SUM(CZ67:CZ68)","v":0},null,{"$f":"SUM(DB67:DB68)","v":0},{"$f":"SUM(DC67:DC68)","v":0},{"$f":"SUM(DD67:DD68)","v":0},{"$f":"SUM(DE67:DE68)","v":0},null,{"$f":"SUM(DG67:DG68)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(DT67:DT68)","v":0},{"$f":"SUM(DU67:DU68)","v":0},{"$f":"SUM(DV67:DV68)","v":0},{"$f":"SUM(DW67:DW68)","v":0},null,{"$f":"SUM(DY67:DY68)","v":0},{"$f":"SUM(DZ67:DZ68)","v":0},{"$f":"SUM(EA67:EA68)","v":0},{"$f":"SUM(EB67:EB68)","v":0},null,{"$f":"SUM(ED67:ED68)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(EQ67:EQ68)","v":0},{"$f":"SUM(ER67:ER68)","v":0},{"$f":"SUM(ES67:ES68)","v":0},{"$f":"SUM(ET67:ET68)","v":0},null,{"$f":"SUM(EV67:EV68)","v":0},{"$f":"SUM(EW67:EW68)","v":0},{"$f":"SUM(EX67:EX68)","v":0},{"$f":"SUM(EY67:EY68)","v":0},null,{"$f":"SUM(FA67:FA68)","v":0},0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUM(FN67:FN68)","v":0},{"$f":"SUM(FO67:FO68)","v":0},{"$f":"SUM(FP67:FP68)","v":0},{"$f":"SUM(FQ67:FQ68)","v":0},null,{"$f":"SUM(FS67:FS68)","v":0},{"$f":"SUM(FT67:FT68)","v":0},{"$f":"SUM(FU67:FU68)","v":0},{"$f":"SUM(FV67:FV68)","v":0},null,{"$f":"SUM(FX67:FX68)","v":0},0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR78<>0,0.5,0)","v":0.5}]
[0,null,null,null," + Øget","O/N",null," - Mindsket",null,null,null,null," + Øget","O/N",null," - Mindsket",null,null,null,null," + Øget","O/N",null," - Mindsket",null,null,null,null," + Øget","O/N",null," - Mindsket",null,null,null,null," + Øget","O/N",null," - Mindsket",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(BR72<>0,1,0)","v":0},{"$f":"B71","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"CA69+CB69+CF69+CG69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX69+CY69+DC69+DD69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"DU69+DV69+DZ69+EA69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"ER69+ES69+EW69+EX69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"FO69+FP69+FT69+FU69","v":0}]
[0,"Tilgodehavender",null,null,null,null,null,null,null,null,null,{"$f":"D72+E72+H72+F72+I72","v":0},null,null,null,null,null,null,{"$f":"IF(M72+L72=0,0,IF(ISBLANK(P72),IF(K72>0,1/(1/K72-1),0),1/P72))","v":0},{"$f":"L72+M72+P72+N72+Q72","v":0},null,null,null,null,null,null,{"$f":"IF(U72+T72=0,0,IF(ISBLANK(X72),IF(S72>0,1/(1/S72-1),0),1/X72))","v":0},{"$f":"T72+U72+X72+V72+Y72","v":0},null,null,null,null,null,null,{"$f":"IF(AC72+AB72=0,0,IF(ISBLANK(AF72),IF(AA72>0,1/(1/AA72-1),0),1/AF72))","v":0},{"$f":"AB72+AC72+AF72+AD72+AG72","v":0},null,null,null,null,null,null,null,{"$f":"IF(AK72+AJ72=0,0,IF(ISBLANK(AN72),IF(AI72>0,1/(1/AI72-1),0),1/AN72))","v":0},{"$f":"AJ72+AK72+AN72+AL72+AO72","v":0},null,null,null,null,{"$f":"IF(AND(D72+E72=0,F72<>0),1,IF(AND(L72+M72=0,N72<>0),1,IF(AND(T72+U72=0,V72<>0),1,IF(AND(AB72+AC72=0,AD72<>0),1,IF(AND(AJ72+AK72=0,AL72<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D72+L72+T72+AB72+AJ72+AS72,0)<>0,1,0)","v":0}]
[0,"Værdipapirer",null,null,null,null,null,null,null,null,null,{"$f":"D73+E73+H73+F73+I73","v":0},null,null,null,null,null,null,{"$f":"IF(M73+L73=0,0,IF(ISBLANK(P73),IF(K73>0,1/(1/K73-1),0),1/P73))","v":0},{"$f":"L73+M73+P73+N73+Q73","v":0},null,null,null,null,null,null,{"$f":"IF(U73+T73=0,0,IF(ISBLANK(X73),IF(S73>0,1/(1/S73-1),0),1/X73))","v":0},{"$f":"T73+U73+X73+V73+Y73","v":0},null,null,null,null,null,null,{"$f":"IF(AC73+AB73=0,0,IF(ISBLANK(AF73),IF(AA73>0,1/(1/AA73-1),0),1/AF73))","v":0},{"$f":"AB73+AC73+AF73+AD73+AG73","v":0},null,null,null,null,null,null,null,{"$f":"IF(AK73+AJ73=0,0,IF(ISBLANK(AN73),IF(AI73>0,1/(1/AI73-1),0),1/AN73))","v":0},{"$f":"AJ73+AK73+AN73+AL73+AO73","v":0},null,null,null,null,0,{"$f":"H73","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P73),AY73,P73)","v":0},null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D73+L73+T73+AB73+AJ73+AS73,0)<>0,1,0)","v":0},null,null,null,null,"Årets opskr./tlbf. opskrivning",null,null,null,{"$f":"CA69+CA64+CA47+CA43+CA39+CA35+CA31+CA24+CA20+CA16+CA12","v":0},{"$f":"CB69+CB64+CB47+CB43+CB39+CB35+CB31+CB24+CB20+CB16+CB12","v":0},null,null,null,{"$f":"CF69+CF64+CF47+CF43+CF39+CF35+CF31+CF24+CF20+CF16+CF12","v":0},{"$f":"CG69+CG64+CG47+CG43+CG39+CG35+CG31+CG24+CG20+CG16+CG12","v":0},"Årets nedskr./tlbf. nedskr.",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning",null,null,null,{"$f":"CX69+CX64+CX47+CX43+CX39+CX35+CX31+CX24+CX20+CX16+CX12","v":0},{"$f":"CY69+CY64+CY47+CY43+CY39+CY35+CY31+CY24+CY20+CY16+CY12","v":0},null,null,null,{"$f":"DC69+DC64+DC47+DC43+DC39+DC35+DC31+DC24+DC20+DC16+DC12","v":0},{"$f":"DD69+DD64+DD47+DD43+DD39+DD35+DD31+DD24+DD20+DD16+DD12","v":0},"Årets nedskr./tlbf. nedskr.",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning",null,null,null,{"$f":"DU69+DU64+DU47+DU43+DU39+DU35+DU31+DU24+DU20+DU16+DU12","v":0},{"$f":"DV69+DV64+DV47+DV43+DV39+DV35+DV31+DV24+DV20+DV16+DV12","v":0},null,null,null,{"$f":"DZ69+DZ64+DZ47+DZ43+DZ39+DZ35+DZ31+DZ24+DZ20+DZ16+DZ12","v":0},{"$f":"EA69+EA64+EA47+EA43+EA39+EA35+EA31+EA24+EA20+EA16+EA12","v":0},"Årets nedskr./tlbf. nedskr.",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning",null,null,null,{"$f":"ER69+ER64+ER47+ER43+ER39+ER35+ER31+ER24+ER20+ER16+ER12","v":0},{"$f":"ES69+ES64+ES47+ES43+ES39+ES35+ES31+ES24+ES20+ES16+ES12","v":0},null,null,null,{"$f":"EW69+EW64+EW47+EW43+EW39+EW35+EW31+EW24+EW20+EW16+EW12","v":0},{"$f":"EX69+EX64+EX47+EX43+EX39+EX35+EX31+EX24+EX20+EX16+EX12","v":0},"Årets nedskr./tlbf. nedskr.",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning",null,null,null,{"$f":"FO69+FO64+FO47+FO43+FO39+FO35+FO31+FO24+FO20+FO16+FO12","v":0},{"$f":"FP69+FP64+FP47+FP43+FP39+FP35+FP31+FP24+FP20+FP16+FP12","v":0},null,null,null,{"$f":"FT69+FT64+FT47+FT43+FT39+FT35+FT31+FT24+FT20+FT16+FT12","v":0},{"$f":"FU69+FU64+FU47+FU43+FU39+FU35+FU31+FU24+FU20+FU16+FU12","v":0},"Årets nedskr./tlbf. nedskr."]
[null,"Investeringsselskaber, lagerskat",null,null,null,null,null,null,null,null,null,{"$f":"D74+E74+H74+F74+I74","v":0},null,null,null,null,null,null,{"$f":"IF(M74+L74=0,0,IF(ISBLANK(P74),IF(K74>0,1/(1/K74-1),0),1/P74))","v":0},{"$f":"L74+M74+P74+N74+Q74","v":0},null,null,null,null,null,null,{"$f":"IF(U74+T74=0,0,IF(ISBLANK(X74),IF(S74>0,1/(1/S74-1),0),1/X74))","v":0},{"$f":"T74+U74+X74+V74+Y74","v":0},null,null,null,null,null,null,{"$f":"IF(AC74+AB74=0,0,IF(ISBLANK(AF74),IF(AA74>0,1/(1/AA74-1),0),1/AF74))","v":0},{"$f":"AB74+AC74+AF74+AD74+AG74","v":0},null,null,null,null,null,null,null,{"$f":"IF(AK74+AJ74=0,0,IF(ISBLANK(AN74),IF(AI74>0,1/(1/AI74-1),0),1/AN74))","v":0},0,null,null,null,null,0,{"$f":"H74","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P74),AY74,P74)","v":0},null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D74+L74+T74+AB74+AJ74+AS74,0)<>0,1,0)","v":0}]
[0,"Indlån",null,null,null,null,null,null,null,null,{"$f":"IF(E75+D75=0,0,IF(ISBLANK(H75),IF(C75>0,1/(1/C75-1),0),1/H75))","v":0},{"$f":"D75+E75+H75+F75+I75","v":0},null,null,null,null,null,null,{"$f":"IF(M75+L75=0,0,IF(ISBLANK(P75),IF(K75>0,1/(1/K75-1),0),1/P75))","v":0},{"$f":"L75+M75+P75+N75+Q75","v":0},null,null,null,null,null,null,{"$f":"IF(U75+T75=0,0,IF(ISBLANK(X75),IF(S75>0,1/(1/S75-1),0),1/X75))","v":0},{"$f":"T75+U75+X75+V75+Y75","v":0},null,null,null,null,null,null,{"$f":"IF(AC75+AB75=0,0,IF(ISBLANK(AF75),IF(AA75>0,1/(1/AA75-1),0),1/AF75))","v":0},{"$f":"AB75+AC75+AF75+AD75+AG75","v":0},null,null,null,null,null,null,null,{"$f":"IF(AK75+AJ75=0,0,IF(ISBLANK(AN75),IF(AI75>0,1/(1/AI75-1),0),1/AN75))","v":0},0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D75+L75+T75+AB75+AJ75+AS75,0)<>0,1,0)","v":0},null,null,null,null,"Årets opskr./tlbf. opskrivning i alt",null,null,null,{"$f":"CA73+CB73","v":0},null,null,null,null,{"$f":"CF73+CG73","v":0},null,"Årets nedskr./tlbf. nedskr. i alt",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning i alt",null,null,null,{"$f":"CX73+CY73","v":0},null,null,null,null,{"$f":"DC73+DD73","v":0},null,"Årets nedskr./tlbf. nedskr. i alt",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning i alt",null,null,null,{"$f":"DU73+DV73","v":0},null,null,null,null,{"$f":"DZ73+EA73","v":0},null,"Årets nedskr./tlbf. nedskr. i alt",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning i alt",null,null,null,{"$f":"ER73+ES73","v":0},null,null,null,null,{"$f":"EW73+EX73","v":0},null,"Årets nedskr./tlbf. nedskr. i alt",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskrivning i alt",null,null,null,{"$f":"FO73+FP73","v":0},null,null,null,null,{"$f":"FT73+FU73","v":0},null,"Årets nedskr./tlbf. nedskr. i alt"]
[null,"KK (når den er positiv)",null,{"$f":"IF(Resultat!E179>=0,Resultat!E179,0)","v":0},{"$f":"Resultat!G180","v":0},null,null,null,null,null,null,{"$f":"D76+E76","v":0},{"$f":"Resultat!O180","v":0},null,null,null,null,null,null,{"$f":"L76+M76","v":0},{"$f":"Resultat!W180","v":0},null,null,null,null,null,null,{"$f":"T76+U76","v":0},{"$f":"Resultat!AE180","v":0},null,null,null,null,null,null,{"$f":"AB76+AC76","v":0},{"$f":"Resultat!AM180","v":0},null,null,null,null,null,null,null,{"$f":"AJ76+AK76","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D76+L76+T76+AB76+AJ76+AS76,0)<>0,1,0)","v":0},null,null,null,null,"Årets opskr./tlbf. opskr./nedskr./tilbf. nedskrivning",null,null,null,{"$f":"CA75+CF75","v":0},null,null,null,null,null,null,"Bruges i udskudt skat/Reserve for opskrivning",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskr./nedskr./tilbf. nedskrivning",null,null,null,{"$f":"CX75+DC75","v":0},null,null,null,null,null,null,"Bruges i udskudt skat/Reserve for opskrivning",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskr./nedskr./tilbf. nedskrivning",null,null,null,{"$f":"DU75+DZ75","v":0},null,null,null,null,null,null,"Bruges i udskudt skat/Reserve for opskrivning",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskr./nedskr./tilbf. nedskrivning",null,null,null,{"$f":"ER75+EW75","v":0},null,null,null,null,null,null,"Bruges i udskudt skat/Reserve for opskrivning",null,null,null,null,null,null,null,null,null,null,null,"Årets opskr./tlbf. opskr./nedskr./tilbf. nedskrivning",null,null,null,{"$f":"FO75+FT75","v":0},null,null,null,null,null,null,"Bruges i udskudt skat/Reserve for opskrivning"]
["Finansaktiver",null,null,{"$f":"SUM(D72:D76)","v":0},{"$f":"SUM(E72:E76)","v":0},{"$f":"SUM(F72:F75)","v":0},null,{"$f":"SUM(H72:H76)","v":0},{"$f":"SUM(I72:I75)","v":0},null,null,{"$f":"SUM(L72:L76)","v":0},{"$f":"SUM(M72:M76)","v":0},{"$f":"SUM(N72:N75)","v":0},null,{"$f":"SUM(P72:P76)","v":0},{"$f":"SUM(Q72:Q75)","v":0},null,null,{"$f":"SUM(T72:T76)","v":0},{"$f":"SUM(U72:U76)","v":0},{"$f":"SUM(V72:V75)","v":0},null,{"$f":"SUM(X72:X76)","v":0},{"$f":"SUM(Y72:Y75)","v":0},null,null,{"$f":"SUM(AB72:AB76)","v":0},{"$f":"SUM(AC72:AC76)","v":0},{"$f":"SUM(AD72:AD75)","v":0},null,{"$f":"SUM(AF72:AF76)","v":0},{"$f":"SUM(AG72:AG75)","v":0},null,null,{"$f":"SUM(AJ72:AJ76)","v":0},{"$f":"SUM(AK72:AK76)","v":0},{"$f":"SUM(AL72:AL75)","v":0},null,{"$f":"SUM(AN72:AN76)","v":0},{"$f":"SUM(AO72:AO75)","v":0},null,null,null,{"$f":"SUM(AS72:AS76)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR72:BR76)","v":0}]
[0,null,null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G","Afskr.",null,null,"Investering","O/N",null,null,"T/G",null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["AKTIVER I ALT",null,null,{"$f":"IF(ISNUMBER(SUM(D12:D77)),D77+D59+D64+D69,0)","v":0},{"$f":"E59+E64+E69+E77+H77","v":0},{"$f":"F59+F64+F69+F77","v":0},null,null,{"$f":"I59+I64+I69+I77","v":0},{"$f":"J59+J64+J69+J77","v":0},null,{"$f":"IF(ISNUMBER(SUM(L12:L77)),L77+L59+L64+L69,0)","v":0},{"$f":"M59+M64+M69+M77+P77","v":0},{"$f":"N59+N64+N69+N77","v":0},null,null,{"$f":"Q59+Q64+Q69+Q77","v":0},{"$f":"R59+R64+R69+R77","v":0},null,{"$f":"IF(ISNUMBER(SUM(T12:T77)),T77+T59+T64+T69,0)","v":0},{"$f":"U59+U64+U69+U77+X77","v":0},{"$f":"V59+V64+V69+V77","v":0},null,null,{"$f":"Y59+Y64+Y69+Y77","v":0},{"$f":"Z59+Z64+Z69+Z77","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB12:AB77)),AB77+AB59+AB64+AB69,0)","v":0},{"$f":"AC59+AC64+AC69+AC77+AF77","v":0},{"$f":"AD59+AD64+AD69+AD77","v":0},null,null,{"$f":"AG59+AG64+AG69+AG77","v":0},{"$f":"AH59+AH64+AH69+AH77","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ12:AJ77)),AJ77+AJ59+AJ64+AJ69,0)","v":0},{"$f":"AK59+AK64+AK69+AK77+AN77","v":0},{"$f":"AL59+AL64+AL69+AL77","v":0},null,null,{"$f":"AO59+AO64+AO69+AO77","v":0},null,{"$f":"AQ59+AQ64+AQ69+AQ77","v":0},null,{"$f":"IF(ISNUMBER(SUM(AS12:AS77)),AS77+AS59+AS64+AS69,0)","v":0},null,null,null,"Amortisering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D79+L79+T79+AB79+AJ79+AS79,0)<>0,1,0)","v":0}]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"år 1","år 2","år 3","år 4","år 5",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,"Årets opskrivning og tlbf. opskrivning",null,null,null,null,null,null,null,{"$f":"CA75","v":0},"Nedskrivninger i året",null,null,null,null,{"$f":"CF16+CF20+CF24+CF39+CF43+CF47+CF64+CF69","v":0},"Nedskrivninger i året",null,null,null,null,null,{"$f":"CF12+CF31+CF35","v":0},null,"Årets opskrivning og tlbf. opskrivning",null,null,null,null,null,null,null,{"$f":"CX75","v":0},"Nedskrivninger i året",null,null,null,null,{"$f":"DC16+DC20+DC24+DC39+DC43+DC47+DC64+DC69","v":0},"Nedskrivninger i året",null,null,null,null,null,{"$f":"DC12+DC31+DC35","v":0},null,"Årets opskrivning og tlbf. opskrivning",null,null,null,null,null,null,null,{"$f":"DU75","v":0},"Nedskrivninger i året",null,null,null,null,{"$f":"DZ16+DZ20+DZ24+DZ39+DZ43+DZ47+DZ64+DZ69","v":0},"Nedskrivninger i året",null,null,null,null,null,{"$f":"DZ12+DZ31+DZ35","v":0},null,"Årets opskrivning og tlbf. opskrivning",null,null,null,null,null,null,null,{"$f":"ER75","v":0},"Nedskrivninger i året",null,null,null,null,{"$f":"EW16+EW20+EW24+EW39+EW43+EW47+EW64+EW69","v":0},"Nedskrivninger i året",null,null,null,null,null,{"$f":"EW12+EW31+EW35","v":0},null,"Årets opskrivning og tlbf. opskrivning",null,null,null,null,null,null,null,{"$f":"FO75","v":0},"Nedskrivninger i året",null,null,null,null,{"$f":"FT16+FT20+FT24+FT39+FT43+FT47+FT64+FT69","v":0},"Nedskrivninger i året",null,null,null,null,null,{"$f":"FT12+FT31+FT35","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,null,null,"Tilbageførsel reserve ved realisering af aktiv",null,null,null,null,null,null,null,{"$f":"CQ24+CQ20+CQ16+CQ12+CQ31+CQ35+CQ39+CQ43+CQ47+CQ64+CQ69","v":0},"Afskrivninger i året",null,null,null,null,{"$f":"CK16+CK20+CK24+CK39+CK43+CK47+CK69","v":0},"Afskrivninger i året",null,null,null,null,null,{"$f":"CK31+CK35","v":0},null,"Tilbageførsel reserve ved realisering af aktiv",null,null,null,null,null,null,null,{"$f":"DN24+DN20+DN16+DN12+DN31+DN35+DN39+DN43+DN47+DN64+DN69","v":0},"Afskrivninger i året",null,null,null,null,{"$f":"DH16+DH20+DH24+DH39+DH43+DH47+DH69","v":0},"Afskrivninger i året",null,null,null,null,null,{"$f":"DH31+DH35","v":0},null,"Tilbageførsel reserve ved realisering af aktiv",null,null,null,null,null,null,null,{"$f":"EK24+EK20+EK16+EK12+EK31+EK35+EK39+EK43+EK47+EK64+EK69","v":0},"Afskrivninger i året",null,null,null,null,{"$f":"EE16+EE20+EE24+EE39+EE43+EE47+EE69","v":0},"Afskrivninger i året",null,null,null,null,null,{"$f":"EE31+EE35","v":0},null,"Tilbageførsel reserve ved realisering af aktiv",null,null,null,null,null,null,null,{"$f":"FH24+FH20+FH16+FH12+FH31+FH35+FH39+FH43+FH47+FH64+FH69","v":0},"Afskrivninger i året",null,null,null,null,{"$f":"FB16+FB20+FB24+FB39+FB43+FB47+FB69","v":0},"Afskrivninger i året",null,null,null,null,null,{"$f":"FB31+FB35","v":0},null,"Tilbageførsel reserve ved realisering af aktiv",null,null,null,null,null,null,null,{"$f":"GE24+GE20+GE16+GE12+GE31+GE35+GE39+GE43+GE47+GE64+GE69","v":0},"Afskrivninger i året",null,null,null,null,{"$f":"FY16+FY20+FY24+FY39+FY43+FY47+FY69","v":0},"Afskrivninger i året",null,null,null,null,null,{"$f":"FY31+FY35","v":0}]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,"Ændring i udskudt skat som følge af op- & nedskrivning",null,null,null,null,null,null,null,{"$f":"UdskudtSkat!K39*-1","v":0},"Tab og gevinst",null,null,null,null,{"$f":"CP16+CP20+CP24+CP39+CP43+CP47+CP64+CP69","v":0},"Tab og gevinst",null,null,null,null,null,{"$f":"CP12+CP31+CP35","v":0},null,"Ændring i udskudt skat som følge af opskrivning",null,null,null,null,null,null,null,{"$f":"UdskudtSkat!R39*-1","v":0},"Tab og gevinst",null,null,null,null,{"$f":"DM16+DM20+DM24+DM39+DM43+DM47+DM64+DM69","v":0},"Tab og gevinst",null,null,null,null,null,{"$f":"DM12+DM31+DM35","v":0},null,"Ændring i udskudt skat som følge af opskrivning",null,null,null,null,null,null,null,{"$f":"UdskudtSkat!Y39*-1","v":0},"Tab og gevinst",null,null,null,null,{"$f":"EJ16+EJ20+EJ24+EJ39+EJ43+EJ47+EJ64+EJ69","v":0},"Tab og gevinst",null,null,null,null,null,{"$f":"EJ12+EJ31+EJ35","v":0},null,"Ændring i udskudt skat som følge af opskrivning",null,null,null,null,null,null,null,{"$f":"UdskudtSkat!AF39*-1","v":0},"Tab og gevinst",null,null,null,null,{"$f":"FG16+FG20+FG24+FG39+FG43+FG47+FG64+FG69","v":0},"Tab og gevinst",null,null,null,null,null,{"$f":"FG12+FG31+FG35","v":0},null,"Ændring i udskudt skat som følge af opskrivning",null,null,null,null,null,null,null,{"$f":"UdskudtSkat!AQ39*-1","v":0},"Tab og gevinst",null,null,null,null,{"$f":"GD16+GD20+GD24+GD39+GD43+GD47+GD64+GD69","v":0},"Tab og gevinst",null,null,null,null,null,{"$f":"GD12+GD31+GD35","v":0}]
[0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0,null,null,"Værdireguleringer (Afstemning af EK)",null,null,null,null,null,null,null,{"$f":"SUM(CC83:CC85)","v":0},"Bygninger, inventar, grundforbedring, stuehuse, bil, aktiver udenfor landbrug",null,null,null,null,{"$f":"SUM(CI83:CI85)","v":0},"Immaterielle aktiver og jord",null,null,null,null,null,{"$f":"SUM(CP83:CP85)","v":0},null,"Værdireguleringer (Afstemning af EK)",null,null,null,null,null,null,null,{"$f":"SUM(CZ83:CZ85)","v":0},"Bygninger, inventar, grundforbedring, stuehuse, bil, aktiver udenfor landbrug",null,null,null,null,{"$f":"SUM(DF83:DF85)","v":0},"Immaterielle aktiver og jord",null,null,null,null,null,{"$f":"SUM(DM83:DM85)","v":0},null,"Værdireguleringer (Afstemning af EK)",null,null,null,null,null,null,null,{"$f":"SUM(DW83:DW85)","v":0},"Bygninger, inventar, grundforbedring, stuehuse, bil, aktiver udenfor landbrug",null,null,null,null,{"$f":"SUM(EC83:EC85)","v":0},"Immaterielle aktiver og jord",null,null,null,null,null,{"$f":"SUM(EJ83:EJ85)","v":0},null,"Værdireguleringer (Afstemning af EK)",null,null,null,null,null,null,null,{"$f":"SUM(ET83:ET85)","v":0},"Bygninger, inventar, grundforbedring, stuehuse, bil, aktiver udenfor landbrug",null,null,null,null,{"$f":"SUM(EZ83:EZ85)","v":0},"Immaterielle aktiver og jord",null,null,null,null,null,{"$f":"SUM(FG83:FG85)","v":0},null,"Værdireguleringer (Afstemning af EK)",null,null,null,null,null,null,null,{"$f":"SUM(FQ83:FQ85)","v":0},"Bygninger, inventar, grundforbedring, stuehuse, bil, aktiver udenfor landbrug",null,null,null,null,{"$f":"SUM(FW83:FW85)","v":0},"Immaterielle aktiver og jord",null,null,null,null,null,{"$f":"SUM(GD83:GD85)","v":0}]
["PASSIVER",null,null,{"$f":"D8","v":2024}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L8","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"T8","v":2026}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AB8","v":2027}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AJ8","v":2028}," - 1.000 kr -",null,null,null,null,null,null,null,{"$f":"AS8","v":2029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[{"$f":"(SUM(A89:A93)+3)/3","v":5},null,null," - Gæld"," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G",null," + Indfri.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Fast rente 30 år",null,null,null,null,null,null,{"$f":"IF(J89>0,(D89+E89+F89+H89+J89)*-1,0)","v":0},null,null,{"$f":"D89+E89+H89+F89+I89+J89","v":0},null,null,null,null,{"$f":"IF(R89>0,(L89+M89+N89+P89+R89)*-1,0)","v":0},null,null,{"$f":"L89+M89+P89+N89+Q89+R89","v":0},null,null,null,null,{"$f":"IF(Z89>0,(T89+U89+V89+X89+Z89)*-1,0)","v":0},null,null,{"$f":"T89+U89+X89+V89+Y89+Z89","v":0},null,null,null,null,{"$f":"IF(AH89>0,(AB89+AC89+AD89+AF89+AH89)*-1,0)","v":0},null,null,{"$f":"AB89+AC89+AF89+AD89+AG89+AH89","v":0},null,null,null,null,{"$f":"IF(AQ89>0,(AJ89+AK89+AL89+AN89+AQ89)*-1,0)","v":0},null,null,null,{"$f":"AJ89+AK89+AN89+AL89+AO89+AQ89","v":0},null,null,{"$f":"IF(OR(AF89>-AC89-AB89,X89>-U89-T89,P89>-M89-L89,H89>-E89-D89,AJ89>-AK89-AN89),1,0)","v":0},{"$f":"IF(OR(I89+Q89+Y89+AG89+AO89<>0),1,0)","v":0},{"$f":"IF(AND(D89+E89=0,F89+H89+J89<>0),1,IF(AND(L89+M89=0,N89+P89+R89<>0),1,IF(AND(T89+U89=0,V89+X89+Z89<>0),1,IF(AND(AB89+AC89=0,AD89+AF89+AH89<>0),1,IF(AND(AJ89+AK89=0,AL89+AN89+AQ89<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D89+L89+T89+AB89+AJ89+AS89,0)<>0,1,0)","v":0}]
[3,"F5 30 år nyt lån",null,null,null,null,null,null,{"$f":"IF(J90>0,(D90+E90+F90+H90+J90)*-1,0)","v":0},null,null,{"$f":"D90+E90+H90+F90+I90+J90","v":0},null,null,null,null,{"$f":"IF(R90>0,(L90+M90+N90+P90+R90)*-1,0)","v":0},null,null,{"$f":"L90+M90+P90+N90+Q90+R90","v":0},null,null,null,null,{"$f":"IF(Z90>0,(T90+U90+V90+X90+Z90)*-1,0)","v":0},null,null,{"$f":"T90+U90+X90+V90+Y90+Z90","v":0},null,null,null,null,{"$f":"IF(AH90>0,(AB90+AC90+AD90+AF90+AH90)*-1,0)","v":0},null,null,{"$f":"AB90+AC90+AF90+AD90+AG90+AH90","v":0},null,null,null,null,{"$f":"IF(AQ90>0,(AJ90+AK90+AL90+AN90+AQ90)*-1,0)","v":0},null,null,null,{"$f":"AJ90+AK90+AN90+AL90+AO90+AQ90","v":0},null,null,{"$f":"IF(OR(AF90>-AC90-AB90,X90>-U90-T90,P90>-M90-L90,H90>-E90-D90,AJ90>-AK90-AN90),1,0)","v":0},{"$f":"IF(OR(I90+Q90+Y90+AG90+AO90<>0),1,0)","v":0},{"$f":"IF(AND(D90+E90=0,F90+H90+J90<>0),1,IF(AND(L90+M90=0,N90+P90+R90<>0),1,IF(AND(T90+U90=0,V90+X90+Z90<>0),1,IF(AND(AB90+AC90=0,AD90+AF90+AH90<>0),1,IF(AND(AJ90+AK90=0,AL90+AN90+AQ90<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D90+L90+T90+AB90+AJ90+AS90,0)<>0,1,0)","v":0}]
[3,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,0,null,null,0,null,null,null,0,0,null,null,0,null,null,null,0,0,null,null,0,null,null,null,0,0,null,null,null,0,null,null,{"$f":"IF(OR(AF91>-AC91-AB91,X91>-U91-T91,P91>-M91-L91,H91>-E91-D91,AJ91>-AK91-AN91),1,0)","v":0},{"$f":"IF(OR(I91+Q91+Y91+AG91+AO91<>0),1,0)","v":0},{"$f":"IF(AND(D91+E91=0,F91+H91+J91<>0),1,IF(AND(L91+M91=0,N91+P91+R91<>0),1,IF(AND(T91+U91=0,V91+X91+Z91<>0),1,IF(AND(AB91+AC91=0,AD91+AF91+AH91<>0),1,IF(AND(AJ91+AK91=0,AL91+AN91+AQ91<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,0,null,0,null,null,null,0,{"$f":"IF(J92>0,(D92+E92+F92+H92+J92)*-1,0)","v":0},null,null,{"$f":"D92+E92+H92+F92+I92+J92","v":0},null,null,null,0,{"$f":"IF(R92>0,(L92+M92+N92+P92+R92)*-1,0)","v":0},null,null,{"$f":"L92+M92+P92+N92+Q92+R92","v":0},null,null,null,0,{"$f":"IF(Z92>0,(T92+U92+V92+X92+Z92)*-1,0)","v":0},null,null,{"$f":"T92+U92+X92+V92+Y92+Z92","v":0},null,null,null,0,{"$f":"IF(AH92>0,(AB92+AC92+AD92+AF92+AH92)*-1,0)","v":0},null,null,{"$f":"AB92+AC92+AF92+AD92+AG92+AH92","v":0},null,null,null,0,{"$f":"IF(AQ92>0,(AJ92+AK92+AL92+AN92+AQ92)*-1,0)","v":0},null,null,null,{"$f":"AJ92+AK92+AN92+AL92+AO92+AQ92","v":0},null,null,{"$f":"IF(OR(AF92>-AC92-AB92,X92>-U92-T92,P92>-M92-L92,H92>-E92-D92,AJ92>-AK92-AN92),1,0)","v":0},{"$f":"IF(OR(I92+Q92+Y92+AG92+AO92<>0),1,0)","v":0},{"$f":"IF(AND(D92+E92=0,F92+H92+J92<>0),1,IF(AND(L92+M92=0,N92+P92+R92<>0),1,IF(AND(T92+U92=0,V92+X92+Z92<>0),1,IF(AND(AB92+AC92=0,AD92+AF92+AH92<>0),1,IF(AND(AJ92+AK92=0,AL92+AN92+AQ92<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,0,null,0,null,null,null,0,0,null,null,0,null,null,null,0,0,null,null,0,null,null,null,0,0,null,null,0,null,null,null,0,0,null,null,0,null,null,null,0,0,null,null,null,0,null,null,{"$f":"IF(OR(AF93>-AC93-AB93,X93>-U93-T93,P93>-M93-L93,H93>-E93-D93,AJ93>-AK93-AN93),1,0)","v":0},{"$f":"IF(OR(I93+Q93+Y93+AG93+AO93<>0),1,0)","v":0},{"$f":"IF(AND(D93+E93=0,F93+H93+J93<>0),1,IF(AND(L93+M93=0,N93+P93+R93<>0),1,IF(AND(T93+U93=0,V93+X93+Z93<>0),1,IF(AND(AB93+AC93=0,AD93+AF93+AH93<>0),1,IF(AND(AJ93+AK93=0,AL93+AN93+AQ93<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["Realkreditinstitutter",null,null,{"$f":"IF(ISNUMBER(SUM(D89:D93)),SUM(D89:D93),0)","v":0},{"$f":"SUM(E89:E93)","v":0},{"$f":"SUM(F89:F93)","v":0},null,{"$f":"SUM(H89:H93)","v":0},{"$f":"SUM(I89:I93)","v":0},{"$f":"SUM(J89:J93)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L89:L93)),SUM(L89:L93),0)","v":0},{"$f":"SUM(M89:M93)","v":0},{"$f":"SUM(N89:N93)","v":0},null,{"$f":"SUM(P89:P93)","v":0},{"$f":"SUM(Q89:Q93)","v":0},{"$f":"SUM(R89:R93)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T89:T93)),SUM(T89:T93),0)","v":0},{"$f":"SUM(U89:U93)","v":0},{"$f":"SUM(V89:V93)","v":0},null,{"$f":"SUM(X89:X93)","v":0},{"$f":"SUM(Y89:Y93)","v":0},{"$f":"SUM(Z89:Z93)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB89:AB93)),SUM(AB89:AB93),0)","v":0},{"$f":"SUM(AC89:AC93)","v":0},{"$f":"SUM(AD89:AD93)","v":0},null,{"$f":"SUM(AF89:AF93)","v":0},{"$f":"SUM(AG89:AG93)","v":0},{"$f":"SUM(AH89:AH93)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ89:AJ93)),SUM(AJ89:AJ93),0)","v":0},{"$f":"SUM(AK89:AK93)","v":0},{"$f":"SUM(AL89:AL93)","v":0},null,{"$f":"SUM(AN89:AN93)","v":0},{"$f":"SUM(AO89:AO93)","v":0},null,{"$f":"SUM(AQ89:AQ93)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AS89:AS93)),SUM(AS89:AS93),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR89:BR93)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR94","v":0}]
[{"$f":"(SUM(A97:A101)+3)/3","v":5},null,null," - Gæld"," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G",null," + Indfri.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR102","v":0}]
[1,"Banklån",null,null,null,null,null,null,{"$f":"IF(J97>0,(D97+E97+F97+H97+J97)*-1,0)","v":0},null,null,{"$f":"D97+E97+H97+F97+I97+J97","v":0},null,null,null,null,{"$f":"IF(R97>0,(L97+M97+N97+P97+R97)*-1,0)","v":0},null,null,{"$f":"L97+M97+P97+N97+Q97+R97","v":0},null,null,null,null,{"$f":"IF(Z97>0,(T97+U97+V97+X97+Z97)*-1,0)","v":0},null,null,{"$f":"T97+U97+X97+V97+Y97+Z97","v":0},null,null,null,null,{"$f":"IF(AH97>0,(AB97+AC97+AD97+AF97+AH97)*-1,0)","v":0},null,null,{"$f":"AB97+AC97+AF97+AD97+AG97+AH97","v":0},null,null,null,null,{"$f":"IF(AQ97>0,(AJ97+AK97+AL97+AN97+AQ97)*-1,0)","v":0},null,null,null,{"$f":"AJ97+AK97+AN97+AL97+AO97+AQ97","v":0},null,null,{"$f":"IF(OR(AF97>-AC97-AB97,X97>-U97-T97,P97>-M97-L97,H97>-E97-D97,AJ97>-AK97-AN97),1,0)","v":0},{"$f":"IF(OR(I97+Q97+Y97+AG97+AO97<>0),1,0)","v":0},{"$f":"IF(AND(D97+E97=0,F97+H97+J97<>0),1,IF(AND(L97+M97=0,N97+P97+R97<>0),1,IF(AND(T97+U97=0,V97+X97+Z97<>0),1,IF(AND(AB97+AC97=0,AD97+AF97+AH97<>0),1,IF(AND(AJ97+AK97=0,AL97+AN97+AQ97<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D97+L97+T97+AB97+AJ97+AS97,0)<>0,1,0)","v":0}]
[3,"EIFO",null,0,null,null,null,0,{"$f":"IF(J98>0,(D98+E98+F98+H98+J98)*-1,0)","v":0},null,null,{"$f":"D98+E98+H98+F98+I98+J98","v":0},null,null,null,0,{"$f":"IF(R98>0,(L98+M98+N98+P98+R98)*-1,0)","v":0},null,null,{"$f":"L98+M98+P98+N98+Q98+R98","v":0},null,null,null,0,{"$f":"IF(Z98>0,(T98+U98+V98+X98+Z98)*-1,0)","v":0},null,null,{"$f":"T98+U98+X98+V98+Y98+Z98","v":0},null,null,null,0,{"$f":"IF(AH98>0,(AB98+AC98+AD98+AF98+AH98)*-1,0)","v":0},null,null,{"$f":"AB98+AC98+AF98+AD98+AG98+AH98","v":0},null,null,null,0,{"$f":"IF(AQ98>0,(AJ98+AK98+AL98+AN98+AQ98)*-1,0)","v":0},null,null,null,{"$f":"AJ98+AK98+AN98+AL98+AO98+AQ98","v":0},null,null,{"$f":"IF(OR(AF98>-AC98-AB98,X98>-U98-T98,P98>-M98-L98,H98>-E98-D98,AJ98>-AK98-AN98),1,0)","v":0},{"$f":"IF(OR(I98+Q98+Y98+AG98+AO98<>0),1,0)","v":0},{"$f":"IF(AND(D98+E98=0,F98+H98+J98<>0),1,IF(AND(L98+M98=0,N98+P98+R98<>0),1,IF(AND(T98+U98=0,V98+X98+Z98<>0),1,IF(AND(AB98+AC98=0,AD98+AF98+AH98<>0),1,IF(AND(AJ98+AK98=0,AL98+AN98+AQ98<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,"Etableringslån",null,0,null,null,null,0,{"$f":"IF(J99>0,(D99+E99+F99+H99+J99)*-1,0)","v":0},null,null,{"$f":"D99+E99+H99+F99+I99+J99","v":0},null,null,null,0,{"$f":"IF(R99>0,(L99+M99+N99+P99+R99)*-1,0)","v":0},null,null,{"$f":"L99+M99+P99+N99+Q99+R99","v":0},null,null,null,0,{"$f":"IF(Z99>0,(T99+U99+V99+X99+Z99)*-1,0)","v":0},null,null,{"$f":"T99+U99+X99+V99+Y99+Z99","v":0},null,null,null,0,{"$f":"IF(AH99>0,(AB99+AC99+AD99+AF99+AH99)*-1,0)","v":0},null,null,{"$f":"AB99+AC99+AF99+AD99+AG99+AH99","v":0},null,null,null,0,{"$f":"IF(AQ99>0,(AJ99+AK99+AL99+AN99+AQ99)*-1,0)","v":0},null,null,null,{"$f":"AJ99+AK99+AN99+AL99+AO99+AQ99","v":0},null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,"Familielån",null,0,null,null,null,0,{"$f":"IF(J100>0,(D100+E100+F100+H100+J100)*-1,0)","v":0},null,null,{"$f":"D100+E100+H100+F100+I100+J100","v":0},null,null,null,0,{"$f":"IF(R100>0,(L100+M100+N100+P100+R100)*-1,0)","v":0},null,null,{"$f":"L100+M100+P100+N100+Q100+R100","v":0},null,null,null,0,{"$f":"IF(Z100>0,(T100+U100+V100+X100+Z100)*-1,0)","v":0},null,null,{"$f":"T100+U100+X100+V100+Y100+Z100","v":0},null,null,null,0,{"$f":"IF(AH100>0,(AB100+AC100+AD100+AF100+AH100)*-1,0)","v":0},null,null,{"$f":"AB100+AC100+AF100+AD100+AG100+AH100","v":0},null,null,null,0,{"$f":"IF(AQ100>0,(AJ100+AK100+AL100+AN100+AQ100)*-1,0)","v":0},null,null,null,{"$f":"AJ100+AK100+AN100+AL100+AO100+AQ100","v":0},null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,"Sælgerpantebrev",null,0,null,null,null,0,{"$f":"IF(J101>0,(D101+E101+F101+H101+J101)*-1,0)","v":0},null,null,{"$f":"D101+E101+H101+F101+I101+J101","v":0},null,null,null,0,{"$f":"IF(R101>0,(L101+M101+N101+P101+R101)*-1,0)","v":0},null,null,{"$f":"L101+M101+P101+N101+Q101+R101","v":0},null,null,null,0,{"$f":"IF(Z101>0,(T101+U101+V101+X101+Z101)*-1,0)","v":0},null,null,{"$f":"T101+U101+X101+V101+Y101+Z101","v":0},null,null,null,0,{"$f":"IF(AH101>0,(AB101+AC101+AD101+AF101+AH101)*-1,0)","v":0},null,null,{"$f":"AB101+AC101+AF101+AD101+AG101+AH101","v":0},null,null,null,0,{"$f":"IF(AQ101>0,(AJ101+AK101+AL101+AN101+AQ101)*-1,0)","v":0},null,null,null,{"$f":"AJ101+AK101+AN101+AL101+AO101+AQ101","v":0},null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["Pengeinstitutter mv.",null,null,{"$f":"IF(ISNUMBER(SUM(D97:D101)),SUM(D97:D101),0)","v":0},{"$f":"SUM(E97:E101)","v":0},{"$f":"SUM(F97:F101)","v":0},null,{"$f":"SUM(H97:H101)","v":0},{"$f":"SUM(I97:I101)","v":0},{"$f":"SUM(J97:J101)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L97:L101)),SUM(L97:L101),0)","v":0},{"$f":"SUM(M97:M101)","v":0},{"$f":"SUM(N97:N101)","v":0},null,{"$f":"SUM(P97:P101)","v":0},{"$f":"SUM(Q97:Q101)","v":0},{"$f":"SUM(R97:R101)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T97:T101)),SUM(T97:T101),0)","v":0},{"$f":"SUM(U97:U101)","v":0},{"$f":"SUM(V97:V101)","v":0},null,{"$f":"SUM(X97:X101)","v":0},{"$f":"SUM(Y97:Y101)","v":0},{"$f":"SUM(Z97:Z101)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB97:AB101)),SUM(AB97:AB101),0)","v":0},{"$f":"SUM(AC97:AC101)","v":0},{"$f":"SUM(AD97:AD101)","v":0},null,{"$f":"SUM(AF97:AF101)","v":0},{"$f":"SUM(AG97:AG101)","v":0},{"$f":"SUM(AH97:AH101)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ97:AJ101)),SUM(AJ97:AJ101),0)","v":0},{"$f":"SUM(AK97:AK101)","v":0},{"$f":"SUM(AL97:AL101)","v":0},null,{"$f":"SUM(AN97:AN101)","v":0},{"$f":"SUM(AO97:AO101)","v":0},null,{"$f":"SUM(AQ97:AQ101)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AS97:AS101)),SUM(AS97:AS101),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR97:BR101)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR102","v":0}]
[null,null,null," - Gæld"," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G",null," + Indfri.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR107","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"IF(J105>0,(D105+E105+F105+H105+J105)*-1,0)","v":0},null,null,{"$f":"D105+E105+H105+F105+I105+J105","v":0},null,null,null,null,{"$f":"IF(R105>0,(L105+M105+N105+P105+R105)*-1,0)","v":0},null,null,{"$f":"L105+M105+P105+N105+Q105+R105","v":0},null,null,null,null,{"$f":"IF(Z105>0,(T105+U105+V105+X105+Z105)*-1,0)","v":0},null,null,{"$f":"T105+U105+X105+V105+Y105+Z105","v":0},null,null,null,null,{"$f":"IF(AH105>0,(AB105+AC105+AD105+AF105+AH105)*-1,0)","v":0},null,null,{"$f":"AB105+AC105+AF105+AD105+AG105+AH105","v":0},null,null,null,null,{"$f":"IF(AQ105>0,(AJ105+AK105+AL105+AN105+AQ105)*-1,0)","v":0},null,null,null,{"$f":"AJ105+AK105+AN105+AL105+AO105+AQ105","v":0},null,null,{"$f":"IF(OR(AF105>-AC105-AB105,X105>-U105-T105,P105>-M105-L105,H105>-E105-D105,AJ105>-AK105-AN105),1,0)","v":0},{"$f":"IF(OR(I105+Q105+Y105+AG105+AO105<>0),1,0)","v":0},{"$f":"IF(AND(D105+E105=0,F105+H105+J105<>0),1,IF(AND(L105+M105=0,N105+P105+R105<>0),1,IF(AND(T105+U105=0,V105+X105+Z105<>0),1,IF(AND(AB105+AC105=0,AD105+AF105+AH105<>0),1,IF(AND(AJ105+AK105=0,AL105+AN105+AQ105<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D105+L105+T105+AB105+AJ105+AS105,0)<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"IF(J106>0,(D106+E106+F106+H106+J106)*-1,0)","v":0},null,null,{"$f":"D106+E106+H106+F106+I106+J106","v":0},null,null,null,null,{"$f":"IF(R106>0,(L106+M106+N106+P106+R106)*-1,0)","v":0},null,null,{"$f":"L106+M106+P106+N106+Q106+R106","v":0},null,null,null,null,{"$f":"IF(Z106>0,(T106+U106+V106+X106+Z106)*-1,0)","v":0},null,null,{"$f":"T106+U106+X106+V106+Y106+Z106","v":0},null,null,null,null,{"$f":"IF(AH106>0,(AB106+AC106+AD106+AF106+AH106)*-1,0)","v":0},null,null,{"$f":"AB106+AC106+AF106+AD106+AG106+AH106","v":0},null,null,null,null,{"$f":"IF(AQ106>0,(AJ106+AK106+AL106+AN106+AQ106)*-1,0)","v":0},null,null,null,{"$f":"AJ106+AK106+AN106+AL106+AO106+AQ106","v":0},null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["Leasingforpligtelser",null,null,{"$f":"IF(ISNUMBER(SUM(D105:D106)),SUM(D105:D106),0)","v":0},{"$f":"SUM(E105:E106)","v":0},{"$f":"SUM(F105:F106)","v":0},null,{"$f":"SUM(H105:H106)","v":0},{"$f":"SUM(I105:I106)","v":0},{"$f":"SUM(J105:J106)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L105:L106)),SUM(L105:L106),0)","v":0},{"$f":"SUM(M105:M106)","v":0},{"$f":"SUM(N105:N106)","v":0},null,{"$f":"SUM(P105:P106)","v":0},{"$f":"SUM(Q105:Q106)","v":0},{"$f":"SUM(R105:R106)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T105:T106)),SUM(T105:T106),0)","v":0},{"$f":"SUM(U105:U106)","v":0},{"$f":"SUM(V105:V106)","v":0},null,{"$f":"SUM(X105:X106)","v":0},{"$f":"SUM(Y105:Y106)","v":0},{"$f":"SUM(Z105:Z106)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB105:AB106)),SUM(AB105:AB106),0)","v":0},{"$f":"SUM(AC105:AC106)","v":0},{"$f":"SUM(AD105:AD106)","v":0},null,{"$f":"SUM(AF105:AF106)","v":0},{"$f":"SUM(AG105:AG106)","v":0},{"$f":"SUM(AH105:AH106)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ105:AJ106)),SUM(AJ105:AJ106),0)","v":0},{"$f":"SUM(AK105:AK106)","v":0},{"$f":"SUM(AL105:AL106)","v":0},null,{"$f":"SUM(AN105:AN106)","v":0},{"$f":"SUM(AO105:AO106)","v":0},null,{"$f":"SUM(AQ105:AQ106)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AS105:AS106)),SUM(AS105:AS106),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR105:BR106)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR107","v":0}]
[null,null,null," - Gæld"," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G"," + Indfri.",null,null," - Ny gæld"," +/- Reg.",null," + Afdrag","T/G",null," + Indfri.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR114","v":0}]
[1,"Varegæld",null,null,null,null,null,null,{"$f":"IF(J110>0,(D110+E110+F110+H110+J110)*-1,0)","v":0},null,null,{"$f":"D110+E110+H110+F110+I110+J110","v":0},null,null,null,null,{"$f":"IF(R110>0,(L110+M110+N110+P110+R110)*-1,0)","v":0},null,null,{"$f":"L110+M110+P110+N110+Q110+R110","v":0},null,null,null,null,{"$f":"IF(Z110>0,(T110+U110+V110+X110+Z110)*-1,0)","v":0},null,null,{"$f":"T110+U110+X110+V110+Y110+Z110","v":0},null,null,null,null,{"$f":"IF(AH110>0,(AB110+AC110+AD110+AF110+AH110)*-1,0)","v":0},null,null,{"$f":"AB110+AC110+AF110+AD110+AG110+AH110","v":0},null,null,null,null,{"$f":"IF(AQ110>0,(AJ110+AK110+AL110+AN110+AQ110)*-1,0)","v":0},null,null,null,{"$f":"AJ110+AK110+AN110+AL110+AO110+AQ110","v":0},null,null,{"$f":"IF(OR(AF110>-AC110-AB110,X110>-U110-T110,P110>-M110-L110,H110>-E110-D110,AJ110>-AK110-AN110),1,0)","v":0},{"$f":"IF(OR(I110+Q110+Y110+AG110+AO110<>0),1,0)","v":0},{"$f":"IF(AND(D110+E110=0,F110+H110+J110<>0),1,IF(AND(L110+M110=0,N110+P110+R110<>0),1,IF(AND(T110+U110=0,V110+X110+Z110<>0),1,IF(AND(AB110+AC110=0,AD110+AF110+AH110<>0),1,IF(AND(AJ110+AK110=0,AL110+AN110+AQ110<>0),1,0)))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D110+L110+T110+AB110+AJ110+AS110,0)<>0,1,0)","v":0}]
[3,"Øvrig gæld",null,null,null,null,null,null,{"$f":"IF(J111>0,(D111+E111+F111+H111+J111)*-1,0)","v":0},null,null,{"$f":"D111+E111+H111+F111+I111+J111","v":0},null,null,null,null,{"$f":"IF(R111>0,(L111+M111+N111+P111+R111)*-1,0)","v":0},null,null,{"$f":"L111+M111+P111+N111+Q111+R111","v":0},null,null,null,null,{"$f":"IF(Z111>0,(T111+U111+V111+X111+Z111)*-1,0)","v":0},null,null,{"$f":"T111+U111+X111+V111+Y111+Z111","v":0},null,null,null,null,{"$f":"IF(AH111>0,(AB111+AC111+AD111+AF111+AH111)*-1,0)","v":0},null,null,{"$f":"AB111+AC111+AF111+AD111+AG111+AH111","v":0},null,null,null,null,{"$f":"IF(AQ111>0,(AJ111+AK111+AL111+AN111+AQ111)*-1,0)","v":0},null,null,null,{"$f":"AJ111+AK111+AN111+AL111+AO111+AQ111","v":0},null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,"Skyldig skat",null,null,null,null,null,null,{"$f":"IF(J112>0,(D112+E112+F112+H112+J112)*-1,0)","v":0},null,null,{"$f":"D112+E112+H112+F112+I112+J112","v":0},null,null,null,null,{"$f":"IF(R112>0,(L112+M112+N112+P112+R112)*-1,0)","v":0},null,null,{"$f":"L112+M112+P112+N112+Q112+R112","v":0},null,null,null,0,{"$f":"IF(Z112>0,(T112+U112+V112+X112+Z112)*-1,0)","v":0},null,null,{"$f":"T112+U112+X112+V112+Y112+Z112","v":0},null,null,null,0,{"$f":"IF(AH112>0,(AB112+AC112+AD112+AF112+AH112)*-1,0)","v":0},null,null,{"$f":"AB112+AC112+AF112+AD112+AG112+AH112","v":0},null,null,null,0,{"$f":"IF(AQ112>0,(AJ112+AK112+AL112+AN112+AQ112)*-1,0)","v":0},null,null,null,{"$f":"AJ112+AK112+AN112+AL112+AO112+AQ112","v":0},null,null,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Moms og afgifter",null,null,{"$f":"-Resultat!G169","v":0},null,null,{"$f":"-Resultat!E169","v":0},null,null,null,{"$f":"D113+E113+H113+J113","v":0},{"$f":"-Resultat!O169","v":0},null,null,{"$f":"-Resultat!M169","v":0},null,null,null,{"$f":"L113+M113+P113+R113","v":0},{"$f":"-Resultat!W169","v":0},null,null,{"$f":"-Resultat!U169","v":0},null,null,null,{"$f":"T113+U113+X113+Z113","v":0},{"$f":"-Resultat!AE169","v":0},null,null,{"$f":"-Resultat!AC169","v":0},null,null,null,{"$f":"AB113+AC113+AF113+AH113","v":0},{"$f":"-Resultat!AM169","v":0},null,null,{"$f":"-Resultat!AK169","v":0},null,null,null,null,{"$f":"AJ113+AK113+AN113+AQ113","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D113+L113+T113+AB113+AJ113+AS113,0)<>0,1,0)","v":0}]
[null,"Moms og anden gæld",null,{"$f":"IF(ISNUMBER(SUM(D110:D113)),SUM(D110:D113),0)","v":0},{"$f":"SUM(E110:E112)","v":0},{"$f":"SUM(F110:F112)","v":0},null,{"$f":"SUM(H110:H112)","v":0},{"$f":"SUM(I110:I112)","v":0},{"$f":"SUM(J110:J112)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L110:L113)),SUM(L110:L113),0)","v":0},{"$f":"SUM(M110:M112)","v":0},{"$f":"SUM(N110:N112)","v":0},null,{"$f":"SUM(P110:P112)","v":0},{"$f":"SUM(Q110:Q112)","v":0},{"$f":"SUM(R110:R112)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T110:T113)),SUM(T110:T113),0)","v":0},{"$f":"SUM(U110:U112)","v":0},{"$f":"SUM(V110:V112)","v":0},null,{"$f":"SUM(X110:X112)","v":0},{"$f":"SUM(Y110:Y112)","v":0},{"$f":"SUM(Z110:Z112)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB110:AB113)),SUM(AB110:AB113),0)","v":0},{"$f":"SUM(AC110:AC112)","v":0},{"$f":"SUM(AD110:AD112)","v":0},null,{"$f":"SUM(AF110:AF112)","v":0},{"$f":"SUM(AG110:AG112)","v":0},{"$f":"SUM(AH110:AH112)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ110:AJ113)),SUM(AJ110:AJ113),0)","v":0},{"$f":"SUM(AK110:AK112)","v":0},{"$f":"SUM(AL110:AL112)","v":0},null,{"$f":"SUM(AN110:AN112)","v":0},{"$f":"SUM(AO110:AO112)","v":0},null,{"$f":"SUM(AQ110:AQ112)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AS110:AS113)),SUM(AS110:AS113),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(BR110:BR113)","v":0}]
[null,"Kassekredit (negativ)",null,{"$f":"IF(Resultat!E179<0,Resultat!E179,0+0.00001)","v":1.0000000000000001E-5},{"$f":"Resultat!G171*-1","v":0},null,null,{"$f":"Resultat!E171*-1","v":0},null,null,null,{"$f":"D115+E115+H115","v":1.0000000000000001E-5},{"$f":"Resultat!O171*-1","v":0},null,null,{"$f":"Resultat!M171*-1","v":0},null,null,null,{"$f":"L115+M115+P115","v":1.0000000000000001E-5},{"$f":"Resultat!W171*-1","v":0},null,null,{"$f":"Resultat!U171*-1","v":0},null,null,null,{"$f":"T115+U115+X115","v":1.0000000000000001E-5},{"$f":"Resultat!AE171*-1","v":0},null,null,{"$f":"Resultat!AC171*-1","v":0},null,null,null,{"$f":"AB115+AC115+AF115","v":1.0000000000000001E-5},{"$f":"Resultat!AM171*-1","v":0},null,null,{"$f":"Resultat!AK171*-1","v":0},null,null,null,null,{"$f":"AJ115+AK115+AN115","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D115+L115+T115+AB115+AJ115+AS115,0)<>0,1,0)","v":0}]
["Anden gæld",null,null,{"$f":"IF(ISNUMBER(SUM(D114:D114)+IF(D115<0,D115,0)),SUM(D114:D114)+IF(D115<0,D115,0),0)","v":0},{"$f":"SUM(E114:E115)","v":0},{"$f":"SUM(F114:F115)","v":0},null,{"$f":"SUM(H114:H115)","v":0},{"$f":"SUM(I114:I115)","v":0},{"$f":"SUM(J114:J115)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L114:L114)+IF(L115<0,L115,0)),SUM(L114:L114)+IF(L115<0,L115,0),0)","v":0},{"$f":"SUM(M114:M115)","v":0},{"$f":"SUM(N114:N115)","v":0},null,{"$f":"SUM(P114:P115)","v":0},{"$f":"SUM(Q114:Q115)","v":0},{"$f":"SUM(R114:R115)","v":0},null,{"$f":"IF(ISNUMBER(SUM(T114:T114)+IF(T115<0,T115,0)),SUM(T114:T114)+IF(T115<0,T115,0),0)","v":0},{"$f":"SUM(U114:U115)","v":0},{"$f":"SUM(V114:V115)","v":0},null,{"$f":"SUM(X114:X115)","v":0},{"$f":"SUM(Y114:Y115)","v":0},{"$f":"SUM(Z114:Z115)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AB114:AB114)+IF(AB115<0,AB115,0)),SUM(AB114:AB114)+IF(AB115<0,AB115,0),0)","v":0},{"$f":"SUM(AC114:AC115)","v":0},{"$f":"SUM(AD114:AD115)","v":0},null,{"$f":"SUM(AF114:AF115)","v":0},{"$f":"SUM(AG114:AG115)","v":0},{"$f":"SUM(AH114:AH115)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AJ114:AJ114)+IF(AJ115<0,AJ115,0)),SUM(AJ114:AJ114)+IF(AJ115<0,AJ115,0),0)","v":0},{"$f":"SUM(AK114:AK115)","v":0},{"$f":"SUM(AL114:AL115)","v":0},null,{"$f":"SUM(AN114:AN115)","v":0},{"$f":"SUM(AO114:AO115)","v":0},null,{"$f":"SUM(AQ114:AQ115)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AS114:AS114)+IF(AS115<0,AS115,0)),SUM(AS114:AS114)+IF(AS115<0,AS115,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D116+L116+T116+AB116+AJ116,0)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR118+BR116","v":0}]
["Gæld i alt",null,null,{"$f":"IF(ISNUMBER(D116+D94+D102+D107),D116+D94+D102+D107,0)","v":0},{"$f":"E116+E94+E102+E107","v":0},{"$f":"F116+F94+F102+F107","v":0},null,{"$f":"H116+H94+H102+H107","v":0},{"$f":"I116+I94+I102+I107","v":0},{"$f":"J116+J94+J102+J107","v":0},null,{"$f":"IF(ISNUMBER(L116+L94+L102+L107),L116+L94+L102+L107,0)","v":0},{"$f":"M116+M94+M102+M107","v":0},{"$f":"N116+N94+N102+N107","v":0},null,{"$f":"P116+P94+P102+P107","v":0},{"$f":"Q116+Q94+Q102+Q107","v":0},{"$f":"R116+R94+R102+R107","v":0},null,{"$f":"IF(ISNUMBER(T116+T94+T102+T107),T116+T94+T102+T107,0)","v":0},{"$f":"U116+U94+U102+U107","v":0},{"$f":"V116+V94+V102+V107","v":0},null,{"$f":"X116+X94+X102+X107","v":0},{"$f":"Y116+Y94+Y102+Y107","v":0},{"$f":"Z116+Z94+Z102+Z107","v":0},null,{"$f":"IF(ISNUMBER(AB116+AB94+AB102+AB107),AB116+AB94+AB102+AB107,0)","v":0},{"$f":"AC116+AC94+AC102+AC107","v":0},{"$f":"AD116+AD94+AD102+AD107","v":0},null,{"$f":"AF116+AF94+AF102+AF107","v":0},{"$f":"AG116+AG94+AG102+AG107","v":0},{"$f":"AH116+AH94+AH102+AH107","v":0},null,{"$f":"IF(ISNUMBER(AJ116+AJ94+AJ102+AJ107),AJ116+AJ94+AJ102+AJ107,0)","v":0},{"$f":"AK116+AK94+AK102+AK107","v":0},{"$f":"AL116+AL94+AL102+AL107","v":0},null,{"$f":"AN116+AN94+AN102+AN107","v":0},{"$f":"AO116+AO94+AO102+AO107","v":0},null,{"$f":"AQ116+AQ94+AQ102+AQ107","v":0},null,{"$f":"IF(ISNUMBER(AS116+AS94+AS102+AS107),AS116+AS94+AS102+AS107,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D118+L118+T118+AB118+AJ118,0)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR120+BR118","v":0}]
["Hensættelse, udskudt skat",null,null,{"$f":"-UdskudtSkat!H33","v":0},null,null,null,{"$f":"L120-D120","v":0},null,null,null,{"$f":"-UdskudtSkat!O33","v":0},null,null,null,{"$f":"T120-L120","v":0},null,null,null,{"$f":"-UdskudtSkat!V33","v":0},null,null,null,{"$f":"AB120-T120","v":0},null,null,null,{"$f":"-UdskudtSkat!AC33","v":0},null,null,null,{"$f":"AJ120-AB120","v":0},null,null,null,{"$f":"-UdskudtSkat!AJ33","v":0},null,null,null,{"$f":"AS120-AJ120","v":0},null,null,null,null,{"$f":"UdskudtSkat!AQ33*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D120+L120+T120+AB120+AJ120,0)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR120","v":0}]
[null,"Indskudskapital",null,{"$f":"D79+D124+D118+D120","v":0},null,null,null,null,null,null,null,{"$f":"D122","v":0},null,null,null,null,null,null,null,{"$f":"L122","v":0},null,null,null,null,null,null,null,{"$f":"T122","v":0},null,null,null,null,null,null,null,{"$f":"AB122","v":0},null,null,null,null,null,null,null,null,{"$f":"AJ122","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D122+L122+T122+AB122+AJ122+AS122,0)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR122","v":0}]
[null,"Reserve for opskrivning",null,null,null,{"$f":"CA76","v":0},null,{"$f":"CC85","v":0},null,null,null,{"$f":"SUM(D124:J124)","v":0},null,{"$f":"CX76","v":0},null,{"$f":"CZ85","v":0},null,null,null,{"$f":"SUM(L124:R124)","v":0},null,{"$f":"DU76","v":0},null,{"$f":"DW85","v":0},null,null,null,{"$f":"SUM(T124:Z124)","v":0},null,{"$f":"ER76","v":0},null,{"$f":"ET85","v":0},null,null,null,{"$f":"SUM(AB124:AH124)","v":0},null,{"$f":"EZ76","v":0},null,{"$f":"FB85","v":0},null,null,null,null,{"$f":"SUM(AJ124:AQ124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ123","v":1},{"$f":"IF(ROUND(D124+L124+T124+AB124+AJ124+AS124,0)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BudgetType=2,1,0)","v":0},{"$f":"BR124","v":0}]
[null,"Overført resultat",null,0,{"$f":"E128","v":0},null,null,null,null,null,null,{"$f":"L79+L120+L118-L122-L124","v":0},{"$f":"M128","v":0},null,null,null,null,null,null,{"$f":"T79+T120+T118-T122-T124","v":0},{"$f":"U128","v":0},null,null,null,null,null,null,{"$f":"AB79+AB120+AB118-AB122-AB124","v":0},{"$f":"AC128","v":0},null,null,null,null,null,null,{"$f":"AJ79+AJ120+AJ118-AJ122-AJ124","v":0},{"$f":"AK128","v":0},null,null,null,null,null,null,null,{"$f":"AS79+AS120+AS118-AS122-AS124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BQ125","v":0},{"$f":"IF(ROUND(D126+L126+T126+AB126+AJ126+AS126,0)<>0,1,0)","v":0}]
[null,null,null,null,"Overført","O/N",null,{"$f":"IF(H128<>0,\"Skat\",\"\")","v":""},null,null,null,null,"Overført","O/N",null,{"$f":"IF(P128<>0,\"Skat\",\"\")","v":""},null,null,null,null,"Overført","O/N",null,{"$f":"IF(X128<>0,\"Skat\",\"\")","v":""},null,null,null,null,"Overført","O/N",null,{"$f":"IF(AF128<>0,\"Skat\",\"\")","v":""},null,null,null,null,"Overført","O/N",null,{"$f":"IF(AN128<>0,\"Skat\",\"\")","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BR128","v":0}]
["EGENKAPITAL",null,null,{"$f":"D122+D124+D126","v":0},{"$f":"L128-D128-F128-H128","v":0},{"$f":"F124","v":0},null,{"$f":"H124","v":0},null,null,null,{"$f":"L122+L124+L126","v":0},{"$f":"T128-L128-N128-P128","v":0},{"$f":"N124","v":0},null,{"$f":"P124","v":0},null,null,null,{"$f":"T122+T124+T126","v":0},{"$f":"AB128-T128-V128-X128","v":0},{"$f":"V124","v":0},null,{"$f":"X124","v":0},null,null,null,{"$f":"AB122+AB124+AB126","v":0},{"$f":"AJ128-AB128-AD128-AF128","v":0},{"$f":"AD124","v":0},null,{"$f":"AF124","v":0},null,null,null,{"$f":"AJ122+AJ124+AJ126","v":0},{"$f":"AS128-AJ128-AL128-AN128","v":0},{"$f":"AL124","v":0},null,{"$f":"AN124","v":0},null,null,null,null,{"$f":"AS122+AS124+AS126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ROUND(D128+L128+T128+AB128+AJ128+AS128,0)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["* Stjerne markerer de anlægsaktiver, hvor af- og nedskrivning ikke føres sammen med øvrige af- og nedskrivninger. Af- og nedskrivninger ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["for jord og rettigheder føres for sig i udvidet budget lige før årets resultat før skat som \"Af- og  nedskr. im.akt og jord\"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,"© CHA 15.06.2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB156+AC156","v":0},null,null,null,null,null,null,null,null,{"$f":"AJ156+AK156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB157+AC157","v":0},null,null,null,null,null,null,null,null,{"$f":"AJ157+AK157","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB158+AC158","v":0},null,null,null,null,null,null,null,null,{"$f":"AJ158+AK158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB159+AC159","v":0},null,null,null,null,null,null,null,null,{"$f":"AJ159+AK159","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(B1:AV152)),1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,{"$f":"F79+F118","v":0},null,null,{"$f":"I79+I118","v":0},null,null,null,null,{"$f":"N79+N118","v":0},null,null,{"$f":"Q79+Q118","v":0},null,null,null,null,{"$f":"V79+V118","v":0},null,null,{"$f":"Y79+Y118","v":0},null,null,null,null,{"$f":"AD79+AD118","v":0},null,null,{"$f":"AG79+AG118","v":0},null,null,null,null,{"$f":"AL79+AL118","v":0},null,null,{"$f":"AO79+AO118","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ1","v":0},null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA2","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA5","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K8","v":0},null,null,null,null,null,null,null,{"$f":"S8","v":0},null,null,null,null,null,null,null,{"$f":"AA8","v":0},null,null,null,null,null,null,null,{"$f":"AI8","v":0},null,null,null,null,null,null,null,null,{"$f":"AR8","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Jord",null,{"$f":"D12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ12","v":0},{"$f":"AR12","v":0},{"$f":"AS12","v":0}]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Grundforbedringer",null,{"$f":"D16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ16","v":0},{"$f":"AR16","v":0},{"$f":"AS16","v":0}]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Driftsbygninger",null,{"$f":"D20","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ20","v":0},{"$f":"AR20","v":0},{"$f":"AS20","v":0}]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Beboelse (stuehus)",null,{"$f":"D24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ24","v":0},{"$f":"AR24","v":0},{"$f":"AS24","v":0}]
[]
[{"$f":"A26","v":"Fast ejendom i alt"},null,null,{"$f":"D26","v":0},{"$f":"E26","v":0},{"$f":"F26","v":0},null,null,{"$f":"I26","v":0},0,0,0,0,0,null,null,{"$f":"Q26","v":0},0,0,0,0,0,null,null,{"$f":"Y26","v":0},0,0,0,0,0,null,null,{"$f":"AG26","v":0},0,0,0,0,0,null,null,{"$f":"AO26","v":0},null,{"$f":"AQ26","v":0},{"$f":"AR26","v":0},{"$f":"AS26","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K27","v":0},null,null,null,null,null,null,null,{"$f":"S27","v":0},null,null,null,null,null,null,null,{"$f":"AA27","v":0},null,null,null,null,null,null,null,{"$f":"AI27","v":0},null,null,null,null,null,null,null,null,{"$f":"AR27","v":0}]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Betalingsrettigheder EU*",null,{"$f":"D31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ31","v":0},{"$f":"AR31","v":0},{"$f":"AS31","v":0}]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Leveringsrettigheder*",null,{"$f":"D35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ35","v":0},{"$f":"AR35","v":0},{"$f":"AS35","v":0}]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Inventar, mark",null,{"$f":"D39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ39","v":0},{"$f":"AR39","v":0},{"$f":"AS39","v":0}]
[]
[]
[]
[{"$f":"#REF!","v":{"$error":"#REF!"}},"Inventar, stald",null,{"$f":"D43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ43","v":0},{"$f":"AR43","v":0},{"$f":"AS43","v":0}]
[]
[]
[]
[{"$f":"A47","v":0},"Inventar, andet",null,{"$f":"D47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ47","v":0},{"$f":"AR47","v":0},{"$f":"AS47","v":0}]
[]
[]
[]
[{"$f":"A51","v":0},"Besætning",null,{"$f":"D51","v":0},{"$f":"E51","v":0},{"$f":"H51","v":0},{"$f":"G51","v":0},0,0,0,0,0,0,{"$f":"P51","v":0},{"$f":"O51","v":0},{"$f":"P47","v":0},{"$f":"Q51","v":0},{"$f":"R51","v":0},{"$f":"S51","v":0},{"$f":"T51","v":0},{"$f":"U51","v":0},{"$f":"X51","v":0},{"$f":"W51","v":0},{"$f":"X47","v":0},{"$f":"Y51","v":0},{"$f":"Z51","v":0},{"$f":"AA51","v":0},{"$f":"AB51","v":0},{"$f":"AC51","v":0},{"$f":"AF51","v":0},{"$f":"AE51","v":0},{"$f":"AF47","v":0},{"$f":"AG51","v":0},{"$f":"AH51","v":0},{"$f":"AI51","v":0},{"$f":"AJ51","v":0},{"$f":"AK51","v":0},{"$f":"AN51","v":0},{"$f":"AM51","v":0},{"$f":"AN47","v":0},{"$f":"AO51","v":0},null,{"$f":"AQ51","v":0},{"$f":"AR51","v":0},{"$f":"AS51","v":0}]
[]
[]
[]
[]
[]
[]
[{"$f":"A57","v":0},{"$f":"B57","v":"Beholdninger i alt"},null,{"$f":"D57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ57","v":0},{"$f":"AR57","v":0},{"$f":"AS57","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K58","v":0},null,null,null,null,null,null,null,{"$f":"S58","v":0},null,null,null,null,null,null,null,{"$f":"AA58","v":0},null,null,null,null,null,null,null,{"$f":"AI58","v":0},null,null,null,null,null,null,null,null,{"$f":"AR58","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K59","v":0},null,null,null,null,null,null,null,{"$f":"S59","v":0},null,null,null,null,null,null,null,{"$f":"AA59","v":0},null,null,null,null,null,null,null,{"$f":"AI59","v":0},null,null,null,null,null,null,null,null,{"$f":"AR59","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K60","v":0},null,null,null,null,null,null,null,{"$f":"S60","v":0},null,null,null,null,null,null,null,{"$f":"AA60","v":0},null,null,null,null,null,null,null,{"$f":"AI60","v":0},null,null,null,null,null,null,null,null,{"$f":"AR60","v":0}]
[]
[]
[]
[]
[{"$f":"A64","v":"Biler mv."},null,null,{"$f":"D64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ64","v":0},{"$f":"AR64","v":0},{"$f":"AS64","v":0}]
[]
[]
[]
[]
[{"$f":"A69","v":"Aktiver udenfor landbrug"},null,null,{"$f":"D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"AQ69","v":0},{"$f":"AR69","v":0},{"$f":"AS69","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K71","v":0},null,null,null,null,null,null,null,{"$f":"S71","v":0},null,null,null,null,null,null,null,{"$f":"AA71","v":0},null,null,null,null,null,null,null,{"$f":"AI71","v":0},null,null,null,null,null,null,null,null,{"$f":"AR71","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K72","v":0},null,null,null,null,null,null,null,{"$f":"S72","v":0},null,null,null,null,null,null,null,{"$f":"AA72","v":0},null,null,null,null,null,null,null,{"$f":"AI72","v":0},null,null,null,null,null,null,null,null,{"$f":"AR72","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K73","v":0},null,null,null,null,null,null,null,{"$f":"S73","v":0},null,null,null,null,null,null,null,{"$f":"AA73","v":0},null,null,null,null,null,null,null,{"$f":"AI73","v":0},null,null,null,null,null,null,null,null,{"$f":"AR73","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K75","v":0},null,null,null,null,null,null,null,{"$f":"S75","v":0},null,null,null,null,null,null,null,{"$f":"AA75","v":0},null,null,null,null,null,null,null,{"$f":"AI75","v":0},null,null,null,null,null,null,null,null,{"$f":"AR75","v":0}]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K87","v":0},null,null,null,null,null,null,null,{"$f":"S87","v":0},null,null,null,null,null,null,null,{"$f":"AA87","v":0},null,null,null,null,null,null,null,{"$f":"AI87","v":0},null,null,null,null,null,null,null,null,{"$f":"AR87","v":0}]
[]
[{"$f":"A88","v":5},null,null,{"$f":"D88","v":" - Gæld"}," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G",null,{"$f":"AQ88","v":" + Indfri."},{"$f":"AR88","v":0},{"$f":"AS88","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[5,null,null," - Gæld"," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G"," + Indfri.",0,0," - Ny gæld"," +/- Reg.",0," + Afdrag","T/G",null," + Indfri.",0,0]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K94","v":0},null,null,null,null,null,null,null,{"$f":"S94","v":0},null,null,null,null,null,null,null,{"$f":"AA94","v":0},null,null,null,null,null,null,null,{"$f":"AI94","v":0},null,null,null,null,null,null,null,null,{"$f":"AR94","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K97","v":0},null,null,null,null,null,null,null,{"$f":"S97","v":0},null,null,null,null,null,null,null,{"$f":"AA97","v":0},null,null,null,null,null,null,null,{"$f":"AI97","v":0},null,null,null,null,null,null,null,null,{"$f":"AR97","v":0}]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K114","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"AR114","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K113","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"AR113","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K115","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"AR115","v":0}]
[]
[]
[]
[{"$f":"A118","v":"Gæld i alt"},null,null,{"$f":"D118","v":0},{"$f":"E118","v":0},0,0,{"$f":"H118","v":0},0,0,0,{"$f":"L118","v":0},{"$f":"M118","v":0},0,0,{"$f":"P118","v":0},0,0,0,{"$f":"T118","v":0},{"$f":"U118","v":0},0,0,{"$f":"X118","v":0},0,0,0,{"$f":"AB118","v":0},{"$f":"AC118","v":0},0,0,{"$f":"AF118","v":0},0,0,0,{"$f":"AJ118","v":0},{"$f":"AK118","v":0},{"$f":"AL118","v":0},0,{"$f":"AN118","v":0},0,null,0,0,{"$f":"AS118","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K120","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,{"$f":"AR120","v":0}]
[]
[]
[]
[]
[]
[]
[{"$f":"A127","v":0},null,null,null,{"$f":"E127","v":"Overført"},"O/N",0,"",0,null,{"$f":"K127","v":0},null,{"$f":"M127","v":"Overført"},"O/N",0,"",0,null,{"$f":"S127","v":0},null,{"$f":"U127","v":"Overført"},"O/N",0,"",0,null,{"$f":"AA127","v":0},null,{"$f":"AC127","v":"Overført"},"O/N",0,"",0,null,{"$f":"AI127","v":0},null,{"$f":"AK127","v":"Overført"},"O/N",0,"",0,null,null,{"$f":"AR127","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K128","v":0},null,null,null,null,null,null,null,{"$f":"S128","v":0},null,null,null,null,null,null,null,{"$f":"AA128","v":0},null,null,null,null,null,null,null,{"$f":"AI128","v":0},null,null,null,null,null,null,null,null,{"$f":"AR128","v":0}]

{"sheet":"Noegletal","index":2,"n_rows":148,"n_cols":45,"rows_kept":148,"cut":false,"hidden":false,"merged":[]}
["NØGLETALSBEREGNING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skjul"]
[null,{"$f":"Balance!B2","v":0}]
[null,{"$f":"Balance!B3","v":0}]
[null,{"$f":"Balance!B4","v":0}]
["NØGLETAL",null,null,null,null,{"$f":"Balance!M2","v":2024},null,null,null,null,null,null,null,{"$f":"F5+1","v":2025},null,null,null,null,null,null,null,{"$f":"N5+1","v":2026},null,null,null,null,null,null,null,{"$f":"V5+1","v":2027},null,null,null,null,null,null,null,{"$f":"AD5+1","v":2028},null,"Eks",null,null,null,0,1]
[null,"Arbejdstimer totalt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4000,null,null,null,null,1]
[null,"Heraf medhjælpers arbejdstimer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1665,null,null,null,null,1]
[null,"Familiens arbejdstimer",null,null,null,{"$f":"F6-F7","v":0},null,null,null,null,null,null,null,{"$f":"N6-N7","v":0},null,null,null,null,null,null,null,{"$f":"V6-V7","v":0},null,null,null,null,null,null,null,{"$f":"AD6-AD7","v":0},null,null,null,null,null,null,null,{"$f":"AL6-AL7","v":0},null,{"$f":"AN6-AN7","v":2335},null,null,null,null,1]
[null,"Timesats kr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,null,null,null,null,1]
[null,"Familiens arbejdsvederlag (timer * sats)",null,null,null,{"$f":"IF(F11<>0,0,F8*F9)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N11<>0,0,N8*N9)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V11<>0,0,V8*V9)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD11<>0,0,AD8*AD9)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AL11<>0,0,AL8*AL9)","v":0},null,null,null,null,null,null,1]
[null,"Ejeraflønning (erstatter timer * sats), kr.",null,null,null,450000,null,null,null,null,null,null,null,450000,null,null,null,null,null,null,null,450000,null,null,null,null,null,null,null,450000,null,null,null,null,null,null,null,450000,null,450000,null,null,null,null,1]
[null,null,null,null,null," - 1.000 kr. - ",null,null,null,null,null,null,null," - 1.000 kr. - ",null,null,null,null,null,null,null," - 1.000 kr. - ",null,null,null,null,null,null,null," - 1.000 kr. - ",null,null,null,null,null,null,null," - 1.000 kr. - ",null,null,null,null,null,null,1]
[null,"Resultat før finansiering",null,null,null,{"$f":"Resultat!G52","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O52","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W52","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE52","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AM52","v":0},null,{"$f":"SUM(F13:AL13)/5","v":0},null,null,null,null,1]
[null," - forpagtningsafgift",null,null,null,{"$f":"Resultat!G55","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O55","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W55","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE55","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AM55","v":0},null,{"$f":"SUM(F14:AL14)/5","v":0},null,null,null,null,1]
[null," - familiens arbejdsvederlag (ejeraflønning)",null,null,null,{"$f":"IF(F11<>0,-F11,F9*-F8)/1000","v":-450},null,null,null,null,null,null,null,{"$f":"IF(N11<>0,-N11,N9*-N8)/1000","v":-450},null,null,null,null,null,null,null,{"$f":"IF(V11<>0,-V11,V9*-V8)/1000","v":-450},null,null,null,null,null,null,null,{"$f":"IF(AD11<>0,-AD11,AD9*-AD8)/1000","v":-450},null,null,null,null,null,null,null,{"$f":"IF(AL11<>0,-AL11,AL9*-AL8)/1000","v":-450},null,{"$f":"SUM(F15:AL15)/5","v":-450},null,null,null,null,1]
[null,"Nettoudbytte / Rest til forrentning",null,null,null,{"$f":"F13+F14+F15","v":-450},null,null,null,null,null,null,null,{"$f":"N13+N14+N15","v":-450},null,null,null,null,null,null,null,{"$f":"V13+V14+V15","v":-450},null,null,null,null,null,null,null,{"$f":"AD13+AD14+AD15","v":-450},null,null,null,null,null,null,null,{"$f":"AL13+AL14+AL15","v":-450},null,{"$f":"SUM(F16:AL16)/5","v":-450},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["RENTABILITET",null,null,null,null,{"$f":"F$5","v":2024},null,null,null,null,null,null,null,{"$f":"N$5","v":2025},null,null,null,null,null,null,null,{"$f":"V$5","v":2026},null,null,null,null,null,null,null,{"$f":"AD$5","v":2027},null,null,null,null,null,null,null,{"$f":"AL$5","v":2028},null,"Gns 5 år",null,null,null,1,1]
[null,"Afkastningsgrad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(T19:AF19)/4","v":0},null,null,null,null,1]
[null,"Nettoudbytte tkr. * 100",null,null,null,{"$f":"F16","v":-450},null,null,null,null,null,null,null,{"$f":"N16","v":-450},null,null,null,null,null,null,null,{"$f":"V16","v":-450},null,null,null,null,null,null,null,{"$f":"AD16","v":-450},null,null,null,null,null,null,null,{"$f":"AL16","v":-450},null,{"$f":"SUM(F20:AL20)/5","v":-450},null,null,null,null,1]
[null," / Aktiver i alt gns. tkr. ",null,null,null,{"$f":"(Balance!D79+Balance!L79)/2","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!L79+Balance!T79)/2","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!T79+Balance!AB79)/2","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!AB79+Balance!AJ79)/2","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!AJ79+Balance!AS79)/2","v":0},null,{"$f":"SUM(F21:AL21)/5","v":0},null,null,null,null,1]
["Afkastningsgrad (AG):",null,null,null,null,{"$f":"IF(F21>0.5,F20/F21,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N21>0.5,N20/N21,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V21>0.5,V20/V21,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD21>0.5,AD20/AD21,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AL21>0.5,AL20/AL21,0)","v":0},null,{"$f":"SUM(F22:AL22)/5","v":0},null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Gældsrente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Finansieringsomkostninger netto tkr. * 100",null,null,null,{"$f":"-F35","v":0},null,null,null,null,null,null,null,{"$f":"-N35","v":0},null,null,null,null,null,null,null,{"$f":"-V35","v":0},null,null,null,null,null,null,null,{"$f":"-AD35","v":0},null,null,null,null,null,null,null,{"$f":"-AL35","v":0},null,{"$f":"SUM(F25:AL25)/5","v":0},null,null,null,null,1]
[null," / Gæld/hensættelse gns. tkr.",null,null,null,{"$f":"(Balance!D118+Balance!D120+Balance!L120+Balance!L118)/2*-1","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!L118+Balance!L120+Balance!T120+Balance!T118)/2*-1","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!T118+Balance!T120+Balance!AB120+Balance!AB118)/2*-1","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!AB118+Balance!AB120+Balance!AJ120+Balance!AJ118)/2*-1","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!AJ118+Balance!AJ120+Balance!AS120+Balance!AS118)/2*-1","v":0},null,0,null,null,null,null,1]
["Gældsrente (GR):",null,null,null,null,{"$f":"IF(F26<>0,F25/F26,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N26<>0,N25/N26,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V26<>0,V25/V26,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD26<>0,AD25/AD26,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AL26<>0,AL25/AL26,0)","v":0},null,{"$f":"SUM(F27:AL27)/5","v":0},null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Afkastningsgrad",null,null,null,{"$f":"F22","v":0},null,null,null,null,null,null,null,{"$f":"N22","v":0},null,null,null,null,null,null,null,{"$f":"V22","v":0},null,null,null,null,null,null,null,{"$f":"AD22","v":0},null,null,null,null,null,null,null,{"$f":"AL22","v":0},null,{"$f":"SUM(F29:AL29)/5","v":0},null,null,null,null,1]
[null," - gældsrente",null,null,null,{"$f":"F27*-1","v":0},null,null,null,null,null,null,null,{"$f":"N27*-1","v":0},null,null,null,null,null,null,null,{"$f":"V27*-1","v":0},null,null,null,null,null,null,null,{"$f":"AD27*-1","v":0},null,null,null,null,null,null,null,{"$f":"AL27*-1","v":0},null,0,null,null,null,null,1]
["Rentemarginal (RM)",null,null,null,null,{"$f":"F22-F27","v":0},null,null,null,null,null,null,null,{"$f":"N22-N27","v":0},null,null,null,null,null,null,null,{"$f":"V22-V27","v":0},null,null,null,null,null,null,null,{"$f":"AD22-AD27","v":0},null,null,null,null,null,null,null,{"$f":"AL22-AL27","v":0},null,0,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Egenkapitalens forrentning ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Nettoudbytte",null,null,null,{"$f":"F20","v":-450},null,null,null,null,null,null,null,{"$f":"N20","v":-450},null,null,null,null,null,null,null,{"$f":"V20","v":-450},null,null,null,null,null,null,null,{"$f":"AD20","v":-450},null,null,null,null,null,null,null,{"$f":"AL20","v":-450},null,{"$f":"SUM(F34:AL34)/5","v":-450},null,null,null,null,1]
[null," - finansieringsomkostninger",null,null,null,{"$f":"Resultat!G63-Resultat!G55","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O63-Resultat!O55","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W63-Resultat!W55","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE63-Resultat!AE55","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AM63-Resultat!AM55","v":0},null,0,null,null,null,null,1]
[null," = rest til forrentning af egenkapital * 100",null,null,null,{"$f":"F34+F35","v":-450},null,null,null,null,null,null,null,{"$f":"N34+N35","v":-450},null,null,null,null,null,null,null,{"$f":"V34+V35","v":-450},null,null,null,null,null,null,null,{"$f":"AD34+AD35","v":-450},null,null,null,null,null,null,null,{"$f":"AL34+AL35","v":-450},null,-450,null,null,null,null,1]
[null," / Egenkapital gns. tkr.",null,null,null,{"$f":"(Balance!D128+Balance!L128)/2","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!L128+Balance!T128)/2","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!T128+Balance!AB128)/2","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!AB128+Balance!AJ128)/2","v":0},null,null,null,null,null,null,null,{"$f":"(Balance!AJ128+Balance!AJ128)/2","v":0},null,0,null,null,null,null,1]
["Egenkapitalens forrentning (EKF):",null,null,null,null,{"$f":"IF(F37<=0,0,IF(F37>0.5,F36/F37,0))","v":0},null,null,null,null,null,null,null,{"$f":"IF(N37<=0,0,IF(N37>0.5,N36/N37,0))","v":0},null,null,null,null,null,null,null,{"$f":"IF(V37<=0,0,IF(V37>0.5,V36/V37,0))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD37<=0,0,IF(AD37>0.5,AD36/AD37,0))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AL37<=0,0,IF(AL37>0.5,AL36/AL37,0))","v":0},null,{"$f":"SUM(F38:AL38)/5","v":0},null,null,null,1,1]
[null,null,null,null,null,{"$f":"IF(F37<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(N37<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(V37<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AD37<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AL37<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,1]
[null,"Lønningsevne",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Resultat før finansiering tkr.",null,null,null,{"$f":"F13","v":0},null,null,null,null,null,null,null,{"$f":"N13","v":0},null,null,null,null,null,null,null,{"$f":"V13","v":0},null,null,null,null,null,null,null,{"$f":"AD13","v":0},null,null,null,null,null,null,null,{"$f":"AL13","v":0},null,{"$f":"SUM(F41:AL41)/5","v":0},null,null,null,null,1]
[null," + lønomkostninger tkr.",null,null,null,{"$f":"-Resultat!G31","v":0},null,null,null,null,null,null,null,{"$f":"-Resultat!O31","v":0},null,null,null,null,null,null,null,{"$f":"-Resultat!W31","v":0},null,null,null,null,null,null,null,{"$f":"-Resultat!AE31","v":0},null,null,null,null,null,null,null,{"$f":"-Resultat!AM31","v":0},null,{"$f":"SUM(F42:AF42)/4","v":0},null,null,null,null,1]
[null," - 4 pct. rente af egne landbrugsaktiver tkr.",null,null,null,{"$f":"-F21*4%","v":0},null,null,null,null,null,null,null,{"$f":"-N21*4%","v":0},null,null,null,null,null,null,null,{"$f":"-V21*4%","v":0},null,null,null,null,null,null,null,{"$f":"-AD21*4%","v":0},null,null,null,null,null,null,null,{"$f":"-AL21*4%","v":0},null,{"$f":"SUM(F43:AL43)/5","v":0},null,null,null,null,1]
[null," - forpagtningsafgift tkr.",null,null,null,{"$f":"F14","v":0},null,null,null,null,null,null,null,{"$f":"N14","v":0},null,null,null,null,null,null,null,{"$f":"V14","v":0},null,null,null,null,null,null,null,{"$f":"AD14","v":0},null,null,null,null,null,null,null,{"$f":"AL14","v":0},null,0,null,null,null,null,1]
[null,"Lønningsevne i alt tkr.",null,null,null,{"$f":"SUM(F41:F44)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(N41:N44)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(V41:V44)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AD41:AD44)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AL41:AL44)","v":0},null,0,null,null,null,null,1]
["Lønningsevne, kr. pr. time",null,null,null,null,{"$f":"IF(F6<>0,F45/F6,0)*1000","v":0},null,null,null,null,null,null,null,{"$f":"IF(N6<>0,N45/N6,0)*1000","v":0},null,null,null,null,null,null,null,{"$f":"IF(V6<>0,V45/V6,0)*1000","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD6<>0,AD45/AD6,0)*1000","v":0},null,null,null,null,null,null,null,{"$f":"IF(AL6<>0,AL45/AL6,0)*1000","v":0},null,{"$f":"(F46+N46+V46+AD46)/4","v":0},null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Kapacitetsgrad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Dækningsbidrag i alt",null,null,null,{"$f":"Resultat!G25","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O25","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W25","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE25","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AM25","v":0},null,{"$f":"SUM(F49:AL49)/5","v":0},null,null,null,null,1]
[null,"/(Kapacitetsomk. + ejeraflønning)",null,null,null,{"$f":"(Resultat!G44+Noegletal!F15)*-1","v":450},null,null,null,null,null,null,null,{"$f":"(Resultat!O44+Noegletal!N15)*-1","v":450},null,null,null,null,null,null,null,{"$f":"(Resultat!W44+Noegletal!V15)*-1","v":450},null,null,null,null,null,null,null,{"$f":"(Resultat!AE44+Noegletal!AD15)*-1","v":450},null,null,null,null,null,null,null,{"$f":"(Resultat!AM44+Noegletal!AL15)*-1","v":450},null,450,null,null,null,null,1]
["Kapacitetsgrad",null,null,null,null,{"$f":"IF(F49=0,0,F49/F50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N49=0,0,N49/N50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V49=0,0,V49/V50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD49=0,0,AD49/AD50)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AL49=0,0,AL49/AL50)","v":0},null,{"$f":"SUM(F51:AL51)/5","v":0},null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR51","v":1},1]
["LIKVIDITET",null,null,null,null,{"$f":"F$5","v":2024},null,null,null,null,null,null,null,{"$f":"N$5","v":2025},null,null,null,null,null,null,null,{"$f":"V$5","v":2026},null,null,null,null,null,null,null,{"$f":"AD$5","v":2027},null,null,null,null,null,null,null,{"$f":"AL$5","v":2028},null,null,null,null,null,1,1]
[null,"Afskrivningernes dækningsgrad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Likviditet efter regulering og privat tkr.",null,null,null,{"$f":"Resultat!G144","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O144","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W144","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE144","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AM144","v":0},null,{"$f":"SUM(F55:AL55)/5","v":0},null,null,null,null,1]
[null,"/Afskrivningerne i alt tkr.",null,null,null,{"$f":"Resultat!G124","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O124","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W124","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE124","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AM124","v":0},null,0,null,null,null,null,1]
["Afskrivningernes dækningsgrad",null,null,null,null,{"$f":"IF(F56=0,0,F55/F56)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N56=0,0,N55/N56)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V56=0,0,V55/V56)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD56=0,0,AD55/AD56)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AL56=0,0,AL55/AL56)","v":0},null,{"$f":"SUM(F57:AL57)/5","v":0},null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Selvfinansieringsgrad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Likviditet efter regulering og privat tkr. * 100",null,null,null,{"$f":"F55","v":0},null,null,null,null,null,null,null,{"$f":"N55","v":0},null,null,null,null,null,null,null,{"$f":"V55","v":0},null,null,null,null,null,null,null,{"$f":"AD55","v":0},null,null,null,null,null,null,null,{"$f":"AL55","v":0},null,{"$f":"SUM(F60:AL60)/5","v":0},null,null,null,null,1]
[null," / Investeringer i alt tkr.",null,null,null,{"$f":"Resultat!G156*-1","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O156*-1","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W156*-1","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE156*-1","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AM156*-1","v":0},null,0,null,null,null,null,1]
["Selvfinansieringsgrad",null,null,null,null,{"$f":"IF(F61=0,\"Inv. = 0\",F60/F61)","v":"Inv. = 0"},null,null,null,null,null,null,null,{"$f":"IF(N61=0,\"Inv. = 0\",N60/N61)","v":"Inv. = 0"},null,null,null,null,null,null,null,{"$f":"IF(V61=0,\"Inv. = 0\",V60/V61)","v":"Inv. = 0"},null,null,null,null,null,null,null,{"$f":"IF(AD61=0,\"Inv. = 0 \",AD60/AD61)","v":"Inv. = 0 "},null,null,null,null,null,null,null,{"$f":"IF(AL61=0,\"Inv. = 0\",AL60/AL61)","v":"Inv. = 0"},null,{"$f":"SUM(F62:AL62)/5","v":0},null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
["Kassekredit ultimo tkr.",null,null,null,null,{"$f":"Resultat!G176","v":1.0000000000000001E-5},null,null,null,null,null,null,null,{"$f":"Resultat!O176","v":1.0000000000000001E-5},null,null,null,null,null,null,null,{"$f":"Resultat!W176","v":1.0000000000000001E-5},null,null,null,null,null,null,null,{"$f":"Resultat!AE176","v":1.0000000000000001E-5},null,null,null,null,null,null,null,{"$f":"Resultat!AM176","v":1.0000000000000001E-5},null,{"$f":"SUM(F64:AL64)/5","v":1.0000000000000001E-5},null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR64","v":1},1]
["SOLIDITET",null,null,null,null,{"$f":"F$5","v":2024},null,null,null,null,null,null,null,{"$f":"N$5","v":2025},null,null,null,null,null,null,null,{"$f":"V$5","v":2026},null,null,null,null,null,null,null,{"$f":"AD$5","v":2027},null,null,null,null,null,null,null,{"$f":"AL$5","v":2028},null,null,null,null,null,1,1]
[null,"Soliditetsgrad",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Egenkapital * 100 tkr.",null,"Ultimo",null,{"$f":"Balance!L128","v":0},null,null,null,null,null,null,null,{"$f":"Balance!T128","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AB128","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AJ128","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AS128","v":0},null,{"$f":"SUM(F68:AL68)/5","v":0},null,null,null,null,1]
[null," / Aktiver i alt tkr.",null,"Ultimo",null,{"$f":"Balance!L79","v":0},null,null,null,null,null,null,null,{"$f":"Balance!T79","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AB79","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AJ79","v":0},null,null,null,null,null,null,null,{"$f":"Balance!AS79","v":0},null,0,null,null,null,null,1]
["Soliditetsgrad",null,null,null,null,{"$f":"IF(F69<>0,F68/F69,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N69<>0,N68/N69,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V69<>0,V68/V69,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD69<>0,AD68/AD69,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AL69<>0,AL68/AL69,0)","v":0},null,{"$f":"SUM(F70:AL70)/5","v":0},null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Gæld og hensættelser gns. tkr.",null,null,null,{"$f":"F26","v":0},null,null,null,null,null,null,null,{"$f":"N26","v":0},null,null,null,null,null,null,null,{"$f":"V26","v":0},null,null,null,null,null,null,null,{"$f":"AD26","v":0},null,null,null,null,null,null,null,{"$f":"AL26","v":0},null,{"$f":"SUM(F72:AL72)/5","v":0},null,null,null,null,1]
[null," / Egenkapital gns.tkr.",null,null,null,{"$f":"F37","v":0},null,null,null,null,null,null,null,{"$f":"N37","v":0},null,null,null,null,null,null,null,{"$f":"V37","v":0},null,null,null,null,null,null,null,{"$f":"AD37","v":0},null,null,null,null,null,null,null,{"$f":"AL37","v":0},null,0,null,null,null,null,1]
["Finansiel gearing",null,null,null,null,{"$f":"IF(F73<=0,0,F72/F73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N73<=0,0,N72/N73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V73<=0,0,V72/V73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD73<=0,0,AD72/AD73)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AL73<=0,0,AL72/AL73)","v":0},null,{"$f":"SUM(F74:AL74)/5","v":0},null,null,null,1,1]
[null,null,null,null,null,{"$f":"IF(F73<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(N73<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(V73<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AD73<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,null,{"$f":"IF(AL73<0,\"Negativ egenkapital\",\"\")","v":""},null,null,null,null,null,null,1]
["Årets ændring af egenkapital tkr.",null,null,null,null,{"$f":"Resultat!G111","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!O111","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!W111","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AE111","v":0},null,null,null,null,null,null,null,{"$f":"Resultat!AM111","v":0},null,{"$f":"SUM(F76:AL76)/5","v":0},null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AR76","v":1},1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,12345678910,null,null,null,null,null,null,null,12345678910,null,null,null,null,null,null,null,12345678910,null,null,null,null,null,null,null,12345678910,null,null,null,12345678910]

{"sheet":"Overblik","index":3,"n_rows":124,"n_cols":48,"rows_kept":124,"cut":false,"hidden":false,"merged":[[0,3,0,6],[1,3,1,6],[2,3,2,6],[37,17,37,18],[100,1,100,3],[96,1,96,3],[94,1,94,3],[50,1,50,3],[51,1,51,3],[58,1,58,3],[59,1,59,3],[60,1,60,3],[61,1,61,3],[62,1,62,3],[87,1,87,3],[88,1,88,3],[89,1,89,3],[90,1,90,3],[91,1,91,3],[92,1,92,3],[93,1,93,3],[95,1,95,3],[97,1,97,3],[98,1,98,3],[99,1,99,3],[64,2,64,4],[40,5,40,6],[33,2,33,3],[35,2,35,3],[36,2,36,3],[35,5,35,6],[36,5,36,6],[34,2,34,3],[38,2,38,3],[34,5,34,6],[38,5,38,6],[37,5,37,6],[37,2,37,3],[69,1,69,2],[70,1,70,2],[71,1,71,2],[72,1,72,2],[73,1,73,2],[74,1,74,2],[75,1,75,2],[76,1,76,2],[67,1,67,2],[68,1,68,2],[26,2,26,3],[26,5,26,6],[26,8,26,9],[26,11,26,12],[26,14,26,15],[29,5,29,6],[30,5,30,6],[31,5,31,6],[32,5,32,6],[29,2,29,3],[30,2,30,3],[31,2,31,3],[32,2,32,3],[4,17,4,19],[27,2,27,3],[27,5,27,6],[27,8,27,9],[27,11,27,12],[27,14,27,15],[5,17,5,19],[23,17,23,18],[25,17,25,18],[26,17,26,18],[27,17,27,18],[25,2,25,3],[25,5,25,6],[25,8,25,9],[25,11,25,12],[25,14,25,15],[5,2,5,4],[5,5,5,7],[5,8,5,10],[5,11,5,13],[5,14,5,16],[4,2,4,4],[23,2,23,3],[23,5,23,6],[31,17,31,18],[32,17,32,18],[29,8,29,9],[30,8,30,9],[31,8,31,9],[32,8,32,9],[29,11,29,12],[30,11,30,12],[31,11,31,12],[32,11,32,12],[29,17,29,18],[30,17,30,18],[4,5,4,7],[4,8,4,10],[29,14,29,15],[30,14,30,15],[31,14,31,15],[32,14,32,15],[4,11,4,13],[4,14,4,16],[37,8,37,9],[37,11,37,12],[37,14,37,15],[33,14,33,15],[33,11,33,12],[33,8,33,9],[23,8,23,9],[23,11,23,12],[23,14,23,15],[33,5,33,6],[34,11,34,12],[34,14,34,15],[38,14,38,15],[35,17,35,18],[36,17,36,18],[39,17,39,18],[40,17,40,18],[35,11,35,12],[36,11,36,12],[39,11,39,12],[78,14,78,16],[78,17,78,19],[85,2,85,4],[85,5,85,7],[85,8,85,10],[85,11,85,13],[85,14,85,16],[85,17,85,19],[78,2,78,4],[78,5,78,7],[78,8,78,10],[78,11,78,13],[32,20,32,21],[33,20,33,21],[52,1,52,3],[53,1,53,3],[54,1,54,3],[55,1,55,3],[56,1,56,3],[57,1,57,3],[33,17,33,18],[48,20,48,22],[42,2,42,4],[42,5,42,7],[42,8,42,10],[42,11,42,13],[42,14,42,16],[48,2,48,4],[48,5,48,7],[48,8,48,10],[48,11,48,13],[48,14,48,16],[34,17,34,18],[38,17,38,18],[34,8,34,9],[38,8,38,9],[66,1,66,2],[42,17,42,19],[48,17,48,19],[40,11,40,12],[35,14,35,15],[36,14,36,15],[39,14,39,15],[40,14,40,15],[35,8,35,9],[36,8,36,9],[39,8,39,9],[40,8,40,9],[39,2,39,3],[40,2,40,3],[39,5,39,6],[64,5,64,7],[64,8,64,10],[64,11,64,13],[64,14,64,16],[44,1,44,3],[45,1,45,3],[46,1,46,3],[64,17,64,19],[38,11,38,12],[4,20,4,22],[5,20,5,22],[23,20,23,21],[25,20,25,21],[26,20,26,21],[27,20,27,21],[29,20,29,21],[30,20,30,21],[31,20,31,21],[78,20,78,22],[85,20,85,22],[42,20,42,22],[34,20,34,21],[35,20,35,21],[36,20,36,21],[37,20,37,21],[38,20,38,21],[39,20,39,21],[40,20,40,21],[64,20,64,22]]}
[null,"OVERBLIK",{"$f":"Balance!B1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skjul",null,null,null,null,null,null,null,null,null,null,null,false,"År 1 i form Opsætning: Skjul år"]
[null,{"$f":"Balance!B2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,false,"År 2"]
[null,{"$f":"Balance!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,false,"År 6"]
[null,{"$f":"Balance!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,null,null,null,null,null,null,null,null,false,"År 7"]
[null,"Supplerende tekst","Årsrapport",null,null,"Årsrapport",null,null,"Estimat",null,null,"Budget",null,null,"Budget",null,null,"Budget",null,null,"Budget",null,null,1,null,null,null,null,null,null,null,null,null,null,null,"første 3 budget år skal altid vises for at der er plads til knapper på alle ark"]
[null,"RESULTAT",{"$f":"C5&\" \"&Resultat!E7-2","v":"Årsrapport 2022"},null,null,{"$f":"F5&\" \"&Resultat!E7-1","v":"Årsrapport 2023"},null,null,{"$f":"I5&\" \"&Resultat!E7","v":"Estimat 2024"},null,null,{"$f":"L5&\" \"&Resultat!E7+1","v":"Budget 2025"},null,null,{"$f":"O5&\" \"&Resultat!E7+2","v":"Budget 2026"},null,null,{"$f":"R5&\" \"&Resultat!E7+3","v":"Budget 2027"},null,null,{"$f":"U5&\" \"&Resultat!AK7","v":"Budget 2028"},null,null,1,null,null,null,null,null,null,null,null,null,null,null,"År 3, 4 og 5 kan derfor ikke skjules"]
[null,"Driftsgrene","Stk.","DB"," - 1.000 -","Stk.","DB"," - 1.000 -","Stk.","DB"," - 1.000 -","Stk.","DB"," - 1.000 -","Stk.","DB"," - 1.000 -","Stk.","DB"," - 1.000 -","Stk.","DB"," - 1.000 -",1]
[null,{"$f":"Resultat!C9","v":0},null,null,{"$f":"+C8*D8/1000","v":0},null,null,{"$f":"+F8*G8/1000","v":0},{"$f":"Resultat!E9","v":0},{"$f":"Resultat!F9","v":0},{"$f":"Resultat!G9","v":0},{"$f":"Resultat!M9","v":0},{"$f":"Resultat!N9","v":0},{"$f":"Resultat!O9","v":0},{"$f":"Resultat!U9","v":0},{"$f":"Resultat!V9","v":0},{"$f":"Resultat!W9","v":0},{"$f":"Resultat!AC9","v":0},{"$f":"Resultat!AD9","v":0},{"$f":"Resultat!AE9","v":0},{"$f":"Resultat!AK9","v":0},{"$f":"Resultat!AL9","v":0},{"$f":"Resultat!AM9","v":0},{"$f":"IF(ABS(E8)+ABS(H8)+ABS(K8)+ABS(N8)+ABS(Q8)+ABS(T8)>0,1,0)","v":0}]
[null,{"$f":"Resultat!C10","v":0},null,null,0,null,null,0,{"$f":"Resultat!E10","v":0},{"$f":"Resultat!F10","v":0},{"$f":"Resultat!G10","v":0},{"$f":"Resultat!M10","v":0},{"$f":"Resultat!N10","v":0},{"$f":"Resultat!O10","v":0},{"$f":"Resultat!U10","v":0},{"$f":"Resultat!V10","v":0},{"$f":"Resultat!W10","v":0},{"$f":"Resultat!AC10","v":0},{"$f":"Resultat!AD10","v":0},{"$f":"Resultat!AE10","v":0},{"$f":"Resultat!AK10","v":0},{"$f":"Resultat!AL10","v":0},{"$f":"Resultat!AM10","v":0},{"$f":"IF(ABS(E9)+ABS(H9)+ABS(K9)+ABS(N9)+ABS(Q9)+ABS(T9)>0,1,0)","v":0}]
[null,{"$f":"Resultat!C11","v":0},null,null,0,null,null,0,{"$f":"Resultat!E11","v":0},{"$f":"Resultat!F11","v":0},{"$f":"Resultat!G11","v":0},{"$f":"Resultat!M11","v":0},{"$f":"Resultat!N11","v":0},{"$f":"Resultat!O11","v":0},{"$f":"Resultat!U11","v":0},{"$f":"Resultat!V11","v":0},{"$f":"Resultat!W11","v":0},{"$f":"Resultat!AC11","v":0},{"$f":"Resultat!AD11","v":0},{"$f":"Resultat!AE11","v":0},{"$f":"Resultat!AK11","v":0},{"$f":"Resultat!AL11","v":0},{"$f":"Resultat!AM11","v":0},{"$f":"IF(ABS(E10)+ABS(H10)+ABS(K10)+ABS(N10)+ABS(Q10)+ABS(T10)>0,1,0)","v":0}]
[null,{"$f":"Resultat!C12","v":0},null,null,0,null,null,0,{"$f":"Resultat!E12","v":0},{"$f":"Resultat!F12","v":0},{"$f":"Resultat!G12","v":0},{"$f":"Resultat!M12","v":0},{"$f":"Resultat!N12","v":0},{"$f":"Resultat!O12","v":0},{"$f":"Resultat!U12","v":0},{"$f":"Resultat!V12","v":0},{"$f":"Resultat!W12","v":0},{"$f":"Resultat!AC12","v":0},{"$f":"Resultat!AD12","v":0},{"$f":"Resultat!AE12","v":0},{"$f":"Resultat!AK12","v":0},{"$f":"Resultat!AL12","v":0},{"$f":"Resultat!AM12","v":0},0]
[null,{"$f":"Resultat!C13","v":0},null,null,0,null,null,0,{"$f":"Resultat!E13","v":0},{"$f":"Resultat!F13","v":0},{"$f":"Resultat!G13","v":0},{"$f":"Resultat!M13","v":0},{"$f":"Resultat!N13","v":0},{"$f":"Resultat!O13","v":0},{"$f":"Resultat!U13","v":0},{"$f":"Resultat!V13","v":0},{"$f":"Resultat!W13","v":0},{"$f":"Resultat!AC13","v":0},{"$f":"Resultat!AD13","v":0},{"$f":"Resultat!AE13","v":0},{"$f":"Resultat!AK13","v":0},{"$f":"Resultat!AL13","v":0},{"$f":"Resultat!AM13","v":0},0]
[null,{"$f":"Resultat!C14","v":0},null,null,0,null,null,0,{"$f":"Resultat!E14","v":0},{"$f":"Resultat!F14","v":0},{"$f":"Resultat!G14","v":0},{"$f":"Resultat!M14","v":0},{"$f":"Resultat!N14","v":0},{"$f":"Resultat!O14","v":0},{"$f":"Resultat!U14","v":0},{"$f":"Resultat!V14","v":0},{"$f":"Resultat!W14","v":0},{"$f":"Resultat!AC14","v":0},{"$f":"Resultat!AD14","v":0},{"$f":"Resultat!AE14","v":0},{"$f":"Resultat!AK14","v":0},{"$f":"Resultat!AL14","v":0},{"$f":"Resultat!AM14","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realiseret /","Fletteord til nulpunkter"]
[null,{"$f":"Resultat!C15","v":0},null,null,0,null,null,0,{"$f":"Resultat!E15","v":0},{"$f":"Resultat!F15","v":0},{"$f":"Resultat!G15","v":0},{"$f":"Resultat!M15","v":0},{"$f":"Resultat!N15","v":0},{"$f":"Resultat!O15","v":0},{"$f":"Resultat!U15","v":0},{"$f":"Resultat!V15","v":0},{"$f":"Resultat!W15","v":0},{"$f":"Resultat!AC15","v":0},{"$f":"Resultat!AD15","v":0},{"$f":"Resultat!AE15","v":0},{"$f":"Resultat!AK15","v":0},{"$f":"Resultat!AL15","v":0},{"$f":"Resultat!AM15","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Nulpunkt!E64","v":"Ej data"},"Fletteord til nulpunkter"]
[null,{"$f":"Resultat!C16","v":0},null,null,0,null,null,0,{"$f":"Resultat!E16","v":0},{"$f":"Resultat!F16","v":0},{"$f":"Resultat!G16","v":0},{"$f":"Resultat!M16","v":0},{"$f":"Resultat!N16","v":0},{"$f":"Resultat!O16","v":0},{"$f":"Resultat!U16","v":0},{"$f":"Resultat!V16","v":0},{"$f":"Resultat!W16","v":0},{"$f":"Resultat!AC16","v":0},{"$f":"Resultat!AD16","v":0},{"$f":"Resultat!AE16","v":0},{"$f":"Resultat!AK16","v":0},{"$f":"Resultat!AL16","v":0},{"$f":"Resultat!AM16","v":0},0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Konsolideringsnulpunkt","Fletteord til nulpunkter"]
[null,{"$f":"Resultat!C17","v":0},null,null,0,null,null,0,{"$f":"Resultat!E17","v":0},{"$f":"Resultat!F17","v":0},{"$f":"Resultat!G17","v":0},{"$f":"Resultat!M17","v":0},{"$f":"Resultat!N17","v":0},{"$f":"Resultat!O17","v":0},{"$f":"Resultat!U17","v":0},{"$f":"Resultat!V17","v":0},{"$f":"Resultat!W17","v":0},{"$f":"Resultat!AC17","v":0},{"$f":"Resultat!AD17","v":0},{"$f":"Resultat!AE17","v":0},{"$f":"Resultat!AK17","v":0},{"$f":"Resultat!AL17","v":0},{"$f":"Resultat!AM17","v":0},0]
[null,{"$f":"Resultat!C18","v":0},null,null,0,null,null,0,{"$f":"Resultat!E18","v":0},{"$f":"Resultat!F18","v":0},{"$f":"Resultat!G18","v":0},{"$f":"Resultat!M18","v":0},{"$f":"Resultat!N18","v":0},{"$f":"Resultat!O18","v":0},{"$f":"Resultat!U18","v":0},{"$f":"Resultat!V18","v":0},{"$f":"Resultat!W18","v":0},{"$f":"Resultat!AC18","v":0},{"$f":"Resultat!AD18","v":0},{"$f":"Resultat!AE18","v":0},{"$f":"Resultat!AK18","v":0},{"$f":"Resultat!AL18","v":0},{"$f":"Resultat!AM18","v":0},{"$f":"IF(ABS(E17)+ABS(H17)+ABS(K17)+ABS(N17)+ABS(Q17)+ABS(T17)>0,1,0)","v":0}]
[null,{"$f":"Resultat!C19","v":0},null,null,0,null,null,0,{"$f":"Resultat!E19","v":0},{"$f":"Resultat!F19","v":0},{"$f":"Resultat!G19","v":0},{"$f":"Resultat!M19","v":0},{"$f":"Resultat!N19","v":0},{"$f":"Resultat!O19","v":0},{"$f":"Resultat!U19","v":0},{"$f":"Resultat!V19","v":0},{"$f":"Resultat!W19","v":0},{"$f":"Resultat!AC19","v":0},{"$f":"Resultat!AD19","v":0},{"$f":"Resultat!AE19","v":0},{"$f":"Resultat!AK19","v":0},{"$f":"Resultat!AL19","v":0},{"$f":"Resultat!AM19","v":0},0]
[null,{"$f":"Resultat!C20","v":0},null,null,0,null,null,0,{"$f":"Resultat!E20","v":0},{"$f":"Resultat!F20","v":0},{"$f":"Resultat!G20","v":0},{"$f":"Resultat!M20","v":0},{"$f":"Resultat!N20","v":0},{"$f":"Resultat!O20","v":0},{"$f":"Resultat!U20","v":0},{"$f":"Resultat!V20","v":0},{"$f":"Resultat!W20","v":0},{"$f":"Resultat!AC20","v":0},{"$f":"Resultat!AD20","v":0},{"$f":"Resultat!AE20","v":0},{"$f":"Resultat!AK20","v":0},{"$f":"Resultat!AL20","v":0},{"$f":"Resultat!AM20","v":0},0]
[null,{"$f":"Resultat!C21","v":0},null,null,0,null,null,0,{"$f":"Resultat!E21","v":0},{"$f":"Resultat!F21","v":0},{"$f":"Resultat!G21","v":0},{"$f":"Resultat!M21","v":0},{"$f":"Resultat!N21","v":0},{"$f":"Resultat!O21","v":0},{"$f":"Resultat!U21","v":0},{"$f":"Resultat!V21","v":0},{"$f":"Resultat!W21","v":0},{"$f":"Resultat!AC21","v":0},{"$f":"Resultat!AD21","v":0},{"$f":"Resultat!AE21","v":0},{"$f":"Resultat!AK21","v":0},{"$f":"Resultat!AL21","v":0},{"$f":"Resultat!AM21","v":0},0]
[null,{"$f":"Resultat!C22","v":0},0,0,0,0,0,0,{"$f":"Resultat!E22","v":0},{"$f":"Resultat!F22","v":0},{"$f":"Resultat!G22","v":0},{"$f":"Resultat!M22","v":0},{"$f":"Resultat!N22","v":0},{"$f":"Resultat!O22","v":0},{"$f":"Resultat!U22","v":0},{"$f":"Resultat!V22","v":0},{"$f":"Resultat!W22","v":0},{"$f":"Resultat!AC22","v":0},{"$f":"Resultat!AD22","v":0},{"$f":"Resultat!AE22","v":0},{"$f":"Resultat!AK22","v":0},{"$f":"Resultat!AL22","v":0},{"$f":"Resultat!AM22","v":0},0]
[null,{"$f":"Resultat!C23","v":0},0,0,0,0,0,0,{"$f":"Resultat!E23","v":0},{"$f":"Resultat!F23","v":0},{"$f":"Resultat!G23","v":0},{"$f":"Resultat!M23","v":0},{"$f":"Resultat!N23","v":0},{"$f":"Resultat!O23","v":0},{"$f":"Resultat!U23","v":0},{"$f":"Resultat!V23","v":0},{"$f":"Resultat!W23","v":0},{"$f":"Resultat!AC23","v":0},{"$f":"Resultat!AD23","v":0},{"$f":"Resultat!AE23","v":0},{"$f":"Resultat!AK23","v":0},{"$f":"Resultat!AL23","v":0},{"$f":"Resultat!AM23","v":0},0]
[null,{"$f":"Resultat!C24","v":0},0,0,0,0,0,0,{"$f":"Resultat!E24","v":0},{"$f":"Resultat!F24","v":0},{"$f":"Resultat!G24","v":0},{"$f":"Resultat!M24","v":0},{"$f":"Resultat!N24","v":0},{"$f":"Resultat!O24","v":0},{"$f":"Resultat!U24","v":0},{"$f":"Resultat!V24","v":0},{"$f":"Resultat!W24","v":0},{"$f":"Resultat!AC24","v":0},{"$f":"Resultat!AD24","v":0},{"$f":"Resultat!AE24","v":0},{"$f":"Resultat!AK24","v":0},{"$f":"Resultat!AL24","v":0},{"$f":"Resultat!AM24","v":0},0]
[null,"DB i alt",1,null,{"$f":"SUM(E8:E23)","v":0},1,null,{"$f":"SUM(H8:H23)","v":0},1,null,{"$f":"SUM(K8:K23)","v":0},1,null,{"$f":"SUM(N8:N23)","v":0},1,null,{"$f":"SUM(Q8:Q23)","v":0},1,null,{"$f":"SUM(T8:T23)","v":0},1,null,{"$f":"SUM(W8:W23)","v":0},1]
[null,null,null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",1]
[null,"Kontante kap. omk.",{"$f":"IFERROR(E26/E$24,\"\")","v":""},null,null,{"$f":"IFERROR(H26/H$24,\"\")","v":""},null,null,{"$f":"IFERROR(K26/K$24,\"\")","v":""},null,{"$f":"Resultat!G35","v":0},{"$f":"IFERROR(N26/N$24,\"\")","v":""},null,{"$f":"Resultat!O35","v":0},{"$f":"IFERROR(Q26/Q$24,\"\")","v":""},null,{"$f":"Resultat!W35","v":0},{"$f":"IFERROR(T26/T$24,\"\")","v":""},null,{"$f":"Resultat!AE35","v":0},{"$f":"IFERROR(W26/W$24,\"\")","v":""},null,{"$f":"Resultat!AM35","v":0},{"$f":"IF(ABS(E26)+ABS(H26)+ABS(K26)+ABS(N26)+ABS(Q26)+ABS(T26)>0,1,0)","v":0}]
[null,"Afskrivninger",{"$f":"IFERROR(E27/E$24,\"\")","v":""},null,null,{"$f":"IFERROR(H27/H$24,\"\")","v":""},null,null,{"$f":"IFERROR(K27/K$24,\"\")","v":""},null,{"$f":"IFERROR(Resultat!G42,\"-\")","v":0},"",null,{"$f":"IFERROR(Resultat!O42,\"-\")","v":0},"",null,{"$f":"IFERROR(Resultat!W42,\"-\")","v":0},"",null,{"$f":"IFERROR(Resultat!AE42,\"-\")","v":0},"",null,{"$f":"IFERROR(Resultat!AM42,\"-\")","v":0},0]
[null,"Res. primær drift","",null,{"$f":"SUM(E24:E27)","v":0},"",null,{"$f":"SUM(H24:H27)","v":0},"",null,{"$f":"SUM(K24:K27)","v":0},"",null,{"$f":"SUM(N24:N27)","v":0},"",null,{"$f":"SUM(Q24:Q27)","v":0},"",null,{"$f":"SUM(T24:T27)","v":0},"",null,{"$f":"SUM(W24:W27)","v":0},{"$f":"IF(ABS(E28)+ABS(H28)+ABS(K28)+ABS(N28)+ABS(Q28)+ABS(T28)>0,1,0)","v":0}]
[null,null,null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",1]
[null,"Anden virksomhed",{"$f":"IFERROR(E30/E$24,\"\")","v":""},null,null,{"$f":"IFERROR(H30/H$24,\"\")","v":""},null,null,{"$f":"IFERROR(K30/K$24,\"\")","v":""},null,{"$f":"Resultat!G48","v":0},{"$f":"IFERROR(N30/N$24,\"\")","v":""},null,{"$f":"Resultat!O48","v":0},{"$f":"IFERROR(Q30/Q$24,\"\")","v":""},null,{"$f":"Resultat!W48","v":0},{"$f":"IFERROR(T30/T$24,\"\")","v":""},null,{"$f":"Resultat!AE48","v":0},{"$f":"IFERROR(W30/W$24,\"\")","v":""},null,{"$f":"Resultat!AM48","v":0},{"$f":"IF(ABS(E30)+ABS(H30)+ABS(K30)+ABS(N30)+ABS(Q30)+ABS(T30)>0,1,0)","v":0}]
[null,"Afkoblet EU-støtte","",null,null,"",null,null,"",null,{"$f":"Resultat!G50","v":0},"",null,{"$f":"Resultat!O50","v":0},"",null,{"$f":"Resultat!W50","v":0},"",null,{"$f":"Resultat!AE50","v":0},"",null,{"$f":"Resultat!AM50","v":0},0]
[null,"Forpagtning","",null,null,"",null,null,"",null,{"$f":"Resultat!G55","v":0},"",null,{"$f":"Resultat!O55","v":0},"",null,{"$f":"Resultat!W55","v":0},"",null,{"$f":"Resultat!AE55","v":0},"",null,{"$f":"Resultat!AM55","v":0},0]
[null,"Finansiering (renter mv)","",null,null,"",null,null,"",null,{"$f":"(Resultat!G63-Resultat!G55)","v":0},"",null,{"$f":"(Resultat!O63-Resultat!O55)","v":0},"",null,{"$f":"(Resultat!W63-Resultat!W55)","v":0},"",null,{"$f":"(Resultat!AE63-Resultat!AE55)","v":0},"",null,{"$f":"(Resultat!AM63-Resultat!AM55)","v":0},0]
[null,"Res. efter finans.","",null,{"$f":"SUM(E28:E33)","v":0},"",null,{"$f":"SUM(H28:H33)","v":0},"",null,{"$f":"SUM(K28:K33)","v":0},"",null,{"$f":"SUM(N28:N33)","v":0},"",null,{"$f":"SUM(Q28:Q33)","v":0},"",null,{"$f":"SUM(T28:T33)","v":0},"",null,{"$f":"SUM(W28:W33)","v":0},0]
[null,null,null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",1]
[null,"Private indt./omk.",{"$f":"IFERROR(E36/E$24,\"\")","v":""},null,null,{"$f":"IFERROR(H36/H$24,\"\")","v":""},null,null,{"$f":"IFERROR(K36/K$24,\"\")","v":""},null,{"$f":"Resultat!G67","v":0},{"$f":"IFERROR(N36/N$24,\"\")","v":""},null,{"$f":"Resultat!O67","v":0},{"$f":"IFERROR(Q36/Q$24,\"\")","v":""},null,{"$f":"Resultat!W67","v":0},{"$f":"IFERROR(T36/T$24,\"\")","v":""},null,{"$f":"Resultat!AE67","v":0},{"$f":"IFERROR(W36/W$24,\"\")","v":""},null,{"$f":"Resultat!AM67","v":0},{"$f":"IF(ABS(E36)+ABS(H36)+ABS(K36)+ABS(N36)+ABS(Q36)+ABS(T36)>0,1,0)","v":0}]
[null,"Regulering i alt","",null,null,"",null,null,"",null,{"$f":"Resultat!G75","v":0},"",null,{"$f":"Resultat!O75","v":0},"",null,{"$f":"Resultat!W75","v":0},"",null,{"$f":"Resultat!AE75","v":0},"",null,{"$f":"Resultat!AM75","v":0},{"$f":"IF(ABS(E37)+ABS(H37)+ABS(K37)+ABS(N37)+ABS(Q37)+ABS(T37)>0,1,0)","v":0}]
[null,"Årets res. før skat","",null,{"$f":"SUM(E34:E37)","v":0},"",null,{"$f":"SUM(H34:H37)","v":0},"",null,{"$f":"SUM(K34:K37)","v":0},"",null,{"$f":"SUM(N34:N37)","v":0},"",null,{"$f":"SUM(Q34:Q37)","v":0},"",null,{"$f":"SUM(T34:T37)","v":0},"",null,{"$f":"SUM(W34:W37)","v":0},0]
[null,null,null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",null,null,"tkr.",1]
[null,"Skat af årets resultat",{"$f":"IFERROR(E40/E$24,\"\")","v":""},null,null,{"$f":"IFERROR(H40/H$24,\"\")","v":""},null,null,{"$f":"IFERROR(K40/K$24,\"\")","v":""},null,{"$f":"IFERROR(Resultat!G79,\"-\")","v":0},{"$f":"IFERROR(N40/N$24,\"\")","v":""},null,{"$f":"IFERROR(Resultat!O79,\"-\")","v":0},{"$f":"IFERROR(Q40/Q$24,\"\")","v":""},null,{"$f":"IFERROR(Resultat!W79,\"-\")","v":0},{"$f":"IFERROR(T40/T$24,\"\")","v":""},null,{"$f":"IFERROR(Resultat!AE79,\"-\")","v":0},{"$f":"IFERROR(W40/W$24,\"\")","v":""},null,{"$f":"IFERROR(Resultat!AM79,\"-\")","v":0},{"$f":"IF(ABS(E40)+ABS(H40)+ABS(K40)+ABS(N40)+ABS(Q40)+ABS(T40)>0,1,0)","v":0}]
[null,"Årets resultat",{"$f":"IFERROR(E41/E$24,\"\")","v":""},null,{"$f":"E38+E40","v":0},{"$f":"IFERROR(H41/H$24,\"\")","v":""},null,{"$f":"H38+H40","v":0},{"$f":"IFERROR(K41/K$24,\"\")","v":""},null,{"$f":"K38+K40","v":0},{"$f":"IFERROR(N41/N$24,\"\")","v":""},null,{"$f":"N38+N40","v":0},{"$f":"IFERROR(Q41/Q$24,\"\")","v":""},null,{"$f":"Q38+Q40","v":0},"",null,{"$f":"T38+T40","v":0},"",null,{"$f":"W38+W40","v":0},1,null,null,null,null,null,null,{"$f":"K41+N41+Q41+T41","v":0},-615.23333333333312]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(X45:X47)>0,1,0)","v":0}]
[null,"NULPUNKT",{"$f":"C6","v":"Årsrapport 2022"},null,null,{"$f":"F6","v":"Årsrapport 2023"},null,null,{"$f":"I6","v":"Estimat 2024"},null,null,{"$f":"L6","v":"Budget 2025"},null,null,{"$f":"O6","v":"Budget 2026"},null,null,{"$f":"R6","v":"Budget 2027"},null,null,{"$f":"U6","v":"Budget 2028"},null,null,{"$f":"IF(SUM(X45:X47)>0,1,0)","v":0}]
[null,null,null,null,"kr.",null,null,"kr.",null,null,"kr.",null,null,"kr.",null,null,"kr.",null,null,"kr.",null,null,"kr.",{"$f":"IF(SUM(X45:X47)>0,1,0)","v":0}]
[null,{"$f":"AM15&\" \"&AM14","v":"Konsolideringsnulpunkt Ej data"},null,null,null,null,null,null,null,null,{"$f":"Nulpunkt!F64","v":0},null,null,{"$f":"Nulpunkt!K64","v":0},null,null,{"$f":"Nulpunkt!P64","v":0},null,null,{"$f":"Nulpunkt!U64","v":0},null,null,{"$f":"Nulpunkt!Z64","v":0},{"$f":"IF(ABS(E45)+ABS(H45)+ABS(K45)+ABS(N45)+ABS(Q45)+ABS(T45)>0,1,0)","v":0}]
[null,"Likviditetsnulpunkt, kr.",null,null,null,null,null,null,null,null,{"$f":"Nulpunkt!F72","v":0},null,null,{"$f":"Nulpunkt!K72","v":0},null,null,{"$f":"Nulpunkt!P72","v":0},null,null,{"$f":"Nulpunkt!U72","v":0},null,null,{"$f":"Nulpunkt!Z72","v":0},0]
[null,{"$f":"AM13&\" \"&Nulpunkt!AV3","v":"Realiseret / Budgetteret mælkepris"},null,null,null,null,null,null,null,null,{"$f":"Nulpunkt!AW3","v":0},null,null,{"$f":"Nulpunkt!AW4","v":0},null,null,{"$f":"Nulpunkt!AW5","v":0},null,null,{"$f":"Nulpunkt!AW6","v":0},null,null,{"$f":"Nulpunkt!AW7","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(X51:X63)>0,1,0)","v":0}]
[null,"FORUDSÆTNINGER",{"$f":"C6","v":"Årsrapport 2022"},null,null,{"$f":"F6","v":"Årsrapport 2023"},null,null,{"$f":"I6","v":"Estimat 2024"},null,null,{"$f":"L6","v":"Budget 2025"},null,null,{"$f":"O6","v":"Budget 2026"},null,null,{"$f":"R6","v":"Budget 2027"},null,null,{"$f":"U6","v":"Budget 2028"},null,null,{"$f":"IF(SUM(X51:X63)>0,1,0)","v":0}]
[null,"Valgfrie nøgletal for priser og effektivitet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(X51:X63)>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(E51)+ABS(H51)+ABS(K51)+ABS(N51)+ABS(Q51)+ABS(T51)>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(E52)+ABS(H52)+ABS(K52)+ABS(N52)+ABS(Q52)+ABS(T52)>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(E53)+ABS(H53)+ABS(K53)+ABS(N53)+ABS(Q53)+ABS(T53)>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(E54)+ABS(H54)+ABS(K54)+ABS(N54)+ABS(Q54)+ABS(T54)>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(E55)+ABS(H55)+ABS(K55)+ABS(N55)+ABS(Q55)+ABS(T55)>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(E56)+ABS(H56)+ABS(K56)+ABS(N56)+ABS(Q56)+ABS(T56)>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"PENGEBINDING",{"$f":"C6","v":"Årsrapport 2022"},null,null,{"$f":"F6","v":"Årsrapport 2023"},null,null,{"$f":"I6","v":"Estimat 2024"},null,null,{"$f":"L6","v":"Budget 2025"},null,null,{"$f":"O6","v":"Budget 2026"},null,null,{"$f":"R6","v":"Budget 2027"},null,null,{"$f":"U6","v":"Budget 2028"},null,null,1]
[null,null,null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",1]
[null,"Årets resultat før skat",null,null,{"$f":"E38","v":0},null,null,{"$f":"H38","v":0},null,null,{"$f":"ResFoerSkat","v":0},null,null,{"$f":"ResFoerSkat2","v":0},null,null,{"$f":"ResFoerSkat3","v":0},null,null,{"$f":"ResFoerSkat4","v":0},null,null,{"$f":"ResFoerSkat4","v":0},{"$f":"IF(ABS(E69)+ABS(H69)+ABS(K69)+ABS(N69)+ABS(Q69)+ABS(T69)>0,1,0)","v":0}]
[null,"Tilbageførsel i alt",null,null,null,null,null,null,null,null,{"$f":"Resultat!G129","v":0},null,null,{"$f":"Resultat!O129","v":0},null,null,{"$f":"Resultat!W129","v":0},null,null,{"$f":"Resultat!AE129","v":0},null,null,{"$f":"Resultat!AM129","v":0},{"$f":"IF(ABS(E68)+ABS(H68)+ABS(K68)+ABS(N68)+ABS(Q68)+ABS(T68)>0,1,0)","v":0}]
[null,"Privat udtræk, skat og pension i alt",null,null,null,null,null,null,null,null,{"$f":"Resultat!G137","v":0},null,null,{"$f":"Resultat!O137","v":0},null,null,{"$f":"Resultat!W137","v":0},null,null,{"$f":"Resultat!AE137","v":0},null,null,{"$f":"Resultat!AM137","v":0},0]
[null,"Til investering og afdrag",null,{"$f":"IFERROR(E70/E$24,\"\")","v":""},{"$f":"SUM(E67:E69)","v":0},null,{"$f":"IFERROR(H70/H$24,\"\")","v":""},{"$f":"SUM(H67:H69)","v":0},null,{"$f":"IFERROR(K70/K$24,\"\")","v":""},{"$f":"SUM(K67:K69)","v":0},null,{"$f":"IFERROR(N70/N$24,\"\")","v":""},{"$f":"SUM(N67:N69)","v":0},null,{"$f":"IFERROR(Q70/Q$24,\"\")","v":""},{"$f":"SUM(Q67:Q69)","v":0},null,{"$f":"IFERROR(T70/T$24,\"\")","v":""},{"$f":"SUM(T67:T69)","v":0},null,{"$f":"IFERROR(W70/W$24,\"\")","v":""},{"$f":"SUM(W67:W69)","v":0},0]
[null,"Bes. og beh. forskydning",null,null,null,null,null,null,null,null,{"$f":"(Resultat!E141+Resultat!E142+Resultat!G141+Resultat!G142)","v":0},null,null,{"$f":"(Resultat!M141+Resultat!M142+Resultat!O141+Resultat!O142)","v":0},null,null,{"$f":"(Resultat!U141+Resultat!U142+Resultat!W141+Resultat!W142)","v":0},null,null,{"$f":"(Resultat!AC141+Resultat!AC142+Resultat!AE141+Resultat!AE142)","v":0},null,null,{"$f":"(Resultat!AK141+Resultat!AK142+Resultat!AM141+Resultat!AM142)","v":0},0]
[null,"Investeringer",null,null,null,null,null,null,null,null,{"$f":"Resultat!G156","v":0},null,null,{"$f":"Resultat!O156","v":0},null,null,{"$f":"Resultat!W156","v":0},null,null,{"$f":"Resultat!AE156","v":0},null,null,{"$f":"Resultat!AM156","v":0},0]
[null,"Likviditetsoverskud/behov",null,{"$f":"IFERROR(E73/E$24,\"\")","v":""},{"$f":"SUM(E70:E72)","v":0},null,{"$f":"IFERROR(H73/H$24,\"\")","v":""},{"$f":"SUM(H70:H72)","v":0},null,{"$f":"IFERROR(K73/K$24,\"\")","v":""},{"$f":"SUM(K70:K72)","v":0},null,{"$f":"IFERROR(N73/N$24,\"\")","v":""},{"$f":"SUM(N70:N72)","v":0},null,{"$f":"IFERROR(Q73/Q$24,\"\")","v":""},{"$f":"SUM(Q70:Q72)","v":0},null,{"$f":"IFERROR(T73/T$24,\"\")","v":""},{"$f":"SUM(T70:T72)","v":0},null,{"$f":"IFERROR(W73/W$24,\"\")","v":""},{"$f":"SUM(W70:W72)","v":0},0]
[null,"Afdrag real og bank",null,null,null,null,null,null,null,null,{"$f":"(Resultat!E166+Resultat!E167+Resultat!G166+Resultat!G167)","v":0},null,null,{"$f":"(Resultat!M166+Resultat!M167+Resultat!O166+Resultat!O167)","v":0},null,null,{"$f":"(Resultat!U166+Resultat!U167+Resultat!W166+Resultat!W167)","v":0},null,null,{"$f":"(Resultat!AC166+Resultat!AC167+Resultat!AE166+Resultat!AE167)","v":0},null,null,{"$f":"(Resultat!AK166+Resultat!AK167+Resultat!AM166+Resultat!AM167)","v":0},0]
[null,"Ændring kassekredit",null,null,null,null,null,null,null,null,{"$f":"(Resultat!E165+Resultat!G165+Resultat!E171+Resultat!G171)","v":0},null,null,{"$f":"(Resultat!M165+Resultat!O165+Resultat!M171+Resultat!O171)","v":0},null,null,{"$f":"(Resultat!U165+Resultat!W165+Resultat!U171+Resultat!W171)","v":0},null,null,{"$f":"(Resultat!AC165+Resultat!AE165+Resultat!AC171+Resultat!AE171)","v":0},null,null,{"$f":"(Resultat!AK165+Resultat!AM165+Resultat!AK171+Resultat!AM171)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ABS(E77)+ABS(H77)+ABS(K77)+ABS(N77)+ABS(Q77)+ABS(T77)>0,1,0)","v":1}]
[null,"Kassekredit ultimo saldo",null,null,null,null,null,null,null,null,{"$f":"Resultat!G176","v":1.0000000000000001E-5},null,null,{"$f":"Resultat!O176","v":1.0000000000000001E-5},null,null,{"$f":"Resultat!W176","v":1.0000000000000001E-5},null,null,{"$f":"Resultat!AE176","v":1.0000000000000001E-5},null,null,{"$f":"Resultat!AM176","v":1.0000000000000001E-5},{"$f":"IF(ABS(E77)+ABS(H77)+ABS(K77)+ABS(N77)+ABS(Q77)+ABS(T77)>0,1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"BALANCE",{"$f":"C6","v":"Årsrapport 2022"},null,null,{"$f":"F6","v":"Årsrapport 2023"},null,null,{"$f":"I6","v":"Estimat 2024"},null,null,{"$f":"L6","v":"Budget 2025"},null,null,{"$f":"O6","v":"Budget 2026"},null,null,{"$f":"R6","v":"Budget 2027"},null,null,{"$f":"U6","v":"Budget 2028"},null,null,1]
[null,null,null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",1]
[null,"Aktiver i alt",null,{"$f":"IFERROR(E81/E$81,\"\")","v":""},null,null,{"$f":"IFERROR(H81/H$81,\"\")","v":""},null,null,{"$f":"IFERROR(K81/K$81,\"\")","v":""},{"$f":"Balance!L79","v":0},null,{"$f":"IFERROR(N81/N$81,\"\")","v":""},{"$f":"Balance!T79","v":0},null,{"$f":"IFERROR(Q81/Q$81,\"\")","v":""},{"$f":"Balance!AB79","v":0},null,{"$f":"IFERROR(T81/T$81,\"\")","v":""},{"$f":"Balance!AJ79","v":0},null,{"$f":"IFERROR(W81/W$81,\"\")","v":""},{"$f":"Balance!AS79","v":0},{"$f":"IF(ABS(E81)+ABS(H81)+ABS(K81)+ABS(N81)+ABS(Q81)+ABS(T81)>0,1,0)","v":0}]
[null,"Gæld i alt",null,{"$f":"IFERROR(E82/E$81,\"\")","v":""},null,null,{"$f":"IFERROR(H82/H$81,\"\")","v":""},null,null,{"$f":"IFERROR(K82/K$81,\"\")","v":""},{"$f":"Balance!L118","v":0},null,{"$f":"IFERROR(N82/N$81,\"\")","v":""},{"$f":"Balance!T118","v":0},null,{"$f":"IFERROR(Q82/Q$81,\"\")","v":""},{"$f":"Balance!AB118","v":0},null,{"$f":"IFERROR(T82/T$81,\"\")","v":""},{"$f":"Balance!AJ118","v":0},null,{"$f":"IFERROR(W82/W$81,\"\")","v":""},{"$f":"Balance!AS118","v":0},0]
[null,"Hensættelser",null,{"$f":"IFERROR(E83/E$81,\"\")","v":""},null,null,{"$f":"IFERROR(H83/H$81,\"\")","v":""},null,null,{"$f":"IFERROR(K83/K$81,\"\")","v":""},{"$f":"Balance!L120","v":0},null,{"$f":"IFERROR(N83/N$81,\"\")","v":""},{"$f":"Balance!T120","v":0},null,{"$f":"IFERROR(Q83/Q$81,\"\")","v":""},{"$f":"Balance!AB120","v":0},null,{"$f":"IFERROR(T83/T$81,\"\")","v":""},{"$f":"Balance!AJ120","v":0},null,{"$f":"IFERROR(W83/W$81,\"\")","v":""},{"$f":"Balance!AS120","v":0},0]
[null,"Egenkapital",null,{"$f":"IFERROR(E84/E$81,\"\")","v":""},{"$f":"SUM(E81:E83)","v":0},null,{"$f":"IFERROR(H84/H$81,\"\")","v":""},{"$f":"SUM(H81:H83)","v":0},null,{"$f":"IFERROR(K84/K$81,\"\")","v":""},{"$f":"SUM(K81:K83)","v":0},null,{"$f":"IFERROR(N84/N$81,\"\")","v":""},{"$f":"SUM(N81:N83)","v":0},null,{"$f":"IFERROR(Q84/Q$81,\"\")","v":""},{"$f":"SUM(Q81:Q83)","v":0},null,{"$f":"IFERROR(T84/T$81,\"\")","v":""},{"$f":"SUM(T81:T83)","v":0},null,{"$f":"IFERROR(W84/W$81,\"\")","v":""},{"$f":"SUM(W81:W83)","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"NØGLETAL",{"$f":"C6","v":"Årsrapport 2022"},null,null,{"$f":"F6","v":"Årsrapport 2023"},null,null,{"$f":"I6","v":"Estimat 2024"},null,null,{"$f":"L6","v":"Budget 2025"},null,null,{"$f":"O6","v":"Budget 2026"},null,null,{"$f":"R6","v":"Budget 2027"},null,null,{"$f":"U6","v":"Budget 2028"},null,null,1]
[null,null,null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",null,null,"tkr. i alt",1]
[null,"RENTABILITET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Ejeraflønning",null,null,450,null,null,450,null,null,{"$f":"Noegletal!F11/1000","v":450},null,null,{"$f":"Noegletal!N11/1000","v":450},null,null,{"$f":"Noegletal!V11/1000","v":450},null,null,{"$f":"Noegletal!AD11/1000","v":450},null,null,{"$f":"Noegletal!AL11/1000","v":450},{"$f":"IF(ABS(E89)+ABS(H89)+ABS(K89)+ABS(N89)+ABS(Q89)+ABS(T89)>0,1,0)","v":1}]
[null,"Afkastningsgrad (AG)",null,null,{"$f":"IFERROR((E28+E30+E31+E32-E89)/((E81+E81)/2),0)","v":0},null,null,{"$f":"IFERROR((H28+H30+H31+H32-H89)/((H81+H81)/2),0)","v":0},null,null,{"$f":"Noegletal!F22","v":0},null,null,{"$f":"Noegletal!N22","v":0},null,null,{"$f":"Noegletal!V22","v":0},null,null,{"$f":"Noegletal!AD22","v":0},null,null,{"$f":"Noegletal!AL22","v":0},0]
[null,"Gældsrente (GR)",null,null,{"$f":"IFERROR(E33/(E82+E83),0)","v":0},null,null,{"$f":"IFERROR(H33/(H82+H83),0)","v":0},null,null,{"$f":"Noegletal!F27","v":0},null,null,{"$f":"Noegletal!N27","v":0},null,null,{"$f":"Noegletal!V27","v":0},null,null,{"$f":"Noegletal!AD27","v":0},null,null,{"$f":"Noegletal!AL27","v":0},0]
[null,"Rentemarginal (RM)",null,null,{"$f":"E90-E91","v":0},null,null,{"$f":"H90-H91","v":0},null,null,{"$f":"K90-K91","v":0},null,null,{"$f":"N90-N91","v":0},null,null,{"$f":"Q90-Q91","v":0},null,null,{"$f":"T90-T91","v":0},null,null,{"$f":"W90-W91","v":0},0]
[null,"Egenkapitalens forretning (EKF)",null,null,{"$f":"IFERROR(E90+(E92*E100),0)","v":0},null,null,{"$f":"IFERROR(H90+(H92*H100),0)","v":0},null,null,{"$f":"Noegletal!F38","v":0},null,null,{"$f":"Noegletal!N38","v":0},null,null,{"$f":"Noegletal!V38","v":0},null,null,{"$f":"Noegletal!AD38","v":0},null,null,{"$f":"Noegletal!AL38","v":0},0]
[null,"LIKVIDITET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Afskrivningernes dækningsgrad",null,null,null,null,null,null,null,null,{"$f":"Noegletal!F57","v":0},null,null,{"$f":"Noegletal!N57","v":0},null,null,{"$f":"Noegletal!V57","v":0},null,null,{"$f":"Noegletal!AD57","v":0},null,null,{"$f":"Noegletal!AL57","v":0},0]
[null,"Selvfinansieringsgrad",null,null,0,null,null,0,null,null,{"$f":"Noegletal!F62","v":"Inv. = 0"},null,null,{"$f":"Noegletal!N62","v":"Inv. = 0"},null,null,{"$f":"Noegletal!V62","v":"Inv. = 0"},null,null,{"$f":"Noegletal!AD62","v":"Inv. = 0 "},null,null,{"$f":"Noegletal!AL62","v":"Inv. = 0"},1]
[null,"Kassekredit ultimo saldo, tkr.",null,null,{"$f":"E77","v":0},null,null,{"$f":"H77","v":0},null,null,{"$f":"Noegletal!F64","v":1.0000000000000001E-5},null,null,{"$f":"Noegletal!N64","v":1.0000000000000001E-5},null,null,{"$f":"Noegletal!V64","v":1.0000000000000001E-5},null,null,{"$f":"Noegletal!AD64","v":1.0000000000000001E-5},null,null,{"$f":"Noegletal!AL64","v":1.0000000000000001E-5},1]
[null,"SOLIDITET",null,null,null,null,null,null,null,null,"",null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,"Soliditetsgrad",null,null,{"$f":"IFERROR(E84/E81,0)","v":0},null,null,{"$f":"IFERROR(H84/H81,0)","v":0},null,null,{"$f":"Noegletal!F70","v":0},null,null,{"$f":"Noegletal!N70","v":0},null,null,{"$f":"Noegletal!V70","v":0},null,null,{"$f":"Noegletal!AD70","v":0},null,null,{"$f":"Noegletal!AL70","v":0},0]
[null,"Finansiel gearing",null,null,{"$f":"IFERROR(E82/E84*-1,0)","v":0},null,null,{"$f":"IFERROR(H82/H84*-1,0)","v":0},null,null,{"$f":"Noegletal!F74","v":0},null,null,{"$f":"Noegletal!N74","v":0},null,null,{"$f":"Noegletal!V74","v":0},null,null,{"$f":"Noegletal!AD74","v":0},null,null,{"$f":"Noegletal!AL74","v":0},0,null,null,null,"Sum af konsolidering","Gemt sum af konsolidering"]
[null,"Årets ændring af egenkapital. tkr.",null,null,null,null,null,null,null,null,{"$f":"Noegletal!F76","v":0},null,null,{"$f":"Noegletal!N76","v":0},null,null,{"$f":"Noegletal!V76","v":0},null,null,{"$f":"Noegletal!AD76","v":0},null,null,{"$f":"Noegletal!AL76","v":0},0,null,null,null,{"$f":"K101+N101+Q101+T101+W101","v":0},0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C65","v":"Årsrapport 2022"},{"$f":"F65","v":"Årsrapport 2023"},{"$f":"I65","v":"Estimat 2024"},{"$f":"L65","v":"Budget 2025"},{"$f":"O65","v":"Budget 2026"},{"$f":"R65","v":"Budget 2027"},{"$f":"U65","v":"Budget 2028"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Konsolideringsnulpunkt",{"$f":"E45","v":0},{"$f":"H45","v":0},{"$f":"K45","v":0},{"$f":"N45","v":0},{"$f":"Q45","v":0},{"$f":"T45","v":0},{"$f":"W45","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dækningsbidrag tkr.",{"$f":"E24","v":0},{"$f":"H24","v":0},{"$f":"K24","v":0},{"$f":"N24","v":0},{"$f":"Q24","v":0},{"$f":"T24","v":0},{"$f":"W24","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resultat primær drift tkr.",{"$f":"E28","v":0},{"$f":"H28","v":0},{"$f":"K28","v":0},{"$f":"N28","v":0},{"$f":"Q28","v":0},{"$f":"T28","v":0},{"$f":"W28","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Resultat efter skat tkr.",{"$f":"E41","v":0},{"$f":"H41","v":0},{"$f":"K41","v":0},{"$f":"N41","v":0},{"$f":"Q41","v":0},{"$f":"T41","v":0},{"$f":"W41","v":0}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C86","v":"Årsrapport 2022"},{"$f":"F86","v":"Årsrapport 2023"},{"$f":"I86","v":"Estimat 2024"},{"$f":"L86","v":"Budget 2025"},{"$f":"O86","v":"Budget 2026"},{"$f":"R86","v":"Budget 2027"},{"$f":"U86","v":"Budget 2028"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EKF",{"$f":"E93","v":0},{"$f":"H93","v":0},{"$f":"K93","v":0},{"$f":"N93","v":0},{"$f":"Q93","v":0},{"$f":"T93","v":0},{"$f":"W93","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KK saldo, tkr.",{"$f":"E97","v":0},{"$f":"H97","v":0},{"$f":"K97","v":1.0000000000000001E-5},{"$f":"N97","v":1.0000000000000001E-5},{"$f":"Q97","v":1.0000000000000001E-5},{"$f":"T97","v":1.0000000000000001E-5},{"$f":"W97","v":1.0000000000000001E-5}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Soliditetsgrad",{"$f":"E99","v":0},{"$f":"H99","v":0},{"$f":"K99","v":0},{"$f":"N99","v":0},{"$f":"Q99","v":0},{"$f":"T99","v":0},{"$f":"W99","v":0}]

{"sheet":"Nulpunkt","index":4,"n_rows":234,"n_cols":67,"rows_kept":234,"cut":false,"hidden":false,"merged":[[153,31,153,33],[0,5,0,15],[111,2,111,5],[121,1,121,5],[129,1,129,5],[6,6,6,20]]}
["NULPUNKTSBEREGNING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Notering"]
[null,{"$f":"Balance!B2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Smågrisepris",null,"Tabel til overførset til overblik","Budgetteret afregningspris","Årstal"]
[null,{"$f":"Balance!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Vis","Skjul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Mælkepris",3,{"$f":"IF($AU$3=1,\"Budgetteret notering kr/kg\",IF($AU$3=2,\"Budgetteret smågrisepris kr/stk\",IF($AU$3=3,\"Budgetteret mælkepris\",IF($AU$3=4,\"Budgetteret afgrødepris kr./hkg\",\"\"))))","v":"Budgetteret mælkepris"},{"$f":"IF($AU$3=1,F$31,IF($AU$3=2,GrisPrisBudget1,IF($AU$3=3,F$36,IF($AU$3=4,F$40,\"\"))))","v":0},{"$f":"F9","v":2024}]
[null,{"$f":"Balance!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skjul","Vis",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kornpris",null,{"$f":"AV3","v":"Budgetteret mælkepris"},{"$f":"IF($AU$3=1,K$31,IF($AU$3=2,GrisePrisBudget2,IF($AU$3=3,K$36,IF($AU$3=4,K$40,\"\"))))","v":0},{"$f":"AX3+1","v":2025}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV4","v":"Budgetteret mælkepris"},{"$f":"IF($AU$3=1,P$31,IF($AU$3=2,GrisePrisBudget3,IF($AU$3=3,P$36,IF($AU$3=4,P$40,\"\"))))","v":0},{"$f":"AX4+1","v":2026}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV5","v":"Budgetteret mælkepris"},{"$f":"IF($AU$3=1,U$31,IF($AU$3=2,GriseprisBudget4,IF($AU$3=3,U$36,IF($AU$3=4,U$40,\"\"))))","v":0},{"$f":"AX5+1","v":2027}]
[null,null,null,null,null,null,{"$f":"IF(AND($AU$3=1,$F$31>0),\"Notering\",IF(AND($AU$3=2,$F$22+$F$13>=1),\"Smågrisepris\",IF(AND($AU$3=3,$F$34>1),\"Mælkepris\",IF(AND($AU$3=4,$F$38>1),\"Kr pr. hkg\",\"Mangler produktionsoplysninger\"))))","v":"Mangler produktionsoplysninger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV6","v":"Budgetteret mælkepris"},{"$f":"IF($AU$3=1,U$31,IF($AU$3=2,GriseprisBudget5,IF($AU$3=3,U$36,IF($AU$3=4,U$40,\"\"))))","v":0},{"$f":"AX6+1","v":2028}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
["NULPUNKT",null,null,null,null,{"$f":"Noegletal!F5","v":2024},null,null,null,null,{"$f":"F9+1","v":2025},null,null,null,null,{"$f":"K9+1","v":2026},null,null,null,null,{"$f":"P9+1","v":2027},null,null,null,null,{"$f":"U9+1","v":2028},null,1,1,1,1]
["SØER",null,null,null,"Antal årssøer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AU$3=1,$AU$3=2),1,0)","v":0},1,1,{"$f":"AE11","v":0},null,null,null,"Kg tilvækst produceret",null,null,null,null,"Kg tilvækst produceret",null,null,null,null,"Kg tilvækst produceret",null,null,null,null,"Kg tilvækst produceret",null,null,null,null,"Kg tilvækst produceret"]
[null,null,null,null,"Grise pr. årsso produceret",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(OR($AU$3=1,$AU$3=2),1,0)","v":0},1,1,{"$f":"IF(F11+K11+P11+U11+Z11<>0,1,0)","v":0}]
[null,null,null,null," Kg pr. smågris UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0,null,null,"Tilvækst fravænnede",{"$f":"F10*F11*F12","v":0},null,null,null,"Tilvækst fravænnede",{"$f":"K10*K11*K12","v":0},null,null,null,"Tilvækst fravænnede",{"$f":"P10*P11*P12","v":0},null,null,null,"Tilvækst fravænnede",{"$f":"U10*U11*U12","v":0},null,null,null,"Tilvækst fravænnede",{"$f":"Z10*Z11*Z12","v":0}]
[null,null,null,null,"Anvendt afregningspris, kr. pr. smågris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0]
[null,null,null,null,"Antal smågrise produceret i alt",{"$f":"F10*F11","v":0},null,null,null,null,{"$f":"K10*K11","v":0},null,null,null,null,{"$f":"P10*P11","v":0},null,null,null,null,{"$f":"U10*U11","v":0},null,null,null,null,{"$f":"Z10*Z11","v":0},null,0,1,1,{"$f":"AE13","v":0}]
["SMÅGRISE",null,null,null,null,{"$f":"IF(AND(F12>0,F17>0),IF(F12<>F17,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(K12>0,K17>0),IF(K12<>K17,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(P12>0,P17>0),IF(P12<>P17,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(U12>0,U17>0),IF(U12<>U17,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(Z12>0,Z17>0),IF(Z12<>Z17,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,0,1,1,{"$f":"AE16","v":0}]
[null,null,null,null,"Antal indsatte smågrise i alt",{"$f":"IF(F18<>0,F19*(1+F18),0)","v":0},null,null,null,null,{"$f":"IF(K18<>0,K19*(1+K18),0)","v":0},null,null,null,null,{"$f":"IF(P18<>0,P19*(1+P18),0)","v":0},null,null,null,null,{"$f":"IF(U18<>0,U19*(1+U18),0)","v":0},null,null,null,null,{"$f":"IF(Z18<>0,Z19*(1+Z18),0)","v":0},null,0,1,1,0]
[null,null,null,null," Kg pr. smågris IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0]
[null,null,null,null,"Dødelighed % smågrise IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0]
[null,null,null,null," Antal producerede smågrise i alt",null,{"$f":"F14/(1+F18)","v":0},null,null,null,null,{"$f":"K14/(1+K18)","v":0},null,null,null,null,{"$f":"P14/(1+P18)","v":0},null,null,null,null,null,null,null,{"$f":"U14/(1+U18)","v":0},null,{"$f":"Z14/(1+Z18)","v":0},0,1,1,0]
[null,null,null,null,"Dødelighed % smågrise UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0,null,null,"Tilvækst smågrise",{"$f":"(1-F20)*F21-(1+F18)*F17","v":0},null,null,null,"Tilvækst smågrise",{"$f":"(1-K20)*K21-(1+K18)*K17","v":0},null,null,null,"Tilvækst smågrise",{"$f":"(1-P20)*P21-(1+P18)*P17","v":0},null,null,null,"Tilvækst smågrise",{"$f":"(1-U20)*U21-(1+U18)*U17","v":0},null,null,null,"Tilvækst smågrise",{"$f":"(1-Z20)*Z21-(1+Z18)*Z17","v":0}]
[null,null,null,null," Kg pr. smågris UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0,null,null,"I alt tilvækst smågrise",{"$f":"F19*AI20","v":0},null,null,null,"I alt tilvækst smågrise",{"$f":"K19*AN20","v":0},null,null,null,"I alt tilvækst smågrise",{"$f":"P19*AS20","v":0},null,null,null,"I alt tilvækst smågrise",{"$f":"U19*AX20","v":0},null,null,null,"I alt tilvækst smågrise",{"$f":"Z19*BC20","v":0}]
[null,null,null,null,"Anvendt afregningspris, kr. pr. smågris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0]
[null,null,null,null,"Antal leverede smågrise i alt",{"$f":"TRUNC(IF(ISNUMBER(F19),F19*(1-F20),F19),0)","v":0},null,null,null,null,{"$f":"TRUNC(IF(ISNUMBER(K19),K19*(1-K20),K19),0)","v":0},null,null,null,null,{"$f":"TRUNC(IF(ISNUMBER(P19),P19*(1-P20),P19),0)","v":0},null,null,null,null,{"$f":"TRUNC(IF(ISNUMBER(U19),U19*(1-U20),U19),0)","v":0},null,null,null,null,{"$f":"TRUNC(IF(ISNUMBER(Z19),Z19*(1-Z20),Z19),0)","v":0},null,0,1,1,0]
["SLAGTESVIN",null,null,null,null,{"$f":"IF(AND(F21>0,F26>0),IF(F21<>F26,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(K21>0,K26>0),IF(K21<>K26,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(P21>0,P26>0),IF(P21<>P26,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,{"$f":"IF(AND(U21>0,U26>0),IF(U21<>U26,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,null,null,"",null,0,1,1,{"$f":"AE25","v":0}]
[null,null,null,null,"Antal indsatte smågrise i alt",{"$f":"IF(F28<>0,F28*(1+F27),0)","v":0},null,null,null,null,{"$f":"IF(K28<>0,K28*(1+K27),0)","v":0},null,null,null,null,{"$f":"IF(P28<>0,P28*(1+P27),0)","v":0},null,null,null,null,{"$f":"IF(U28<>0,U28*(1+U27),0)","v":0},null,null,null,null,{"$f":"IF(Z28<>0,Z28*(1+Z27),0)","v":0},null,0,1,1,0]
[null,null,null,null," Kg pr. smågris IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0]
[null,null,null,null,"Dødelighed % smågrise IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0]
[null,null,null,null," Antal producerede slagtesvin i alt",null,{"$f":"F23/(1+F27)","v":0},null,null,null,null,{"$f":"K23/(1+K27)","v":0},null,null,null,null,{"$f":"P23/(1+P27)","v":0},null,null,null,null,null,null,null,{"$f":"U23/(1+U27)","v":0},null,{"$f":"Z23/(1+Z27)","v":0},0,1,1,0,null,null,"Tilvækst slagtesvin",{"$f":"(1-F29)*F30-(1+F27)*F26","v":0},null,null,null,"Tilvækst slagtesvin",{"$f":"(1-K29)*K30-(1+K27)*K26","v":0},null,null,null,"Tilvækst slagtesvin",{"$f":"(1-P29)*P30-(1+P27)*P26","v":0},null,null,null,"Tilvækst slagtesvin",{"$f":"(1-U29)*U30-(1+U27)*U26","v":0},null,null,null,"Tilvækst slagtesvin",{"$f":"(1-Z29)*Z30-(1+Z27)*Z26","v":0}]
[null,null,null,null,"Døde/kasserede % slagtesvin UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0,null,null,"I alt tilvækst slagtesvin",{"$f":"AI28*F28","v":0},null,null,null,"I alt tilvækst slagtesvin",{"$f":"AN28*K28","v":0},null,null,null,"I alt tilvækst slagtesvin",{"$f":"AS28*P28","v":0},null,null,null,"I alt tilvækst slagtesvin",{"$f":"AX28*U28","v":0},null,null,null,"I alt tilvækst slagtesvin",{"$f":"BC28*Z28","v":0}]
[null,null,null,null," Kg leveret, slagtevægt UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0]
[null,null,null,null," Kr/kg, anvendt afregning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0]
[null,null,null,null,"Antal leverede slagtesvin i alt",{"$f":"IF(F28<>0,F28*(1-F29),0)","v":0},null,null,null,null,{"$f":"IF(K28<>0,K28*(1-K29),0)","v":0},null,null,null,null,{"$f":"IF(P28<>0,P28*(1-P29),0)","v":0},null,null,null,null,{"$f":"IF(U28<>0,U28*(1-U29),0)","v":0},null,null,null,null,{"$f":"IF(Z28<>0,Z28*(1-Z29),0)","v":0},null,0,1,1,0,null,null,"Tilvækst svin i alt, kg",{"$f":"AI29+AI21+AI12","v":0},null,null,null,"Tilvækst svin i alt, kg",{"$f":"AN29+AN21+AN12","v":0},null,null,null,"Tilvækst svin i alt, kg",{"$f":"AS29+AS21+AS12","v":0},null,null,null,"Tilvækst svin i alt, kg",{"$f":"AX29+AX21+AX12","v":0},null,null,null,"Tilvækst svin i alt, kg",{"$f":"BC29+BC21+BC12","v":0}]
["KØER",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AU$3=3,1,0)","v":1},1,1,{"$f":"AE34","v":0},null,null,"Antal dyr med afgangsvægt pattegrise eller smågrise",{"$f":"IFERROR(IF(F19<>0,AI32/F21,AI32/F12),0)","v":0},null,null,null,"Antal dyr med afgangsvægt",{"$f":"IFERROR(IF(K19<>0,AN32/K21,AN32/K12),0)","v":0},null,null,null,"Antal dyr med afgangsvægt",{"$f":"IFERROR(IF(P19<>0,AS32/P21,AS32/P12),0)","v":0},null,null,null,"Antal dyr med afgangsvægt",{"$f":"IFERROR(IF(U19<>0,AX32/U21,AX32/U12),0)","v":0},null,null,null,"Antal dyr med afgangsvægt",{"$f":"IFERROR(IF(Z19<>0,BC32/Z21,BC32/Z12),0)","v":0}]
[null,null,null,null,"Stk årskøer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AU$3=3,1,0)","v":1},1,1,{"$f":"IF(F34+K34+P34+U34+Z34<>0,1,0)","v":0},null,null,"Svin netto 1 kr.",{"$f":"F44+F48+F52","v":0},null,null,null,"Svin netto 1 kr.",{"$f":"K44+K48+K52","v":0},null,null,null,"Svin netto 1 kr.",{"$f":"P44+P48+P52","v":0},null,null,null,"Svin netto 1 kr.",{"$f":"U44+U48+U52","v":0},null,null,null,"Svin netto 1 kr.",{"$f":"Z44+Z48+Z52","v":0}]
[null,null,null,null," Kg EKM pr. årsko",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,0,null,null,"Omregnet til ændring i smågrisepris",{"$f":"IFERROR(AI34/AI33,0)","v":0},null,null,null,"Omregnet til ændring i smågrisepris",{"$f":"IFERROR(AN34/AN33,0)","v":0},null,null,null,"Omregnet til ændring i smågrisepris",{"$f":"IFERROR(AS34/AS33,0)","v":0},null,null,null,"Omregnet til ændring i smågrisepris",{"$f":"IFERROR(AX34/AX33,0)","v":0},null,null,null,"Omregnet til ændring i smågrisepris",{"$f":"IFERROR(BC34/BC33,0)","v":0}]
[null,null,null,null," Anvendt mælkepris, kr/kg EKM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,0]
["AFGRØDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AU$3=4,1,0)","v":0},1,1,{"$f":"AE38","v":0}]
[null,null,null,null,"Ha med afgrøden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($AU$3=4,1,0)","v":0},1,1,0]
[null,null,null,null,"Hkg pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0]
[null,null,null,null,"Anvendt afregningspris, kr/hkg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
["Beregning af fald på 1 kr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,"1 kr notering på smågris afgang",null,null,null,{"$f":"IF(F14<>0,-F184,0)","v":0},null,null,null,null,{"$f":"IF(K14<>0,-K184,0)","v":0},null,null,null,null,{"$f":"IF(P14<>0,-P184,0)","v":0},null,null,null,null,{"$f":"IF(U14<>0,-U184,0)","v":0},null,null,null,null,{"$f":"IF(Z14<>0,-Z184,0)","v":0},null,{"$f":"IF(OR($AU$3=1,$AU$3=2),1,0)","v":0},1,1,{"$f":"IF(F43+K43+P43+U43+Z43<>0,1,0)","v":0}]
[null,"1 kr på fravænnede grise fra søer, i alt",null,null,null,{"$f":"IF(F14<>0,F14*-F184,0)","v":0},null,null,null,null,{"$f":"IF(K14<>0,K14*-K184,0)","v":0},null,null,null,null,{"$f":"IF(P14<>0,P14*-P184,0)","v":0},null,null,null,null,{"$f":"IF(U14<>0,U14*-U184,0)","v":0},null,null,null,null,{"$f":"IF(Z14<>0,Z14*-Z184,0)","v":0},null,0,1,1,0]
[null,"1 kr notering på smågris indgang",null,null,null,{"$f":"IF(F19<>0,F200,0)","v":0},null,null,null,null,{"$f":"IF(K19<>0,K200,0)","v":0},null,null,null,null,{"$f":"IF(P19<>0,P200,0)","v":0},null,null,null,null,{"$f":"IF(U19<>0,U200,0)","v":0},null,null,null,null,{"$f":"IF(Z19<>0,Z200,0)","v":0},null,0,1,1,0]
[null,"1 kr notering på smågris afgang",null,null,null,{"$f":"IF(F19<>0,-F217,0)","v":0},null,null,null,null,{"$f":"IF(K19<>0,-K217,0)","v":0},null,null,null,null,{"$f":"IF(P19<>0,-P217,0)","v":0},null,null,null,null,{"$f":"IF(U19<>0,-U217,0)","v":0},null,null,null,null,{"$f":"IF(Z19<>0,-Z217,0)","v":0},null,0,1,1,0]
[null,"Netto 1 kr smågrise med dødelighed",null,null,null,{"$f":"IF(F19<>0,(F46*(1-F20)+F45*(1+F18)),0)","v":0},null,null,null,null,{"$f":"IF(K19<>0,(K46*(1-K20)+K45*(1+K18)),0)","v":0},null,null,null,null,{"$f":"IF(P19<>0,(P46*(1-P20)+P45*(1+P18)),0)","v":0},null,null,null,null,{"$f":"IF(U19<>0,(U46*(1-U20)+U45*(1+U18)),0)","v":0},null,null,null,null,{"$f":"IF(Z19<>0,(Z46*(1-Z20)+Z45*(1+Z18)),0)","v":0},null,0,1,1,0]
[null,"Netto 1 kr,  smågrise i alt",null,null,null,{"$f":"IF(F19<>0,F47*F19,0)","v":0},null,null,null,null,{"$f":"IF(K19<>0,K47*K19,0)","v":0},null,null,null,null,{"$f":"IF(P19<>0,P47*P19,0)","v":0},null,null,null,null,{"$f":"IF(U19<>0,U47*U19,0)","v":0},null,null,null,null,{"$f":"IF(Z19<>0,Z47*Z19,0)","v":0},null,0,1,1,0]
[null,"1 kr notering på smågris indgang",null,null,null,{"$f":"IF(F28<>0,F234,0)","v":0},null,null,null,null,{"$f":"IF(K28<>0,K234,0)","v":0},null,null,null,null,{"$f":"IF(P28<>0,P234,0)","v":0},null,null,null,null,{"$f":"IF(U28<>0,U234,0)","v":0},null,null,null,null,{"$f":"IF(Z28<>0,Z234,0)","v":0},null,0,1,1,0]
[null,"1 kr notering på slagtesvin afgang",null,null,null,{"$f":"IF(F28<>0,-F30,0)","v":0},null,null,null,null,{"$f":"IF(K28<>0,-K30,0)","v":0},null,null,null,null,{"$f":"IF(P28<>0,-P30,0)","v":0},null,null,null,null,{"$f":"IF(U28<>0,-U30,0)","v":0},null,null,null,null,{"$f":"IF(Z28<>0,-Z30,0)","v":0},null,0,1,1,0]
[null,"Netto 1 kr slagtesvin med dødelighed",null,null,null,{"$f":"IF(F28<>0,F49*(1+F27)+F50*(1-F29),0)","v":0},null,null,null,null,{"$f":"IF(K28<>0,K49*(1+K27)+K50*(1-K29),0)","v":0},null,null,null,null,{"$f":"IF(P28<>0,P49*(1+P27)+P50*(1-P29),0)","v":0},null,null,null,null,{"$f":"IF(U28<>0,U49*(1+U27)+U50*(1-U29),0)","v":0},null,null,null,null,{"$f":"IF(Z28<>0,Z49*(1+Z27)+Z50*(1-Z29),0)","v":0},null,0,1,1,0]
[null,"Netto 1 kr, slagtesvin i alt",null,null,null,{"$f":"IF(F28<>0,F51*F28,0)","v":0},null,null,null,null,{"$f":"IF(K28<>0,K51*K28,0)","v":0},null,null,null,null,{"$f":"IF(P28<>0,P51*P28,0)","v":0},null,null,null,null,{"$f":"IF(U28<>0,U51*U28,0)","v":0},null,null,null,null,{"$f":"IF(Z28<>0,Z51*Z28,0)","v":0},null,0,1,1,0]
[null,"Netto 1 kr køer",null,null,null,{"$f":"F34*-F35","v":0},null,null,null,null,{"$f":"K34*-K35","v":0},null,null,null,null,{"$f":"P34*-P35","v":0},null,null,null,null,{"$f":"U34*-U35","v":0},null,null,null,null,{"$f":"Z34*-Z35","v":0},null,{"$f":"IF($AU$3=3,1,0)","v":1},1,1,1]
[null,"Netto 1 kr markafgrøder",null,null,null,{"$f":"F39*-F38","v":0},null,null,null,null,{"$f":"K39*-K38","v":0},null,null,null,null,{"$f":"P39*-P38","v":0},null,null,null,null,{"$f":"U39*-U38","v":0},null,null,null,null,{"$f":"Z39*-Z38","v":0},null,{"$f":"IF($AU$3=4,1,0)","v":0},1,1,{"$f":"IF(F54+K54+P54+U54+Z54<>0,1,0)","v":0}]
[null,"Netto 1 kr i beregningen",null,null,null,{"$f":"IF($AU3=3,F53,IF($AU$3=4,F54,F44+F48+F52))","v":0},null,null,null,null,{"$f":"IF($AU3=3,K53,IF($AU$3=4,K54,K44+K48+K52))","v":0},null,null,null,null,{"$f":"IF($AU3=3,P53,IF($AU$3=4,P54,P44+P48+P52))","v":0},null,null,null,null,{"$f":"IF($AU3=3,U53,IF($AU$3=4,U54,U44+U48+U52))","v":0},null,null,null,null,{"$f":"IF($AU3=3,Z53,IF($AU$3=4,Z54,Z44+Z48+Z52))","v":0},null,1,1,1,0]
["Budgettet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,"Beregnet konsolidering",null,null,null,{"$f":"konsolidering","v":0},null,null,null,null,{"$f":"konsolidering2","v":0},null,null,null,null,{"$f":"konsolidering3","v":0},null,null,null,null,{"$f":"konsolidering4","v":0},null,null,null,null,{"$f":"Konsolidering5","v":0},null,1,1,1,1]
[null,"Budget ændring for nul i kons",null,null,null,{"$f":"Resultat!G285","v":0},null,null,null,null,{"$f":"Resultat!O285","v":0},null,null,null,null,{"$f":"Resultat!W285","v":0},null,null,null,null,{"$f":"Resultat!AE285","v":0},null,null,null,null,{"$f":"Resultat!AM285","v":0},null,1,1,1,1]
[null,"Ændring i kr/kg før skat",null,null,null,{"$f":"IF(F55<>0,(F58*1000)/-F55,0)","v":0},null,null,null,null,{"$f":"IF(K55<>0,(K58*1000)/-K55,0)","v":0},null,null,null,null,{"$f":"IF(P55<>0,(P58*1000)/-P55,0)","v":0},null,null,null,null,{"$f":"IF(U55<>0,(U58*1000)/-U55,0)","v":0},null,null,null,null,{"$f":"IF(Z55<>0,(Z58*1000)/-Z55,0)","v":0},null,1,1,1,1]
[1,"Hvis 1, dvs. notering",null,null,null,{"$f":"F31+F59","v":0},null,null,null,null,{"$f":"K31+K59","v":0},null,null,null,null,{"$f":"P31+P59","v":0},null,null,null,null,{"$f":"U31+U59","v":0},null,null,null,null,{"$f":"Z31+Z59","v":0},null,0,0,0,0]
[2,"Hvis 2, dvs. smågrise pris",null,null,null,{"$f":"F59*AI35*-1+IF(F19<>0,GrisPrisBudget1,F13)","v":0},null,null,null,null,{"$f":"K59*AN35*-1+IF(K19<>0,GrisPrisBudget2,K13)","v":0},null,null,null,null,{"$f":"P59*AS35*-1+IF(P19<>0,GrisPrisBudget3,P13)","v":0},null,null,null,null,{"$f":"U59*AX35*-1+IF(U19<>0,GrisPrisBudget4,U13)","v":0},null,null,null,null,{"$f":"Z59*BC35*-1+IF(Z19<>0,GrisPrisBudget5,Z13)","v":0},null,0,0,0,0]
[3,"Hvis 3, dvs mælkepris",null,null,null,{"$f":"F36+F59","v":0},null,null,null,null,{"$f":"K36+K59","v":0},null,null,null,null,{"$f":"P36+P59","v":0},null,null,null,null,{"$f":"U36+U59","v":0},null,null,null,null,{"$f":"Z36+Z59","v":0},null,0,0,0,0]
[4,"Hvis 4, dvs. kornpris",null,null,null,{"$f":"F40+F59","v":0},null,null,null,null,{"$f":"K40+K59","v":0},null,null,null,null,{"$f":"P40+P59","v":0},null,null,null,null,{"$f":"U40+U59","v":0},null,null,null,null,{"$f":"Z40+Z59","v":0},null,0,0,0,0]
["Konsolideringsnulpunkt",null,null,null,{"$f":"IF(AND($AU$3=1,$F$31>0),\"Notering\",IF(AND($AU$3=2,$F$22+$F$13>=1),\"Smågrisepris\",IF(AND($AU$3=3,$F$34>1),\"Mælkepris\",IF(AND($AU$3=4,$F$38>1),\"Kr pr. hkg\",\"Ej data\"))))","v":"Ej data"},{"$f":"INDEX(F60:F63,$AU$3)","v":0},null,null,null,null,{"$f":"INDEX(K60:K63,$AU$3)","v":0},null,null,null,null,{"$f":"INDEX(P60:P63,$AU$3)","v":0},null,null,null,null,{"$f":"INDEX(U60:U63,$AU$3)","v":0},null,null,null,null,{"$f":"INDEX(Z60:Z63,$AU$3)","v":0},null,1,1,1,1]
[null,"Til investering og afdrag",null,null,null,{"$f":"Resultat!G139","v":0},null,null,null,null,{"$f":"Resultat!O139","v":0},null,null,null,null,{"$f":"Resultat!W139","v":0},null,null,null,null,{"$f":"Resultat!AE139","v":0},null,null,null,null,{"$f":"Resultat!AM139","v":0},null,1,1,1,1]
[null,"Budget ændring for nul i selvfinansiering",null,null,null,{"$f":"Resultat!G290","v":0},null,null,null,null,{"$f":"Resultat!O290","v":0},null,null,null,null,{"$f":"Resultat!W290","v":0},null,null,null,null,{"$f":"Resultat!AE290","v":0},null,null,null,null,{"$f":"Resultat!AM290","v":0},null,1,1,1,1]
[null,"Ændring i kr/kg før skat",null,null,null,{"$f":"IF(F55<>0,(F66*1000)/-F55,0)","v":0},null,null,null,null,{"$f":"IF(K55<>0,(K66*1000)/-K55,0)","v":0},null,null,null,null,{"$f":"IF(P55<>0,(P66*1000)/-P55,0)","v":0},null,null,null,null,{"$f":"IF(U55<>0,(U66*1000)/-U55,0)","v":0},null,null,null,null,{"$f":"IF(Z55<>0,(Z66*1000)/-Z55,0)","v":0},null,1,1,1,1]
[1,"Hvis 1, dvs. notering",null,null,null,{"$f":"F31+F67","v":0},null,null,null,null,{"$f":"K31+K67","v":0},null,null,null,null,{"$f":"P31+P67","v":0},null,null,null,null,{"$f":"U31+U67","v":0},null,null,null,null,{"$f":"Z31+Z67","v":0},null,0,0,0,0]
[2,"Hvis 2, dvs. smågrise pris",null,null,null,{"$f":"F67*AI35*-1+GrisPrisBudget1","v":0},null,null,null,null,{"$f":"K67*AN35*-1+GrisPrisBudget2","v":0},null,null,null,null,{"$f":"P67*AS35*-1+GrisPrisBudget3","v":0},null,null,null,null,{"$f":"U67*AX35*-1+GrisPrisBudget4","v":0},null,null,null,null,{"$f":"Z67*BC35*-1+GrisPrisBudget5","v":0},null,0,0,0,0]
[3,"Hvis 3, dvs mælkepris",null,null,null,{"$f":"F67+F36","v":0},null,null,null,null,{"$f":"K67+K36","v":0},null,null,null,null,{"$f":"P67+P36","v":0},null,null,null,null,{"$f":"U67+U36","v":0},null,null,null,null,{"$f":"Z67+Z36","v":0},null,0,0,0,0]
[4,"Hvis 4, dvs. kornpris",null,null,null,{"$f":"F67+F40","v":0},null,null,null,null,{"$f":"K67+K40","v":0},null,null,null,null,{"$f":"P67+P40","v":0},null,null,null,null,{"$f":"U67+U40","v":0},null,null,null,null,{"$f":"Z67+Z40","v":0},null,0,0,0,0]
["Likviditetsnulpunkt",null,null,null,{"$f":"IF(AND($AU$3=1,$F$31>0),\"Notering\",IF(AND($AU$3=2,$F$22+$F$13>=1),\"Smågrisepris\",IF(AND($AU$3=3,$F$34>1),\"Mælkepris\",IF(AND($AU$3=4,$F$38>1),\"Kr pr. hkg\",\"Ej data\"))))","v":"Ej data"},{"$f":"INDEX(F68:F71,$AU$3)","v":0},null,null,null,null,{"$f":"INDEX(K68:K71,$AU$3)","v":0},null,null,null,null,{"$f":"INDEX(P68:P71,$AU$3)","v":0},null,null,null,null,{"$f":"INDEX(U68:U71,$AU$3)","v":0},null,null,null,null,{"$f":"INDEX(Z68:Z71,$AU$3)","v":0},null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum konsolidering","Sum konsolidering, da siden blev forladt sidst"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F57+K57+P57+U57","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Sum likviditet","Sum likviditet, da siden blev forladt sidst",null,{"$f":"F9","v":2024},{"$f":"K9","v":2025},{"$f":"P9","v":2026},{"$f":"U9","v":2027},{"$f":"BN85+1","v":2028}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"F65+K65+P65+U65","v":0},0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
["Omregning mellem notering og smågrisepris opdateret til 45,10 kr/30 kg og 31,08 kr/7 kg, februar 2021",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nulpunkt",null,{"$f":"E64","v":"Ej data"},{"$f":"F64","v":0},{"$f":"K64","v":0},{"$f":"P64","v":0},{"$f":"U64","v":0},{"$f":"Z64","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likviditet",null,{"$f":"E72","v":"Ej data"},{"$f":"F72","v":0},{"$f":"K72","v":0},{"$f":"P72","v":0},{"$f":"U72","v":0},{"$f":"Z72","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,123456789,123,null,null,null,123456789,123,null,null,null,123456789,123,null,null,null,123456789,123,null,null,null,123456789]
[]
[null,null,null,null,null,"7 kg",null,null,null,null,"30 kg"]
[null,"Grundlag, ændring 1 kr",null,null,null,31.18,null,null,null,null,45.7]
[]
[]
[null,"Fælles",null,null,"Tab/gevinst på standard grise ved 1 kr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aflæst 01.02.2024",null,null,null,null,null,null,"Den beregnede notering, Kg regulering ved ændring i notering 07.02.2010"]
[null,null,null,null,"30 kg",45.61,null,null,null,null,{"$f":"F155","v":45.61},null,null,null,null,{"$f":"K155","v":45.61},null,null,null,null,{"$f":"P155","v":45.61},null,null,null,null,{"$f":"U155","v":45.61},null,null,null,null,null,587.45000000000005,541.84,{"$f":"AF155-AG155","v":45.610000000000014},null,null,null,null,"Notering",9.5,10.5,"Forskel"]
[null,null,null,null,"25 kg",44.37,null,null,null,null,44.37,null,null,null,null,44.37,null,null,null,null,44.37,null,null,null,null,{"$f":"U156","v":44.37},null,null,null,null,null,463.21,418.84,44.370000000000005,null,null,null,null,"30-40 kg",13.07,14.85,{"$f":"AO156-AN156","v":1.7799999999999994}]
[null,null,null,null,"12 kg",34.65,null,null,null,null,34.65,null,null,null,null,34.65,null,null,null,null,34.65,null,null,null,null,34.65,null,null,null,null,null,312.63,277.98,34.649999999999977,null,null,null,null,"25-30 kg",10.07,11.85,1.7799999999999994]
[null,null,null,null,"9 kg",34.49,null,null,null,null,34.49,null,null,null,null,34.49,null,null,null,null,34.49,null,null,null,null,34.49,null,null,null,null,null,280.64999999999998,246.16,34.489999999999981,null,null,null,null,"12-25 kg",8.83,8.66,-0.16999999999999993]
[null,null,null,null,"7 kg",31.85,null,null,null,null,31.85,null,null,null,null,31.85,null,null,null,null,31.85,null,null,null,null,31.85,null,null,null,null,null,288.94,257.08999999999997,31.850000000000023,null,null,null,null,"9-12 kg",6.95,7.69,0.74000000000000021]
[null,null,null,null,"5 kg",28.97,null,null,null,null,28.97,null,null,null,null,28.97,null,null,null,null,28.97,null,null,null,null,28.97,null,null,null,null,null,291.63,262.66000000000003,28.96999999999997,null,null,null,null,"7-9 kg",5.97,6.24,0.27000000000000046]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"5-7 kg",5.78,6.11,0.33000000000000007]
[null,null,null,null,"Korrektion pr. kg i vægtintervaller ved ændring af notering på 1 kr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Udgangspunkt tab/gevinst pr. smågris                  kg"]
[null,null,null,null,"30-40 kg",6.65,null,null,null,null,{"$f":"F163","v":6.65},null,null,null,null,{"$f":"K163","v":6.65},null,null,null,null,{"$f":"P163","v":6.65},null,null,null,null,{"$f":"U163","v":6.65},null,null,null,null,null,null,null,null,null,null,null,null,30,387.83,432.93,{"$f":"AO163-AN163","v":45.100000000000023}]
[null,null,null,null,"25-30 kg",6.34,null,null,null,null,6.34,null,null,null,null,6.34,null,null,null,null,6.34,null,null,null,null,6.34,null,null,null,null,null,null,null,null,null,null,null,null,25,357.98,401.73,43.75]
[null,null,null,null,"12-25 kg",8.17,null,null,null,null,8.17,null,null,null,null,8.17,null,null,null,null,8.17,null,null,null,null,8.17,null,null,null,null,null,null,null,null,null,null,null,null,12,267.63,301.76,34.129999999999995]
[null,null,null,null,"9-12 kg",10.66,null,null,null,null,10.66,null,null,null,null,10.66,null,null,null,null,10.66,null,null,null,null,10.66,null,null,null,null,null,null,null,null,null,null,null,null,9,241.14,275.77999999999997,34.639999999999986]
[null,null,null,null,"7-9 kg",11.78,null,null,null,null,11.78,null,null,null,null,11.78,null,null,null,null,11.78,null,null,null,null,11.78,null,null,null,null,null,null,null,null,null,null,null,null,7,221,252.08,31.080000000000013]
[null,null,null,null,"5-7 kg",14.78,null,null,null,null,14.78,null,null,null,null,14.78,null,null,null,null,14.78,null,null,null,null,14.78,null,null,null,null,null,null,null,null,null,null,null,null,5,200.86,228.38,27.519999999999982]
[]
[null,"Søer",null,null,"Vægt interval"]
[null,"Afgående smågris",null,null,"30-<40 kg",{"$f":"IF(AND(F12<40,F12>=30),F12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<40,K12>=30),K12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<40,P12>=30),P12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<40,U12>=30),U12,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z12<40,Z12>=30),Z12,0)","v":0}]
[null,"celle F12",null,null,"25-<30 kg",{"$f":"IF(AND(F12<30,F12>=25),F12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<30,K12>=25),K12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<30,P12>=25),P12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<30,U12>=25),U12,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z12<30,Z12>=25),Z12,0)","v":0}]
[null,null,null,null,"12-<25 kg",{"$f":"IF(AND(F12<25,F12>=12),F12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<25,K12>=12),K12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<25,P12>=12),P12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<25,U12>=12),U12,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z12<25,Z12>=12),Z12,0)","v":0}]
[null,null,null,null,"9-<12 kg",{"$f":"IF(AND(F12<12,F12>=9),F12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<12,K12>=9),K12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<12,P12>=9),P12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<12,U12>=9),U12,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z12<12,Z12>=9),Z12,0)","v":0}]
[null,null,null,null,"7-<9 kg",{"$f":"IF(AND(F12<9,F12>=7),F12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<9,K12>=7),K12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<9,P12>=7),P12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<9,U12>=7),U12,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z12<9,Z12>=7),Z12,0)","v":0}]
[null,null,null,null,"5-<7 kg",{"$f":"IF(AND(F12<7,F12>=5),F12,0)","v":0},null,null,null,null,{"$f":"IF(AND(K12<7,K12>=5),K12,0)","v":0},null,null,null,null,{"$f":"IF(AND(P12<7,P12>=5),P12,0)","v":0},null,null,null,null,{"$f":"IF(AND(U12<7,U12>=5),U12,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z12<7,Z12>=5),Z12,0)","v":0}]
[null,null,null,null,"Tab/gevinst ved 1 kr. i notering pr. gris"]
[null,null,null,null,"30-40 kg",{"$f":"IF(F171=0,0,(F171-30)*F$163+F$155)","v":0},null,null,null,null,{"$f":"IF(K171=0,0,(K171-30)*K163+K155)","v":0},null,null,null,null,{"$f":"IF(P171=0,0,(P171-30)*P163+P155)","v":0},null,null,null,null,{"$f":"IF(U171=0,0,(U171-30)*U163+U155)","v":0},null,null,null,null,{"$f":"IF(Z171=0,0,(Z171-30)*Z163+Z155)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F172=0,0,(F172-25)*F$164+F$156)","v":0},null,null,null,null,{"$f":"IF(K172=0,0,(K172-25)*K164+K156)","v":0},null,null,null,null,{"$f":"IF(P172=0,0,(P172-25)*P164+P156)","v":0},null,null,null,null,{"$f":"IF(U172=0,0,(U172-25)*U164+U156)","v":0},null,null,null,null,{"$f":"IF(Z172=0,0,(Z172-25)*Z164+Z156)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F173=0,0,(F173-12)*F$165+F$157)","v":0},null,null,null,null,{"$f":"IF(K173=0,0,(K173-12)*K165+K157)","v":0},null,null,null,null,{"$f":"IF(P173=0,0,(P173-12)*P165+P157)","v":0},null,null,null,null,{"$f":"IF(U173=0,0,(U173-12)*U165+U157)","v":0},null,null,null,null,{"$f":"IF(Z173=0,0,(Z173-12)*Z165+Z157)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F174=0,0,(F174-9)*F$166+F$158)","v":0},null,null,null,null,{"$f":"IF(K174=0,0,(K174-9)*K166+K158)","v":0},null,null,null,null,{"$f":"IF(P174=0,0,(P174-9)*P166+P158)","v":0},null,null,null,null,{"$f":"IF(U174=0,0,(U174-9)*U166+U158)","v":0},null,null,null,null,{"$f":"IF(Z174=0,0,(Z174-9)*Z166+Z158)","v":0}]
[null,null,null,null,"7-9 kg",{"$f":"IF(F175=0,0,(F175-7)*F$167+F$159)","v":0},null,null,null,null,{"$f":"IF(K175=0,0,(K175-7)*K167+K159)","v":0},null,null,null,null,{"$f":"IF(P175=0,0,(P175-7)*P167+P159)","v":0},null,null,null,null,{"$f":"IF(U175=0,0,(U175-7)*U167+U159)","v":0},null,null,null,null,{"$f":"IF(Z175=0,0,(Z175-7)*Z167+Z159)","v":0}]
[null,null,null,null,"5-7 kg",{"$f":"IF(F176=0,0,(F176-5)*F$168+F$160)","v":0},null,null,null,null,{"$f":"IF(K176=0,0,(K176-5)*K168+K160)","v":0},null,null,null,null,{"$f":"IF(P176=0,0,(P176-5)*P168+P160)","v":0},null,null,null,null,{"$f":"IF(U176=0,0,(U176-5)*U168+U160)","v":0},null,null,null,null,{"$f":"IF(Z176=0,0,(Z176-5)*Z168+Z160)","v":0}]
[null,"Tab/gevinst ved 1 kr. pr. gris",null,null,null,{"$f":"SUM(F178:F183)","v":0},null,null,null,null,{"$f":"SUM(K178:K183)","v":0},null,null,null,null,{"$f":"SUM(P178:P183)","v":0},null,null,null,null,{"$f":"SUM(U178:U183)","v":0},null,null,null,null,{"$f":"SUM(Z178:Z183)","v":0}]
[]
[null,"SMÅGRISE",null,null,"Vægt interval"]
[null,"Indgående gris",null,null,"30-<40 kg",{"$f":"IF(AND(F17<40,F17>=30),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<40,K17>=30),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<40,P17>=30),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<40,U17>=30),U17,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z17<40,Z17>=30),Z17,0)","v":0}]
[null,"celle F17",null,null,"25-<30 kg",{"$f":"IF(AND(F17<30,F17>=25),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<30,K17>=25),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<30,P17>=25),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<30,U17>=25),U17,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z17<30,Z17>=25),Z17,0)","v":0}]
[null,null,null,null,"12-<25 kg",{"$f":"IF(AND(F17<25,F17>=12),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<25,K17>=12),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<25,P17>=12),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<25,U17>=12),U17,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z17<25,Z17>=12),Z17,0)","v":0}]
[null,null,null,null,"9-<12 kg",{"$f":"IF(AND(F17<12,F17>=9),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<12,K17>=9),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<12,P17>=9),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<12,U17>=9),U17,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z17<12,Z17>=9),Z17,0)","v":0}]
[null,null,null,null,"7-<9 kg",{"$f":"IF(AND(F17<9,F17>=7),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<9,K17>=7),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<9,P17>=7),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<9,U17>=7),U17,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z17<9,Z17>=7),Z17,0)","v":0}]
[null,null,null,null,"5-<7 kg",{"$f":"IF(AND(F17<7,F17>=5),F17,0)","v":0},null,null,null,null,{"$f":"IF(AND(K17<7,K17>=5),K17,0)","v":0},null,null,null,null,{"$f":"IF(AND(P17<7,P17>=5),P17,0)","v":0},null,null,null,null,{"$f":"IF(AND(U17<7,U17>=5),U17,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z17<7,Z17>=5),Z17,0)","v":0}]
[null,null,null,null,"Tab/gevinst ved 1 kr. i notering pr. gris"]
[null,null,null,null,"30-40 kg",{"$f":"IF(F187=0,0,(F187-30)*F$163+F$155)","v":0},null,null,null,null,{"$f":"IF(K187=0,0,(K187-30)*K$163+K$155)","v":0},null,null,null,null,{"$f":"IF(P187=0,0,(P187-30)*P$163+P$155)","v":0},null,null,null,null,{"$f":"IF(U187=0,0,(U187-30)*U$163+U$155)","v":0},null,null,null,null,{"$f":"IF(Z187=0,0,(Z187-30)*Z$163+Z$155)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F188=0,0,(F188-25)*F$164+F$156)","v":0},null,null,null,null,{"$f":"IF(K188=0,0,(K188-25)*K$164+K$156)","v":0},null,null,null,null,{"$f":"IF(P188=0,0,(P188-25)*P$164+P$156)","v":0},null,null,null,null,{"$f":"IF(U188=0,0,(U188-25)*U$164+U$156)","v":0},null,null,null,null,{"$f":"IF(Z188=0,0,(Z188-25)*Z$164+Z$156)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F189=0,0,(F189-12)*F$165+F$157)","v":0},null,null,null,null,{"$f":"IF(K189=0,0,(K189-12)*K$165+K$157)","v":0},null,null,null,null,{"$f":"IF(P189=0,0,(P189-12)*P$165+P$157)","v":0},null,null,null,null,{"$f":"IF(U189=0,0,(U189-12)*U$165+U$157)","v":0},null,null,null,null,{"$f":"IF(Z189=0,0,(Z189-12)*Z$165+Z$157)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F190=0,0,(F190-9)*F$166+F$158)","v":0},null,null,null,null,{"$f":"IF(K190=0,0,(K190-9)*K$166+K$158)","v":0},null,null,null,null,{"$f":"IF(P190=0,0,(P190-9)*P$166+P$158)","v":0},null,null,null,null,{"$f":"IF(U190=0,0,(U190-9)*U$166+U$158)","v":0},null,null,null,null,{"$f":"IF(Z190=0,0,(Z190-9)*Z$166+Z$158)","v":0}]
[null,null,null,null,"7-9 kg",{"$f":"IF(F191=0,0,(F191-7)*F$167+F$159)","v":0},null,null,null,null,{"$f":"IF(K191=0,0,(K191-7)*K$167+K$159)","v":0},null,null,null,null,{"$f":"IF(P191=0,0,(P191-7)*P$167+P$159)","v":0},null,null,null,null,{"$f":"IF(U191=0,0,(U191-7)*U$167+U$159)","v":0},null,null,null,null,{"$f":"IF(Z191=0,0,(Z191-7)*Z$167+Z$159)","v":0}]
[null,null,null,null,"5-7 kg",{"$f":"IF(F192=0,0,(F192-5)*F$168+F$160)","v":0},null,null,null,null,{"$f":"IF(K192=0,0,(K192-5)*K$168+K$160)","v":0},null,null,null,null,{"$f":"IF(P192=0,0,(P192-5)*P$168+P$160)","v":0},null,null,null,null,{"$f":"IF(U192=0,0,(U192-5)*U$168+U$160)","v":0},null,null,null,null,{"$f":"IF(Z192=0,0,(Z192-5)*Z$168+Z$160)","v":0}]
[null,"Tab/gevinst ved 1 kr. pr. gris",null,null,null,{"$f":"SUM(F194:F199)","v":0},null,null,null,null,{"$f":"SUM(K194:K199)","v":0},null,null,null,null,{"$f":"SUM(P194:P199)","v":0},null,null,null,null,{"$f":"SUM(U194:U199)","v":0},null,null,null,null,{"$f":"SUM(Z194:Z199)","v":0}]
[]
[]
[null,"SMÅGRISE",null,null,"Vægt interval"]
[null,"Udgående gris",null,null,"30-<40 kg",{"$f":"IF(AND(F21<40,F21>=30),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<40,K21>=30),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<40,P21>=30),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<40,U21>=30),U21,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z21<40,Z21>=30),Z21,0)","v":0}]
[null,"celle F21",null,null,"25-<30 kg",{"$f":"IF(AND(F21<30,F21>=25),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<30,K21>=25),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<30,P21>=25),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<30,U21>=25),U21,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z21<30,Z21>=25),Z21,0)","v":0}]
[null,null,null,null,"12-<25 kg",{"$f":"IF(AND(F21<25,F21>=12),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<25,K21>=12),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<25,P21>=12),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<25,U21>=12),U21,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z21<25,Z21>=12),Z21,0)","v":0}]
[null,null,null,null,"9-<12 kg",{"$f":"IF(AND(F21<12,F21>=9),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<12,K21>=9),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<12,P21>=9),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<12,U21>=9),U21,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z21<12,Z21>=9),Z21,0)","v":0}]
[null,null,null,null,"7-<9 kg",{"$f":"IF(AND(F21<9,F21>=7),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<9,K21>=7),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<9,P21>=7),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<9,U21>=7),U21,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z21<9,Z21>=7),Z21,0)","v":0}]
[null,null,null,null,"5-<7 kg",{"$f":"IF(AND(F21<7,F21>=5),F21,0)","v":0},null,null,null,null,{"$f":"IF(AND(K21<7,K21>=5),K21,0)","v":0},null,null,null,null,{"$f":"IF(AND(P21<7,P21>=5),P21,0)","v":0},null,null,null,null,{"$f":"IF(AND(U21<7,U21>=5),U21,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z21<7,Z21>=5),Z21,0)","v":0}]
[null,null,null,null,"Tab/gevinst ved 1 kr. i notering pr. gris"]
[null,null,null,null,"30-40 kg",{"$f":"IF(F204=0,0,(F204-30)*F$163+F$155)","v":0},null,null,null,null,{"$f":"IF(K204=0,0,(K204-30)*K$163+K$155)","v":0},null,null,null,null,{"$f":"IF(P204=0,0,(P204-30)*P$163+P$155)","v":0},null,null,null,null,{"$f":"IF(U204=0,0,(U204-30)*U$163+U$155)","v":0},null,null,null,null,{"$f":"IF(Z204=0,0,(Z204-30)*Z$163+Z$155)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F205=0,0,(F205-25)*F$164+F$156)","v":0},null,null,null,null,{"$f":"IF(K205=0,0,(K205-25)*K$164+K$156)","v":0},null,null,null,null,{"$f":"IF(P205=0,0,(P205-25)*P$164+P$156)","v":0},null,null,null,null,{"$f":"IF(U205=0,0,(U205-25)*U$164+U$156)","v":0},null,null,null,null,{"$f":"IF(Z205=0,0,(Z205-25)*Z$164+Z$156)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F206=0,0,(F206-12)*F$165+F$157)","v":0},null,null,null,null,{"$f":"IF(K206=0,0,(K206-12)*K$165+K$157)","v":0},null,null,null,null,{"$f":"IF(P206=0,0,(P206-12)*P$165+P$157)","v":0},null,null,null,null,{"$f":"IF(U206=0,0,(U206-12)*U$165+U$157)","v":0},null,null,null,null,{"$f":"IF(Z206=0,0,(Z206-12)*Z$165+Z$157)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F207=0,0,(F207-9)*F$166+F$158)","v":0},null,null,null,null,{"$f":"IF(K207=0,0,(K207-9)*K$166+K$158)","v":0},null,null,null,null,{"$f":"IF(P207=0,0,(P207-9)*P$166+P$158)","v":0},null,null,null,null,{"$f":"IF(U207=0,0,(U207-9)*U$166+U$158)","v":0},null,null,null,null,{"$f":"IF(Z207=0,0,(Z207-9)*Z$166+Z$158)","v":0}]
[null,null,null,null,"7-9 kg",{"$f":"IF(F208=0,0,(F208-7)*F$167+F$159)","v":0},null,null,null,null,{"$f":"IF(K208=0,0,(K208-7)*K$167+K$159)","v":0},null,null,null,null,{"$f":"IF(P208=0,0,(P208-7)*P$167+P$159)","v":0},null,null,null,null,{"$f":"IF(U208=0,0,(U208-7)*U$167+U$159)","v":0},null,null,null,null,{"$f":"IF(Z208=0,0,(Z208-7)*Z$167+Z$159)","v":0}]
[null,null,null,null,"5-7 kg",{"$f":"IF(F209=0,0,(F209-5)*F$168+F$160)","v":0},null,null,null,null,{"$f":"IF(K209=0,0,(K209-5)*K$168+K$160)","v":0},null,null,null,null,{"$f":"IF(P209=0,0,(P209-5)*P$168+P$160)","v":0},null,null,null,null,{"$f":"IF(U209=0,0,(U209-5)*U$168+U$160)","v":0},null,null,null,null,{"$f":"IF(Z209=0,0,(Z209-5)*Z$168+Z$160)","v":0}]
[null,"Tab/gevinst ved 1 kr. pr. gris",null,null,null,{"$f":"SUM(F211:F216)","v":0},null,null,null,null,{"$f":"SUM(K211:K216)","v":0},null,null,null,null,{"$f":"SUM(P211:P216)","v":0},null,null,null,null,{"$f":"SUM(U211:U216)","v":0},null,null,null,null,{"$f":"SUM(Z211:Z216)","v":0}]
[]
[]
[null,"Smågris ved",null,null,"Vægt interval"]
[null,"slagtesvin",null,null,"30-<40 kg",{"$f":"IF(AND(F26<40,F26>=30),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<40,K26>=30),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<40,P26>=30),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<40,U26>=30),U26,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z26<40,Z26>=30),Z26,0)","v":0}]
[null,"celle  F26",null,null,"25-<30 kg",{"$f":"IF(AND(F26<30,F26>=25),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<30,K26>=25),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<30,P26>=25),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<30,U26>=25),U26,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z26<30,Z26>=25),Z26,0)","v":0}]
[null,null,null,null,"12-<25 kg",{"$f":"IF(AND(F26<25,F26>=12),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<25,K26>=12),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<25,P26>=12),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<25,U26>=12),U26,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z26<25,Z26>=12),Z26,0)","v":0}]
[null,null,null,null,"9-<12 kg",{"$f":"IF(AND(F26<12,F26>=9),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<12,K26>=9),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<12,P26>=9),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<12,U26>=9),U26,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z26<12,Z26>=9),Z26,0)","v":0}]
[null,null,null,null,"7-<9 kg",{"$f":"IF(AND(F26<9,F26>=7),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<9,K26>=7),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<9,P26>=7),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<9,U26>=7),U26,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z26<9,Z26>=7),Z26,0)","v":0}]
[null,null,null,null,"5-<7 kg",{"$f":"IF(AND(F26<7,F26>=5),F26,0)","v":0},null,null,null,null,{"$f":"IF(AND(K26<7,K26>=5),K26,0)","v":0},null,null,null,null,{"$f":"IF(AND(P26<7,P26>=5),P26,0)","v":0},null,null,null,null,{"$f":"IF(AND(U26<7,U26>=5),U26,0)","v":0},null,null,null,null,{"$f":"IF(AND(Z26<7,Z26>=5),Z26,0)","v":0}]
[null,null,null,null,"Tab/gevinst ved 1 kr. i notering pr. gris"]
[null,null,null,null,"30-40 kg",{"$f":"IF(F221=0,0,(F221-30)*F$163+F$155)","v":0},null,null,null,null,{"$f":"IF(K221=0,0,(K221-30)*K$163+K$155)","v":0},null,null,null,null,{"$f":"IF(P221=0,0,(P221-30)*P$163+P$155)","v":0},null,null,null,null,{"$f":"IF(U221=0,0,(U221-30)*U$163+U$155)","v":0},null,null,null,null,{"$f":"IF(Z221=0,0,(Z221-30)*Z$163+Z$155)","v":0}]
[null,null,null,null,"25-30 kg",{"$f":"IF(F222=0,0,(F222-25)*F$164+F$156)","v":0},null,null,null,null,{"$f":"IF(K222=0,0,(K222-25)*K$164+K$156)","v":0},null,null,null,null,{"$f":"IF(P222=0,0,(P222-25)*P$164+P$156)","v":0},null,null,null,null,{"$f":"IF(U222=0,0,(U222-25)*U$164+U$156)","v":0},null,null,null,null,{"$f":"IF(Z222=0,0,(Z222-25)*Z$164+Z$156)","v":0}]
[null,null,null,null,"12-25 kg",{"$f":"IF(F223=0,0,(F223-12)*F$165+F$157)","v":0},null,null,null,null,{"$f":"IF(K223=0,0,(K223-12)*K$165+K$157)","v":0},null,null,null,null,{"$f":"IF(P223=0,0,(P223-12)*P$165+P$157)","v":0},null,null,null,null,{"$f":"IF(U223=0,0,(U223-12)*U$165+U$157)","v":0},null,null,null,null,{"$f":"IF(Z223=0,0,(Z223-12)*Z$165+Z$157)","v":0}]
[null,null,null,null,"9-12 kg",{"$f":"IF(F224=0,0,(F224-9)*F$166+F$158)","v":0},null,null,null,null,{"$f":"IF(K224=0,0,(K224-9)*K$166+K$158)","v":0},null,null,null,null,{"$f":"IF(P224=0,0,(P224-9)*P$166+P$158)","v":0},null,null,null,null,{"$f":"IF(U224=0,0,(U224-9)*U$166+U$158)","v":0},null,null,null,null,{"$f":"IF(Z224=0,0,(Z224-9)*Z$166+Z$158)","v":0}]
[null,null,null,null,"7-9 kg",{"$f":"IF(F225=0,0,(F225-7)*F$167+F$159)","v":0},null,null,null,null,{"$f":"IF(K225=0,0,(K225-7)*K$167+K$159)","v":0},null,null,null,null,{"$f":"IF(P225=0,0,(P225-7)*P$167+P$159)","v":0},null,null,null,null,{"$f":"IF(U225=0,0,(U225-7)*U$167+U$159)","v":0},null,null,null,null,{"$f":"IF(Z225=0,0,(Z225-7)*Z$167+Z$159)","v":0}]
[null,null,null,null,"5-7 kg",{"$f":"IF(F226=0,0,(F226-5)*F$168+F$160)","v":0},null,null,null,null,{"$f":"IF(K226=0,0,(K226-5)*K$168+K$160)","v":0},null,null,null,null,{"$f":"IF(P226=0,0,(P226-5)*P$168+P$160)","v":0},null,null,null,null,{"$f":"IF(U226=0,0,(U226-5)*U$168+U$160)","v":0},null,null,null,null,{"$f":"IF(Z226=0,0,(Z226-5)*Z$168+Z$160)","v":0}]
[null,"Tab/gevinst ved 1 kr. pr. gris",null,null,null,{"$f":"SUM(F228:F233)","v":0},null,null,null,null,{"$f":"SUM(K228:K233)","v":0},null,null,null,null,{"$f":"SUM(P228:P233)","v":0},null,null,null,null,{"$f":"SUM(U228:U233)","v":0},null,null,null,null,{"$f":"SUM(Z228:Z233)","v":0}]

{"sheet":"BetaltSkat","index":5,"n_rows":181,"n_cols":120,"rows_kept":181,"cut":false,"hidden":false,"merged":[[2,79,2,80],[42,72,42,75],[44,72,44,73],[51,79,51,80],[44,53,44,54],[2,43,2,44],[2,60,2,61],[2,26,2,27],[23,11,23,12],[42,19,42,22],[42,36,42,39],[42,53,42,56],[51,26,51,27],[51,43,51,44],[44,19,44,20],[44,36,44,37],[15,6,15,8],[61,2,61,5],[62,2,62,5],[63,2,63,5],[57,2,57,5],[51,60,51,61],[72,57,72,58],[73,57,73,58],[70,40,70,41],[71,40,71,41],[72,40,72,41],[73,40,73,41],[58,2,58,5],[59,2,59,5],[60,2,60,5],[72,2,72,5],[73,2,73,5],[64,2,64,5],[65,2,65,5],[69,2,69,5],[70,2,70,5],[71,2,71,5],[71,57,71,58],[75,3,75,6],[140,6,140,8],[89,2,89,6],[90,2,90,6],[86,5,86,7],[87,5,87,7],[88,5,88,7],[141,6,141,8],[70,76,70,77],[71,76,71,77],[72,76,72,77],[73,76,73,77],[74,76,74,77],[74,57,74,58],[74,40,74,41],[70,57,70,58],[74,2,74,5],[142,6,142,8],[133,6,133,8],[134,6,134,8],[135,6,135,8],[136,6,136,8],[137,6,137,8],[1,6,1,7],[77,3,77,6],[78,3,78,6],[54,2,54,5],[55,2,55,5],[56,2,56,5],[33,3,33,4],[35,3,35,4],[92,2,92,6],[93,2,93,6],[94,2,94,6],[95,2,95,6],[96,2,96,6],[84,5,84,7],[85,5,85,7],[97,2,97,6],[98,2,98,6],[76,3,76,6],[158,6,158,8],[159,6,159,8],[160,6,160,8],[161,6,161,8],[162,6,162,8],[99,2,99,6],[100,2,100,6],[153,6,153,8],[154,6,154,8],[155,6,155,8],[156,6,156,8],[157,6,157,8],[148,6,148,8],[149,6,149,8],[150,6,150,8],[151,6,151,8],[152,6,152,8],[143,6,143,8],[144,6,144,8],[145,6,145,8],[146,6,146,8],[147,6,147,8],[138,6,138,8],[139,6,139,8],[173,6,173,8],[174,6,174,8],[168,6,168,8],[169,6,169,8],[170,6,170,8],[171,6,171,8],[172,6,172,8],[163,6,163,8],[165,6,165,8],[166,6,166,8],[167,6,167,8],[164,6,164,7]]}
["BETALT SKAT",null,null,null,null,null,null,null,null,null,{"$f":"C3","v":2024},null,null,null,null,null,null,null,"BETALT SKAT",null,null,null,null,null,null,{"$f":"VLOOKUP(N26,$M$20:$P$22,2)","v":"Topskatsoptimering"},null,{"$f":"K1+1","v":2025},null,null,null,null,null,null,null,"BETALT SKAT",null,null,null,null,null,null,{"$f":"VLOOKUP(N27,$M$20:$P$22,2)","v":"Topskatsoptimering"},null,{"$f":"AB1+1","v":2026},null,null,null,null,null,null,null,"BETALT SKAT",null,null,null,null,null,null,{"$f":"VLOOKUP(N28,$M$20:$P$22,2)","v":"Topskatsoptimering"},null,{"$f":"AS1+1","v":2027},null,null,null,null,null,null,null,null,null,"BETALT SKAT",null,null,null,null,null,null,{"$f":"VLOOKUP(N29,$M$20:$P$22,2)","v":"Topskatsoptimering"},null,{"$f":"BJ1+1","v":2028}]
[{"$f":"Balance!B2","v":0}]
["Max. skatte%",{"$f":"UdskudtSkatPct","v":0.56456400000000018},{"$f":"Balance!M2","v":2024},null,"Indskuds/",null,null,null,null,null,"© ESN&CHA 30.01.2024",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simpel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simpel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simpel",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Simpel"]
[null,null,"Drifts-primo","Evt.","KAG",null,"Årets","Afskr.",null,"Årets","Max",null,null,null,null,null,null,null,null,null,null,"KAG",null,"Årets","Afskr.",null,"Årets","Max",null,"afskr/nedskr",null,null,null,null,null,null,null,null,"KAG",null,"Årets","Afskr.",null,"Årets","Max",null,"afskr/nedskr",null,null,null,null,null,null,null,null,"KAG",null,"Årets","Afskr.",null,"Årets","Max",null,"afskr/nedskr",null,null,null,null,null,null,null,null,null,null,"KAG",null,"Årets","Afskr.",null,"Årets","Max",null,"afskr/nedskr"]
["Fra Balance-arket",null," -1.000 -","Korr."," -1.000 -",null,"investering","grundlag","Anvendt","afskrivn.","afskr/nedskr",null,null,null,null,null,null,null,null,null,null," -1.000 -",null,"investering","grundlag","Anvendt","afskrivn.","afskr/nedskr",null,null,null,null,null,null,null,null,null,null," -1.000 -",null,"investering","grundlag","Anvendt","afskrivn.","afskr/nedskr",null,null,null,null,null,null,null,null,null,null," -1.000 -",null,"investering","grundlag","Anvendt","afskrivn.","afskr/nedskr",null,null,null,null,null,null,null,null,null,null,null,null," -1.000 -",null,"investering","grundlag","Anvendt","afskrivn.","afskr/nedskr"]
["Jord",null,{"$f":"IF(ISNUMBER(Balance!D12),Balance!D12,0)","v":0},null,{"$f":"C6+IF(ISNUMBER(D6),D6,0)","v":0},null," -1.000 -"," -1.000 -","procent"," -1.000 -"," -1.000 -",null,"Beregning",null,null,null,null,null,"Jord + investering i jord",null,null,{"$f":"E6+Balance!E12","v":0},null," -1.000 -"," -1.000 -","procent"," -1.000 -"," -1.000 -",null,null,null,null,null,null,null,"Jord + investering i jord",null,null,{"$f":"V6+Balance!M12","v":0},null," -1.000 -"," -1.000 -","procent"," -1.000 -"," -1.000 -",null,null,null,null,null,null,null,"Jord + investering i jord",null,null,{"$f":"AM6+Balance!$U12","v":0},null," -1.000 -"," -1.000 -","procent"," -1.000 -"," -1.000 -",null,null,null,null,null,null,null,null,null,"Jord + investering i jord",null,null,{"$f":"BD6+Balance!AC12","v":0},null," -1.000 -"," -1.000 -","procent"," -1.000 -"," -1.000 -"]
[null,"Straksfradrag bygninger",null,null,null,null,"Straksfradrag>>",null,{"$f":"IF(AaretsBygningsafskrivning1=0,0,5%)","v":0},{"$f":"I7*IF(ISNUMBER(H7),H7,1)*-1","v":0},{"$f":"IF(M7>0,M7,0)","v":0},"a",0,null,null,null,null,null,null,null,"Straksfradrag bygninger",{"$f":"H7","v":0},null,"Straksfradrag>>",null,{"$f":"IF(AaretsBygningsafskrivning2=0,0,5%)","v":0},{"$f":"IF(ISNUMBER(Y7),Y7,0)*-Z7","v":0},{"$f":"IF(AD7>0,AD7,0)","v":0},"a",{"$f":"IF(Straksfradragsats*Y7<X8,Straksfradragsats*Y7,X8)","v":0},null,null,null,null,null,null,"Straksfradrag bygninger",null,{"$f":"Y7+V7","v":0},null,"Straksfradrag>>",null,{"$f":"IF(AaretsBygningsafskrivning3=0,0,5%)","v":0},{"$f":"IF(ISNUMBER(AP7),AP7,0)*-AQ7","v":0},{"$f":"IF(AU7>0,AU7,0)","v":0},"a",{"$f":"IF(Straksfradragsats*AP7<AO8,Straksfradragsats*AP7,AO8)","v":0},null,null,null,null,null,null,"Straksfradrag bygninger",null,{"$f":"AP7+AM7","v":0},null,"Straksfradrag>>",null,{"$f":"IF(AaretsBygningsafskrivning4=0,0,5%)","v":0},{"$f":"IF(ISNUMBER(BG7),BG7,0)*-BH7","v":0},{"$f":"IF(BL7>0,BL7,0)","v":0},"a",{"$f":"IF(Straksfradragsats*BG7<BF8,Straksfradragsats*BG7,BF8)","v":0},null,null,null,null,null,null,null,null,"Straksfradrag bygninger",null,{"$f":"BG7+BD7","v":0},null,"Straksfradrag>>",null,{"$f":"IF(AaretsBygningsafskrivning4=0,0,5%)","v":0},{"$f":"IF(ISNUMBER(BZ7),BZ7,0)*-CA7","v":0},{"$f":"IF(CE7>0,CE7,0)","v":0},"a",{"$f":"IF(Straksfradragsats*BZ7<BY8,Straksfradragsats*BZ7,BY8)","v":0}]
["Driftsbygninger",null,{"$f":"IF(ISNUMBER(Balance!D20),Balance!D20,0)","v":0},null,{"$f":"C8","v":0},null,{"$f":"IF(ISNUMBER(Balance!E20),Balance!E20,0)","v":0},{"$f":"IF(ISNUMBER(C8+D8+G8+AaretsStraksafskr1),C8+D8+G8+AaretsStraksafskr1,0)","v":0},{"$f":"J9/(-H8+0.0000001)","v":0},null,null,"b",{"$f":"IF(H8+D9>0,Bygningsafsrksats*H8,0)","v":0},null,null,null,null,null,"Driftsbygninger + investering",null,null,{"$f":"H8","v":0},null,{"$f":"IF(ISNUMBER(Balance!M20),Balance!M20,0)","v":0},{"$f":"H8+X8+AaretsStraksafskr2","v":0},{"$f":"AA9/(-Y8+0.0000001)","v":0},null,null,"b",{"$f":"IF(Y8+Y9>0,Bygningsafsrksats*Y8,0)","v":0},"Note 4",null,null,null,null,"Driftsbygninger + investering",null,null,{"$f":"Y8","v":0},null,{"$f":"IF(ISNUMBER(Balance!U20),Balance!U20,0)","v":0},{"$f":"Y8+AO8+AaretsStraksafskr3","v":0},{"$f":"AR9/(-AP8+0.0000001)","v":0},null,null,"b",{"$f":"IF(AP8+AP9>0,Bygningsafsrksats*AP8,0)","v":0},"Note 4",null,null,null,null,"Driftsbygninger + investering",null,null,{"$f":"AP8","v":0},null,{"$f":"IF(ISNUMBER(Balance!AC20),Balance!AC20,0)","v":0},{"$f":"AP8+BF8+AaretsStraksafskr4","v":0},{"$f":"BI9/(-BG8+0.0000001)","v":0},null,null,"b",{"$f":"IF(BG8+BG9>0,Bygningsafsrksats*BG8,0)","v":0},"Note 4",null,null,null,null,null,null,"Driftsbygninger + investering",null,null,{"$f":"BG8","v":0},null,{"$f":"IF(ISNUMBER(Balance!AV20),Balance!AV20,0)","v":0},{"$f":"BG8+BY8+AaretsStraksafskr5","v":0},{"$f":"CB9/(-BZ8+0.0000001)","v":0},null,null,"b",{"$f":"IF(BZ8+BZ9>0,Bygningsafsrksats*BZ8,0)","v":0},"Note 4"]
[null,"Akk. afskr. bygninger",null,null,"Akk. afskr.>>",null,null,{"$f":"IF(ISNUMBER(D9+G9),D9+G9,0)","v":0},null,{"$f":"IF(VSfoerAfskr-OensketVS1+AaretsStraksafskr1>K9,K9*-1,IF(VSfoerAfskr-OensketVS1+AaretsStraksafskr1<=0,0,(VSfoerAfskr-OensketVS1+AaretsStraksafskr1)*-1))","v":0},{"$f":"IF(AND(H8+D9<M8,H8+D9>0),H8+D9,M8)","v":0},null,null,null,null,null,null,null,null,null,"Akk. afskr. bygninger","Akk. afskr.>>",null,null,{"$f":"IF(ISNUMBER(D9),D9,0)+AaretsBygningsafskrivning+IF(ISNUMBER(X9),X9,0)","v":0},null,{"$f":"IF(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2>AB9,AB9*-1,IF(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2<=0,0,(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2)*-1))","v":0},{"$f":"IF(AND(Y8+Y9<AD8,Y8+Y9>0),Y8+Y9,AD8)","v":0},null,null,null,null,null,null,null,null,"Akk. afskr. bygninger",null,"Akk. afskr.>>",null,null,{"$f":"Y9+AaretsBygningsafskrivning2+IF(ISNUMBER(AO9),AO9,0)","v":0},null,{"$f":"IF(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3>AS9,AS9*-1,IF(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3<=0,0,(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3)*-1))","v":0},{"$f":"IF(AND(AP8+AP9<AU8,AP8+AP9>0),AP8+AP9,AU8)","v":0},null,null,null,null,null,null,null,null,"Akk. afskr. bygninger",null,"Akk. afskr.>>",null,null,{"$f":"$AP9+AaretsBygningsafskrivning3+$BF9","v":0},null,{"$f":"IF(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4>BJ9,BJ9*-1,IF(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4<=0,0,(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4)*-1))","v":0},{"$f":"IF(AND(BG8+BG9<BL8,BG8+BG9>0.5),BG8+BG9,BL8)","v":0},null,null,null,null,null,null,null,null,null,null,"Akk. afskr. bygninger",null,"Akk. afskr.>>",null,null,{"$f":"$BG9+AaretsBygningsafskrivning4+$BY9","v":0},null,{"$f":"IF(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5>CC9,CC9*-1,IF(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5<=0,0,(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5)*-1))","v":0},{"$f":"IF(AND(BZ8+BZ9<CE8,BZ8+BZ9>0.5),BZ8+BZ9,CE8)","v":0}]
["Grundforbedringer",null,{"$f":"IF(ISNUMBER(Balance!D16),Balance!D16,0)","v":0},null,{"$f":"C10+IF(ISNUMBER(D10),D10,0)","v":0},null,{"$f":"IF(ISNUMBER(Balance!E16),Balance!E16,0)","v":0},{"$f":"IF(ISNUMBER(C10+D10+G10),C10+D10+G10,0)","v":0},{"$f":"IF(H10=0,\"\",J10/-H10)","v":""},{"$f":"IF(VSfoerAfskr-OensketVS1+AaretsStraksafskr1+AaretsBygningsafskrivning1>K10,K10*-1,IF(VSfoerAfskr-OensketVS1+AaretsStraksafskr1+AaretsBygningsafskrivning1<=0,0,(VSfoerAfskr-OensketVS1+AaretsStraksafskr1+AaretsBygningsafskrivning1)*-1))","v":0},{"$f":"IF(M10>0,M10,0)","v":0},"c",{"$f":"Grundforbedringsafskrsats*H10","v":0},null,null,null,null,null,"Grundforbedringer",null,null,{"$f":"H10+AaretsGrundforbedringsafskr1","v":0},null,{"$f":"IF(ISNUMBER(Balance!M16),Balance!M16,0)","v":0},{"$f":"H10+X10","v":0},{"$f":"IF(Y10=0,\"\",AA10/-Y10)","v":""},{"$f":"IF(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2+AaretsBygningsafskrivning2>AB10,AB10*-1,IF(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2+AaretsBygningsafskrivning2<=0,0,(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2+AaretsBygningsafskrivning2)*-1))","v":0},{"$f":"IF(AD10>0,AD10,0)","v":0},"c",{"$f":"Grundforbedringsafskrsats*Y10","v":0},null,null,null,null,null,"Grundforbedringer",null,null,{"$f":"V10+AaretsGrundforbedringsafskr2","v":0},null,{"$f":"IF(ISNUMBER(Balance!U16),Balance!U16,0)","v":0},{"$f":"Y10+AO10","v":0},{"$f":"IF(AP10=0,\"\",AR10/-AP10)","v":""},{"$f":"IF(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3+AaretsBygningsafskrivning3>AS10,AS10*-1,IF(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3+AaretsBygningsafskrivning3<=0,0,(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3+AaretsBygningsafskrivning3)*-1))","v":0},{"$f":"IF(AU10>0,AU10,0)","v":0},"c",{"$f":"Grundforbedringsafskrsats*AP10","v":0},null,null,null,null,null,"Grundforbedringer",null,null,{"$f":"AM10+AaretsGrundforbedringsafskr3","v":0},null,{"$f":"IF(ISNUMBER(Balance!AC16),Balance!AC16,0)","v":0},{"$f":"AP10+BF10","v":0},{"$f":"IF(BG10=0,\"\",BI10/-BG10)","v":""},{"$f":"IF(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4+AaretsBygningsafskrivning4>BJ10,BJ10*-1,IF(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4+AaretsBygningsafskrivning4<=0,0,(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4+AaretsBygningsafskrivning4)*-1))","v":0},{"$f":"IF(BL10>0,BL10,0)","v":0},"c",{"$f":"Grundforbedringsafskrsats*BG10","v":0},null,null,null,null,null,null,null,"Grundforbedringer",null,null,{"$f":"BD10+AaretsGrundforbedringsafskr4","v":0},null,{"$f":"IF(ISNUMBER(Balance!AV16),Balance!AV16,0)","v":0},{"$f":"BG10+BY10","v":0},{"$f":"IF(BZ10=0,\"\",CB10/-BZ10)","v":""},{"$f":"IF(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5+AaretsBygningsafskrivning5>CC10,CC10*-1,IF(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5+AaretsBygningsafskrivning5<=0,0,(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5+AaretsBygningsafskrivning5)*-1))","v":0},{"$f":"IF(CE10>0,CE10,0)","v":0},"c",{"$f":"Grundforbedringsafskrsats*BZ10","v":0}]
["Beboelse",null,{"$f":"IF(ISNUMBER(Balance!D22),Balance!D22,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beboelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beboelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beboelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Beboelse"]
["Udlejningsejendomme",null,{"$f":"IF(ISNUMBER(Balance!D24-Balance!D22),Balance!D24-Balance!D22,0)","v":0},null,{"$f":"C12","v":0},null,{"$f":"IF(ISNUMBER(Balance!E19),Balance!E19,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Udlejningsejendomme",null,null,{"$f":"E12","v":0},null,{"$f":"IF(ISNUMBER(Balance!M23),Balance!M23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Udlejningsejendomme",null,null,{"$f":"V12","v":0},null,{"$f":"IF(ISNUMBER(Balance!U23),Balance!U23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Udlejningsejendomme",null,null,{"$f":"AM12","v":0},null,{"$f":"IF(ISNUMBER(Balance!AC23),Balance!AC23,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Udlejningsejendomme",null,null,{"$f":"BF12","v":0},null,{"$f":"IF(ISNUMBER(Balance!AV23),Balance!AV23,0)","v":0}]
["Rettigheder",null,{"$f":"IF(ISNUMBER(Balance!D35+Balance!D31),Balance!D35+Balance!D31,0)","v":0},null,{"$f":"C13+IF(ISNUMBER(D13),D13,0)","v":0},null,{"$f":"IF(ISNUMBER(Balance!E31+Balance!E35),Balance!E31+Balance!E35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Rettigheder",null,null,{"$f":"E13+G13","v":0},null,{"$f":"IF(ISNUMBER(OR(Balance!M31,Balance!M35)),Balance!M31+Balance!M35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Rettigheder",null,null,{"$f":"V13+X13","v":0},null,{"$f":"IF(ISNUMBER(OR(Balance!U31,Balance!U35)),Balance!U31+Balance!U35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,"Rettigheder",null,null,{"$f":"AM13+AO13","v":0},null,{"$f":"IF(ISNUMBER(OR(Balance!AC31,Balance!AC35)),Balance!AC31+Balance!AC35,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Rettigheder",null,null,{"$f":"BF13+BH13","v":0},null,{"$f":"IF(ISNUMBER(OR(Balance!AV31,Balance!AV35)),Balance!AV31+Balance!AV35,0)","v":0}]
["Inventar (mark, husdyr, andet)",null,{"$f":"IF(ISNUMBER(Balance!D39+Balance!D43+Balance!D47),Balance!D39+Balance!D43+Balance!D47-Balance!BE47,0)","v":0},null,{"$f":"C14+IF(ISNUMBER(D14),D14,0)","v":0},null,{"$f":"IF(ISNUMBER(Balance!E39+Balance!E43+Balance!E47),Balance!E39+Balance!E43+Balance!E47-Balance!BG47,0)","v":0},{"$f":"C14+IF(ISNUMBER(D14),D14,0)+G14","v":0},{"$f":"J14/(-H14+0.0000001)","v":0},{"$f":"IF(VSfoerAfskr-OensketVS1+AaretsStraksafskr1+AaretsBygningsafskrivning1+AaretsGrundforbedringsafskr1>K14,K14*-1,IF(VSfoerAfskr-OensketVS1+AaretsStraksafskr1+AaretsBygningsafskrivning1+AaretsGrundforbedringsafskr1<=0,0,(VSfoerAfskr-OensketVS1+AaretsStraksafskr1+AaretsBygningsafskrivning1+AaretsGrundforbedringsafskr1)*-1))","v":0},{"$f":"IF(M14>0,M14,0)","v":0},"d",{"$f":"Inventarafskrivningssats*H14","v":0},null,null,null,null,null,"Inventar (mark, husdyr, andet)",null,null,{"$f":"H14+AaretsInventarafskr","v":0},null,{"$f":"IF(ISNUMBER(Balance!M39+Balance!M43+Balance!M47),Balance!M39+Balance!M43+Balance!M47-Balance!BI47,0)","v":0},{"$f":"V14+X14","v":0},{"$f":"AA14/(-Y14+0.0000001)","v":0},{"$f":"IF(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2+AaretsBygningsafskrivning2+AaretsGrundforbedringsafskr2>AB14,AB14*-1,IF(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2+AaretsBygningsafskrivning2+AaretsGrundforbedringsafskr2<=0,0,(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2+AaretsBygningsafskrivning2+AaretsGrundforbedringsafskr2)*-1))","v":0},{"$f":"IF(AD14>0,AD14,0)","v":0},"d",{"$f":"Inventarafskrivningssats*Y14","v":0},null,null,null,null,null,"Inventar (mark, husdyr, andet)",null,null,{"$f":"Y14+AaretsInventarafskr2","v":0},null,{"$f":"IF(ISNUMBER(Balance!U39+Balance!U43+Balance!U47),Balance!U39+Balance!U43+Balance!U47-Balance!BK47,0)","v":0},{"$f":"AM14+AO14","v":0},{"$f":"AR14/(-AP14+0.0000001)","v":0},{"$f":"IF(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3+AaretsBygningsafskrivning3+AaretsGrundforbedringsafskr3>AS14,AS14*-1,IF(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3+AaretsBygningsafskrivning3+AaretsGrundforbedringsafskr3<=0,0,(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3+AaretsBygningsafskrivning3+AaretsGrundforbedringsafskr3)*-1))","v":0},{"$f":"IF(AU14>0,AU14,0)","v":0},"d",{"$f":"Inventarafskrivningssats*AP14","v":0},null,null,null,null,null,"Inventar (mark, husdyr, andet)",null,null,{"$f":"AP14+AaretsInventarafskr3","v":0},null,{"$f":"IF(ISNUMBER(Balance!AC39+Balance!AC43+Balance!AC47),Balance!AC39+Balance!AC43+Balance!AC47-Balance!BM47,0)","v":0},{"$f":"BD14+BF14","v":0},{"$f":"BI14/(-BG14+0.0000001)","v":0},{"$f":"IF(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4+AaretsBygningsafskrivning4+AaretsGrundforbedringsafskr4>BJ14,BJ14*-1,IF(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4+AaretsBygningsafskrivning4+AaretsGrundforbedringsafskr4<=0,0,(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4+AaretsBygningsafskrivning4+AaretsGrundforbedringsafskr4)*-1))","v":0},{"$f":"IF(BL14>0,BL14,0)","v":0},"d",{"$f":"Inventarafskrivningssats*BG14","v":0},null,null,null,null,null,null,null,"Inventar (mark, husdyr, andet)",null,null,{"$f":"BG14+AaretsInventarafskr4","v":0},null,{"$f":"IF(ISNUMBER(Balance!AV39+Balance!AV43+Balance!AV47),Balance!AV39+Balance!AV43+Balance!AV47-Balance!CF47,0)","v":0},{"$f":"BW14+BY14","v":0},{"$f":"CB14/(-BZ14+0.0000001)","v":0},{"$f":"IF(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5+AaretsBygningsafskrivning5+AaretsGrundforbedringsafskr5>CC14,CC14*-1,IF(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5+AaretsBygningsafskrivning5+AaretsGrundforbedringsafskr5<=0,0,(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5+AaretsBygningsafskrivning5+AaretsGrundforbedringsafskr5)*-1))","v":0},{"$f":"IF(CE14>0,CE14,0)","v":0},"d",{"$f":"Inventarafskrivningssats*BZ14","v":0}]
["Besætning",null,{"$f":"Balance!D51","v":0},null,{"$f":"C15+IF(ISNUMBER(D15),D15,0)","v":0},null,{"$f":"H15-C15","v":0},{"$f":"Balance!L51","v":0},{"$f":"J15/(-H15+0.0000001)","v":0},{"$f":"IF(VSfoerAfskr-OensketVS1+AaretsStraksafskr1+AaretsBygningsafskrivning1+AaretsGrundforbedringsafskr1+AaretsInventarafskr1>K15,K15*-1,IF(VSfoerAfskr-OensketVS1+AaretsStraksafskr1+AaretsBygningsafskrivning1+AaretsGrundforbedringsafskr1+AaretsInventarafskr1<=0,0,(VSfoerAfskr-OensketVS1+AaretsStraksafskr1+AaretsBygningsafskrivning1+AaretsGrundforbedringsafskr1+AaretsInventarafskr1)*-1))","v":0},{"$f":"IF(M15>0,M15,0)","v":0},"e",{"$f":"Besaetningsnedskrivningssats*H15","v":0},null,null,null,null,null,"Besætning",null,null,{"$f":"H15+J15","v":0},null,{"$f":"IF(ISNUMBER(Balance!M51),Balance!M51+Balance!P51,0)","v":0},{"$f":"Balance!T51","v":0},{"$f":"AA15/(-Y15+0.0000001)","v":0},{"$f":"IF(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2+AaretsBygningsafskrivning2+AaretsGrundforbedringsafskr2+AaretsInventarafskr2>AB15,AB15*-1,IF(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2+AaretsBygningsafskrivning2+AaretsGrundforbedringsafskr2+AaretsInventarafskr2<=0,0,(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2+AaretsBygningsafskrivning2+AaretsGrundforbedringsafskr2+AaretsInventarafskr2)*-1))","v":0},{"$f":"IF(AD15>0,AD15,0)","v":0},"e",{"$f":"Besaetningsnedskrivningssats*Y15","v":0},null,null,null,null,null,"Besætning ",null,null,{"$f":"Y15+AA15","v":0},null,{"$f":"IF(ISNUMBER(Balance!U51),Balance!U51+Balance!X51,0)","v":0},{"$f":"Balance!AB51","v":0},{"$f":"AR15/(-AP15+0.0000001)","v":0},{"$f":"IF(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3+AaretsBygningsafskrivning3+AaretsGrundforbedringsafskr3+AaretsInventarafskr3>AS15,AS15*-1,IF(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3+AaretsBygningsafskrivning3+AaretsGrundforbedringsafskr3+AaretsInventarafskr3<=0,0,(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3+AaretsBygningsafskrivning3+AaretsGrundforbedringsafskr3+AaretsInventarafskr3)*-1))","v":0},{"$f":"IF(AU15>0,AU15,0)","v":0},"e",{"$f":"Besaetningsnedskrivningssats*AP15","v":0},null,null,null,null,null,"Besætning",null,null,{"$f":"AP15+AR15","v":0},null,{"$f":"IF(ISNUMBER(Balance!AC51),Balance!AC51+Balance!AF51,0)","v":0},{"$f":"Balance!$AJ51","v":0},{"$f":"BI15/(-BG15+0.0000001)","v":0},{"$f":"IF(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4+AaretsBygningsafskrivning4+AaretsGrundforbedringsafskr4+AaretsInventarafskr4>BJ15,BJ15*-1,IF(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4+AaretsBygningsafskrivning4+AaretsGrundforbedringsafskr4+AaretsInventarafskr4<=0,0,(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4+AaretsBygningsafskrivning4+AaretsGrundforbedringsafskr4+AaretsInventarafskr4)*-1))","v":0},{"$f":"IF(BL15>0,BL15,0)","v":0},"e",{"$f":"Besaetningsnedskrivningssats*BG15","v":0},null,null,null,null,null,null,null,"Besætning",null,null,{"$f":"BG15+BI15","v":0},null,{"$f":"IF(ISNUMBER(Balance!AV51),Balance!AV51+Balance!AY51,0)","v":0},{"$f":"Balance!$AS51","v":0},{"$f":"CB15/(-BZ15+0.0000001)","v":0},{"$f":"IF(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5+AaretsBygningsafskrivning5+AaretsGrundforbedringsafskr5+AaretsInventarafskr5>CC15,CC15*-1,IF(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5+AaretsBygningsafskrivning5+AaretsGrundforbedringsafskr5+AaretsInventarafskr5<=0,0,(VSfoerAfskr5-OensketVS5+AaretsStraksafskr5+AaretsBygningsafskrivning5+AaretsGrundforbedringsafskr5+AaretsInventarafskr5)*-1))","v":0},{"$f":"IF(CE15>0,CE15,0)","v":0},"e",{"$f":"Besaetningsnedskrivningssats*BZ15","v":0}]
["Beholdninger egen avl",null,{"$f":"IF(ISNUMBER(Balance!D53),Balance!D53,0)","v":0},null,null,null,"Årets af- og nedskrivning i alt",null,null,{"$f":"SUM(J7:J15)","v":0},{"$f":"SUM(K7:K15)","v":0},null,null,null,null,null,null,null,"Beholdninger egen avl",null,null,null,null,null,null,"Årets af- og nedskrivning i alt",{"$f":"SUM(AA7:AA15)","v":0},{"$f":"SUM(AB7:AB15)","v":0},null,null,null,null,null,null,null,"Beholdninger egen avl",null,null,null,null,null,null,"Årets af- og nedskrivning i alt",{"$f":"SUM(AR7:AR15)","v":0},{"$f":"SUM(AS7:AS15)","v":0},null,null,null,null,null,null,null,"Beholdninger egen avl",null,null,null,null,null,null,"Årets af- og nedskrivning i alt",{"$f":"SUM(BI7:BI15)","v":0},{"$f":"SUM(BJ7:BJ15)","v":0},null,null,null,null,null,null,null,null,null,"Beholdninger egen avl",null,null,null,null,null,null,"Årets af- og nedskrivning i alt",{"$f":"SUM(CB7:CB15)","v":0},{"$f":"SUM(CC7:CC15)","v":0}]
["Indkøbte og andre beholdninger",null,{"$f":"IF(ISNUMBER(Balance!D54+Balance!D56),Balance!D54+Balance!D56,0)","v":0},null,{"$f":"C17+IF(ISNUMBER(D17),D17,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Indkøbte og andre beholdninger",null,null,{"$f":"IF(ISNUMBER(Balance!L54+Balance!L56),Balance!L54+Balance!L56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Indkøbte og andre beholdninger",null,null,{"$f":"IF(ISNUMBER(Balance!T54+Balance!T56),Balance!T54+Balance!T56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Indkøbte og andre beholdninger",null,null,{"$f":"IF(ISNUMBER(Balance!AB54+Balance!AB56),Balance!AB54+Balance!AB56,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indkøbte og andre beholdninger",null,null,{"$f":"IF(ISNUMBER(Balance!AJ54+Balance!AJ56),Balance!AJ54+Balance!AJ56,0)","v":0}]
["Jordbeholdninger",null,{"$f":"IF(ISNUMBER(Balance!D55),Balance!D55,0)","v":0},null,null," - 1.000 kr -",null,null,"OVERBLIK",{"$f":"IF(Aar6Skjul=TRUE,0,1)","v":1},{"$f":"IF(Aar7Skjul=TRUE,0,1)","v":1},null,null,null,null,null,null,null,"Jordbeholdninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordbeholdninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordbeholdninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jordbeholdninger"]
["Tilgodehavender",null,{"$f":"IF(ISNUMBER(Balance!D72),Balance!D72,0)","v":0},0,{"$f":"C19+IF(ISNUMBER(D19),D19,0)","v":0},"År",{"$f":"K54","v":2024},{"$f":"G19+1","v":2025},{"$f":"H19+1","v":2026},{"$f":"I19+1","v":2027},{"$f":"J19+1","v":2028},null,null,"Muligheder",null,null,null,null,"Tilgodehavender",null,null,{"$f":"IF(ISNUMBER(Balance!L72),Balance!L72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilgodehavender",null,null,{"$f":"IF(ISNUMBER(Balance!T72),Balance!T72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilgodehavender",null,null,{"$f":"IF(ISNUMBER(Balance!AB72),Balance!AB72,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilgodehavender",null,null,{"$f":"IF(ISNUMBER(Balance!AJ72),Balance!AJ72,0)","v":0}]
["Aktiver i alt (uden biler)",null,{"$f":"SUM(C6:C19)","v":0},null,{"$f":"SUM(E6:E8)+SUM(E10:E19)","v":0},"Enlig/Ægtefælle",{"$f":"IF($C$84=2,\"Ægtefælle\",\"Enlig\")","v":"Enlig"},{"$f":"IF($C$84=2,\"Ægtefælle\",\"Enlig\")","v":"Enlig"},{"$f":"IF($C$84=2,\"Ægtefælle\",\"Enlig\")","v":"Enlig"},{"$f":"IF(J18=1,IF($C$84=2,\"Ægtefælle\",\"Enlig\"),\"  -  \")","v":"Enlig"},{"$f":"IF(K18=1,IF($C$84=2,\"Ægtefælle\",\"Enlig\"),\"  -  \")","v":"Enlig"},null,1,"Topskatsoptimering","Topskat","Top",null,null,"Aktiver i alt",null,null,{"$f":"SUM(V6:V8)+SUM(V10:V19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktiver i alt",null,null,{"$f":"SUM(AM6:AM8)+SUM(AM10:AM19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktiver i alt",null,null,{"$f":"SUM(BD6:BD8)+SUM(BD10:BD19)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktiver i alt",null,null,{"$f":"SUM(BW6:BW8)+SUM(BW10:BW19)","v":0}]
["Realkredit, bank",null,{"$f":"IF(ISNUMBER(Balance!D94+Balance!D102+Balance!D107),Balance!D94+Balance!D102+Balance!D107,0)","v":0},null,{"$f":"C21+IF(ISNUMBER(D21),D21,0)","v":0},"Valg",{"$f":"VLOOKUP(N25,$M$20:$P$22,3)","v":"Topskat"},{"$f":"VLOOKUP(N26,$M$20:$P$22,3)","v":"Topskat"},{"$f":"VLOOKUP(N27,$M$20:$P$22,3)","v":"Topskat"},{"$f":"IF(J18=1,VLOOKUP($N28,$M$20:$P$22,3),\"  -  \")","v":"Topskat"},{"$f":"IF(K18=1,VLOOKUP($N29,$M$20:$P$22,3),\"  -  \")","v":"Topskat"},null,2,"Personfradragsoptimering","Personfradrag","Per",null,null,"Realkredit, bank",null,null,{"$f":"IF(ISNUMBER(Balance!L94+Balance!L102+Balance!L107),Balance!L94+Balance!L102+Balance!L107,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Realkredit, bank",null,null,{"$f":"IF(ISNUMBER(Balance!T94+Balance!T102+Balance!T107),Balance!T94+Balance!T102+Balance!T107,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Realkredit, bank",null,null,{"$f":"IF(ISNUMBER(Balance!AB94+Balance!AB102+Balance!AB107),Balance!AB94+Balance!AB102+Balance!AB107,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Realkredit, bank",null,null,{"$f":"IF(ISNUMBER(Balance!AJ94+Balance!AJ102+Balance!AJ107),Balance!AJ94+Balance!AJ102+Balance!AJ107,0)","v":0}]
["Moms og afgifter",null,{"$f":"IF(ISNUMBER(Balance!D113),Balance!D113,0)","v":0},0,{"$f":"C22+IF(ISNUMBER(D22),D22,0)","v":0},"% afskr. af max afskr.",{"$f":"IF(AfskrMax1<1,0,AaretsAfskrivningerIalt/-AfskrMax1)","v":0},{"$f":"IF(AfskrMax2<1,0,AaretsAfskrivningerIalt2/-AfskrMax2)","v":0},{"$f":"IF(AfskrMax3<1,0,AaretsAfskrivningerIalt3/-AfskrMax3)","v":0},{"$f":"IF(J18=1,IF(AfskrMax4<1,0,AaretsAfskrivningerIalt4/-AfskrMax4),\"  -  \")","v":0},{"$f":"IF(K18=1,IF(AfskrMax5<1,0,AaretsAfskrivningerIalt5/-AfskrMax5),\"  -  \")","v":0},null,3,"Manuel optimering","Manuel","Man",null,null,"Moms og afgifter",null,null,{"$f":"IF(ISNUMBER(Balance!L113),Balance!L113,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms og afgifter",null,null,{"$f":"IF(ISNUMBER(Balance!T113),Balance!T113,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms og afgifter",null,null,{"$f":"IF(ISNUMBER(Balance!AB113),Balance!AB113,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms og afgifter",null,null,{"$f":"IF(ISNUMBER(Balance!AJ113),Balance!AJ113,0)","v":0}]
["Anden gæld",null,{"$f":"IF(ISNUMBER(Balance!D114),Balance!D114,0)","v":0},0,0,"Optimeret med afskr.?",{"$f":"IF(ROUND(VSefterAfskr,0)=ROUND(OensketVS,0),\"Optimeret\",IF(VSefterAfskr>OensketVS,\"For høj indkomst\",\"For lav indkomst\"))","v":"For lav indkomst"},{"$f":"IF(ROUND(VSefterAfskr2,0)=ROUND(OensketVS2,0),\"Optimeret\",IF(VSefterAfskr2>OensketVS2,\"For høj indkomst\",\"For lav indkomst\"))","v":"For lav indkomst"},{"$f":"IF(ROUND(VSefterAfskr3,0)=ROUND(OensketVS3,0),\"Optimeret\",IF(VSefterAfskr3>OensketVS3,\"For høj indkomst\",\"For lav indkomst\"))","v":"For lav indkomst"},{"$f":"IF(J18=1,IF(ROUND(VSefterAfskr4,0)=ROUND(OensketVS4,0),\"Optimeret\",IF(VSefterAfskr4>OensketVS4,\"For høj indkomst\",\"For lav indkomst\")),\"  -  \")","v":"For lav indkomst"},{"$f":"IF(K18=1,IF(ROUND(VSefterAfskr5,0)=ROUND(OensketVS5,0),\"Optimeret\",IF(VSefterAfskr5>OensketVS5,\"For høj indkomst\",\"For lav indkomst\")),\"  -  \")","v":"For lav indkomst"},null,null,null,null,null,null,null,"Anden gæld",null,null,{"$f":"IF(ISNUMBER(Balance!L114),Balance!L114,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Anden gæld",null,null,{"$f":"IF(ISNUMBER(Balance!T114),Balance!T114,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Anden gæld",null,null,{"$f":"IF(ISNUMBER(Balance!AB114),Balance!AB114,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Anden gæld",null,null,{"$f":"IF(ISNUMBER(Balance!AJ114),Balance!AJ114,0)","v":0}]
["Kassekredit",null,{"$f":"IF(ISNUMBER(Balance!D115+Balance!D180),Balance!D115++Balance!D180,0)","v":1.0000000000000001E-5},0,1.0000000000000001E-5,"VS-indkomst efter afskr.",{"$f":"VSefterAfskr","v":0},{"$f":"VSefterAfskr2","v":0},{"$f":"VSefterAfskr3","v":0},{"$f":"IF(J18=1,VSefterAfskr4,\"  -  \")","v":0},{"$f":"IF(K18=1,VSefterAfskr5,\"  -  \")","v":0},"1=t eller 2=p",null,"valg","år",null,null,null,"Kassekredit",null,null,{"$f":"IF(ISNUMBER(Balance!L115+Balance!L76),Balance!L115+Balance!L76,0)","v":1.0000000000000001E-5},null," ",null,null,null,null,null,null,null,null,null,null,null,"Kassekredit",null,null,{"$f":"IF(ISNUMBER(Balance!T115+Balance!T76),Balance!T115+Balance!T76,0)","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Kassekredit",null,null,{"$f":"IF(ISNUMBER(Balance!AB115+Balance!AB76),Balance!AB115+Balance!AB76,0)","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kassekredit",null,null,{"$f":"IF(ISNUMBER(Balance!AJ115+Balance!AJ76),Balance!AJ115+Balance!AJ76,0)","v":1.0000000000000001E-5}]
["Gæld i alt",null,{"$f":"SUM(C21:C24)","v":1.0000000000000001E-5},null,{"$f":"SUM(E21:E24)","v":1.0000000000000001E-5},"heraf Kapafkast",{"$f":"kapitalafkast","v":0},{"$f":"kapitalafkast2","v":0},{"$f":"kapitalafkast3","v":0},{"$f":"IF(J18=1,kapitalafkast4,\"  -  \"  )","v":0},{"$f":"IF(K18=1,Kapitalafkast5,\"  -  \"  )","v":0},null,{"$f":"IF(G33=\"p\",2,1)","v":1},{"$f":"IF(ISBLANK(G34),M25,3)","v":1},{"$f":"K1","v":2024},null,null,null,"Gæld i alt",null,{"$f":"SUM(U21:U24)","v":0},{"$f":"SUM(V21:V24)","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Gæld i alt",null,null,{"$f":"SUM(AM21:AM24)","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Gæld i alt",null,null,{"$f":"SUM(BD21:BD24)","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gæld i alt",null,null,{"$f":"SUM(BW21:BW24)","v":1.0000000000000001E-5}]
["Indskudskonto",null,null,null,{"$f":"IF(ISNUMBER(D26),D26,E20+E25)","v":1.0000000000000001E-5},"heraf opsparet",{"$f":"G74","v":0},{"$f":"X60","v":0},{"$f":"AO60","v":0},{"$f":"IF(J18=1,BF60,\"  -  \")","v":0},{"$f":"IF(K18=1,BY60,\"  -  \")","v":0},null,{"$f":"IF(H33=\"p\",2,1)","v":1},{"$f":"IF(ISBLANK(H34),M26,3)","v":1},{"$f":"O25+1","v":2025},null,null,null,"Indskudskonto",null,null,{"$f":"Indskudskonto","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Indskudskonto",null,null,{"$f":"Indskudskonto","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Indskudskonto",null,null,{"$f":"Indskudskonto","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indskudskonto",null,null,{"$f":"Indskudskonto","v":1.0000000000000001E-5}]
[" +/- evt. korrektion af afkastgrundlaget",null,null,null,{"$f":"IF(ISNUMBER(D27),D27,0)","v":0},"Hævet opsparing",{"$f":"G73","v":0},{"$f":"X59","v":0},{"$f":"AO59","v":0},{"$f":"IF(J18=1,BF59,\"  -  \")","v":0},{"$f":"IF(K18=1,BG59,\"  -  \")","v":0},null,{"$f":"IF(I33=\"p\",2,1)","v":1},{"$f":"IF(ISBLANK(I34),M27,3)","v":1},{"$f":"O26+1","v":2026},null,null,null," +/- evt. korrektion",null,null,{"$f":"IF(ISNUMBER(U27),U27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null," +/- evt. korrektion",null,null,{"$f":"IF(ISNUMBER(AL27),AL27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null," +/- evt. korrektion",null,null,{"$f":"IF(ISNUMBER(BC27),BC27,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," +/- evt. korrektion",null,null,{"$f":"IF(ISNUMBER(BV27),BV27,0)","v":0}]
["Kapitalafkastgrundlag",null,null,null,{"$f":"E20+E25+E27","v":1.0000000000000001E-5},"Betalt skat",{"$f":"AaretsBetalteSkat/-1000","v":0},{"$f":"AaretsBetalteSkat2/-1000","v":0},{"$f":"AaretsBetalteSkat3/-1000","v":0},{"$f":"IF(J18=1,AaretsBetalteSkat4/-1000,\"  -  \")","v":0},{"$f":"IF(K18=1,AaretsBetalteSkat5/-1000,\"  -  \")","v":0},null,{"$f":"IF(J33=\"p\",2,1)","v":1},{"$f":"IF(ISBLANK(J34),M28,3)","v":1},{"$f":"O27+1","v":2027},null,null,null,"Kapitalafkastgrundlag",null,null,{"$f":"V20+V25+V27","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalafkastgrundlag",null,null,{"$f":"AM20+AM25+AM27","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalafkastgrundlag",null,null,{"$f":"BD20+BD25+BD27","v":1.0000000000000001E-5},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalafkastgrundlag",null,null,{"$f":"BW20+BW25+BW27","v":1.0000000000000001E-5}]
["Kapitalafkastprocent",null,null,null,{"$f":"Kapitalafkastsats*100","v":3},"Ændring udskudt skat",{"$f":"Resultat!G102","v":0},{"$f":"Resultat!O102","v":0},{"$f":"Resultat!W102","v":0},{"$f":"IF(J18=1,Resultat!AE102,\"   -   -\")","v":0},{"$f":"IF(K18=1,Resultat!AM102,\"  -  \")","v":0},null,{"$f":"IF(K33=\"p\",2,1)","v":1},{"$f":"IF(ISBLANK(K34),M29,3)","v":1},{"$f":"O28+1","v":2028},null,null,null,"Kapitalafkastprocent",null,null,{"$f":"Kapitalafkastsats*100","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalafkastprocent",null,null,{"$f":"Kapitalafkastsats*100","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalafkastprocent",null,null,{"$f":"Kapitalafkastsats*100","v":3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalafkastprocent",null,null,{"$f":"Kapitalafkastsats*100","v":3}]
["Maksimalt kapitalafkast",null,null,null,{"$f":"IF(Kapafkastgrundlag*Kapitalafkastsats>0,Kapafkastgrundlag*Kapitalafkastsats,0)","v":3.0000000000000004E-7},"Skat af årets resultat",{"$f":"G28+G29","v":0},{"$f":"H28+H29","v":0},{"$f":"I28+I29","v":0},{"$f":"IF(J18=1,J28+J29,\"  -  \")","v":0},{"$f":"IF(K18=1,K28+K29,\"  -  \")","v":0},null,null,null,null,null,null,null,"Maksimalt kapitalafkast",null,null,{"$f":"IF(Kapafkastgrundlag2*Kapitalafkastsats>0,Kapafkastgrundlag2*Kapitalafkastsats,0)","v":3.0000000000000004E-7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Maksimalt kapitalafkast",null,null,{"$f":"IF(Kapafkastgrundlag3*Kapitalafkastsats>0,Kapafkastgrundlag3*Kapitalafkastsats,0)","v":3.0000000000000004E-7},null,null,null,null,null,null,null,null,null,null,null,null,null,"Maksimalt kapitalafkast",null,null,{"$f":"IF(Kapafkastgrundlag4*Kapitalafkastsats>0,Kapafkastgrundlag4*Kapitalafkastsats,0)","v":3.0000000000000004E-7},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Maksimalt kapitalafkast",null,null,{"$f":"IF(Kapafkastgrundlag5*Kapitalafkastsats>0,Kapafkastgrundlag5*Kapitalafkastsats,0)","v":3.0000000000000004E-7}]
["Årets kapitalafkast",null,null,null,{"$f":"IF(VSefterAfskr>0,IF(MaxKapafkast>VSefterAfskr,VSefterAfskr,MaxKapafkast),0)","v":0},"Skat i alt % af res. før skat",{"$f":"IF(ResFoerSkat<>0,G30*-1/ResFoerSkat,\"-\")","v":"-"},{"$f":"IF(ResFoerSkat2<>0,H30*-1/ResFoerSkat2,0)","v":0},{"$f":"IF(ResFoerSkat3<>0,I30*-1/ResFoerSkat3,0)","v":0},{"$f":"IF(J18=1,IF(ResFoerSkat4<>0,J30*-1/ResFoerSkat4,0),\"  -  \")","v":0},{"$f":"IF(K18=1,IF(ResfoerSkat5<>0,K30*-1/ResfoerSkat5,0),\"  -  \")","v":0},null,null,null,null,null,null,null,"Årets kapitalafkast",null,null,{"$f":"IF(VSefterAfskr2>0,IF(MaxKapafkast2>VSefterAfskr2,VSefterAfskr2,MaxKapafkast2),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Årets kapitalafkast",null,null,{"$f":"IF(VSefterAfskr3>0,IF(MaxKapafkast3>VSefterAfskr3,VSefterAfskr3,MaxKapafkast3),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Årets kapitalafkast",null,null,{"$f":"IF(VSefterAfskr4>0,IF(MaxKapafkast4>VSefterAfskr4,VSefterAfskr4,MaxKapafkast4),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Årets kapitalafkast",null,null,{"$f":"IF(VSefterAfskr5>0,IF(MaxKapafkast5>VSefterAfskr5,VSefterAfskr5,MaxKapafkast5),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"G19","v":2024},{"$f":"H19","v":2025},{"$f":"I19","v":2026},{"$f":"J19","v":2027},{"$f":"K19","v":2028}]
[null,null,null,null,null,"\"Max\" privat",{"$f":"MaxPrivat1","v":0},{"$f":"MaxPrivat2","v":0},{"$f":"MaxPrivat3","v":0},{"$f":"IF(J18=1,MaxPrivat4,\"  -  \")","v":0},{"$f":"IF(K18=1,MaxPrivat5,\"  -  \")","v":0},null,"Note 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Note 1",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indkomst før afskrivning",{"$f":"VSfoerAfskr","v":0},{"$f":"VSfoerAfskr2","v":0},{"$f":"VSfoerAfskr3","v":0},{"$f":"VSfoerAfskr4","v":0},{"$f":"VSfoerAfskr5","v":0}]
[null,null,null,null,null,"Indtast t eller p>>",null,null,null,null,null,null,"Enlige og ægtefæller med positiv X, samt enlige med neg. X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enlige og ægtefæller med positiv X, samt enlige med neg. X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enlige og ægtefæller med positiv X, samt enlige med neg. X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enlige og ægtefæller med positiv X, samt enlige med neg. X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enlige og ægtefæller med positiv X, samt enlige med neg. X",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Valgt afskrivning",{"$f":"J16*-1","v":0},{"$f":"AA16*-1","v":0},{"$f":"AR16*-1","v":0},{"$f":"BI16*-1","v":0},{"$f":"CB16*-1","v":0}]
[null,null,null,null,null,"Indtast VS-indkomst>>",null,null,null,null,null,null,"Personfradragsberegning, x positiv",null,null,"Personfradragsberegning, enlige, x negativ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Personfradragsberegning, x positiv",null,null,"Personfradragsberegning, enlige, x negativ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Personfradragsberegning, x positiv",null,null,"Personfradragsberegning, enlige, x negativ",null,null,null,null,null,null,null,null,null,null,null,null,null,"Personfradragsberegning, x positiv",null,null,"Personfradragsberegning, enlige, x negativ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personfradragsberegning, x positiv",null,null,"Personfradragsberegning, enlige, x negativ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Årets opsparing",{"$f":"G26","v":0},{"$f":"H26","v":0},{"$f":"I26","v":0},{"$f":"J26","v":0},{"$f":"K26","v":0}]
[null,null,null,null,null,"Topskatsoptimering",{"$f":"((TopSkatBundgraense-FaktiskBundFradrag*EfterAMsats)*0.001-pension1-((kapitalafkast+FaktiskBundFradrag*0.001)*(1-EfterAMsats))-EfterAMsats*LoenDriftsleder/1000)/EfterAMsats","v":640.10869565217388},{"$f":"((TopSkatBundgraense-FaktiskBundFradrag2*EfterAMsats)*0.001-pension2-0.001-((kapitalafkast2+FaktiskBundFradrag2*0.001)*(1-EfterAMsats))-EfterAMsats*LoenDriftsleder2/1000)/EfterAMsats","v":640.10760869565217},{"$f":"((TopSkatBundgraense-FaktiskBundFradrag3*EfterAMsats)*0.001-pension3-0.001-((kapitalafkast3+FaktiskBundFradrag3*0.001)*(1-EfterAMsats))-EfterAMsats*LoenDriftsleder3/1000)/EfterAMsats","v":640.10760869565217},{"$f":"((TopSkatBundgraense-FaktiskBundFradrag4*EfterAMsats)*0.001-pension4-0.001-((kapitalafkast4+FaktiskBundFradrag4*0.001)*(1-EfterAMsats))-EfterAMsats*LoenDriftsleder4/1000)/EfterAMsats","v":640.10760869565217},{"$f":"((TopSkatBundgraense-FaktiskBundFradrag5*EfterAMsats)*0.001-pension5-0.001-((Kapitalafkast5+FaktiskBundFradrag5*0.001)*(1-EfterAMsats))-EfterAMsats*LoenDriftsleder5/1000)/EfterAMsats","v":640.10760869565217},null,"F1",{"$f":"(BundOgKommunal*PersonfradragIalt)/((EfterAMsats*BundOgKommunal)-(Beskaeftigelsessats*KommunaleSkatter))","v":58642.05998659465},"Personfradrag",{"$f":"PersonfradragIalt","v":49700},"Personfradrag i alt kr.",null,null,null,null,null,null,null,null,null,null,null,null,"F1",{"$f":"N35","v":58642.05998659465},"Personfradrag",{"$f":"PersonfradragIalt","v":49700},"Personfradrag",null,null,null,null,null,null,null,null,null,null,null,null,"F1",{"$f":"AE35","v":58642.05998659465},"Personfradrag",{"$f":"PersonfradragIalt","v":49700},"Personfradrag",null,null,null,null,null,null,null,null,null,null,null,null,"F1",{"$f":"$AV35","v":58642.05998659465},"Personfradrag",{"$f":"PersonfradragIalt","v":49700},"Personfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F1",{"$f":"$BM35","v":58642.05998659465},"Personfradrag",{"$f":"PersonfradragIalt","v":49700},"Personfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Slutbeskattet indkomst",{"$f":"DL32-DL33-DL34","v":0},{"$f":"DM32-DM33-DM34","v":0},0,0,0]
[null,null,null,null,null,"Personfradragsoptimering",{"$f":"IF(AND(N47<0,C84=2),N68,P48)","v":58.642059986594653},{"$f":"IF(AND(AE48<0,T70=2),AE69,AG49)","v":58.642059986594653},{"$f":"IF(AND(AV48<0,AK70=2),AV67,AX49)","v":58.642059986594653},{"$f":"IF(AND($BM48<0,$BB70=2),$BM67,$BO49)","v":58.642059986594653},{"$f":"IF(AND($CF48<0,$BB70=2),$CF67,$CH49)","v":58.642059986594653},null,"LønIalt",{"$f":"LoenAegtefaelle+LoenDriftsleder","v":0},"Løn i alt før AMBI",{"$f":"EfterAMsats*LoenDriftsleder","v":0},"Lønbeskatningsfaktor",null,null,null,null,null,null,null,null,null,null,null,null,"LønIalt",{"$f":"LoenAegtefaelle2+LoenDriftsleder2","v":0},"Løn i alt før AMBI",{"$f":"EfterAMsats*LoenDriftsleder2","v":0},"Lønbeskatningsfaktor",null,null,null,null,null,null,null,null,null,null,null,null,"LønIalt",{"$f":"LoenAegtefaelle3+LoenDriftsleder3","v":0},"Løn i alt før AMBI",{"$f":"EfterAMsats*LoenDriftsleder3","v":0},"Lønbeskatningsfaktor",null,null,null,null,null,null,null,null,null,null,null,null,"LønIalt",{"$f":"LoenAegtefaelle2+LoenDriftsleder4","v":0},"Løn i alt før AMBI",{"$f":"EfterAMsats*LoenDriftsleder4","v":0},"Lønbeskatningsfaktor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LønIalt",{"$f":"LoenAegtefaelle5+LoenDriftsleder5","v":0},"Løn i alt før AMBI",{"$f":"EfterAMsats*LoenDriftsleder4","v":0},"Lønbeskatningsfaktor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"T-skat niveau",{"$f":"G35","v":640.10869565217388},640.10760869565217,640.10760869565217,640.10760869565217,640.10760869565217]
[null,null,null,null,null,null,null,null,null,null,null,null,"F2",{"$f":"((-BundOgKommunal*EfterAMsats)+BundOgKommunal+(KommunaleSkatter*Beskaeftigelsessats))/((EfterAMsats*BundOgKommunal)-(Beskaeftigelsessats*KommunaleSkatter))","v":0.17992072407635099},null,{"$f":"PensionsIndskud*-1+(KommunaleSkatter*Beskaeftigelsessats/BundOgKommunal)*(LoenDriftsleder+PensionsIndskud)","v":0},"Pension",null,null,null,null,null,null,null,null,null,null,null,null,"F2",{"$f":"N37","v":0.17992072407635099},null,{"$f":"PensionsIndskud2*-1+(KommunaleSkatter*Beskaeftigelsessats/BundOgKommunal)*(LoenDriftsleder2+PensionsIndskud2)","v":0},"Pension",null,null,null,null,null,null,null,null,null,null,null,null,"F2",{"$f":"AE37","v":0.17992072407635099},null,{"$f":"PensionsIndskud3*-1+(KommunaleSkatter*Beskaeftigelsessats/BundOgKommunal)*(LoenDriftsleder3+PensionsIndskud3)","v":0},"Pension",null,null,null,null,null,null,null,null,null,null,null,null,"F2",{"$f":"$AV$37","v":0.17992072407635099},null,{"$f":"PensionsIndskud4*-1+(KommunaleSkatter*Beskaeftigelsessats/BundOgKommunal)*(LoenDriftsleder4+PensionsIndskud4)","v":0},"Pension",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"F2",{"$f":"$BM$37","v":0.17992072407635099},null,{"$f":"Pensionsindskud5*-1+(KommunaleSkatter*Beskaeftigelsessats/BundOgKommunal)*(LoenDriftsleder5+Pensionsindskud5)","v":0},"Pension",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personfradrag niveau",58.642059986594653,58.642059986594653,58.642059986594653,58.642059986594653,58.642059986594653]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N37*kapitalafkast*1000","v":0},"F2 * kapitalafkast",{"$f":"(KommunaleSkatter/BundOgKommunal)*Formueudgifter","v":0},"Ligningsmæssige"]
[null,null,null,null,null,null,null,null,null,null,null,null,"F3",{"$f":"(BundOgKommunal-(KommunaleSkatter*Beskaeftigelsessats))/((EfterAMsats*BundOgKommunal)-(Beskaeftigelsessats*KommunaleSkatter))","v":1.094393657926108},"Pensionssats",{"$f":"P35-P36+P37+P38","v":49700},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE37*kapitalafkast2*1000","v":0},"F2 * kapitalafkast",{"$f":"(KommunaleSkatter/BundOgKommunal)*Formueudgifter2","v":0},"Ligningsmæssige",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AV37*kapitalafkast3*1000","v":0},"F2 * kapitalafkast",{"$f":"(KommunaleSkatter/BundOgKommunal)*Formueudgifter3","v":0},"Ligningsmæssige",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BM37*kapitalafkast4*1000","v":0},"F2 * kapitalafkast",{"$f":"(KommunaleSkatter/BundOgKommunal)*Formueudgifter4","v":0},"Ligningsmæssige",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CF37*Kapitalafkast5*1000","v":0},"F2 * kapitalafkast",{"$f":"(KommunaleSkatter/BundOgKommunal)*Formueudgifter5","v":0},"Ligningsmæssige"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N39*PensionsIndskud*-1","v":0},"F3 * pension",{"$f":"P39/1000","v":49.7},"i hele tusinder",null,"VS INDKOMST",null,null,null,null," - 1.000 kr -",null,null,null,{"$f":"K54+1","v":2025},null,"F3",{"$f":"N39","v":1.094393657926108},"Pensionssats",{"$f":"AG35-AG36+AG37+AG39","v":49700},null,null,"VS INDKOMST",null,null,null,null," - 1.000 kr -",null,null,null,{"$f":"AB40+1","v":2026},null,"F3",{"$f":"AE40","v":1.094393657926108},"Pensionssats",{"$f":"AX35-AX36+AX37+AX39","v":49700},null,null,"VS INDKOMST",null,null,null,null," - 1.000 kr -",null,null,null,{"$f":"AS40+1","v":2027},null,"F3",{"$f":"AV40","v":1.094393657926108},"Pensionssats",{"$f":"BO35-BO36+BO37+BO39","v":49700},null,null,null,null,"VS INDKOMST",null,null,null,null," - 1.000 kr -",null,null,null,{"$f":"BJ40+1","v":2028},null,"F3",{"$f":"BM40","v":1.094393657926108},"Pensionssats",{"$f":"CH35-CH36+CH37+CH39","v":49700}]
[null,null,null,null,null,null,null,null,null,null,null,null,"F4",{"$f":"KommunaleSkatter/((EfterAMsats*BundOgKommunal)-(Beskaeftigelsessats*KommunaleSkatter))","v":0.80307104366425375},"Ligningssats",null,null,null,null,"Årets resultat før skat",null,null,null,{"$f":"IF(ISNUMBER(Resultat!O77),Resultat!O77,0)","v":0},null,null,null,null,null,null,{"$f":"AE40*PensionsIndskud2*-1","v":0},"F3 * pension",{"$f":"AG40/1000","v":49.7},"i hele tusinder",null,null,"Årets resultat før skat",null,null,null,{"$f":"IF(ISNUMBER(Resultat!W77),Resultat!W77,0)","v":0},null,null,null,null,null,null,{"$f":"AV40*PensionsIndskud3*-1","v":0},"F3 * pension",{"$f":"AX40/1000","v":49.7},"i hele tusinder",null,null,"Årets resultat før skat",null,null,null,{"$f":"IF(ISNUMBER(Resultat!AE77),Resultat!AE77,0)","v":0},null,null,null,null,null,null,{"$f":"BM40*PensionsIndskud4*-1","v":0},"F3 * pension",{"$f":"BO40/1000","v":49.7},"i hele tusinder",null,null,null,null,"Årets resultat før skat",null,null,null,{"$f":"IF(ISNUMBER(Resultat!AM77),Resultat!AM77,0)","v":0},null,null,null,null,null,null,{"$f":"CF40*Pensionsindskud5*-1","v":0},"F3 * pension",{"$f":"CH40/1000","v":49.7},"i hele tusinder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageført nedskrivning besætning fra året før",null,null,null,{"$f":"J15*-1","v":0},null,null,null,null,null,"F4",{"$f":"N41","v":0.80307104366425375},"Ligningssats",null,null,null,null,"Tilbageført nedskrivning besætning fra året før",null,null,null,{"$f":"AA15*-1","v":0},null,null,null,null,null,"F4",{"$f":"AE42","v":0.80307104366425375},"Ligningssats",null,null,null,null,"Tilbageført nedskrivning besætning fra året før",null,null,null,{"$f":"AR15*-1","v":0},null,null,null,null,null,"F4",{"$f":"AV42","v":0.80307104366425375},"Ligningssats",null,null,null,null,null,null,"Tilbageført nedskrivning besætning fra året før",null,null,null,{"$f":"BI15*-1","v":0},null,null,null,null,null,"F4",{"$f":"BM42","v":0.80307104366425375},"Ligningssats"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageførsel driftsmæssige afskrivninger, akk. inv. for.",null,null,null,{"$f":"IF(ISNUMBER((Resultat!O124)),(Resultat!O124),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageførsel driftsmæssige afskrivninger, akk. inv. for.",null,null,null,{"$f":"IF(ISNUMBER((Resultat!W124)),(Resultat!W124),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageførsel driftsmæssige afskrivninger, akk. inv. for.",null,null,null,{"$f":"IF(ISNUMBER((Resultat!AE124)),(Resultat!AE124),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageførsel driftsmæssige afskrivninger, akk. inv. for.",null,null,null,{"$f":"IF(ISNUMBER((Resultat!AM124)),(Resultat!AM124),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageførsel ureal. værdiændr. + T/G",null,null,null,{"$f":"(Balance!N72+Balance!N73+Balance!N75)*-1+(Resultat!O74+Resultat!O62+Resultat!O39+Resultat!O38)*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageførsel ureal. værdiændr. + T/G",null,null,null,{"$f":"(Balance!V72+Balance!V73+Balance!V75)*-1+(Resultat!W74+Resultat!W62+Resultat!W39+Resultat!W38)*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageførsel ureal. værdiændr. + T/G",null,null,null,{"$f":"(Balance!AD72+Balance!AD73+Balance!AD75)*-1+(Resultat!AE74+Resultat!AE62+Resultat!AE39+Resultat!AE38)*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageførsel ureal. værdiændr. + T/G",null,null,null,{"$f":"(Balance!AL72+Balance!AL73+Balance!AL75)*-1+(Resultat!AM74+Resultat!AM62+Resultat!AM39+Resultat!AM38)*-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N41*Formueudgifter","v":0},"F4*Lignings ex beskæft",null,null,null,null,"Aktieindkomst tilbageført",null,null,null,{"$f":"Resultat!O57*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Aktieindkomst tilbageført",null,null,null,{"$f":"Resultat!W57*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Aktieindkomst tilbageført",null,null,null,{"$f":"Resultat!AE57*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktieindkomst tilbageført",null,null,null,{"$f":"Resultat!AM57*-1","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Afdragsdel leasing udgiftsført",null,null,null,{"$f":"IF(ISNUMBER(Balance!P107*-1),Balance!P107*-1,0)","v":0},null,null,null,null,null,null,{"$f":"AE42*Formueudgifter2","v":0},"F4*Lignings ex beskæft",null,null,null,null,"Afdragsdel leasing udgiftsført",null,null,null,{"$f":"IF(ISNUMBER(Balance!X107*-1),Balance!X107*-1,0)","v":0},null,null,null,null,null,null,{"$f":"AV42*Formueudgifter2","v":0},"F4*Lignings ex beskæft",null,null,null,null,"Afdragsdel leasing udgiftsført",null,null,null,{"$f":"IF(ISNUMBER(Balance!AF107*-1),Balance!AF107*-1,0)","v":0},null,null,null,null,null,null,{"$f":"BM42*Formueudgifter4","v":0},"F4*Lignings ex beskæft",null,null,null,null,null,null,"Afdragsdel leasing udgiftsført",null,null,null,{"$f":"IF(ISNUMBER(Balance!AN107*-1),Balance!AN107*-1,0)","v":0},null,null,null,null,null,null,{"$f":"CF42*Formueudgifter5","v":0},"F4*Lignings ex beskæft"]
[null,null,null,null,null,null,null,null,null,null,null,null,"X",{"$f":"N35-N36-N38+N40+N45","v":58642.05998659465},null,null,null,null,null,"Prioritetsomk/amortisering tilbageført",null,null,null,{"$f":"IF(Y47<>0,Y47,IF(ISNUMBER(Resultat!O61),Resultat!O61*-1+BVamort2,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Prioritetsomk/amortisering tilbageført",null,null,null,{"$f":"IF(AP47<>0,AP47,IF(ISNUMBER(Resultat!W61),Resultat!W61+BVamort3,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Prioritetsomk/amortisering tilbageført",null,null,null,{"$f":"IF(BG47<>0,BG47,IF(ISNUMBER(Resultat!AE61),Resultat!AE61*-1+BVamort4,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Prioritetsomk/amortisering tilbageført",null,null,null,{"$f":"IF(BZ47<>0,BZ47,IF(ISNUMBER(Resultat!AM61),Resultat!AM61*-1+BVamort5,0))","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N47/1000","v":58.642059986594653},"i hele tusinder",{"$f":"IF(N48<0,P40,N48)","v":58.642059986594653},"bruges i optimering",null,null,"Personlig indtjening modregnet ",null,null,null,{"$f":"IF(ISNUMBER(LoenAegtefaelle2+LoenDriftsleder2),LoenAegtefaelle2/1000*-1+LoenDriftsleder2/1000*-1,0)","v":0},null,null,null,null,null,"X",{"$f":"AE35-AE36-AE39+AE41+AE46","v":58642.05998659465},null,null,null,null,null,"Personlig indtjening modregnet ",null,null,null,{"$f":"IF(ISNUMBER(LoenAegtefaelle3+LoenDriftsleder3),LoenAegtefaelle3*-1/1000+LoenDriftsleder3*-1/1000,0)","v":0},null,null,null,null,null,"X",{"$f":"AV35-AV36-AV39+AV41+AV46","v":58642.05998659465},null,null,null,null,null,"Personlig indtjening modregnet ",null,null,null,{"$f":"IF(ISNUMBER(LoenAegtefaelle4+LoenDriftsleder4),LoenAegtefaelle4*-1/1000+LoenDriftsleder4*-1/1000,0)","v":0},null,null,null,null,null,"X",{"$f":"BM35-BM36-BM39+BM41+BM46","v":58642.05998659465},null,null,null,null,null,null,null,"Personlig indtjening modregnet ",null,null,null,{"$f":"IF(ISNUMBER(LoenAegtefaelle5+LoenDriftsleder5),LoenAegtefaelle5/1000*-1+LoenDriftsleder5/1000*-1,0)","v":0},null,null,null,null,null,"X",{"$f":"CF35-CF36-CF39+CF41+CF46","v":58642.05998659465}]
[null,null,null,null,null,null,null,null,null,null,null,null,"Ægtefæller med løn, så negativ X",null,null,null,null,null,{"$f":"I63","v":0},"Fremført underskud tidligere år",null,null,null,{"$f":"IF(SUM(X41:X48)>OensketVS2,IF(S49*-1<SUM(X41:X48)-OensketVS2,S49,(SUM(X41:X48)-OensketVS2)*-1),0)","v":0},null,{"$f":"S49-X49+IF(Z84<0,Z84/1000,0)","v":0},"Fremført underskud",null,null,null,{"$f":"AE48/1000","v":58.642059986594653},"i hele tusinder",{"$f":"IF(AE49<0,AG41,AE49)","v":58.642059986594653},"bruges i optimering",null,{"$f":"Z49","v":0},"Fremført underskud tidligere år",null,null,null,{"$f":"IF(SUM(AO41:AO48)>OensketVS3,IF(AJ49*-1<SUM(AO41:AO48)-OensketVS3,AJ49,(SUM(AO41:AO48)-OensketVS3)*-1),0)","v":0},null,{"$f":"AJ49-AO49+IF(AQ84<0,AQ84/1000,0)","v":0},"Fremført underskud",null,null,null,{"$f":"AV48/1000","v":58.642059986594653},"i hele tusinder",{"$f":"IF(AV49<0,AX41,AV49)","v":58.642059986594653},"bruges i optimering",null,{"$f":"AQ49","v":0},"Fremført underskud tidligere år",null,null,null,{"$f":"IF(SUM(BF41:BF48)>OensketVS4,IF(BA49*-1<SUM(BF41:BF48)-OensketVS4,BA49,(SUM(BF41:BF48)-OensketVS4)*-1),0)","v":0},null,{"$f":"BA49-BF49+IF(BH84<0,BH84/1000,0)","v":0},"Fremført underskud",null,null,null,{"$f":"BM48/1000","v":58.642059986594653},"i hele tusinder",{"$f":"IF(BM49<0,BO41,BM49)","v":58.642059986594653},"bruges i optimering",null,null,null,{"$f":"BH49","v":0},"Fremført underskud tidligere år",null,null,null,{"$f":"IF(SUM(BY41:BY48)>OensketVS5,IF(BT49*-1<SUM(BY41:BY48)-OensketVS5,BT49,(SUM(BY41:BY48)-OensketVS5)*-1),0)","v":0},null,{"$f":"BT49-BY49+IF(CA84<0,CA84/1000,0)","v":0},"Fremført underskud",null,null,null,{"$f":"CF48/1000","v":58.642059986594653},"i hele tusinder",{"$f":"IF(CF49<0,CH41,CF49)","v":58.642059986594653},"bruges i optimering"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Personfradragsberegning, x negativ, hendes løn < max beskæftigelsesfradrag",null,null,null,{"$f":"BeskaeftigelseGraense","v":423474.17840375588},null,null,"VS før af/nedskrivning",null,null,null,{"$f":"SUM(X41:X49)","v":0},null,null,null,null,null,"Ægtefæller med løn, så negativ X",null,null,null,null,null,null,"VS før af/nedskrivning",null,null,null,{"$f":"SUM(AO41:AO49)","v":0},null,null,null,null,null,"Ægtefæller med negativ X",null,null,null,null,null,null,"VS før af/nedskrivning",null,null,null,{"$f":"SUM(BF41:BF49)","v":0},null,null,null,null,null,"Ægtefæller med negativ X",null,null,null,null,null,null,null,null,"VS før af/nedskrivning",null,null,null,{"$f":"SUM(BY41:BY49)","v":0},null,null,null,null,null,"Ægtefæller med negativ X"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"(PersonfradragIalt+KommunaleSkatter/BundOgKommunal*(JobFradragAegtefaelle+BeskaeftigelsesfradragAegtefaelle1))","v":49700}," + Personfradrag i alt kr. korrigeret for beskæftigelses- og  jobfradrag",null,null,null,null,"Årets skattemæssige af- og nedskrivning i alt",null,null,null,{"$f":"AA16","v":0},null,{"$f":"H21","v":"Topskat"},"<<Optimeringsvalg",null,null,"Personfradragsberegning, x negativ, hendes løn < max beskæftigelsesfradrag",null,null,null,{"$f":"BeskaeftigelseGraense","v":423474.17840375588},null,null,"Årets skattemæssige af- og nedskrivning i alt",null,null,null,{"$f":"AR16","v":0},null,{"$f":"I21","v":"Topskat"},"<<Optimeringsvalg",null,null,"Personfradragsberegning, x negativ, hendes løn < max beskæftigelsesfradrag",null,null,null,{"$f":"BeskaeftigelseGraense","v":423474.17840375588},null,null,"Årets skattemæssige af- og nedskrivning i alt",null,null,null,{"$f":"BI16","v":0},null,{"$f":"$J21","v":"Topskat"},"<<Optimeringsvalg",null,null,"Personfradragsberegning, x negativ, hendes løn < max beskæftigelsesfradrag",null,null,null,null,null,{"$f":"BeskaeftigelseGraense","v":423474.17840375588},null,null,"Årets skattemæssige af- og nedskrivning i alt",null,null,null,{"$f":"CB16","v":0},null,{"$f":"$K21","v":"Topskat"},"<<Optimeringsvalg",null,null,"Personfradragsberegning, x negativ, hendes løn < max beskæftigelsesfradrag",null,null,null,null,null,{"$f":"BeskaeftigelseGraense","v":423474.17840375588}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BundOgKommunal*EfterAMsats/BundOgKommunal*LoenAegtefaelle","v":0}," - Lønbeskatningsfaktor",null,null,null,null,"VS efter af- og nedskrivning",null,null,null,{"$f":"VSfoerAfskr2+AA16","v":0},null,{"$f":"IF(N26=3,IF(ISNUMBER(H34),H34,H35),IF(N26=2,H36,H35))","v":640.10760869565217},"Ønsket VS efter afskr.",null,null,null,{"$f":"(PersonfradragIalt+KommunaleSkatter/BundOgKommunal*(JobFradragAegtefaelle2+BeskaeftigelsesfradragAegtefaelle2))","v":49700}," + Personfradrag i alt kr. korrigeret for beskæftigelses- og  jobfradrag",null,null,null,null,"VS efter af- og nedskrivning",null,null,null,{"$f":"VSfoerAfskr3+AR16","v":0},null,{"$f":"IF(N27=3,IF(ISNUMBER(I34),I34,I35),IF(N27=2,I36,I35))","v":640.10760869565217},"Ønsket VS efter afskr.",null,null,null,{"$f":"(PersonfradragIalt+KommunaleSkatter/BundOgKommunal*(JobFradragAegtefaelle3+BeskaeftigelsesFradragAegtefaelle3))","v":49700}," + Personfradrag i alt kr. korrigeret for beskæftigelses- og  jobfradrag",null,null,null,null,"VS efter af- og nedskrivning",null,null,null,{"$f":"VSfoerAfskr4+BI16","v":0},null,{"$f":"IF($N28=3,IF(ISNUMBER($J34),$J34,$J35),IF($N28=2,$J36,$J35))","v":640.10760869565217},"Ønsket VS efter afskr.",null,null,null,{"$f":"(PersonfradragIalt+KommunaleSkatter/BundOgKommunal*(JobFradragAegtefaelle4+BeskaeftigelsesFradragAegtefaelle4))","v":49700},"Personfradrag",null,null,null,null,null,null,"VS efter af- og nedskrivning",null,null,null,{"$f":"VSfoerAfskr5+CB16","v":0},null,{"$f":"IF($N29=3,IF(ISNUMBER($K34),$K34,$K35),IF($N29=2,$K36,$K35))","v":640.10760869565217},"Ønsket VS efter afskr.",null,null,null,{"$f":"(PersonfradragIalt+KommunaleSkatter/BundOgKommunal*(JobfradragAegtefaelle5+BeskaeftigelsesFradragAegtefaelle5))","v":49700},"Personfradrag"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"PensionsIndskud*-1","v":0}," + Pension",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((BundOgKommunal*EfterAMsats)-(KommunaleSkatter*Beskaeftigelsessats))/BundOgKommunal*LoenAegtefaelle2","v":0},"Lønbeskatningsfaktor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((BundOgKommunal*EfterAMsats)-(KommunaleSkatter*Beskaeftigelsessats))/BundOgKommunal*LoenAegtefaelle3","v":0},"Lønbeskatningsfaktor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((BundOgKommunal*EfterAMsats)-(KommunaleSkatter*Beskaeftigelsessats))/BundOgKommunal*LoenAegtefaelle4","v":0},"Lønbeskatningsfaktor",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"((BundOgKommunal*EfterAMsats)-(KommunaleSkatter*Beskaeftigelsessats))/BundOgKommunal*LoenAegtefaelle5","v":0},"Lønbeskatningsfaktor"]
[null,"VS INDKOMST",null,null,null,null," - 1.000 kr -"," - 1.000 kr -",null,null,{"$f":"K1","v":2024},null,null,{"$f":"(KommunaleSkatter/BundOgKommunal)*Formueudgifter","v":0}," + Ligningsmæssige",null,null,null,"HÆVERÆKKEFØLGE",null,null,null,null," - 1.000 kr -"," - 1.000 kr -",null,null,{"$f":"AB40","v":2025},null,null,{"$f":"PensionsIndskud2*-1","v":0},"Pension",null,null,null,"HÆVERÆKKEFØLGE",null,null,null,null," - 1.000 kr -"," - 1.000 kr -",null,null,{"$f":"AS40","v":2026},null,null,null,null,null,null,null,"HÆVERÆKKEFØLGE",null,null,null,null," - 1.000 kr -"," - 1.000 kr -",null,null,null,null,null,null,null,null,null,null,null,null,"HÆVERÆKKEFØLGE",null,null,null,null," - 1.000 kr -"," - 1.000 kr -"]
[null,null,"Årets resultat før skat",null,null,null,{"$f":"IF(ISNUMBER(Resultat!G77),Resultat!G77,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indkomst","Hævet beløb",null,null,null,null,null,{"$f":"(KommunaleSkatter/BundOgKommunal)*Formueudgifter2","v":0},"Ligningsmæssige",null,null,null,null,null,null,null,null,"Indkomst","Hævet beløb",null,null,null,null,"X",{"$f":"AV52-AV53+#REF!+#REF!+AV54","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Indkomst","Hævet beløb",null,null,null,null,"X",{"$f":"BM52-BM53+#REF!+#REF!+BM54","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,"Indkomst","Hævet beløb",null,null,null,null,"X",{"$f":"CF52-CF53+#REF!+#REF!+CF54","v":{"$error":"#REF!"}}]
[null,null,"Tilbageført nedskrivning besætning",null,null,null,{"$f":"IF(ISNUMBER(D15),D15*-1,0)","v":0},null,null,null,null,null,"X",{"$f":"N51-N52+N53+N54+N55","v":49700}," = I alt",null,null,null,null,"Virksomhedsskat af dette års opsparing",null,null,null,null,{"$f":"X60*Virksomhedsskat","v":0},null,null,null,null,null,null,null,null,null,null,null,"Virksomhedsskat af dette års opsparing",null,null,null,null,{"$f":"AO60*Virksomhedsskat","v":0},null,null,null,null,null,{"$f":"AV55/1000","v":{"$error":"#REF!"}},"i hele tusinder",null,null,null,null,"Virksomhedsskat af dette års opsparing",null,null,null,null,{"$f":"BF60*Virksomhedsskat","v":0},null,null,null,null,null,{"$f":"BM55/1000","v":{"$error":"#REF!"}},"i hele tusinder",null,null,null,null,null,null,"Virksomhedsskat af dette års opsparing",null,null,null,null,{"$f":"BY60*Virksomhedsskat","v":0},null,null,null,null,null,{"$f":"CF55/1000","v":{"$error":"#REF!"}},"i hele tusinder"]
[null,null,"Tilbageførsel driftsmæssige afskrivninger",null,null,null,{"$f":"IF(ISNUMBER((Resultat!G124)),(Resultat!G124),0)","v":0},null,null,null,null,null,null,{"$f":"N56/1000","v":49.7},"i hele tusinder",null,null,null,null,"Årets kapitalafkast",null,null,null,{"$f":"kapitalafkast2","v":0},{"$f":"X57","v":0},null,null,null,null,"X",{"$f":"AE52-AE53+AE54+AE55+AE56","v":49700},null,null,null,null,null,"Årets kapitalafkast",null,null,null,{"$f":"kapitalafkast3","v":0},{"$f":"AO57","v":0},null,null,null,null,"Personfradragsberegning, x negativ, hendes løn >= max beskæftigelsesfradrag",null,null,null,{"$f":"BeskaeftigelseGraense","v":423474.17840375588},null,null,"Årets kapitalafkast",null,null,null,{"$f":"kapitalafkast4","v":0},{"$f":"BF57","v":0},null,null,null,null,"Personfradragsberegning, x negativ, hendes løn >= max beskæftigelsesfradrag",null,null,null,null,null,{"$f":"BeskaeftigelseGraense","v":423474.17840375588},null,null,"Årets kapitalafkast",null,null,null,{"$f":"Kapitalafkast5","v":0},{"$f":"BY57","v":0},null,null,null,null,"Personfradragsberegning, x negativ, hendes løn >= max beskæftigelsesfradrag",null,null,null,null,null,{"$f":"BeskaeftigelseGraense","v":423474.17840375588}]
[null,null,"Tilbageførsel ureal. værdiændring + tab og gevinst",null,null,null,{"$f":"(Balance!F72+Balance!F73+Balance!F75)*-1+(Resultat!G74+Resultat!G62+Resultat!G39+Resultat!G38)*-1","v":0},null,null,null,null,null,"Personfradragsberegning, x negativ, hendes løn >= max beskæftigelsesfradrag",null,null,null,{"$f":"BeskaeftigelseGraense","v":423474.17840375588},null,null,"Personlig indkomst hævet til endelig beskatning",null,null,null,{"$f":"VSefterAfskr2-X57-X60","v":0},{"$f":"IF(X58<0,0,X58)","v":0},null,null,null,null,null,{"$f":"AE57/1000","v":49.7},"i hele tusinder",null,null,null,null,"Personlig indkomst hævet til endelig beskatning",null,null,null,{"$f":"VSefterAfskr3-AO57-AO60","v":0},{"$f":"IF(AO58<0,0,AO58)","v":0},null,null,null,null,null,{"$f":"(PersonfradragIalt+KommunaleSkatter/BundOgKommunal*(BeskaeftigelseMax+JobfradragMax))","v":82301.430084745763},null,null,null,null,null,"Personlig indkomst hævet til endelig beskatning",null,null,null,{"$f":"VSefterAfskr4-BF57-BF60","v":0},{"$f":"IF(BF58<0,0,BF58)","v":0},null,null,null,null,null,{"$f":"(PersonfradragIalt+KommunaleSkatter/BundOgKommunal*(BeskaeftigelseMax+JobfradragMax))","v":82301.430084745763},null,null,null,null,null,null,null,"Personlig indkomst hævet til endelig beskatning",null,null,null,{"$f":"VSefterAfskr5-BY57-BY60","v":0},{"$f":"IF(BY58<0,0,BY58)","v":0},null,null,null,null,null,{"$f":"(PersonfradragIalt+KommunaleSkatter/BundOgKommunal*(BeskaeftigelseMax+JobfradragMax))","v":82301.430084745763}]
[null,null,"Aktieindkomst tilbageført",null,null,null,{"$f":"IF(ISNUMBER(Resultat!G57),Resultat!G57*-1,0)","v":0},null,null,null,null,null,null,{"$f":"(PersonfradragIalt+KommunaleSkatter/BundOgKommunal*(BeskaeftigelseMax+JobfradragMax))","v":82301.430084745763}," + Personfradrag i alt kr. korrigeret for max beskæftigelses- og jobfradrag",null,null,null,{"$f":"I73","v":0},"Hævning af tidligere års opsparing",null,null,null,{"$f":"IF(OensketVS2>VSefterAfskr2,IF(S59>OensketVS2-VSefterAfskr2,OensketVS2-VSefterAfskr2,S59),0)","v":0},{"$f":"X59*(1-Virksomhedsskat)","v":0},{"$f":"S59-X59+X60","v":0},"Bruttoopsparing",null,null,"Personfradragsberegning, x negativ, hendes løn >= max beskæftigelsesfradrag",null,null,null,{"$f":"BeskaeftigelseGraense","v":423474.17840375588},null,{"$f":"Z59","v":0},"Hævning af tidligere års opsparing",null,null,null,{"$f":"IF(OensketVS3>VSefterAfskr3,IF(AJ59>OensketVS3-VSefterAfskr3,OensketVS3-VSefterAfskr3,AJ59),0)","v":0},{"$f":"AO59*(1-Virksomhedsskat)","v":0},{"$f":"AJ59-AO59+AO60","v":0},"Bruttoopsparing",null,null,null,{"$f":"BundOgKommunal*EfterAMsats/BundOgKommunal*LoenAegtefaelle3","v":0},"Lønbeskatningsfaktor",null,null,null,{"$f":"AQ59","v":0},"Hævning af tidligere års opsparing",null,null,null,{"$f":"IF(OensketVS4>VSefterAfskr4,IF(BA59>OensketVS4-VSefterAfskr4,OensketVS4-VSefterAfskr4,BA59),0)","v":0},{"$f":"BF59*(1-Virksomhedsskat)","v":0},{"$f":"BA59-BF59+BF60","v":0},"Bruttoopsparing",null,null,null,{"$f":"BundOgKommunal*EfterAMsats/BundOgKommunal*LoenAegtefaelle4","v":0},"Lønbeskatningsfaktor",null,null,null,null,null,{"$f":"BH59","v":0},"Hævning af tidligere års opsparing",null,null,null,{"$f":"IF(OensketVS5>VSefterAfskr5,IF(BT59>OensketVS5-VSefterAfskr5,OensketVS5-VSefterAfskr5,BT59),0)","v":0},{"$f":"BY59*(1-Virksomhedsskat)","v":0},{"$f":"BT59-BY59+BY60","v":0},"Bruttoopsparing",null,null,null,{"$f":"BundOgKommunal*EfterAMsats/BundOgKommunal*LoenAegtefaelle5","v":0},"Lønbeskatningsfaktor"]
[null,null,"Afdragsdel leasing udgiftsført",null,null,null,{"$f":"IF(ISNUMBER(Balance!H107),Balance!H107*-1,0)","v":0},null,null,null,null,null,null,{"$f":"BundOgKommunal*EfterAMsats/BundOgKommunal*LoenAegtefaelle","v":0}," - Lønbeskatningsfaktor",null,null,null,null,"Opsparet indkomst",null,null,null,{"$f":"IF(AND(VSefterAfskr2>OensketVS2,VSefterAfskr2>0,OensketVS2>0),IF(kapitalafkast2>OensketVS2,VSefterAfskr2-kapitalafkast2,VSefterAfskr2-kapitalafkast2-(OensketVS2-kapitalafkast2)),0)","v":0},null,null,null,null,null,null,{"$f":"(PersonfradragIalt+KommunaleSkatter/BundOgKommunal*(BeskaeftigelseMax+JobfradragMax))","v":82301.430084745763},null,null,null,null,null,"Opsparet indkomst",null,null,null,{"$f":"IF(AND(VSefterAfskr3>OensketVS3,VSefterAfskr3>0,OensketVS3>0),IF(kapitalafkast3>OensketVS3,VSefterAfskr3-kapitalafkast3,VSefterAfskr3-kapitalafkast3-(OensketVS3-kapitalafkast3)),0)","v":0},null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"Opsparet indkomst",null,null,null,{"$f":"IF(AND(VSefterAfskr4>OensketVS4,VSefterAfskr4>0,OensketVS4>0),IF(kapitalafkast4>OensketVS4,VSefterAfskr4-kapitalafkast4,VSefterAfskr4-kapitalafkast4-(OensketVS4-kapitalafkast4)),0)","v":0},null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"Opsparet indkomst",null,null,null,{"$f":"IF(AND(VSefterAfskr5>OensketVS5,VSefterAfskr5>0,OensketVS5>0),IF(Kapitalafkast5>OensketVS5,VSefterAfskr5-Kapitalafkast5,VSefterAfskr5-Kapitalafkast5-(OensketVS5-Kapitalafkast5)),0)","v":0},null,null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Prioritetsomk/amortisering tilbageført",null,null,null,{"$f":"IF(H61<>0,H61,IF(ISNUMBER(Resultat!G61),Resultat!G61*-1+BVamort1,0))","v":0},null,null,null,null,null,null,{"$f":"N53","v":0},{"$f":"O53","v":" + Pension"},null,null,null,null,"I alt indkomst / max hævning",null,null,null,{"$f":"SUM(X57:X60)","v":0},{"$f":"SUM(Y56:Y60)","v":0},null,null,null,null,null,{"$f":"BundOgKommunal*EfterAMsats/BundOgKommunal*LoenAegtefaelle2","v":0},"Lønbeskatningsfaktor",null,null,null,null,"I alt indkomst / max hævning",null,null,null,{"$f":"SUM(AO57:AO60)","v":0},{"$f":"SUM(AP56:AP60)","v":0},null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,"I alt indkomst / max hævning",null,null,null,{"$f":"SUM(BF57:BF60)","v":0},{"$f":"SUM(BG56:BG60)","v":0},null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}},null,null,null,null,null,null,"I alt indkomst / max hævning",null,null,null,{"$f":"SUM(BY57:BY60)","v":0},{"$f":"SUM(BZ56:BZ60)","v":0},null,null,null,null,null,{"$f":"#REF!","v":{"$error":"#REF!"}},{"$f":"#REF!","v":{"$error":"#REF!"}}]
[null,null,"Personlig indtjening modregnet ",null,null,null,{"$f":"IF(ISNUMBER(LoenAegtefaelle+LoenDriftsleder),LoenAegtefaelle/1000*-1+LoenDriftsleder/1000*-1,0)","v":0},null,null,null,null,null,null,{"$f":"N54","v":0},{"$f":"O54","v":" + Ligningsmæssige"},null,null,null,null,null,null,null,null,"Minus betalt skat",{"$f":"H28","v":0},null,null,null,null,null,{"$f":"AE54","v":0},{"$f":"AF54","v":"Pension"},null,null,null,null,null,null,null,null,"Minus betalt skat",{"$f":"I28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus betalt skat",{"$f":"J28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus betalt skat",{"$f":"K28","v":0}]
[null,null,"Fremført underskud tidligere år",null,null,null,{"$f":"IF(SUM(G55:G62)>OensketVS,IF(B63*-1<SUM(G55:G62)-OensketVS,B63,(SUM(G55:G62)-OensketVS)*-1),0)","v":0},null,{"$f":"B63-G63+IF(I98<0,I98/1000,0)","v":0},"Fremført underskud",null,null,null,null,null,null,null,null,null,null,null,null,null,"Plus løn brutto (skat er betalt ovenfor)",{"$f":"(Z76+AB76)/1000","v":0},null,null,null,null,null,{"$f":"AE55","v":0},{"$f":"AF55","v":"Ligningsmæssige"},null,null,null,null,null,null,null,null,"Plus løn brutto (skat er betalt ovenfor)",{"$f":"(AQ76+AS76)/1000","v":0},null,null,null,null,"X",{"$f":"AV58-AV59+AV60+AV61+AV62","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,"Plus løn brutto (skat er betalt ovenfor)",{"$f":"(BH76+BJ76)/1000","v":0},null,null,null,null,"X",{"$f":"BM58-BM59+BM60+BM61+BM62","v":{"$error":"#REF!"}},null,null,null,null,null,null,null,null,null,null,null,"Plus løn brutto (skat er betalt ovenfor)",{"$f":"(CA76+CC76)/1000","v":0},null,null,null,null,"X",{"$f":"CF58-CF59+CF60+CF61+CF62","v":{"$error":"#REF!"}}]
[null,null,"VS før af/nedskrivning",null,null,null,{"$f":"SUM(G55:G63)","v":0},null,null,null,null,null,"X",{"$f":"N59-N60+N61+N62+N63","v":82301.430084745763}," = I alt","OK",null,null,null,null,null,null,null,"Minus indskud til pensionordninger",{"$f":"PensionsIndskud2/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus indskud til pensionordninger",{"$f":"PensionsIndskud3/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus indskud til pensionordninger",{"$f":"PensionsIndskud4/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Minus indskud til pensionordninger",{"$f":"Pensionsindskud5/1000","v":0}]
[null,null,"Årets skattemæssige af- og nedskrivning i alt",null,null,null,{"$f":"J16","v":0},null,{"$f":"G21","v":"Topskat"},"<<Optimeringsvalg",null,null,null,null,null,null,null,null,null,null,null,null,null," \"Max\" privatforbrug",{"$f":"ROUND(SUM(Y61:Y64),0)","v":0},null,null,null,null,"X",{"$f":"AE60-AE61+AE62+AE63+AE64","v":82301.430084745763},null,null,null,null,null,null,null,null,null," \"Max\" privatforbrug",{"$f":"ROUND(SUM(AP61:AP64),0)","v":0},null,null,null,null,null,{"$f":"AV63/1000","v":{"$error":"#REF!"}},"i hele tusinder",null,null,null,null,null,null,null,null," \"Max\" privatforbrug",{"$f":"ROUND(SUM(BG61:BG64),0)","v":0},null,null,null,null,null,{"$f":"BM63/1000","v":{"$error":"#REF!"}},"i hele tusinder",null,null,null,null,null,null,null,null,null,null," \"Max\" privatforbrug",{"$f":"ROUND(SUM(BZ61:BZ64),0)","v":0},null,null,null,null,null,{"$f":"CF63/1000","v":{"$error":"#REF!"}},"i hele tusinder"]
[null,null,"VS efter af- og nedskrivning",null,null,null,{"$f":"VSfoerAfskr+J16","v":0},null,{"$f":"IF(N25=3,IF(ISNUMBER(G34),G34,G35),IF(N25=2,G36,G35))","v":640.10869565217388},"Ønsket VS efter afskr./opsp.",null,null,null,{"$f":"N64/1000","v":82.30143008474576},"i hele tusinder"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SKATTEBEREGNING",null,null,null,null,null,null,null,null,{"$f":"K81+1","v":2025},null,null,{"$f":"AE65/1000","v":82.30143008474576},"i hele tusinder",null,null,null,"SKATTEBEREGNING",null,null,null,null,null,null,null,null,{"$f":"AB67+1","v":2026},null,null,{"$f":"IF(LoenAegtefaelle3<BeskaeftigelseGraense,AV56,AV65)","v":{"$error":"#REF!"}},"bruges i optimering, hvis x negativ",null,null,null,"SKATTEBEREGNING",null,null,null,null,null,null,null,null,{"$f":"AS67+1","v":2027},null,null,{"$f":"IF(LoenAegtefaelle4<BeskaeftigelseGraense,BM56,BM65)","v":{"$error":"#REF!"}},"bruges i optimering, hvis x negativ",null,null,null,null,null,"SKATTEBEREGNING",null,null,null,null,null,null,null,null,{"$f":"BJ67+1","v":2028},null,null,{"$f":"IF(LoenAegtefaelle5<BeskaeftigelseGraense,CF56,CF65)","v":{"$error":"#REF!"}},"bruges i optimering, hvis x negativ"]
[null,"HÆVERÆKKEFØLGE",null,null,null,null," - 1.000 kr -"," - 1.000 kr -",null,null,{"$f":"K54","v":2024},null,null,{"$f":"IF(M68<>0,M68/1000,IF(LoenAegtefaelle<BeskaeftigelseGraense,N57,N66))","v":49.7},"bruges i optimering, hvis x negativ",null,null,null,"Grøn check, enlig forsørger og ekstra pensionsfradrag er udeladt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grøn check, enlig forsørger og ekstra pensionsfradrag er udeladt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grøn check, enlig forsørger og ekstra pensionsfradrag er udeladt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Grøn check, enlig forsørger og ekstra pensionsfradrag er udeladt"]
[null,null,null,null,null,null,"Indkomst","Hævet beløb",null,null,null,null,null,null,"Skat afvigelse TSKAT",{"$f":"(E118+F118-G120)+(E120+FaktiskBundFradrag+G120)","v":-588900},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$84=2,\"ÆGTEFÆLLEBESKATNING\",\"BESKATNING SOM ENLIGE\")","v":"BESKATNING SOM ENLIGE"},null,null,{"$f":"IF(LoenAegtefaelle2<BeskaeftigelseGraense,AE58,AE67)","v":49.7},"bruges i optimering, hvis x negativ",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$84=2,\"ÆGTEFÆLLEBESKATNING\",\"BESKATNING SOM ENLIGE\")","v":"BESKATNING SOM ENLIGE"},null,"Grundlag topskat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$84=2,\"ÆGTEFÆLLEBESKATNING\",\"BESKATNING SOM ENLIGE\")","v":"BESKATNING SOM ENLIGE"},null,"Grundlag topskat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$84=2,\"ÆGTEFÆLLEBESKATNING\",\"BESKATNING SOM ENLIGE\")","v":"BESKATNING SOM ENLIGE"},null,"Grundlag topskat"]
[null,null,"Virksomhedsskat af dette års opsparing",null,null,null,null,{"$f":"G74*Virksomhedsskat","v":0},null,null,null,null,"Grundlag topskat heletusinder",null,null,null,null,null,null,{"$f":"C84","v":1},null,null,null,null,null,"Driftsleder",null,"Ægtefælle",null,null,null,null,null,null,null,null,{"$f":"C84","v":1},null,null,null,null,null,"Driftsleder",null,"Ægtefælle",null,{"$f":"SUM(AM105:AO105)","v":0},null,null,null,null,null,null,{"$f":"C84","v":1},null,null,null,null,null,"Driftsleder",null,"Ægtefælle",null,{"$f":"SUM(BD105:BF105)","v":0},null,null,null,null,null,null,null,null,{"$f":"T70","v":1},null,null,null,null,null,"Driftsleder",null,"Ægtefælle",null,{"$f":"SUM(BW105:BY105)","v":0}]
[null,null,"Årets kapitalafkast",null,null,null,{"$f":"kapitalafkast","v":0},{"$f":"G71","v":0},null,null,null,null,{"$f":"SUM(E118:H118)/1000","v":-588.9},null,null,null,null,null,null,"Skatteloft 1 i procent:",null,{"$f":"Skatteloft*100","v":52.070000000000007},null,"AM-bidrag %",null,{"$f":"AMsats","v":0.08},null,{"$f":"Z71","v":0.08},null,"Grundlag topskat",null,null,null,null,null,null,"Skatteloft 1 i procent:",null,{"$f":"Skatteloft*100","v":52.070000000000007},null,"AM-bidrag %",null,{"$f":"AMsats","v":0.08},null,{"$f":"AQ71","v":0.08},null,null,null,null,null,null,null,null,"Skatteloft 1 i procent:",null,{"$f":"Skatteloft*100","v":52.070000000000007},null,"AM-bidrag %",null,{"$f":"AMsats","v":0.08},null,{"$f":"BH71","v":0.08},null,null,null,null,null,null,null,null,null,null,"Skatteloft 1 i procent:",null,{"$f":"Skatteloft*100","v":52.070000000000007},null,"AM-bidrag %",null,{"$f":"AMsats","v":0.08},null,{"$f":"CA71","v":0.08}]
[null,null,"Personlig indkomst hævet til endelig beskatning",null,null,null,{"$f":"VSefterAfskr-G71-G74","v":0},{"$f":"IF(G72<0,0,G72)","v":0},null,null,null,null,{"$f":"IF(MaxKapafkast-VSefterAfskr>0,MaxKapafkast-VSefterAfskr,0)","v":3.0000000000000004E-7},"Maxkapafkast-VSefterafskrivning hvis positiv",null,null,null,null,null,"Kommunes max %",null,{"$f":"(KommunaleSkatter-Kirkeskat+Bundskat+Topskat)*100","v":52.16},null,null,null,null,null,null,null,{"$f":"SUM(V105:X105)","v":0},null,null,null,null,null,null,"Kommunes max %",null,{"$f":"(KommunaleSkatter-Kirkeskat+Bundskat+Topskat)*100","v":52.16},null,null,null,null,null,null,null,"Pension (topskatsoptimering)",null,null,null,null,null,null,"Kommunes max %",null,{"$f":"(KommunaleSkatter-Kirkeskat+Bundskat+Topskat)*100","v":52.16},null,null,null,null,null,null,null,"Pension (topskatsoptimering)",null,null,null,null,null,null,null,null,"Kommunes max %",null,{"$f":"(KommunaleSkatter-Kirkeskat+Bundskat+Topskat)*100","v":52.16},null,null,null,null,null,null,null,"Pension (topskatsoptimering)"]
[null,null,"Hævning af tidligere års opsparing",null,null,null,{"$f":"IF(OensketVS>VSefterAfskr,IF(IF(ISNUMBER(B73),B73,0)>OensketVS-VSefterAfskr,OensketVS-VSefterAfskr,IF(ISNUMBER(B73),B73,0)),0)","v":0},{"$f":"G73*(1-Virksomhedsskat)","v":0},{"$f":"IF(ISNUMBER(B73),B73,0)-G73+G74","v":0},"Bruttoopsparing",null,null,null,null,null,null,null,null,null,"Evt. reduktion",null,{"$f":"IF(V72>V71,V72-V71,0)","v":8.99999999999892E-2},null,"Kommuneskatteprocent",null,{"$f":"Kommuneskat*100","v":25.1},null,{"$f":"Z73","v":25.1},null,null,null,null,null,null,null,null,"Evt. reduktion",null,{"$f":"IF(AM72>AM71,AM72-AM71,0)","v":8.99999999999892E-2},null,"Kommuneskatteprocent",null,{"$f":"Kommuneskat*100","v":25.1},null,{"$f":"AQ73","v":25.1},null,{"$f":"IF(MaxKapafkast3-VSefterAfskr3>PensionsIndskud3*-0.001,0,PensionsIndskud3*0.001)","v":0},null,null,null,null,null,null,"Evt. reduktion",null,{"$f":"IF(BD72>BD71,BD72-BD71,0)","v":8.99999999999892E-2},null,"Kommuneskatteprocent",null,{"$f":"Kommuneskat*100","v":25.1},null,{"$f":"BH73","v":25.1},null,{"$f":"IF(MaxKapafkast4-VSefterAfskr4>PensionsIndskud4*-0.001,0,PensionsIndskud4*0.001)","v":0},null,null,null,null,null,null,null,null,"Evt. reduktion",null,{"$f":"IF(BW72>BW71,BW72-BW71,0)","v":8.99999999999892E-2},null,"Kommuneskatteprocent",null,{"$f":"Kommuneskat*100","v":25.1},null,{"$f":"CA73","v":25.1},null,{"$f":"IF(MaxKapafkast5-VSefterAfskr5>Pensionsindskud5*-0.001,0,Pensionsindskud5*0.001)","v":0}]
[null,null,"Opsparet indkomst",null,null,null,{"$f":"IF(AND(VSefterAfskr>OensketVS,VSefterAfskr>0,OensketVS>0),IF(kapitalafkast>OensketVS,VSefterAfskr-kapitalafkast,VSefterAfskr-kapitalafkast-(OensketVS-kapitalafkast)),0)","v":0},null,null,null,null,null,"Pension (topskatsoptimering)",null,null,null,null,null,null,"Reduceret topskat%",null,{"$f":"Topskat*100-V73","v":14.910000000000011},null,"Kirkeskatteprocent",null,{"$f":"Kirkeskat*100","v":0.6},null,{"$f":"Z74","v":0.6},null,"Pension (topskatsoptimering)",null,null,null,null,null,null,"Reduceret topskat%",null,{"$f":"Topskat*100-AM73","v":14.910000000000011},null,"Kirkeskatteprocent",null,{"$f":"Kirkeskat*100","v":0.6},null,{"$f":"AQ74","v":0.6},null,null,null,null,null,null,null,null,"Reduceret topskat%",null,{"$f":"Topskat*100-BD73","v":14.910000000000011},null,"Kirkeskatteprocent",null,{"$f":"Kirkeskat*100","v":0.6},null,{"$f":"BH74","v":0.6},null,null,null,null,null,null,null,null,null,null,"Reduceret topskat%",null,{"$f":"Topskat*100-BW73","v":14.910000000000011},null,"Kirkeskatteprocent",null,{"$f":"Kirkeskat*100","v":0.6},null,{"$f":"CA74","v":0.6}]
[null,null,"I alt indkomst / max hævning",null,null,null,{"$f":"SUM(G71:G74)","v":0},{"$f":"SUM(H70:H74)","v":0},null,null,null,null,{"$f":"IF(MaxKapafkast-VSefterAfskr>PensionsIndskud1*-0.001,0,PensionsIndskud1*0.001)","v":0},null,null,null,null,null,null,"Anvendes nedenfor ved personlig indkomst",null,null,null,"Kommunale skatter i alt",null,{"$f":"SUM(Z73:Z74)","v":25.700000000000003},null,{"$f":"SUM(AB73:AB74)","v":25.700000000000003},null,{"$f":"IF(MaxKapafkast2-VSefterAfskr2>PensionsIndskud2*-0.001,0,PensionsIndskud2*0.001)","v":0},null,null,null,null,null,null,"Anvendes nedenfor ved personlig indkomst",null,null,null,"Kommunale skatter i alt",null,{"$f":"SUM(AQ73:AQ74)","v":25.700000000000003},null,{"$f":"SUM(AS73:AS74)","v":25.700000000000003},null,null,null,null,null,null,null,null,"Anvendes nedenfor ved personlig indkomst",null,null,null,"Kommunale skatter i alt",null,{"$f":"SUM(BH73:BH74)","v":25.700000000000003},null,{"$f":"SUM(BJ73:BJ74)","v":25.700000000000003},null,null,null,null,null,null,null,null,null,null,"Anvendes nedenfor ved personlig indkomst",null,null,null,"Kommunale skatter i alt",null,{"$f":"SUM(CA73:CA74)","v":25.700000000000003},null,{"$f":"SUM(CC73:CC74)","v":25.700000000000003}]
[null,null,null,"Minus betalt skat",null,null,null,{"$f":"G28","v":0},null,null,null,null,"Hvis max kap afkast er større end vs efter afskr, så nul",null,null,null,null,null,null,"   Lønindkomst før AM/SP-bidrag",null,null,null,null,null,{"$f":"IF(T70=1,IF(ISNUMBER(Resultat!O67),Resultat!O67*1000,0),0)","v":0},null,{"$f":"IF(T70=2,IF(ISNUMBER(Resultat!O67),Resultat!O67*1000,0),0)","v":0},null,"Hvis max kap afkast er større end vs efter afskr, så nul",null,null,null,null,null,null,"   Lønindkomst før AM/SP-bidrag",null,null,null,null,null,{"$f":"IF(AK70=1,IF(ISNUMBER(Resultat!W67),Resultat!W67*1000,0),0)","v":0},null,{"$f":"IF(AK70=2,IF(ISNUMBER(Resultat!W67),Resultat!W67*1000,0),0)","v":0},null,null,null,null,null,null,null,null,"   Lønindkomst før AM/SP-bidrag",null,null,null,null,null,{"$f":"IF(BB70=1,IF(ISNUMBER(Resultat!AE67),Resultat!AE67*1000,0),0)","v":0},null,{"$f":"IF(BB70=2,IF(ISNUMBER(Resultat!AE67),Resultat!AE67*1000,0),0)","v":0},null,null,null,null,null,null,null,null,null,null,"   Lønindkomst før AM/SP-bidrag",null,null,null,null,null,{"$f":"IF(BU70=1,IF(ISNUMBER(Resultat!AM67),Resultat!AM67*1000,0),0)","v":0},null,{"$f":"IF(BU70=2,IF(ISNUMBER(Resultat!AM67),Resultat!AM67*1000,0),0)","v":0}]
[null,null,null,"Plus løn brutto (skat er betalt ovenfor)",null,null,null,{"$f":"(I90+K90)/1000","v":0},null,null,null,null,{"$f":"PensionsIndskud","v":0},null,null,null,null,null,null,"   Overskud af virksomhed før AM/SP-bidrag",null,null,null,null,null,{"$f":"(X58+X59)*1000","v":0},null,null,null,{"$f":"PensionsIndskud2","v":0},null,null,null,null,null,null,"   Overskud af virksomhed før AM/SP-bidrag",null,null,null,null,null,{"$f":"(AO58+AO59)*1000","v":0},null,null,null,"VSførAmbi til brug for beskæftigelsesfradrag",null,null,null,null,null,null,"   Overskud af virksomhed før AM/SP-bidrag",null,null,null,null,null,{"$f":"(BF58+BF59)*1000","v":0},null,null,null,"VSførAmbi til brug for beskæftigelsesfradrag",null,null,null,null,null,null,null,null,"   Overskud af virksomhed før AM/SP-bidrag",null,null,null,null,null,{"$f":"(BY58+BY59)*1000","v":0},null,null,null,"VSførAmbi til brug for beskæftigelsesfradrag"]
[null,null,null,"Minus indskud til pensionordninger",null,null,null,{"$f":"PensionsIndskud/1000","v":0},null,null,null,null,"VSførAmbi til brug for beskæftigelsesfradrag",null,null,null,null,null,null,"   AM-bidrag ialt        ",null,{"$f":"AMsats","v":0.08},null,{"$f":"IF(ISNUMBER(LoenDriftsleder2),(LoenDriftsleder2+IF(VSfoerAmbi2<0,0,VSfoerAmbi2)),0)","v":0},null,{"$f":"IF(ISNUMBER(LoenDriftsleder2),(LoenDriftsleder2+IF(VSfoerAmbi2<0,0,VSfoerAmbi2))*AMsats,0)","v":0},null,{"$f":"IF(ISNUMBER(LoenAegtefaelle2),LoenAegtefaelle2*V78,0)","v":0},null,null,null,null,null,null,null,null,"   AM-bidrag ialt        ",null,{"$f":"AMsats","v":0.08},null,{"$f":"IF(ISNUMBER(LoenDriftsleder3),(LoenDriftsleder3+IF(VSfoerAmbi3<0,0,VSfoerAmbi3)),0)","v":0},null,{"$f":"IF(ISNUMBER(LoenDriftsleder3),(LoenDriftsleder3+IF(VSfoerAmbi3<0,0,VSfoerAmbi3))*AMsats,0)","v":0},null,{"$f":"IF(ISNUMBER(LoenAegtefaelle3),LoenAegtefaelle3*AM78,0)","v":0},null,{"$f":"IF(VSfoerAmbi3<0,0,VSfoerAmbi3)","v":0},null,null,null,null,null,null,"   AM-bidrag ialt        ",null,{"$f":"AMsats","v":0.08},null,{"$f":"IF(ISNUMBER(LoenDriftsleder4),(LoenDriftsleder4+IF(VSfoerAmbi4<0,0,VSfoerAmbi4)),0)","v":0},null,{"$f":"IF(ISNUMBER(LoenDriftsleder4),(LoenDriftsleder4+IF(VSfoerAmbi4<0,0,VSfoerAmbi4))*AMsats,0)","v":0},null,{"$f":"IF(ISNUMBER(LoenAegtefaelle4),LoenAegtefaelle4*BD78,0)","v":0},null,{"$f":"IF(VSfoerAmbi4<0,0,VSfoerAmbi4)","v":0},null,null,null,null,null,null,null,null,"   AM-bidrag ialt        ",null,{"$f":"AMsats","v":0.08},null,{"$f":"IF(ISNUMBER(LoenDriftsleder4),(LoenDriftsleder4+IF(VSfoerAmbi4<0,0,VSfoerAmbi4)),0)","v":0},null,{"$f":"IF(ISNUMBER(LoenDriftsleder5),(LoenDriftsleder5+IF(VSFoerAmbi5<0,0,VSFoerAmbi5))*AMsats,0)","v":0},null,{"$f":"IF(ISNUMBER(LoenAegtefaelle5),LoenAegtefaelle5*BW78,0)","v":0},null,{"$f":"IF(VSFoerAmbi5<0,0,VSFoerAmbi5)","v":0}]
[null,null,null," \"Max\" privatforbrug",null,null,null,{"$f":"ROUND(SUM(H75:H78),0)","v":0},null,null,null,null,{"$f":"IF(VSfoerAmbi<0,0,VSfoerAmbi)","v":0},null,null,null,null,null,null,"Personlig indkomst",null,null,null,null,null,null,null,null,null,"VSførAmbi til brug for beskæftigelsesfradrag",null,null,null,null,null,null,"Personlig indkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personlig indkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personlig indkomst"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"   Lønindkomst efter arbejdsmarkedsbidrag (A-indkomst)",null,null,null,null,null,{"$f":"Z76*EfterAMsats","v":0},null,{"$f":"AB76*EfterAMsats","v":0},null,{"$f":"IF(VSfoerAmbi2<0,0,VSfoerAmbi2)","v":0},null,null,null,null,null,null,"   Lønindkomst efter arbejdsmarkedsbidrag (A-indkomst)",null,null,null,null,null,{"$f":"AQ76*EfterAMsats","v":0},null,{"$f":"AS76*EfterAMsats","v":0},null,null,null,null,null,null,null,null,"   Lønindkomst efter arbejdsmarkedsbidrag (A-indkomst)",null,null,null,null,null,{"$f":"BH76*EfterAMsats","v":0},null,{"$f":"BJ76*EfterAMsats","v":0},null,null,null,null,null,null,null,null,null,null,"   Lønindkomst efter arbejdsmarkedsbidrag (A-indkomst)",null,null,null,null,null,{"$f":"CA76*EfterAMsats","v":0},null,{"$f":"CC76*EfterAMsats","v":0}]
[null,"SKATTEBEREGNING ",null,null,null,null,null,null,null,null,{"$f":"K54","v":2024},null,null,null,null,null,null,null,null," + VS resultat endelig beskatning",null,null,null,null,null,{"$f":"IF(VSfoerAmbi2<0,Z77,Z77*EfterAMsats)","v":0},null,null,null,null,null,null,null,null,null,null," + VS resultat endelig beskatning",null,null,null,null,null,{"$f":"IF(VSfoerAmbi3<0,AQ77,AQ77*EfterAMsats)","v":0},null,null,null,null,null,null,{"$f":"LoenDriftsleder3+LoenAegtefaelle3","v":0},"LønIalt2",null,null," + VS resultat endelig beskatning",null,null,null,null,null,{"$f":"IF(VSfoerAmbi4<0,BH77,BH77*EfterAMsats)","v":0},null,null,null,null,null,null,null,null,null,null,null,null," + VS resultat endelig beskatning",null,null,null,null,null,{"$f":"IF(VSFoerAmbi5<0,CA77,CA77*EfterAMsats)","v":0}]
[null,"Grøn check, enlig forsørger og ekstra pensionsfradrag er udeladt. ",null,null,null,null,null,null,null,null,null,null,"Jobfradrag, ejer (2020 over 195.800, max 2.600), Beregnes af AM-indkomsten",null,null,null,null,null,null," - indskud til ratepension og 30 % ordningen for selvstændige",null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!O109),Resultat!O109*1000,0)","v":0},null,null,null,null,null,null,null,null,null,null," - indskud til ratepension og 30 % ordningen for selvstændige",null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!W109),Resultat!W109*1000,0)","v":0},null,null,null,"Løn i alt",null,null,null,null,null,null," - indskud til ratepension og 30 % ordningen for selvstændige",null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!AE109),Resultat!AE109*1000,0)","v":0},null,null,null,"Løn i alt",null,null,{"$f":"LoenDriftsleder4+LoenAegtefaelle4","v":0},"LønIalt4",null,null,null,null," - indskud til ratepension og 30 % ordningen for selvstændige",null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!AM109),Resultat!AM109*1000,0)","v":0},null,null,null,"Løn i alt",null,null,{"$f":"LoenDriftsleder5+LoenAegtefaelle5","v":0},"LønIalt5"]
[null,null,null,null,null,null,null,null,{"$f":"IF($C$84=2,\"ÆGTEFÆLLEBESKATNING\",\"BESKATNING SOM ENLIGE\")","v":"BESKATNING SOM ENLIGE"},null,null,null,{"$f":"VSfoerAmbiPositiv+LoenDriftsleder","v":0},"Overskud hvis positiv + løn ejer",null,null,null,null,null," - underskud overført til ægtefælle",null,null,null,null,null,{"$f":"AB83*-1","v":0},{"$f":"IF(AB83<>0,\"Modregning\",\"\")","v":""},{"$f":"IF(AND(SUM(Z80:Z82)<0,T70=2),IF(SUM(Z80:Z82)*-1>AegtefaelleLoenEfterAM2,AegtefaelleLoenEfterAM2*-1,SUM(Z80:Z82)),0)","v":0},null,null,null,null,null,null,null,null," - underskud overført til ægtefælle",null,null,null,null,null,{"$f":"AS83*-1","v":0},{"$f":"IF(AS83<>0,\"Modregning\",\"\")","v":""},{"$f":"IF(AND(SUM(AQ80:AQ82)<0,AK70=2),IF(SUM(AQ80:AQ82)*-1>AegtefaelleLoenEfterAM3,AegtefaelleLoenEfterAM3*-1,SUM(AQ80:AQ82)),0)","v":0},null,null,null,null,null,null,null,null," - underskud overført til ægtefælle",null,null,null,null,null,{"$f":"BJ83*-1","v":0},{"$f":"IF(BJ83<>0,\"Modregning\",\"\")","v":""},{"$f":"IF(AND(SUM(BH80:BH82)<0,BB70=2),IF(SUM(BH80:BH82)*-1>AegtefaelleLoenEfterAM4,AegtefaelleLoenEfterAM4*-1,SUM(BH80:BH82)),0)","v":0},null,null,null,null,null,null,null,null,null,null," - underskud overført til ægtefælle",null,null,null,null,null,{"$f":"CC83*-1","v":0},{"$f":"IF(CC83<>0,\"Modregning\",\"\")","v":""},{"$f":"IF(AND(SUM(CA80:CA82)<0,BU70=2),IF(SUM(CA80:CA82)*-1>AegtefaelleLoenEfterAM5,AegtefaelleLoenEfterAM5*-1,SUM(CA80:CA82)),0)","v":0}]
[null,null,{"$f":"Balance!BE1","v":1},null,null,null,null,null,"Driftsleder",null,"Ægtefælle",null,{"$f":"JobfradragBund","v":208700},"Bundfradrag",null,null,null,null,null," = PERSONLIG INDKOMST",null,null,null,null,null,{"$f":"SUM(Z80:Z83)","v":0},null,{"$f":"SUM(AB80:AB83)","v":0},null,"Løn i alt",null,null,{"$f":"LoenDriftsleder2+LoenAegtefaelle2","v":0},"LønIalt2",null,null," = PERSONLIG INDKOMST",null,null,null,null,null,{"$f":"SUM(AQ80:AQ83)","v":0},null,{"$f":"SUM(AS80:AS83)","v":0},null,null,null,null,null,null,null,null," = PERSONLIG INDKOMST",null,null,null,null,null,{"$f":"SUM(BH80:BH83)","v":0},null,{"$f":"SUM(BJ80:BJ83)","v":0},null,null,null,null,null,null,null,null,null,null," = PERSONLIG INDKOMST",null,null,null,null,null,{"$f":"SUM(CA80:CA83)","v":0},null,{"$f":"SUM(CC80:CC83)","v":0}]
[null,null,"Skatteloft 1 i procent:",null,{"$f":"Skatteloft*100","v":52.070000000000007},"AM-bidrag %",null,null,{"$f":"AMsats","v":0.08},null,{"$f":"I85","v":0.08},null,{"$f":"IF(M83-M84>0,M83-M84,0)","v":0},"Beregningsgrundlag",null,null,null,null,null,"Kapitalindkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalindkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalindkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kapitalindkomst"]
[null,null,"Kommunes max %",null,{"$f":"(KommunaleSkatter-Kirkeskat+Bundskat+Topskat)*100","v":52.16},null,null,null,null,null,null,null,{"$f":"IF(JobfradragSats*M85>JobfradragMax,JobfradragMax,JobfradragSats*M85)","v":0},"Jobfradrag",null,null,null,null,null," + kapitalafkast VS",null,null,null,null,null,{"$f":"X57*1000","v":0},null,null,null,null,null,null,null,null,null,null," + kapitalafkast VS",null,null,null,null,null,{"$f":"AO57*1000","v":0},null,null,null,null,null,null,null,null,null,null," + kapitalafkast VS",null,null,null,null,null,{"$f":"BF57*1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null," + kapitalafkast VS",null,null,null,null,null,{"$f":"BY57*1000","v":0}]
[null,null,"Evt. reduktion",null,{"$f":"IF(E86>E85,E86-E85,0)","v":8.99999999999892E-2},"Kommuneskatteprocent",null,null,{"$f":"Kommuneskat*100","v":25.1},null,{"$f":"I87","v":25.1},null,null,null,null,null,null,null,null," = KAPITALINDKOMST",null,null,null,null,null,{"$f":"Z86","v":0},null,{"$f":"AB86","v":0},null,null,null,null,null,null,null,null," = KAPITALINDKOMST",null,null,null,null,null,{"$f":"AQ86","v":0},null,{"$f":"AS86","v":0},null,null,null,null,null,null,null,null," = KAPITALINDKOMST",null,null,null,null,null,{"$f":"BH86","v":0},null,{"$f":"BJ86","v":0},null,null,null,null,null,null,null,null,null,null," = KAPITALINDKOMST",null,null,null,null,null,{"$f":"CA86","v":0},null,{"$f":"CC86","v":0}]
[null,null,"Reduceret topskat%",null,{"$f":"Topskat*100-E87","v":14.910000000000011},"Kirkeskatteprocent",null,null,{"$f":"Kirkeskat*100","v":0.6},null,{"$f":"I88","v":0.6},null,"Jobfradrag, ægtefælle, Beregnes af AM-indkomsten",null,null,null,null,null,null,"Ligningsmæssige fradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ligningsmæssige fradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ligningsmæssige fradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ligningsmæssige fradrag"]
[null,null,"Anvendes nedenfor ved personlig indkomst",null,null,"Kommunale skatter i alt",null,null,{"$f":"SUM(I87:I88)","v":25.700000000000003},null,{"$f":"SUM(K87:K88)","v":25.700000000000003},null,{"$f":"LoenAegtefaelle","v":0},"Løn ægtefælle",null,null,null,null,null," + beskæftigelsesfradrag",null,null,{"$f":"Beskaeftigelsessats","v":0.1065},"Max:",{"$f":"BeskaeftigelseMax","v":45100},{"$f":"BeskaeftigelsesfradragEjer2","v":0},null,{"$f":"IF(T70=2,BeskaeftigelsesfradragAegtefaelle2,0)","v":0},null,null,null,null,null,null,null,null," + beskæftigelsesfradrag",null,null,{"$f":"Beskaeftigelsessats","v":0.1065},"Max:",{"$f":"BeskaeftigelseMax","v":45100},{"$f":"BeskaeftigelsesfradragEjer3","v":0},null,{"$f":"IF(AK70=2,BeskaeftigelsesFradragAegtefaelle3,0)","v":0},null,null,null,null,null,null,null,null," + beskæftigelsesfradrag",null,null,{"$f":"Beskaeftigelsessats","v":0.1065},"Max:",{"$f":"BeskaeftigelseMax","v":45100},{"$f":"BeskaeftigelsesfradragEjer4","v":0},null,{"$f":"IF(BB70=2,BeskaeftigelsesFradragAegtefaelle4,0)","v":0},null,null,null,null,null,null,null,null,null,null," + beskæftigelsesfradrag",null,null,{"$f":"Beskaeftigelsessats","v":0.1065},"Max:",{"$f":"BeskaeftigelseMax","v":45100},{"$f":"BeskaeftigelsesfradragEjer5","v":0},null,{"$f":"IF(BU70=2,BeskaeftigelsesFradragAegtefaelle4,0)","v":0}]
[null,null,"   Lønindkomst før AM-bidrag",null,null,null,null,null,{"$f":"IF(C84=1,IF(ISNUMBER(Resultat!G67),Resultat!G67*1000,0),0)","v":0},null,{"$f":"IF(C84=2,IF(ISNUMBER(Resultat!G67),Resultat!G67*1000,0),0)","v":0},null,{"$f":"M84","v":208700},"Bundfradrag",null,null,null,null,null," + jobfradrag",null,null,{"$f":"JobfradragSats","v":4.4999999999999998E-2},"Max:",{"$f":"JobfradragMax","v":2800},{"$f":"AD120","v":0},null,{"$f":"AD126","v":0},null,null,null,null,null,null,null,null," + jobfradrag",null,null,{"$f":"JobfradragSats","v":4.4999999999999998E-2},"Max:",{"$f":"JobfradragMax","v":2800},{"$f":"AU118","v":0},null,{"$f":"AU124","v":0},null,"Beskæftigelsesfradrag ejer",null,null,{"$f":"IF((LoenDriftsleder3+VSfoerAmbiPositiv3+PensionsIndskud3)>0,IF(Beskaeftigelsessats*(LoenDriftsleder3+VSfoerAmbiPositiv3+PensionsIndskud3)>BeskaeftigelseMax,BeskaeftigelseMax,Beskaeftigelsessats*(LoenDriftsleder3+VSfoerAmbiPositiv3+PensionsIndskud3)),0)","v":0},"BeskæftigelsesfradragEjer2",null,null," + jobfradrag",null,null,{"$f":"JobfradragSats","v":4.4999999999999998E-2},"Max:",{"$f":"JobfradragMax","v":2800},{"$f":"BL118","v":0},null,{"$f":"BL124","v":0},null,"Beskæftigelsesfradrag ejer",null,null,{"$f":"IF((LoenDriftsleder4+VSfoerAmbiPositiv4+PensionsIndskud4)>0,IF(Beskaeftigelsessats*(LoenDriftsleder4+VSfoerAmbiPositiv4+PensionsIndskud4)>BeskaeftigelseMax,BeskaeftigelseMax,Beskaeftigelsessats*(LoenDriftsleder4+VSfoerAmbiPositiv4+PensionsIndskud4)),0)","v":0},"BeskæftigelsesfradragEjer4",null,null,null,null," + jobfradrag",null,null,{"$f":"JobfradragSats","v":4.4999999999999998E-2},"Max:",{"$f":"JobfradragMax","v":2800},{"$f":"CE118","v":0},null,{"$f":"CE124","v":0},null,"Beskæftigelsesfradrag ejer",null,null,{"$f":"IF((LoenDriftsleder5+VSfoerAmbiPositiv5+Pensionsindskud5)>0,IF(Beskaeftigelsessats*(LoenDriftsleder5+VSfoerAmbiPositiv5+Pensionsindskud5)>BeskaeftigelseMax,BeskaeftigelseMax,Beskaeftigelsessats*(LoenDriftsleder5+VSfoerAmbiPositiv5+Pensionsindskud5)),0)","v":0},"BeskæftigelsesfradragEjer5"]
[null,null,"   Overskud af virksomhed før AM-bidrag",null,null,null,null,null,{"$f":"(G72+G73)*1000","v":0},null,null,null,{"$f":"IF(M89-M90>0,M89-M90,0)","v":0},"Beregningsgrundlag",null,null,null,null,null," + kontingent A-kasse, fagforening",null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!O98*-1),Resultat!O98*-1,0)","v":0},null,null,null,"Beskæftigelsesfradrag",null,null,null,null,null,null," + kontingent A-kasse, fagforening",null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!W98*-1),Resultat!W98*-1,0)","v":0},null,null,null,"Beskæftigelsesfradrag ægtefælle",null,null,{"$f":"IF(LoenAegtefaelle3*Beskaeftigelsessats>BeskaeftigelseMax,BeskaeftigelseMax,LoenAegtefaelle3*Beskaeftigelsessats)","v":0},"BeskæftigelsesfradragÆgtefælle",null,null," + kontingent A-kasse, fagforening",null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!AE98*-1),Resultat!AE98*-1,0)","v":0},null,null,null,"Beskæftigelsesfradrag ægtefælle",null,null,{"$f":"IF(LoenAegtefaelle4*Beskaeftigelsessats>BeskaeftigelseMax,BeskaeftigelseMax,LoenAegtefaelle4*Beskaeftigelsessats)","v":0},"BeskæftigelsesfradragÆgtefælle",null,null,null,null," + kontingent A-kasse, fagforening",null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!AM98*-1),Resultat!AM98*-1,0)","v":0},null,null,null,"Beskæftigelsesfradrag ægtefælle",null,null,{"$f":"IF(LoenAegtefaelle5*Beskaeftigelsessats>BeskaeftigelseMax,BeskaeftigelseMax,LoenAegtefaelle5*Beskaeftigelsessats)","v":0},"BeskæftigelsesfradragÆgtefælle"]
[null,null,"   AM-bidrag ialt        ",null,{"$f":"AMsats","v":0.08},{"$f":"IF(ISNUMBER(LoenDriftsleder),(LoenDriftsleder+IF(VSfoerAmbi<0,0,VSfoerAmbi)),0)","v":0},null,null,{"$f":"IF(ISNUMBER(LoenDriftsleder),(LoenDriftsleder+IF(VSfoerAmbi<0,0,VSfoerAmbi))*AMsats,0)","v":0},null,{"$f":"IF(ISNUMBER(LoenAegtefaelle),LoenAegtefaelle*E92,0)","v":0},null,{"$f":"IF(JobfradragSats*BeregningsgrundlagJobfradrag>JobfradragMax,JobfradragMax,JobfradragSats*BeregningsgrundlagJobfradrag)","v":0},"Jobfradrag ægtefælle",null,null,null,null,null," = LIGNINGSMÆSSIGE FRADRAG",null,null,null,null,null,{"$f":"SUM(Z89:Z91)","v":0},null,{"$f":"SUM(AB89:AB91)","v":0},null,"Beskæftigelsesfradrag ejer",null,null,{"$f":"IF((LoenDriftsleder2+VSfoerAmbiPositiv2+PensionsIndskud2)>0,IF(Beskaeftigelsessats*(LoenDriftsleder2+VSfoerAmbiPositiv2+PensionsIndskud2)>BeskaeftigelseMax,BeskaeftigelseMax,Beskaeftigelsessats*(LoenDriftsleder2+VSfoerAmbiPositiv2+PensionsIndskud2)),0)","v":0},null,null,null," = LIGNINGSMÆSSIGE FRADRAG",null,null,null,null,null,{"$f":"SUM(AQ89:AQ91)","v":0},null,{"$f":"SUM(AS89:AS91)","v":0},null,null,null,null,null,null,null,null," = LIGNINGSMÆSSIGE FRADRAG",null,null,null,null,null,{"$f":"SUM(BH89:BH91)","v":0},null,{"$f":"SUM(BJ89:BJ91)","v":0},null,null,null,null,null,null,null,null,null,null," = LIGNINGSMÆSSIGE FRADRAG",null,null,null,null,null,{"$f":"SUM(CA89:CA91)","v":0},null,{"$f":"SUM(CC89:CC91)","v":0}]
[null,null,"Personlig indkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skattepligtig indkomst",null,null,null,null,null,null,null,null,null,"Beskæftigelsesfradrag ægtefælle",null,null,{"$f":"IF(LoenAegtefaelle2*Beskaeftigelsessats>BeskaeftigelseMax,BeskaeftigelseMax,LoenAegtefaelle2*Beskaeftigelsessats)","v":0},null,null,null,"Skattepligtig indkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skattepligtig indkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skattepligtig indkomst"]
[null,null,"   Lønindkomst efter arbejdsmarkedsbidrag (A-indkomst)",null,null,null,null,null,{"$f":"I90*EfterAMsats","v":0},null,{"$f":"K90*EfterAMsats","v":0},null,"Beskæftigelsesfradrag (2020: max 39.400 kr.) Beregnes af AM-indkomsten",null,null,null,null,null,null,"     Personlig indkomst ",null,null,null,null,null,{"$f":"Z84","v":0},null,{"$f":"AB84","v":0},null,null,null,null,null,null,null,null,"     Personlig indkomst ",null,null,null,null,null,{"$f":"AQ84","v":0},null,{"$f":"AS84","v":0},null,null,null,null,null,null,null,null,"     Personlig indkomst ",null,null,null,null,null,{"$f":"BH84","v":0},null,{"$f":"BJ84","v":0},null,null,null,null,null,null,null,null,null,null,"     Personlig indkomst ",null,null,null,null,null,{"$f":"CA84","v":0},null,{"$f":"CC84","v":0}]
[null,null," + VS resultat endelig beskatning",null,null,null,null,null,{"$f":"IF(VSfoerAmbi<0,I91,I91*EfterAMsats)","v":0},null,null,null,{"$f":"IF((LoenDriftsleder+VSfoerAmbiPositiv+PensionsIndskud1)>0,IF(Beskaeftigelsessats*(LoenDriftsleder+VSfoerAmbiPositiv+PensionsIndskud1)>BeskaeftigelseMax,BeskaeftigelseMax,Beskaeftigelsessats*(LoenDriftsleder+VSfoerAmbiPositiv+PensionsIndskud1)),0)","v":0},"BeskæftigelsesfradragEjer",null,null,null,null,null," +/- kapitalindkomst",null,null,null,null,null,{"$f":"Z87","v":0},null,null,null,null,null,null,null,null,null,null," +/- kapitalindkomst",null,null,null,null,null,{"$f":"AQ87","v":0},null,null,null,null,null,null,null,null,null,null," +/- kapitalindkomst",null,null,null,null,null,{"$f":"BH87","v":0},null,null,null,null,null,null,null,null,null,null,null,null," +/- kapitalindkomst",null,null,null,null,null,{"$f":"CA87","v":0}]
[null,null," - indskud til ratepension og 30 % ordningen for selvstændige",null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!G109),Resultat!G109*1000,0)","v":0},null,null,null,{"$f":"IF(LoenAegtefaelle*Beskaeftigelsessats>BeskaeftigelseMax,BeskaeftigelseMax,LoenAegtefaelle*Beskaeftigelsessats)","v":0},"BeskæftigelsesfradragÆgtefælle",null,null,null,null,null,"  -  ligningsmæssige fradrag",null,null,null,null,null,{"$f":"Z92*-1","v":0},null,{"$f":"AB92*-1","v":0},null,null,null,null,null,null,null,null,"  -  ligningsmæssige fradrag",null,null,null,null,null,{"$f":"AQ92*-1","v":0},null,{"$f":"AS92*-1","v":0},null,null,null,null,null,null,null,null,"  -  ligningsmæssige fradrag",null,null,null,null,null,{"$f":"BH92*-1","v":0},null,{"$f":"BJ92*-1","v":0},null,null,null,null,null,null,null,null,null,null,"  -  ligningsmæssige fradrag",null,null,null,null,null,{"$f":"CA92*-1","v":0},null,{"$f":"CC92*-1","v":0}]
[null,null," - underskud overført til ægtefælle",null,null,null,null,null,{"$f":"K97*-1","v":0},{"$f":"IF(K97<>0,\"Modregning\",\"\")","v":""},{"$f":"IF(L74<>0,L74,IF(AND(SUM(I94:I96)<0,C84=2),IF(SUM(I94:I96)*-1>AegtefaelleLoenEfterAM,AegtefaelleLoenEfterAM*-1,SUM(I94:I96)),0))","v":0},null,null,null,null,null,null,null,null," = SKATTEPLIGTIG INDKOMST",null,null,null,null,null,{"$f":"SUM(Z94:Z96)","v":0},null,{"$f":"SUM(AB94:AB96)","v":0},null,null,null,null,null,null,null,null," = SKATTEPLIGTIG INDKOMST",null,null,null,null,null,{"$f":"SUM(AQ94:AQ96)","v":0},null,{"$f":"SUM(AS94:AS96)","v":0},null,null,null,null,null,null,null,null," = SKATTEPLIGTIG INDKOMST",null,null,null,null,null,{"$f":"SUM(BH94:BH96)","v":0},null,{"$f":"SUM(BJ94:BJ96)","v":0},null,null,null,null,null,null,null,null,null,null," = SKATTEPLIGTIG INDKOMST",null,null,null,null,null,{"$f":"SUM(CA94:CA96)","v":0},null,{"$f":"SUM(CC94:CC96)","v":0}]
[null,null," = PERSONLIG INDKOMST",null,null,null,null,null,{"$f":"SUM(I94:I97)","v":0},null,{"$f":"SUM(K94:K97)","v":0},null,null,null,null,null,null,null,null,"Skatteberegning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skatteberegning",null,null,null,null,null,null,null,null,null,{"$f":"IF(AK70=1,IF(AQ97<0,AQ97,0),IF(AS97<0,AS97,0))","v":0},null,null,null,null,null,null,"Skatteberegning",null,null,null,null,null,null,null,null,null,{"$f":"IF(BB70=1,IF(BH97<0,BH97,0),IF(BJ97<0,BJ97,0))","v":0},null,null,null,null,null,null,null,null,"Skatteberegning",null,null,null,null,null,null,null,null,null,{"$f":"IF(BU70=1,IF(CA97<0,CA97,0),IF(CC97<0,CC97,0))","v":0}]
[null,null,"Kapitalindkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kommunale skatter af skattepligtig indkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kommunale skatter af skattepligtig indkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kommunale skatter af skattepligtig indkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Kommunale skatter af skattepligtig indkomst"]
[null,null," + kapitalafkast VS",null,null,null,null,null,{"$f":"G71*1000","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"KommunaleSkatter*100","v":25.7},"        % af ",{"$f":"Z97","v":0},null,null,null,{"$f":"IF(Z97>0,(V100+W100)*T100/100,0)","v":0},null,{"$f":"IF(AB97<0,0,(AB97+W100)*AB75/100)","v":0},null,null,null,null,null,null,null,null,{"$f":"KommunaleSkatter*100","v":25.7},"        % af ",{"$f":"AQ97","v":0},null,null,null,{"$f":"IF(AQ97>0,(AM100+AN100)*AK100/100,0)","v":0},null,{"$f":"IF(AS97<0,0,(AS97+AN100)*AS75/100)","v":0},null,null,null,null,null,null,null,null,{"$f":"KommunaleSkatter*100","v":25.7},"        % af ",{"$f":"BH97","v":0},null,null,null,{"$f":"IF(BH97>0,(BD100+BE100)*BB100/100,0)","v":0},null,{"$f":"IF(BJ97<0,0,(BJ97+BE100)*BJ75/100)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"KommunaleSkatter*100","v":25.7},"        % af ",{"$f":"CA97","v":0},null,null,null,{"$f":"IF(CA97>0,(BW100+BX100)*BU100/100,0)","v":0},null,{"$f":"IF(CC97<0,0,(CC97+BX100)*CC75/100)","v":0}]
[null,null," = KAPITALINDKOMST",null,null,null,null,null,{"$f":"I100","v":0},null,null,null,{"$f":"C114+C116*C114/100","v":28.799419999999998},"Komm skatter + bund af komm skatter",null,null,null,null,null,"Bundskat af personlig indkomst + positiv nettokapitalindkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bundskat af personlig indkomst + positiv nettokapitalindkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bundskat af personlig indkomst + positiv nettokapitalindkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bundskat af personlig indkomst + positiv nettokapitalindkomst"]
[null,null,"Ligningsmæssige fradrag",null,null,null,null,null,null,null,null,null,{"$f":"100-M101","v":71.200580000000002},"Reciprok værdi",null,null,null,null,null,{"$f":"Bundskat*100","v":12.06},"        % af (",{"$f":"IF(AB83<0,0,Z84)","v":0},null,{"$f":"Z87","v":0},")",{"$f":"IF((V102+X102)*T102/100<0,0,(V102+X102)*T102/100)","v":0},null,{"$f":"IF((AB84+AB87)<0,0,(AB84+AB87)*T102/100)","v":0},null,null,null,null,null,null,null,null,{"$f":"Bundskat*100","v":12.06},"        % af (",{"$f":"IF(AS83<0,0,AQ84)","v":0},null,{"$f":"AQ87","v":0},")",{"$f":"IF((AM102+AO102)*AK102/100<0,0,(AM102+AO102)*AK102/100)","v":0},null,{"$f":"IF((AS84+AS87)<0,0,(AS84+AS87)*AK102/100)","v":0},null,null,null,null,null,null,null,null,{"$f":"Bundskat*100","v":12.06},"        % af (",{"$f":"IF(BJ83<0,0,BH84)","v":0},null,{"$f":"BH87","v":0},")",{"$f":"IF((BD102+BF102)*BB102/100<0,0,(BD102+BF102)*BB102/100)","v":0},null,{"$f":"IF((BJ84+BJ87)<0,0,(BJ84+BJ87)*BB102/100)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"Bundskat*100","v":12.06},"        % af (",{"$f":"IF(CC83<0,0,CA84)","v":0},null,{"$f":"CA87","v":0},")",{"$f":"IF((BW102+BY102)*BU102/100<0,0,(BW102+BY102)*BU102/100)","v":0},null,{"$f":"IF((CC84+CC87)<0,0,(CC84+CC87)*BU102/100)","v":0}]
[null,null," + beskæftigelsesfradrag",null,null,{"$f":"Beskaeftigelsessats","v":0.1065},"Max:",{"$f":"BeskaeftigelseMax","v":45100},{"$f":"BeskaeftigelsesfradragEjer1","v":0},null,{"$f":"IF(C84=2,BeskaeftigelsesfradragAegtefaelle1,0)","v":0},null,null,null,null,null,null,null,null,"Topskat  af personlig indkomst - bundfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topskat  af personlig indkomst - bundfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topskat  af personlig indkomst - bundfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topskat  af personlig indkomst - bundfradrag"]
[null,null," + jobfradrag",null,null,{"$f":"JobfradragSats","v":4.4999999999999998E-2},"Max:",{"$f":"JobfradragMax","v":2800},{"$f":"M86","v":0},null,{"$f":"M92","v":0},null,null,null,null,null,null,null,null,{"$f":"ReduceretTopskat","v":14.910000000000011},"        % af (",{"$f":"IF(AB83<0,0,Z84)","v":0},null,{"$f":"TopSkatBundgraense*-1","v":-588900},null,{"$f":"IF(V104+X104>0,(V104+X104)*T104/100,0)","v":0},null,{"$f":"IF(AB84+X104>0,(AB84+X104)*ReduceretTopskat/100,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"ReduceretTopskat","v":14.910000000000011},"        % af (",{"$f":"IF(AS83<0,0,AQ84)","v":0},null,{"$f":"TopSkatBundgraense*-1","v":-588900},null,{"$f":"IF(AM104+AO104>0,(AM104+AO104)*AK104/100,0)","v":0},null,{"$f":"IF(AS84+AO104>0,(AS84+AO104)*ReduceretTopskat/100,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"ReduceretTopskat","v":14.910000000000011},"        % af (",{"$f":"IF(BJ83<0,0,BH84)","v":0},null,{"$f":"TopSkatBundgraense*-1","v":-588900},null,{"$f":"IF(BD104+BF104>0,(BD104+BF104)*BB104/100,0)","v":0},null,{"$f":"IF(BJ84+BF104>0,(BJ84+BF104)*ReduceretTopskat/100,0)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"ReduceretTopskat","v":14.910000000000011},"        % af (",{"$f":"IF(CC83<0,0,CA84)","v":0},null,{"$f":"TopSkatBundgraense*-1","v":-588900},null,{"$f":"IF(BW104+BY104>0,(BW104+BY104)*BU104/100,0)","v":0},null,{"$f":"IF(CC84+BY104>0,(CC84+BY104)*ReduceretTopskat/100,0)","v":0}]
[null,null," + kontingent A-kasse, fagforening",null,null,null,null,null,{"$f":"IF(ISNUMBER(Resultat!G98*-1),Resultat!G98*-1,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Topskat  af positiv nettokapitalindkomst minus bundfradrag minus rest bundfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topskat  af positiv nettokapitalindkomst minus bundfradrag minus rest bundfradrag",null,null,null,null,null,null,null,null,null,"Driftsleder","Ægtefælle",null,null,null,null,null,"Topskat  af positiv nettokapitalindkomst minus bundfradrag minus rest bundfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Topskat  af positiv nettokapitalindkomst minus bundfradrag minus rest bundfradrag"]
[null,null," = LIGNINGSMÆSSIGE FRADRAG",null,null,null,null,null,{"$f":"SUM(I103:I105)","v":0},null,{"$f":"SUM(K103:K105)","v":0},null,null,null,null,null,null,null,null,{"$f":"TopSkatKapInk*100","v":10.16},"        % af (",{"$f":"IF(Z87>0,Z87,0)","v":0},null,{"$f":"IF(V106>BundNettoKapIalt,-BundNettoKapIalt,-V106)","v":0},{"$f":"IF(V104+X104<0,V104+X104,0)","v":-588900},{"$f":"IF(V106+FaktiskBundFradrag+Y106>0,(V106+X106+Y106)*T106/100,0)","v":0},null,0,null,null,null,null,null,null,null,null,{"$f":"TopSkatKapInk*100","v":10.16},"        % af (",{"$f":"IF(AQ87>0,AQ87,0)","v":0},null,{"$f":"IF(AM106>BundNettoKapIalt,-BundNettoKapIalt,-AM106)","v":0},{"$f":"IF(AM104+AO104<0,AM104+AO104,0)","v":-588900},{"$f":"IF(AM106+FaktiskBundFradrag+AP106>0,(AM106+AO106+AP106)*AK106/100,0)","v":0},null,0,null,"Uudnyttet","Uudnyttet","Skatteværdi personfradrag",null,null,null,null,{"$f":"TopSkatKapInk*100","v":10.16},"        % af (",{"$f":"IF(BH87>0,BH87,0)","v":0},null,{"$f":"IF(BD106>BundNettoKapIalt,-BundNettoKapIalt,-BD106)","v":0},{"$f":"IF(BD104+BF104<0,BD104+BF104,0)","v":-588900},{"$f":"IF(BD106+FaktiskBundFradrag+BG106>0,(BD106+BF106+BG106)*BB106/100,0)","v":0},null,0,null,null,null,null,null,null,null,null,null,null,{"$f":"TopSkatKapInk*100","v":10.16},"        % af (",{"$f":"IF(CA87>0,CA87,0)","v":0},null,{"$f":"IF(BW106>BundNettoKapIalt,-BundNettoKapIalt,-BW106)","v":0},{"$f":"IF(BW104+BY104<0,BW104+BY104,0)","v":-588900},{"$f":"IF(BW106+FaktiskBundFradrag+BZ106>0,(BW106+BY106+BZ106)*BU106/100,0)","v":0},null,0]
[null,null,"Skattepligtig indkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Personskatter i alt",null,null,null,null,null,{"$f":"SUM(Z100:Z106)","v":0},null,{"$f":"SUM(AB100:AB106)","v":0},null,null,null,null,null,null,null,null,"Personskatter i alt",null,null,null,null,null,{"$f":"SUM(AQ100:AQ106)","v":0},null,{"$f":"SUM(AS100:AS106)","v":0},null,null,null,null,null,null,null,null,"Personskatter i alt",null,null,null,null,null,{"$f":"SUM(BH100:BH106)","v":0},null,{"$f":"SUM(BJ100:BJ106)","v":0},null,"Driftsleder","Ægtefælle",null,null,null,null,null,null,null,"Personskatter i alt",null,null,null,null,null,{"$f":"SUM(CA100:CA106)","v":0},null,{"$f":"SUM(CC100:CC106)","v":0},null,"Driftsleder","Ægtefælle"]
[null,null,"     Personlig indkomst ",null,null,null,null,null,{"$f":"I98","v":0},null,{"$f":"K98","v":0},null,"Driftsleder","Ægtefælle",null,null,null,null,null,"Minus skatteværdi personfradrag",null,null,null,{"$f":"BundOgKommunal","v":0.37759999999999999},{"$f":"Personfradrag","v":49700},{"$f":"IF(Z107>SkattevaerdiPersonfradragSingel,SkattevaerdiPersonfradragSingel*-1-AE111,Z107*-1)","v":0},null,{"$f":"IF(T70=2,IF(AB107>SkattevaerdiPersonfradragSingel,SkattevaerdiPersonfradragSingel*-1-AD111,AB107*-1),0)","v":0},null,"Personfradrag",null,null,null,null,null,null,"Minus skatteværdi personfradrag",null,null,null,{"$f":"BundOgKommunal","v":0.37759999999999999},{"$f":"Personfradrag","v":49700},{"$f":"IF(AQ107>SkattevaerdiPersonfradragSingel,SkattevaerdiPersonfradragSingel*-1-AV109,AQ107*-1)","v":0},null,{"$f":"IF(AK70=2,IF(AS107>SkattevaerdiPersonfradragSingel,SkattevaerdiPersonfradragSingel*-1-AU109,AS107*-1),0)","v":0},null,null,null,null,null,null,null,null,"Minus skatteværdi personfradrag",null,null,null,{"$f":"BundOgKommunal","v":0.37759999999999999},{"$f":"Personfradrag","v":49700},{"$f":"IF(BH107>SkattevaerdiPersonfradragSingel,SkattevaerdiPersonfradragSingel*-1-BM109,BH107*-1)","v":0},null,{"$f":"IF(BB70=2,IF(BJ107>SkattevaerdiPersonfradragSingel,SkattevaerdiPersonfradragSingel*-1-BL109,BJ107*-1),0)","v":0},null,"Uudnyttet","Uudnyttet","Skatteværdi personfradrag",null,null,null,null,null,null,"Minus skatteværdi personfradrag",null,null,null,{"$f":"BundOgKommunal","v":0.37759999999999999},{"$f":"Personfradrag","v":49700},{"$f":"IF(CA107>SkattevaerdiPersonfradragSingel,SkattevaerdiPersonfradragSingel*-1-CF109,CA107*-1)","v":0},null,{"$f":"IF(BU70=2,IF(CC107>SkattevaerdiPersonfradragSingel,SkattevaerdiPersonfradragSingel*-1-CE109,CC107*-1),0)","v":0},null,"Uudnyttet","Uudnyttet","Skatteværdi personfradrag"]
[null,null," +/- kapitalindkomst",null,null,null,null,null,{"$f":"I101","v":0},null,null,null,"Uudnyttet","Uudnyttet","Skatteværdi personfradrag",null,null,null,null,"Komm., bund- og topskat minus personfradrag",null,null,null,null,null,{"$f":"Z107+Z108","v":0},null,{"$f":"IF(SUM(AB107:AB108)<0,0,SUM(AB107:AB108))","v":0},null,"Driftsleder","Ægtefælle",null,null,null,null,null,"Komm., bund- og topskat minus personfradrag",null,null,null,null,null,{"$f":"AQ107+AQ108","v":0},null,{"$f":"IF(SUM(AS107:AS108)<0,0,SUM(AS107:AS108))","v":0},null,{"$f":"IF(AQ107<AW109,AW109-AQ107,0)","v":18766.72},{"$f":"IF(AK70=2,IF(AS107<AW109,AW109-AS107,0),0)","v":0},{"$f":"AO108*AP108","v":18766.72},null,null,null,null,"Komm., bund- og topskat minus personfradrag",null,null,null,null,null,{"$f":"BH107+BH108","v":0},null,{"$f":"IF(SUM(BJ107:BJ108)<0,0,SUM(BJ107:BJ108))","v":0},null,{"$f":"IF(BH107<BN109,BN109-BH107,0)","v":18766.72},{"$f":"IF(BB70=2,IF(BJ107<BN109,BN109-BJ107,0),0)","v":0},{"$f":"BF108*BG108","v":18766.72},null,null,null,null,null,null,"Komm., bund- og topskat minus personfradrag",null,null,null,null,null,{"$f":"CA107+CA108","v":0},null,{"$f":"IF(SUM(CC107:CC108)<0,0,SUM(CC107:CC108))","v":0},null,{"$f":"IF(CA107<CG109,CG109-CA107,0)","v":18766.72},{"$f":"IF(BU70=2,IF(CC107<CG109,CG109-CC107,0),0)","v":0},{"$f":"BY108*BZ108","v":18766.72}]
[null,null,"  -  ligningsmæssige fradrag",null,null,null,null,null,{"$f":"I106*-1","v":0},null,{"$f":"K106*-1","v":0},null,{"$f":"IF(I121<O110,O110-I121,0)","v":18766.72},{"$f":"IF(C84=2,IF(K121<O110,O110-K121,0),0)","v":0},{"$f":"F122*G122","v":18766.72},null,null,null,null," + AM-bidrag",null,null,null,null,null,{"$f":"IF(Z78<0,0,Z78)","v":0},null,{"$f":"AB78","v":0},null,"Uudnyttet","Uudnyttet","Skatteværdi personfradrag",null,null,null,null," + AM-bidrag",null,null,null,null,null,{"$f":"IF(AQ78<0,0,AQ78)","v":0},null,{"$f":"AS78","v":0},null,"Note 3",null,null,null,null,null,null," + AM-bidrag",null,null,null,null,null,{"$f":"IF(BH78<0,0,BH78)","v":0},null,{"$f":"BJ78","v":0},null,"Note 3",null,null,null,null,null,null,null,null," + AM-bidrag",null,null,null,null,null,{"$f":"IF(CA78<0,0,CA78)","v":0},null,{"$f":"CC78","v":0},null,"Note 3"]
[null,null," = SKATTEPLIGTIG INDKOMST",null,null,null,null,null,{"$f":"SUM(I108:I110)","v":0},null,{"$f":"SUM(K108:K110)","v":0},null,"Note 3",null,null,null,null,null,null," = Ialt skat og AM-bidrag",null,null,null,null,null,{"$f":"SUM(Z109:Z110)","v":0},null,{"$f":"SUM(AB109:AB110)","v":0},null,{"$f":"IF(Z107<AF111,AF111-Z107,0)","v":18766.72},{"$f":"IF(T70=2,IF(AB107<AF111,AF111-AB107,0),0)","v":0},{"$f":"X108*Y108","v":18766.72},null,null,null,null," = Ialt skat og AM-bidrag",null,null,null,null,null,{"$f":"SUM(AQ109:AQ110)","v":0},null,{"$f":"SUM(AS109:AS110)","v":0},null,null,null,null,null,null,null,null," = Ialt skat og AM-bidrag",null,null,null,null,null,{"$f":"SUM(BH109:BH110)","v":0},null,{"$f":"SUM(BJ109:BJ110)","v":0},null,null,null,null,null,null,null,null,null,null," = Ialt skat og AM-bidrag",null,null,null,null,null,{"$f":"SUM(CA109:CA110)","v":0},null,{"$f":"SUM(CC109:CC110)","v":0}]
[null,null,"Skatteberegning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," + Ejendomsværdi",{"$f":"Ejendomsvaerdisats*1000","v":9.1999999999999993},"promille af",null,{"$f":"IF(ISNUMBER(Y112),Y112,Stuehus*1000)","v":0},null,{"$f":"X112*U112/1000","v":0},null,0,null,"Note 3",null,null,null,null,null,null," + Ejendomsværdi",{"$f":"Ejendomsvaerdisats*1000","v":9.1999999999999993},"promille af",null,{"$f":"IF(ISNUMBER(AP112),AP112,Stuehus*1000)","v":0},null,{"$f":"AO112*AL112/1000","v":0},null,0,null,null,null,null,null,null,null,null," + Ejendomsværdi",{"$f":"Ejendomsvaerdisats*1000","v":9.1999999999999993},"promille af",null,{"$f":"IF(ISNUMBER(BG112),BG112,Stuehus*1000)","v":0},null,{"$f":"BF112*BC112/1000","v":0},null,0,null,null,null,null,null,null,null,null,null,null," + Ejendomsværdi",{"$f":"Ejendomsvaerdisats*1000","v":9.1999999999999993},"promille af",null,{"$f":"IF(ISNUMBER(BZ112),BZ112,Stuehus*1000)","v":0},null,{"$f":"BY112*BV112/1000","v":0},null,0]
[null,null,"Kommunale skatter af skattepligtig indkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," + Virksomhedsskat af årets opsparede beløb (ved brug af opsparing modregnes skatten)",null,null,null,null,null,{"$f":"Y56*1000+X59*Virksomhedsskat*-1000","v":0},null,null,null,null,null,null,null,null,null,null," + Virksomhedsskat af årets opsparede beløb (ved brug af opsparing modregnes skatten)",null,null,null,null,null,{"$f":"AP56*1000+AO59*Virksomhedsskat*-1000","v":0},null,null,null,"Jobfradrag ejer",null,null,null,null,null,null," + Virksomhedsskat af årets opsparede beløb (ved brug af opsparing modregnes skatten)",null,null,null,null,null,{"$f":"BG56*1000+BF59*Virksomhedsskat*-1000","v":0},null,null,null,"Jobfradrag ejer",null,null,null,null,null,null,null,null," + Virksomhedsskat af årets opsparede beløb (ved brug af opsparing modregnes skatten)",null,null,null,null,null,{"$f":"BZ56*1000+BY59*Virksomhedsskat*-1000","v":0},null,null,null,"Jobfradrag ejer"]
[null,null,{"$f":"KommunaleSkatter*100","v":25.7},"    % af ",{"$f":"I111","v":0},null,null,null,{"$f":"IF(I111>0,(E114+F114)*C114/100,0)","v":0},null,{"$f":"IF(K111<0,0,(K111+F114)*K89/100)","v":0},null,null,null,null,null,null,null,null," + skat af aktieindkomst (27 % under grænse, 42 % over grænse)",null,null,null,null,null,{"$f":"IF(Aktieindkomst2<AktierGrænse,Aktieindkomst2*AktierLavPct,AktierGrænse*AktierLavPct+(Aktieindkomst2-AktierGrænse)*AktierHøjPct)","v":0},null,null,null,null,null,null,null,null,null,null," + skat af aktieindkomst (27 % under grænse, 42 % over grænse)",null,null,null,null,null,{"$f":"IF(Aktieindkomst3<AktierGrænse,Aktieindkomst3*AktierLavPct,AktierGrænse*AktierLavPct+(Aktieindkomst3-AktierGrænse)*AktierHøjPct)","v":0},null,null,null,null,null,null,null,null,null,null," + skat af aktieindkomst (27 % under grænse, 42 % over grænse)",null,null,null,null,null,{"$f":"IF(Aktieindkomst4<AktierGrænse,Aktieindkomst4*AktierLavPct,AktierGrænse*AktierLavPct+(Aktieindkomst4-AktierGrænse)*AktierHøjPct)","v":0},null,null,null,null,null,null,null,null,null,null,null,null," + skat af aktieindkomst (27 % under grænse, 42 % over grænse)",null,null,null,null,null,{"$f":"IF(Aktieindkomst5<AktierGrænse,Aktieindkomst5*AktierLavPct,AktierGrænse*AktierLavPct+(Aktieindkomst5-AktierGrænse)*AktierHøjPct)","v":0}]
[null,null,"Bundskat af personlig indkomst + positiv nettokapitalindkomst",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," = Betalt skat i alt",null,null,null,null,null,{"$f":"SUM(Z111:Z114)","v":0},null,{"$f":"SUM(AB111:AB113)","v":0},null,"Jobfradrag ejer",null,null,null,null,null,null," = Betalt skat i alt",null,null,null,null,null,{"$f":"SUM(AQ111:AQ114)","v":0},null,{"$f":"SUM(AS111:AS113)","v":0},null,{"$f":"VSfoerAmbiPositiv3+LoenDriftsleder3","v":0},"Overskud hvis positiv + løn ejer",null,null,null,null,null," = Betalt skat i alt",null,null,null,null,null,{"$f":"SUM(BH111:BH114)","v":0},null,{"$f":"SUM(BJ111:BJ113)","v":0},null,{"$f":"VSfoerAmbiPositiv4+LoenDriftsleder4","v":0},"Overskud hvis positiv + løn ejer",null,null,null,null,null,null,null," = Betalt skat i alt",null,null,null,null,null,{"$f":"SUM(CA111:CA114)","v":0},null,{"$f":"SUM(CC111:CC113)","v":0},null,{"$f":"VSfoerAmbiPositiv5+LoenDriftsleder5","v":0},"Overskud hvis positiv + løn ejer"]
[null,null,{"$f":"Bundskat*100","v":12.06},"   % af (",{"$f":"IF(K97<0,0,I98)","v":0},{"$f":"I101","v":0},")",null,{"$f":"IF((E116+F116)*C116/100<0,0,(E116+F116)*C116/100)","v":0},null,{"$f":"IF((K98+K101)<0,0,(K98+K101)*C116/100)","v":0},null,null,"AM-grundlag","Beskæftigelse","Jobfradrag",null,null,null,{"$f":"IF(T70=1,\" = BETALT SKAT (afr. hele tusinder)\",\" = BETALT SKAT FOR BEGGE ÆGTEFÆLLER (afr. hele tusinder)\")","v":" = BETALT SKAT (afr. hele tusinder)"},null,null,null,null,null,{"$f":"ROUND(Z115+AB115,-3)","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AK70=1,\" = BETALT SKAT (afr. hele tusinder)\",\" = BETALT SKAT FOR BEGGE ÆGTEFÆLLER (afr. hele tusinder)\")","v":" = BETALT SKAT (afr. hele tusinder)"},null,null,null,null,null,{"$f":"ROUND(AQ115+AS115,-3)","v":0},null,null,null,{"$f":"JobfradragBund","v":208700},"Bundfradrag",null,null,null,null,null,{"$f":"IF(BB70=1,\" = BETALT SKAT (afr. hele tusinder)\",\" = BETALT SKAT FOR BEGGE ÆGTEFÆLLER (afr. hele tusinder)\")","v":" = BETALT SKAT (afr. hele tusinder)"},null,null,null,null,null,{"$f":"ROUND(BH115+BJ115,-3)","v":0},null,null,null,{"$f":"JobfradragBund","v":208700},"Bundfradrag",null,null,null,null,null,null,null,{"$f":"IF(BU70=1,\" = BETALT SKAT (afr. hele tusinder)\",\" = BETALT SKAT FOR BEGGE ÆGTEFÆLLER (afr. hele tusinder)\")","v":" = BETALT SKAT (afr. hele tusinder)"},null,null,null,null,null,{"$f":"ROUND(CA115+CC115,-3)","v":0},null,null,null,{"$f":"JobfradragBund","v":208700},"Bundfradrag"]
[null,null,"Topskat  af personlig indkomst - bundfradrag",null,null,null,null,null,null,null,null,null,"Over",{"$f":"BeskaeftigelseGraense","v":423474.17840375588},{"$f":"BeskaeftigelseMax","v":45100},{"$f":"JobfradragMax","v":2800},"OK",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"VSfoerAmbiPositiv2+LoenDriftsleder2","v":0},"Overskud hvis positiv + løn ejer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU115-AU116>0,AU115-AU116,0)","v":0},"Beregningsgrundlag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL115-BL116>0,BL115-BL116,0)","v":0},"Beregningsgrundlag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CE115-CE116>0,CE115-CE116,0)","v":0},"Beregningsgrundlag"]
[null,null,{"$f":"ReduceretTopskat","v":14.910000000000011},"   % af (",{"$f":"IF(K97<0,0,I98)","v":0},{"$f":"TopSkatBundgraense*-1","v":-588900},null,null,{"$f":"IF(E118+F118>0,(E118+F118)*C118/100,0)","v":0},null,{"$f":"IF(K98+F118>0,(K98+F118)*ReduceretTopskat/100,0)","v":0},null,"Over",{"$f":"JobGraense","v":270922.22222222225},{"$f":"Beskaeftigelsessats","v":0.1065},{"$f":"P117","v":2800},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AB67","v":2025},null,{"$f":"JobfradragBund","v":208700},"Bundfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS67","v":2026},null,{"$f":"IF(JobfradragSats*AU117>JobfradragMax,JobfradragMax,JobfradragSats*AU117)","v":0},"Jobfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BJ67","v":2027},null,{"$f":"IF(JobfradragSats*BL117>JobfradragMax,JobfradragMax,JobfradragSats*BL117)","v":0},"Jobfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CC67","v":2028},null,{"$f":"IF(JobfradragSats*CE117>JobfradragMax,JobfradragMax,JobfradragSats*CE117)","v":0},"Jobfradrag"]
[null,null,"Topskat  af positiv nettokapitalindkomst minus bundfradrag minus rest bundfradrag",null,null,null,null,null,null,null,null,null,"Over",{"$f":"JobfradragBund","v":208700},{"$f":"O118","v":0.1065},{"$f":"JobfradragSats","v":4.4999999999999998E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD117-AD118>0,AD117-AD118,0)","v":0},"Beregningsgrundlag"]
[null,null,{"$f":"TopSkatKapInk*100","v":10.16},"   % af (",{"$f":"IF(I101>0,I101,0)","v":0},{"$f":"IF(E120>BundNettoKapIalt,-BundNettoKapIalt,-E120)","v":0},{"$f":"IF(E118+F118<0,E118+F118,0)","v":-588900},null,{"$f":"IF(E120+FaktiskBundFradrag+G120>0,(E120+F120+G120)*C120/100,0)","v":0},null,0,null,"Over",0,{"$f":"O119","v":0.1065},0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(JobfradragSats*AD119>JobfradragMax,JobfradragMax,JobfradragSats*AD119)","v":0},"Jobfradrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobfradrag ægtefælle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobfradrag ægtefælle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobfradrag ægtefælle"]
[null,null,"Personskatter i alt",null,null,null,null,null,{"$f":"SUM(I114:I120)","v":0},null,{"$f":"SUM(K114:K120)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LoenAegtefaelle3","v":0},"Løn ægtefælle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LoenAegtefaelle4","v":0},"Løn ægtefælle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LoenAegtefaelle5","v":0},"Løn ægtefælle"]
[null,null,"Minus skatteværdi personfradrag",null,null,{"$f":"BundOgKommunal","v":0.37759999999999999},{"$f":"Personfradrag","v":49700},null,{"$f":"IF(I121>SkattevaerdiPersonfradragSingel,SkattevaerdiPersonfradragSingel*-1-N110,I121*-1)","v":0},null,{"$f":"IF(C84=2,IF(K121>SkattevaerdiPersonfradragSingel,SkattevaerdiPersonfradragSingel*-1-M110,K121*-1),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jobfradrag ægtefælle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AU116","v":208700},"Bundfrdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BL116","v":208700},"Bundfrdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CE116","v":208700},"Bundfrdrag"]
[null,null,"Komm., bund- og topskat minus personfradrag",null,null,null,null,null,{"$f":"I121+I122","v":0},null,{"$f":"IF(SUM(K121:K122)<0,0,SUM(K121:K122))","v":0},null,"Underskud modregnet hos ægtefælle reducerer ikke ægtefælles bidragsgrundlag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"LoenAegtefaelle2","v":0},"Løn ægtefælle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AU121-AU122>0,AU121-AU122,0)","v":0},"Beregningsgrundlag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(BL121-BL122>0,BL121-BL122,0)","v":0},"Beregningsgrundlag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(CE121-CE122>0,CE121-CE122,0)","v":0},"Beregningsgrundlag"]
[null,null," + AM-bidrag",null,null,null,null,null,{"$f":"IF(I92<0,0,I92)","v":0},null,{"$f":"K92","v":0},null,"https://skat.dk/skat.aspx?oid=1974658",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AD118","v":208700},"Bundfrdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(JobfradragSats*AU123>JobfradragMax,JobfradragMax,JobfradragSats*AU123)","v":0},"Jobfradrag ægtefælle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(JobfradragSats*BL123>JobfradragMax,JobfradragMax,JobfradragSats*BL123)","v":0},"Jobfradrag ægtefælle",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(JobfradragSats*CE123>JobfradragMax,JobfradragMax,JobfradragSats*CE123)","v":0},"Jobfradrag ægtefælle"]
[null,null," = Ialt skat og AM-bidrag",null,null,null,null,null,{"$f":"SUM(I123:I124)","v":0},null,{"$f":"SUM(K123:K124)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AD123-AD124>0,AD123-AD124,0)","v":0},"Beregningsgrundlag"]
[null,null," + Ejendomsværdi",null,{"$f":"Ejendomsvaerdisats*1000","v":9.1999999999999993},"promille af",{"$f":"IF(ISNUMBER(H126),H126,Stuehus*1000)","v":0},null,{"$f":"G126*E126/1000","v":0},null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(JobfradragSats*AD125>JobfradragMax,JobfradragMax,JobfradragSats*AD125)","v":0},"Jobfradrag ægtefælle"]
[null,null," + Virksomhedsskat 22 % af årets opsparede beløb (ved brug af opsparing modregnes skatten)",null,null,null,null,null,{"$f":"H70*1000+G73*Virksomhedsskat*-1000","v":0}]
[null,null," + skat af aktieindkomst (27 % under grænse, 42 % over grænse)",null,null,null,null,null,{"$f":"IF(Aktieindkomst1<AktierGrænse,Aktieindkomst1*AktierLavPct,AktierGrænse*AktierLavPct+(Aktieindkomst1-AktierGrænse)*AktierHøjPct)","v":0}]
[null,null," = Betalt skat i alt",null,null,null,null,null,{"$f":"SUM(I125:I128)","v":0},null,{"$f":"SUM(K125:K127)","v":0}]
[null,null,{"$f":"IF(C84=1,\" = BETALT SKAT (afr. hele tusinder)\",\" = BETALT SKAT FOR BEGGE ÆGTEFÆLLER (afr. hele tusinder)\")","v":" = BETALT SKAT (afr. hele tusinder)"},null,null,null,null,null,{"$f":"ROUND(I129+K129,-3)","v":0}]
[]
[null,"SATS-TABEL",null,null,null,2024]
[null,null,null,"Ingen tal i procent",null,null,"Navn i formler"]
[null,null,"AM bidrag",null,null,0.08,"AMsats"]
[null,null,"Efter AM sats",null,null,{"$f":"1-(F134)","v":0.92},"EfterAMsats"]
[null,null,"Kommuneskat",null,null,0.251,"Kommuneskat"]
[null,null,"Sundhedsbidrag",null,null,null,"Amtsskat"]
[null,null,"Kirkeskat",null,null,6.0000000000000001E-3,"Kirkeskat"]
[null,null,"Kommune/kirke i alt",null,null,{"$f":"Kommuneskat+Kirkeskat","v":0.25700000000000001},"KommunaleSkatter"]
[null,null,"Bundskat",null,null,0.1206,"Bundskat"]
[null,null,"Topskat",null,null,0.15,"Topskat"]
[null,null,"Bund og kommunale skatter i alt",null,null,{"$f":"F140+F139","v":0.37759999999999999},"BundOgKommunal"]
[null,null,"Løn ialt første år",null,null,{"$f":"LoenDriftsleder+LoenAegtefaelle","v":0},"LønIalt1"]
[null,null,"Personfradrag",null,null,49700,"Personfradrag"]
[null,null,"Personfradrag ialt",null,null,{"$f":"IF(C84=2,2*Personfradrag,Personfradrag)","v":49700},"PersonfradragIalt"]
[null,null,"SkatteværdiPersonfradrag",null,null,{"$f":"PersonfradragIalt*BundOgKommunal","v":18766.72},"SkatteværdiPersonfradrag"]
[null,null,"SkatteværdiPersonfradragSingel",null,null,{"$f":"Personfradrag*BundOgKommunal","v":18766.72},"SkatteværdiPersonfradragSingel"]
[null,null,"Bundgrænse topskat",null,null,588900,"TopSkatBundgrænse"]
[null,null,"Skatteloft, personlig indkomst",null,null,0.52070000000000005,"Skatteloft"]
[null,null,"Virksomhedsskattesats",null,null,0.22,"Virksomhedsskat"]
[null,null,"Kapitalafkastsats",null,null,0.03,"Kapitalafkastsats"]
[null,null,"Jobfradrag, sats ",null,null,4.4999999999999998E-2,"JobfradragSats"]
[null,null,"Jobfradrag, maksimalt",null,null,2800,"JobfradragMax"]
[null,null,"Bundgrænse grundlag for job fradrag",null,null,208700,"JobfradragBund"]
[null,null,"Job maks. grænse",null,null,{"$f":"JobfradragMax/JobfradragSats+JobfradragBund","v":270922.22222222225},"JobGraense"]
[null,null,"Beskæftigelsesfradrag max kr",null,null,45100,"BeskæftigelseMax (ændret september 2022)"]
[null,null,"Beskæftigelsefradrag",null,null,0.1065,"Beskæftigelsessats"]
[null,null,"Beskæftigelses maks. grænse",null,null,{"$f":"BeskaeftigelseMax/Beskaeftigelsessats","v":423474.17840375588},"BeskæftigelseGraense"]
[null,null,"Bundfradrag pos. nettokapital",null,null,50500,"BundNettoKap"]
[null,null,"Bundfradrag i alt",null,null,{"$f":"IF(C84=2,BundNettoKap*2,BundNettoKap)","v":50500},"BundNettoKapIalt"]
[null,null,"Skatteloft, kapital indkomst",null,null,0.42]
[null,null,"Nedslag i topskat",null,null,{"$f":"F161-Bundskat-Kommuneskat","v":4.8399999999999999E-2}]
[null,null,"Anvendt topskat kapital indkomst",null,null,{"$f":"Topskat-F162","v":0.1016},"TopSkatKapInk"]
[null,null,"Straksfradragssats",null,null,0.05,"Straksfradragssats"]
[null,null,"Bygningsafskr.sats",null,null,0.05,"Bygningsafskrsats",null,"Fra 3 til 5 % afhængig af brugstid"]
[null,null,"Inventarafskrivningssats",null,null,0.25,"Inventarafskrivningssats"]
[null,null,"Besætningsnedskrivning",null,null,0.15,"Besætningsnedskrivningssats"]
[null,null,"Dræning/jordfast vandingsanlæg",null,null,0.2,"Grundforbedringsafskrsats"]
[null,null,"Ratepension, max",null,null,63100,"RatePension"]
[null,null,"Ejendomsværdibeskatningspromille",null,null,9.1999999999999998E-3,"Ejendomsværdisats"]
[null,null,"Aktieindkomst beskatning lav sats",null,null,0.27,"AktierLavPct"]
[null,null,"Grænse for lav beskatning aktieindkomst",null,null,61000]
[null,null,"Grænse for lav beskatning aktieindkomst",null,null,{"$f":"IF(C84=2,F172*2,F172)","v":61000},"AktierGrænse (dobbelte hvis ægtefæller)"]
[null,null,"Aktieindkomst beskatning høj sats",null,null,0.42,"AktierHøjPct"]
[null,null,"Skatteprocent udskudt skat",null,null,{"$f":"AMsats+(1-AMsats)*(Kommuneskat+Kirkeskat+Bundskat+C118/100)","v":0.56456400000000018},"UdskudtSkatProcent "]
[null,null,"Ejendomsskat for ejendomme vurderet som landbrug opkræves ikke via personskatterne, men som hidtil på indbetalingskort."]
[null,null,"https://help.seges.dk/o90/o90-information-2024-01-%E2%80%93-kontering-af-boligskatter-2024#ejendomme-der-er-vurderet-som-landbrug-skov-og-erhvervsejendomme-4"]
[null,null,"Den gennemsnitlige kommune skat er i 2024 25,1 % og kirkeskatteprocenten er 0,6 %"]
[null,null,"https://skm.dk/tal-og-metode/satser/statistik-i-kommunerne/kommuneskatter-gennemsnitsprocenten-i-2024"]
[null,null,"Satser er gældende for 2024"]
[null,null,"https://skat.dk/hjaelp/satser"]

{"sheet":"UdskudtSkat","index":6,"n_rows":98,"n_cols":16372,"rows_kept":98,"cut":false,"hidden":false,"merged":[[0,4,0,6],[38,33,38,37],[39,32,39,37],[1,40,1,42],[2,41,2,42],[32,37,32,41],[34,40,34,42],[1,33,1,35],[2,13,2,14],[32,30,32,34],[1,19,1,21],[1,12,1,14],[36,2,36,9],[2,34,2,35],[2,20,2,21],[2,27,2,28],[39,2,39,9],[32,2,32,6],[34,25,34,30],[34,11,34,16],[34,19,34,23],[32,9,32,13],[32,16,32,20],[32,23,32,27],[0,27,0,32],[34,2,34,9],[39,11,39,16],[39,18,39,23],[39,25,39,30],[38,12,38,16],[38,19,38,23],[38,26,38,30],[36,18,36,23],[36,25,36,30],[36,11,36,16],[1,6,1,7],[34,32,34,37],[36,32,36,37],[1,26,1,28],[38,2,38,9]]}
["UDSKUDT SKAT"]
["Skatte%, udskudt skat",null,null,null,{"$f":"UdskudtSkatProcent","v":0.56456400000000018},null," - 1.000 kr -",null,null,null,null,"T/G"," - 1.000 kr -",null,null,null,null,null,"T/G"," - 1.000 kr -",null,null,null,null,null,"T/G"," - 1.000 kr -",null,null,null,null,null,"T/G"," - 1.000 kr -",null,null,null,null,null,"T/G"," - 1.000 kr -"]
[null,null,null,null,null,null,"PRIMO",{"$f":"Balance!D8","v":2024},null,null,null,"Ned-/","PRIMO",{"$f":"H3+1","v":2025},null,null,null,null,"Ned-/","PRIMO",{"$f":"N3+1","v":2026},null,null,null,null,"Ned-/","PRIMO",{"$f":"U3+1","v":2027},null,null,null,null,"Ned-/","PRIMO",{"$f":"AB3+1","v":2028},null,null,null,null,"Ned-/","PRIMO",{"$f":"AI3+1","v":2029},null,null,"Vis"]
["Forenklet overslag",null,null,null,null,null,"Skat%","Skat",null,"Inv.","Afskr.","Opskr.","Fortj.",null,"Skat",null,"Inv.","Afskr.","Opskr.","Fortj.",null,"Skat",null,"Inv.","Afskr.","Opskr.","Fortj.",null,"Skat",null,"Inv.","Afskr.","Opskr.","Fortj.",null,"Skat",null,"Inv.","Afskr.","Opskr.","Fortj.",null,"Skat",null,"Skjul"]
["Bygninger",null,null,null,null,"% korr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS6","v":0}]
[null,"Driftsmæssig værdi",null,null,{"$f":"Balance!D20","v":0},null,null,null,null,{"$f":"BetaltSkat!G8","v":0},{"$f":"Balance!J20","v":0},{"$f":"Balance!CA20+Balance!CF20","v":0},{"$f":"Balance!L20","v":0},null,null,null,{"$f":"BetaltSkat!X8","v":0},{"$f":"Balance!R20","v":0},{"$f":"Balance!CX20+Balance!DC20","v":0},{"$f":"Balance!T20","v":0},null,null,null,{"$f":"BetaltSkat!AO8","v":0},{"$f":"Balance!Z20","v":0},{"$f":"Balance!DU20+Balance!DZ20","v":0},{"$f":"Balance!AB20","v":0},null,null,null,{"$f":"BetaltSkat!BF8","v":0},{"$f":"Balance!AH20","v":0},{"$f":"Balance!ER20+Balance!EW20","v":0},{"$f":"Balance!AJ20","v":0},null,null,null,{"$f":"BetaltSkat!BY8","v":0},{"$f":"Balance!AQ20","v":0},{"$f":"Balance!FQ20+Balance!FT20","v":0},{"$f":"Balance!AS20","v":0},null,null,null,{"$f":"AS7","v":0}]
[null,"Skattemæssig værdi",null,null,{"$f":"BetaltSkat!C8+BetaltSkat!D8+BetaltSkat!D9","v":0},null,null,null,null,{"$f":"BetaltSkat!G8","v":0},{"$f":"AaretsBygningsafskrivning+BetaltSkat!G9","v":0},null,{"$f":"E7+J7+K7","v":0},null,null,null,{"$f":"BetaltSkat!X8+BetaltSkat!X9+BetaltSkat!AA7","v":0},{"$f":"AaretsBygningsafskrivning2","v":0},null,{"$f":"M7+Q7+R7","v":0},null,null,null,{"$f":"BetaltSkat!AO8+BetaltSkat!AO9+AaretsStraksafskr3","v":0},{"$f":"AaretsBygningsafskrivning3","v":0},null,{"$f":"T7+X7+Y7","v":0},null,null,null,{"$f":"BetaltSkat!BF8+BetaltSkat!BF9+AaretsStraksafskr4","v":0},{"$f":"AaretsBygningsafskrivning4","v":0},null,{"$f":"AA7+AE7+AF7","v":0},null,null,null,{"$f":"BetaltSkat!BY8+BetaltSkat!BY9+AaretsStraksafskr5","v":0},{"$f":"AaretsBygningsafskrivning5","v":0},null,{"$f":"AH7+AL7+AM7","v":0},null,null,null,{"$f":"AS8","v":0}]
[null,"Forskel til beskatning  (Genvundne)",null,null,{"$f":"IF(-BetaltSkat!H9<E6-E7,-BetaltSkat!H9,E6-E7)","v":0},null,{"$f":"IF(F8<>0,F8,UdskudtSkatPct)","v":0.56456400000000018},{"$f":"E8*$G8","v":0},null,null,null,null,{"$f":"IF(-BetaltSkat!Y9<M6-M7,-BetaltSkat!Y9,M6-M7)","v":0},null,{"$f":"M8*$G8","v":0},null,null,null,null,{"$f":"IF(-BetaltSkat!AP9<T6-T7,-BetaltSkat!AP9,T6-T7)","v":0},null,{"$f":"T8*$G8","v":0},null,null,null,null,{"$f":"IF(-BetaltSkat!BG9<AA6-AA7,-BetaltSkat!BG9,AA6-AA7)","v":0},null,{"$f":"AA8*$G8","v":0},null,null,null,null,{"$f":"IF(-BetaltSkat!BG9-BetaltSkat!BI9<AH6-AH7,-BetaltSkat!BG9-BetaltSkat!BI9,AH6-AH7)","v":0},null,{"$f":"AH8*$G8","v":0},null,null,null,null,{"$f":"IF(-BetaltSkat!BZ9-BetaltSkat!CB9<AO6-AO7,-BetaltSkat!BZ9-BetaltSkat!CB9,AO6-AO7)","v":0},null,{"$f":"AO8*$G8","v":0},null,{"$f":"IF(H8+O8+V8+AC8+AJ8<>0,1,0)","v":0}]
["Driftsmidler (Inventar mark, husdyr, andet)",null,null,null,null,"% korr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS10","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"XEQ9+1","v":1}]
[null,"Driftsmæssig værdi",null,null,{"$f":"Balance!D39+Balance!D43+Balance!D47-Balance!BE47","v":0},null,null,null,null,{"$f":"J11","v":0},{"$f":"Balance!J39+Balance!J43+Balance!J47-Balance!BF47","v":0},{"$f":"Balance!F39+Balance!I39+Balance!F43+Balance!I43+Balance!F47+Balance!I47","v":0},{"$f":"+J10+E10+K10+L10","v":0},null,null,null,{"$f":"Q11","v":0},{"$f":"Balance!R39+Balance!R43+Balance!R47-Balance!BH47","v":0},{"$f":"Balance!N39+Balance!Q39+Balance!N43+Balance!Q43+Balance!N47+Balance!Q47","v":0},{"$f":"Q10+M10+R10+S10","v":0},null,null,null,{"$f":"X11","v":0},{"$f":"Balance!Z39+Balance!Z43+Balance!Z47-Balance!BJ47","v":0},{"$f":"Balance!V39+Balance!Y39+Balance!V43+Balance!Y43+Balance!V47+Balance!Y47","v":0},{"$f":"X10+T10+Y10+Z10","v":0},null,null,null,{"$f":"AE11","v":0},{"$f":"Balance!$AH39+Balance!$AH43+Balance!$AH47-Balance!$BL47","v":0},{"$f":"Balance!AD39+Balance!AG39+Balance!AD43+Balance!AG43+Balance!AD47+Balance!AG47","v":0},{"$f":"AE10+AA10+AF10+AG10","v":0},null,null,null,{"$f":"AL11","v":0},{"$f":"Balance!$AQ39+Balance!$AQ43+Balance!$AQ47-Balance!$BN47","v":0},{"$f":"Balance!AK39+Balance!AN39+Balance!AK43+Balance!AN43+Balance!AK47+Balance!AN47","v":0},{"$f":"AL10+AH10+AM10+AN10","v":0},null,null,null,{"$f":"AS11","v":0}]
[null,"Skattemæssig værdi",null,null,{"$f":"BetaltSkat!E14","v":0},null,null,null,null,{"$f":"BetaltSkat!G14","v":0},{"$f":"AaretsInventarafskr","v":0},null,{"$f":"E11+J11+K11","v":0},null,null,null,{"$f":"BetaltSkat!X14","v":0},{"$f":"AaretsInventarafskr2","v":0},null,{"$f":"M11+Q11+R11","v":0},null,null,null,{"$f":"BetaltSkat!AO14","v":0},{"$f":"AaretsInventarafskr3","v":0},null,{"$f":"T11+X11+Y11","v":0},null,null,null,{"$f":"BetaltSkat!$BF14","v":0},{"$f":"AaretsInventarafskr4","v":0},null,{"$f":"AA11+AE11+AF11","v":0},null,null,null,{"$f":"BetaltSkat!$BY14","v":0},{"$f":"AaretsInventarafskr5","v":0},null,{"$f":"AH11+AL11+AM11","v":0},null,null,null,{"$f":"AS12","v":0}]
[null,"Forskel til beskatning",null,null,{"$f":"E10-E11","v":0},null,{"$f":"IF(F12<>0,F12,UdskudtSkatPct)","v":0.56456400000000018},{"$f":"E12*$G12","v":0},null,null,null,null,{"$f":"M10-M11","v":0},null,{"$f":"M12*$G12","v":0},null,null,null,null,{"$f":"T10-T11","v":0},null,{"$f":"T12*$G12","v":0},null,null,null,null,{"$f":"AA10-AA11","v":0},null,{"$f":"AA12*$G12","v":0},null,null,null,null,{"$f":"AH10-AH11","v":0},null,{"$f":"AH12*$G12","v":0},null,null,null,null,{"$f":"AO10-AO11","v":0},null,{"$f":"AO12*$G12","v":0},null,{"$f":"IF(H12+O12+V12+AC12+AJ12<>0,1,0)","v":0}]
["Leasede driftsmidler (Inventar mark, husdyr, andet)",null,null,null,null,"% korr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS14","v":0}]
[null,"Driftsmæssig værdi (rækker med l)",null,null,{"$f":"Balance!BE47","v":0},null,null,null,null,{"$f":"Balance!BG47","v":0},{"$f":"Balance!BF47","v":0},null,{"$f":"+J14+E14+K14+L14","v":0},null,null,null,{"$f":"Balance!BI47","v":0},{"$f":"Balance!BH47","v":0},null,{"$f":"+Q14+M14+R14+S14","v":0},null,null,null,{"$f":"Balance!BK47","v":0},{"$f":"Balance!BJ47","v":0},null,{"$f":"+X14+T14+Y14+Z14","v":0},null,null,null,{"$f":"Balance!$BM47","v":0},{"$f":"Balance!$BL47","v":0},null,{"$f":"+AE14+AA14+AF14+AG14","v":0},null,null,null,{"$f":"Balance!$BO47","v":0},{"$f":"Balance!$BN47","v":0},null,{"$f":"+AL14+AH14+AM14+AN14","v":0},null,null,null,0]
[null,"Skattemæssig værdi (leasing gæld)",null,null,{"$f":"Balance!D107*-1","v":0},null,null,null,null,{"$f":"(Balance!E107+Balance!J107)*-1","v":0},{"$f":"Balance!H107*-1","v":0},null,{"$f":"E15+J15+K15","v":0},null,null,null,{"$f":"(Balance!M107+Balance!R107)*-1","v":0},{"$f":"Balance!P107*-1","v":0},null,{"$f":"M15+Q15+R15","v":0},null,null,null,{"$f":"(Balance!U107+Balance!Z107)*-1","v":0},{"$f":"Balance!X107*-1","v":0},null,{"$f":"T15+X15+Y15","v":0},null,null,null,{"$f":"(Balance!$AC107+Balance!$AH107)*-1","v":0},{"$f":"Balance!$AF107*-1","v":0},null,{"$f":"AA15+AE15+AF15","v":0},null,null,null,{"$f":"(Balance!$AK107+Balance!$AQ107)*-1","v":0},{"$f":"Balance!$AF107*-1","v":0},null,{"$f":"AH15+AL15+AM15","v":0},null,null,null,{"$f":"AS16","v":0}]
[null,"Forskel til beskatning",null,null,{"$f":"E14-E15","v":0},null,{"$f":"IF(F16<>0,F16,UdskudtSkatPct)","v":0.56456400000000018},{"$f":"E16*$G16","v":0},null,null,null,null,{"$f":"M14-M15","v":0},null,{"$f":"M16*$G16","v":0},null,null,null,null,{"$f":"T14-T15","v":0},null,{"$f":"T16*$G16","v":0},null,null,null,null,{"$f":"AA14-AA15","v":0},null,{"$f":"AA16*$G16","v":0},null,null,null,null,{"$f":"AH14-AH15","v":0},null,{"$f":"AH16*$G16","v":0},null,null,null,null,{"$f":"AO14-AO15","v":0},null,{"$f":"AO16*$G16","v":0},null,{"$f":"IF(H16+O16+V16+AC16+AJ16<>0,1,0)","v":0}]
["Besætning (kvæg/svin)",null,null,null,null,"% korr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS20","v":0}]
[null,"Driftsmæssig værdi",null,null,{"$f":"Balance!D51","v":0},null,null,null,null,{"$f":"J19","v":0},null,{"$f":"Balance!H51","v":0},{"$f":"Balance!L51","v":0},null,null,null,{"$f":"Q19","v":0},null,{"$f":"Balance!P51","v":0},{"$f":"Balance!T51","v":0},null,null,null,{"$f":"X19","v":0},null,{"$f":"Balance!X51","v":0},{"$f":"Balance!AB51","v":0},null,null,null,{"$f":"AE19","v":0},null,{"$f":"Balance!AF51","v":0},{"$f":"Balance!$AJ51","v":0},null,null,null,{"$f":"AL19","v":0},null,{"$f":"Balance!AM51","v":0},{"$f":"Balance!$AJ51","v":0},null,null,null,{"$f":"AS17","v":0}]
[null,"Skattemæssig værdi",null,null,{"$f":"BetaltSkat!E15","v":0},null,null,null,null,{"$f":"BetaltSkat!G15","v":0},{"$f":"BetaltSkat!J15","v":0},null,{"$f":"BetaltSkat!H15+BetaltSkat!J15","v":0},null,null,null,{"$f":"BetaltSkat!X15","v":0},{"$f":"BetaltSkat!AA15","v":0},null,{"$f":"BetaltSkat!Y15+BetaltSkat!AA15","v":0},null,null,null,{"$f":"BetaltSkat!AO15","v":0},{"$f":"BetaltSkat!AR15","v":0},null,{"$f":"BetaltSkat!AP15+BetaltSkat!AR15","v":0},null,null,null,{"$f":"BetaltSkat!$BF15","v":0},{"$f":"BetaltSkat!$BI15","v":0},null,{"$f":"BetaltSkat!$BG15+BetaltSkat!$BI15","v":0},null,null,null,{"$f":"BetaltSkat!$BY15","v":0},{"$f":"BetaltSkat!$CB15","v":0},null,{"$f":"BetaltSkat!$BG15+BetaltSkat!$BI15","v":0},null,null,null,{"$f":"AS18","v":0}]
[null,"Forskel til beskatning",null,null,{"$f":"E18-E19","v":0},null,{"$f":"IF(F20<>0,F20,UdskudtSkatPct)","v":0.56456400000000018},{"$f":"E20*$G20","v":0},null,null,null,null,{"$f":"M18-M19","v":0},null,{"$f":"M20*$G20","v":0},null,null,null,null,{"$f":"T18-T19","v":0},null,{"$f":"T20*$G20","v":0},null,null,null,null,{"$f":"AA18-AA19","v":0},null,{"$f":"AA20*$G20","v":0},null,null,null,null,{"$f":"AH18-AH19","v":0},null,{"$f":"AH20*$G20","v":0},null,null,null,null,{"$f":"AO18-AO19","v":0},null,{"$f":"AO20*$G20","v":0},null,{"$f":"IF(H20+O20+V20+AC20+AJ20<>0,1,0)","v":0}]
["Opsparingsordning i VSO",null,null,null,null,"% korr.",null,null,null,"Opsp.","Hævet",null,null,null,null,null,"Opsp.","Hævet",null,null,null,null,null,"Opsp.","Hævet",null,null,null,null,null,"Opsp.","Hævet",null,null,null,null,null,"Opsp.","Hævet",null,null,null,null,null,{"$f":"AS22","v":0}]
[null,"Opsparing i VSO",null,null,{"$f":"BetaltSkat!B73","v":0},null,{"$f":"IF(F22<>0,F22,UdskudtSkatPct-Virksomhedskat)","v":0.3445640000000002},{"$f":"E22*$G22","v":0},null,{"$f":"BetaltSkat!G26","v":0},{"$f":"BetaltSkat!G73*-1","v":0},null,{"$f":"BetaltSkat!G74-BetaltSkat!G73+E22","v":0},null,{"$f":"M22*$G22","v":0},null,{"$f":"BetaltSkat!H26","v":0},{"$f":"BetaltSkat!X59*-1","v":0},null,{"$f":"BetaltSkat!X60-BetaltSkat!X59+M22","v":0},null,{"$f":"T22*$G22","v":0},null,{"$f":"BetaltSkat!I26","v":0},{"$f":"BetaltSkat!AO59*-1","v":0},null,{"$f":"BetaltSkat!AO60-BetaltSkat!AO59+T22","v":0},null,{"$f":"AA22*$G22","v":0},null,{"$f":"BetaltSkat!$J26","v":0},{"$f":"BetaltSkat!$BF59*-1","v":0},null,{"$f":"BetaltSkat!$BF60-BetaltSkat!$BF59+AA22","v":0},null,{"$f":"AH22*$G22","v":0},null,{"$f":"BetaltSkat!$K26","v":0},{"$f":"BetaltSkat!$BY59*-1","v":0},null,{"$f":"BetaltSkat!$BY60-BetaltSkat!$BY59+AH22","v":0},null,{"$f":"AO22*$G22","v":0},null,{"$f":"IF(H22+O22+V22+AC22+AJ22<>0,1,0)","v":0}]
["Fremført underskud fra tidligere år",null,null,null,null,"% korr.",null,null,null,"Fremf.","Brugt",null,null,null,null,null,"Fremf.","Brugt",null,null,null,null,null,"Fremf.","Brugt",null,null,null,null,null,"Fremf.","Brugt",null,null,null,null,null,"Fremf.","Brugt",null,null,null,null,null,{"$f":"AS24","v":0}]
[null,"Underskud modregnes",null,null,{"$f":"BetaltSkat!B63","v":0},null,{"$f":"IF(F24<>0,F24,UdskudtSkatPct)","v":0.56456400000000018},{"$f":"E24*$G24","v":0},null,{"$f":"BetaltSkat!I63","v":0},{"$f":"BetaltSkat!G63*-1","v":0},null,{"$f":"BetaltSkat!S49","v":0},null,{"$f":"M24*$G24","v":0},null,{"$f":"BetaltSkat!Z49","v":0},{"$f":"BetaltSkat!X49*-1","v":0},null,{"$f":"BetaltSkat!AJ49","v":0},null,{"$f":"T24*$G24","v":0},null,{"$f":"BetaltSkat!AQ49","v":0},{"$f":"BetaltSkat!AO49*-1","v":0},null,{"$f":"BetaltSkat!BA49","v":0},null,{"$f":"AA24*$G24","v":0},null,{"$f":"BetaltSkat!$BH49","v":0},{"$f":"BetaltSkat!$BF49*-1","v":0},null,{"$f":"BetaltSkat!BH49","v":0},null,{"$f":"AH24*$G24","v":0},null,{"$f":"BetaltSkat!$CA49","v":0},{"$f":"BetaltSkat!$BY49*-1","v":0},null,{"$f":"BetaltSkat!CA49","v":0},null,{"$f":"AO24*$G24","v":0},null,{"$f":"IF(H24+O24+V24+AC24+AJ24<>0,1,0)","v":0}]
["Ejendomsavancebeskatning",null,null,null,null,"% korr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS26","v":0}]
[null,"Opskrivning jordpris",null,null,{"$f":"BetaltSkat!D6*-1","v":0},null,{"$f":"IF(F26<>0,F26,BetaltSkat!F161+Kirkeskat)","v":0.42599999999999999},{"$f":"E26*$G26","v":0},null,null,null,{"$f":"Balance!CD13","v":0},{"$f":"L26+E26","v":0},null,{"$f":"M26*$G26","v":0},null,null,null,{"$f":"Balance!DA13","v":0},{"$f":"S26+M26","v":0},null,{"$f":"T26*$G26","v":0},null,null,null,{"$f":"Balance!DX13","v":0},{"$f":"Z26+T26","v":0},null,{"$f":"AA26*$G26","v":0},null,null,null,{"$f":"Balance!$EU13","v":0},{"$f":"AG26+AA26","v":0},null,{"$f":"AH26*$G26","v":0},null,null,null,{"$f":"Balance!$FR13","v":0},{"$f":"AN26+AH26","v":0},null,{"$f":"AO26*$G26","v":0},null,{"$f":"IF(H26+O26+V26+AC26+AJ26<>0,1,0)","v":0}]
["Korrektion af udskudt skat",null,null,null,"Værdi","% korr.",null,null,null,null,null,"Korr",null,null,null,null,null,null,"Korr",null,null,null,null,null,null,"Korr",null,null,null,null,null,null,"Korr",null,null,null,null,null,null,"Korr",null,null,null,null,{"$f":"AS28","v":0}]
[null,null,null,null,null,1,{"$f":"IF(F28<>0,F28,UdskudtSkatPct)","v":1},{"$f":"E28*$G28","v":0},null,null,{"$f":"E28","v":0},null,{"$f":"IF(L28<>0,L28+K28,K28)","v":0},null,{"$f":"M28*$G28","v":0},null,null,{"$f":"M28","v":0},null,{"$f":"IF(S28<>0,S28+R28,R28)","v":0},null,{"$f":"T28*$G28","v":0},null,null,{"$f":"T28","v":0},null,{"$f":"IF(Z28<>0,Z28+Y28,Y28)","v":0},null,{"$f":"AA28*$G28","v":0},null,null,{"$f":"AA28","v":0},null,{"$f":"IF(AG28<>0,AG28+AF28,AF28)","v":0},null,{"$f":"AH28*$G28","v":0},null,null,{"$f":"AH28","v":0},null,{"$f":"IF(AN28<>0,AN28+AM28,AM28)","v":0},null,{"$f":"AO28*$G28","v":0},null,{"$f":"IF(H28+O28+V28+AC28+AJ28<>0,1,0)","v":0}]
[null,null,null,null,null,1,{"$f":"IF(F29<>0,F29,UdskudtSkatPct)","v":1},{"$f":"E29*$G29","v":0},null,null,{"$f":"E29","v":0},null,{"$f":"IF(L29<>0,L29+K29,K29)","v":0},null,{"$f":"M29*$G29","v":0},null,null,{"$f":"M29","v":0},null,{"$f":"IF(S29<>0,S29+R29,R29)","v":0},null,{"$f":"T29*$G29","v":0},null,null,{"$f":"T29","v":0},null,{"$f":"IF(Z29<>0,Z29+Y29,Y29)","v":0},null,{"$f":"AA29*$G29","v":0},null,null,{"$f":"AA29","v":0},null,{"$f":"IF(AG29<>0,AG29+AF29,AF29)","v":0},null,{"$f":"AH29*$G29","v":0},null,null,{"$f":"AH29","v":0},null,{"$f":"IF(AN29<>0,AN29+AM29,AM29)","v":0},null,{"$f":"AO29*$G29","v":0},null,{"$f":"IF(H29+O29+V29+AC29+AJ29<>0,1,0)","v":0}]
[null,null,null,null,null,1,{"$f":"IF(F30<>0,F30,UdskudtSkatPct)","v":1},0,null,null,0,null,0,null,0,null,null,0,null,0,null,0,null,null,0,null,0,null,0,null,null,0,null,0,null,0,null,null,0,null,0,null,0,null,{"$f":"IF(H30+O30+V30+AC30+AJ30<>0,1,0)","v":0}]
[null,null,null,null,null,1,{"$f":"IF(F31<>0,F31,UdskudtSkatPct)","v":1},{"$f":"E31*$G31","v":0},null,null,0,null,0,null,{"$f":"M31*$G31","v":0},null,null,0,null,0,null,{"$f":"T31*$G31","v":0},null,null,0,null,0,null,{"$f":"AA31*$G31","v":0},null,null,0,null,0,null,0,null,null,0,null,0,null,0,null,{"$f":"IF(H31+O31+V31+AC31+AJ31<>0,1,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(F32<>0,F32,UdskudtSkatPct)","v":0.56456400000000018},{"$f":"E32*$G32","v":0},null,null,0,null,0,null,0,null,null,0,null,0,null,0,null,null,0,null,0,null,{"$f":"AA32*$G32","v":0},null,null,0,null,0,null,{"$f":"AH32*$G32","v":0},null,null,0,null,0,null,0,null,{"$f":"IF(H32+O32+V32+AC32+AJ32<>0,1,0)","v":0}]
[null,null,"Afrundet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(H5:H32),0)","v":0},null,"Afrundet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(O5:O32),0)","v":0},null,"Afrundet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(V5:V32),0)","v":0},null,"Afrundet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(AC5:AC32),0)","v":0},null,"Afrundet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(AJ5:AJ32),0)","v":0},null,"Afrundet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(AQ5:AQ32),0)","v":0},null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"Ændring i udskudt skat i balancen ",null,null,null,null,null,null,null,{"$f":"ROUND(O33-H33,0)","v":0},"Ændring i udskudt skat ",null,null,null,null,null,{"$f":"ROUND(V33-O33,0)","v":0},null,"Ændring i udskudt skat ",null,null,null,null,{"$f":"ROUND(AC33-V33,0)","v":0},"Ændring i udskudt skat ",null,null,null,null,null,{"$f":"ROUND(AJ33-AC33,0)","v":0},"Ændring i udskudt skat ",null,null,null,null,null,{"$f":"ROUND(AQ33-AJ33,0)","v":0},null,null,null,null,null,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS35","v":1}]
[null,null,"Ændring årets op- og nedskrivning",null,null,null,null,null,null,null,{"$f":"Balance!CA76","v":0},"Ændring årets opskrivning",null,null,null,null,null,{"$f":"Balance!CX76","v":0},"Ændring årets opskrivning",null,null,null,null,null,{"$f":"Balance!DU76","v":0},"Ændring årets opskrivning",null,null,null,null,null,{"$f":"Balance!ER76","v":0},"Ændring årets opskrivning",null,null,null,null,null,{"$f":"Balance!FO76","v":0},null,null,null,null,null,{"$f":"IF(H37+O37+V37+AC37+AJ37<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AS39","v":0}]
[null,null,"Ændring i udskudt skat af op/nedskriv. (værdireg.)",null,null,null,null,null,null,null,{"$f":"ROUND(K37*$G$26,0)","v":0},null,"Værdiregulering",null,null,null,null,{"$f":"ROUND(R37*$G$26,0)","v":0},null,"Værdiregulering",null,null,null,null,{"$f":"ROUND(Y37*$G$26,0)","v":0},null,"Værdiregulering",null,null,null,null,{"$f":"ROUND(AF37*$G$26,0)","v":0},null,"Værdiregulering",null,null,null,null,{"$f":"ROUND(AM37*$G$26,0)","v":0},null,null,null,null,null,{"$f":"IF(H39+O39+V39+AC39+AJ39<>0,1,0)","v":0}]
[null,null,"Ændring i udskudt skat i resultatet",null,null,null,null,null,null,null,{"$f":"K35-K39","v":0},"Ændring  i resultatet",null,null,null,null,null,{"$f":"R35-R39","v":0},"Ændring i resultatet",null,null,null,null,null,{"$f":"Y35-Y39","v":0},"Ændring i resultatet",null,null,null,null,null,{"$f":"AF35-AF39","v":0},"Ændring i resultatet",null,null,null,null,null,{"$f":"AM35-AM39","v":0},null,null,null,null,null,1]
[]
[]
[]
[]
[]
[null,null,"Ændring i udskudt skat i resultatet skal ikke påvirkes af ægte opskrivninger. I stedet hensættes der skat af opskrivningen. Hvis f.eks. jorden vurderes 10.000 op pr. ha, ville en resultatført skat af dette"]
[null,null,"slå resultatet i stykker. Skat af opskrivninger skal altså ikke påvirke skat af årets resultat, men alene balancen. I egenkapitalforklaringen føres opskrivning minus skat under værdireguleringer."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,{"$f":"IF(SUM(H28:H33)<>0,\"Man\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(SUM(O28:O33)<>0,\"Man\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(SUM(V28:V33)<>0,\"Man\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(SUM(AC28:AC33)<>0,\"Man\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(SUM(AJ28:AJ33)<>0,\"Man\",\"\")","v":""},null,null,null,null,null,null,{"$f":"IF(SUM(AQ28:AQ33)<>0,\"Man\",\"\")","v":""}]
[null,null,null,null,null,-1234,1,-1234,1,123,-123,1,-1234,null,-1234,1,123,-123,1,-1234,1,-1234,1,123,-123,1,-1234,1,-1234,1,123,-123,1,-1234,1,-1234,1,123,-123,1,-1234,1,-1234]

{"sheet":"Noter","index":7,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Log","index":8,"n_rows":35,"n_cols":3,"rows_kept":35,"cut":false,"hidden":false,"merged":[]}
["Version","Dato","Beskrivelse"]
["21.1","03.01.2021","Skattesatser opdateret til 2021 satser. Formueudgifter og -indtægter flyttet til afstemning af egenkapital jf. Ø90"]
["21.2","08.02.2021","Konjunktur på besætning og beholdninger fjernet. Kapitalafkast% sat til 0. Makroer optimeret. Nulpunkt opdateret med beregnet notering og genberegnet. Nøgletal vis/skjul ændret"]
["21.3","15.03.2021","Vis/Skjul ændret i afstemning af likviditet, så moms vises, når der bare ét år er et momstal"]
["21.4","20.05.2021","Vis skjul af nøgletal repareret, så vis virker igen"]
["21.5","14.06.2021","Ændret ejendomsværdiskat til fra 1 % til 0,92 %, der er gældende fra 2021"]
["21.6","27.08.2021","Beskyttelse mod ikke-tal indtastning på BetaltSkat"]
["21.7","21.11.2021","Ændret stop ved manuel indtastet VS til en advarsel. Man kan nu bringe den til at betale topskat eller ikke udnytte personfradrag"]
["22.0","30.12.2021","Indskud til 30 % ordningen for pension for selstændige tilføjet. Ingen aut. beregning af pensionsindskud. Aktieindkomst udskilt og beskattet som akiteindkomst. BetaltSkat er.tal beskyttet mod fejl. Flere linjer til udskudt skat"]
["22.2","25.09.2022","Nedskrivning besætning var dobbelt -  rettet. Afskrivning beboelse måned 12 - rettet. Grafik slettet. Overblik indsat, der tillader 2 forudgående års regnskabsresultater. Valgfri kolonnevisning på overblik. Nulpunkt 7 kg producent rettet."]
["22.3","10.10.2022","Grøn farve rettet år 1 Overblik"]
["22.5","25.11.2022","Overblik opdelt i flere udskriftsknapper"]
["22.6","30.11.2022","Overblik formler rettet"]
["22.7","05.12.2022","Overblik tal format gjort ensartet. Vis og skjul linjer rettet igennem."]
["22.7","07.12.2022","Nulpunktsberegning kører kun, hvis resultat efter skat har ændret sig siden sidste nulpunktsberegning. Gælder både Overbllik og Nulpunkt. Øger hastighed i brug."]
["23.1","02.01.2023","Overbliksknapper opdelt. Afskrivninger tjekket + 1 års levetid muligt. Skattesatser ændret til 2023 satser. Blå overskrifter. Vis og skjul på Udskudt. Stop for indfrielse og afdrag større end gæld. Bygningsafskr. ændret til 6 %."]
["23.2","20.01.2023","Indsat investeringsselskaber (VSO) under finansaktiver, hvor op- og nedskrivning beskattes (lagerbeskatning). Alle andre tab/gevinst og værdiændringer tilbageføres skattemæssigt og tæller ikke i indkomsten. 1 års afskrivning på biler. Ændret fejlmeddelelse ved fejl række 85 i Balancen."]
["23.3","10.02.2023","Tilpasset ny FinansVejlby. Tjek af overførsel af data."]
["23.4","01.03.2023","Korrektioner i vis og skjul linjer på balancearket"]
["23.5","03.03.2023","DB i alt beskyttelse + formel"]
["23.6","12.06.2023","DB pr. linje rettet i overblik"]
["23.7","19.06.2023","Skjul linjer på resultat viser nu DB i alt også"]
["23.7","21.06.2023","Format rammer på overblik. Udskudt skat vises ved skjul linjer."]
["24.0","08.02.2024","5 års budgetter. Resultatopgørelse i hele tusinder. Grafik i BetaltSkat. Beskyttelse mod DragAndDrop og cut. Globale variabel styrer beskyttelse. Afskrivning grundforbedring rettet. Skattesatser opdateret til 2024."]
[null,null,"Skjul sidste to budgetår på alle ark. Skjul regnskabsår på Overblik."]
["24.1","29.02.2024","Kassekredit automatisk renteberegning rettet."]
["24.1","04.03.2024","AegtefaelleLoenEfterAM5 navngivet, så år 5 regner rigtig på Betalt Skat"]
["24.1","13.03.2024","Rettet vis linjer udskudt skat"]
["24.2","06.05.2024","Slettet gange 1000 de steder, det hang i likviditetsopgørelsen. Indsat fortryd advarsel for salg af aktiv i standardbudget, der udløser T/G"]
["24.3","11.05.2024","Rettet sidste års kassekredit, så ultimo år 5 uanset om den er positiv eller negativ bliver korrekt."]
["24.3","30.05.2024","Rettet formelfejl nulpunkt for smågrise år 5."]
["24.3","04.06.2024","Rettet kopieringsfejl: betalt skat ægtefælleindtjening år 5 * 1000"]
["24.4","07.06.2024","Rettet procent fremskrivning kapacitetsomkostninger år 5"]
["24.5","10.06.2024","Sat manglende streger ind på resultatopgørelse"]
["24.5","15.06.2024","Medtaget ultimo år 5 i skjul/vis formel på Balancen. Rettet VBA skjul linjer Overblik."]