{"text_format":"1","workbook":"xlsx","n_sheets":14,"sheets":["Overblik","A-S Resultat","A-S Balance","Betalt Skat","Udskudt Skat","Nulpunkt","A-S Nogletal","Holding","Senior Resultat","Senior Balance","Junior Resultat","Junior Balance","check","check2"],"not_rendered":{"charts":2,"images":0,"macros":1,"external_links":0,"defined_names":184,"comments":11,"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":"Overblik","index":0,"n_rows":32,"n_cols":74,"rows_kept":32,"cut":false,"hidden":false,"merged":[[1,40,1,50],[0,2,0,8],[11,6,11,7],[11,18,11,19],[11,30,11,31],[11,42,11,43],[11,11,11,12],[11,23,11,24],[11,35,11,36],[9,11,9,12],[2,40,2,50],[3,42,3,43],[3,47,3,48],[9,47,9,48],[1,4,1,14],[1,16,1,26],[1,28,1,38],[30,35,30,36],[30,42,30,43],[30,47,30,48],[30,6,30,7],[30,18,30,19],[30,11,30,12],[30,23,30,24],[30,30,30,31],[21,47,21,48],[22,47,22,48],[21,30,21,31],[22,30,22,31],[21,35,21,36],[22,35,22,36],[21,42,21,43],[21,6,21,7],[22,6,22,7],[21,11,21,12],[22,11,22,12],[22,42,22,43],[21,18,21,19],[22,18,22,19],[21,23,21,24],[22,23,22,24],[13,42,13,43],[9,18,9,19],[12,18,12,19],[13,18,13,19],[9,23,9,24],[12,23,12,24],[13,23,13,24],[9,6,9,7],[12,6,12,7],[13,6,13,7],[12,47,12,48],[13,47,13,48],[9,30,9,31],[12,30,12,31],[13,30,13,31],[9,35,9,36],[12,35,12,36],[13,35,13,36],[11,47,11,48],[12,11,12,12],[13,11,13,12],[9,42,9,43],[12,42,12,43],[2,4,2,14],[2,16,2,26],[2,28,2,38],[3,6,3,7],[3,18,3,19],[3,30,3,31],[3,35,3,36],[3,23,3,24],[27,47,27,48],[27,6,27,7],[27,18,27,19],[27,23,27,24],[27,30,27,31],[27,35,27,36],[27,11,27,12],[27,42,27,43]]}
[null,{"$f":"'A-S Balance'!B2","v":0}]
[null,{"$f":"'A-S Balance'!B3","v":0},null,null,{"$f":"'A-S Resultat'!G112","v":2025},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q112","v":2026},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA112","v":2027},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK112","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,null,{"$f":"BS2-1","v":2024},{"$f":"E2","v":2025},{"$f":"BS2+1","v":2026},{"$f":"BT2+1","v":2027},{"$f":"BU2+1","v":2028}]
[null,{"$f":"'A-S Balance'!B4","v":0},null,null," - 1.000 kr.  - ",null,null,null,null,null,null,null,null,null,null,null," - 1.000 kr.  - ",null,null,null,null,null,null,null,null,null,null,null," - 1.000 kr.  - ",null,null,null,null,null,null,null,null,null,null,null," - 1.000 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,"Senior privat Egenkapital",{"$f":"'Senior Balance'!D109","v":0},{"$f":"E25","v":0},{"$f":"Q25","v":0},{"$f":"AC25","v":0},{"$f":"AO25","v":0}]
[null,"Overblik",null,null,"Senior Privat",{"$f":"Holding!E31","v":1},"Senior Holding",null,{"$f":"'A-S Balance'!J126","v":0.9},"A/S Drift",{"$f":"'A-S Balance'!J127","v":9.9999999999999978E-2},null,"Junior Holding",1,"Junior Privat",null,"Senior Privat",{"$f":"Holding!O31","v":1},"Senior Holding",null,{"$f":"'A-S Balance'!T126","v":0.9},"A/S Drift",{"$f":"'A-S Balance'!T127","v":9.9999999999999978E-2},"Junior Holding",null,1,"Junior Privat",null,"Senior Privat",{"$f":"Holding!Y31","v":1},"Senior Holding",null,{"$f":"'A-S Balance'!AD126","v":0.9},"A/S Drift",{"$f":"'A-S Balance'!AD127","v":9.9999999999999978E-2},"Junior Holding",null,1,"Junior Privat",null,"Senior Privat",{"$f":"Holding!AI31","v":1},"Senior Holding",null,{"$f":"'A-S Balance'!AN126","v":0.9},"A/S Drift",{"$f":"'A-S Balance'!AN127","v":9.9999999999999978E-2},"Junior Holding",null,1,"Junior Privat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Junior privat Egenkapital",{"$f":"'Junior Balance'!D109","v":0},{"$f":"O25","v":0},{"$f":"AA25","v":0},{"$f":"AM25","v":0},{"$f":"AY25","v":0}]
[null,"Resultat og udbytte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Senior",{"$f":"'Senior Balance'!D114","v":0},{"$f":"E28","v":0},{"$f":"Q28","v":0},{"$f":"AC28","v":0},{"$f":"AO28","v":0}]
[null,{"$f":"'A-S Resultat'!B89","v":"Resultat efter finansiering"},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!G89/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q89/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA89/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK89/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KK junior",{"$f":"'Junior Balance'!D115","v":0},{"$f":"O28","v":0},{"$f":"AA28","v":0},{"$f":"AM28","v":0},{"$f":"AY28","v":0}]
[null,"Selskabsskat i A/S Drift",null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!G101/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q101/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA101/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK101/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Skat i alt",0,{"$f":"J32*-1","v":0},{"$f":"V32*-1","v":0},{"$f":"AH32*-1","v":0},{"$f":"AT32*-1","v":0}]
[null,"Konsolidering i A/S Drift",null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!G107/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q107/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA107/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK107/1000","v":0}]
[null,"Udbytte fra A/S Drift i alt",null,null,null,null,null,null,null,{"$f":"(G10+L10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(S10+X10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AE10+AJ10)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"(AQ10+AV10)","v":0}]
[null,"Udbytte fordelt",null,null,null,null,{"$f":"'A-S Resultat'!G103*-1/1000","v":0},null,{"$f":"I4","v":0.9},null,{"$f":"K4","v":9.9999999999999978E-2},{"$f":"'A-S Resultat'!G104*-1/1000","v":0},null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q103*-1/1000","v":0},null,{"$f":"U4","v":0.9},null,{"$f":"W4","v":9.9999999999999978E-2},{"$f":"'A-S Resultat'!Q104*-1/1000","v":0},null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA103*-1/1000","v":0},null,{"$f":"AG4","v":0.9},null,{"$f":"AI4","v":9.9999999999999978E-2},{"$f":"'A-S Resultat'!AA104*-1/1000","v":0},null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK103*-1/1000","v":0},null,{"$f":"AS4","v":0.9},null,{"$f":"AU4","v":9.9999999999999978E-2},{"$f":"'A-S Resultat'!AK104*-1/1000","v":0}]
[]
[null,"Resultat før skat",null,null,null,null,{"$f":"Holding!E13","v":0},null,null,null,null,{"$f":"Holding!AO13","v":0},null,null,null,null,null,null,{"$f":"Holding!O13","v":0},null,null,null,null,{"$f":"Holding!AY13","v":0},null,null,null,null,null,null,{"$f":"Holding!Y13","v":0},null,null,null,null,{"$f":"Holding!BI13","v":0},null,null,null,null,null,null,{"$f":"Holding!AI13","v":0},null,null,null,null,{"$f":"Holding!BS13","v":0}]
[null,"Selskabsskat i Holding",null,null,null,null,{"$f":"Holding!E14","v":0},null,null,null,null,{"$f":"Holding!AO14","v":0},null,null,null,null,null,null,{"$f":"Holding!O14","v":0},null,null,null,null,{"$f":"Holding!AY14","v":0},null,null,null,null,null,null,{"$f":"Holding!Y14","v":0},null,null,null,null,{"$f":"Holding!BI14","v":0},null,null,null,null,null,null,{"$f":"Holding!AI14","v":0},null,null,null,null,{"$f":"Holding!BS14","v":0}]
[null,"Konsolidering i Holding",null,null,null,null,{"$f":"Holding!E17","v":0},null,null,null,null,{"$f":"Holding!AO17","v":0},null,null,null,null,null,null,{"$f":"Holding!O17","v":0},null,null,null,null,{"$f":"Holding!AY17","v":0},null,null,null,null,null,null,{"$f":"Holding!Y17","v":0},null,null,null,null,{"$f":"Holding!BI17","v":0},null,null,null,null,null,null,{"$f":"Holding!AI17","v":0},null,null,null,null,{"$f":"Holding!BS17","v":0}]
[]
[null,"Udbytte fra Holding",null,null,{"$f":"G16+L16","v":0},{"$f":"F4","v":1},{"$f":"Holding!E38","v":0},{"$f":"Holding!AO38","v":0},null,null,null,{"$f":"Holding!E39","v":0},{"$f":"Holding!AO39","v":0},{"$f":"N4","v":1},{"$f":"M16+H16","v":0},null,{"$f":"S16+X16","v":0},{"$f":"R4","v":1},{"$f":"Holding!O38","v":0},{"$f":"Holding!AY38","v":0},null,null,null,{"$f":"Holding!Q39","v":0},{"$f":"Holding!AY39","v":0},{"$f":"Z4","v":1},{"$f":"Y16+T16","v":0},null,{"$f":"AE16+AJ16","v":0},{"$f":"AD4","v":1},{"$f":"Holding!Y38","v":0},{"$f":"Holding!BI38","v":0},null,null,null,{"$f":"Holding!Y39","v":0},{"$f":"Holding!BI39","v":0},{"$f":"AL4","v":1},{"$f":"AK16+AF16","v":0},null,{"$f":"AQ16+AV16","v":0},{"$f":"AP4","v":1},{"$f":"Holding!AI38","v":0},{"$f":"Holding!BS38","v":0},null,null,null,{"$f":"Holding!AI39","v":0},{"$f":"Holding!BS39","v":0},{"$f":"AX4","v":1},{"$f":"AW16+AR16","v":0}]
[null,"Resultat før skat",null,null,{"$f":"resultat1/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Bresultat1/1000","v":0},null,{"$f":"resultat2/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"bresultat2/1000","v":0},null,{"$f":"resultat3/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"bresultat3/1000","v":0},null,{"$f":"resultat4/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"bresultat4/1000","v":0}]
[null,"Skat af årets resultat",null,null,{"$f":"'Senior Resultat'!G90/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Resultat'!G90/1000","v":0},null,{"$f":"'Senior Resultat'!Q90/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Resultat'!Q90/1000","v":0},null,{"$f":"'Senior Resultat'!AA90/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Resultat'!AA90/1000","v":0},null,{"$f":"'Senior Resultat'!AK90/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Resultat'!AK90/1000","v":0}]
[null,"Resultat efter skat",null,null,{"$f":"'Senior Resultat'!G93/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Resultat'!G93/1000","v":0},null,{"$f":"'Senior Resultat'!Q93/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Resultat'!Q93/1000","v":0},null,{"$f":"'Senior Resultat'!AA93/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Resultat'!AA93/1000","v":0},null,{"$f":"'Senior Resultat'!AK93/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Resultat'!AK93/1000","v":0}]
[null,"Egenkapital"]
[null,"Egenkapital i A/S Drift ultimo",null,null,null,null,null,null,null,{"$f":"'A-S Balance'!L120","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!V120","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AF120","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AP120","v":0}]
[null,"Ejerandel i A/S Drift ultimo",null,null,null,null,{"$f":"J21*I22","v":0},null,{"$f":"I4","v":0.9},null,{"$f":"K4","v":9.9999999999999978E-2},{"$f":"K22*J21","v":0},null,null,null,null,null,null,{"$f":"V21*U22","v":0},null,{"$f":"U4","v":0.9},null,{"$f":"W4","v":9.9999999999999978E-2},{"$f":"W22*V21","v":0},null,null,null,null,null,null,{"$f":"AH21*AG22","v":0},null,{"$f":"AG4","v":0.9},null,{"$f":"AI4","v":9.9999999999999978E-2},{"$f":"AI22*AH21","v":0},null,null,null,null,null,null,{"$f":"AT21*AS22","v":0},null,{"$f":"AS4","v":0.9},null,{"$f":"AU4","v":9.9999999999999978E-2},{"$f":"AU22*AT21","v":0}]
[null,"EK i alt i Holding ultimo",null,null,null,null,{"$f":"Holding!E24","v":0},null,null,null,null,{"$f":"Holding!AO24","v":0},null,null,null,null,null,null,{"$f":"Holding!O24","v":0},null,null,null,null,{"$f":"Holding!AY24","v":0},null,null,null,null,null,null,{"$f":"Holding!Y24","v":0},null,null,null,null,{"$f":"Holding!BI24","v":0},null,null,null,null,null,null,{"$f":"Holding!AI24","v":0},null,null,null,null,{"$f":"Holding!BS24","v":0}]
[null,"Ejerandel Holding",null,null,{"$f":"G24","v":0},{"$f":"F4","v":1},{"$f":"G23*F24","v":0},{"$f":"G23*(1-F24)","v":0},null,null,null,{"$f":"L23*(1-N24)","v":0},{"$f":"L23*N24","v":0},{"$f":"N4","v":1},{"$f":"M24+H24","v":0},null,{"$f":"S24","v":0},{"$f":"R4","v":1},{"$f":"S23*R24","v":0},{"$f":"S23*(1-R24)","v":0},null,null,null,{"$f":"X23*(1-Z24)","v":0},{"$f":"X23*Z24","v":0},{"$f":"Z4","v":1},{"$f":"Y24+T24","v":0},null,{"$f":"AE24","v":0},{"$f":"AD4","v":1},{"$f":"AE23*AD24","v":0},{"$f":"AE23*(1-AD24)","v":0},null,null,null,{"$f":"AJ23*(1-AL24)","v":0},{"$f":"AJ23*AL24","v":0},{"$f":"AL4","v":1},{"$f":"AK24+AF24","v":0},null,{"$f":"AQ24","v":0},{"$f":"AP4","v":1},{"$f":"AQ23*AP24","v":0},{"$f":"AQ23*(1-AP24)","v":0},null,null,null,{"$f":"AV23*(1-AX24)","v":0},{"$f":"AV23*AX24","v":0},{"$f":"AX4","v":1},{"$f":"AW24+AR24","v":0}]
[null,"Egenkapital ultimo",null,null,{"$f":"'Senior Balance'!N109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!N109","v":0},null,{"$f":"'Senior Balance'!X109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!X109","v":0},null,{"$f":"'Senior Balance'!AH109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!AH109","v":0},null,{"$f":"'Senior Balance'!AR109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!AR109","v":0}]
[null,"Egenkapital i alt, Senior + Junior",null,null,null,null,null,null,null,{"$f":"E25+O25","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q25+AA25","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AC25+AM25","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"AO25+AY25","v":0}]
[null,"Likviditet"]
[null,"KK/likviditet saldo ultimo",null,null,{"$f":"'Senior Balance'!N114","v":0},null,{"$f":"Holding!E23","v":0},null,null,{"$f":"'A-S Balance'!L130","v":0},null,{"$f":"Holding!AO23","v":0},null,null,{"$f":"'Junior Balance'!N115","v":0},null,{"$f":"'Senior Balance'!X114","v":0},null,{"$f":"Holding!O23","v":0},null,null,{"$f":"'A-S Balance'!V130","v":0},null,{"$f":"Holding!AY23","v":0},null,null,{"$f":"'Junior Balance'!X115","v":0},null,{"$f":"'Senior Balance'!AH114","v":0},null,{"$f":"Holding!Y23","v":0},null,null,{"$f":"'A-S Balance'!AF130","v":0},null,{"$f":"Holding!BI23","v":0},null,null,{"$f":"'Junior Balance'!AH115","v":0},null,{"$f":"'Senior Balance'!AR114","v":0},null,{"$f":"Holding!AI23","v":0},null,null,{"$f":"'A-S Balance'!AP130","v":0},null,{"$f":"Holding!BS23","v":0},null,null,{"$f":"'Junior Balance'!AR115","v":0}]
[null,"KK/likviditet, sum af alle",null,null,null,null,null,null,null,{"$f":"SUM(E28:O28)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q28:AA28)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC28:AM28)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO28:AY28)","v":0}]
[null,"Skat"]
[null,"Skat af årets resultat",null,null,{"$f":"E18","v":0},null,{"$f":"G13","v":0},null,null,{"$f":"J7","v":0},null,{"$f":"L13","v":0},null,null,{"$f":"O18","v":0},null,{"$f":"Q18","v":0},null,{"$f":"S13","v":0},null,null,{"$f":"V7","v":0},null,{"$f":"X13","v":0},null,null,{"$f":"AA18","v":0},null,{"$f":"AC18","v":0},null,{"$f":"AE13","v":0},null,null,{"$f":"AH7","v":0},null,{"$f":"AJ13","v":0},null,null,{"$f":"AM18","v":0},null,{"$f":"AO18","v":0},null,{"$f":"AQ13","v":0},null,null,{"$f":"AT7","v":0},null,{"$f":"AV13","v":0},null,null,{"$f":"AY18","v":0}]
[null,"Skat i alt",null,null,null,null,null,null,null,{"$f":"SUM(E31:O31)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q31:AA31)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AC31:AM31)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(AO31:AY31)","v":0}]

{"sheet":"A-S Resultat","index":1,"n_rows":289,"n_cols":69,"rows_kept":289,"cut":false,"hidden":false,"merged":[[129,35,129,36],[129,1,129,4],[0,14,0,16],[6,1,6,2],[118,3,118,4],[129,15,129,16],[129,25,129,26]]}
[null,"A/S RESULTAT",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AI1","v":"© CHA 02.05.2025"},null,"Vis","Skjul"]
[null,null,{"$f":"'A-S Balance'!B2","v":0}]
[null,null,{"$f":"'A-S Balance'!B3","v":0}]
[null,null,{"$f":"'A-S 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,null,10,null,null,null,null,null,null,271159]
[null,"Moms",null,null,null,null,"a",null,null,null,null,null,null,null,null,null,"b",null,null,null,null,null,null,null,null,null,"c",null,null,null,null,null,null,null,null,null,"d"]
[1,"A/S DÆKNINGSBIDRAG",null,null,null,null,{"$f":"'A-S Balance'!T2","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"G6+1","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"Q6+1","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AA6+1","v":2028}]
[1,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,null,null,"Enhed",null,"DB   "]
[null,null,"Køer med opdræt",null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(G8+Q8+AA8+AK8<>0,1,0)","v":0}]
[null,null,"Afgræsning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(G9+Q9+AA9+AK9<>0,1,0)","v":0}]
[null,null,"Sædskiftegræs",null,null,null,null,null,null,null,null,null,null,null,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,"Majs helsæd",null,null,null,null,null,null,null,null,null,null,null,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,"Vårbyg",null,null,null,null,null,null,null,null,null,null,null,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,"Raps",null,null,null,null,null,null,null,null,null,null,null,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,"Vinterrug",null,null,null,null,null,null,null,null,null,null,null,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,"DB i alt",null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.57,1,1]
[null,"m",{"$f":"C8","v":"Køer med opdræt"},null,null,null,{"$f":"G8*E8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q8*O8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA8*Y8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK8*AI8","v":0},null,1,0]
[null,"m",{"$f":"C9","v":"Afgræsning"},null,null,null,{"$f":"G9*E9","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q9*O9","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA9*Y9","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK9*AI9","v":0},null,1,0]
[null,"m",{"$f":"C10","v":"Sædskiftegræs"},null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Majs helsæd",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Vårbyg",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Raps",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Vinterrug",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","DB i alt",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",0,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m",{"$f":"C23","v":0},null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,1,{"$f":"IF(AN42<>0,1,0)","v":0}]
[{"$f":"IF(G42+Q42+AA42+AK42<>0,1,0)","v":0},"Dækningsbidrag",null,null,null,null,{"$f":"SUM(G25:G40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q25:Q40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA25:AA40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK25:AK40)","v":0},null,1,{"$f":"IF(G42+Q42+AA42+AK42<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN42<>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,1,1]
[1,"KAPACITETSOMKOSTNINGER",null,null,null,null,null,null,null,null,null,null,null,null,"Fr.skr.% ",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,"m","Energi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P46),G46*(1+$O46/100),P46)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Z46),Q46*(1+$O46/100),Z46)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AJ46),AA46*(1+$O46/100),AJ46)","v":0},null,1,{"$f":"IF(G46+Q46+AA46+AK46<>0,1,0)","v":0}]
[1,"m","Maskinstation m.v.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[1,"m","Vedligehold",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,"m","Investeringer over driften",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P49),G49*(1+$O49/100),P49)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Z49),Q49*(1+$O49/100),Z49)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AJ49),AA49*(1+$O49/100),AJ49)","v":0},null,1,0]
[1,null,"Lønomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,null,"Løn Senior privat",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,null,"Løn Junior privat",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[1,null,"Ejendomsskat og forsikringer",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[1,"m","Diverse omkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN56<>0,1,0)","v":0}]
[1,"Kontante kapacitetsomkostninger",null,null,null,null,{"$f":"SUM(G46:G54)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q46:Q54)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA46:AA54)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK46:AK54)","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,1,{"$f":"IF(AN56<>0,1,0)","v":0}]
[{"$f":"IF(G58+Q58+AA58+AK58<>0,1,0)","v":0},null,"Afskrivninger",null,null,null,{"$f":"('A-S Balance'!J81-'A-S Balance'!J66-'A-S Balance'!J32-'A-S Balance'!J36)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('A-S Balance'!T81-'A-S Balance'!T66-'A-S Balance'!T32-'A-S Balance'!T36)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('A-S Balance'!AD81-'A-S Balance'!AD66-'A-S Balance'!AD32-'A-S Balance'!AD36)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('A-S Balance'!AN81-'A-S Balance'!AN66-'A-S Balance'!AN32-'A-S Balance'!AN36)*1000","v":0},null,1,0]
[{"$f":"IF(G59+Q59+AA59+AK59<>0,1,0)","v":0},null,"Afskrivninger biler m.v",null,null,null,{"$f":"'A-S Balance'!J66*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!T66*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AD66*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AN66*1000","v":0},null,1,{"$f":"IF(G59+Q59+AA59+AK59<>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,1,{"$f":"IF(AN61<>0,1,0)","v":0}]
[1,"Af- og nedskrivninger landbrug",null,null,null,null,{"$f":"SUM(G58:G60)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q58:Q60)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA58:AA60)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK58:AK60)","v":0},null,1,{"$f":"IF(G61+Q61+AA61+AK61<>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,1,{"$f":"IF(AN61<>0,1,0)","v":0}]
[1]
[1,"Kapacitetsomkostninger i alt",null,null,null,null,{"$f":"G56+G61","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q56+Q61","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA56+AA61","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK56+AK61","v":0},null,1,{"$f":"IF(G64+Q64+AA64+AK64<>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,1,{"$f":"IF(AN64<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN67<>0,1,0)","v":0}]
[1,"Resultat af primær drift",null,null,null,null,{"$f":"G42+G64","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q42+Q64","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA42+AA64","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK42+AK64","v":0},null,1,{"$f":"IF(G67+Q67+AA67+AK67<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN67<>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,1,{"$f":"IF(AN70<>0,1,0)","v":0}]
[1,null,"Anden indtjening og virksomhed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P70),G70*(1+$O70/100),P70)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Z70),Q70*(1+$O70/100),Z70)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AJ70),AA70*(1+$O70/100),AJ70)","v":0},null,1,{"$f":"IF(G70+Q70+AA70+AK70<>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,1,{"$f":"AN72","v":0}]
[1,null,"Afkoblet EU-støtte",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P72),G72*(1+$O72/100),P72)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Z72),Q72*(1+$O72/100),Z72)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AJ72),AA72*(1+$O72/100),AJ72)","v":0},null,1,{"$f":"IF(G72+Q72+AA72+AK72<>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,1,{"$f":"IF(AN74<>0,1,0)","v":0}]
[null,"Resultat før finansiering",null,null,null,null,{"$f":"G67+G70+G72","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q67+Q70+Q72","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA67+AA70+AA72","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK67+AK70+AK72","v":0},null,1,{"$f":"IF(G74+Q74+AA74+AK74<>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,1,{"$f":"IF(AN74<>0,1,0)","v":0}]
[null,null,"Finansieringstilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P76),G76*(1+$O76/100),P76)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Z76),Q76*(1+$O76/100),Z76)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AJ76),AA76*(1+$O76/100),AJ76)","v":0},null,1,0]
[1,null,"Forpagtningsafgift",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,null,"Forpagtning Senior privat",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,null,"Forpagtning Junior privat",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[1,null,"Renteindtægter",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[null,null,"Aktieudbytte, andre aktier",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,1,0]
[1,null,"Renteudgifter mv.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P82),G82*(1+$O82/100),P82)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Z82),Q82*(1+$O82/100),Z82)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AJ82),AA82*(1+$O82/100),AJ82)","v":0},null,1,0]
[1,null,"Kassekreditrente",null,null,null,{"$f":"IF(ISBLANK(F83),IF('A-S Balance'!D130>0,'A-S Balance'!D130*'A-S Balance'!$AF$2,'A-S Balance'!D130*'A-S Balance'!$AF$3)*1000,F83)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P83),IF('A-S Balance'!L130>0,'A-S Balance'!L130*'A-S Balance'!$AF$2,'A-S Balance'!L130*'A-S Balance'!$AF$3)*1000,P83)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Z83),IF('A-S Balance'!V130>0,'A-S Balance'!V130*'A-S Balance'!$AF$2,'A-S Balance'!V130*'A-S Balance'!$AF$3)*1000,Z83)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AJ83),IF('A-S Balance'!AF130>0,'A-S Balance'!AF130*'A-S Balance'!$AF$2,'A-S Balance'!AF130*'A-S Balance'!$AF$3)*1000,AJ83)","v":0},null,1,0]
[1,null,"Prioritetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[{"$f":"IF(G85+Q85+AA85+AK85<>0,1,0)","v":0}]
[1,"Finansiering i alt",null,null,null,null,{"$f":"SUM(G76:G84)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q76:Q84)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA76:AA84)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK76:AK84)","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,{"$f":"AM86","v":1},{"$f":"AM87","v":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,1,{"$f":"AM88","v":1}]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G74+G86","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q74+Q86","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA74+AA86","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK74+AK86","v":0},null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM92","v":0},0]
[null,null,"Afskrivning rettigheder",null,null,null,{"$f":"('A-S Balance'!J32+'A-S Balance'!J36)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('A-S Balance'!T32+'A-S Balance'!T36)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('A-S Balance'!AD32+'A-S Balance'!AD36)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('A-S Balance'!AN32+'A-S Balance'!AN36)*1000","v":0},null,{"$f":"IF(G92+Q92+AA92+AK92<>0,1,0)","v":0},0,null,{"$f":"G92+Q92+AA92+AK92","v":0},null,null,null,null,null,{"$f":"AK92+AA92+Q92+G92","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM92","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,{"$f":"AM92","v":0},0]
[null,"Resultat før disponering",null,null,null,null,{"$f":"G89+G92+korrektion","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q89+Q92+korrektion2","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA89+AA92+korrektion3","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK89+AK92+korrektion4","v":0},null,{"$f":"AM92","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,{"$f":"AM92","v":0},{"$f":"AM96","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,1,1]
[1,"Disponering af årets resultat:",null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,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,1,1]
[null,null,"Årets resultat før skat",null,null,null,{"$f":"G95","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q95","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA95","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK95","v":0},null,1,1]
[null,null,"Skat af årets resultat",null,null,null,{"$f":"G121","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q121","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA121","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK121","v":0},null,1,1]
[{"$f":"IF(E102+Q102+AA102+AK102<>0,1,0)","v":0},null,"Årets resultat efter skat",null,null,null,{"$f":"G100+G101","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q100+Q101","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA100+AA101","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK100+AK101","v":0},null,1,1]
[1,null,"Udbytte Senior Holding, ejer",null,{"$f":"'A-S Balance'!J126","v":0.9},null,{"$f":"IF((G$102-F$107)*E103<0,0,(G$102-F$107)*-E103)","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!T126","v":0.9},null,{"$f":"IF((Q$102-P$107)*O103<0,0,(Q$102-P$107)*-O103)","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AD126","v":0.9},null,{"$f":"IF((AA$102-Z$107)*Y103<0,0,(AA$102-Z$107)*-Y103)","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AN126","v":0.9},null,{"$f":"IF((AK$102-AJ$107)*AI103<0,0,(AK$102-AJ$107)*-AI103)","v":0},null,1,1]
[null,null,"Udbytte Junior Holding, ejer",null,{"$f":"'A-S Balance'!J127","v":9.9999999999999978E-2},null,{"$f":"IF((G$102-F$107)*E104<0,0,(G$102-F$107)*-E104)","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!T127","v":9.9999999999999978E-2},null,{"$f":"IF((Q$102-P$107)*O104<0,0,(Q$102-P$107)*-O104)","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AD127","v":9.9999999999999978E-2},null,{"$f":"IF((AA$102-Z$107)*Y104<0,0,(AA$102-Z$107)*-Y104)","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AN127","v":9.9999999999999978E-2},null,{"$f":"IF((AK$102-AJ$107)*AI104<0,0,(AK$102-AJ$107)*-AI104)","v":0},null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Hensættelse til konsolidering i A/S",null,null,null,null,{"$f":"G102+G103+G104","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q102+Q103+Q104","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA102+AA103+AA104","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK102+AK103+AK104","v":0},null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"A/S EGENKAPITAL",null,null,null,null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"Q6","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"AA6","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AK6","v":2028},null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Årets resultat før skat",null,null,null,null,{"$f":"G100","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q100","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA100","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK100","v":0},null,1,{"$f":"IF(G115+Q115+AA115+AK115<>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,1,{"$f":"IF(AN115<>0,1,0)","v":0}]
[1,null,"Udbetalt udbytte til holdingselskaber",null,null,null,{"$f":"G103+G104","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q103+Q104","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA103+AA104","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK103+AK104","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN117<>0,1,0)","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"'Betalt Skat'!E21*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Betalt Skat'!F21*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Betalt Skat'!G21*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Betalt Skat'!H21*1000","v":0},null,1,0]
[1,null,"Ændring i udskudt skat",null,null,null,{"$f":"'Betalt Skat'!E22*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Betalt Skat'!F22*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Betalt Skat'!G22*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Betalt Skat'!H22*1000","v":0},null,1,0]
[null,"Skat af årets resultat",null,null,null,null,{"$f":"G119+G120","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q119+Q120","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA119+AA120","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK119+AK120","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,1,{"$f":"IF(AN121<>0,1,0)","v":0}]
[1,"Ændring af egenkapital",null,null,null,null,{"$f":"G115+G117+G121","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q115+Q117+Q121","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA115+AA117+AA121","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK115+AK117+AK121","v":0},null,1,1]
[{"$f":"IF(G124+Q124+AA124+AK124<>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,1,1]
[null,null,"Egenkapital primo",null,null,null,{"$f":"'A-S Balance'!D120*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"G127","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q127","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA127","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,1,{"$f":"IF(AN125<>0,1,0)","v":0}]
[1,"Egenkapital ultimo",null,null,null,null,{"$f":"G123+G125","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q123+Q125","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA123+AA125","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK123+AK125","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN127<>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,1,1]
[1,"A/S LIKVIDITET",null,null,null,null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,null,{"$f":"Q6","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"AA6","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AK6","v":2028},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,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,1,{"$f":"AN133","v":0}]
[1,"Årets resultat før skat",null,null,null,null,{"$f":"G115","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q115","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA115","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK115","v":0},null,1,{"$f":"IF(G133+Q133+AA133+AK133<>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,1,{"$f":"IF(AN133<>0,1,0)","v":0}]
[1,null,"Afskrivninger mv.",null,null,null,{"$f":"-G61-G92","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Q61-Q92","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-AA61-AA92","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-AK61-AK92","v":0},null,1,{"$f":"IF(G135+Q135+AA135+AK135<>0,1,0)","v":0}]
[1,null,"Tilbageførsel i alt",null,null,null,{"$f":"SUM(G135:G135)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q135:Q135)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA135:AA135)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK135:AK135)","v":0},null,1,{"$f":"IF(G136+Q136+AA136+AK136<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN136<>0,1,0)","v":0}]
[null,null,"Betalt skat",null,null,null,{"$f":"G119","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q119","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA119","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK119","v":0},null,1,0]
[1,null,"Udbetalt udbytte til holdingselskaber",null,null,null,{"$f":"G117","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q117","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA117","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK117","v":0},null,1,0]
[null,"Skat og udbytter mv. i alt",null,null,null,null,{"$f":"SUM(G138:G139)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q138:Q139)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA138:AA139)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK138:AK139)","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,1,{"$f":"IF(AN140<>0,1,0)","v":0}]
[1,"Til investering og afdrag",null,null,null,null,{"$f":"G133+G136+G140","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q133+Q136+Q140","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA133+AA136+AA140","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK133+AK136+AK140","v":0},null,1,{"$f":"IF(AN140<>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,1,{"$f":"IF(AN142<>0,1,0)","v":0}]
[1,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,null,null,"Reduktion",null,"Forøgelse",null,1,{"$f":"IF(AN145+AN146<>0,1,0)","v":0}]
[1,"m","Besætning",null,{"$f":"IF('A-S Balance'!E52<0,('A-S Balance'!E52)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E52>0,('A-S Balance'!E52)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O52<0,('A-S Balance'!O52)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O52>0,('A-S Balance'!O52)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y52<0,('A-S Balance'!Y52)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y52>0,('A-S Balance'!Y52)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI52<0,('A-S Balance'!AI52)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI52>0,('A-S Balance'!AI52)*-1000,0)","v":0},null,1,{"$f":"IF(G145+Q145+AA145+AK145<>0,1,0)","v":0}]
[1,"m","Beholdninger",null,{"$f":"IF('A-S Balance'!E58<0,'A-S Balance'!E58*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E58>0,'A-S Balance'!E58*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O58<0,'A-S Balance'!O58*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O58>0,'A-S Balance'!O58*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y58<0,'A-S Balance'!Y58*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y58>0,'A-S Balance'!Y58*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI58<0,'A-S Balance'!AI58*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI58>0,'A-S Balance'!AI58*-1000,0)","v":0},null,1,{"$f":"IF(G146+Q146+AA146+AK146<>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,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,1,{"$f":"IF(AN149<>0,1,0)","v":0}]
[1,"Likviditet før anlægsinvesteringer",null,null,null,null,{"$f":"E145+G145+E146+G146+G142","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O145+Q145+O146+Q146+Q142","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y145+AA145+Y146+AA146+AA142","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI145+AK145+AI146+AK146+AK142","v":0},null,1,{"$f":"IF(G149+Q149+AA149+AK149<>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,1,{"$f":"IF(AN149<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"INVESTERINGER",null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,null,null,"Salg",null,"Køb/forbedring",null,1,{"$f":"IF(AN164<>0,1,0)","v":0}]
[1,null,"Rettigheder",null,{"$f":"IF('A-S Balance'!E36+'A-S Balance'!E32<0,('A-S Balance'!E36+'A-S Balance'!E32)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E36+'A-S Balance'!E32>0,('A-S Balance'!E36+'A-S Balance'!E32)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O36+'A-S Balance'!O32<0,('A-S Balance'!O36+'A-S Balance'!O32)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O36+'A-S Balance'!O32>0,('A-S Balance'!O36+'A-S Balance'!O32)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y36+'A-S Balance'!Y32<0,('A-S Balance'!Y36+'A-S Balance'!Y32)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y36+'A-S Balance'!Y32>0,('A-S Balance'!Y36+'A-S Balance'!Y32)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI36+'A-S Balance'!AI32<0,('A-S Balance'!AI36+'A-S Balance'!AI32)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI36+'A-S Balance'!AI32>0,('A-S Balance'!AI36+'A-S Balance'!AI32)*-1000,0)","v":0},null,1,{"$f":"IF(E153+G153+O153+Q153+Y153+AA153+AI153+AK153<>0,1,0)","v":0}]
[1,null,"Køb/salg jord",null,{"$f":"IF('A-S Balance'!E13<0,('A-S Balance'!E13)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E13>0,('A-S Balance'!E13)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O13<0,('A-S Balance'!O13)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O13>0,('A-S Balance'!O13)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y13<0,('A-S Balance'!Y13)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y13>0,('A-S Balance'!Y13)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI13<0,('A-S Balance'!AI13)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI13>0,('A-S Balance'!AI13)*-1000,0)","v":0},null,1,{"$f":"IF(E154+G154+O154+Q154+Y154+AA154+AI154+AK154<>0,1,0)","v":0}]
[1,"m","Driftsbygninger",null,{"$f":"IF('A-S Balance'!E21<0,'A-S Balance'!E21*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E21>0,'A-S Balance'!E21*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O21<0,'A-S Balance'!O21*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O21>0,'A-S Balance'!O21*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y21<0,'A-S Balance'!Y21*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y21>0,'A-S Balance'!Y21*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI21<0,'A-S Balance'!AI21*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI21>0,'A-S Balance'!AI21*-1000,0)","v":0},null,1,0]
[1,null,"Beboelse (stuehus)",null,{"$f":"IF('A-S Balance'!E25<0,'A-S Balance'!E25*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E25>0,'A-S Balance'!E25*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O25<0,'A-S Balance'!O25*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O25>0,'A-S Balance'!O25*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y25<0,'A-S Balance'!Y25*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y25>0,'A-S Balance'!Y25*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI25<0,'A-S Balance'!AI25*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI25>0,'A-S Balance'!AI25*-1000,0)","v":0},null,1,0]
[1,"m","Inventar markbrug",null,{"$f":"IF('A-S Balance'!E40<0,'A-S Balance'!E40*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E40>0,'A-S Balance'!E40*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O40<0,'A-S Balance'!O40*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O40>0,'A-S Balance'!O40*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y40<0,'A-S Balance'!Y40*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y40>0,'A-S Balance'!Y40*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI40<0,'A-S Balance'!AI40*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI40>0,'A-S Balance'!AI40*-1000,0)","v":0},null,1,0]
[1,"m","Inventar husdyrbrug",null,{"$f":"IF('A-S Balance'!E44<0,'A-S Balance'!E44*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E44>0,'A-S Balance'!E44*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O44<0,'A-S Balance'!O44*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O44>0,'A-S Balance'!O44*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y44<0,'A-S Balance'!Y44*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y44>0,'A-S Balance'!Y44*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI44<0,'A-S Balance'!AI44*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI44>0,'A-S Balance'!AI44*-1000,0)","v":0},null,1,0]
[1,"m","Inventar andet",null,{"$f":"IF('A-S Balance'!E48<0,'A-S Balance'!E48*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E48>0,'A-S Balance'!E48*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O48<0,'A-S Balance'!O48*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O48>0,'A-S Balance'!O48*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y48<0,'A-S Balance'!Y48*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y48>0,'A-S Balance'!Y48*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI48<0,'A-S Balance'!AI48*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI48>0,'A-S Balance'!AI48*-1000,0)","v":0},null,1,0]
[1,"m","Grundforbedringer",null,{"$f":"IF('A-S Balance'!E17<0,'A-S Balance'!E17*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E17>0,'A-S Balance'!E17*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O17<0,'A-S Balance'!O17*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O17>0,'A-S Balance'!O17*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y17<0,'A-S Balance'!Y17*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y17>0,'A-S Balance'!Y17*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI17<0,'A-S Balance'!AI17*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI17>0,'A-S Balance'!AI17*-1000,0)","v":0},null,1,0]
[1,null,"Biler",null,{"$f":"IF('A-S Balance'!E66<0,'A-S Balance'!E66*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E66>0,'A-S Balance'!E66*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O66<0,'A-S Balance'!O66*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O66>0,'A-S Balance'!O66*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y66<0,'A-S Balance'!Y66*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y66>0,'A-S Balance'!Y66*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI66<0,'A-S Balance'!AI66*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI66>0,'A-S Balance'!AI66*-1000,0)","v":0},null,1,0]
[1,null,"Aktiver uden for landbrug",null,{"$f":"IF('A-S Balance'!E72<0,'A-S Balance'!E72*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E72>0,'A-S Balance'!E72*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O72<0,'A-S Balance'!O72*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O72>0,'A-S Balance'!O72*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y72<0,'A-S Balance'!Y72*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y72>0,'A-S Balance'!Y72*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI72<0,'A-S Balance'!AI72*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI72>0,'A-S Balance'!AI72*-1000,0)","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,1,{"$f":"IF(AN164<>0,1,0)","v":0}]
[1,null,"Investeringer i alt",null,null,null,{"$f":"SUM(E153:G162)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O153:Q162)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y153:AA162)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI153:AK162)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN164<>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,1,{"$f":"IF(AN167<>0,1,0)","v":0}]
[1,"Likviditetsoverskud/-behov",null,null,null,null,{"$f":"G149+G164","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q149+Q164","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA149+AA164","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK149+AK164","v":0},null,1,{"$f":"IF(G167+Q167+AA167+AK167<>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,1,{"$f":"IF(AN167<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"ÆNDRING FINANSIELLE AKTIVER OG GÆLD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN183<>0,1,0)","v":0}]
[1,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,1,{"$f":"IF(AN183<>0,1,0)","v":0}]
[1,null,"Tilgodehavender",null,{"$f":"IF('A-S Balance'!E74>0,('A-S Balance'!E74)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E74<0,('A-S Balance'!E74)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O74>0,('A-S Balance'!O74)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O74<0,('A-S Balance'!O74)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y74>0,('A-S Balance'!Y74)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y74<0,('A-S Balance'!Y74)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI74>0,('A-S Balance'!AI74)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI74<0,('A-S Balance'!AI74)*-1000,0)","v":0},null,1,{"$f":"IF(E172+G172+O172+Q172+Y172+AA172+AI172+AK172<>0,1,0)","v":0}]
[1,"    Værdipapirer","Værdipapirer",null,{"$f":"IF('A-S Balance'!E75>0,('A-S Balance'!E75)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E75<0,('A-S Balance'!E75)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O75>0,('A-S Balance'!O75)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O75<0,('A-S Balance'!O75)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y75>0,('A-S Balance'!Y75)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y75<0,('A-S Balance'!Y75)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI75>0,('A-S Balance'!AI75)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI75<0,('A-S Balance'!AI75)*-1000,0)","v":0},null,1,0]
[null,null,"Kassekredit (når positiv)",null,{"$f":"IF(E189>0,IF(C189>0,-E189,IF(C189+E189>0,(C189+E189)*-1,0)),0)","v":0},null,{"$f":"IF(E189<0,IF(C189>=0,IF(C189+E189>0,-E189,C189),0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(O189>0,IF(G189>0,-O189,IF(G189+O189>0,(G189+O189)*-1,0)),0)","v":0},null,{"$f":"IF(O189<0,IF(G189>=0,IF(G189+O189>0,-O189,G189),0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(Y189>0,IF(Q189>0,-Y189,IF(Q189+Y189>0,(Q189+Y189)*-1,0)),0)","v":0},null,{"$f":"IF(Y189<0,IF(Q189>=0,IF(Q189+Y189>0,-Y189,Q189),0),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AI189>0,IF(AA189>0,-AI189,IF(AA189+AI189>0,(AA189+AI189)*-1,0)),0)","v":0},null,{"$f":"IF(AI189<0,IF(AA189>=0,IF(AA189+AI189>0,-AI189,AA189),0),0)","v":0},null,1,0]
[1,null,"Indlån",null,{"$f":"IF('A-S Balance'!E76>0,('A-S Balance'!E76)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!E76<0,('A-S Balance'!E76)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!O76>0,('A-S Balance'!O76)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!O76<0,('A-S Balance'!O76)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!Y76>0,('A-S Balance'!Y76)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!Y76<0,('A-S Balance'!Y76)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('A-S Balance'!AI76>0,('A-S Balance'!AI76)*-1000,0)","v":0},null,{"$f":"IF('A-S Balance'!AI76<0,('A-S Balance'!AI76)*-1000,0)","v":0},null,1,0]
[1,null,"Realkredit gæld( - = afdrag)",null,{"$f":"'A-S Balance'!H96*-1000","v":0},null,{"$f":"'A-S Balance'!E96*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!R96*-1000","v":0},null,{"$f":"'A-S Balance'!O96*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AB96*-1000","v":0},null,{"$f":"'A-S Balance'!Y96*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AL96*-1000","v":0},null,{"$f":"'A-S Balance'!AI96*-1000","v":0},null,1,0]
[null,null,"Pengeinstitutter ( - = afdrag)",null,{"$f":"'A-S Balance'!H102*1000*-1","v":0},null,{"$f":"'A-S Balance'!E102*1000*-1","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!R102*1000*-1","v":0},null,{"$f":"'A-S Balance'!O102*1000*-1","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AB102*1000*-1","v":0},null,{"$f":"'A-S Balance'!Y102*1000*-1","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AL102*1000*-1","v":0},null,{"$f":"'A-S Balance'!AI102*1000*-1","v":0},null,1,{"$f":"IF(E177+G177+O177+Q177+Y177+AA177+AI177+AK177<>0,1,0)","v":0}]
[1,null,"Moms og afgift ( - =afdrag)",null,{"$f":"IF(G201<0,G201,0)","v":0},null,{"$f":"IF(G201>0,G201,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(Q201<0,Q201,0)","v":0},null,{"$f":"IF(Q201>0,Q201,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AA201<0,AA201,0)","v":0},null,{"$f":"IF(AA201>0,AA201,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AK201<0,AK201,0)","v":0},null,{"$f":"IF(AK201>0,AK201,0)","v":0},null,1,0]
[1,null,"Anden gæld i alt",null,{"$f":"'A-S Balance'!H106*-1000","v":0},null,{"$f":"'A-S Balance'!E106*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!R106*-1000","v":0},null,{"$f":"'A-S Balance'!O106*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AB106*-1000","v":0},null,{"$f":"'A-S Balance'!Y106*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AL106*-1000","v":0},null,{"$f":"'A-S Balance'!AI106*-1000","v":0},null,1,0]
[1,null,"Kassekredit (negativ)",null,{"$f":"IF(E189>0,IF(C189<0,IF(C189+E189>0,C189,-E189),0),0)","v":0},null,{"$f":"IF(E189<0,IF(C189<0,-E189,IF(E189+C189<0,(C189+E189)*-1,0)),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(O189>0,IF(G189<0,IF(G189+O189>0,G189,-O189),0),0)","v":0},null,{"$f":"IF(O189<0,IF(G189<0,-O189,IF(O189+G189<0,(G189+O189)*-1,0)),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(Y189>0,IF(Q189<0,IF(Q189+Y189>0,Q189,-Y189),0),0)","v":0},null,{"$f":"IF(Y189<0,IF(Q189<0,-Y189,IF(Y189+Q189<0,(Q189+Y189)*-1,0)),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AI189>0,IF(AA189<0,IF(AA189+AI189>0,AA189,-AI189),0),0)","v":0},null,{"$f":"IF(AI189<0,IF(AA189<0,-AI189,IF(AI189+AA189<0,(AA189+AI189)*-1,0)),0)","v":0},null,1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN183<>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,1,{"$f":"IF(AN183<>0,1,0)","v":0}]
[1,"Likviditetsanvendelse/fremskaffelse",null,null,null,null,{"$f":"SUM(E172:G180)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O172:Q180)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y172:AA180)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI172:AK180)","v":0},null,1,{"$f":"IF(G183+Q183+AA183+AK183<>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,1,{"$f":"IF(AN183<>0,1,0)","v":0}]
[1,null,null,null,null,null,{"$f":"G167+G183","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q167+Q183","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA167+AA183","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK167+AK183","v":0},null,1,1]
[1,"A/S kassekredit/likviditet saldo ultimo",null,null,null,null,{"$f":"('A-S Balance'!L108+'A-S Balance'!L77)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('A-S Balance'!V108+'A-S Balance'!V77)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('A-S Balance'!AF108+'A-S Balance'!AF77)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('A-S Balance'!AP108+'A-S Balance'!AP77)*1000","v":0},null,1,{"$f":"IF(G186+Q186+AA186+AK186<>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,1,1]
[null,null,null,null,null,null,{"$f":"G186-G189","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q186-Q189","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA186-AA189","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK186-AK189","v":0},null,1,1]
[null,null,{"$f":"'A-S Balance'!C108*1000","v":0},null,{"$f":"G167+SUM(E172:G173)+SUM(E175:G179)","v":0},null,{"$f":"C189+E189","v":0},null,null,null,null,null,null,null,{"$f":"Q167+SUM(O172:Q173)+SUM(O175:Q179)","v":0},null,{"$f":"G189+O189","v":0},null,{"$f":"O189+Q189","v":0},null,null,null,null,null,{"$f":"AA167+SUM(Y172:AA173)+SUM(Y175:AA179)","v":0},null,{"$f":"Q189+Y189","v":0},null,null,null,null,null,null,null,{"$f":"AK167+SUM(AI172:AK173)+SUM(AI175:AK179)","v":0},null,{"$f":"AA189+AI189","v":0},null,1,1]
[null,null,"Moms primo (- = gæld, + = tilgode)",null,null,null,{"$f":"'A-S Balance'!D107*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"G198","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q198","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA198","v":0},null,1,{"$f":"IF(G190+Q190+AA190+AK190<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN192<>0,1,0)","v":0}]
[null,null,"Årets momspligtig omsætning netto",null,null,null,{"$f":"DSUM($B$5:$AK$183,\"a\",$BB192:$BB193)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AK$183,\"b\",$BB192:$BB193)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AK$183,\"c\",$BB192:$BB193)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AK$183,\"d\",$BB192:$BB193)","v":0},null,1,{"$f":"IF(G192+Q192+AA192+AK192<>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms"]
[null,null,"Årets moms heraf, modtaget i året",null,null,null,{"$f":"TRUNC(G192*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(Q192*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(AA192*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(AK192*0.25,0)","v":0},null,1,{"$f":"IF(G193+Q193+AA193+AK193<>0,1,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"m"]
[null,null,"3 kvartalers betaling heraf",null,null,null,{"$f":"G193*0.75","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q193*0.75","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA193*0.75","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK193*0.75","v":0},null,1,{"$f":"IF(G194+Q194+AA194+AK194<>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,1,{"$f":"IF(AN196<>0,1,0)","v":0}]
[null,null,"Primo + 3 kvartaler, betalt i året",null,null,null,{"$f":"G190-G194","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q190-Q194","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA190-AA194","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK190-AK194","v":0},null,1,{"$f":"IF(G196+Q196+AA196+AK196<>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,1,{"$f":"IF(AN198<>0,1,0)","v":0}]
[null,null,"Moms ultimo (primo + modtaget - betalt)",null,null,null,{"$f":"G190-G193-G196","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q190-Q193-Q196","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA190-AA193-AA196","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK190-AK193-AK196","v":0},null,1,{"$f":"IF(G198+Q198+AA198+AK198<>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,1,{"$f":"IF(AN201<>0,1,0)","v":0}]
[null,null,"Korrektion: Moms bevægelse",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AN201<>0,1,0)","v":0}]
[null,null,"Momsbevægelse primo til ultimo",null,null,null,{"$f":"IF(ISBLANK(G200),G190-G198,G200)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Q200),Q190-Q198,Q200)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AA200),AA190-AA198,AA200)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AK200),AK190-AK198,AK200)","v":0},null,1,{"$f":"IF(G201+Q201+AA201+AK201<>0,1,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E3","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Årets resultat før skat",null,null,null,{"$f":"G100","v":0},null,1983000,null,null,1983000,null,null,null,null,{"$f":"Q100","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA100","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK100","v":0}]
[null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,null,0,null,0,null,null,0,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0]
[null,null,"Iterations beregnet af makro",null,null,null,-1076885,null,-4505000,null,null,-4505000,null,null,null,null,-550000,null,null,null,null,null,null,null,null,null,-452580,null,null,null,null,null,null,null,null,null,-527080]
[null,null,"Direkte beregnet",null,null,null,{"$f":"G280","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q280","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA280","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK280","v":0},"Årets resultat før skat"]
[null,null,"LIKVIDITET"]
[null,null,"Selvfinansiering",null,null,null,{"$f":"G133+G136+G138","v":0},null,0,null,null,0,null,null,null,null,{"$f":"Q133+Q136+Q138","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA133+AA136+AA138","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK133+AK136+AK138","v":0}]
[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,null,null,null,null,0]
[null,null,"Iterations beregnet af makro",null,null,null,-2000000,null,-4875000,null,null,-4875000,null,null,null,null,-2000000,null,null,null,null,null,null,null,null,null,-1902580,null,null,null,null,null,null,null,null,null,-1977080]
[null,null,"Direkte beregnet",null,null,null,{"$f":"G100+G135","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q100+Q135","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA100+AA135","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK100+AK135","v":0},"Årets resultat før skat + afskrivninger"]

{"sheet":"A-S Balance","index":2,"n_rows":160,"n_cols":117,"rows_kept":160,"cut":false,"hidden":false,"merged":[[4,121,4,124],[1,24,1,29],[2,24,2,29],[4,110,4,113],[4,106,4,109],[4,116,4,119],[0,9,0,14],[0,17,0,21],[128,37,128,78],[40,45,40,73],[8,45,8,73],[1,9,1,17],[2,9,2,17],[5,11,5,17],[6,11,6,17],[0,34,0,39],[5,0,5,1],[5,2,5,3],[128,27,128,36],[5,24,5,29],[6,24,6,29],[8,12,8,20],[88,12,88,20],[128,7,128,14],[128,17,128,24],[88,4,88,9],[88,24,88,29],[88,34,88,39],[8,4,8,10],[8,24,8,30],[8,34,8,40]]}
["A/S BALANCE & ANLÆGSKARTOTEK",null,null,null,null,null,null,null,null,"Budgetoplysninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"© CHA 02.05.2025",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"b",null,null,null,"b"]
["   Ejendom",null,null,null,null,null,null,null,null,"Første budgetår",null,null,null,null,null,null,null,null,null,2025,null,null,null,null,"KK positiv saldo, p.a."]
["   Alternativ",null,null,null,null,null,null,null,null,"Selskabsskatteprocent",null,null,null,null,null,null,null,null,null,0.22,null,null,null,null,"KK negativ saldo, p.a.",null,null,null,null,null,null,0.05,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,2,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,2,1,2]
["   Navn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,271159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nej",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget - standard"]
["Windows",null,null,null,null,null,null,null,null,"Senior: ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ja",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Budget udvidet med op- og nedskrivninger samt tab og gevinst"]
[null,null,null,null,null,null,null,null,null,"Junior: "]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!G127+L120),'A-S Resultat'!G127/1000-'A-S Balance'!L120,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!Q127+V120),'A-S Resultat'!Q127/1000-'A-S Balance'!V120,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!AA127+AF120),'A-S Resultat'!AA127/1000-'A-S Balance'!AF120,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!AK127+AP120),'A-S Resultat'!AK127/1000-'A-S Balance'!AP120,0)","v":0}]
["A/S AKTIVER",null,null,{"$f":"T2","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"D9+1","v":2026}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"L9+1","v":2027},null,null," - 1.000 kr -",null,null,null,null,null,null,{"$f":"V9+1","v":2028},null,null," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AF9+1","v":2029},null,null,null,"Rest måneder vedr. afskrivning"]
[null,"Jord",null,"Primo","Investering",null,null,null,null,null,null,0,null,null,"Investering",null,null,null,null,null,null,0,null,null,"Investering",null,null,null,null,null,null,0,null,null,"Investering",null,null,null,"T/G",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY13<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,{"$f":"IF(E11+D11=0,0,IF(ISBLANK(H11),IF(C11>0,1/(1/C11-1),0),1/H11))","v":0},{"$f":"D11+E11+F11+I11+J11","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(O11+L11=0,0,IF(ISBLANK(R11),IF(K11>0,1/(1/K11-1),0),1/R11))","v":0},{"$f":"IF(CL11=0,L11+O11+P11+S11+T11,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Y11+V11=0,0,IF(ISBLANK(AB11),IF(U11>0,1/(1/U11-1),0),1/AB11))","v":0},{"$f":"IF(CS11=0,V11+Y11+Z11+AC11+AD11,0)","v":0},null,null,null,null,null,null,{"$f":"IF(CZ11=0,0,-AF11-AI11+CQ11)","v":0},null,{"$f":"IF(AI11+AF11=0,0,IF(ISBLANK(AL11),IF(AE11>0,1/(1/AE11-1),0),1/AL11))","v":0},{"$f":"IF(CZ11=0,AF11+AI11+AJ11+AM11+AN11,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R11),AT11,R11)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB11),BB11,AB11)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL11),BL11,AL11)","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,{"$f":"IF(D11+L11+V11+AF11+AP11<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"IF(E12+D12=0,0,IF(ISBLANK(H12),IF(C12>0,1/(1/C12-1),0),1/H12))","v":0},{"$f":"D12+E12+F12+I12+J12","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(CL12=0,L12+O12+P12+S12+T12,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(CS12=0,V12+Y12+Z12+AC12+AD12,0)","v":0},null,null,null,null,null,null,{"$f":"IF(CZ12=0,0,-AF12-AI12+CQ12)","v":0},null,{"$f":"IF(AI12+AF12=0,0,IF(ISBLANK(AL12),IF(AE12>0,1/(1/AE12-1),0),1/AL12))","v":0},{"$f":"IF(CZ12=0,AF12+AI12+AJ12+AM12+AN12,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R12),AT12,R12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB12),BB12,AB12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL12),BL12,AL12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D12+L12+V12+AF12+AP12<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D11:D12)","v":0},{"$f":"SUM(E11:E12)","v":0},null,null,null,null,null,null,{"$f":"SUM(L11:L12)","v":0},null,null,{"$f":"SUM(O11:O12)","v":0},null,null,{"$f":"SUM(R11:R12)","v":0},null,null,null,{"$f":"SUM(V11:V12)","v":0},null,null,{"$f":"SUM(Y11:Y12)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF11:AF12)","v":0},null,null,{"$f":"SUM(AI11:AI12)","v":0},null,null,null,{"$f":"SUM(AM11:AM12)","v":0},null,null,{"$f":"SUM(AP11:AP12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY11:CY12)","v":0}]
[null,"Grundforbedringer",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år","T/G","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,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(CY17<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AT15>0,(D15+E15+F15+I15)/-AT15*K15,0)","v":0},{"$f":"IF(G15>0,12-G15,12)","v":12},{"$f":"D15+E15+F15+I15+J15","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB15>0,(L15+O15+P15+S15)/-BB15*U15,0)","v":0},{"$f":"IF(Q15>0,12-Q15,IF(BB15>12,12,IF(BB15-12>0,BB15-12,BB15)))","v":0},{"$f":"IF(CL15=0,L15+O15+P15+S15+T15,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL15>0,(V15+Y15+Z15+AC15)/-BL15*AE15,0)","v":0},{"$f":"IF(AA15>0,12-AA15,IF(BL15>12,12,IF(BL15-12>0,BL15-12,BL15)))","v":0},{"$f":"IF(CS15=0,V15+Y15+Z15+AC15+AD15,0)","v":0},null,null,null,null,null,null,{"$f":"IF(CZ15=0,0,-AF15-AI15+CQ15)","v":0},{"$f":"IF(BV15>0,(AF15+AI15+AJ15+AM15)/-BV15*AO15,0)","v":0},{"$f":"IF(AK15>0,12-AK15,IF(BV15>12,12,IF(BV15-12>0,BV15-12,BV15)))","v":0},{"$f":"IF(CZ15=0,AF15+AI15+AJ15+AM15+AN15,0)","v":0},null,null,null,{"$f":"H15*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT15>0,AT15-K15,R15*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB15>0,BB15-U15,AB15*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL15>0,BL15-AE15,AL15*12)","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,{"$f":"IF(D15+L15+V15+AF15+AP15<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AT16>0,(D16+E16+F16+I16)/-AT16*K16,0)","v":0},{"$f":"IF(G16>0,12-G16,12)","v":12},{"$f":"D16+E16+F16+I16+J16","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB16>0,(L16+O16+P16+S16)/-BB16*U16,0)","v":0},{"$f":"IF(Q16>0,12-Q16,IF(BB16>12,12,IF(BB16-12>0,BB16-12,BB16)))","v":0},{"$f":"IF(CL16=0,L16+O16+P16+S16+T16,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL16>0,(V16+Y16+Z16+AC16)/-BL16*AE16,0)","v":0},{"$f":"IF(AA16>0,12-AA16,IF(BL16>12,12,IF(BL16-12>0,BL16-12,BL16)))","v":0},{"$f":"IF(CS16=0,V16+Y16+Z16+AC16+AD16,0)","v":0},null,null,null,null,null,null,{"$f":"IF(CZ16=0,0,-AF16-AI16+CQ16)","v":0},{"$f":"IF(BV16>0,(AF16+AI16+AJ16+AM16)/-BV16*AO16,0)","v":0},{"$f":"IF(AK16>0,12-AK16,IF(BV16>12,12,IF(BV16-12>0,BV16-12,BV16)))","v":0},{"$f":"IF(CZ16=0,AF16+AI16+AJ16+AM16+AN16,0)","v":0},null,null,null,{"$f":"H16*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT16>0,AT16-K16,R16*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB16>0,BB16-U16,AB16*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL16>0,BL16-AE16,AL16*12)","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,{"$f":"IF(D16+L16+V16+AF16+AP16<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D15:D16)","v":0},{"$f":"SUM(E14:E16)","v":0},null,null,null,null,{"$f":"SUM(J14:J16)","v":0},null,{"$f":"SUM(L15:L16)","v":0},null,null,{"$f":"SUM(O14:O16)","v":0},null,null,null,null,{"$f":"SUM(T14:T16)","v":0},null,{"$f":"SUM(V15:V16)","v":0},null,null,{"$f":"SUM(Y14:Y16)","v":0},null,null,null,null,{"$f":"SUM(AD14:AD16)","v":0},null,{"$f":"SUM(AF15:AF16)","v":0},null,null,{"$f":"SUM(AI14:AI16)","v":0},null,null,null,{"$f":"SUM(AM14:AM16)","v":0},{"$f":"SUM(AN14:AN16)","v":0},null,{"$f":"SUM(AP15:AP16)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY15:CY16)","v":0}]
[null,"Driftsbygninger & installationer",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år","T/G","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,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(CY21<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AT19>0,(D19+E19+F19+I19)/-AT19*K19,0)","v":0},{"$f":"IF(G19>0,12-G19,12)","v":12},{"$f":"D19+E19+F19+I19+J19","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB19>0,(L19+O19+P19+S19)/-BB19*U19,0)","v":0},{"$f":"IF(Q19>0,12-Q19,IF(BB19>12,12,IF(BB19-12>0,BB19-12,BB19)))","v":0},{"$f":"IF(CL19=0,L19+O19+P19+S19+T19,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL19>0,(V19+Y19+Z19+AC19)/-BL19*AE19,0)","v":0},{"$f":"IF(AA19>0,12-AA19,IF(BL19>12,12,IF(BL19-12>0,BL19-12,BL19)))","v":0},{"$f":"IF(CS19=0,V19+Y19+Z19+AC19+AD19,0)","v":0},null,null,null,null,null,null,{"$f":"IF(CZ19=0,0,-AF19-AI19+CQ19)","v":0},{"$f":"IF(BV19>0,(AF19+AI19+AJ19+AM19)/-BV19*AO19,0)","v":0},{"$f":"IF(AK19>0,12-AK19,IF(BV19>12,12,IF(BV19-12>0,BV19-12,BV19)))","v":0},{"$f":"IF(CZ19=0,AF19+AI19+AJ19+AM19+AN19,0)","v":0},null,null,null,{"$f":"H19*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT19>0,AT19-K19,R19*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB19>0,BB19-U19,AB19*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL19>0,BL19-AE19,AL19*12)","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,{"$f":"IF(D19+L19+V19+AF19+AP19<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AT20>0,(D20+E20+F20+I20)/-AT20*K20,0)","v":0},{"$f":"IF(G20>0,12-G20,12)","v":12},{"$f":"D20+E20+F20+I20+J20","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB20>0,(L20+O20+P20+S20)/-BB20*U20,0)","v":0},{"$f":"IF(Q20>0,12-Q20,IF(BB20>12,12,IF(BB20-12>0,BB20-12,BB20)))","v":0},{"$f":"IF(CL20=0,L20+O20+P20+S20+T20,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL20>0,(V20+Y20+Z20+AC20)/-BL20*AE20,0)","v":0},{"$f":"IF(AA20>0,12-AA20,IF(BL20>12,12,IF(BL20-12>0,BL20-12,BL20)))","v":0},{"$f":"IF(CS20=0,V20+Y20+Z20+AC20+AD20,0)","v":0},null,null,null,null,null,null,{"$f":"IF(CZ20=0,0,-AF20-AI20+CQ20)","v":0},{"$f":"IF(BV20>0,(AF20+AI20+AJ20+AM20)/-BV20*AO20,0)","v":0},{"$f":"IF(AK20>0,12-AK20,IF(BV20>12,12,IF(BV20-12>0,BV20-12,BV20)))","v":0},{"$f":"IF(CZ20=0,AF20+AI20+AJ20+AM20+AN20,0)","v":0},null,null,null,{"$f":"H20*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT20>0,AT20-K20,R20*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB20>0,BB20-U20,AB20*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL20>0,BL20-AE20,AL20*12)","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,{"$f":"IF(D20+L20+V20+AF20+AP20<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D19:D20)","v":0},{"$f":"SUM(E19:E20)","v":0},null,null,null,null,{"$f":"SUM(J19:J20)","v":0},null,{"$f":"SUM(L19:L20)","v":0},null,null,{"$f":"SUM(O19:O20)","v":0},null,null,null,null,{"$f":"SUM(T19:T20)","v":0},null,{"$f":"SUM(V19:V20)","v":0},null,null,{"$f":"SUM(Y19:Y20)","v":0},null,null,null,null,{"$f":"SUM(AD19:AD20)","v":0},null,{"$f":"SUM(AF19:AF20)","v":0},null,null,{"$f":"SUM(AI19:AI20)","v":0},null,null,null,{"$f":"SUM(AM19:AM20)","v":0},{"$f":"SUM(AN19:AN20)","v":0},null,{"$f":"SUM(AP19:AP20)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY19:CY20)","v":0}]
[null,"Beboelse (stuehus)",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",0,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",0,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",0,null,null,"Investering",null,"M","Rest-år","T/G","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,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(CY25<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AT23>0,(D23+E23+F23+I23)/-AT23*K23,0)","v":0},{"$f":"IF(G23>0,12-G23,12)","v":12},{"$f":"D23+E23+F23+I23+J23","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB23>0,(L23+O23+P23+S23)/-BB23*U23,0)","v":0},{"$f":"IF(Q23>0,12-Q23,IF(BB23>12,12,IF(BB23-12>0,BB23-12,BB23)))","v":0},{"$f":"IF(CL23=0,L23+O23+P23+S23+T23,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL23>0,(V23+Y23+Z23+AC23)/-BL23*AE23,0)","v":0},{"$f":"IF(AA23>0,12-AA23,IF(BL23>12,12,IF(BL23-12>0,BL23-12,BL23)))","v":0},{"$f":"IF(CS23=0,V23+Y23+Z23+AC23+AD23,0)","v":0},null,null,null,null,null,null,{"$f":"IF(CZ23=0,0,-AF23-AI23+CQ23)","v":0},{"$f":"IF(BV23>0,(AF23+AI23+AJ23+AM23)/-BV23*AO23,0)","v":0},{"$f":"IF(AK23>0,12-AK23,IF(BV23>12,12,IF(BV23-12>0,BV23-12,BV23)))","v":0},{"$f":"IF(CZ23=0,AF23+AI23+AJ23+AM23+AN23,0)","v":0},null,null,null,{"$f":"H23*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT23>0,AT23-K23,R23*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB23>0,BB23-U23,AB23*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL23>0,BL23-AE23,AL23*12)","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,{"$f":"IF(D23+L23+V23+AF23+AP23<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AT24>0,(D24+E24+F24+I24)/-AT24*K24,0)","v":0},{"$f":"IF(G24>0,12-G24,12)","v":12},{"$f":"D24+E24+F24+I24+J24","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB24>0,(L24+O24+P24+S24)/-BB24*U24,0)","v":0},{"$f":"IF(Q24>0,12-Q24,IF(BB24>12,12,IF(BB24-12>0,BB24-12,BB24)))","v":0},{"$f":"IF(CL24=0,L24+O24+P24+S24+T24,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL24>0,(V24+Y24+Z24+AC24)/-BL24*AE24,0)","v":0},{"$f":"IF(AA24>0,12-AA24,IF(BL24>12,12,IF(BL24-12>0,BL24-12,BL24)))","v":0},{"$f":"IF(CS24=0,V24+Y24+Z24+AC24+AD24,0)","v":0},null,null,null,null,null,null,{"$f":"IF(CZ24=0,0,-AF24-AI24+CQ24)","v":0},{"$f":"IF(BV24>0,(AF24+AI24+AJ24+AM24)/-BV24*AO24,0)","v":0},{"$f":"IF(AK24>0,12-AK24,IF(BV24>12,12,IF(BV24-12>0,BV24-12,BV24)))","v":0},{"$f":"IF(CZ24=0,AF24+AI24+AJ24+AM24+AN24,0)","v":0},null,null,null,{"$f":"H24*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT24>0,AT24-K24,R24*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB24>0,BB24-U24,AB24*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL24>0,BL24-AE24,AL24*12)","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,{"$f":"IF(D24+L24+V24+AF24+AP24<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D23:D24)","v":0},{"$f":"SUM(E23:E24)","v":0},null,null,null,null,{"$f":"SUM(J23:J24)","v":0},null,{"$f":"SUM(L23:L24)","v":0},null,null,{"$f":"SUM(O23:O24)","v":0},null,null,null,null,{"$f":"SUM(T23:T24)","v":0},null,{"$f":"SUM(V23:V24)","v":0},null,null,{"$f":"SUM(Y23:Y24)","v":0},null,null,null,null,{"$f":"SUM(AD23:AD24)","v":0},null,{"$f":"SUM(AF23:AF24)","v":0},null,null,{"$f":"SUM(AI23:AI24)","v":0},null,null,null,{"$f":"SUM(AM23:AM24)","v":0},{"$f":"SUM(AN23:AN24)","v":0},null,{"$f":"SUM(AP23:AP24)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D25+L25+V25+AF25+AP25<>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,null,null,null,null,null,null,null,null,null,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]
["Fast ejendom i alt",null,null,{"$f":"D13+D17+D21+D25","v":0},{"$f":"E13+E17+E21+E25","v":0},null,null,null,null,{"$f":"J13+J17+J21+J25","v":0},null,{"$f":"L13+L17+L21+L25","v":0},null,null,{"$f":"O13+O17+O21+O25","v":0},null,null,null,null,{"$f":"T13+T17+T21+T25","v":0},null,{"$f":"V13+V17+V21+V25","v":0},null,null,{"$f":"Y13+Y17+Y21+Y25","v":0},null,null,null,null,{"$f":"AD13+AD17+AD21+AD25","v":0},null,{"$f":"AF13+AF17+AF21+AF25","v":0},null,null,{"$f":"AI13+AI17+AI21+AI25","v":0},null,null,null,{"$f":"AM13+AM17+AM21+AM25+AM30","v":0},{"$f":"AN13+AN17+AN21+AN25","v":0},null,{"$f":"AP13+AP17+AP21+AP25","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,1,{"$f":"SUM(CY22:CY25)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["*","Leveringsrettigheder",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år","T/G","Afskr.*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY32<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AT30>0,(D30+E30+F30+I30)/-AT30*K30,0)","v":0},{"$f":"IF(G30>0,12-G30,12)","v":12},{"$f":"D30+E30+F30+I30+J30","v":0},null,null,0,null,null,null,null,{"$f":"IF(BB30>0,(L30+O30+P30+S30)/-BB30*U30,0)","v":0},{"$f":"IF(Q30>0,12-Q30,IF(BB30>12,12,IF(BB30-12>0,BB30-12,BB30)))","v":0},{"$f":"IF(CL30=0,L30+O30+P30+S30+T30,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL30>0,(V30+Y30+Z30+AC30)/-BL30*AE30,0)","v":0},{"$f":"IF(AA30>0,12-AA30,IF(BL30>12,12,IF(BL30-12>0,BL30-12,BL30)))","v":0},{"$f":"IF(CS30=0,V30+Y30+Z30+AC30+AD30,0)","v":0},null,null,null,null,null,null,{"$f":"IF(CZ30=0,0,-AF30-AI30+CQ30)","v":0},{"$f":"IF(BV30>0,(AF30+AI30+AJ30+AM30)/-BV30*AO30,0)","v":0},{"$f":"IF(AK30>0,12-AK30,IF(BV30>12,12,IF(BV30-12>0,BV30-12,BV30)))","v":0},{"$f":"IF(CZ30=0,AF30+AI30+AJ30+AM30+AN30,0)","v":0},null,null,null,{"$f":"H30*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT30>0,AT30-K30,R30*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB30>0,BB30-U30,AB30*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL30>0,BL30-AE30,AL30*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D30+L30+V30+AF30+AP30<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AT31>0,(D31+E31+F31+I31)/-AT31*K31,0)","v":0},{"$f":"IF(G31>0,12-G31,12)","v":12},{"$f":"D31+E31+F31+I31+J31","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB31>0,(L31+O31+P31+S31)/-BB31*U31,0)","v":0},{"$f":"IF(Q31>0,12-Q31,IF(BB31>12,12,IF(BB31-12>0,BB31-12,BB31)))","v":0},{"$f":"IF(CL31=0,L31+O31+P31+S31+T31,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL31>0,(V31+Y31+Z31+AC31)/-BL31*AE31,0)","v":0},{"$f":"IF(AA31>0,12-AA31,IF(BL31>12,12,IF(BL31-12>0,BL31-12,BL31)))","v":0},{"$f":"IF(CS31=0,V31+Y31+Z31+AC31+AD31,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV31>0,(AF31+AI31+AJ31+AM31)/-BV31*AO31,0)","v":0},{"$f":"IF(AK31>0,12-AK31,IF(BV31>12,12,IF(BV31-12>0,BV31-12,BV31)))","v":0},{"$f":"IF(CZ31=0,AF31+AI31+AJ31+AM31+AN31,0)","v":0},null,null,null,{"$f":"H31*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT31>0,AT31-K31,R31*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB31>0,BB31-U31,AB31*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL31>0,BL31-AE31,AL31*12)","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,{"$f":"IF(D31+L31+V31+AF31+AP31<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D30:D31)","v":0},{"$f":"SUM(E30:E31)","v":0},null,null,null,null,{"$f":"SUM(J30:J31)","v":0},null,{"$f":"SUM(L30:L31)","v":0},null,null,{"$f":"SUM(O30:O31)","v":0},null,null,null,null,{"$f":"SUM(T30:T31)","v":0},null,{"$f":"SUM(V30:V31)","v":0},null,null,{"$f":"SUM(Y30:Y31)","v":0},null,null,null,null,{"$f":"SUM(AD30:AD31)","v":0},null,{"$f":"SUM(AF30:AF31)","v":0},null,null,{"$f":"SUM(AI30:AI31)","v":0},null,null,null,null,{"$f":"SUM(AN30:AN31)","v":0},null,{"$f":"SUM(AP30:AP31)","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,1,{"$f":"SUM(CY30:CY31)","v":0}]
["*","Andre immaterielle aktiver",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY36<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AT34>0,(D34+E34+F34+I34)/-AT34*K34,0)","v":0},{"$f":"IF(G34>0,12-G34,12)","v":12},{"$f":"D34+E34+F34+I34+J34","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB34>0,(L34+O34+P34+S34)/-BB34*U34,0)","v":0},{"$f":"IF(Q34>0,12-Q34,IF(BB34>12,12,IF(BB34-12>0,BB34-12,BB34)))","v":0},{"$f":"IF(CL34=0,L34+O34+P34+S34+T34,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL34>0,(V34+Y34+Z34+AC34)/-BL34*AE34,0)","v":0},{"$f":"IF(AA34>0,12-AA34,IF(BL34>12,12,IF(BL34-12>0,BL34-12,BL34)))","v":0},{"$f":"IF(CS34=0,V34+Y34+Z34+AC34+AD34,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV34>0,(AF34+AI34+AJ34+AM34)/-BV34*AO34,0)","v":0},{"$f":"IF(AK34>0,12-AK34,IF(BV34>12,12,IF(BV34-12>0,BV34-12,BV34)))","v":0},{"$f":"IF(CZ34=0,AF34+AI34+AJ34+AM34+AN34,0)","v":0},null,null,null,{"$f":"H34*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT34>0,AT34-K34,R34*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB34>0,BB34-U34,AB34*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL34>0,BL34-AE34,AL34*12)","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,{"$f":"IF(D34+L34+V34+AF34+AP34<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AT35>0,(D35+E35+F35+I35)/-AT35*K35,0)","v":0},{"$f":"IF(G35>0,12-G35,12)","v":12},{"$f":"D35+E35+F35+I35+J35","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB35>0,(L35+O35+P35+S35)/-BB35*U35,0)","v":0},{"$f":"IF(Q35>0,12-Q35,IF(BB35>12,12,IF(BB35-12>0,BB35-12,BB35)))","v":0},{"$f":"IF(CL35=0,L35+O35+P35+S35+T35,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL35>0,(V35+Y35+Z35+AC35)/-BL35*AE35,0)","v":0},{"$f":"IF(AA35>0,12-AA35,IF(BL35>12,12,IF(BL35-12>0,BL35-12,BL35)))","v":0},{"$f":"IF(CS35=0,V35+Y35+Z35+AC35+AD35,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV35>0,(AF35+AI35+AJ35+AM35)/-BV35*AO35,0)","v":0},{"$f":"IF(AK35>0,12-AK35,IF(BV35>12,12,IF(BV35-12>0,BV35-12,BV35)))","v":0},{"$f":"IF(CZ35=0,AF35+AI35+AJ35+AM35+AN35,0)","v":0},null,null,null,{"$f":"H35*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT35>0,AT35-K35,R35*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB35>0,BB35-U35,AB35*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL35>0,BL35-AE35,AL35*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D35+L35+V35+AF35+AP35<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D34:D35)","v":0},{"$f":"SUM(E33:E35)","v":0},null,null,null,null,{"$f":"SUM(J33:J35)","v":0},null,{"$f":"SUM(L34:L35)","v":0},null,null,{"$f":"SUM(O33:O35)","v":0},null,null,null,null,{"$f":"SUM(T33:T35)","v":0},null,{"$f":"SUM(V34:V35)","v":0},null,null,{"$f":"SUM(Y33:Y35)","v":0},null,null,null,null,{"$f":"SUM(AD33:AD35)","v":0},null,{"$f":"SUM(AF34:AF35)","v":0},null,null,{"$f":"SUM(AI33:AI35)","v":0},null,null,null,null,{"$f":"SUM(AN33:AN35)","v":0},null,{"$f":"SUM(AP34:AP35)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY34:CY35)","v":0}]
[null,"Inventar markbrug",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr i året",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M 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,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(CY40<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AT38>0,(D38+E38+F38+I38)/-AT38*K38,0)","v":0},{"$f":"IF(G38>0,12-G38,12)","v":12},{"$f":"D38+E38+F38+I38+J38","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB38>0,(L38+O38+P38+S38)/-BB38*U38,0)","v":0},{"$f":"IF(Q38>0,12-Q38,IF(BB38>12,12,IF(BB38-12>0,BB38-12,BB38)))","v":0},{"$f":"IF(CL38=0,L38+O38+P38+S38+T38,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL38>0,(V38+Y38+Z38+AC38)/-BL38*AE38,0)","v":0},{"$f":"IF(AA38>0,12-AA38,IF(BL38>12,12,IF(BL38-12>0,BL38-12,BL38)))","v":0},{"$f":"IF(CS38=0,V38+Y38+Z38+AC38+AD38,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV38>0,(AF38+AI38+AJ38+AM38)/-BV38*AO38,0)","v":0},{"$f":"IF(AK38>0,12-AK38,IF(BV38>12,12,IF(BV38-12>0,BV38-12,BV38)))","v":0},{"$f":"IF(CZ38=0,AF38+AI38+AJ38+AM38+AN38,0)","v":0},null,null,null,{"$f":"H38*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT38>0,AT38-K38,R38*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB38>0,BB38-U38,AB38*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL38>0,BL38-AE38,AL38*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D38+L38+V38+AF38+AP38<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,0,12,0,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,0,0,0,null,null,null,null,null,null,null,0,0,0,null,null,null,{"$f":"H39*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT39>0,AT39-K39,R39*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB39>0,BB39-U39,AB39*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL39>0,BL39-AE39,AL39*12)","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,1,0]
[null,null,null,{"$f":"SUM(D38:D39)","v":0},{"$f":"SUM(E37:E39)","v":0},null,null,null,null,{"$f":"SUM(J37:J39)","v":0},null,{"$f":"SUM(L38:L39)","v":0},null,null,{"$f":"SUM(O37:O39)","v":0},null,null,null,null,{"$f":"SUM(T37:T39)","v":0},null,{"$f":"SUM(V38:V39)","v":0},null,null,{"$f":"SUM(Y37:Y39)","v":0},null,null,null,null,{"$f":"SUM(AD37:AD39)","v":0},null,{"$f":"SUM(AF38:AF39)","v":0},null,null,{"$f":"SUM(AI37:AI39)","v":0},null,null,null,null,{"$f":"SUM(AN37:AN39)","v":0},null,{"$f":"SUM(AP38:AP39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY38:CY39)","v":0}]
[null,"Inventar husdyrbrug",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",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,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(CY44<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AT42>0,(D42+E42+F42+I42)/-AT42*K42,0)","v":0},{"$f":"IF(G42>0,12-G42,12)","v":12},{"$f":"D42+E42+F42+I42+J42","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB42>0,(L42+O42+P42+S42)/-BB42*U42,0)","v":0},{"$f":"IF(Q42>0,12-Q42,IF(BB42>12,12,IF(BB42-12>0,BB42-12,BB42)))","v":0},{"$f":"IF(CL42=0,L42+O42+P42+S42+T42,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL42>0,(V42+Y42+Z42+AC42)/-BL42*AE42,0)","v":0},{"$f":"IF(AA42>0,12-AA42,IF(BL42>12,12,IF(BL42-12>0,BL42-12,BL42)))","v":0},{"$f":"IF(CS42=0,V42+Y42+Z42+AC42+AD42,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV42>0,(AF42+AI42+AJ42+AM42)/-BV42*AO42,0)","v":0},{"$f":"IF(AK42>0,12-AK42,IF(BV42>12,12,IF(BV42-12>0,BV42-12,BV42)))","v":0},{"$f":"IF(CZ42=0,AF42+AI42+AJ42+AM42+AN42,0)","v":0},null,null,null,{"$f":"H42*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT42>0,AT42-K42,R42*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB42>0,BB42-U42,AB42*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL42>0,BL42-AE42,AL42*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D42+L42+V42+AF42+AP42<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AT43>0,(D43+E43+F43+I43)/-AT43*K43,0)","v":0},{"$f":"IF(G43>0,12-G43,12)","v":12},{"$f":"D43+E43+F43+I43+J43","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB43>0,(L43+O43+P43+S43)/-BB43*U43,0)","v":0},{"$f":"IF(Q43>0,12-Q43,IF(BB43>12,12,IF(BB43-12>0,BB43-12,BB43)))","v":0},{"$f":"IF(CL43=0,L43+O43+P43+S43+T43,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL43>0,(V43+Y43+Z43+AC43)/-BL43*AE43,0)","v":0},{"$f":"IF(AA43>0,12-AA43,IF(BL43>12,12,IF(BL43-12>0,BL43-12,BL43)))","v":0},{"$f":"IF(CS43=0,V43+Y43+Z43+AC43+AD43,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV43>0,(AF43+AI43+AJ43+AM43)/-BV43*AO43,0)","v":0},{"$f":"IF(AK43>0,12-AK43,IF(BV43>12,12,IF(BV43-12>0,BV43-12,BV43)))","v":0},{"$f":"IF(CZ43=0,AF43+AI43+AJ43+AM43+AN43,0)","v":0},null,null,null,{"$f":"H43*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT43>0,AT43-K43,R43*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB43>0,BB43-U43,AB43*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL43>0,BL43-AE43,AL43*12)","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,{"$f":"IF(D43+L43+V43+AF43+AP43<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D42:D43)","v":0},{"$f":"SUM(E41:E43)","v":0},null,null,null,null,{"$f":"SUM(J41:J43)","v":0},null,{"$f":"SUM(L42:L43)","v":0},null,null,{"$f":"SUM(O41:O43)","v":0},null,null,null,null,{"$f":"SUM(T41:T43)","v":0},null,{"$f":"SUM(V42:V43)","v":0},null,null,{"$f":"SUM(Y41:Y43)","v":0},null,null,null,null,{"$f":"SUM(AD41:AD43)","v":0},null,{"$f":"SUM(AF42:AF43)","v":0},null,null,{"$f":"SUM(AI41:AI43)","v":0},null,null,null,null,{"$f":"SUM(AN41:AN43)","v":0},null,{"$f":"SUM(AP42:AP43)","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,1,{"$f":"SUM(CY42:CY43)","v":0}]
[null,"Inventar, andet",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY48<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AT46>0,(D46+E46+F46+I46)/-AT46*K46,0)","v":0},{"$f":"IF(G46>0,12-G46,12)","v":12},{"$f":"D46+E46+F46+I46+J46","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB46>0,(L46+O46+P46+S46)/-BB46*U46,0)","v":0},{"$f":"IF(Q46>0,12-Q46,IF(BB46>12,12,IF(BB46-12>0,BB46-12,BB46)))","v":0},{"$f":"IF(CL46=0,L46+O46+P46+S46+T46,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL46>0,(V46+Y46+Z46+AC46)/-BL46*AE46,0)","v":0},{"$f":"IF(AA46>0,12-AA46,IF(BL46>12,12,IF(BL46-12>0,BL46-12,BL46)))","v":0},{"$f":"IF(CS46=0,V46+Y46+Z46+AC46+AD46,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV46>0,(AF46+AI46+AJ46+AM46)/-BV46*AO46,0)","v":0},{"$f":"IF(AK46>0,12-AK46,IF(BV46>12,12,IF(BV46-12>0,BV46-12,BV46)))","v":0},{"$f":"IF(CZ46=0,AF46+AI46+AJ46+AM46+AN46,0)","v":0},null,null,null,{"$f":"H46*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT46>0,AT46-K46,R46*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB46>0,BB46-U46,AB46*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL46>0,BL46-AE46,AL46*12)","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,{"$f":"IF(D46+L46+V46+AF46+AP46<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AT47>0,(D47+E47+F47+I47)/-AT47*K47,0)","v":0},{"$f":"IF(G47>0,12-G47,12)","v":12},{"$f":"D47+E47+F47+I47+J47","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB47>0,(L47+O47+P47+S47)/-BB47*U47,0)","v":0},{"$f":"IF(Q47>0,12-Q47,IF(BB47>12,12,IF(BB47-12>0,BB47-12,BB47)))","v":0},{"$f":"IF(CL47=0,L47+O47+P47+S47+T47,0)","v":0},null,null,null,null,null,null,{"$f":"IF(CS47=0,0,-V47-Y47+CJ47)","v":0},{"$f":"IF(BL47>0,(V47+Y47+Z47+AC47)/-BL47*AE47,0)","v":0},{"$f":"IF(AA47>0,12-AA47,IF(BL47>12,12,IF(BL47-12>0,BL47-12,BL47)))","v":0},{"$f":"IF(CS47=0,V47+Y47+Z47+AC47+AD47,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV47>0,(AF47+AI47+AJ47+AM47)/-BV47*AO47,0)","v":0},{"$f":"IF(AK47>0,12-AK47,IF(BV47>12,12,IF(BV47-12>0,BV47-12,BV47)))","v":0},{"$f":"IF(CZ47=0,AF47+AI47+AJ47+AM47+AN47,0)","v":0},null,null,null,{"$f":"H47*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT47>0,AT47-K47,R47*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB47>0,BB47-U47,AB47*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL47>0,BL47-AE47,AL47*12)","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,{"$f":"IF(D47+L47+V47+AF47+AP47<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D46:D47)","v":0},{"$f":"SUM(E45:E47)","v":0},null,null,null,null,{"$f":"SUM(J45:J47)","v":0},null,{"$f":"SUM(L46:L47)","v":0},null,null,{"$f":"SUM(O45:O47)","v":0},null,null,null,null,{"$f":"SUM(T45:T47)","v":0},null,{"$f":"SUM(V46:V47)","v":0},null,null,{"$f":"SUM(Y45:Y47)","v":0},null,null,null,{"$f":"SUM(AC45:AC47)","v":0},{"$f":"SUM(AD45:AD47)","v":0},null,{"$f":"SUM(AF46:AF47)","v":0},null,null,{"$f":"SUM(AI45:AI47)","v":0},null,null,null,null,{"$f":"SUM(AN45:AN47)","v":0},null,{"$f":"SUM(AP46:AP47)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY46:CY47)","v":0}]
[null,"Besætning",null,null,"Forskydning",null,null,null,null,null,null,0,null,null,"Forskydning",null,null,null,null,null,null,0,null,null,"Forskydning",null,null,null,null,null,null,0,null,null,"Forskydning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(CY52<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,{"$f":"D50+E50","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L50+O50+R50","v":0},null,null,null,null,null,null,null,null,null,{"$f":"V50+Y50+AB50","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AF50+AI50+AL50","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D50+L50+V50+AF50+AP50<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,{"$f":"D51+E51","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L51+O51+R51","v":0},null,null,null,null,null,null,null,null,null,{"$f":"V51+Y51+AB51","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AF51+AI51+AL51","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,1,{"$f":"IF(D51+L51+V51+AF51+AP51<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D50:D51)","v":0},{"$f":"SUM(E50:E51)","v":0},null,null,null,null,null,null,{"$f":"SUM(L50:L51)","v":0},null,null,{"$f":"SUM(O50:O51)","v":0},null,null,null,null,null,null,{"$f":"SUM(V50:V51)","v":0},null,null,{"$f":"SUM(Y50:Y51)","v":0},null,null,null,null,null,null,{"$f":"SUM(AF50:AF51)","v":0},null,null,{"$f":"SUM(AI50:AI51)","v":0},null,null,null,null,null,null,{"$f":"SUM(AP50:AP51)","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,1,{"$f":"SUM(CY50:CY51)","v":0}]
[null,"Beholdninger",null,null,"Forskydning",null,null,null,null,null,null,null,null,null,"Forskydning",null,null,null,null,null,null,null,null,null,"Forskydning",null,null,null,null,null,null,null,null,null,"Forskydning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY58<>0,1,0)","v":0}]
[null,"Beholdninger, egen avl",null,null,null,null,null,null,null,null,null,{"$f":"D54+E54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L54+O54+R54","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Y54+V54=0,0,IF(ISBLANK(AB54),IF(U54>0,1/(1/U54-1),0),1/AB54))","v":0},{"$f":"V54+Y54+AB54","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AI54+AF54=0,0,IF(ISBLANK(AL54),IF(AE54>0,1/(1/AE54-1),0),1/AL54))","v":0},{"$f":"AF54+AI54+AL54","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,1,{"$f":"IF(D54+L54+V54+AF54+AP54<>0,1,0)","v":0}]
[null,"Beholdninger, indkøbt foder",null,null,null,null,null,null,null,null,null,{"$f":"D55+E55","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L55+O55+R55","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Y55+V55=0,0,IF(ISBLANK(AB55),IF(U55>0,1/(1/U55-1),0),1/AB55))","v":0},{"$f":"V55+Y55+AB55","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AI55+AF55=0,0,IF(ISBLANK(AL55),IF(AE55>0,1/(1/AE55-1),0),1/AL55))","v":0},{"$f":"AF55+AI55+AL55","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D55+L55+V55+AF55+AP55<>0,1,0)","v":0}]
[null,"Jordbeholdninger",null,null,null,null,null,null,null,null,null,{"$f":"D56+E56","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L56+O56+R56","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Y56+V56=0,0,IF(ISBLANK(AB56),IF(U56>0,1/(1/U56-1),0),1/AB56))","v":0},{"$f":"V56+Y56+AB56","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AI56+AF56=0,0,IF(ISBLANK(AL56),IF(AE56>0,1/(1/AE56-1),0),1/AL56))","v":0},{"$f":"AF56+AI56+AL56","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,1,{"$f":"IF(D56+L56+V56+AF56+AP56<>0,1,0)","v":0}]
[null,"Andre beholdninger",null,null,null,null,null,null,null,null,null,{"$f":"D57+E57","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L57+O57+R57","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Y57+V57=0,0,IF(ISBLANK(AB57),IF(U57>0,1/(1/U57-1),0),1/AB57))","v":0},{"$f":"V57+Y57+AB57","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AI57+AF57=0,0,IF(ISBLANK(AL57),IF(AE57>0,1/(1/AE57-1),0),1/AL57))","v":0},{"$f":"AF57+AI57+AL57","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D57+L57+V57+AF57+AP57<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D54:D57)","v":0},{"$f":"SUM(E54:E57)","v":0},null,null,null,null,null,null,{"$f":"SUM(L54:L57)","v":0},null,null,{"$f":"SUM(O54:O57)","v":0},null,null,null,null,{"$f":"SUM(T56:T57)","v":0},null,{"$f":"SUM(V54:V57)","v":0},null,null,{"$f":"SUM(Y54:Y57)","v":0},null,null,null,null,{"$f":"SUM(AD56:AD57)","v":0},null,{"$f":"SUM(AF54:AF57)","v":0},null,null,{"$f":"SUM(AI54:AI57)","v":0},null,null,null,null,{"$f":"SUM(AN56:AN57)","v":0},null,{"$f":"SUM(AP54:AP57)","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,1,{"$f":"SUM(CY54:CY57)","v":0}]
[null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY60<>0,1,0)","v":0}]
["Landbrugsaktiver",null,null,{"$f":"D58+D52+D48+D44+D40+D36+D32+D27","v":0},{"$f":"E27+E32+E36+E40+E44+E48+E52+E58","v":0},null,null,null,null,{"$f":"J27+J32+J36+J40+J44+J48+J52+J58","v":0},null,{"$f":"L58+L52+L48+L44+L40+L36+L32+L27","v":0},null,null,{"$f":"O27+O32+O36+O40+O44+O48+O52+O58","v":0},null,null,null,null,{"$f":"T27+T32+T36+T40+T44+T48+T52+T58","v":0},null,{"$f":"V58+V52+V48+V44+V40+V36+V32+V27","v":0},null,null,{"$f":"Y27+Y32+Y36+Y40+Y44+Y48+Y52+Y58","v":0},null,null,null,null,{"$f":"AD27+AD32+AD36+AD40+AD44+AD48+AD52+AD58","v":0},null,{"$f":"AF58+AF52+AF48+AF44+AF40+AF36+AF32+AF27","v":0},null,null,{"$f":"AI27+AI32+AI36+AI40+AI44+AI48+AI52+AI58","v":0},null,null,null,null,{"$f":"AN27+AN32+AN36+AN40+AN44+AN48+AN52+AN58","v":0},null,{"$f":"AP58+AP52+AP48+AP44+AP40+AP36+AP32+AP27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY58+CY52+CY48+CY44+CY40+CY36+CY32+CY27","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,1,1]
[null,"Biler mv.",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",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,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(CY66<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AT63>0,(D63+E63+F63+I63)/-AT63*K63,0)","v":0},{"$f":"IF(G63>0,12-G63,12)","v":12},{"$f":"D63+E63+F63+I63+J63","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB63>0,(L63+O63+P63+S63)/-BB63*U63,0)","v":0},{"$f":"IF(Q63>0,12-Q63,IF(BB63>12,12,IF(BB63-12>0,BB63-12,BB63)))","v":0},{"$f":"IF(CL63=0,L63+O63+P63+S63+T63,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL63>0,(V63+Y63+Z63+AC63)/-BL63*AE63,0)","v":0},{"$f":"IF(AA63>0,12-AA63,IF(BL63>12,12,IF(BL63-12>0,BL63-12,BL63)))","v":0},{"$f":"IF(CS63=0,V63+Y63+Z63+AC63+AD63,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV63>0,(AF63+AI63+AJ63+AM63)/-BV63*AO63,0)","v":0},{"$f":"IF(AK63>0,12-AK63,IF(BV63>12,12,IF(BV63-12>0,BV63-12,BV63)))","v":0},{"$f":"IF(CZ63=0,AF63+AI63+AJ63+AM63+AN63,0)","v":0},null,null,null,{"$f":"H63*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT63>0,AT63-K63,R63*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB63>0,BB63-U63,AB63*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL63>0,BL63-AE63,AL63*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D63+L63+V63+AF63+AP63<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AT64>0,(D64+E64+F64+I64)/-AT64*K64,0)","v":0},{"$f":"IF(G64>0,12-G64,12)","v":12},{"$f":"D64+E64+F64+I64+J64","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB64>0,(L64+O64+P64+S64)/-BB64*U64,0)","v":0},{"$f":"IF(Q64>0,12-Q64,IF(BB64>12,12,IF(BB64-12>0,BB64-12,BB64)))","v":0},{"$f":"IF(CL64=0,L64+O64+P64+S64+T64,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL64>0,(V64+Y64+Z64+AC64)/-BL64*AE64,0)","v":0},{"$f":"IF(AA64>0,12-AA64,IF(BL64>12,12,IF(BL64-12>0,BL64-12,BL64)))","v":0},{"$f":"IF(CS64=0,V64+Y64+Z64+AC64+AD64,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV64>0,(AF64+AI64+AJ64+AM64)/-BV64*AO64,0)","v":0},{"$f":"IF(AK64>0,12-AK64,IF(BV64>12,12,IF(BV64-12>0,BV64-12,BV64)))","v":0},{"$f":"IF(CZ64=0,AF64+AI64+AJ64+AM64+AN64,0)","v":0},null,null,null,{"$f":"H64*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT64>0,AT64-K64,R64*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB64>0,BB64-U64,AB64*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL64>0,BL64-AE64,AL64*12)","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,{"$f":"IF(D64+L64+V64+AF64+AP64<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY63+CY64>0,1,0)","v":0}]
["Biler mv.",null,null,{"$f":"SUM(D63:D64)","v":0},{"$f":"SUM(E62:E64)","v":0},null,null,null,null,{"$f":"SUM(J62:J64)","v":0},null,{"$f":"SUM(L63:L64)","v":0},null,null,{"$f":"SUM(O62:O64)","v":0},null,null,null,null,{"$f":"SUM(T62:T64)","v":0},null,{"$f":"SUM(V63:V64)","v":0},null,null,{"$f":"SUM(Y62:Y64)","v":0},null,null,null,null,{"$f":"SUM(AD62:AD64)","v":0},null,{"$f":"SUM(AF63:AF64)","v":0},null,null,{"$f":"SUM(AI62:AI64)","v":0},null,null,null,null,{"$f":"SUM(AN62:AN64)","v":0},null,{"$f":"SUM(AP63:AP64)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY63:CY64)","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,1,{"$f":"CY66","v":0}]
[null,"Aktiver udenfor landbrug",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY72<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AT69>0,(D69+E69+F69+I69)/-AT69*K69,0)","v":0},{"$f":"IF(G69>0,12-G69,12)","v":12},{"$f":"D69+E69+F69+I69+J69","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB69>0,(L69+O69+P69+S69)/-BB69*U69,0)","v":0},{"$f":"IF(Q69>0,12-Q69,IF(BB69>12,12,IF(BB69-12>0,BB69-12,BB69)))","v":0},{"$f":"IF(CL69=0,L69+O69+P69+S69+T69,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL69>0,(V69+Y69+Z69+AC69)/-BL69*AE69,0)","v":0},{"$f":"IF(AA69>0,12-AA69,IF(BL69>12,12,IF(BL69-12>0,BL69-12,BL69)))","v":0},{"$f":"IF(CS69=0,V69+Y69+Z69+AC69+AD69,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV69>0,(AF69+AI69+AJ69+AM69)/-BV69*AO69,0)","v":0},{"$f":"IF(AK69>0,12-AK69,IF(BV69>12,12,IF(BV69-12>0,BV69-12,BV69)))","v":0},{"$f":"IF(CZ69=0,AF69+AI69+AJ69+AM69+AN69,0)","v":0},null,null,null,{"$f":"H69*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT69>0,AT69-K69,R69*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB69>0,BB69-U69,AB69*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL69>0,BL69-AE69,AL69*12)","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,{"$f":"IF(D69+L69+V69+AF69+AP69<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AT70>0,(D70+E70+F70+I70)/-AT70*K70,0)","v":0},{"$f":"IF(G70>0,12-G70,12)","v":12},{"$f":"D70+E70+F70+I70+J70","v":0},null,null,null,null,null,null,null,{"$f":"IF(BB70>0,(L70+O70+P70+S70)/-BB70*U70,0)","v":0},{"$f":"IF(Q70>0,12-Q70,IF(BB70>12,12,IF(BB70-12>0,BB70-12,BB70)))","v":0},{"$f":"IF(CL70=0,L70+O70+P70+S70+T70,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BL70>0,(V70+Y70+Z70+AC70)/-BL70*AE70,0)","v":0},{"$f":"IF(AA70>0,12-AA70,IF(BL70>12,12,IF(BL70-12>0,BL70-12,BL70)))","v":0},{"$f":"IF(CS70=0,V70+Y70+Z70+AC70+AD70,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BV70>0,(AF70+AI70+AJ70+AM70)/-BV70*AO70,0)","v":0},{"$f":"IF(AK70>0,12-AK70,IF(BV70>12,12,IF(BV70-12>0,BV70-12,BV70)))","v":0},{"$f":"IF(CZ70=0,AF70+AI70+AJ70+AM70+AN70,0)","v":0},null,null,null,{"$f":"H70*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AT70>0,AT70-K70,R70*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BB70>0,BB70-U70,AB70*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BL70>0,BL70-AE70,AL70*12)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D70+L70+V70+AF70+AP70<>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,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(CY69+CY70>0,1,0)","v":0}]
["Aktiver udenfor landbrug",null,null,{"$f":"SUM(D69:D70)","v":0},{"$f":"SUM(E68:E70)","v":0},null,null,null,null,{"$f":"SUM(J68:J70)","v":0},null,{"$f":"SUM(L69:L70)","v":0},null,null,{"$f":"SUM(O68:O70)","v":0},null,null,null,null,{"$f":"SUM(T68:T70)","v":0},null,{"$f":"SUM(V69:V70)","v":0},null,null,{"$f":"SUM(Y68:Y70)","v":0},null,null,null,null,{"$f":"SUM(AD68:AD70)","v":0},null,{"$f":"SUM(AF69:AF70)","v":0},null,null,{"$f":"SUM(AI68:AI70)","v":0},null,null,null,null,{"$f":"SUM(AN68:AN70)","v":0},null,{"$f":"SUM(AP69:AP70)","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,1,{"$f":"SUM(CY69:CY70)","v":0}]
[null,null,null,null,"Investering",null,null,null,null,null,null,null,null,null,"Investering",null,null,null,null,null,null,null,null,null,"Investering",null,null,null,null,null,null,null,null,null,"Investering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(CY74:CY76)<>0,1,0)","v":0}]
[null,"Tilgodehavender i alt",null,null,null,null,null,null,null,null,null,{"$f":"D74+E74+H74+F74+I74","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(O74+L74=0,0,IF(ISBLANK(R74),IF(K74>0,1/(1/K74-1),0),1/R74))","v":0},{"$f":"IF(CL74=0,L74+O74+P74+S74+T74,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Y74+V74=0,0,IF(ISBLANK(AB74),IF(U74>0,1/(1/U74-1),0),1/AB74))","v":0},{"$f":"IF(CS74=0,V74+Y74+Z74+AC74+AD74,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AI74+AF74=0,0,IF(ISBLANK(AL74),IF(AE74>0,1/(1/AE74-1),0),1/AL74))","v":0},{"$f":"IF(CZ74=0,AF74+AI74+AJ74+AM74+AN74,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D74+L74+V74+AF74+AP74<>0,1,0)","v":0}]
[null,"Værdipapirer",null,null,null,null,null,null,null,null,null,{"$f":"D75+E75+H75+F75+I75","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(O75+L75=0,0,IF(ISBLANK(R75),IF(K75>0,1/(1/K75-1),0),1/R75))","v":0},{"$f":"IF(CL75=0,L75+O75+P75+S75+T75,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Y75+V75=0,0,IF(ISBLANK(AB75),IF(U75>0,1/(1/U75-1),0),1/AB75))","v":0},{"$f":"IF(CS75=0,V75+Y75+Z75+AC75+AD75,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AI75+AF75=0,0,IF(ISBLANK(AL75),IF(AE75>0,1/(1/AE75-1),0),1/AL75))","v":0},{"$f":"IF(CZ75=0,AF75+AI75+AJ75+AM75+AN75,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R75),AT75,R75)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB75),BB75,AB75)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL75),BL75,AL75)","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,{"$f":"IF(D75+L75+V75+AF75+AP75<>0,1,0)","v":0}]
[null,"Indlån",null,null,null,null,null,null,null,null,{"$f":"IF(E76+D76=0,0,IF(ISBLANK(H76),IF(C76>0,1/(1/C76-1),0),1/H76))","v":0},{"$f":"D76+E76+F76+I76+J76","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(O76+L76=0,0,IF(ISBLANK(R76),IF(K76>0,1/(1/K76-1),0),1/R76))","v":0},{"$f":"IF(CL76=0,L76+O76+P76+S76+T76,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(Y76+V76=0,0,IF(ISBLANK(AB76),IF(U76>0,1/(1/U76-1),0),1/AB76))","v":0},{"$f":"IF(CS76=0,V76+Y76+Z76+AC76+AD76,0)","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(AI76+AF76=0,0,IF(ISBLANK(AL76),IF(AE76>0,1/(1/AE76-1),0),1/AL76))","v":0},{"$f":"IF(CZ76=0,AF76+AI76+AJ76+AM76+AN76,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D76+L76+V76+AF76+AP76<>0,1,0)","v":0}]
[null,"KK (når den er positiv)",null,{"$f":"IF(C108>=0,C108,-0.000000000000001)","v":0},{"$f":"'A-S Resultat'!E174/-1000","v":0},null,null,{"$f":"'A-S Resultat'!G174/-1000","v":0},null,null,null,{"$f":"IF('A-S Resultat'!G189>0,'A-S Resultat'!G189/1000,0)","v":0},null,null,{"$f":"'A-S Resultat'!O174/-1000","v":0},null,null,{"$f":"'A-S Resultat'!Q174/-1000","v":0},null,null,null,{"$f":"IF('A-S Resultat'!Q189>0,'A-S Resultat'!Q189/1000,0)","v":0},null,null,{"$f":"'A-S Resultat'!Y174/-1000","v":0},null,null,{"$f":"'A-S Resultat'!AA174/-1000","v":0},null,null,null,{"$f":"IF('A-S Resultat'!AA189>0,'A-S Resultat'!AA189/1000,0)","v":0},null,null,{"$f":"'A-S Resultat'!AI174/-1000","v":0},null,null,{"$f":"'A-S Resultat'!AK174/-1000","v":0},null,null,null,{"$f":"IF('A-S Resultat'!AK189>0,'A-S Resultat'!AK189/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D77+L77+V77+AF77+AP77<>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,null,null,null,null,null,null,null,null,null,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]
["Finansaktiver",null,null,{"$f":"SUM(D74:D77)","v":0},{"$f":"SUM(E74:E77)","v":0},null,null,{"$f":"SUM(H74:H77)","v":0},null,null,null,{"$f":"SUM(L74:L77)","v":0},null,null,{"$f":"SUM(O74:O77)","v":0},null,null,{"$f":"SUM(R74:R77)","v":0},{"$f":"SUM(S74:S76)","v":0},null,null,{"$f":"SUM(V74:V77)","v":0},null,null,{"$f":"SUM(Y74:Y77)","v":0},null,null,{"$f":"SUM(AB74:AB77)","v":0},null,null,null,{"$f":"SUM(AF74:AF77)","v":0},null,null,{"$f":"SUM(AI74:AI77)","v":0},null,null,{"$f":"SUM(AL74:AL77)","v":0},null,null,null,{"$f":"SUM(AP74:AP77)","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,1,{"$f":"SUM(CY74:CY77)","v":0}]
[null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["A/S aktiver i alt",null,null,{"$f":"IF(ISNUMBER(SUM(D13:D76)),D79+D60+D66+D72,0)","v":0},{"$f":"E60+E66+E72+E79","v":0},null,null,null,null,{"$f":"J60+J66+J72+J79","v":0},null,{"$f":"IF(ISNUMBER(SUM(L13:L76)),L79+L60+L66+L72,0)","v":0},null,null,{"$f":"O60+O66+O72+O79","v":0},null,null,null,{"$f":"S60+S66+S72","v":0},{"$f":"T60+T66+T72+T79","v":0},null,{"$f":"IF(ISNUMBER(SUM(V13:V76)),V79+V60+V66+V72,0)","v":0},null,null,{"$f":"Y60+Y66+Y72+Y79","v":0},null,null,null,null,{"$f":"AD60+AD66+AD72+AD79","v":0},null,{"$f":"IF(ISNUMBER(SUM(AF13:AF76)),AF79+AF60+AF66+AF72,0)","v":0},null,null,{"$f":"AI60+AI66+AI72+AI79","v":0},{"$f":"AJ60+AJ66+AJ72+AJ79","v":0},null,null,null,{"$f":"AN60+AN66+AN72+AN79","v":0},null,{"$f":"IF(ISNUMBER(SUM(AP13:AP76)),AP79+AP60+AP66+AP72,0)","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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
[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,1,0]
[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,"Besætning sum (altid resultatført)",null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["A/S PASSIVER",null,null,{"$f":"D9","v":2025}," - 1.000 kr -",null,null,null,null,null,null,{"$f":"L9","v":2026}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"V9","v":2027},null,null," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AF9","v":2028},null,null," - 1.000 kr -",null,null,null,null,null,null,{"$f":"AP9","v":2029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[{"$f":"(SUM(A92:A94)-3)/3+2","v":3},null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(CY96<>0,1,0)","v":0}]
[1,"Realkredit",null,null,null,null,null,null,null,null,{"$f":"IF(-H92<TabsProcent*(D92+E92),1,0)","v":{"$error":"#NAME?"}},{"$f":"D92+E92+H92","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(-R92<TabsProcent*(L92+O92),1,0)","v":{"$error":"#NAME?"}},{"$f":"L92+O92+R92","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(-AB92<TabsProcent*(V92+Y92),1,0)","v":{"$error":"#NAME?"}},{"$f":"V92+Y92+AB92","v":0},null,null,null,null,null,null,{"$f":"IF(AO92=1,AF92+AI92+AJ92+AL92,0)","v":0},null,null,{"$f":"AF92+AI92+AL92","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,1,{"$f":"IF(D92+L92+V92+AF92+AP92<>0,1,0)","v":0}]
[3,"Bank",null,null,null,null,null,null,null,null,{"$error":"#NAME?"},0,null,null,null,null,null,null,null,null,{"$error":"#NAME?"},0,null,null,null,null,null,null,null,null,{"$error":"#NAME?"},{"$f":"V93+Y93+AB93","v":0},null,null,null,null,null,null,0,null,null,{"$f":"AF93+AI93+AL93","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,1,0]
[2,null,null,null,null,null,null,null,null,null,{"$error":"#NAME?"},0,null,null,null,null,null,null,null,null,{"$error":"#NAME?"},0,null,null,null,null,null,null,null,null,{"$error":"#NAME?"},0,null,null,null,null,null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Realkreditinstitutter",null,null,{"$f":"IF(ISNUMBER(SUM(D92:D94)),SUM(D92:D94),0)","v":0},{"$f":"SUM(E92:E94)","v":0},null,null,{"$f":"SUM(H92:H94)","v":0},null,{"$f":"SUM(J92:J94)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L92:L94)),SUM(L92:L94),0)","v":0},null,null,{"$f":"SUM(O92:O94)","v":0},null,null,{"$f":"SUM(R92:R94)","v":0},null,{"$f":"SUM(T92:T94)","v":0},null,{"$f":"IF(ISNUMBER(SUM(V92:V94)),SUM(V92:V94),0)","v":0},null,null,{"$f":"SUM(Y92:Y94)","v":0},null,null,{"$f":"SUM(AB92:AB94)","v":0},null,{"$f":"SUM(AD92:AD94)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AF92:AF94)),SUM(AF92:AF94),0)","v":0},null,null,{"$f":"SUM(AI92:AI94)","v":0},null,null,{"$f":"SUM(AL92:AL94)","v":0},{"$f":"SUM(AM92:AM94)","v":0},{"$f":"SUM(AN92:AN94)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AP92:AP94)),SUM(AP92:AP94),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY92:CY94)","v":0}]
[{"$f":"(SUM(A98:A100)-3)/3+2","v":3},null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY103<>0,1,0)","v":0}]
[1,"Bank",null,null,null,null,null,null,null,null,{"$f":"IF(-H98<TabsProcent*(D98+E98),1,0)","v":{"$error":"#NAME?"}},{"$f":"D98+E98+H98","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(-R98<TabsProcent*(L98+O98),1,0)","v":{"$error":"#NAME?"}},{"$f":"L98+O98+R98","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(-AB98<TabsProcent*(V98+Y98),1,0)","v":{"$error":"#NAME?"}},{"$f":"V98+Y98+AB98","v":0},null,null,null,null,null,null,{"$f":"IF(AO98=1,AF98+AI98+AJ98+AL98,0)","v":0},null,null,{"$f":"AF98+AI98+AL98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D98+L98+V98+AF98+AP98<>0,1,0)","v":0}]
[3,"Bank",null,null,null,null,null,null,null,null,{"$f":"IF(-H99<TabsProcent*(D99+E99),1,0)","v":{"$error":"#NAME?"}},{"$f":"D99+E99+H99","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(-R99<TabsProcent*(L99+O99),1,0)","v":{"$error":"#NAME?"}},{"$f":"L99+O99+R99","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(-AB99<TabsProcent*(V99+Y99),1,0)","v":{"$error":"#NAME?"}},{"$f":"V99+Y99+AB99","v":0},null,null,null,null,null,null,{"$f":"IF(AO99=1,AF99+AI99+AJ99+AL99,0)","v":0},null,null,{"$f":"AF99+AI99+AL99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D99+L99+V99+AF99+AP99<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CY102","v":0}]
["Pengeinstitutter mv.",null,null,{"$f":"IF(ISNUMBER(SUM(D98:D100)),SUM(D98:D100),0)","v":0},{"$f":"SUM(E98:E100)","v":0},null,null,{"$f":"SUM(H98:H100)","v":0},null,{"$f":"SUM(J100:J100)","v":0},null,{"$f":"IF(ISNUMBER(SUM(L98:L100)),SUM(L98:L100),0)","v":0},{"$f":"SUM(M98:M100)","v":0},null,{"$f":"SUM(O98:O100)","v":0},{"$f":"SUM(P98:P100)","v":0},null,{"$f":"SUM(R98:R100)","v":0},null,{"$f":"SUM(T100:T100)","v":0},null,{"$f":"IF(ISNUMBER(SUM(V98:V100)),SUM(V98:V100),0)","v":0},{"$f":"SUM(W98:W100)","v":0},null,{"$f":"SUM(Y98:Y100)","v":0},{"$f":"SUM(Z98:Z100)","v":0},null,{"$f":"SUM(AB98:AB100)","v":0},null,{"$f":"SUM(AD100:AD100)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AF98:AF100)),SUM(AF98:AF100),0)","v":0},{"$f":"SUM(AG98:AG100)","v":0},null,{"$f":"SUM(AI98:AI100)","v":0},{"$f":"SUM(AJ98:AJ100)","v":0},null,{"$f":"SUM(AL98:AL100)","v":0},{"$f":"SUM(AM100:AM100)","v":0},{"$f":"SUM(AN100:AN100)","v":0},null,{"$f":"IF(ISNUMBER(SUM(AP98:AP100)),SUM(AP98:AP100),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D102+L102+V102+AF102+AP102<>0,1,0)","v":0}]
[null,null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CY102","v":0}]
[1,"Foderstof",null,null,null,null,null,null,null,null,{"$f":"IF(-H104<TabsProcent*(D104+E104),1,0)","v":{"$error":"#NAME?"}},{"$f":"D104+E104+H104","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(-R104<TabsProcent*(L104+O104),1,0)","v":{"$error":"#NAME?"}},{"$f":"L104+O104+R104","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(-AB104<TabsProcent*(V104+Y104),1,0)","v":{"$error":"#NAME?"}},{"$f":"V104+Y104+AB104","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AF104+AI104+AL104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D104+L104+V104+AF104+AP104<>0,1,0)","v":0}]
[2,"Anden gæld",null,null,null,null,null,null,null,null,{"$f":"IF(-H105<TabsProcent*(D105+E105),1,0)","v":{"$error":"#NAME?"}},{"$f":"D105+E105+H105","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(-R105<TabsProcent*(L105+O105),1,0)","v":{"$error":"#NAME?"}},{"$f":"L105+O105+R105","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(-AB105<TabsProcent*(V105+Y105),1,0)","v":{"$error":"#NAME?"}},{"$f":"V105+Y105+AB105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AF105+AI105+AL105","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,1,0]
[null,"Anden gæld i alt",null,{"$f":"IF(ISNUMBER(SUM(D104:D105)),SUM(D104:D105),0)","v":0},{"$f":"SUM(E104:E105)","v":0},null,null,{"$f":"SUM(H104:H105)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(L104:L105)),SUM(L104:L105),0)","v":0},null,null,{"$f":"SUM(O104:O105)","v":0},null,null,{"$f":"SUM(R104:R105)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(V104:V105)),SUM(V104:V105),0)","v":0},null,null,{"$f":"SUM(Y104:Y105)","v":0},null,null,{"$f":"SUM(AB104:AB105)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AF104:AF105)),SUM(AF104:AF105),0)","v":0},null,null,{"$f":"SUM(AI104:AI105)","v":0},null,null,{"$f":"SUM(AL104:AL105)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AP104:AP105)),SUM(AP104:AP105),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"SUM(CY104:CY105)","v":0}]
[null,"Moms og afgifter",null,null,{"$f":"-'A-S Resultat'!E178/1000","v":0},null,null,{"$f":"-'A-S Resultat'!G178/1000","v":0},null,null,null,{"$f":"D107+E107+H107","v":0},null,null,{"$f":"-'A-S Resultat'!O178/1000","v":0},null,null,{"$f":"-'A-S Resultat'!Q178/1000","v":0},null,null,null,{"$f":"L107+O107+R107","v":0},null,null,{"$f":"-'A-S Resultat'!Y178/1000","v":0},null,null,{"$f":"-'A-S Resultat'!AA178/1000","v":0},null,null,null,{"$f":"V107+Y107+AB107","v":0},null,null,{"$f":"-'A-S Resultat'!AI178/1000","v":0},null,null,{"$f":"-'A-S Resultat'!AK178/1000","v":0},null,null,null,{"$f":"AF107+AI107+AL107","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,1,0]
[null,"Kassekredit (negativ)",null,{"$f":"IF(D109<0,D109,0)","v":0},{"$f":"'A-S Resultat'!E180/-1000","v":0},null,null,{"$f":"'A-S Resultat'!G180/-1000","v":0},null,null,null,{"$f":"IF('A-S Resultat'!G189<0,'A-S Resultat'!G189/1000,0)","v":0},null,null,{"$f":"'A-S Resultat'!O180/-1000","v":0},null,null,{"$f":"'A-S Resultat'!Q180/-1000","v":0},null,null,null,{"$f":"IF('A-S Resultat'!Q189<0,'A-S Resultat'!Q189/1000,0)","v":0},null,null,{"$f":"'A-S Resultat'!Y180/-1000","v":0},null,null,{"$f":"'A-S Resultat'!AA180/-1000","v":0},null,null,null,{"$f":"IF('A-S Resultat'!AA189<0,'A-S Resultat'!AA189/1000,0)","v":0},null,null,{"$f":"'A-S Resultat'!AI180/-1000","v":0},null,null,{"$f":"'A-S Resultat'!AK180/-1000","v":0},null,null,null,{"$f":"IF('A-S Resultat'!AK189<0,'A-S Resultat'!AK189/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,{"$f":"C108","v":0},null,null,null,null,null,null,null,{"$f":"D109+E108+H108","v":0},null,null,null,null,null,null,null,null,null,{"$f":"L109+O108+R108","v":0},null,null,null,null,null,null,null,null,null,{"$f":"V109+Y108+AB108","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AF109+AI108+AL108","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,1,1]
["A/S gæld i alt",null,null,{"$f":"D96+D102+D106+D107+D108","v":0},{"$f":"SUM(E107:E108)","v":0},null,null,{"$f":"SUM(H107:H108)","v":0},null,null,null,{"$f":"L96+L102+L106+L107+L108","v":0},null,null,{"$f":"SUM(O107:O108)","v":0},null,null,{"$f":"SUM(R107:R108)","v":0},null,null,null,{"$f":"V96+V102+V106+V107+V108","v":0},null,null,{"$f":"SUM(Y107:Y108)","v":0},null,null,{"$f":"SUM(AB107:AB108)","v":0},null,null,null,{"$f":"AF96+AF102+AF106+AF107+AF108","v":0},null,null,{"$f":"SUM(AI107:AI108)","v":0},null,null,{"$f":"SUM(AL107:AL108)","v":0},null,null,null,{"$f":"AP96+AP102+AP106+AP107+AP108","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(CY96+CY106+CY107+CY108<>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,null,null,null,null,null,null,null,null,null,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]
["Hensættelse, udskudt skat",null,null,{"$f":"'Udskudt Skat'!H26*-1","v":0},{"$f":"IF('A-S Resultat'!G120>0,'A-S Resultat'!G120/1000,0)","v":0},null,null,{"$f":"L112-D112","v":0},null,null,null,{"$f":"'Udskudt Skat'!O26*-1","v":0},null,null,{"$f":"IF('A-S Resultat'!Q120>0,'A-S Resultat'!Q120/1000,0)","v":0},null,null,{"$f":"V112-L112","v":0},null,null,null,{"$f":"'Udskudt Skat'!V26*-1","v":0},null,null,{"$f":"IF('A-S Resultat'!AA120>0,'A-S Resultat'!AA120/1000,0)","v":0},null,null,{"$f":"AF112-V112","v":0},null,null,null,{"$f":"'Udskudt Skat'!AC26*-1","v":0},null,null,{"$f":"IF('A-S Resultat'!AK120>0,'A-S Resultat'!AK120/1000,0)","v":0},null,null,{"$f":"AP112-AF112","v":0},null,null,null,{"$f":"'Udskudt Skat'!AJ26*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D112+L112+T112+AB112+AJ112<>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,null,null,null,null,null,null,null,null,null,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,{"$f":"CY112","v":0}]
[null,"Aktiekapital, antal aktier",400000,{"$f":"C114/1000","v":400},null,null,null,null,null,null,null,{"$f":"D114","v":400},null,null,null,null,null,null,null,null,null,{"$f":"L114","v":400},null,null,null,null,null,null,null,null,null,{"$f":"V114","v":400},null,null,null,null,null,null,null,null,null,{"$f":"AF114","v":400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(D114+L114+T114+AB114+AJ114<>0,1,0)","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CY114","v":1}]
[null,"Overkurs ved emission",null,{"$f":"D81+D110+D112-D114-D118","v":-400},null,null,null,null,null,null,null,{"$f":"D116","v":-400},null,null,null,null,null,null,null,null,null,{"$f":"L116","v":-400},null,null,null,null,null,null,null,null,null,{"$f":"V116","v":-400},null,null,null,null,null,null,null,null,null,{"$f":"AF116","v":-400},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(D116+L116+T116+AB116+AJ116<>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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CY116","v":1}]
[null,"Overført resultat",null,{"$f":"IF(C118<>0,C118,0)","v":0},{"$f":"IF('A-S Resultat'!G123<0,'A-S Resultat'!G123/1000,0)","v":0},null,null,{"$f":"IF('A-S Resultat'!G123>0,'A-S Resultat'!G123/1000,0)","v":0},null,null,null,{"$f":"L81+L112+L110-L114-L116","v":0},null,null,{"$f":"IF('A-S Resultat'!Q123<0,'A-S Resultat'!Q123/1000,0)","v":0},null,null,{"$f":"IF('A-S Resultat'!Q123>0,'A-S Resultat'!Q123/1000,0)","v":0},null,null,null,{"$f":"L118+O118+R118","v":0},null,null,{"$f":"IF('A-S Resultat'!AA123<0,'A-S Resultat'!AA123/1000,0)","v":0},null,null,{"$f":"IF('A-S Resultat'!AA123>0,'A-S Resultat'!AA123/1000,0)","v":0},null,null,null,{"$f":"V118+Y118+AB118","v":0},null,null,{"$f":"IF('A-S Resultat'!AK123<0,'A-S Resultat'!AK123/1000,0)","v":0},null,null,{"$f":"IF('A-S Resultat'!AK123>0,'A-S Resultat'!AK123/1000,0)","v":0},null,null,null,{"$f":"AF118+AI118+AL118","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,1,{"$f":"IF(L118+V118+AF118+AP118<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CX118","v":1},{"$f":"CY118","v":0}]
["A/S egenkapital",null,null,{"$f":"D81+D110+D112","v":0},{"$f":"E118","v":0},null,null,{"$f":"H118","v":0},null,null,null,{"$f":"L81+L110+L112","v":0},null,null,{"$f":"O118","v":0},null,null,{"$f":"R118","v":0},null,null,null,{"$f":"V81+V110+V112","v":0},null,null,{"$f":"Y118","v":0},null,null,{"$f":"AB118","v":0},null,null,null,{"$f":"AF81+AF110+AF112","v":0},null,null,{"$f":"AI118","v":0},null,null,{"$f":"AL118","v":0},null,null,null,{"$f":"AP81+AP110+AP112","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,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,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,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,"Indre værdi pr. aktie á 1 kr",null,{"$f":"IF($C$114>0,D120*1000/$C$114,\"-\")","v":0},null,null,null,null,null,null,null,{"$f":"IF($C$114>0,L120*1000/$C$114,\"-\")","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF($C$114>0,V120*1000/$C$114,\"-\")","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF($C$114>0,AF120*1000/$C$114,\"-\")","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF($C$114>0,AP120*1000/$C$114,\"-\")","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Kursværdi af ejerandele",null,null," + køb ",null,null," - salg",null,null,null,null,null,null," + køb ",null,null," - salg",null,null,null,null,null,null," + køb ",null,null," - salg",null,null,null,null,null,null," + køb ",null,null," - salg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"   Senior Holding ejerandel",{"$f":"Holding!B7","v":0.9},{"$f":"D120*$C126","v":0},{"$f":"IF(J126>C126,(J126-C126)*(D126/C126),0)","v":0},null,null,{"$f":"IF(J126<C126,(J126-C126)*(D126/C126),0)","v":0},null,{"$f":"Holding!E7","v":0.9},null,{"$f":"J126*L120","v":0},null,null,{"$f":"IF(T126>J126,(T126-J126)*(L126/J126),0)","v":0},null,null,{"$f":"IF(T126<J126,(T126-J126)*(L126/J126),0)","v":0},null,{"$f":"Holding!O7","v":0.9},null,{"$f":"T126*V120","v":0},null,null,{"$f":"IF(AD126>T126,(AD126-T126)*(V126/T126),0)","v":0},null,null,{"$f":"IF(AD126<T126,(AD126-T126)*(V126/T126),0)","v":0},null,{"$f":"Holding!Y7","v":0.9},null,{"$f":"AD126*AF120","v":0},null,null,{"$f":"IF(AN126>AD126,(AN126-AD126)*(AF126/AD126),0)","v":0},null,null,{"$f":"IF(AN126<AD126,(AN126-AD126)*(AF126/AD126),0)","v":0},null,{"$f":"Holding!AI7","v":0.9},null,{"$f":"AN126*AP120","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,1,1]
[null,"   Junior Holding ejerandel",{"$f":"1-C126","v":9.9999999999999978E-2},{"$f":"D120*$C127","v":0},{"$f":"H126*-1","v":0},null,null,{"$f":"E126*-1","v":0},null,{"$f":"1-J126","v":9.9999999999999978E-2},null,{"$f":"J127*L120","v":0},null,null,{"$f":"R126*-1","v":0},null,null,{"$f":"O126*-1","v":0},null,{"$f":"1-T126","v":9.9999999999999978E-2},null,{"$f":"T127*V120","v":0},null,null,{"$f":"AB126*-1","v":0},null,null,{"$f":"Y126*-1","v":0},null,{"$f":"1-AD126","v":9.9999999999999978E-2},null,{"$f":"AD127*AF120","v":0},null,null,{"$f":"AL126*-1","v":0},null,null,{"$f":"AI126*-1","v":0},null,{"$f":"1-AN126","v":9.9999999999999978E-2},null,{"$f":"AN127*AP120","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,{"$f":"SUM(D126:D127)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(L126:L127)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(V126:V127)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AF126:AF127)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AP126:AP127)","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,1,1]
[null,null,null,{"$f":"IF(OR(B126<10%,B127<10%),\"Du er kommet under 10 % i ejerandel\",\"\")","v":""},null,null,null,{"$f":"IF(L128=0,\"\",IF(OR(J126<10%,J127<10%),\"Du er kommet under 10 % i ejerandel\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(V128=0,\"\",IF(OR(T126<10%,T127<10%),\"Du er kommet under 10 % i ejerandel\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(AF128=0,\"\",IF(OR(AD126<10%,AD127<10%),\"Du er kommet under 10 % i ejerandel\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"IF(AP128=0,\"\",IF(OR(AN126<10%,AN127<10%),\"Du er kommet under 10 % i ejerandel\",\"\"))","v":""},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Kassekredit/likviditet i alt",null,null,{"$f":"IF(D77>0,D77,BVkk)","v":0},null,null,null,null,null,null,null,{"$f":"IF(L77>0,L77,L108)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(V77>0,V77,V108)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AF77>0,AF77,AF108)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AP77>0,AP77,AP108)","v":0}]
[]
["* Stjerne markerer immaterielle aktiver og rettigheder, hvor evt. afskrivning ikke føres sammen med øvrige afskrivninger, men lige før årets resultat før skat."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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:AQ146)),1,0)","v":1}]

{"sheet":"Betalt Skat","index":3,"n_rows":53,"n_cols":61,"rows_kept":53,"cut":false,"hidden":false,"merged":[[32,57,32,58],[35,57,35,58],[14,54,14,56],[32,23,32,24],[35,23,35,24],[14,20,14,22],[32,40,32,41],[35,40,35,41],[14,37,14,39],[50,5,50,9],[14,5,14,7],[16,4,16,6],[51,5,51,9],[52,5,52,9],[32,8,32,9],[35,8,35,9],[47,5,47,9],[48,5,48,9],[49,5,49,9],[45,5,45,9],[46,5,46,9],[44,5,44,9],[23,2,23,3],[8,18,8,19],[9,18,9,19],[43,2,43,4],[3,6,3,7],[4,8,4,9],[10,18,10,19],[11,18,11,19],[12,18,12,19],[13,18,13,19],[18,2,18,3],[19,2,19,3],[20,2,20,3],[21,2,21,3],[22,2,22,3],[10,35,10,36],[11,35,11,36],[12,35,12,36],[13,35,13,36],[5,18,5,19],[6,18,6,19],[7,18,7,19],[5,35,5,36],[6,35,6,36],[7,35,7,36],[8,35,8,36],[9,35,9,36],[10,52,10,53],[11,52,11,53],[12,52,12,53],[13,52,13,53],[5,52,5,53],[6,52,6,53],[7,52,7,53],[8,52,8,53],[9,52,9,53]]}
["BETALT SKAT",null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!D9","v":2025},null,null,null,null,null,"BETALT SKAT",null,null,null,null,null,null,null,null,{"$f":"J1+1","v":2026},null,null,null,null,null,null,null,"BETALT SKAT",null,null,null,null,null,null,null,null,{"$f":"Y1+1","v":2027},null,null,null,null,null,null,null,"BETALT SKAT",null,null,null,null,null,null,null,null,{"$f":"AP1+1","v":2028}]
[null,{"$f":"'A-S Balance'!$B$2","v":0}]
[null,{"$f":"'A-S Balance'!$B$3","v":0}]
[null,{"$f":"'A-S Balance'!$B$4","v":0}]
[null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AI1","v":"© CHA 02.05.2025"},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,"Drifts-primo","Evt","Årets","Afskr.",null,"Årets","Max",null,null,null,null,null,null,null,null,"Primo",null,"Årets","Afskr.",null,"Årets","Max",null,"afskr/nedskr",null,null,null,null,null,null,null,null,"Primo",null,"Årets","Afskr.",null,"Årets","Max",null,"afskr/nedskr",null,null,null,null,null,null,null,null,"Primo",null,"Årets","Afskr.",null,"Årets","Max",null,"afskr/nedskr"]
[null,"Fra A-S Balance-arket",null," -1.000 kr. -","Korr.","investering","grundlag","Anvendt","afskrivn.","afskr/nedskr",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,"Fast ejendom",null,{"$f":"IF(ISNUMBER('A-S Balance'!D27),'A-S Balance'!D27,0)","v":0},null," -1.000 -"," -1.000 -","procent"," -1.000 -"," -1.000 -",null,null,null,null,null,"Fast ejendom",null,null,null,null," -1.000 -"," -1.000 -","procent"," -1.000 -"," -1.000 -",null,null,null,null,null,null,null,"Fast ejendom",null,null,null,null," -1.000 -"," -1.000 -","procent"," -1.000 -"," -1.000 -",null,null,null,null,null,null,null,"Fast ejendom",null,null,null,null," -1.000 -"," -1.000 -","procent"," -1.000 -"," -1.000 -"]
[null,null,"Straksfradrag",null,null,"Straksfradrag>",null,{"$f":"IF(AaretsBygningsafskrivning1=0,0,5%)","v":0},{"$f":"IF(AND(VSfoerAfskr>0,OensketVS<=VSfoerAfskr),IF(VSfoerAfskr-OensketVS>J9,J9*-1,(VSfoerAfskr-OensketVS)*-1),0)","v":0},{"$f":"IF(L9>0,L9,0)","v":0},"a",{"$f":"IF(Straksfradragsats*G9<F10,Straksfradragsats*G9,F10)","v":0},null,null,null,null,null,"Straksfradrag",null,null,"Straksfradrag>>>",null,{"$f":"IF(AaretsBygningsafskrivning2=0,0,5%)","v":0},{"$f":"IF(AND(VSfoerAfskr2>0,OensketVS2<=VSfoerAfskr2),IF(VSfoerAfskr2-OensketVS2>Y9,Y9*-1,(VSfoerAfskr2-OensketVS2)*-1),0)","v":0},{"$f":"IF(AA9>0,AA9,0)","v":0},"a",{"$f":"IF(Straksfradragsats*V9<U10,Straksfradragsats*V9,U10)","v":0},null,null,null,null,null,null,null,"Straksfradrag",null,null,"Straksfradrag>>>",null,{"$f":"IF(AaretsBygningsafskrivning3=0,0,5%)","v":0},{"$f":"IF(AND(VSfoerAfskr3>0,OensketVS3<=VSfoerAfskr3),IF(VSfoerAfskr3-OensketVS3>AP9,AP9*-1,(VSfoerAfskr3-OensketVS3)*-1),0)","v":0},{"$f":"IF(AR9>0,AR9,0)","v":0},"a",{"$f":"IF(Straksfradragsats*AM9<AL10,Straksfradragsats*AM9,AL10)","v":0},null,null,null,null,null,null,null,"Straksfradrag",null,null,"Straksfradrag>>>",null,{"$f":"IF(AaretsBygningsafskrivning4=0,0,5%)","v":0},{"$f":"IF(AND(VSfoerAfskr4>0,OensketVS4<=VSfoerAfskr4),IF(VSfoerAfskr4-OensketVS4>BG9,BG9*-1,(VSfoerAfskr4-OensketVS4)*-1),0)","v":0},{"$f":"IF(BI9>0,BI9,0)","v":0},"a",{"$f":"IF(Straksfradragsats*BD9<BC10,Straksfradragsats*BD9,BC10)","v":0}]
[null,"Driftsbygninger","Afskr.grundlag",{"$f":"IF(ISNUMBER('A-S Balance'!D21),'A-S Balance'!D21,0)","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!E21),'A-S Balance'!E21,0)","v":0},{"$f":"E10+F10+AaretsStraksafskr1+D10","v":0},{"$f":"I10/(-G10+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr>0,VSfoerAfskr>=OensketVS),IF(VSfoerAfskr-OensketVS+AaretsStraksafskr1>J10,J10*-1,(VSfoerAfskr-OensketVS+AaretsStraksafskr1)*-1),0)","v":0},{"$f":"IF(L10>0,L10,0)","v":0},"b",{"$f":"IF(D10+E10+F10>-E11,Bygningsafsrksats*G10,0)","v":0},null,null,null,"Driftsbygninger",null,"Afskr.grundlag",{"$f":"G10","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!O21),'A-S Balance'!O21,0)","v":0},{"$f":"S10+U10+AaretsStraksafskr2","v":0},{"$f":"X10/(-V10+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr2>0,VSfoerAfskr2>=OensketVS2),IF(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2>Y10,Y10*-1,(VSfoerAfskr2-OensketVS2+AaretsStraksafskr2)*-1),0)","v":0},{"$f":"IF(AA10>0,AA10,0)","v":0},"b",{"$f":"IF(S10+U10>-S11,Bygningsafsrksats*V10,0)","v":0},null,null,null,null,null,"Driftsbygninger",null,"Afskr.grundlag",{"$f":"V10","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!Y21),'A-S Balance'!Y21,0)","v":0},{"$f":"AJ10+AL10+AaretsStraksafskr3","v":0},{"$f":"AO10/(-AM10+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr3>0,VSfoerAfskr3>=OensketVS3),IF(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3>AP10,AP10*-1,(VSfoerAfskr3-OensketVS3+AaretsStraksafskr3)*-1),0)","v":0},{"$f":"IF(AR10>0,AR10,0)","v":0},"b",{"$f":"IF(AJ10+AL10>-AJ11,Bygningsafsrksats*AM10,0)","v":0},null,null,null,null,null,"Driftsbygninger",null,"Afskr.grundlag",{"$f":"AM10","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!AI21),'A-S Balance'!AI21,0)","v":0},{"$f":"BA10+BC10+AaretsStraksafskr4","v":0},{"$f":"BF10/(-BD10+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr4>0,VSfoerAfskr4>=OensketVS4),IF(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4>BG10,BG10*-1,(VSfoerAfskr4-OensketVS4+AaretsStraksafskr4)*-1),0)","v":0},{"$f":"IF(BI10>0,BI10,0)","v":0},"b",{"$f":"IF(BA10+BC10>-BA11,Bygningsafsrksats*BD10,0)","v":0}]
[null,null,"Akk. afskr. bygn.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Akk. afskr. bygn.",{"$f":"E11+AaretsBygningsafskrivning1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Akk. afskr. bygn.",{"$f":"S11+AaretsBygningsafskrivning2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Akk. afskr. bygn.",{"$f":"AJ11+AaretsBygningsafskrivning3","v":0}]
[null,"Grundforbedringer",null,{"$f":"IF(ISNUMBER('A-S Balance'!D17),'A-S Balance'!D17,0)","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!E17),'A-S Balance'!E17,0)","v":0},{"$f":"D12+E12+F12","v":0},{"$f":"IF(G12=0,\"\",I12/-G12)","v":""},{"$f":"IF(AND(VSfoerAfskr>0,VSfoerAfskr>=OensketVS),IF(VSfoerAfskr-OensketVS+AaretsBygningsafskrivning1+AaretsStraksafskr1>J12,J12*-1,(VSfoerAfskr-OensketVS+AaretsBygningsafskrivning1+AaretsStraksafskr1)*-1),0)","v":0},{"$f":"IF(L12>0,L12,0)","v":0},"c",{"$f":"Grundforbedringsafskrsats*G12","v":0},null,null,null,"Grundforbedringer",null,null,{"$f":"G12","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!O17),'A-S Balance'!O17,0)","v":0},{"$f":"G12+U12","v":0},{"$f":"IF(V12=0,\"\",X12/-V12)","v":""},{"$f":"IF(AND(VSfoerAfskr2>0,VSfoerAfskr2>=OensketVS2),IF(VSfoerAfskr2-OensketVS2+AaretsBygningsafskrivning2+AaretsStraksafskr2>Y12,Y12*-1,(VSfoerAfskr2-OensketVS2+AaretsBygningsafskrivning2+AaretsStraksafskr2)*-1),0)","v":0},{"$f":"IF(AA12>0,AA12,0)","v":0},"c",{"$f":"Grundforbedringsafskrsats*V12","v":0},null,null,null,null,null,"Grundforbedringer",null,null,{"$f":"U12","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!Y17),'A-S Balance'!Y17,0)","v":0},{"$f":"V12+AL12","v":0},{"$f":"IF(AM12=0,\"\",AO12/-AM12)","v":""},{"$f":"IF(AND(VSfoerAfskr3>0,VSfoerAfskr3>=OensketVS3),IF(VSfoerAfskr3-OensketVS3+AaretsBygningsafskrivning3+AaretsStraksafskr3>AP12,AP12*-1,(VSfoerAfskr3-OensketVS3+AaretsBygningsafskrivning3+AaretsStraksafskr3)*-1),0)","v":0},{"$f":"IF(AR12>0,AR12,0)","v":0},"c",{"$f":"Grundforbedringsafskrsats*AM12","v":0},null,null,null,null,null,"Grundforbedringer",null,null,{"$f":"AL12","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!AI17),'A-S Balance'!AI17,0)","v":0},{"$f":"AM12+BC12","v":0},{"$f":"IF(BD12=0,\"\",BF12/-BD12)","v":""},{"$f":"IF(AND(VSfoerAfskr4>0,VSfoerAfskr4>=OensketVS4),IF(VSfoerAfskr4-OensketVS4+AaretsBygningsafskrivning4+AaretsStraksafskr4>BG12,BG12*-1,(VSfoerAfskr4-OensketVS4+AaretsBygningsafskrivning4+AaretsStraksafskr4)*-1),0)","v":0},{"$f":"IF(BI12>0,BI12,0)","v":0},"c",{"$f":"Grundforbedringsafskrsats*BD12","v":0}]
[null,"Inventar (mark, husdyr, andet)",null,{"$f":"IF(ISNUMBER('A-S Balance'!D40+'A-S Balance'!D44+'A-S Balance'!D48),'A-S Balance'!D40+'A-S Balance'!D44+'A-S Balance'!D48,0)","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!E40+'A-S Balance'!E44+'A-S Balance'!E48),'A-S Balance'!E40+'A-S Balance'!E44+'A-S Balance'!E48,0)","v":0},{"$f":"D13+E13+F13","v":0},{"$f":"I13/(-G13+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr>0,VSfoerAfskr>=OensketVS),IF(VSfoerAfskr-OensketVS+AaretsBygningsafskrivning1+AaretsGrundforbedringsafskr1+AaretsStraksafskr1>J13,J13*-1,(VSfoerAfskr-OensketVS+AaretsBygningsafskrivning1+AaretsGrundforbedringsafskr1+AaretsStraksafskr1)*-1),0)","v":0},{"$f":"IF(L13>0,L13,0)","v":0},"d",{"$f":"Inventarafskrivningssats*G13","v":0},null,null,null,"Inventar (mark, husdyr, andet)",null,null,{"$f":"G13+AaretsInventarafskr","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!O40+'A-S Balance'!O44+'A-S Balance'!O48),'A-S Balance'!O40+'A-S Balance'!O44+'A-S Balance'!O48,0)","v":0},{"$f":"G13+U13+AaretsInventarafskr","v":0},{"$f":"X13/(-V13+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr2>0,VSfoerAfskr2>=OensketVS2),IF(VSfoerAfskr2-OensketVS2+AaretsBygningsafskrivning2+AaretsGrundforbedringsafskr2+AaretsStraksafskr2>Y13,Y13*-1,(VSfoerAfskr2-OensketVS2+AaretsBygningsafskrivning2+AaretsGrundforbedringsafskr2+AaretsStraksafskr2)*-1),0)","v":0},{"$f":"IF(AA13>0,AA13,0)","v":0},"d",{"$f":"Inventarafskrivningssats*V13","v":0},null,null,null,null,null,"Inventar (mark, husdyr, andet)",null,null,{"$f":"V13+AaretsInventarafskr2","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!Y40+'A-S Balance'!Y44+'A-S Balance'!Y48),'A-S Balance'!Y40+'A-S Balance'!Y44+'A-S Balance'!Y48,0)","v":0},{"$f":"AJ13+AL13","v":0},{"$f":"AO13/(-AM13+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr3>0,VSfoerAfskr3>=OensketVS3),IF(VSfoerAfskr3-OensketVS3+AaretsBygningsafskrivning3+AaretsGrundforbedringsafskr3+AaretsStraksafskr3>AP13,AP13*-1,(VSfoerAfskr3-OensketVS3+AaretsBygningsafskrivning3+AaretsGrundforbedringsafskr3+AaretsStraksafskr3)*-1),0)","v":0},{"$f":"IF(AR13>0,AR13,0)","v":0},"d",{"$f":"Inventarafskrivningssats*AM13","v":0},null,null,null,null,null,"Inventar (mark, husdyr, andet)",null,null,{"$f":"AM13+AaretsInventarafskr3","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!AI40+'A-S Balance'!AI44+'A-S Balance'!AI48),'A-S Balance'!AI40+'A-S Balance'!AI44+'A-S Balance'!AI48,0)","v":0},{"$f":"BA13+BC13","v":0},{"$f":"BF13/(-BD13+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr4>0,VSfoerAfskr4>=OensketVS4),IF(VSfoerAfskr4-OensketVS4+AaretsBygningsafskrivning4+AaretsGrundforbedringsafskr4+AaretsStraksafskr4>BG13,BG13*-1,(VSfoerAfskr4-OensketVS4+AaretsBygningsafskrivning4+AaretsGrundforbedringsafskr4+AaretsStraksafskr4)*-1),0)","v":0},{"$f":"IF(BI13>0,BI13,0)","v":0},"d",{"$f":"Inventarafskrivningssats*BD13","v":0}]
[null,"Besætning",null,{"$f":"IF(ISNUMBER('A-S Balance'!D52),'A-S Balance'!D52,0)","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!E52),'A-S Balance'!E52,0)","v":0},{"$f":"'A-S Balance'!D52+F14","v":0},{"$f":"I14/(-G14+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr>0,VSfoerAfskr>=OensketVS),IF(VSfoerAfskr-OensketVS+AaretsBygningsafskrivning1+AaretsGrundforbedringsafskr1+AaretsInventarafskr+AaretsStraksafskr1>J14,J14*-1,(VSfoerAfskr-OensketVS+AaretsBygningsafskrivning1+AaretsGrundforbedringsafskr1+AaretsInventarafskr+AaretsStraksafskr1)*-1),0)","v":0},{"$f":"IF(L14>0,L14,0)","v":0},"e",{"$f":"Besaetningsnedskrivningssats*G14","v":0},null,null,null,"Besætning",null,null,{"$f":"G14+I14","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!O52),'A-S Balance'!O52,0)","v":0},{"$f":"U14+'A-S Balance'!L52","v":0},{"$f":"X14/(-V14+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr2>0,VSfoerAfskr2>=OensketVS2),IF(VSfoerAfskr2-OensketVS2+AaretsBygningsafskrivning2+AaretsGrundforbedringsafskr2+AaretsInventarafskr2+AaretsStraksafskr2>Y14,Y14*-1,(VSfoerAfskr2-OensketVS2+AaretsBygningsafskrivning2+AaretsGrundforbedringsafskr2+AaretsInventarafskr2+AaretsStraksafskr2)*-1),0)","v":0},{"$f":"IF(AA14>0,AA14,0)","v":0},"e",{"$f":"Besaetningsnedskrivningssats*V14","v":0},null,null,null,null,null,"Besætning",null,null,{"$f":"V14+X14","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!Y52),'A-S Balance'!Y52,0)","v":0},{"$f":"AL14+'A-S Balance'!V52","v":0},{"$f":"AO14/(-AM14+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr3>0,VSfoerAfskr3>=OensketVS3),IF(VSfoerAfskr3-OensketVS3+AaretsBygningsafskrivning3+AaretsGrundforbedringsafskr3+AaretsInventarafskr3+AaretsStraksafskr3>AP14,AP14*-1,(VSfoerAfskr3-OensketVS3+AaretsBygningsafskrivning3+AaretsGrundforbedringsafskr3+AaretsInventarafskr3+AaretsStraksafskr3)*-1),0)","v":0},{"$f":"IF(AR14>0,AR14,0)","v":0},"e",{"$f":"Besaetningsnedskrivningssats*AM14","v":0},null,null,null,null,null,"Besætning",null,null,{"$f":"AM14+AO14","v":0},null,{"$f":"IF(ISNUMBER('A-S Balance'!AI52),'A-S Balance'!AI52,0)","v":0},{"$f":"BC14+'A-S Balance'!AF52","v":0},{"$f":"BF14/(-BD14+0.0000001)","v":0},{"$f":"IF(AND(VSfoerAfskr4>0,VSfoerAfskr4>=OensketVS4),IF(VSfoerAfskr4-OensketVS4+AaretsBygningsafskrivning4+AaretsGrundforbedringsafskr4+AaretsInventarafskr4+AaretsStraksafskr4>BG14,BG14*-1,(VSfoerAfskr4-OensketVS4+AaretsBygningsafskrivning4+AaretsGrundforbedringsafskr4+AaretsInventarafskr4+AaretsStraksafskr4)*-1),0)","v":0},{"$f":"IF(BI14>0,BI14,0)","v":0},"e",{"$f":"Besaetningsnedskrivningssats*BD14","v":0}]
[null,null,null,null,{"$f":"SUM(E8:E14)","v":0},"Årets af- og nedskrivning i alt",null,null,{"$f":"SUM(I9:I14)","v":0},{"$f":"SUM(J9:J14)","v":0},null,null,null,null,null,null,null,null,null,null,"Årets af- og nedskrivning i alt",null,null,{"$f":"SUM(X9:X14)","v":0},{"$f":"SUM(Y9:Y14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Årets af- og nedskrivning i alt",null,null,{"$f":"SUM(AO9:AO14)","v":0},{"$f":"SUM(AP9:AP14)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Årets af- og nedskrivning i alt",null,null,{"$f":"SUM(BF9:BF14)","v":0},{"$f":"SUM(BG9:BG14)","v":0}]
[]
[null,null,null,null,"OVERBLIK SKAT"]
[null,null,null,"År",{"$f":"J38","v":2025},{"$f":"E18+1","v":2026},{"$f":"F18+1","v":2027},{"$f":"G18+1","v":2028}]
[null,null,"Indkomst før af/nedskr.",null,{"$f":"VSfoerAfskr","v":0},{"$f":"VSfoerAfskr2","v":0},{"$f":"VSfoerAfskr3","v":0},{"$f":"VSfoerAfskr4","v":0}]
[null,null,"% afskr. af max",null,{"$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},{"$f":"IF(AfskrMax4<1,0,AaretsAfskrivningerIalt4/-AfskrMax4)","v":0}]
[null,null,"Betalt skat",null,{"$f":"G38","v":0},{"$f":"V38","v":0},{"$f":"AM38","v":0},{"$f":"BD38","v":0}]
[null,null,"Ændring udskudt skat",null,{"$f":"'Udskudt Skat'!K28*-1","v":0},{"$f":"'Udskudt Skat'!R28*-1","v":0},{"$f":"'Udskudt Skat'!Y28*-1","v":0},{"$f":"'Udskudt Skat'!AF28*-1","v":0}]
[null,null,"Skat af årets resultat",null,{"$f":"E21+E22","v":0},{"$f":"F21+F22","v":0},{"$f":"G21+G22","v":0},{"$f":"H21+H22","v":0}]
[null,null,"Ønsket indkomst"]
[]
[]
[null,null,null,null,null,null," - 1.000 kr -",null,null,null,null,null,null,null,null,null,null,null,null,null,null," - 1.000 kr -",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - 1.000 kr -",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - 1.000 kr -"]
[null,null,"Årets resultat før skat",null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!G95/1000),'A-S Resultat'!G95/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Årets resultat før skat",null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!Q100),'A-S Resultat'!Q100/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Årets resultat før skat",null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!AA100),'A-S Resultat'!AA100/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Årets resultat før skat",null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!AK100),'A-S Resultat'!AK100/1000,0)","v":0}]
[null,null,"Tilbageført nedskrivning besætning",null,null,null,{"$f":"E14*-1","v":0},null,null,null,null,null,null,null,null,null,null,"Tilbageført nedskrivning besætning fra året før",null,null,null,{"$f":"I14*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageført nedskrivning besætning fra året før",null,null,null,{"$f":"X14*-1","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageført nedskrivning besætning fra året før",null,null,null,{"$f":"AO14*-1","v":0}]
[null,null,"Tilbageført driftsmæssige afskrivninger mv.",null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!G136),('A-S Resultat'!G136)/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,"Tilbageført driftsmæssige afskrivninger mv.",null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!Q136),('A-S Resultat'!Q136)/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageført driftsmæssige afskrivninger mv.",null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!AA136),('A-S Resultat'!AA136)/1000,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Tilbageført driftsmæssige afskrivninger mv.",null,null,null,{"$f":"IF(ISNUMBER('A-S Resultat'!AK136),('A-S Resultat'!AK136)/1000,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Værdireguleringer tilbageført",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"Værdireguleringer tilbageført",null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,"Værdireguleringer tilbageført",null,null,null,0]
[null,null,"Prioritetsomk tilbageført",null,null,null,{"$f":"IF(F32<>0,F32,IF(ISNUMBER([0]!BVPrioritetsomk),[0]!BVPrioritetsomk/-1000,0))","v":0},null,null,null,null,null,null,null,null,null,null,"Prioritetsomk tilbageført",null,null,null,{"$f":"IF(U32<>0,U32,IF(ISNUMBER('A-S Resultat'!Q84),'A-S Resultat'!Q84/-1000,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Prioritetsomk tilbageført",null,null,null,{"$f":"IF(AL32<>0,AL32,IF(ISNUMBER('A-S Resultat'!AA84),'A-S Resultat'!AA84/-1000,0))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Prioritetsomk tilbageført",null,null,null,{"$f":"IF(BC32<>0,BC32,IF(ISNUMBER('A-S Resultat'!AK84),'A-S Resultat'!AK84/-1000,0))","v":0}]
[null,null,"Fremført underskud fra tidligere år",null,null,null,{"$f":"IF(SUM(G28:G32)>OensketVS,IF(B33*-1<SUM(G28:G32)-OensketVS,B33,(SUM(G28:G32)-OensketVS)*-1),0)","v":0},{"$f":"B33-G33","v":0},"Fremført underskud",null,null,null,null,null,null,null,{"$f":"H33","v":0},"Fremført underskud fra tidligere år",null,null,null,{"$f":"IF(SUM(V28:V32)>OensketVS2,IF(Q33*-1<SUM(V28:V32)-OensketVS2,Q33,(SUM(V28:V32)-OensketVS2)*-1),0)","v":0},{"$f":"IF(VSefterAfskr2<0,VSefterAfskr2,0)","v":0},"Fremført underskud",null,null,null,null,null,null,null,null,null,{"$f":"W33","v":0},"Fremført underskud fra tidligere år",null,null,null,{"$f":"IF(SUM(AM28:AM32)>OensketVS3,IF(AH33*-1<SUM(AM28:AM32)-OensketVS3,AH33,(SUM(AM28:AM32)-OensketVS3)*-1),0)","v":0},{"$f":"IF(VSefterAfskr3<0,VSefterAfskr3,0)","v":0},"Fremført underskud",null,null,null,null,null,null,null,null,null,{"$f":"AN33","v":0},"Fremført underskud fra tidligere år",null,null,null,{"$f":"IF(SUM(BD28:BD32)>OensketVS4,IF(AY33*-1<SUM(BD28:BD32)-OensketVS4,AY33,(SUM(BD28:BD32)-OensketVS4)*-1),0)","v":0},{"$f":"IF(VSefterAfskr4<0,VSefterAfskr4,0)","v":0},"Fremført underskud"]
[null,null,"Indkomst før af- og nedskrivning",null,null,null,{"$f":"SUM(G28:G33)","v":0},null,null,null,null,null,null,null,null,null,null,"Indkomst før af/nedskrivning",null,null,null,{"$f":"SUM(V28:V33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Indkomst før af/nedskrivning",null,null,null,{"$f":"SUM(AM28:AM33)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Indkomst før af/nedskrivning",null,null,null,{"$f":"SUM(BD28:BD33)","v":0}]
[null,null,"Årets skattemæssige af- og nedskrivning i alt",null,null,null,{"$f":"I15","v":0},null,null,null,null,null,null,null,null,null,null,"Årets skattemæssige af- og nedskrivning i alt",null,null,null,{"$f":"X15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Årets skattemæssige af- og nedskrivning i alt",null,null,null,{"$f":"AO15","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Årets skattemæssige af- og nedskrivning i alt",null,null,null,{"$f":"BF15","v":0}]
[null,null,"Skattepligtig indkomst",null,null,null,{"$f":"SUM(G34:G35)","v":0},{"$f":"E24","v":0},"Ønsket indkomst",null,null,null,null,null,null,null,null,"Skattepligtig indkomst",null,null,null,{"$f":"SUM(V34:V35)","v":0},{"$f":"IF(ISNUMBER(F24),F24,0)","v":0},"Ønsket indkomst",null,null,null,null,null,null,null,null,null,null,"Skattepligtig indkomst",null,null,null,{"$f":"SUM(AM34:AM35)","v":0},{"$f":"G24","v":0},"Ønsket indkomst",null,null,null,null,null,null,null,null,null,null,"Skattepligtig indkomst",null,null,null,{"$f":"SUM(BD34:BD35)","v":0},{"$f":"H24","v":0},"Ønsket indkomst"]
[null,null,"Sambeskatning",null,null,null,{"$f":"Holding!AO66+Holding!E66","v":0},null,null,null,null,null,null,null,null,null,null,"Sambeskatning",null,null,null,{"$f":"Holding!AY66+Holding!O66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Sambeskatning",null,null,null,{"$f":"Holding!BI66+Holding!Y66","v":0},null,null,null,null,null,null,null,null,null,null,null,null,"Sambeskatning",null,null,null,{"$f":"Holding!BS66+Holding!AI66","v":0}]
[null,null,"Betalt skat ",{"$f":"Virksomhedsskat","v":0.22}," af",{"$f":"VSefterAfskr+G37","v":0},{"$f":"ROUND(IF(F38>0,D38*F38*-1,0),0)","v":0},null,null,{"$f":"J1","v":2025},null,null,null,null,null,null,null,"Betalt skat ",{"$f":"Virksomhedsskat","v":0.22}," af",{"$f":"VSefterAfskr2+V37","v":0},{"$f":"ROUND(IF(U38>0,S38*U38*-1,0),0)","v":0},null,null,{"$f":"Y1","v":2026},null,null,null,null,null,null,null,null,null,"Betalt skat ",null,{"$f":"Virksomhedsskat","v":0.22},{"$f":"VSefterAfskr3+AM37","v":0},{"$f":"ROUND(IF(AL38>=0,AL38*AK38*-1,0),0)","v":0},null,null,{"$f":"AP1","v":2027},null,null,null,null,null,null,null,null,null,"Betalt skat ",{"$f":"Virksomhedsskat","v":0.22}," af",{"$f":"VSefterAfskr4+BD37","v":0},{"$f":"ROUND(IF(BC38>0,BA38*BC38*-1,0),0)","v":0},null,null,{"$f":"BG1","v":2028}]
[]
[]
[]
[]
["SATS-TABEL",null,null,null,2025]
[null,null,"Procent tal",null,null,"Navn i formler"]
[null,"Virksomhedsskattesats",null,null,0.22,"Virksomhedsskat"]
[null,"Straksfradragssats",null,null,0.05,"Straksfradragssats"]
[null,"Bygningsafskr.sats",null,null,0.06,"Bygningsafskrsats"]
[null,"Inventarafskrivningssats",null,null,0.25,"Inventarafskrivningssats"]
[null,"Besætningsnedskrivning",null,null,0.15,"Besætningsnedskrivningssats"]
[null,"Dræning/jordfast vandingsanlæg",null,null,0.2,"Grundforbedringsafskrsats"]
[null,"Laveste sats aktieindkomst",null,null,0.27,"LavUdbytteskat"]
[null,"Højeste sats aktieindkomst",null,null,0.42,"HoejUdbytteskat"]
[null,"Progressionsgrænse aktieindkomst",null,null,67500,"GraenseUdbytte"]

{"sheet":"Udskudt Skat","index":4,"n_rows":87,"n_cols":16384,"rows_kept":87,"cut":false,"hidden":false,"merged":[[25,2,25,6],[25,9,25,13],[25,16,25,20],[25,23,25,27],[25,30,25,34],[0,13,0,18],[0,20,0,25],[0,27,0,32],[2,4,2,9],[2,11,2,16],[2,18,2,23],[2,25,2,30],[2,31,2,36],[3,6,3,7],[3,13,3,14],[3,20,3,21],[3,27,3,28],[3,34,3,35],[27,2,27,9],[27,11,27,16],[27,19,27,23],[27,25,27,30],[27,33,27,35]]}
["UDSKUDT SKAT",null,null,null,null,null,null,null,null,null,null,null,null,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"]
[{"$f":"'A-S Balance'!$B$2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[{"$f":"'A-S Balance'!$B$3","v":0},null,null,null," - 1.000 kr -",null,null,null,null,null,null," - 1.000 kr -",null,null,null,null,null,null," - 1.000 kr -",null,null,null,null,null,null," - 1.000 kr -",null,null,null,null,null," - 1.000 kr -",null,null,null,null,null,1,1]
[{"$f":"'A-S Balance'!$B$4","v":0},null,null,null,null,"PRIMO",{"$f":"'A-S Balance'!T2","v":2025},null,null,null,null,null,"PRIMO",{"$f":"G4+1","v":2026},null,null,null,null,null,"PRIMO",{"$f":"N4+1","v":2027},null,null,null,null,null,"PRIMO",{"$f":"U4+1","v":2028},null,null,null,null,null,"PRIMO",{"$f":"AB4+1","v":2029},null,null,1,1]
[null,null,null,null,null,"Fortj.","Skat%","Skat",null,"Inv.","Afskr.",null,"Fortj.",null,"Skat",null,"Inv.","Afskr.",null,"Fortj.",null,"Skat",null,"Inv.","Afskr.",null,"Fortj.",null,"Skat",null,"Inv.","Afskr.",null,"Fortj.",null,"Skat",null,1,1]
["Bygninger",null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"AM9","v":0}]
[null,null,"Driftsmæssig værdi",null,null,{"$f":"'Betalt Skat'!D10","v":0},null,null,null,{"$f":"J8","v":0},{"$f":"'A-S Balance'!J21","v":0},null,{"$f":"'A-S Balance'!L21","v":0},null,null,null,{"$f":"Q8","v":0},{"$f":"'A-S Balance'!T21","v":0},null,{"$f":"'A-S Balance'!V21","v":0},null,null,null,{"$f":"X8","v":0},{"$f":"'A-S Balance'!AD21","v":0},null,{"$f":"'A-S Balance'!AF21","v":0},null,null,null,{"$f":"AE8","v":0},{"$f":"'A-S Balance'!AN21","v":0},null,{"$f":"'A-S Balance'!AP21","v":0},null,null,null,1,{"$f":"IF(SUM(H7:AJ7)+F7<>0,1,0)","v":0}]
[null,null,"Skattemæssig værdi",null,null,{"$f":"'Betalt Skat'!D10+'Betalt Skat'!E10+'Betalt Skat'!E11","v":0},null,null,null,{"$f":"'Betalt Skat'!F10","v":0},{"$f":"AaretsBygningsafskrivning1","v":0},null,{"$f":"F8+J8+K8","v":0},null,null,null,{"$f":"'Betalt Skat'!U10","v":0},{"$f":"AaretsBygningsafskrivning2","v":0},null,{"$f":"M8+Q8+R8","v":0},null,null,null,{"$f":"'Betalt Skat'!AL10","v":0},{"$f":"AaretsBygningsafskrivning3","v":0},null,{"$f":"T8+X8+Y8","v":0},null,null,null,{"$f":"'Betalt Skat'!BC10","v":0},{"$f":"AaretsBygningsafskrivning4","v":0},null,{"$f":"AA8+AE8+AF8","v":0},null,null,null,1,{"$f":"IF(SUM(H8:AJ8)+F8<>0,1,0)","v":0}]
[null,null,"Forskel til beskatning  (Genvundne)",null,null,{"$f":"IF(F7-F8<'Betalt Skat'!E11*-1,F7-F8,'Betalt Skat'!E11*-1)","v":0},{"$f":"IF(A9<>0,A9,Virksomhedsskat)","v":0.22},{"$f":"F9*G9","v":0},null,null,null,null,{"$f":"IF(M7-M8<'Betalt Skat'!S11*-1,M7-M8,'Betalt Skat'!S11*-1)","v":0},null,{"$f":"M9*$G9","v":0},null,null,null,null,{"$f":"IF(T7-T8<'Betalt Skat'!AJ11*-1,T7-T8,'Betalt Skat'!AJ11*-1)","v":0},null,{"$f":"T9*$G9","v":0},null,null,null,null,{"$f":"IF(AA7-AA8<'Betalt Skat'!BA11*-1,AA7-AA8,'Betalt Skat'!BA11*-1)","v":0},null,{"$f":"AA9*$G9","v":0},null,null,null,null,{"$f":"IF(AH7-AH8<('Betalt Skat'!BA11+'Betalt Skat'!BF10)*-1,AH7-AH8,('Betalt Skat'!BA11+'Betalt Skat'!BF10)*-1)","v":0},null,{"$f":"AH9*$G9","v":0},null,1,{"$f":"IF(SUM(H9:AJ9)+F9<>0,1,0)","v":0}]
["Driftsmidler (Inventar mark, husdyr, andet)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM13","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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"XFC10+1","v":1}]
[null,null,"Driftsmæssig værdi",null,null,{"$f":"'Betalt Skat'!D13","v":0},null,null,null,{"$f":"J12","v":0},{"$f":"'A-S Balance'!J40+'A-S Balance'!J44+'A-S Balance'!J48","v":0},null,{"$f":"F11+J11+K11","v":0},null,null,null,{"$f":"Q12","v":0},{"$f":"'A-S Balance'!T40+'A-S Balance'!T44+'A-S Balance'!T48","v":0},null,{"$f":"M11+Q11+R11","v":0},null,null,null,{"$f":"X12","v":0},{"$f":"'A-S Balance'!AD40+'A-S Balance'!AD44+'A-S Balance'!AD48","v":0},null,{"$f":"T11+X11+Y11","v":0},null,null,null,{"$f":"AE12","v":0},{"$f":"'A-S Balance'!AN40+'A-S Balance'!AN44+'A-S Balance'!AN48","v":0},null,{"$f":"AA11+AE11+AF11","v":0},null,null,null,1,{"$f":"IF(SUM(H11:AJ11)+F11<>0,1,0)","v":0}]
[null,null,"Skattemæssig værdi",null,null,{"$f":"'Betalt Skat'!D13+'Betalt Skat'!E13","v":0},null,null,null,{"$f":"'Betalt Skat'!F13","v":0},{"$f":"AaretsInventarafskr","v":0},null,{"$f":"F12+J12+K12","v":0},null,null,null,{"$f":"'Betalt Skat'!U13","v":0},{"$f":"AaretsInventarafskr2","v":0},null,{"$f":"M12+Q12+R12","v":0},null,null,null,{"$f":"'Betalt Skat'!AL13","v":0},{"$f":"AaretsInventarafskr3","v":0},null,{"$f":"T12+X12+Y12","v":0},null,null,null,{"$f":"'Betalt Skat'!BC13","v":0},{"$f":"AaretsInventarafskr4","v":0},null,{"$f":"AA12+AE12+AF12","v":0},null,null,null,1,{"$f":"IF(SUM(H12:AJ12)+F12<>0,1,0)","v":0}]
[null,null,"Forskel til beskatning",null,null,{"$f":"F11-F12","v":0},{"$f":"IF(A13<>0,A13,Virksomhedsskat)","v":0.22},{"$f":"F13*$G13","v":0},null,null,null,null,{"$f":"M11-M12","v":0},null,{"$f":"M13*$G13","v":0},null,null,null,null,{"$f":"T11-T12","v":0},null,{"$f":"T13*$G13","v":0},null,null,null,null,{"$f":"AA11-AA12","v":0},null,{"$f":"AA13*$G13","v":0},null,null,null,null,{"$f":"AH11-AH12","v":0},null,{"$f":"AH13*$G13","v":0},null,1,{"$f":"IF(SUM(H13:AJ13)+F13<>0,1,0)","v":0}]
["Besætning (kvæg/svin)",null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"AM17","v":0}]
[null,null,"Driftsmæssig værdi",null,null,{"$f":"'Betalt Skat'!D14","v":0},null,null,null,{"$f":"J16","v":0},null,null,{"$f":"F15+J15","v":0},null,null,null,{"$f":"Q16","v":0},null,null,{"$f":"M15+Q15","v":0},null,null,null,{"$f":"X16","v":0},null,null,{"$f":"T15+X15","v":0},null,null,null,{"$f":"AE16","v":0},null,null,{"$f":"AA15+AE15","v":0},null,null,null,1,{"$f":"IF(SUM(H15:AJ15)+F15<>0,1,0)","v":0}]
[null,null,"Skattemæssig værdi",null,null,{"$f":"'Betalt Skat'!D14+'Betalt Skat'!E14","v":0},null,null,null,{"$f":"'Betalt Skat'!F14","v":0},{"$f":"'Betalt Skat'!I14","v":0},null,{"$f":"'Betalt Skat'!G14+'Betalt Skat'!I14","v":0},null,null,null,{"$f":"'Betalt Skat'!U14","v":0},{"$f":"'Betalt Skat'!X14","v":0},null,{"$f":"'Betalt Skat'!V14+'Betalt Skat'!X14","v":0},null,null,null,{"$f":"'Betalt Skat'!AL14","v":0},{"$f":"'Betalt Skat'!AO14","v":0},null,{"$f":"'Betalt Skat'!AM14+'Betalt Skat'!AO14","v":0},null,null,null,{"$f":"'Betalt Skat'!BC14","v":0},{"$f":"'Betalt Skat'!BF14","v":0},null,{"$f":"'Betalt Skat'!BD14+'Betalt Skat'!BF14","v":0},null,null,null,1,0]
[null,null,"Forskel til beskatning",null,null,{"$f":"F15-F16","v":0},{"$f":"IF(A17<>0,A17,Virksomhedsskat)","v":0.22},{"$f":"F17*$G$17","v":0},null,null,null,null,{"$f":"M15-M16","v":0},null,{"$f":"M17*$G$17","v":0},null,null,null,null,{"$f":"T15-T16","v":0},null,{"$f":"T17*$G$17","v":0},null,null,null,null,{"$f":"AA15-AA16","v":0},null,{"$f":"AA17*$G$17","v":0},null,null,null,null,{"$f":"AH15-AH16","v":0},null,{"$f":"AH17*$G$17","v":0},null,1,0]
["Fremført underskud fra tidligere år",null,null,null,null,null,null,null,null,"Fremf.","Brugt",null,null,null,null,null,"Fremf.","Brugt",null,null,null,null,null,"Fremf.","Brugt",null,null,null,null,null,"Fremf.","Brugt",null,null,null,null,null,1,{"$f":"AM19","v":0}]
[null,null,"Underskud modregnes",null,null,{"$f":"'Betalt Skat'!B33","v":0},{"$f":"IF(A19<>0,A19,Virksomhedsskat)","v":0.22},{"$f":"F19*G19","v":0},null,{"$f":"'Betalt Skat'!H33","v":0},{"$f":"'Betalt Skat'!G33*-1","v":0},null,{"$f":"F19+K19","v":0},null,{"$f":"M19*$G19","v":0},null,{"$f":"'Betalt Skat'!W33","v":0},{"$f":"'Betalt Skat'!V33*-1","v":0},null,{"$f":"M19+R19","v":0},null,{"$f":"T19*$G19","v":0},null,{"$f":"'Betalt Skat'!AN33","v":0},{"$f":"'Betalt Skat'!AM33*-1","v":0},null,{"$f":"T19+Y19","v":0},null,{"$f":"AA19*$G19","v":0},null,{"$f":"'Betalt Skat'!BE33","v":0},{"$f":"'Betalt Skat'!BD33*-1","v":0},null,{"$f":"AA19+AF19","v":0},null,{"$f":"AH19*$G19","v":0},null,1,{"$f":"IF(AJ19+AC19+V19+O19+H19+F19<>0,1,0)","v":0}]
["Ejendomsavancebeskatning",null,null,null,null,"Avance",null,null,null,null,null,null,"Avance",null,null,null,null,null,null,"Avance",null,null,null,null,null,null,"Avance",null,null,null,null,null,null,"Avance",null,null,null,1,{"$f":"AM21","v":0}]
[null,null,"Opskrivning jordpris",null,null,{"$f":"'Betalt Skat'!E8*-1","v":0},{"$f":"IF(A21<>0,A21,Virksomhedsskat)","v":0.22},{"$f":"F21*G21","v":0},null,null,null,null,{"$f":"F21","v":0},null,{"$f":"M21*$G21","v":0},null,null,null,null,{"$f":"M21","v":0},null,{"$f":"T21*$G21","v":0},null,null,null,null,{"$f":"T21","v":0},null,{"$f":"AA21*$G21","v":0},null,null,null,null,{"$f":"AA21","v":0},null,{"$f":"AH21*$G21","v":0},null,1,{"$f":"IF(SUM(H21:AJ21)+F21<>0,1,0)","v":0}]
["Korrektion af udskudt skat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM23+AM24+AM25","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A23<>0,A23,Virksomhedsskat)","v":0.22},{"$f":"F23*$G23","v":0},null,null,null,null,{"$f":"F23","v":0},null,{"$f":"M23*$G23","v":0},null,null,null,null,{"$f":"M23","v":0},null,{"$f":"T23*$G23","v":0},null,null,null,null,{"$f":"T23","v":0},null,{"$f":"AA23*$G23","v":0},null,null,null,null,{"$f":"AA23","v":0},null,{"$f":"AH23*$G23","v":0},null,1,{"$f":"IF(SUM(H23:AJ23)+F23<>0,1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V23+O23+O25+V25<>0,\"Man\",\"\")","v":""},{"$f":"IF(AC23+V23+V25+AC25<>0,\"Man\",\"\")","v":""},{"$f":"IF(AJ23+AC23+AC25+AJ25<>0,\"Man\",\"\")","v":""}]
[null,null,null,null,null,null,{"$f":"IF(A24<>0,A24,Virksomhedsskat)","v":0.22},0,null,null,null,null,{"$f":"F24","v":0},null,0,null,null,null,null,{"$f":"M24","v":0},null,0,null,null,null,null,{"$f":"T24","v":0},null,0,null,null,null,null,{"$f":"AA24","v":0},null,0,null,1,{"$f":"IF(SUM(H24:AJ24)+F24<>0,1,0)","v":0}]
[null,null,null,null,null,null,{"$f":"IF(A25<>0,A25,Virksomhedsskat)","v":0.22},0,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,null,null,null,0,null,0,null,1,{"$f":"IF(SUM(H25:AJ25)+F25<>0,1,0)","v":0}]
[null,null,"Skønnet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(H6:H25),0)","v":0},null,"Skønnet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(O6:O25),0)","v":0},null,"Skønnet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(V6:V25),0)","v":0},null,"Skønnet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(AC6:AC25),0)","v":0},null,"Skønnet udskudt skat",null,null,null,null,{"$f":"ROUND(SUM(AJ6:AJ25),0)","v":0},null,1,{"$f":"IF(AJ26+AC26+V26+O26+H26<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,"Ændring i udskudt skat i balance og resultat",null,null,null,null,null,null,null,{"$f":"ROUND(O26-H26,0)","v":0},"Ændring i udskudt skat",null,null,null,null,null,{"$f":"ROUND(V26-O26,0)","v":0},null,"Ændring i udskudt skat",null,null,null,null,{"$f":"ROUND(AC26-V26,0)","v":0},"Ændring i udskudt skat",null,null,null,null,null,{"$f":"ROUND(AJ26-AC26,0)","v":0},null,null,null,null,null,1,{"$f":"IF(AF28+Y28+R28+K28<>0,1,0)","v":0}]
[]
[]
[null,null,null,null,null,null,null,null,1,null,null,1,null,1,null,1,null,null,1,null,1,null,1,null,null,1,null,1,null,1,null,null,1,null,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[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]

{"sheet":"Nulpunkt","index":5,"n_rows":234,"n_cols":43,"rows_kept":234,"cut":false,"hidden":false,"merged":[[233,3,233,4],[6,6,6,20],[0,5,0,11],[230,3,230,4],[231,3,231,4],[232,3,232,4],[1,0,1,4],[2,0,2,4],[3,0,3,4]]}
["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,"© CHA 22.04.24"]
[{"$f":"'A-S Balance'!B2","v":0}]
[{"$f":"'A-S Balance'!B3","v":0}]
[{"$f":"'A-S Balance'!B4","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,{"$f":"IF(AND($C$231=1,$F$31>0),\"Notering\",IF(AND($C$231=2,$F$22+$F$13>=1),\"Smågrisepris\",IF(AND($C$231=3,$F$34>1),\"Mælkepris\",IF(AND($C$231=4,$F$38>1),\"Kr pr. hkg\",\"Mangler produktionsoplysninger\"))))","v":"Mangler produktionsoplysninger"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["NULPUNKT",null,null,null,null,{"$f":"'A-S Balance'!T2","v":2025},null,null,null,null,{"$f":"F9+1","v":2026},null,null,null,null,{"$f":"K9+1","v":2027},null,null,null,null,{"$f":"P9+1","v":2028},null,null,1,1]
["SØER",null,null,null,"Antal årssøer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(F10+K10+P10+U10<>0,1,0)","v":0},1,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,{"$f":"X10","v":0},1]
[null,null,null,null," Kg pr. smågris UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X11","v":0},1,"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,null,"Anvendt afregningspris, kr. pr. pattegris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X12","v":0},1]
[null,null,null,null,"Antal smågrise produceret i alt",{"$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,{"$f":"U10*U11","v":0},null,null,{"$f":"X13","v":0},1]
["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,{"$f":"X16","v":0},1]
[null,null,null,null,"Antal indsatte smågrise i alt",{"$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,{"$f":"IF(U18<>0,U19*(1+U18),0)","v":0},null,null,{"$f":"X17","v":0},1]
[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,{"$f":"X18","v":0},1]
[null,null,null,null,"Dødelighed % smågrise IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X19","v":0},1]
[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,{"$f":"P14/(1+P18)","v":0},null,null,null,null,{"$f":"U14/(1+U18)","v":0},null,{"$f":"IF(F19+K19+P19+U19<>0,1,0)","v":0},1]
[null,null,null,null,"Dødelighed % smågrise UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X19","v":0},1,"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,null," Kg pr. smågris UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X20","v":0},1,"I alt tilvækst smågrise",{"$f":"F19*AA20","v":0},null,null,null,"I alt tilvækst smågrise",{"$f":"K19*AF20","v":0},null,null,null,"I alt tilvækst smågrise",{"$f":"P19*AK20","v":0},null,null,null,"I alt tilvækst smågrise",{"$f":"U19*AP20","v":0}]
[null,null,null,null,"Anvendt afregningspris, kr. pr. smågris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X21","v":0},1]
[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,{"$f":"X22","v":0},1]
["SLAGTESVIN",null,null,null,null,{"$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,{"$f":"IF(AND(U21>0,U26>0),IF(U21<>U26,\"Vægt ud/ind!\",\"\"),\"\")","v":""},null,null,{"$f":"X25","v":0},1]
[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,{"$f":"X26","v":0},1]
[null,null,null,null," Kg pr. smågris IND",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X27","v":0},1]
[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,{"$f":"X28","v":0},1]
[null,null,null,null," Antal producerede slagtesvin i alt",null,{"$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,{"$f":"U23/(1+U27)","v":0},null,{"$f":"IF(F28+K28+P28+U28<>0,1,0)","v":0},1,"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,null,"Døde/kasserede % slagtesvin UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X28","v":0},1,"I alt tilvækst slagtesvin",{"$f":"AA28*F28","v":0},null,null,null,"I alt tilvækst slagtesvin",{"$f":"AF28*K28","v":0},null,null,null,"I alt tilvækst slagtesvin",{"$f":"AK28*P28","v":0},null,null,null,"I alt tilvækst slagtesvin",{"$f":"AP28*U28","v":0}]
[null,null,null,null," Kg leveret, slagtevægt UD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"X29","v":0},1]
[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,{"$f":"IF(F31+K31+P31+U31<>0,1,0)","v":0},1]
[null,null,null,null,"Antal leverede slagtesvin i alt",{"$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,{"$f":"IF(U28<>0,U28*(1-U29),0)","v":0},null,null,{"$f":"X28","v":0},1,"Tilvækst svin i alt, kg",{"$f":"AA29+AA21+AA12","v":0},null,null,null,"Tilvækst svin i alt, kg",{"$f":"AF29+AF21+AF12","v":0},null,null,null,"Tilvækst svin i alt, kg",{"$f":"AK29+AK21+AK12","v":0},null,null,null,"Tilvækst svin i alt, kg",{"$f":"AP29+AP21+AP12","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,{"$f":"IF($C$231=3,1,0)","v":1},1,"Antal dyr med afgangsvægt pattegrise eller smågrise",{"$f":"IFERROR(IF(F19<>0,AA32/F21,AA32/F12),0)","v":0},null,null,null,"Antal dyr med afgangsvægt",{"$f":"IFERROR(IF(K19<>0,AF32/K21,AF32/K12),0)","v":0},null,null,null,"Antal dyr med afgangsvægt",{"$f":"IFERROR(IF(P19<>0,AK32/P21,AK32/P12),0)","v":0},null,null,null,"Antal dyr med afgangsvægt",{"$f":"IFERROR(IF(U19<>0,AP32/U21,AP32/U12),0)","v":0}]
[null,null,null,null,"Stk årskøer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$231=3,1,0)","v":1},1,"Svin netto 1 kr.",{"$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.",{"$f":"U44+U48+U52","v":0}]
[null,null,null,null," Kg EKM pr. årsko",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$231=3,1,0)","v":1},1,"Omregnet til ændring i smågrisepris",{"$f":"IFERROR(AA34/AA33,0)","v":0},null,null,null,"Omregnet til ændring i smågrisepris",{"$f":"IFERROR(AF34/AF33,0)","v":0},null,null,null,"Omregnet til ændring i smågrisepris",{"$f":"IFERROR(AK34/AK33,0)","v":0},null,null,null,"Omregnet til ændring i smågrisepris",{"$f":"IFERROR(AP34/AP33,0)","v":0}]
[null,null,null,null," Anvendt mælkepris, kr/kg EKM",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$231=3,1,0)","v":1},1]
["AFGRØDE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$231=4,1,0)","v":0},1]
[null,null,null,null,"Ha med afgrøden",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$231=4,1,0)","v":0},1]
[null,null,null,null,"Hkg pr. ha",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$231=4,1,0)","v":0},1]
[null,null,null,null,"Anvendt afregningspris, kr/hkg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF($C$231=4,1,0)","v":0},1]
[null,null,null,null,null,{"$f":"IF(GrisPrisBudget1<>0,GrisPrisBudget1,F13)","v":0},null,null,null,null,{"$f":"IF(GrisPrisBudget2<>0,GrisPrisBudget2,K13)","v":0},null,null,null,null,{"$f":"IF(GrisPrisBudget3<>0,GrisPrisBudget3,P13)","v":0},null,null,null,null,{"$f":"IF(GrisPrisBudget4<>0,GrisPrisBudget4,U13)","v":0},null,null,1,1]
["Beregning af fald på 1 kr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"1 kr notering på smågris afgang",null,null,null,{"$f":"IF(F14<>0,-F174,\"\")","v":""},null,null,null,null,{"$f":"IF(K14<>0,-K174,\"\")","v":""},null,null,null,null,{"$f":"IF(P14<>0,-P174,\"\")","v":""},null,null,null,null,{"$f":"IF(U14<>0,-U174,\"\")","v":""},null,null,{"$f":"IF(OR($C$231=1,$C$231=2),1,0)","v":0},1]
[null,"1 kr på fravænnede grise fra søer, i alt",null,null,null,{"$f":"IF(F14<>0,F14*F43,0)","v":0},null,null,null,null,{"$f":"IF(K14<>0,K14*K43,0)","v":0},null,null,null,null,{"$f":"IF(P14<>0,P14*P43,0)","v":0},null,null,null,null,{"$f":"IF(U14<>0,U14*U43,0)","v":0},null,null,0,1]
[null,"1 kr notering på smågris indgang",null,null,null,{"$f":"IF(F19<>0,F190,\"\")","v":""},null,null,null,null,{"$f":"IF(K19<>0,K190,\"\")","v":""},null,null,null,null,{"$f":"IF(P19<>0,P190,\"\")","v":""},null,null,null,null,{"$f":"IF(U19<>0,U190,\"\")","v":""},null,null,0,1]
[null,"1 kr notering på smågris afgang",null,null,null,{"$f":"IF(F19<>0,-F207,\"\")","v":""},null,null,null,null,{"$f":"IF(K19<>0,-K207,\"\")","v":""},null,null,null,null,{"$f":"IF(P19<>0,-P207,\"\")","v":""},null,null,null,null,{"$f":"IF(U19<>0,-U207,\"\")","v":""},null,null,0,1]
[null,"Netto 1 kr smågrise med dødelighed",null,null,null,{"$f":"IF(F19<>0,(F46*(1-F20)+F45*(1+F18)),\"\")","v":""},null,null,null,null,{"$f":"IF(K19<>0,(K46*(1-K20)+K45*(1+K18)),\"\")","v":""},null,null,null,null,{"$f":"IF(P19<>0,(P46*(1-P20)+P45*(1+P18)),\"\")","v":""},null,null,null,null,{"$f":"IF(U19<>0,(U46*(1-U20)+U45*(1+U18)),\"\")","v":""},null,null,0,1]
[null,"Netto 1 kr,  smågrise i alt",null,null,null,{"$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,{"$f":"IF(U19<>0,U47*U19,0)","v":0},null,null,0,1]
[null,"1 kr notering på smågris indgang",null,null,null,{"$f":"IF(F28<>0,F224,\"\")","v":""},null,null,null,null,{"$f":"IF(K28<>0,K224,\"\")","v":""},null,null,null,null,{"$f":"IF(P28<>0,P224,\"\")","v":""},null,null,null,null,{"$f":"IF(U28<>0,U224,\"\")","v":""},null,null,0,1]
[null,"1 kr notering på slagtesvin afgang",null,null,null,{"$f":"IF(F28<>0,-F30,\"\")","v":""},null,null,null,null,{"$f":"IF(K28<>0,-K30,\"\")","v":""},null,null,null,null,{"$f":"IF(P28<>0,-P30,\"\")","v":""},null,null,null,null,{"$f":"IF(U28<>0,-U30,\"\")","v":""},null,null,0,1]
[null,"Netto 1 kr slagtesvin med dødelighed",null,null,null,{"$f":"IF(F28<>0,F49*(1+F27)+F50*(1-F29),\"\")","v":""},null,null,null,null,{"$f":"IF(K28<>0,K49*(1+K27)+K50*(1-K29),\"\")","v":""},null,null,null,null,{"$f":"IF(P28<>0,P49*(1+P27)+P50*(1-P29),\"\")","v":""},null,null,null,null,{"$f":"IF(U28<>0,U49*(1+U27)+U50*(1-U29),\"\")","v":""},null,null,0,1]
[null,"Netto 1 kr, slagtesvin i alt",null,null,null,{"$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,{"$f":"IF(U28<>0,U51*U28,0)","v":0},null,null,0,1]
[null,"Netto 1 kr køer",null,null,null,{"$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,{"$f":"U34*-U35","v":0},null,null,{"$f":"IF($C$231=3,1,0)","v":1},1]
[null,"Netto 1 kr markafgrøder",null,null,null,{"$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,{"$f":"U39*-U38","v":0},null,null,{"$f":"IF($C$231=4,1,0)","v":0},1]
[null,"Netto 1 kr i beregningen",null,null,null,{"$f":"IF($C231=3,F53,IF($C$231=4,F54,F44+F48+F52))","v":0},null,null,null,null,{"$f":"IF($C231=3,K53,IF($C$231=4,K54,K44+K48+K52))","v":0},null,null,null,null,{"$f":"IF($C231=3,P53,IF($C$231=4,P54,P44+P48+P52))","v":0},null,null,null,null,{"$f":"IF($C231=3,U53,IF($C$231=4,U54,U44+U48+U52))","v":0},null,null,1,1]
["Budgettet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Årets resultat efter skat",null,null,null,{"$f":"'A-S Resultat'!G102","v":0},null,null,null,null,{"$f":"'A-S Resultat'!Q102","v":0},null,null,null,null,{"$f":"'A-S Resultat'!AA102","v":0},null,null,null,null,{"$f":"'A-S Resultat'!AK102","v":0},null,null,1,1]
[null,"Budget ændring for nul i resultat",null,null,null,{"$f":"'A-S Resultat'!G100*-1","v":0},null,null,null,null,{"$f":"'A-S Resultat'!Q100*-1","v":0},null,null,null,null,{"$f":"'A-S Resultat'!AA100*-1","v":0},null,null,null,null,{"$f":"'A-S Resultat'!AK100*-1","v":0},null,null,1,1]
[null,"Ændring i kr/kg før skat",null,null,null,{"$f":"IF(F55<>0,F58/-F55,0)","v":0},null,null,null,null,{"$f":"IF(K55<>0,K58/-K55,0)","v":0},null,null,null,null,{"$f":"IF(P55<>0,P58/-P55,0)","v":0},null,null,null,null,{"$f":"IF(U55<>0,U58/-U55,0)","v":0},null,null,1,1]
[1,"Hvis 1, dvs. notering",null,null,null,{"$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,{"$f":"U31+U59","v":0},null,null,0,0]
[2,"Hvis 2, dvs. smågrise pris",null,null,null,{"$f":"F59*AA35*-1+IF(F19<>0,GrisPrisBudget1,F13)","v":0},null,null,null,null,{"$f":"K59*AF35*-1+IF(K19<>0,GrisPrisBudget2,K13)","v":0},null,null,null,null,{"$f":"P59*AK35*-1+IF(P19<>0,GrisPrisBudget3,P13)","v":0},null,null,null,null,{"$f":"U59*AP35*-1+IF(U19<>0,GrisPrisBudget4,U13)","v":0},null,null,0,0]
[3,"Hvis 3, dvs mælkepris",null,null,null,{"$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,{"$f":"U36+U59","v":0},null,null,0,0]
[4,"Hvis 4, dvs. kornpris",null,null,null,{"$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,{"$f":"U40+U59","v":0},null,null,0,0]
["Konsolideringsnulpunkt",null,null,null,{"$f":"IF(AND($C$231=1,$F$31>0),\"Notering\",IF(AND($C$231=2,$F$22+$F$13>=1),\"Smågrisepris\",IF(AND($C$231=3,$F$34>1),\"Mælkepris\",IF(AND($C$231=4,$F$38>1),\"Kr pr. hkg\",\"Ej data\"))))","v":"Ej data"},{"$f":"INDEX(F60:F63,$C$231)","v":0},null,null,null,null,{"$f":"INDEX(K60:K63,$C$231)","v":0},null,null,null,null,{"$f":"INDEX(P60:P63,$C$231)","v":0},null,null,null,null,{"$f":"INDEX(U60:U63,$C$231)","v":0},null,null,1,1]
[null,"Til investering og afdrag",null,null,null,{"$f":"'A-S Resultat'!G133+'A-S Resultat'!G136+'A-S Resultat'!G138","v":0},null,null,null,null,{"$f":"'A-S Resultat'!Q133+'A-S Resultat'!Q136+'A-S Resultat'!Q138","v":0},null,null,null,null,{"$f":"'A-S Resultat'!AA133+'A-S Resultat'!AA136+'A-S Resultat'!AA138","v":0},null,null,null,null,{"$f":"'A-S Resultat'!AK133+'A-S Resultat'!AK136+'A-S Resultat'!AK138","v":0},null,null,1,1]
[null,"Budget ændring for nul i selvfinansiering",null,null,null,{"$f":"('A-S Resultat'!G100+'A-S Resultat'!G135)*-1","v":0},null,null,null,null,{"$f":"('A-S Resultat'!Q100+'A-S Resultat'!Q135)*-1","v":0},null,null,null,null,{"$f":"('A-S Resultat'!AA100+'A-S Resultat'!AA135)*-1","v":0},null,null,null,null,{"$f":"('A-S Resultat'!AK100+'A-S Resultat'!AK135)*-1","v":0},null,null,1,1]
[null,"Ændring i kr/kg før skat",null,null,null,{"$f":"IF(F55<>0,F66/-F55,0)","v":0},null,null,null,null,{"$f":"IF(K55<>0,K66/-K55,0)","v":0},null,null,null,null,{"$f":"IF(P55<>0,P66/-P55,0)","v":0},null,null,null,null,{"$f":"IF(U55<>0,U66/-U55,0)","v":0},null,null,1,1]
[1,"Hvis 1, dvs. notering",null,null,null,{"$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,{"$f":"U31+U67","v":0},null,null,0,0]
[2,"Hvis 2, dvs. smågrise pris",null,null,null,{"$f":"F67*AA35*-1+GrisPris1","v":0},null,null,null,null,{"$f":"K67*AF35*-1+GrisPris2","v":0},null,null,null,null,{"$f":"P67*AK35*-1+GrisPris3","v":0},null,null,null,null,{"$f":"U67*AP35*-1+GrisPris4","v":0},null,null,0,0]
[3,"Hvis 3, dvs mælkepris",null,null,null,{"$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,{"$f":"U67+U36","v":0},null,null,0,0]
[4,"Hvis 4, dvs. kornpris",null,null,null,{"$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,{"$f":"U67+U40","v":0},null,null,0,0]
["Likviditetsnulpunkt",null,null,null,{"$f":"IF(AND($C$231=1,$F$31>0),\"Notering\",IF(AND($C$231=2,$F$22+$F$13>=1),\"Smågrisepris\",IF(AND($C$231=3,$F$34>1),\"Mælkepris\",IF(AND($C$231=4,$F$38>1),\"Kr pr. hkg\",\"Ej data\"))))","v":"Ej data"},{"$f":"INDEX(F68:F71,$C$231)","v":0},null,null,null,null,{"$f":"INDEX(K68:K71,$C$231)","v":0},null,null,null,null,{"$f":"INDEX(P68:P71,$C$231)","v":0},null,null,null,null,{"$f":"INDEX(U68:U71,$C$231)","v":0},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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,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,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Omregner af den beregnede notering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"21.01.2025"]
[null,null,null,null,null,"Basis",null,null,null,null,"Målt ",null,null,null,null,"Basis",null,null,null,null," Plus 1 kr."]
[null,null,null,null,null,"Notering",null,null,null,null,"ved",null,null,null,null,10.4,null,null,null,null,{"$f":"P118+1","v":11.4},null,"Ændring"]
[null,null,null,null,null,null,null,null,null,null,"30 kg",null,null,null,null,405.11,null,null,null,null,451.26,null,{"$f":"U119-P119","v":46.149999999999977}]
[null,null,null,null,null,null,null,null,null,null,"25 kg",null,null,null,null,374.71,null,null,null,null,419.46,null,{"$f":"U120-P120","v":44.75}]
[null,null,null,null,null,null,null,null,null,null,"12 kg",null,null,null,null,282.27999999999997,null,null,null,null,317.14999999999998,null,34.870000000000005]
[null,null,null,null,null,null,null,null,null,null,"9 kg",null,null,null,null,250.33,null,null,null,null,285.70999999999998,null,35.379999999999967]
[null,null,null,null,null,null,null,null,null,null,"7 kg",null,null,null,null,228.93,null,null,null,null,260.87,null,31.939999999999998]
[null,null,null,null,null,null,null,null,null,null,"5 kg",null,null,null,null,207.53,null,null,null,null,236.03,null,28.5]
[null,null,null,null,null,"Basis",null,null,null,null,"Målt ",null,null,null,null,"Basis pris",null,null,null,null," Plus 1 kr."]
[null,null,null,null,null,"Kg regulering",null,null,null,null,"ved",null,null,null,null,10.4,null,null,null,null,{"$f":"P126+1","v":11.4},null,"Ændring"]
[null,null,null,null,"30-40 kg",5.98,null,null,null,null,"35 kg",null,null,null,null,435.01,null,null,null,null,482.71,null,{"$f":"U127-P127","v":47.699999999999989}]
[null,null,null,null,"25-30 kg",6.08,null,null,null,null,"27 kg",null,null,null,null,386.87,null,null,null,null,432.18,null,{"$f":"U128-P128","v":45.31}]
[null,null,null,null,"12-25 kg",7.11,null,null,null,null,"18 kg",null,null,null,null,325.16000000000003,null,null,null,null,364.6,null,39.44]
[null,null,null,null," 9-12 kg",10.65,null,null,null,null,"10 kg",null,null,null,null,260.98,null,null,null,null,296.19,null,35.20999999999998]
[null,null,null,null," 7-9 kg",10.7,null,null,null,null,"8 kg",null,null,null,null,239.63,null,null,null,null,273.29000000000002,null,33.660000000000025]
[null,null,null,null," 5-7 kg",13.7,null,null,null,null,"6 kg",null,null,null,null,218.23,null,null,null,null,248.45,null,30.22]
[]
[null,null,null,null,null,"Basis",null,null,null,null,"Målt ",null,null,null,null,"Basis pris",null,null,null,null," Plus 1 kr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1 kr betydning"]
[null,null,null,null,null,"Kg regulering",null,null,null,null,"ved",null,null,null,null,10.4,null,null,null,null,{"$f":"P135+1","v":11.4},null,"Ændring",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"ved 1 kg ændring"]
[null,null,null,null,"30-40 kg",5.98,null,null,null,null,"36 kg",null,null,null,null,440.99,null,null,null,null,489,null,{"$f":"U136-P136","v":48.009999999999991},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W136-W127","v":0.31000000000000227}]
[null,null,null,null,"25-30 kg",6.08,null,null,null,null,"28 kg",null,null,null,null,392.95,null,null,null,null,438.54,null,{"$f":"U137-P137","v":45.590000000000032},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"W137-W128","v":0.28000000000002956}]
[null,null,null,null,"12-25 kg",7.11,null,null,null,null,"19 kg",null,null,null,null,332.27,null,null,null,null,372.47,null,40.200000000000045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.76000000000004775]
[null,null,null,null," 9-12 kg",10.65,null,null,null,null,"11 kg",null,null,null,null,271.63,null,null,null,null,306.67,null,35.04000000000002,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.16999999999995907]
[null,null,null,null," 7-9 kg",10.7,null,null,null,null,"9 kg",null,null,null,null,250.33,null,null,null,null,285.70999999999998,null,35.379999999999967,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.719999999999942]
[null,null,null,null," 5-7 kg",13.7,null,null,null,null,"7 kg",null,null,null,null,228.93,null,null,null,null,260.87,null,31.939999999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.7199999999999989]
[]
[]
[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,"Den beregnede notering, Kg regulering ved ændring i notering 07.02.2010"]
[null,null,null,null,"30 kg",{"$f":"W119","v":46.149999999999977},null,null,null,null,45.100000000000023,null,null,null,null,45.100000000000023,null,null,null,null,45.100000000000023,null,null,null,null,"Notering",9.5,10.5,"Forskel"]
[null,null,null,null,"25 kg",{"$f":"W120","v":44.75},null,null,null,null,43.75,null,null,null,null,43.75,null,null,null,null,43.75,null,null,null,null,"30-40 kg",13.07,14.85,1.7799999999999994]
[null,null,null,null,"12 kg",34.870000000000005,null,null,null,null,34.129999999999995,null,null,null,null,34.129999999999995,null,null,null,null,34.129999999999995,null,null,null,null,"25-30 kg",10.07,11.85,1.7799999999999994]
[null,null,null,null,"9 kg",35.379999999999967,null,null,null,null,34.639999999999986,null,null,null,null,34.639999999999986,null,null,null,null,34.639999999999986,null,null,null,null,"12-25 kg",8.83,8.66,-0.16999999999999993]
[null,null,null,null,"7 kg",31.939999999999998,null,null,null,null,31.080000000000013,null,null,null,null,31.080000000000013,null,null,null,null,31.080000000000013,null,null,null,null,"9-12 kg",6.95,7.69,0.74000000000000021]
[null,null,null,null,"5 kg",28.5,null,null,null,null,27.519999999999982,null,null,null,null,27.519999999999982,null,null,null,null,27.519999999999982,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,"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,"Udgangspunkt tab/gevinst pr. smågris                  kg"]
[null,null,null,null,"30-40 kg",{"$f":"AQ136","v":0.31000000000000227},null,null,null,null,5.78,null,null,null,null,5.78,null,null,null,null,5.78,null,null,null,null,30,387.83,432.93,45.100000000000023]
[null,null,null,null,"25-30 kg",{"$f":"AQ137","v":0.28000000000002956},null,null,null,null,5.97,null,null,null,null,5.97,null,null,null,null,5.97,null,null,null,null,25,357.98,401.73,43.75]
[null,null,null,null,"12-25 kg",0.76000000000004775,null,null,null,null,6.95,null,null,null,null,6.95,null,null,null,null,6.95,null,null,null,null,12,267.63,301.76,34.129999999999995]
[null,null,null,null,"9-12 kg",-0.16999999999995907,null,null,null,null,8.83,null,null,null,null,8.83,null,null,null,null,8.83,null,null,null,null,9,241.14,275.77999999999997,34.639999999999986]
[null,null,null,null,"7-9 kg",1.719999999999942,null,null,null,null,10.07,null,null,null,null,10.07,null,null,null,null,10.07,null,null,null,null,7,221,252.08,31.080000000000013]
[null,null,null,null,"5-7 kg",1.7199999999999989,null,null,null,null,13.07,null,null,null,null,13.07,null,null,null,null,13.07,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",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"celle F12",null,null,"25-<30 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"12-<25 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"9-<12 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"7-<9 kg",7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,null,null,"5-<7 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"Tab/gevinst ved 1 kr. i notering pr. gris"]
[null,null,null,null,"30-40 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"25-30 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"12-25 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"9-12 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"7-9 kg",31.080000000000013,null,null,null,null,31.080000000000013,null,null,null,null,31.080000000000013,null,null,null,null,31.080000000000013]
[null,null,null,null,"5-7 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Tab/gevinst ved 1 kr. pr. gris",null,null,null,31.080000000000013,null,null,null,null,31.080000000000013,null,null,null,null,31.080000000000013,null,null,null,null,31.080000000000013]
[]
[null,"SMÅGRISE",null,null,"Vægt interval"]
[null,"Indgående gris",null,null,"30-<40 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"celle F17",null,null,"25-<30 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"12-<25 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"9-<12 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"7-<9 kg",7,null,null,null,null,7,null,null,null,null,7,null,null,null,null,7]
[null,null,null,null,"5-<7 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"Tab/gevinst ved 1 kr. i notering pr. gris"]
[null,null,null,null,"30-40 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"25-30 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"12-25 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"9-12 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"7-9 kg",31.080000000000013,null,null,null,null,31.080000000000013,null,null,null,null,31.080000000000013,null,null,null,null,31.080000000000013]
[null,null,null,null,"5-7 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Tab/gevinst ved 1 kr. pr. gris",null,null,null,31.080000000000013,null,null,null,null,31.080000000000013,null,null,null,null,31.080000000000013,null,null,null,null,31.080000000000013]
[]
[]
[null,"SMÅGRISE",null,null,"Vægt interval"]
[null,"Udgående gris",null,null,"30-<40 kg",30,null,null,null,null,30,null,null,null,null,30,null,null,null,null,30]
[null,"celle F21",null,null,"25-<30 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"12-<25 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"9-<12 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"7-<9 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"5-<7 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"Tab/gevinst ved 1 kr. i notering pr. gris"]
[null,null,null,null,"30-40 kg",45.100000000000023,null,null,null,null,45.100000000000023,null,null,null,null,45.100000000000023,null,null,null,null,45.100000000000023]
[null,null,null,null,"25-30 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"12-25 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"9-12 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"7-9 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"5-7 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Tab/gevinst ved 1 kr. pr. gris",null,null,null,45.100000000000023,null,null,null,null,45.100000000000023,null,null,null,null,45.100000000000023,null,null,null,null,45.100000000000023]
[]
[]
[null,"Smågris ved",null,null,"Vægt interval"]
[null,"slagtesvin",null,null,"30-<40 kg",30,null,null,null,null,30,null,null,null,null,30,null,null,null,null,30]
[null,"celle  F26",null,null,"25-<30 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"12-<25 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"9-<12 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"7-<9 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"5-<7 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"Tab/gevinst ved 1 kr. i notering pr. gris"]
[null,null,null,null,"30-40 kg",45.100000000000023,null,null,null,null,45.100000000000023,null,null,null,null,45.100000000000023,null,null,null,null,45.100000000000023]
[null,null,null,null,"25-30 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"12-25 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"9-12 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"7-9 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,null,null,"5-7 kg",0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,"Tab/gevinst ved 1 kr. pr. gris",null,null,null,45.100000000000023,null,null,null,null,45.100000000000023,null,null,null,null,45.100000000000023,null,null,null,null,45.100000000000023]
[]
[]
[]
[]
[null,"Notering",null,null,null,"Budgettereret",null,"Nulpunkt",null,null,null,null,null,null,null,"Nulpunkt",null,null,null,null,"Nulpunkt"]
[null,"Smågrisepris",null,"Overførsel",null,"afregningspris",null,null,null,null,"Årstal",null,null,null,null,"Kons",null,null,null,null,"Likviditet"]
[null,"Mælkepris",3,"Budgetteret notering kr/kg",null,{"$f":"IF($C$231=1,F31,IF($C$231=2,GrisPris1,IF($C$231=3,F36,IF($C$231=4,F40))))","v":0},null,{"$f":"F72","v":0},null,null,{"$f":"F9","v":2025},null,null,null,null,{"$f":"F64","v":0},null,null,null,null,{"$f":"F72","v":0}]
[null,"Kornpris",null,"Budgetteret notering kr/kg",null,{"$f":"IF($C$231=1,K31,IF($C$231=2,GrisPris2,IF($C$231=3,K36,IF($C$231=4,K40))))","v":0},null,{"$f":"K72","v":0},null,null,{"$f":"K231+1","v":2026},null,null,null,null,{"$f":"K64","v":0},null,null,null,null,{"$f":"K72","v":0}]
[null,null,null,"Budgetteret notering kr/kg",null,{"$f":"IF($C$231=1,P31,IF($C$231=2,GrisPris3,IF($C$231=3,P36,IF($C$231=4,P40))))","v":0},null,{"$f":"P72","v":0},null,null,{"$f":"K232+1","v":2027},null,null,null,null,{"$f":"P64","v":0},null,null,null,null,{"$f":"P72","v":0}]
[null,null,null,"Budgetteret notering kr/kg",null,{"$f":"IF($C$231=1,U31,IF($C$231=2,GrisPris4,IF($C$231=3,U36,IF($C$231=4,U40))))","v":0},null,{"$f":"U72","v":0},null,null,{"$f":"K233+1","v":2028},null,null,null,null,{"$f":"U64","v":0},null,null,null,null,{"$f":"U72","v":0}]

{"sheet":"A-S Nogletal","index":6,"n_rows":69,"n_cols":37,"rows_kept":69,"cut":false,"hidden":false,"merged":[[0,30,0,32]]}
["A/S NØGLETAL",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AI1","v":"© CHA 02.05.2025"},null,"VIS","SKJUL"]
[null,{"$f":"'A-S 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,1,1]
[null,{"$f":"'A-S Balance'!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,{"$f":"'A-S 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,1,1]
[null,null,null,null,null,{"$f":"'A-S Balance'!T2","v":2025},null,null,null,null,null,null,null,{"$f":"F5+1","v":2026},null,null,null,null,null,null,null,{"$f":"N5+1","v":2027},null,null,null,null,null,null,null,{"$f":"V5+1","v":2028},null,null,null,null,null,1,1]
[null,"Arbejdstimer i alt i A/S Drift",null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM(F6:AD6)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gns 4 år",null,1,1]
["RENTABILITET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Resultat før finansiering",null,null,null,{"$f":"'A-S Resultat'!G74","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q74","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA74","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK74","v":0},null,null,null,{"$f":"SUM(F9:AF9)/4","v":0},null,1,{"$f":"IF(SUM(F9:AD9)<>0,1,0)","v":0}]
[null," - forpagtningsafgift i alt",null,null,null,{"$f":"'A-S Resultat'!G77+'A-S Resultat'!G78+'A-S Resultat'!G79","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q77+'A-S Resultat'!Q78+'A-S Resultat'!Q79","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA77+'A-S Resultat'!AA78+'A-S Resultat'!AA79","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK77+'A-S Resultat'!AK78+'A-S Resultat'!AK79","v":0},null,null,null,{"$f":"SUM(F10:AF10)/4","v":0},null,1,0]
[null,"Nettoudbytte A/S",null,null,null,{"$f":"F9+F10","v":0},null,null,null,null,null,null,null,{"$f":"N9+N10","v":0},null,null,null,null,null,null,null,{"$f":"V9+V10","v":0},null,null,null,null,null,null,null,{"$f":"AD9+AD10","v":0},null,null,null,{"$f":"SUM(F11:AF11)/4","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AK11","v":0}]
[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,{"$f":"SUM(T13:AF13)/4","v":0},null,1,{"$f":"AK14","v":0}]
[null,"Nettoudbytte A/S",null,null,null,{"$f":"F11","v":0},null,null,null,null,null,null,null,{"$f":"N11","v":0},null,null,null,null,null,null,null,{"$f":"V11","v":0},null,null,null,null,null,null,null,{"$f":"AD11","v":0},null,null,null,{"$f":"SUM(F14:AF14)/4","v":0},null,1,{"$f":"IF(SUM(F14:AD14)<>0,1,0)","v":0}]
[null," / aktiver i alt i gns. * 100",null,null,null,{"$f":"('A-S Balance'!D81+'A-S Balance'!L81)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!L81+'A-S Balance'!V81)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!V81+'A-S Balance'!AF81)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!AF81+'A-S Balance'!AP81)/2*1000","v":0},null,null,null,{"$f":"SUM(F15:AF15)/4","v":0},null,1,0]
["Afkastningsgrad (AG):",null,null,null,null,{"$f":"IF(F15<>0,F14/F15,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N15<>0,N14/N15,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V15<>0,V14/V15,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD15<>0,AD14/AD15,0)","v":0},null,null,null,{"$f":"(F16+N16+V16+AD16)/4","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,1,{"$f":"AK16","v":0}]
[null,"Gældsrente",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AK19","v":0}]
[null,"Finansieringsomkostninger A/S",null,null,null,{"$f":"-F28","v":0},null,null,null,null,null,null,null,{"$f":"-N28","v":0},null,null,null,null,null,null,null,{"$f":"-V28","v":0},null,null,null,null,null,null,null,{"$f":"-AD28","v":0},null,null,null,null,null,1,{"$f":"IF(SUM(F19:AD19)<>0,1,0)","v":0}]
[null," / Gæld/hensættelse gns. *100",null,null,null,{"$f":"('A-S Balance'!D112+'A-S Balance'!L112+'A-S Balance'!L110+'A-S Balance'!D110)/2*-1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!L112+'A-S Balance'!V112+'A-S Balance'!V110+'A-S Balance'!L110)/2*-1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!V112+'A-S Balance'!AF112+'A-S Balance'!AF110+'A-S Balance'!V110)/2*-1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!AF112+'A-S Balance'!AP112+'A-S Balance'!AP110+'A-S Balance'!AF110)/2*-1000","v":0},null,null,null,null,null,1,0]
["Gældsrente (GR):",null,null,null,null,{"$f":"F19/(F20+0.000000001)","v":0},null,null,null,null,null,null,null,{"$f":"N19/(N20+0.000000001)","v":0},null,null,null,null,null,null,null,{"$f":"V19/(V20+0.000000001)","v":0},null,null,null,null,null,null,null,{"$f":"AD19/(AD20+0.000000001)","v":0},null,null,null,{"$f":"(F21+N21+V21+AD21)/4","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,1,{"$f":"AK21","v":0}]
[null,"Afkastningsgrad",null,null,null,{"$f":"F16","v":0},null,null,null,null,null,null,null,{"$f":"N16","v":0},null,null,null,null,null,null,null,{"$f":"V16","v":0},null,null,null,null,null,null,null,{"$f":"AD16","v":0},null,null,null,{"$f":"(F23+N23+V23+AD23)/4","v":0},null,1,0]
[null," - gældsrente",null,null,null,{"$f":"F21*-1","v":0},null,null,null,null,null,null,null,{"$f":"N21*-1","v":0},null,null,null,null,null,null,null,{"$f":"V21*-1","v":0},null,null,null,null,null,null,null,{"$f":"AD21*-1","v":0},null,null,null,{"$f":"(F24+N24+V24+AD24)/4","v":0},null,1,0]
["Rentemarginal (RM)",null,null,null,null,{"$f":"F16-F21","v":0},null,null,null,null,null,null,null,{"$f":"N16-N21","v":0},null,null,null,null,null,null,null,{"$f":"V16-V21","v":0},null,null,null,null,null,null,null,{"$f":"AD16-AD21","v":0},null,null,null,{"$f":"(F25+N25+V25+AD25)/4","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,1,{"$f":"AK25","v":0}]
[null,"Nettoudbytte A/S",null,null,null,{"$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,{"$f":"AD14","v":0},null,null,null,null,null,1,0]
[null," - finansieringsomkostninger",null,null,null,{"$f":"'A-S Resultat'!G86-F10","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q86-N10","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA86-V10","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK86-AD10","v":0},null,null,null,null,null,1,0]
[null," = rest til forrentning af egenkapital",null,null,null,{"$f":"F27+F28","v":0},null,null,null,null,null,null,null,{"$f":"N27+N28","v":0},null,null,null,null,null,null,null,{"$f":"V27+V28","v":0},null,null,null,null,null,null,null,{"$f":"AD27+AD28","v":0},null,null,null,null,null,1,0]
[null," / Egenkapital gns. * 100",null,null,null,{"$f":"('A-S Balance'!D120+'A-S Balance'!L120)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!L120+'A-S Balance'!V120)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!V120+'A-S Balance'!AF120)/2*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!AF120+'A-S Balance'!AP120)/2*1000","v":0},null,null,null,null,null,1,0]
["Egenkapitalens forrentning (EKF):",null,null,null,null,{"$f":"IF(F30<>0,IF(F30<0,\"Neg. EK\",F29/F30),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N30<>0,IF(N30<0,\"Neg. EK\",N29/N30),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V30<>0,IF(V30<0,\"Neg. EK\",V29/V30),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD30<>0,IF(AD30<0,\"Neg. EK\",AD29/AD30),0)","v":0},null,null,null,{"$f":"(F31+N31+V31+AD31)/4","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,1,{"$f":"AK31","v":0}]
[null,"Lønningsevne A/S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Resultat før finansiering A/S",null,null,null,{"$f":"F9","v":0},null,null,null,null,null,null,null,{"$f":"N9","v":0},null,null,null,null,null,null,null,{"$f":"V9","v":0},null,null,null,null,null,null,null,{"$f":"AD9","v":0},null,null,null,null,null,1,0]
[null," + lønomkostninger A/S",null,null,null,{"$f":"('A-S Resultat'!G50+'A-S Resultat'!G51+'A-S Resultat'!G52)*-1","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Resultat'!Q50+'A-S Resultat'!Q51+'A-S Resultat'!Q52)*-1","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Resultat'!AA50+'A-S Resultat'!AA51+'A-S Resultat'!AA52)*-1","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Resultat'!AK50+'A-S Resultat'!AK51+'A-S Resultat'!AK52)*-1","v":0},null,null,null,null,null,1,0]
[null," - 4 pct. rente af egne landbrugsaktiver",null,null,null,{"$f":"-F15*4%","v":0},null,null,null,null,null,null,null,{"$f":"-N15*4%","v":0},null,null,null,null,null,null,null,{"$f":"-V15*4%","v":0},null,null,null,null,null,null,null,{"$f":"-AD15*4%","v":0},null,null,null,null,null,1,0]
[null," - forpagtningsafgift A/S",null,null,null,{"$f":"F10","v":0},null,null,null,null,null,null,null,{"$f":"N10","v":0},null,null,null,null,null,null,null,{"$f":"V10","v":0},null,null,null,null,null,null,null,{"$f":"AD10","v":0},null,null,null,null,null,1,0]
[null,"Lønningsevne i alt",null,null,null,{"$f":"SUM(F34:F37)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(N34:N37)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(V34:V37)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AD34:AD37)","v":0},null,null,null,null,null,1,0]
["Lønningsevne, kr. pr. time",null,null,null,null,{"$f":"IF(F6<>0,F38/F6,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N6<>0,N38/N6,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V6<>0,V38/V6,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD6<>0,AD38/AD6,0)","v":0},null,null,null,{"$f":"(F39+N39+V39+AD39)/4","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,1,{"$f":"AK42","v":0}]
[null,"Kapacitetsgrad A/S",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AK42","v":0}]
[null,"Dækningsbidrag i alt",null,null,null,{"$f":"'A-S Resultat'!G42","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q42","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA42","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK42","v":0},null,null,null,{"$f":"SUM(F42:AF42)/4","v":0},null,1,{"$f":"IF(SUM(F42:AD42)<>0,1,0)","v":0}]
[null,"/ Kapacitetsomk.",null,null,null,{"$f":"'A-S Resultat'!G64*-1","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q64*-1","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA64*-1","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK64*-1","v":0},null,null,null,{"$f":"SUM(F43:AF43)/4","v":0},null,1,0]
["Kapacitetsgrad",null,null,null,null,{"$f":"IF(F43<>0,F42/F43,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N43<>0,N42/N43,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V43<>0,V42/V43,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD43<>0,AD42/AD43,0)","v":0},null,null,null,{"$f":"(F44+N44+V44+AD44)/4","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,1,{"$f":"AK44","v":0}]
["LIKVIDITET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AK48","v":0}]
[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,1,{"$f":"AK48","v":0}]
[null,"Likviditet før anlægsinvesteringer",null,null,null,{"$f":"'A-S Resultat'!G149","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q149","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA149","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK149","v":0},null,null,null,{"$f":"SUM(F48:AF48)/4","v":0},null,1,{"$f":"IF(SUM(F48:AD48)<>0,1,0)","v":0}]
[null,"/ Afskrivningerne i alt",null,null,null,{"$f":"'A-S Balance'!J81*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!T81*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AD81*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AN81*-1000","v":0},null,null,null,{"$f":"SUM(F49:AF49)/4","v":0},null,1,0]
["Afskrivningernes dækningsgrad",null,null,null,null,{"$f":"IF(F49=0,0,F48/F49)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N49=0,0,N48/N49)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V49=0,0,V48/V49)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD49=0,0,AD48/AD49)","v":0},null,null,null,{"$f":"(F50+N50+V50+AD50)/4","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AK53","v":0}]
[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,1,{"$f":"AK53","v":0}]
[null,"Likviditet før anlægsinvesteringer",null,null,null,{"$f":"F48","v":0},null,null,null,null,null,null,null,{"$f":"N48","v":0},null,null,null,null,null,null,null,{"$f":"V48","v":0},null,null,null,null,null,null,null,{"$f":"AD48","v":0},null,null,null,{"$f":"SUM(F53:AF53)/4","v":0},null,1,0]
[null," / Investeringer i alt ",null,null,null,{"$f":"('A-S Balance'!E60+'A-S Balance'!E66+'A-S Balance'!E72)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!O60+'A-S Balance'!O66+'A-S Balance'!O72)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!Y60+'A-S Balance'!Y66+'A-S Balance'!Y72)*1000","v":0},null,null,null,null,null,null,null,{"$f":"('A-S Balance'!AI60+'A-S Balance'!AI66+'A-S Balance'!AI72)*1000","v":0},null,null,null,{"$f":"SUM(F54:AF54)/4","v":0},null,1,0]
["Selvfinansieringsgrad",null,null,null,null,{"$f":"IF(F54=0,0,F53/F54)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N54=0,0,N53/N54)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V54=0,0,V53/V54)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD54=0,0,AD53/AD54)","v":0},null,null,null,{"$f":"(F55+N55+V55+AD55)/4","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,1,{"$f":"AK55","v":0}]
["Kassekredit ultimo",null,null,null,null,{"$f":"'A-S Resultat'!G186","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q186","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA186","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK186","v":0},null,null,null,{"$f":"(F57+N57+V57+AD57)/4","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,1,{"$f":"AK57","v":0}]
["SOLIDITET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AK60","v":0}]
[null,"Soliditetsgrad A/S",null,null,null,null,null,null,null,null,null,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,{"$f":"AK61","v":0}]
[null,"Egenkapital",null,"Ultimo",null,{"$f":"'A-S Balance'!L120*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!V120*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AF120*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AP120*1000","v":0},null,null,null,null,null,1,{"$f":"IF(SUM(F61:AD61)<>0,1,0)","v":0}]
[null," / Aktiver i alt*100",null,"Ultimo",null,{"$f":"'A-S Balance'!L81*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!V81*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AF81*1000","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AP81*1000","v":0},null,null,null,null,null,1,0]
["Soliditetsgrad",null,null,null,null,{"$f":"IF(F62<>0,F61/F62,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N62<>0,N61/N62,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V62<>0,V61/V62,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD62<>0,AD61/AD62,0)","v":0},null,null,null,{"$f":"(F63+N63+V63+AD63)/4","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AK65","v":0}]
[null,"Gæld og hensættelser gns.",null,null,null,{"$f":"F20","v":0},null,null,null,null,null,null,null,{"$f":"N20","v":0},null,null,null,null,null,null,null,{"$f":"V20","v":0},null,null,null,null,null,null,null,{"$f":"AD20","v":0},null,null,null,{"$f":"SUM(F65:AF65)/4","v":0},null,1,0]
[null," / Egenkapital gns.",null,null,null,{"$f":"F30","v":0},null,null,null,null,null,null,null,{"$f":"N30","v":0},null,null,null,null,null,null,null,{"$f":"V30","v":0},null,null,null,null,null,null,null,{"$f":"AD30","v":0},null,null,null,{"$f":"SUM(F66:AF66)/4","v":0},null,1,0]
["Finansiel gearing",null,null,null,null,{"$f":"IF(F66<=0,0,F65/F66)","v":0},null,null,null,null,null,null,null,{"$f":"IF(N66<=0,0,N65/N66)","v":0},null,null,null,null,null,null,null,{"$f":"IF(V66<=0,0,V65/V66)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AD66<=0,0,AD65/AD66)","v":0},null,null,null,{"$f":"(F67+N67+V67+AD67)/4","v":0},null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Årets ændring af egenkapital",null,null,null,null,{"$f":"'A-S Resultat'!G123","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q123","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA123","v":0},null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK123","v":0},null,null,null,{"$f":"(F69+N69+V69+AD69)/4","v":0},null,1,1]

{"sheet":"Holding","index":7,"n_rows":70,"n_cols":74,"rows_kept":70,"cut":false,"hidden":false,"merged":[[1,14,1,33],[2,50,2,60],[1,50,1,69],[4,3,4,34],[4,39,4,70],[3,40,3,70],[3,3,3,34],[2,14,2,33]]}
["HOLDING SELSKABER"]
[{"$f":"'A-S Balance'!B2","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"Likviditet positiv, % p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Likviditet positiv, % p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.02,null,1,1]
[{"$f":"'A-S Balance'!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,"KK negativ, % p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"KK negativ, % p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.04,null,1,1]
[{"$f":"'A-S Balance'!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null," - 1000 kroner -",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," - 1000 kroner -"]
["SENIOR HOLDING",null,null,null,{"$f":"'A-S Balance'!T2","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"E6+1","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"O6+1","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"Y6+1","v":2028},null,"JUNIOR HOLDING",null,null,null,{"$f":"E6","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"O6","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"Y6","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AI6","v":2028},null,1,1]
["Ejerandel A/S Drift i %",0.9,null,null,{"$f":"IF(ISNUMBER(D7),D7,B7)","v":0.9},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(N7),N7,E7)","v":0.9},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(X7),X7,O7)","v":0.9},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AH7),AH7,Y7)","v":0.9},null,"Ejerandel A/S Drift i %",{"$f":"1-B7","v":9.9999999999999978E-2},null,null,{"$f":"1-E7","v":9.9999999999999978E-2},null,null,null,null,null,null,null,null,null,{"$f":"1-O7","v":9.9999999999999978E-2},null,null,null,null,null,null,null,null,null,{"$f":"1-Y7","v":9.9999999999999978E-2},null,null,null,null,null,null,null,null,null,{"$f":"1-AI7","v":9.9999999999999978E-2},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,null,null,null,null,1,1]
["Andel af resultat A/S Drift",null,null,null,{"$f":"E7*'A-S Resultat'!G102/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O7*'A-S Resultat'!Q102/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y7*'A-S Resultat'!AA102/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI7*'A-S Resultat'!AK102/1000","v":0},null,"Andel af resultat",null,null,null,{"$f":"AO7*'A-S Resultat'!G102/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY7*'A-S Resultat'!Q102/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI7*'A-S Resultat'!AA102/1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS7*'A-S Resultat'!AK102/1000","v":0},null,{"$f":"IF(E9+O9+Y9+AI9+AO9+AY9+BI9+BS9<>0,1,0)","v":0},1]
["Renter Likviditet/KK",null,null,null,{"$f":"IF(B23>0,B23*AI2,B23*AI3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(E23>0,E23*$AI$2,E23*$AI$3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(O23>0,O23*$AI$2,O23*$AI$3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y23>0,Y23*$AI$2,Y23*$AI$3)","v":0},null,"Renter Likviditet/KK",null,null,null,{"$f":"IF(AL23>0,AL23*BS2,AL23*BS3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AO23>0,AO23*$BS$2,AO23*$BS$3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AY23>0,AY23*$BS$2,AY23*$BS$3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BI23>0,BI23*$BS$2,BI23*$BS$3)","v":0},null,{"$f":"IF(SUM(E10:BS10)<>0,1,0)","v":0},1]
["Renteindtægter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renteindtægter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BI11","v":0},null,{"$f":"IF(SUM(E11:BS11)<>0,1,0)","v":0},1]
["Renteudgifter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renteudgifter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
["Resultat før skat ",null,null,null,{"$f":"SUM(E9:E12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O9:O12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y9:Y12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI9:AI12)","v":0},null,"Resultat før skat ",null,null,null,{"$f":"SUM(AO9:AO12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY9:AY12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI9:BI12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS9:BS12)","v":0},null,0,1]
["Skat af årets resultat excl A/S Drift",null,null,null,{"$f":"IF(SUM(E10:E12)>0,Virksomhedsskat*SUM(E10:E12)*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O10:O12)>0,Virksomhedsskat*SUM(O10:O12)*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y10:Y12)>0,Virksomhedsskat*SUM(Y10:Y12)*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI10:AI12)>0,Virksomhedsskat*SUM(AI10:AI12)*-1,0)","v":0},null,"Skat af årets resultat excl A/S Drift",null,null,null,{"$f":"IF(SUM(AO10:AO12)>0,Virksomhedsskat*SUM(AO10:AO12)*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AY10:AY12)+AO61>0,Virksomhedsskat*SUM(AY10:AY12)*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BI10:BI12)+AY61>0,Virksomhedsskat*SUM(BI10:BI12)*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BS10:BS12)+BI61>0,Virksomhedsskat*SUM(BS10:BS12)*-1,0)","v":0},null,0,1]
["Årets resultat efter skat tkr.","aut.",null,"korr.",{"$f":"SUM(E13:E14)","v":0},null,null,null,null,null,null,null,null,"korr.",{"$f":"SUM(O13:O14)","v":0},null,null,null,null,null,null,null,null,"korr.",{"$f":"SUM(Y13:Y14)","v":0},null,null,null,null,null,null,null,null,"korr.",{"$f":"SUM(AI13:AI14)","v":0},null,"Årets resultat efter skat tkr.","aut.",null,"korr.",{"$f":"SUM(AO13:AO14)","v":0},null,null,null,null,null,null,null,null,"korr.",{"$f":"SUM(AY13:AY14)","v":0},null,null,null,null,null,null,null,null,"korr.",{"$f":"SUM(BI13:BI14)","v":0},null,null,null,null,null,null,null,null,"korr.",{"$f":"SUM(BS13:BS14)","v":0},null,{"$f":"IF(SUM(E15:BS15)<>0,1,0)","v":0},1]
["Senior Holding udbytte kr. pr. anpart",{"$f":"IF(ISNUMBER(D16),D16,E42/B25)","v":3.375},null,null,{"$f":"IF(E15>0,IF(E15>=$B$25*$B$16,$B$25*$B$16*-1,E15*-1),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(N16),N16,B16)","v":3.375},null,{"$f":"IF(O15>0,IF(O15>=$B$25*$B$16,$B$25*$B$16*-1,O15*-1),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(X16),X16,M16)","v":3.375},null,{"$f":"IF(Y15>0,IF(Y15>=$B$25*$B$16,$B$25*$B$16*-1,Y15*-1),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AH16),AH16,W16)","v":3.375},null,{"$f":"IF(AI15>0,IF(AI15>=$B$25*$B$16,$B$25*$B$16*-1,AI15*-1),0)","v":0},null,"Junior Holding udbytte kr. pr. anpart",{"$f":"IF(ISNUMBER(AN16),AN16,AO42/AL25)","v":3.375},null,null,{"$f":"IF(AO15>0,IF(AO15>=$AL$25*$AL$16,$AL$25*$AL$16*-1,AO15*-1),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AX16),AX16,AL16)","v":3.375},null,{"$f":"IF(AY15>0,IF(AY15>=$AL$25*$AL$16,$AL$25*$AL$16*-1,AY15*-1),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(BH16),BH16,AW16)","v":3.375},null,{"$f":"IF(BI15>0,IF(BI15>=$AL$25*$AL$16,$AL$25*$AL$16*-1,BI15*-1),0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(BR16),BR16,BG16)","v":3.375},null,{"$f":"IF(BS15>0,IF(BS15>=$AL$25*$AL$16,$AL$25*$AL$16*-1,BS15*-1),0)","v":0},null,{"$f":"IF(B16+AL16<>0,1,0)","v":1},1]
["Konsolidering tkr.",null,null,null,{"$f":"SUM(E15:E16)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O15:O16)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y15:Y16)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI15:AI16)","v":0},null,"Konsolidering tkr.",null,null,null,{"$f":"IF(AND(AN17>0,AN17<AO15),AN17,SUM(AO15:AO16))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AX17>0,AX17<AY15),AX17,SUM(AY15:AY16))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BH17>0,BH17<BI15),BH17,SUM(BI15:BI16))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BR17>0,BR17<BS15),BR17,SUM(BS15:BS16))","v":0},null,{"$f":"IF(SUM(E17:BS17)<>0,1,0)","v":0},1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"BU19","v":0},1]
["BALANCE","Primo",null,null,{"$f":"E6","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"O6","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"Y6","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AI6","v":2028},null,"BALANCE","Primo",null,null,{"$f":"AO6","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"AY6","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"BI6","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"BS6","v":2028},null,{"$f":"BU20","v":0},1]
[" + Ejerandel A/S Drift i tkr",{"$f":"'A-S Balance'!D120*B7","v":0},null,null,{"$f":"'A-S Balance'!L120*Holding!E7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!V120*Holding!O7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AF120*Holding!Y7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AP120*Holding!AI7","v":0},null," + Ejerandel A/S Drift i tkr",{"$f":"'A-S Balance'!D120*AL7","v":0},null,null,{"$f":"'A-S Balance'!L120*Holding!AO7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!V120*Holding!AY7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AF120*Holding!BI7","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AP120*Holding!BS7","v":0},null,{"$f":"IF(SUM(E20:BS20)<>0,1,0)","v":0},1]
[" + Tilgodehavende",null,null,null,{"$f":"B21+D21","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E21+N21","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O21+X21","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y21+AH21","v":0},null," + Tilgodehavende",null,null,null,{"$f":"AL21+AN21","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AO21+AX21","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY21+BH21","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI21+BR21","v":0},null,{"$f":"IF(SUM(E21:BS21)<>0,1,0)","v":0},1]
[" - Lån",null,null,null,{"$f":"B22+D22","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E22+N22","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O22+X22","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y22+AH22","v":0},null," - Lån",null,null,null,{"$f":"AL22+AN22","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AO22+AX22","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY22+BH22","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI22+BR22","v":0},null,0,1]
[" + / - Likviditet/KK/køb/salg",null,null,{"$f":"(E7-B7)*('A-S Balance'!L120-'A-S Balance'!E120)","v":0},{"$f":"B23+E14+SUM(E10:E12)+SUM(E16:E16)+E9-D22-D21-(E20-B20)","v":0},null,null,null,null,null,null,null,null,{"$f":"(O7-E7)*('A-S Balance'!V120-'A-S Balance'!O120)","v":0},{"$f":"E23+O14+SUM(O10:O12)+SUM(O16:O16)+O9-N22-N21-(O20-E20)","v":0},null,null,null,null,null,null,null,null,{"$f":"(Y7-O7)*('A-S Balance'!AF120-'A-S Balance'!Y120)","v":0},{"$f":"O23+Y14+SUM(Y10:Y12)+SUM(Y16:Y16)+Y9-X22-X21-(Y20-O20)","v":0},null,null,null,null,null,null,null,null,{"$f":"(AI7-Y7)*('A-S Balance'!AP120-'A-S Balance'!AI120)","v":0},{"$f":"Y23+AI14+SUM(AI10:AI12)+SUM(AI16:AI16)+AI9-AH22-AH21-(AI20-Y20)","v":0},null," + / - Likviditet/KK/køb/salg",null,null,{"$f":"(AO7-AL7)*('A-S Balance'!L120-'A-S Balance'!E120)","v":0},{"$f":"AL23+AO14+SUM(AO10:AO12)+AO16+AO9-AN22-AN21-(AO20-AL20)","v":0},null,null,null,null,null,null,null,null,{"$f":"(AY7-AO7)*('A-S Balance'!BF120-'A-S Balance'!AY120)","v":0},{"$f":"AO23+AY14+SUM(AY10:AY12)+SUM(AY16:AY16)+AY9-AX22-AX21-(AY20-AO20)","v":0},null,null,null,null,null,null,null,null,{"$f":"(BI7-AY7)*('A-S Balance'!BP120-'A-S Balance'!BI120)","v":0},{"$f":"AY23+BI14+SUM(BI10:BI12)+SUM(BI16:BI16)+BI9-BH22-BH21-(BI20-AY20)","v":0},null,null,null,null,null,null,null,null,{"$f":"(BS7-BI7)*('A-S Balance'!BZ120-'A-S Balance'!BS120)","v":0},{"$f":"BI23+BS14+SUM(BS10:BS12)+SUM(BS16:BS16)+BS9-BR22-BR21-(BS20-BI20)","v":0},null,0,1]
[" = Egenkapital tkr.",{"$f":"SUM(B20:B23)","v":0},null,null,{"$f":"SUM(E20:E23)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O20:O23)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y20:Y23)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI20:AI23)","v":0},null," = Egenkapital tkr.",{"$f":"SUM(AL20:AL23)","v":0},null,null,{"$f":"SUM(AO20:AO23)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY20:AY23)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI20:BI23)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS20:BS23)","v":0},null,0,1]
["    heraf anpartskapital (20.000)",20,null,null,{"$f":"B24+E17-E24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"E24+O17-O24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O24+Y17-Y24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y24+AI17-AI24","v":0},null,"    heraf anpartskapital (20.000)",20,null,null,{"$f":"AL24+AO17-AO24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AO24+AY17-AY24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY24+BI17-BI24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI24+BS17-BS24","v":0},null,1,1]
["Indre værdi pr. anpart á 1 kr. ultimo",null,null,null,{"$f":"E24/$B25","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O24/$B25","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y24/$B25","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI24/$B25","v":0},null,"Indre værdi pr. anpart á 1 kr. ultimo",null,null,null,{"$f":"AO24/$AL25","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY24/$AL25","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI24/$AL25","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS24/$AL25","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Senior Mellemregning tkr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Junior Mellemregning tkr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Ejerandel Senior Holding i %",1,null,null,{"$f":"IF(ISNUMBER(D31),D31,B31)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(N31),N31,E31)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(X31),X31,O31)","v":1},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AH31),AH31,Y31)","v":1},null,"Ejerandel Senior Holding i %",{"$f":"1-B31","v":0},null,null,{"$f":"1-E31","v":0},{"$f":"IF(AO31<>0,AO31,AL31)","v":0},null,null,null,null,null,null,null,null,{"$f":"1-O31","v":0},{"$f":"IF(AY31<>0,AY31,AP31)","v":0},null,null,null,null,null,null,null,null,{"$f":"1-Y31","v":0},{"$f":"IF(BI31<>0,BI31,AZ31)","v":0},null,null,null,null,null,null,null,null,{"$f":"1-AI31","v":0}," Kun Senior kan sælge sit Holdingselskab til Junior.  Junior kan ikke sælge sit Holdingselskab til Senior.",{"$f":"IF(SUM(E31:BS31)<>0,1,0)","v":1},1]
["Ejerandel Junior Holding i %",null,null,null,{"$f":"IF(ISNUMBER(D32),D32,B32)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(N32),N32,E32)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(X32),X32,O32)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER(AH32),AH32,Y32)","v":0},null,"Ejerandel Junior Holding i %",{"$f":"1-B32","v":1},null,null,{"$f":"1-E32","v":1},{"$f":"IF(AO32<>0,AO32,AL32)","v":1},null,null,null,null,null,null,null,null,{"$f":"1-O32","v":1},{"$f":"IF(AY32<>0,AY32,AP32)","v":1},null,null,null,null,null,null,null,null,{"$f":"1-Y32","v":1},{"$f":"IF(BI32<>0,BI32,AZ32)","v":1},null,null,null,null,null,null,null,null,{"$f":"1-AI32","v":1},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,null,null,null,null,1,1]
["Andel af resultat efter skat  Senior Holding",null,null,null,{"$f":"E31*E15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O31*O15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y31*Y15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI31*AI15","v":0},null,"Andel af resultat efter skat  Senior Holding",null,null,null,{"$f":"AO31*E15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY31*O15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI31*Y15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS31*AI15","v":0},null,0,1]
["Andel af resultat efter skat  Junior Holding",null,null,null,{"$f":"E32*AO15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O32*AY15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y32*BI15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI32*BS15","v":0},null,"Andel af resultat efter skat  Junior Holding",null,null,null,{"$f":"AO32*AO15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY32*AY15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI32*BI15","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS32*BS15","v":0},null,0,1]
["Indtægtsføres i Seniors resultat",null,null,null,{"$f":"SUM(E34:E35)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O34:O35)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y34:Y35)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI34:AI35)","v":0},null,"Indtægtsføres i Junior resultat",null,null,null,{"$f":"SUM(AO34:AO35)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY34:AY35)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI34:BI35)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS34:BS35)","v":0},null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
["Udbytte fra Senior Holding",null,null,null,{"$f":"E16*-1*E31","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O16*-1*O31","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y16*-1*Y31","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI16*-1*AI31","v":0},null,"Udbytte fra Senior Holding",null,null,null,{"$f":"E16*-1*AO31","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O16*-1*AY31","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y16*-1*BI31","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI16*-1*BS31","v":0},null,0,1]
["Udbytte fra Junior Holding",null,null,null,{"$f":"AO16*-1*E32","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY16*-1*O32","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI16*-1*Y32","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS16*-1*AI32","v":0},null,"Udbytte fra Junior Holding",null,null,null,{"$f":"AO16*-1*AO32","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY16*-1*AY32","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI16*-1*BI32","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS16*-1*BS32","v":0},null,0,1]
["Udbytte i alt  indtægtsført i Senior",null,null,null,{"$f":"SUM(E38:E39)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O38:O39)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y38:Y39)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AI38:AI39)","v":0},null,"Udbytte i alt  indtægtsført i Junior",null,null,null,{"$f":"SUM(AO38:AO39)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AY38:AY39)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BI38:BI39)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(BS38:BS39)","v":0},null,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,null,null,null,null,null,null,null,null,null,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]
["Grænse aktieindkomst Senior",null,null,null,{"$f":"IF(B70=1,GraenseUdbytte/1000,2*GraenseUdbytte/1000)","v":67.5},null,null,null,null,null,null,null,null,null,{"$f":"E42","v":67.5},null,null,null,null,null,null,null,null,null,{"$f":"O42","v":67.5},null,null,null,null,null,null,null,null,null,{"$f":"Y42","v":67.5},null,"Grænse aktieindkomst Junior",null,null,null,{"$f":"IF(AL70=1,GraenseUdbytte/1000,2*GraenseUdbytte/1000)","v":67.5},null,null,null,null,null,null,null,null,null,{"$f":"AO42","v":67.5},null,null,null,null,null,null,null,null,null,{"$f":"AY42","v":67.5},null,null,null,null,null,null,null,null,null,{"$f":"BI42","v":67.5},null,1,1]
["Udbytte til lav beskatning",null,null,null,{"$f":"IF(E40-E42>0,E42,E40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(O40-O42>0,O42,O40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y40-Y42>0,Y42,Y40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AI40-AI42>0,AI42,AI40)","v":0},null,"Udbytte til lav beskatning",null,null,null,{"$f":"IF(AO40-AO42>0,AO42,AO40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AY40-AY42>0,AY42,AY40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BI40-BI42>0,BI42,BI40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BS40-BS42>0,BS42,BS40)","v":0},null,0,1]
["Udbytte til høj beskatning",null,null,null,{"$f":"IF(E40-E42>0,E40-E42,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(O40-O42>0,O40-O42,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y40-Y42>0,Y40-Y42,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AI40-AI42>0,AI40-AI42,0)","v":0},null,"Udbytte til høj beskatning",null,null,null,{"$f":"IF(AO40-AO42>0,AO40-AO42,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AY40-AY42>0,AY40-AY42,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BI40-BI42>0,BI40-BI42,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BS40-BS42>0,BS40-BS42,0)","v":0},null,0,1]
["Aktieindkomstskat, lav sats",{"$f":"LavUdbytteskat","v":0.27},null,null,{"$f":"E43*LavUdbytteskat*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O43*LavUdbytteskat*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y43*LavUdbytteskat*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI43*LavUdbytteskat*-1","v":0},null,"Aktieindkomstskat, lav sats",{"$f":"B45","v":0.27},null,null,{"$f":"AO43*LavUdbytteskat*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY43*LavUdbytteskat*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI43*LavUdbytteskat*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS43*LavUdbytteskat*-1","v":0},null,{"$f":"IF(E45+O45+Y45+AI45+AO45+AY45+BI45+BS45<>0,1,0)","v":0},1]
["Aktieindkomstskat, høj sats",{"$f":"'Betalt Skat'!E52","v":0.42},null,null,{"$f":"IF(E44>0,E44*$B46*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(O44>0,O44*$B46*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y44>0,Y44*$B46*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AI44>0,AI44*$B46*-1,0)","v":0},null,"Aktieindkomstskat, høj sats",{"$f":"B46","v":0.42},null,null,{"$f":"IF(AO44>0,AO44*$B46*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AY44>0,AY44*$B46*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BI44>0,BI44*$B46*-1,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BS44>0,BS44*$B46*-1,0)","v":0},null,{"$f":"IF(SUM(E46:AI46)+SUM(AO46:BS46)<>0,1,0)","v":0},1]
["Udbytte skat i alt udgiftsført i Senior",null,null,null,{"$f":"E45+E46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O45+O46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y45+Y46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI45+AI46","v":0},null,"Udbytte skat i alt udgiftsført i Junior",null,null,null,{"$f":"AO45+AO46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY45+AY46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI45+BI46","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS45+BS46","v":0},null,0,1]
["Udbytte efter skat",null,null,null,{"$f":"IF(E40>0,E40+E45+E46,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(O40>0,O40+O45+O46,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y40>0,Y40+Y45+Y46,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AI40>0,AI40+AI45+AI46,0)","v":0},null,"Udbytte efter skat",null,null,null,{"$f":"IF(AO40>0,AO40+AO45+AO46,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AY40>0,AY40+AY45+AY46,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BI40>0,BI40+BI45+BI46,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BS40>0,BS40+BS45+BS46,0)","v":0},null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
["EJERANDELE SENIOR PRIVAT","Primo",null,null,{"$f":"E19","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"O19","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"Y19","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AI19","v":2028},null,"EJERANDELE JUNIOR PRIVAT","Primo",null,null,{"$f":"E50","v":2025},{"$f":"AP19","v":0},null,null,null,null,null,null,null,null,{"$f":"O50","v":2026},{"$f":"AZ19","v":0},null,null,null,null,null,null,null,null,{"$f":"Y50","v":2027},{"$f":"BJ19","v":0},null,null,null,null,null,null,null,null,{"$f":"AI50","v":2028},null,{"$f":"BU51","v":0},1]
[" + Ejerandel Senior Holding i tkr",{"$f":"B31*B24","v":0},null,null,{"$f":"E31*E24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O31*O24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y31*Y24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI31*AI24","v":0},null," + Ejerandel Senior Holding i tkr",{"$f":"AL31*B24","v":0},null,null,{"$f":"AO31*E24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY31*O24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI31*Y24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS31*AI24","v":0},null,{"$f":"IF(SUM(E51:BS51)<>0,1,0)","v":0},1]
[" + salg / - køb *",null,null,null,{"$f":"(B31-E31)*B24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"(E31-O31)*E24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"(O31-Y31)*O24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"(Y31-AI31)*Y24","v":0},null," + salg / - køb *",null,null,null,{"$f":"(AL31-AO31)*B24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"(AO31-AY31)*E24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"(AY31-BI31)*O24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"(BI31-BS31)*Y24","v":0},null,{"$f":"IF(SUM(E52:BS52)<>0,1,0)","v":0},1]
["    Gaver og passivpost",0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,"(kun Senior kan give gaver)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,1]
[" + Ejerandel Junior Holding i tkr",0,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null," + Ejerandel Junior Holding i tkr",{"$f":"AL32*AL24","v":0},null,null,{"$f":"AO32*AO24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY32*AY24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI32*BI24","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS32*BS24","v":0},null,0,1]
["EJERANDELE SENIOR I ALT",{"$f":"B51+B54","v":0},null,null,{"$f":"E51+E54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"O51+O54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Y51+Y54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AI51+AI54","v":0},null,"EJERANDELE JUNIOR I ALT",{"$f":"AL51+AL54","v":0},null,null,{"$f":"AO51+AO54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AY51+AY54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BI51+BI54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BS51+BS54","v":0},null,0,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["* Kun Senior kan sælge og kun til Junior. Senior sælger 1. januar i året, så hele årets udbytte og resultat tilfalder Junior.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Evt. Sambeskatning Senior",null,null,null,{"$f":"E50","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"O50","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"Y50","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AI50","v":2028},null,"Evt. Sambeskatning Junior",null,null,null,{"$f":"AO50","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"AY50","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"BI50","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"BS50","v":2028},null,1,1]
["Evt fremført skatte underskud",null,null,null,{"$f":"IF(SUM(E10:E12)<0,SUM(E10:E12),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(O10:O12)<0,SUM(O10:O12)+E61,IF(E61<=-0.5,SUM(O10:O12)+E61,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(Y10:Y12)<0,SUM(Y10:Y12)+O61,IF(O61<=-0.5,SUM(Y10:Y12)+O61,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AI10:AI12)<0,SUM(AI10:AI12)+Y61,IF(Y61<=-0.5,SUM(AI10:AI12)+Y61,0))","v":0},null,"Evt fremført skatte underskud",null,null,null,{"$f":"IF(SUM(AO10:AO12)<0,SUM(AO10:AO12),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(AY10:AY12)<0,SUM(AY10:AY12)+AO61,IF(AO61<=-0.5,SUM(AY10:AY12)+AO61,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BI10:BI12)<0,SUM(BI10:BI12)+AY61,IF(AY61<=-0.5,SUM(BI10:BI12)+AY61,0))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(BS10:BS12)<0,SUM(BS10:BS12)+BI61,IF(BI61<=-0.5,SUM(BS10:BS12)+BI61,0))","v":0},"Hvis der skattemæssigt er underskud, kan det fremføres i følgende år",{"$f":"IF(E61+O61+Y61+AI61+AO61+AY61+BI61+BS61<>0,1,0)","v":0},1]
["Holding ejerandel over 50 %?",{"$f":"IF(B7>0.5,\"Ja\",\"Nej\")","v":"Ja"},null,null,{"$f":"IF(E7>0.5,\"Ja\",\"Nej\")","v":"Ja"},null,null,null,null,null,null,null,null,null,{"$f":"IF(O7>0.5,\"Ja\",\"Nej\")","v":"Ja"},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y7>0.5,\"Ja\",\"Nej\")","v":"Ja"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AI7>0.5,\"Ja\",\"Nej\")","v":"Ja"},null,"Holding ejerandel over 50 %?",{"$f":"IF(AL7>0.5,\"Ja\",\"Nej\")","v":"Nej"},null,null,{"$f":"IF(AO7>0.5,\"Ja\",\"Nej\")","v":"Nej"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AY7>0.5,\"Ja\",\"Nej\")","v":"Nej"},null,null,null,null,null,null,null,null,null,{"$f":"IF(BI7>0.5,\"Ja\",\"Nej\")","v":"Nej"},null,null,null,null,null,null,null,null,null,{"$f":"IF(BS7>0.5,\"Ja\",\"Nej\")","v":"Nej"},"Hvis moderselskab har bestemmende indflydelse, er sambeskatning obligatorisk",1,1]
["Underskud i ét, overskud i andet?",null,null,null,{"$f":"IF(AND(SUM(E10:E12)<0,VSefterAfskr>0),\"ja\",IF(AND(SUM(E10:E12)>0,VSefterAfskr<0),\"Ja\",\"Nej\"))","v":"Nej"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(O10:O12)<0,VSefterAfskr2>0),\"ja\",IF(AND(SUM(O10:O12)>0,VSefterAfskr2<0),\"Ja\",\"Nej\"))","v":"Nej"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(Y10:Y12)<0,VSefterAfskr3>0),\"ja\",IF(AND(SUM(Y10:Y12)>0,VSefterAfskr3<0),\"Ja\",\"Nej\"))","v":"Nej"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(AI10:AI12)<0,VSefterAfskr4>0),\"ja\",IF(AND(SUM(AI10:AI12)>0,VSefterAfskr4<0),\"Ja\",\"Nej\"))","v":"Nej"},null,"Underskud i kun ét, overskud i andet?",null,null,null,{"$f":"IF(AND(SUM(AO10:AO12)<0,VSefterAfskr>0),\"ja\",IF(AND(SUM(AO10:AO12)>0,VSefterAfskr<0),\"Ja\",\"Nej\"))","v":"Nej"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(AY10:AY12)<0,VSefterAfskr2>0),\"ja\",IF(AND(SUM(AY10:AY12)>0,VSefterAfskr2<0),\"Ja\",\"Nej\"))","v":"Nej"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(BI10:BI12)<0,VSefterAfskr3>0),\"ja\",IF(AND(SUM(BI10:BI12)>0,VSefterAfskr3<0),\"Ja\",\"Nej\"))","v":"Nej"},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(SUM(BS10:BS12)<0,VSefterAfskr4>0),\"ja\",IF(AND(SUM(BS10:BS12)>0,VSefterAfskr4<0),\"Ja\",\"Nej\"))","v":"Nej"},"Sambeskatning gør ingen økonomisk forskel, hvis ikke der er overskud i et selskab og underskud i et andet selskab",1,1]
["Sambeskatning, indkomst Holding",null,null,null,{"$f":"IF(AND(E62=\"ja\",E63=\"ja\"),SUM(E10:E12),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O62=\"ja\",O63=\"ja\"),SUM(O10:O12),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y62=\"ja\",Y63=\"ja\"),SUM(Y10:Y12),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI62=\"ja\",AI63=\"ja\"),SUM(AI10:AI12),0)","v":0},null,"Sambeskatning, indkomst Holding",null,null,null,{"$f":"IF(AND(AO62=\"ja\",AO63=\"ja\"),SUM(AO10:AO12),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY62=\"ja\",AY63=\"ja\"),SUM(AY10:AY12),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BI62=\"ja\",BI63=\"ja\"),SUM(BI10:BI12),0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BS62=\"ja\",BS63=\"ja\"),SUM(BS10:BS12),0)","v":0},"Holdingselskabets resultat (uden datterselskaber) = skattepligtig indkomst ",{"$f":"IF(E64+O64+Y64+AI64+AO64+AY64+BI64+BS64<>0,1,0)","v":0},1]
["Sambeskatning, indkomst  A/S Drift",null,null,null,{"$f":"IF(AND(E62=\"ja\",E63=\"ja\"),VSefterAfskr,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(O62=\"ja\",O63=\"ja\"),VSefterAfskr2,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(Y62=\"ja\",Y63=\"ja\"),VSefterAfskr3,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AI62=\"ja\",AI63=\"ja\"),VSefterAfskr4,0)","v":0},null,"Sambeskatning, indkomst  A/S Drift",null,null,null,{"$f":"IF(AND(AO62=\"ja\",AO63=\"ja\"),VSefterAfskr,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(AY62=\"ja\",AY63=\"ja\"),VSefterAfskr2,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BI62=\"ja\",BI63=\"ja\"),VSefterAfskr3,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BS62=\"ja\",BS63=\"ja\"),VSefterAfskr4,0)","v":0},"Driftselskabets skattepligtige indkomst fra Betalt skat",{"$f":"IF(E65+O65+Y65+AI65+AO65+AY65+BI65+BS65<>0,1,0)","v":0},1]
["Samlet indkomst, fradrag sambeskatning",null,null,null,{"$f":"IF(E65>E64*-1,E64,E65)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(O65>O64*-1,O64,O65)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(Y65>Y64*-1,Y64,Y65)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AI65>AI64*-1,AI64,AI65)","v":0},null,"Samlet indkomst, fradrag sambeskatning",null,null,null,{"$f":"IF(AO65>AO64*-1,AO64,AO65)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AY65>AY64*-1,AY64,AY65)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BI65>BI64*-1,BI64,BI65)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BS65>BS64*-1,BS64,BS65)","v":0},"Fradraget bruges til at korrigere Driftselskabets skattepligtige indkomst",{"$f":"IF(E66+O66+Y66+AI66+AO66+AY66+BI66+BS66<>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,null,null,null,null,null,null,null,null,null,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,"Ugift",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ugift"]
[null,"Gift",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gift"]
[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,1]

{"sheet":"Senior Resultat","index":8,"n_rows":257,"n_cols":69,"rows_kept":257,"cut":false,"hidden":false,"merged":[[1,44,1,49],[2,44,2,47],[0,14,0,16],[111,3,111,4],[125,3,125,6],[125,15,125,16],[0,33,0,36]]}
[null,"SENIOR RESULTAT OG LIKVIDITET",null,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,null,null,null,null,null,{"$f":"'A-S Balance'!AI1","v":"© CHA 02.05.2025"},null,null,null,"Vis","Skjul"]
[null,null,{"$f":"'Senior 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,1,1]
[null,null,{"$f":"'Senior Balance'!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,{"$f":"'Senior 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,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,null,null,null,271159]
[null,"Moms",null,null,null,null,"a",null,null,null,null,null,null,null,null,null,"b",null,null,null,null,null,null,null,null,null,"c",null,null,null,null,null,null,null,null,null,"d",0,0]
[1,"DÆKNINGSBIDRAG",null,null,null,null,{"$f":"'A-S Balance'!T2","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"G6+1","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"Q6+1","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AA6+1","v":2028},1,1]
[1,"SAMMENDRAG",null,null,"Enhed",null,"DB   ",null,null,null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,null,null,"DB   ",null,null,null,null,null,"Enhed",null,null,null,"DB   ",1,1]
[null,null,"Brak",null,null,null,null,null,null,null,null,null,null,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(SUM(E8:AK8)<>0,1,0)","v":0}]
[null,null,"Vårbyg",null,null,null,null,null,null,null,null,null,null,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,"Sædskiftegræs",null,null,null,null,null,null,null,null,null,null,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,"Vinterhvede",null,null,null,null,null,null,null,null,null,null,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,"Vedvarende græs",null,null,null,null,null,null,null,null,null,null,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,"Vinterhvede 2. års",null,null,null,null,null,null,null,null,null,null,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,"Vinterrug",null,null,null,null,null,null,null,null,null,null,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,"Vinterraps",null,null,null,null,null,null,null,null,null,null,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,"Køer med opdræt",null,null,null,null,null,null,null,null,null,null,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,"Søer 7 kg",null,null,null,null,null,null,null,null,null,null,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,null,null,8.57,1.5,10.57,null,null,null,null,null,null,2.57,8.57,1.5,10.57,null,null,null,null,2.57,8.57,1.5,null,null,10.57,null,null,null,null,2.57,8.57,1.5,null,null,10.57,1,1]
[null,"m",{"$f":"C8","v":"Brak"},null,null,null,{"$f":"G8*E8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q8*O8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA8*W8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK8*AG8","v":0},1,0]
[null,"m","Vårbyg",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Sædskiftegræs",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Vinterhvede",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Vedvarende græs",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Vinterhvede 2. års",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Vinterrug",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Vinterraps",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Køer med opdræt",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Søer 7 kg",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[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,1,{"$f":"AM30","v":1}]
[{"$f":"IF(G30+Q30+AA30+AK30<>0,1,0)","v":0},"Dækningsbidrag",null,null,null,null,{"$f":"SUM(G19:G28)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q19:Q28)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA19:AA28)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK19:AK28)","v":0},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,1,{"$f":"AM30","v":1}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM33","v":0}]
[1,"KAPACITETSOMKOSTNINGER / PRIVAT",null,null,null,null,null,null,null,null,null,null,null,null,"Fr.skr.% ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM49","v":0}]
[1,"m","Energi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P34),G34*(1+$O34/100),P34)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X34),Q34*(1+$O34/100),X34)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH34),AA34*(1+$O34/100),AH34)","v":0},1,{"$f":"IF(SUM(E34:AK34)<>0,1,0)","v":0}]
[1,"m","Maskinstation m.v.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[1,"m","Vedligehold",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Investeringer over driften",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P37),G37*(1+$O37/100),P37)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X37),Q37*(1+$O37/100),X37)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH37),AA37*(1+$O37/100),AH37)","v":0},1,0]
[1,null,"Lønomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[1,null,"Ejendomsskat og forsikringer",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[1,"m","Diverse omkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[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,1,{"$f":"AM42","v":0}]
[1,"Kontante kapacitetsomkostninger",null,null,null,null,{"$f":"SUM(G34:G40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q34:Q40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA34:AA40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK34:AK40)","v":0},1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM42","v":0}]
[{"$f":"IF(G44+Q44+AA44+AK44<>0,1,0)","v":0},null,"Afskrivninger",null,null,null,{"$f":"('Senior Balance'!J78-'Senior Balance'!J63-'Senior Balance'!J29-'Senior Balance'!J33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Senior Balance'!T78-'Senior Balance'!T63-'Senior Balance'!T29-'Senior Balance'!T33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Senior Balance'!AD78-'Senior Balance'!AD63-'Senior Balance'!AD29-'Senior Balance'!AD33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Senior Balance'!AN78-'Senior Balance'!AN63-'Senior Balance'!AN29-'Senior Balance'!AN33)*1000","v":0},1,{"$f":"IF(SUM(E44:AK44)<>0,1,0)","v":0}]
[{"$f":"IF(G45+Q45+AA45+AK45<>0,1,0)","v":0},null,"Afskrivninger biler m.v",null,null,null,{"$f":"'Senior Balance'!J63*'Senior Balance'!$T$3*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Senior Balance'!T63*'Senior Balance'!$T$3*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Senior Balance'!AD63*'Senior Balance'!$T$3*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Senior Balance'!AN63*'Senior Balance'!$T$3*1000","v":0},1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM45","v":0}]
[1,"Af- og nedskrivninger landbrug",null,null,null,null,{"$f":"SUM(G44:G46)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q44:Q46)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA44:AA46)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK44:AK46)","v":0},1,{"$f":"AM46","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM49","v":0}]
[1,"Kapacitetsomkostninger i alt",null,null,null,null,{"$f":"G42+G47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q42+Q47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA42+AA47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK42+AK47","v":0},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,1,{"$f":"AM49","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Resultat af primær drift",null,null,null,null,{"$f":"G30+G49","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q30+Q49","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA30+AA49","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK30+AK49","v":0},1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM57","v":0}]
[1,null,"Anden virksomhed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P55),G55*(1+$O55/100),P55)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X55),Q55*(1+$O55/100),X55)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH55),AA55*(1+$O55/100),AH55)","v":0},1,{"$f":"IF(SUM(E55:AK55)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM55","v":0}]
[1,null,"Andel resultat Holdingselskaber",null,null,null,{"$f":"Holding!E36*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!O36*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!Y36*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!AI36*1000","v":0},1,{"$f":"IF(SUM(E57:AK57)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM57","v":0}]
[1,null,"Afkoblet EU-støtte",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P59),G59*(1+$O59/100),P59)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X59),Q59*(1+$O59/100),X59)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH59),AA59*(1+$O59/100),AH59)","v":0},1,{"$f":"IF(SUM(E59:AK59)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM59","v":0}]
[null,"Resultat før finansiering",null,null,null,null,{"$f":"SUM(G52:G60)","v":0},null,null,null,null,null,null,null,"Fr.skr.% ",null,{"$f":"SUM(Q52:Q60)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA52:AA60)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK52:AK60)","v":0},1,{"$f":"IF(SUM(E61:AK61)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM61","v":0}]
[null,null,"Finansieringstilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P63),G63*(1+$O63/100),P63)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X63),Q63*(1+$O63/100),X63)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH63),AA63*(1+$O63/100),AH63)","v":0},1,{"$f":"IF(SUM(E63:AK63)<>0,1,0)","v":0}]
[1,null,"Forpagtningsafgift",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P64),G64*(1+$O64/100),P64)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X64),Q64*(1+$O64/100),X64)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH64),AA64*(1+$O64/100),AH64)","v":0},1,0]
[null,null,"Forpagtning fra A/S",null,null,null,{"$f":"'A-S Resultat'!G78*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q78*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA78*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK78*-1","v":0},1,0]
[1,null,"Renteindtægter",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P66),G66*(1+$O66/100),P66)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X66),Q66*(1+$O66/100),X66)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH66),AA66*(1+$O66/100),AH66)","v":0},1,0]
[null,null,"Aktieudbytte",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P67),G67*(1+$O67/100),P67)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X67),Q67*(1+$O67/100),X67)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH67),AA67*(1+$O67/100),AH67)","v":0},1,0]
[1,null,"Renteudgifter mv.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P68),G68*(1+$O68/100),P68)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X68),Q68*(1+$O68/100),X68)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH68),AA68*(1+$O68/100),AH68)","v":0},1,0]
[1,null,"Kassekreditrente",null,null,null,{"$f":"IF(ISBLANK(F69),IF('Senior Balance'!D114>0,'Senior Balance'!D114*'Senior Balance'!$AH$2,'Senior Balance'!D114*'Senior Balance'!$AH$3)*1000,F69)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P69),IF('Senior Balance'!N114>0,'Senior Balance'!N114*'Senior Balance'!$AH$2,'Senior Balance'!N114*'Senior Balance'!$AH$3)*1000,P69)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Z69),IF('Senior Balance'!X114>0,'Senior Balance'!X114*'Senior Balance'!$AH$2,'Senior Balance'!X114*'Senior Balance'!$AH$3)*1000,Z69)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AJ69),IF('Senior Balance'!AH114>0,'Senior Balance'!AH114*'Senior Balance'!$AH$2,'Senior Balance'!AH114*'Senior Balance'!$AH$3)*1000,AJ69)","v":0},1,0]
[1,null,"Prioritetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Finansiering i alt",null,null,null,{"$f":"SUM(G63:G70)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q63:Q70)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA63:AA70)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK63:AK70)","v":0},1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM71","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,1,{"$f":"AM74","v":0}]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G71+G61","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q71+Q61","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA71+AA61","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK71+AK61","v":0},1,{"$f":"IF(SUM(E74:AK74)<>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,1,{"$f":"AM74","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM77","v":0}]
[null,null,"Løn fra A/S Drift",null,null,null,{"$f":"'A-S Resultat'!G51*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q51*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA51*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK51*-1","v":0},1,{"$f":"IF(SUM(E77:AK77)<>0,1,0)","v":0}]
[1,null,"Private indtægter i øvrigt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P78),G78*(1+$O78/100),P78)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X78),Q78*(1+$O78/100),X78)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH78),AA78*(1+$O78/100),AH78)","v":0},1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM78+AM77","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,{"$f":"AL81","v":0},{"$f":"AM81","v":0}]
[1,"Resultat før regulering og skat",null,null,null,null,{"$f":"G74+G77+G78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q74+Q77+Q78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA74+AA77+AA78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK74+AK77+AK78","v":0},{"$f":"AL84","v":0},{"$f":"AM84","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,{"$f":"AL81","v":0},{"$f":"AM81","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,{"$f":"AL84","v":0},{"$f":"AM84","v":0}]
[null,null,"Afskrivning rettigheder",null,null,null,{"$f":"('Senior Balance'!J29+'Senior Balance'!J33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Senior Balance'!T29+'Senior Balance'!T33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Senior Balance'!AD29+'Senior Balance'!AD33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Senior Balance'!AN29+'Senior Balance'!AN33)*1000","v":0},{"$f":"IF(G84+Q84+AA84+AK84<>0,1,0)","v":0},{"$f":"IF(SUM(E84:AK84)<>0,1,0)","v":0},null,null,null,null,null,null,{"$f":"G84+Q84+AA84+AK84","v":0},null,{"$f":"SUM(G84:AK84)","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,{"$f":"AL84","v":0},{"$f":"AM84","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,1,{"$f":"AM87","v":0}]
[1,"Resultat før skat",null,null,null,null,{"$f":"G81+G84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q81+Q84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA81+AA84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK81+AK84","v":0},1,{"$f":"IF(SUM(E87:AK87)<>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,1,{"$f":"AM87","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM90","v":0}]
[1,null,{"$f":"IF(OR(ISNUMBER(F90),ISNUMBER(P90),ISNUMBER(X90),ISNUMBER(AH90)),\"Manuel korrektion af skat\",\"Skat af årets resultat\")","v":"Skat af årets resultat"},null,null,null,{"$f":"ROUND(IF((resultat1-AUdbytte1-APersonfradrag)*-ASkatteprocent>0,0,(resultat1-AUdbytte1-APersonfradrag)*-ASkatteprocent)+Holding!E47*1000,-3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF((resultat2-Audbytte2-APersonfradrag)*-ASkatteprocent>0,0,(resultat2-Audbytte2-APersonfradrag)*-ASkatteprocent)+Holding!O47*1000,-3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF((resultat3-AUdbytte3-APersonfradrag)*-ASkatteprocent>0,0,(resultat3-AUdbytte3-APersonfradrag)*-ASkatteprocent)+Holding!Y47*1000,-3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF((resultat4-AUdbytte4-APersonfradrag)*-ASkatteprocent>0,0,(resultat4-AUdbytte4-APersonfradrag)*-ASkatteprocent)+Holding!AI47*1000,-3)","v":0},1,{"$f":"IF(SUM(E90:AK90)<>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,1,{"$f":"AM90","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM93","v":0}]
[1,"Resultat efter skat",null,null,null,null,{"$f":"G87+G90","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q87+Q90","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA87+AA90","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK87+AK90","v":0},1,{"$f":"IF(SUM(E93:AK93)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM93","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,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,1,1]
[1,"EGENKAPITALFORKLARING",null,null,null,null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"Q6","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"AA6","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AK6","v":2028},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,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,1,{"$f":"AM100","v":0}]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G74","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q74","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA74","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK74","v":0},1,{"$f":"IF(SUM(E100:AK100)<>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,1,{"$f":"AM100","v":0}]
[1,null,"Personlig indtjening",null,null,null,{"$f":"G78+G77","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q78+Q77","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA78+AA77","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK78+AK77","v":0},1,{"$f":"IF(SUM(E102:AK102)<>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,1,{"$f":"AM102","v":0}]
[1,"Resultat før regulering og privat",null,null,null,null,{"$f":"SUM(G100:G103)","v":0},null,null,null,null,null,null,null,"Fr.skr.% ",null,{"$f":"SUM(Q100:Q103)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA100:AA103)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK100:AK103)","v":0},1,{"$f":"IF(SUM(E104:AK104)<>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,1,{"$f":"AM104","v":0}]
[1,null,"Privat kontant mv.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P106),G106,P106)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X106),Q106,X106)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH106),AA106,AH106)","v":0},1,{"$f":"IF(SUM(E106:AK106)<>0,1,0)","v":0}]
[1,null,"Privat andel bil afskrivning",null,null,null,{"$f":"'Senior Balance'!J63*1000*(1-'Senior Balance'!$T$3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Senior Balance'!T63*1000*(1-'Senior Balance'!$T$3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Senior Balance'!AD63*1000*(1-'Senior Balance'!$T$3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Senior Balance'!AN63*1000*(1-'Senior Balance'!$T$3)","v":0},1,0]
[1,null,"Passivpost og gave ved succession",null,null,null,{"$f":"Holding!E53*1000*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!O53*1000*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!Y53*1000*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!AI53*1000*-1","v":0},1,0]
[1,null,"Formueindtægter/udgifter",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P109),G109*(1+$O109/100),P109)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X109),Q109*(1+$O109/100),X109)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH109),AA109*(1+$O109/100),AH109)","v":0},1,0]
[1,"Privat udtræk",null,null,null,null,{"$f":"SUM(G106:G109)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q106:Q109)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA106:AA109)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK106:AK109)","v":0},1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM110","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"G90-G113","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q90-Q113","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA90-AA113","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK90-AK113","v":0},1,{"$f":"IF(SUM(E112:AK112)<>0,1,0)","v":0}]
[1,null,"Ændring i udskudt skat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Skat af årets resultat",null,null,null,null,{"$f":"SUM(G112:G113)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q112:Q113)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA112:AA113)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK112:AK113)","v":0},1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM114","v":0}]
[null,null,"Regulering i alt",null,null,null,{"$f":"G84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK84","v":0},1,{"$f":"IF(SUM(E116:AK116)<>0,1,0)","v":0}]
[1,null,"Pensionsindbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P117),G117*(1+$O117/100),P117)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X117),Q117*(1+$O117/100),X117)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH117),AA117*(1+$O117/100),AH117)","v":0},1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM119","v":0}]
[null,"Ændring af egenkapital",null,null,null,null,{"$f":"G100+G102+G110+G114+G116+G117","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q100+Q102+Q110+Q114+Q116+Q117","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA100+AA102+AA110+AA114+AA116+AA117","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK100+AK102+AK110+AK114+AK116+AK117","v":0},1,{"$f":"IF(SUM(E119:AK119)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM119","v":0}]
[1,null,"Egenkapital primo",null,null,null,{"$f":"'Senior Balance'!D109*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"G123","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q123","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA123","v":0},1,{"$f":"IF(SUM(E121:AK121)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM123","v":0}]
[1,"Egenkapital ultimo",null,null,null,null,{"$f":"G121+G119","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q121+Q119","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA121+AA119","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK121+AK119","v":0},1,{"$f":"IF(SUM(E123:AK123)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM123","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,1,1]
[1,"LIKVIDITET",null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q6","v":2026},null,null,null,null,null,null,null,{"$f":"AA6","v":2027},null,null,{"$f":"AA97","v":2027},null,null,null,null,null,null,{"$f":"AK6","v":2028},null,null,{"$f":"AK97","v":2028},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,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,1,1]
[1,"Årets resultat før skat",null,null,null,null,{"$f":"G87","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q87","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA87","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK87","v":0},1,{"$f":"IF(SUM(E129:AK129)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM129","v":0}]
[1,null,"Afskrivninger mv.",null,null,null,{"$f":"-G47-G84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Q47-Q84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-AA47-AA84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-AK47-AK84","v":0},1,{"$f":"IF(SUM(E131:AK131)<>0,1,0)","v":0}]
[null,null,"Andel resultat Holdingselskaber, tlbf.",null,null,null,{"$f":"AUdbytte1*-1+Holding!E40*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Audbytte2*-1+Holding!O40*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AUdbytte3*-1+Holding!Y40*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AUdbytte4*-1+Holding!AI40*1000","v":0},1,0]
[1,null,"Tilbageførsel i alt",null,null,null,{"$f":"SUM(G131:G132)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q131:Q132)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA131:AA132)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK131:AK132)","v":0},1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM133","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"G112","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q112","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA112","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK112","v":0},1,0]
[1,null,"Privat",null,null,null,{"$f":"G106+G107","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q106+Q107","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA106+AA107","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK106+AK107","v":0},1,0]
[1,null,"Afskrivninger privat tlbf.",null,null,null,{"$f":"G107*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q107*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA107*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK107*-1","v":0},1,0]
[1,null,"Formueudgifter/indtægter",null,null,null,{"$f":"G109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK109","v":0},1,0]
[1,null,"Pensionsindbetaling",null,null,null,{"$f":"G117","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q117","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA117","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK117","v":0},1,0]
[1,null,"Privat udtræk, skat og pension i alt",null,null,null,{"$f":"SUM(G135:G139)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q135:Q139)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA135:AA139)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK135:AK139)","v":0},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,1,{"$f":"AM140","v":0}]
[null,null,"Til investering og afdrag",null,null,null,{"$f":"G129+G133+G140","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q129+Q133+Q140","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA129+AA133+AA140","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK129+AK133+AK140","v":0},1,0]
[1,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,null,null,"Forøgelse",null,null,null,null,null,"Reduktion",null,null,null,"Forøgelse",1,{"$f":"AM144+AM145","v":0}]
[1,"m","Besætning",null,{"$f":"IF('Senior Balance'!E49<0,('Senior Balance'!E49)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E49>0,('Senior Balance'!E49)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O49<0,('Senior Balance'!O49)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O49>0,('Senior Balance'!O49)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y49<0,('Senior Balance'!Y49)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y49>0,('Senior Balance'!Y49)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI49<0,('Senior Balance'!AI49)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI49>0,('Senior Balance'!AI49)*-1000,0)","v":0},1,0]
[1,"m","Beholdninger",null,{"$f":"IF('Senior Balance'!E55<0,'Senior Balance'!E55*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E55>0,'Senior Balance'!E55*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O55<0,'Senior Balance'!O55*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O55>0,'Senior Balance'!O55*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y55<0,'Senior Balance'!Y55*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y55>0,'Senior Balance'!Y55*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI55<0,'Senior Balance'!AI55*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI55>0,'Senior Balance'!AI55*-1000,0)","v":0},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,1,{"$f":"AM142","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM148","v":0}]
[1,"Likviditet før anlægsinvesteringer",null,null,null,null,{"$f":"G142+SUM(E144:G145)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q142+SUM(O144:Q145)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA142+SUM(Y144:AA145)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK142+SUM(AI144:AK145)","v":0},1,{"$f":"IF(SUM(E148:AK148)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM148","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,1,1]
[1,"INVESTERINGER",null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,null,null,"Køb/forbedring",null,null,null,null,null,"Salg",null,null,null,"Køb/forbedring",1,{"$f":"AM163","v":0}]
[1,null,"Rettigheder",null,{"$f":"IF('Senior Balance'!E29+'Senior Balance'!E33<0,('Senior Balance'!E29+'Senior Balance'!E33)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E29+'Senior Balance'!E33>0,('Senior Balance'!E29+'Senior Balance'!E33)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O29+'Senior Balance'!O33<0,('Senior Balance'!O29+'Senior Balance'!O33)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O29+'Senior Balance'!O33>0,('Senior Balance'!O29+'Senior Balance'!O33)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y29+'Senior Balance'!Y33<0,('Senior Balance'!Y29+'Senior Balance'!Y33)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y29+'Senior Balance'!Y33>0,('Senior Balance'!Y29+'Senior Balance'!Y33)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI29+'Senior Balance'!AI33<0,('Senior Balance'!AI29+'Senior Balance'!AI33)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI29+'Senior Balance'!AI33>0,('Senior Balance'!AI29+'Senior Balance'!AI33)*-1000,0)","v":0},1,{"$f":"IF(SUM(E152:AK152)<>0,1,0)","v":0}]
[1,null,"Køb/salg jord",null,{"$f":"IF('Senior Balance'!E10<0,('Senior Balance'!E10)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E10>0,('Senior Balance'!E10)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O10<0,('Senior Balance'!O10)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O10>0,('Senior Balance'!O10)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y10<0,('Senior Balance'!Y10)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y10>0,('Senior Balance'!Y10)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI10<0,('Senior Balance'!AI10)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI10>0,('Senior Balance'!AI10)*-1000,0)","v":0},1,0]
[1,"m","Driftsbygninger",null,{"$f":"IF('Senior Balance'!E18<0,'Senior Balance'!E18*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E18>0,'Senior Balance'!E18*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O18<0,'Senior Balance'!O18*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O18>0,'Senior Balance'!O18*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y18<0,'Senior Balance'!Y18*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y18>0,'Senior Balance'!Y18*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI18<0,'Senior Balance'!AI18*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI18>0,'Senior Balance'!AI18*-1000,0)","v":0},1,0]
[1,null,"Beboelse (stuehus)",null,{"$f":"IF('Senior Balance'!E22<0,'Senior Balance'!E22*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E22>0,'Senior Balance'!E22*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O22<0,'Senior Balance'!O22*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O22>0,'Senior Balance'!O22*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y22<0,'Senior Balance'!Y22*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y22>0,'Senior Balance'!Y22*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI22<0,'Senior Balance'!AI22*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI22>0,'Senior Balance'!AI22*-1000,0)","v":0},1,0]
[1,"m","Inventar markbrug",null,{"$f":"IF('Senior Balance'!E37<0,'Senior Balance'!E37*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E37>0,'Senior Balance'!E37*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O37<0,'Senior Balance'!O37*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O37>0,'Senior Balance'!O37*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y37<0,'Senior Balance'!Y37*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y37>0,'Senior Balance'!Y37*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI37<0,'Senior Balance'!AI37*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI37>0,'Senior Balance'!AI37*-1000,0)","v":0},1,0]
[1,"m","Inventar husdyrbrug",null,{"$f":"IF('Senior Balance'!E41<0,'Senior Balance'!E41*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E41>0,'Senior Balance'!E41*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O41<0,'Senior Balance'!O41*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O41>0,'Senior Balance'!O41*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y41<0,'Senior Balance'!Y41*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y41>0,'Senior Balance'!Y41*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI41<0,'Senior Balance'!AI41*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI41>0,'Senior Balance'!AI41*-1000,0)","v":0},1,0]
[1,"m","Inventar andet",null,{"$f":"IF('Senior Balance'!E45<0,'Senior Balance'!E45*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E45>0,'Senior Balance'!E45*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O45<0,'Senior Balance'!O45*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O45>0,'Senior Balance'!O45*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y45<0,'Senior Balance'!Y45*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y45>0,'Senior Balance'!Y45*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI45<0,'Senior Balance'!AI45*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI45>0,'Senior Balance'!AI45*-1000,0)","v":0},1,0]
[1,"m","Grundforbedringer",null,{"$f":"IF('Senior Balance'!E14<0,'Senior Balance'!E14*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E14>0,'Senior Balance'!E14*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O14<0,'Senior Balance'!O14*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O14>0,'Senior Balance'!O14*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y14<0,'Senior Balance'!Y14*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y14>0,'Senior Balance'!Y14*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI14<0,'Senior Balance'!AI14*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI14>0,'Senior Balance'!AI14*-1000,0)","v":0},1,0]
[1,null,"Biler",null,{"$f":"IF('Senior Balance'!E63<0,'Senior Balance'!E63*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E63>0,'Senior Balance'!E63*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O63<0,'Senior Balance'!O63*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O63>0,'Senior Balance'!O63*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y63<0,'Senior Balance'!Y63*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y63>0,'Senior Balance'!Y63*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI63<0,'Senior Balance'!AI63*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI63>0,'Senior Balance'!AI63*-1000,0)","v":0},1,0]
[1,null,"Aktiver uden for landbrug",null,{"$f":"IF('Senior Balance'!E68<0,'Senior Balance'!E68*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E68>0,'Senior Balance'!E68*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O68<0,'Senior Balance'!O68*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O68>0,'Senior Balance'!O68*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y68<0,'Senior Balance'!Y68*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y68>0,'Senior Balance'!Y68*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI68<0,'Senior Balance'!AI68*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI68>0,'Senior Balance'!AI68*-1000,0)","v":0},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,1,0]
[1,null,"Investeringer i alt",null,null,null,{"$f":"SUM(E152:G161)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O152:Q161)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W152:AA161)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG152:AK161)","v":0},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,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,1,{"$f":"AM166","v":0}]
[1,"Likviditetsoverskud/-behov",null,null,null,null,{"$f":"G148+G163","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q148+Q163","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA148+AA163","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK148+AK163","v":0},1,{"$f":"IF(SUM(E166:AK166)<>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,1,{"$f":"AM166","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"ÆNDRING FINANSIELLE AKTIVER OG GÆLD",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM170","v":0}]
[1,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,null,null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,null,null,"Fremskaffelse",1,{"$f":"AM178","v":0}]
[null,null,"Holding aktier",null,{"$f":"IF('Senior Balance'!E70>0,'Senior Balance'!E70*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E70<0,('Senior Balance'!E70+Holding!E53)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O70>0,'Senior Balance'!O70*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O70<0,('Senior Balance'!O70+Holding!O53)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!W70>0,'Senior Balance'!W70*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!AG70<0,'Senior Balance'!AG70*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!Y70<0,('Senior Balance'!Y70+Holding!Y53)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI70>0,'Senior Balance'!AI70*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!AQ70<0,'Senior Balance'!AQ70*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!AI70<0,('Senior Balance'!AI70+Holding!AI53)*-1000,0)","v":0},1,{"$f":"IF(SUM(E171:AK171)<>0,1,0)","v":0}]
[1,null,"Tilgodehavender",null,{"$f":"IF('Senior Balance'!E71>0,('Senior Balance'!E71)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E71<0,('Senior Balance'!E71)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O71>0,('Senior Balance'!O71)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O71<0,('Senior Balance'!O71)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y71>0,('Senior Balance'!Y71)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y71<0,('Senior Balance'!Y71)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI71>0,('Senior Balance'!AI71)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI71<0,('Senior Balance'!AI71)*-1000,0)","v":0},1,0]
[1,"    Værdipapirer","Værdipapirer",null,{"$f":"IF('Senior Balance'!E72<0,('Senior Balance'!E72)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E72>0,('Senior Balance'!E72)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O72<0,('Senior Balance'!O72)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O72>0,('Senior Balance'!O72)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y72<0,('Senior Balance'!Y72)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y72>0,('Senior Balance'!Y72)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI72<0,('Senior Balance'!AI72)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI72>0,('Senior Balance'!AI72)*-1000,0)","v":0},1,0]
[1,null,"Indlån",null,{"$f":"IF('Senior Balance'!E73<0,('Senior Balance'!E73)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E73>0,('Senior Balance'!E73)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!O73<0,('Senior Balance'!O73)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O73>0,('Senior Balance'!O73)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!Y73<0,('Senior Balance'!Y73)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y73>0,('Senior Balance'!Y73)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AI73<0,('Senior Balance'!AI73)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI73>0,('Senior Balance'!AI73)*-1000,0)","v":0},1,0]
[1,null,"Prioritets gæld( - = afdrag)",null,{"$f":"IF('Senior Balance'!H91+'Senior Balance'!E91>0,('Senior Balance'!H91+'Senior Balance'!E91)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E91+'Senior Balance'!H91<0,('Senior Balance'!E91+'Senior Balance'!H91)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!R91+'Senior Balance'!O91>0,('Senior Balance'!R91+'Senior Balance'!O91)*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O91+'Senior Balance'!R91<0,('Senior Balance'!O91+'Senior Balance'!R91)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AB91+'Senior Balance'!Y91>0,('Senior Balance'!AB91+'Senior Balance'!Y91)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y91+'Senior Balance'!AB91<0,('Senior Balance'!Y91+'Senior Balance'!AB91)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AL91+'Senior Balance'!AI91>0,('Senior Balance'!AL91+'Senior Balance'!AI91)*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI91+'Senior Balance'!AL91<0,('Senior Balance'!AI91+'Senior Balance'!AL91)*-1000,0)","v":0},1,0]
[1,null,"Moms og afgift ( - =afdrag)",null,{"$f":"IF(G199<0,G199,0)","v":0},null,{"$f":"IF(G199>0,G199,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(Q199<0,Q199,0)","v":0},null,{"$f":"IF(Q199>0,Q199,0)","v":0},null,null,null,null,null,{"$f":"IF(AA199<0,AA199,0)","v":0},null,null,null,{"$f":"IF(AA199>0,AA199,0)","v":0},null,null,null,null,null,{"$f":"IF(AK199<0,AK199,0)","v":0},null,null,null,{"$f":"IF(AK199>0,AK199,0)","v":0},1,0]
[1,null,"Anden gæld i alt",null,{"$f":"IF('Senior Balance'!H97>0,'Senior Balance'!H97*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!E97<0,'Senior Balance'!E97*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Senior Balance'!R97>0,'Senior Balance'!R97*-1000,0)","v":0},null,{"$f":"IF('Senior Balance'!O97<0,'Senior Balance'!O97*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AB97>0,'Senior Balance'!AB97*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!Y97<0,'Senior Balance'!Y97*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Senior Balance'!AL97>0,'Senior Balance'!AL97*-1000,0)","v":0},null,null,null,{"$f":"IF('Senior Balance'!AI97<0,'Senior Balance'!AI97*-1000,0)","v":0},1,0]
[1,null,"Kassekredit ( - = sat ind på)",null,{"$f":"IF((SUM(E171:M177)+G166)*-1<0,(SUM(E171:G177)+G166)*-1,0)","v":0},null,{"$f":"IF((SUM(E171:M177)+G166)*-1>0,(SUM(E171:G177)+G166)*-1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF((SUM(O171:Q177)+Q166)*-1<0,(SUM(O171:Q177)+Q166)*-1,0)","v":0},null,{"$f":"IF((SUM(O171:Q177)+Q166)*-1>0,(SUM(O171:Q177)+Q166)*-1,0)","v":0},null,null,null,null,null,{"$f":"IF((SUM(W171:AA177)+AA166)*-1<0,(SUM(W171:AA177)+AA166)*-1,0)","v":0},null,null,null,{"$f":"IF((SUM(W171:AE177)+AA166)*-1>0,(SUM(W171:AA177)+AA166)*-1,0)","v":0},null,null,null,null,null,{"$f":"IF((SUM(AG171:AK177)+AK166)*-1<0,(SUM(AG171:AK177)+AK166)*-1,0)","v":0},null,null,null,{"$f":"IF((SUM(AG171:AK177)+AK166)*-1>0,(SUM(AG171:AK177)+AK166)*-1,0)","v":0},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,1,{"$f":"AM178","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM181","v":0}]
[1,"Likviditetsanvendelse/fremskaffelse",null,null,null,null,{"$f":"SUM(E171:M178)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O171:U178)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W171:AA178)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG171:AK178)","v":0},1,{"$f":"IF(SUM(E181:AK181)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM181","v":0}]
[1,null,null,null,null,null,{"$f":"G166+G181","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q166+Q181","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA166+AA181","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK166+AK181","v":0},1,1]
[1,"Kassekredit/likviditet i alt",null,null,null,null,{"$f":"'Senior Balance'!N114*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Senior Balance'!X114*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Senior Balance'!AH114*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Senior Balance'!AR114*1000","v":0},1,{"$f":"IF(SUM(E184:AK184)<>0,1,0)","v":0}]
[]
[]
[]
[null,null,"Moms primo (- = gæld, + = tilgode)",null,null,null,{"$f":"'Senior Balance'!D98*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"G196","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q196","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA196","v":0}]
[]
[null,null,"Årets momspligtig omsætning netto",null,null,null,{"$f":"DSUM($B$5:$AK$181,\"a\",$BB190:$BB191)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AK$181,\"b\",$BB190:$BB191)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AK$181,\"c\",$BB190:$BB191)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AK$181,\"d\",$BB190:$BB191)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms"]
[null,null,"Årets moms heraf, modtaget i året",null,null,null,{"$f":"TRUNC(G190*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(Q190*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(AA190*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(AK190*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m"]
[null,null,"3 kvartalers betaling heraf",null,null,null,{"$f":"G191*0.75","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q191*0.75","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA191*0.75","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK191*0.75","v":0}]
[]
[null,null,"Primo + 3 kvartaler, betalt i året",null,null,null,{"$f":"G188-G192","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q188-Q192","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA188-AA192","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK188-AK192","v":0}]
[]
[null,null,"Moms ultimo (primo + modtaget - betalt)",null,null,null,{"$f":"G188-G191-G194","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q188-Q191-Q194","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA188-AA191-AA194","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK188-AK191-AK194","v":0}]
[]
[null,null,"Korrektion: Moms bevægelse"]
[null,null,"Momsbevægelse primo til ultimo",null,null,null,{"$f":"IF(ISBLANK(G198),G188-G196,G198)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Q198),Q188-Q196,Q198)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AA198),AA188-AA196,AA198)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AK198),AK188-AK196,AK198)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E3","v":0}]

{"sheet":"Senior Balance","index":9,"n_rows":238,"n_cols":119,"rows_kept":238,"cut":false,"hidden":false,"merged":[[84,34,84,39],[84,24,84,29],[84,14,84,19],[84,4,84,9],[0,24,0,33],[3,24,3,29],[37,47,37,75],[0,39,0,43],[5,47,5,75],[5,4,5,9],[5,14,5,19],[5,24,5,29],[5,34,5,39],[0,13,0,17],[1,13,1,17],[2,13,2,17],[3,13,3,17],[1,24,1,29],[2,24,2,29]]}
["SENIOR BALANCE & ANLÆGSKARTOTEK",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!L6","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BudgetType","v":{"$error":"#NAME?"}},"Hvis 2 udvidet budget, hvis 1 begrænset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"vis","skjul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b",null,null,null,"b",null,"b"]
[null,{"$f":"'A-S Balance'!B2","v":0},null,null,null,null,null,null,null,null,null,null,null,"Første budgetår",null,null,null,null,null,{"$f":"'A-S Balance'!T2","v":2025},null,null,null,null,"KK positiv saldo, p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Hvis 1 enlig, hvis 2 ægtefællebeskatning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,{"$f":"'A-S Balance'!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,"Pct. erhverv bil (typisk 25%)",null,null,null,null,null,0,null,null,null,null,"KK negativ saldo, p.a.",null,null,null,null,null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BudgetType=1,TotalSumVærdireg<>0),2,1)","v":{"$error":"#NAME?"}},"Hvis 2 skal makro om værdireg starte",null,null,null,null,null,null,null,null,2,null,null,null,2,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,2,1,2,null,null,1,1]
[null,{"$f":"'A-S Balance'!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,"Simpel skatteberegning, skatte%",null,null,null,null,null,0.4,null,null,null,null,"1 eller 2 personfradrag",null,null,null,null,null,null,null,null,{"$f":"51600*2","v":103200},null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,1,1,null,null,null,null,null,null,271159]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Senior Resultat'!G123+N109),'Senior Resultat'!G123/1000-'Senior Balance'!N109,0)","v":0},{"$f":"N5*1000","v":0},null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Senior Resultat'!Q123+X109),'Senior Resultat'!Q123/1000-'Senior Balance'!X109,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Senior Resultat'!AA123+AH109),'Senior Resultat'!AA123/1000-'Senior Balance'!AH109,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Senior Resultat'!AK123+AR109),'Senior Resultat'!AK123/1000-'Senior Balance'!AR109,0)","v":0},null,"Sum af fejl",{"$f":"IF(StopMensOverfoer=0,0,TRUNC(SUM(K5:AR5),0))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["AKTIVER",null,null,{"$f":"T2","v":2025}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"D6+1","v":2026}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"N6+1","v":2027}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"X6+1","v":2028}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"AH6+1","v":2029},null,null,{"$f":"IF(StopMensOverfoer=0,0,IF(ISERROR(SUM(AU7:AU96)),0,SUM(AU7:AU96)))","v":{"$error":"#NAME?"}},"Rest måneder vedr. afskrivning",null,null,null,null,null,null,null,null,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,"Jord",null,"Primo","Investering",null,null,null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CD10","v":0}]
[1,null,null,null,null,null,null,null,null,null,{"$f":"IF(E8+D8=0,0,IF(ISBLANK(H8),IF(C8>0,1/(1/C8-1),0),1/H8))","v":0},null,null,{"$f":"D8+E8+F8+I8+J8","v":0},null,null,null,null,null,null,{"$f":"IF(O8+N8=0,0,IF(ISBLANK(R8),IF(K8>0,1/(1/K8-1),0),1/R8))","v":0},null,null,{"$f":"IF(CN8=0,N8+O8+P8+S8+T8,0)","v":0},null,null,null,null,null,null,{"$f":"IF(Y8+X8=0,0,IF(ISBLANK(AB8),IF(U8>0,1/(1/U8-1),0),1/AB8))","v":0},null,null,{"$f":"X8+Y8+Z8+AC8+AD8","v":0},null,null,null,null,null,null,{"$f":"IF(AI8+AH8=0,0,IF(ISBLANK(AL8),IF(AE8>0,1/(1/AE8-1),0),1/AL8))","v":0},null,null,{"$f":"AH8+AI8+AJ8+AM8+AN8","v":0},null,null,{"$f":"IF(AND(F8<>0,D8+E8=0),1,IF(AND(P8<>0,N8+O8=0),1,IF(AND(Z8<>0,X8+Y8=0),1,IF(AND(AJ8<>0,AH8+AI8=0),1,0))))","v":0},{"$f":"H8","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R8),AV8,R8)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB8),BD8,AB8)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL8),BN8,AL8)","v":0},null,null,null,null,1,{"$f":"IF(AR8+AH8+X8+N8+D8<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"IF(E9+D9=0,0,IF(ISBLANK(H9),IF(C9>0,1/(1/C9-1),0),1/H9))","v":0},null,null,{"$f":"D9+E9+F9+I9+J9","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(CN9=0,N9+O9+P9+S9+T9,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X9+Y9+Z9+AC9+AD9","v":0},null,null,null,null,null,null,{"$f":"IF(AI9+AH9=0,0,IF(ISBLANK(AL9),IF(AE9>0,1/(1/AE9-1),0),1/AL9))","v":0},null,null,{"$f":"AH9+AI9+AJ9+AM9+AN9","v":0},null,null,{"$f":"IF(AND(F9<>0,D9+E9=0),1,IF(AND(P9<>0,N9+O9=0),1,IF(AND(Z9<>0,X9+Y9=0),1,IF(AND(AJ9<>0,AH9+AI9=0),1,0))))","v":0},{"$f":"H9","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R9),AV9,R9)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB9),BD9,AB9)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL9),BN9,AL9)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D8:D9)","v":0},{"$f":"SUM(E8:E9)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N8:N9)","v":0},{"$f":"SUM(O8:O9)","v":0},null,null,{"$f":"SUM(R8:R9)","v":0},null,null,null,null,null,{"$f":"SUM(X8:X9)","v":0},{"$f":"SUM(Y8:Y9)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AH8:AH9)","v":0},{"$f":"SUM(AI8:AI9)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AR8:AR9)","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,1,{"$f":"IF(AR10+AH10+X10+N10+D10<>0,1,0)","v":0}]
[null,"Grundforbedringer",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD14","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV12>0,(D12+E12+F12+I12)/-AV12*K12,0)","v":0},{"$f":"IF(G12>0,12-G12,12)","v":12},null,null,{"$f":"D12+E12+F12+I12+J12","v":0},null,null,null,null,null,{"$f":"IF(BD12>0,(N12+O12+P12+S12)/-BD12*U12,0)","v":0},{"$f":"IF(Q12>0,12-Q12,IF(BD12>12,12,IF(BD12-12>0,BD12-12,BD12)))","v":0},null,null,{"$f":"N12+O12+P12+S12+T12","v":0},null,null,null,null,null,{"$f":"IF(BN12>0,(X12+Y12+Z12+AC12)/-BN12*AE12,0)","v":0},{"$f":"IF(AA12>0,12-AA12,IF(BN12>12,12,IF(BN12-12>0,BN12-12,BN12)))","v":0},null,null,{"$f":"X12+Y12+Z12+AC12+AD12","v":0},null,null,null,null,null,{"$f":"IF(BX12>0,(AH12+AI12+AJ12+AM12)/-BX12*AO12,0)","v":0},{"$f":"IF(AK12>0,12-AK12,IF(BX12>12,12,IF(BX12-12>0,BX12-12,BX12)))","v":0},null,null,{"$f":"AH12+AI12+AJ12+AM12+AN12","v":0},null,null,{"$f":"IF(AND(F12<>0,D12+E12=0),1,IF(AND(P12<>0,N12+O12=0),1,IF(AND(Z12<>0,X12+Y12=0),1,IF(AND(AJ12<>0,AH12+AI12=0),1,0))))","v":0},{"$f":"H12*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV12>0,AV12-K12,R12*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD12>0,BD12-U12,AB12*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN12>0,BN12-AE12,AL12*12)","v":0},null,null,null,null,1,{"$f":"IF(AR12+AH12+X12+N12+D12<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV13>0,(D13+E13+F13+I13)/-AV13*K13,0)","v":0},{"$f":"IF(G13>0,12-G13,12)","v":12},null,null,{"$f":"D13+E13+F13+I13+J13","v":0},null,null,null,null,null,{"$f":"IF(BD13>0,(N13+O13+P13+S13)/-BD13*U13,0)","v":0},{"$f":"IF(Q13>0,12-Q13,IF(BD13>12,12,IF(BD13-12>0,BD13-12,BD13)))","v":0},null,null,{"$f":"N13+O13+P13+S13+T13","v":0},null,null,null,null,null,{"$f":"IF(BN13>0,(X13+Y13+Z13+AC13)/-BN13*AE13,0)","v":0},{"$f":"IF(AA13>0,12-AA13,IF(BN13>12,12,IF(BN13-12>0,BN13-12,BN13)))","v":0},null,null,{"$f":"X13+Y13+Z13+AC13+AD13","v":0},null,null,null,null,null,{"$f":"IF(BX13>0,(AH13+AI13+AJ13+AM13)/-BX13*AO13,0)","v":0},{"$f":"IF(AK13>0,12-AK13,IF(BX13>12,12,IF(BX13-12>0,BX13-12,BX13)))","v":0},null,null,{"$f":"AH13+AI13+AJ13+AM13+AN13","v":0},null,null,{"$f":"IF(AND(F13<>0,D13+E13=0),1,IF(AND(P13<>0,N13+O13=0),1,IF(AND(Z13<>0,X13+Y13=0),1,IF(AND(AJ13<>0,AH13+AI13=0),1,0))))","v":0},{"$f":"H13*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV13>0,AV13-K13,R13*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD13>0,BD13-U13,AB13*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN13>0,BN13-AE13,AL13*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D12:D13)","v":0},{"$f":"SUM(E11:E13)","v":0},null,null,null,null,{"$f":"SUM(J11:J13)","v":0},null,null,null,{"$f":"SUM(N12:N13)","v":0},{"$f":"SUM(O11:O13)","v":0},null,null,null,null,{"$f":"SUM(T11:T13)","v":0},null,null,null,{"$f":"SUM(X12:X13)","v":0},{"$f":"SUM(Y11:Y13)","v":0},null,null,null,null,{"$f":"SUM(AD11:AD13)","v":0},null,null,null,{"$f":"SUM(AH12:AH13)","v":0},{"$f":"SUM(AI11:AI13)","v":0},null,null,null,null,{"$f":"SUM(AN11:AN13)","v":0},null,null,null,{"$f":"SUM(AR12:AR13)","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,1,{"$f":"IF(SUM(D14:AR14)<>0,1,0)","v":0}]
[null,"Driftsbygninger",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD18","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV16>0,(D16+E16+F16+I16)/-AV16*K16,0)","v":0},{"$f":"IF(G16>0,12-G16,12)","v":12},null,null,{"$f":"D16+E16+F16+I16+J16","v":0},null,null,null,null,null,{"$f":"IF(BD16>0,(N16+O16+P16+S16)/-BD16*U16,0)","v":0},{"$f":"IF(Q16>0,12-Q16,IF(BD16>12,12,IF(BD16-12>0,BD16-12,BD16)))","v":0},null,null,{"$f":"N16+O16+P16+S16+T16","v":0},null,null,null,null,null,{"$f":"IF(BN16>0,(X16+Y16+Z16+AC16)/-BN16*AE16,0)","v":0},{"$f":"IF(AA16>0,12-AA16,IF(BN16>12,12,IF(BN16-12>0,BN16-12,BN16)))","v":0},null,null,{"$f":"X16+Y16+Z16+AC16+AD16","v":0},null,null,null,null,null,{"$f":"IF(BX16>0,(AH16+AI16+AJ16+AM16)/-BX16*AO16,0)","v":0},{"$f":"IF(AK16>0,12-AK16,IF(BX16>12,12,IF(BX16-12>0,BX16-12,BX16)))","v":0},null,null,{"$f":"AH16+AI16+AJ16+AM16+AN16","v":0},null,null,{"$f":"IF(AND(F16<>0,D16+E16=0),1,IF(AND(P16<>0,N16+O16=0),1,IF(AND(Z16<>0,X16+Y16=0),1,IF(AND(AJ16<>0,AH16+AI16=0),1,0))))","v":0},{"$f":"H16*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV16>0,AV16-K16,R16*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD16>0,BD16-U16,AB16*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN16>0,BN16-AE16,AL16*12)","v":0},null,null,null,null,1,{"$f":"IF(AR16+AH16+X16+N16+D16<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV17>0,(D17+E17+F17+I17)/-AV17*K17,0)","v":0},{"$f":"IF(G17>0,12-G17,12)","v":12},null,null,{"$f":"D17+E17+F17+I17+J17","v":0},null,null,null,null,null,{"$f":"IF(BD17>0,(N17+O17+P17+S17)/-BD17*U17,0)","v":0},{"$f":"IF(Q17>0,12-Q17,IF(BD17>12,12,IF(BD17-12>0,BD17-12,BD17)))","v":0},null,null,{"$f":"N17+O17+P17+S17+T17","v":0},null,null,null,null,null,{"$f":"IF(BN17>0,(X17+Y17+Z17+AC17)/-BN17*AE17,0)","v":0},{"$f":"IF(AA17>0,12-AA17,IF(BN17>12,12,IF(BN17-12>0,BN17-12,BN17)))","v":0},null,null,{"$f":"X17+Y17+Z17+AC17+AD17","v":0},null,null,null,null,null,{"$f":"IF(BX17>0,(AH17+AI17+AJ17+AM17)/-BX17*AO17,0)","v":0},{"$f":"IF(AK17>0,12-AK17,IF(BX17>12,12,IF(BX17-12>0,BX17-12,BX17)))","v":0},null,null,{"$f":"AH17+AI17+AJ17+AM17+AN17","v":0},null,null,{"$f":"IF(AND(F17<>0,D17+E17=0),1,IF(AND(P17<>0,N17+O17=0),1,IF(AND(Z17<>0,X17+Y17=0),1,IF(AND(AJ17<>0,AH17+AI17=0),1,0))))","v":0},{"$f":"H17*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV17>0,AV17-K17,R17*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD17>0,BD17-U17,AB17*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN17>0,BN17-AE17,AL17*12)","v":0},null,null,null,null,1,{"$f":"IF(AR17+AH17+X17+N17+D17<>0,1,0)","v":0}]
[null,null,null,{"$f":"SUM(D16:D17)","v":0},{"$f":"SUM(E16:E17)","v":0},null,null,null,null,{"$f":"SUM(J16:J17)","v":0},null,null,null,{"$f":"SUM(N16:N17)","v":0},{"$f":"SUM(O16:O17)","v":0},null,null,null,null,{"$f":"SUM(T16:T17)","v":0},null,null,null,{"$f":"SUM(X16:X17)","v":0},{"$f":"SUM(Y16:Y17)","v":0},null,null,null,null,{"$f":"SUM(AD16:AD17)","v":0},null,null,null,{"$f":"SUM(AH16:AH17)","v":0},{"$f":"SUM(AI16:AI17)","v":0},null,null,null,null,{"$f":"SUM(AN16:AN17)","v":0},null,null,null,{"$f":"SUM(AR16:AR17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Beboelse (stuehus)",null,null,"Investering",null,null,"Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,null,"Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,null,"Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,null,"Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD22","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV20>0,(D20+E20+F20+I20)/-AV20*K20,0)","v":0},{"$f":"IF(G20>0,12-G20,12)","v":12},null,null,{"$f":"D20+E20+F20+I20+J20","v":0},null,null,null,null,null,{"$f":"IF(BD20>0,(N20+O20+P20+S20)/-BD20*U20,0)","v":0},{"$f":"IF(Q20>0,12-Q20,IF(BD20>12,12,IF(BD20-12>0,BD20-12,BD20)))","v":0},null,null,{"$f":"N20+O20+P20+S20+T20","v":0},null,null,null,null,null,{"$f":"IF(BN20>0,(X20+Y20+Z20+AC20)/-BN20*AE20,0)","v":0},{"$f":"IF(AA20>0,12-AA20,IF(BN20>12,12,IF(BN20-12>0,BN20-12,BN20)))","v":0},null,null,{"$f":"X20+Y20+Z20+AC20+AD20","v":0},null,null,null,null,null,{"$f":"IF(BX20>0,(AH20+AI20+AJ20+AM20)/-BX20*AO20,0)","v":0},{"$f":"IF(AK20>0,12-AK20,IF(BX20>12,12,IF(BX20-12>0,BX20-12,BX20)))","v":0},null,null,{"$f":"AH20+AI20+AJ20+AM20+AN20","v":0},null,null,{"$f":"IF(AND(F20<>0,D20+E20=0),1,IF(AND(P20<>0,N20+O20=0),1,IF(AND(Z20<>0,X20+Y20=0),1,IF(AND(AJ20<>0,AH20+AI20=0),1,0))))","v":0},{"$f":"H20*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV20>0,AV20-K20,R20*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD20>0,BD20-U20,AB20*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN20>0,BN20-AE20,AL20*12)","v":0},null,null,null,null,1,{"$f":"IF(AR20+AH20+X20+N20+D20<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV21>0,(D21+E21+F21+I21)/-AV21*K21,0)","v":0},{"$f":"IF(G21>0,12-G21,12)","v":12},null,null,{"$f":"D21+E21+F21+I21+J21","v":0},null,null,null,null,null,{"$f":"IF(BD21>0,(N21+O21+P21+S21)/-BD21*U21,0)","v":0},{"$f":"IF(Q21>0,12-Q21,IF(BD21>12,12,IF(BD21-12>0,BD21-12,BD21)))","v":0},null,null,{"$f":"N21+O21+P21+S21+T21","v":0},null,null,null,null,null,{"$f":"IF(BN21>0,(X21+Y21+Z21+AC21)/-BN21*AE21,0)","v":0},{"$f":"IF(AA21>0,12-AA21,IF(BN21>12,12,IF(BN21-12>0,BN21-12,BN21)))","v":0},null,null,{"$f":"X21+Y21+Z21+AC21+AD21","v":0},null,null,null,null,null,{"$f":"IF(BX21>0,(AH21+AI21+AJ21+AM21)/-BX21*AO21,0)","v":0},{"$f":"IF(AK21>0,12-AK21,IF(BX21>12,12,IF(BX21-12>0,BX21-12,BX21)))","v":0},null,null,{"$f":"AH21+AI21+AJ21+AM21+AN21","v":0},null,null,{"$f":"IF(AND(F21<>0,D21+E21=0),1,IF(AND(P21<>0,N21+O21=0),1,IF(AND(Z21<>0,X21+Y21=0),1,IF(AND(AJ21<>0,AH21+AI21=0),1,0))))","v":0},{"$f":"H21*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV21>0,AV21-K21,R21*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD21>0,BD21-U21,AB21*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN21>0,BN21-AE21,AL21*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D20:D21)","v":0},{"$f":"SUM(E20:E21)","v":0},null,null,null,null,{"$f":"SUM(J20:J21)","v":0},null,null,null,{"$f":"SUM(N20:N21)","v":0},{"$f":"SUM(O20:O21)","v":0},null,null,null,null,{"$f":"SUM(T20:T21)","v":0},null,null,null,{"$f":"SUM(X20:X21)","v":0},{"$f":"SUM(Y20:Y21)","v":0},null,null,null,null,{"$f":"SUM(AD20:AD21)","v":0},null,null,null,{"$f":"SUM(AH20:AH21)","v":0},{"$f":"SUM(AI20:AI21)","v":0},null,null,null,null,{"$f":"SUM(AN20:AN21)","v":0},null,null,null,{"$f":"SUM(AR20:AR21)","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,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,null,null,null,null,null,null,null,null,null,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,{"$f":"CD24","v":0}]
["FAST EJENDOM I ALT",null,null,{"$f":"D10+D14+D18+D22","v":0},{"$f":"E10+E14+E18+E22","v":0},null,null,null,null,{"$f":"J10+J14+J18+J22","v":0},null,null,null,{"$f":"N10+N14+N18+N22","v":0},{"$f":"O10+O14+O18+O22","v":0},null,null,null,null,{"$f":"T10+T14+T18+T22","v":0},null,null,null,{"$f":"X10+X14+X18+X22","v":0},{"$f":"Y10+Y14+Y18+Y22","v":0},null,null,null,null,{"$f":"AD10+AD14+AD18+AD22","v":0},null,null,null,{"$f":"AH10+AH14+AH18+AH22","v":0},{"$f":"AI10+AI14+AI18+AI22","v":0},null,null,null,null,{"$f":"AN10+AN14+AN18+AN22","v":0},null,null,null,{"$f":"AR10+AR14+AR18+AR22","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,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,null,null,null,null,null,null,null,null,null,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,{"$f":"CD24","v":0}]
[null,"Immaterielle aktiver*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD29","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV27>0,(D27+E27+F27+I27)/-AV27*K27,0)","v":0},{"$f":"IF(G27>0,12-G27,12)","v":12},null,null,{"$f":"D27+E27+F27+I27+J27","v":0},null,null,null,null,null,{"$f":"IF(BD27>0,(N27+O27+P27+S27)/-BD27*U27,0)","v":0},{"$f":"IF(Q27>0,12-Q27,IF(BD27>12,12,IF(BD27-12>0,BD27-12,BD27)))","v":0},null,null,{"$f":"N27+O27+P27+S27+T27","v":0},null,null,null,null,null,{"$f":"IF(BN27>0,(X27+Y27+Z27+AC27)/-BN27*AE27,0)","v":0},{"$f":"IF(AA27>0,12-AA27,IF(BN27>12,12,IF(BN27-12>0,BN27-12,BN27)))","v":0},null,null,{"$f":"X27+Y27+Z27+AC27+AD27","v":0},null,null,null,null,null,{"$f":"IF(BX27>0,(AH27+AI27+AJ27+AM27)/-BX27*AO27,0)","v":0},{"$f":"IF(AK27>0,12-AK27,IF(BX27>12,12,IF(BX27-12>0,BX27-12,BX27)))","v":0},null,null,{"$f":"AH27+AI27+AJ27+AM27+AN27","v":0},null,null,{"$f":"IF(AND(F27<>0,D27+E27=0),1,IF(AND(P27<>0,N27+O27=0),1,IF(AND(Z27<>0,X27+Y27=0),1,IF(AND(AJ27<>0,AH27+AI27=0),1,0))))","v":0},{"$f":"H27*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV27>0,AV27-K27,R27*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD27>0,BD27-U27,AB27*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN27>0,BN27-AE27,AL27*12)","v":0},null,null,null,null,1,{"$f":"IF(AR27+AH27+X27+N27+D27<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV28>0,(D28+E28+F28+I28)/-AV28*K28,0)","v":0},{"$f":"IF(G28>0,12-G28,12)","v":12},null,null,{"$f":"D28+E28+F28+I28+J28","v":0},null,null,null,null,null,{"$f":"IF(BD28>0,(N28+O28+P28+S28)/-BD28*U28,0)","v":0},{"$f":"IF(Q28>0,12-Q28,IF(BD28>12,12,IF(BD28-12>0,BD28-12,BD28)))","v":0},null,null,{"$f":"N28+O28+P28+S28+T28","v":0},null,null,null,null,null,{"$f":"IF(BN28>0,(X28+Y28+Z28+AC28)/-BN28*AE28,0)","v":0},{"$f":"IF(AA28>0,12-AA28,IF(BN28>12,12,IF(BN28-12>0,BN28-12,BN28)))","v":0},null,null,{"$f":"X28+Y28+Z28+AC28+AD28","v":0},null,null,null,null,{"$f":"IF(DB28=0,0,-AH28-AI28+CS28)","v":0},{"$f":"IF(BX28>0,(AH28+AI28+AJ28+AM28)/-BX28*AO28,0)","v":0},{"$f":"IF(AK28>0,12-AK28,IF(BX28>12,12,IF(BX28-12>0,BX28-12,BX28)))","v":0},null,null,{"$f":"AH28+AI28+AJ28+AM28+AN28","v":0},null,null,{"$f":"IF(AND(F28<>0,D28+E28=0),1,IF(AND(P28<>0,N28+O28=0),1,IF(AND(Z28<>0,X28+Y28=0),1,IF(AND(AJ28<>0,AH28+AI28=0),1,0))))","v":0},{"$f":"H28*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV28>0,AV28-K28,R28*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD28>0,BD28-U28,AB28*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN28>0,BN28-AE28,AL28*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D27:D28)","v":0},{"$f":"SUM(E27:E28)","v":0},null,null,null,null,{"$f":"SUM(J27:J28)","v":0},null,null,null,{"$f":"SUM(N27:N28)","v":0},{"$f":"SUM(O27:O28)","v":0},null,null,null,null,{"$f":"SUM(T27:T28)","v":0},null,null,null,{"$f":"SUM(X27:X28)","v":0},{"$f":"SUM(Y27:Y28)","v":0},null,null,null,null,{"$f":"SUM(AD27:AD28)","v":0},null,null,null,{"$f":"SUM(AH27:AH28)","v":0},{"$f":"SUM(AI27:AI28)","v":0},null,null,null,{"$f":"SUM(AM27:AM28)","v":0},{"$f":"SUM(AN27:AN28)","v":0},null,null,null,{"$f":"SUM(AR27:AR28)","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,1,0]
[null,"Leveringsrettigheder*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD33","v":0}]
[1,null,null,null,null,null,null,null,{"$f":"IF(CG31=0,0,-D31-E31)","v":0},{"$f":"IF(AV31>0,(D31+E31+F31+I31)/-AV31*K31,0)","v":0},{"$f":"IF(G31>0,12-G31,12)","v":12},null,null,{"$f":"D31+E31+F31+I31+J31","v":0},null,null,null,null,null,{"$f":"IF(BD31>0,(N31+O31+P31+S31)/-BD31*U31,0)","v":0},{"$f":"IF(Q31>0,12-Q31,IF(BD31>12,12,IF(BD31-12>0,BD31-12,BD31)))","v":0},null,null,{"$f":"N31+O31+P31+S31+T31","v":0},null,null,null,null,null,{"$f":"IF(BN31>0,(X31+Y31+Z31+AC31)/-BN31*AE31,0)","v":0},{"$f":"IF(AA31>0,12-AA31,IF(BN31>12,12,IF(BN31-12>0,BN31-12,BN31)))","v":0},null,null,{"$f":"X31+Y31+Z31+AC31+AD31","v":0},null,null,null,null,null,{"$f":"IF(BX31>0,(AH31+AI31+AJ31+AM31)/-BX31*AO31,0)","v":0},{"$f":"IF(AK31>0,12-AK31,IF(BX31>12,12,IF(BX31-12>0,BX31-12,BX31)))","v":0},null,null,{"$f":"AH31+AI31+AJ31+AM31+AN31","v":0},null,null,{"$f":"IF(AND(F31<>0,D31+E31=0),1,IF(AND(P31<>0,N31+O31=0),1,IF(AND(Z31<>0,X31+Y31=0),1,IF(AND(AJ31<>0,AH31+AI31=0),1,0))))","v":0},{"$f":"H31*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV31>0,AV31-K31,R31*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD31>0,BD31-U31,AB31*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN31>0,BN31-AE31,AL31*12)","v":0},null,null,null,null,1,{"$f":"IF(AR31+AH31+X31+N31+D31<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,{"$f":"IF(CG32=0,0,-D32-E32)","v":0},{"$f":"IF(AV32>0,(D32+E32+F32+I32)/-AV32*K32,0)","v":0},{"$f":"IF(G32>0,12-G32,12)","v":12},null,null,{"$f":"D32+E32+F32+I32+J32","v":0},null,null,null,null,null,{"$f":"IF(BD32>0,(N32+O32+P32+S32)/-BD32*U32,0)","v":0},{"$f":"IF(Q32>0,12-Q32,IF(BD32>12,12,IF(BD32-12>0,BD32-12,BD32)))","v":0},null,null,{"$f":"N32+O32+P32+S32+T32","v":0},null,null,null,null,null,{"$f":"IF(BN32>0,(X32+Y32+Z32+AC32)/-BN32*AE32,0)","v":0},{"$f":"IF(AA32>0,12-AA32,IF(BN32>12,12,IF(BN32-12>0,BN32-12,BN32)))","v":0},null,null,{"$f":"X32+Y32+Z32+AC32+AD32","v":0},null,null,null,null,null,{"$f":"IF(BX32>0,(AH32+AI32+AJ32+AM32)/-BX32*AO32,0)","v":0},{"$f":"IF(AK32>0,12-AK32,IF(BX32>12,12,IF(BX32-12>0,BX32-12,BX32)))","v":0},null,null,{"$f":"AH32+AI32+AJ32+AM32+AN32","v":0},null,null,{"$f":"IF(AND(F32<>0,D32+E32=0),1,IF(AND(P32<>0,N32+O32=0),1,IF(AND(Z32<>0,X32+Y32=0),1,IF(AND(AJ32<>0,AH32+AI32=0),1,0))))","v":0},{"$f":"H32*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV32>0,AV32-K32,R32*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD32>0,BD32-U32,AB32*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN32>0,BN32-AE32,AL32*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D31:D32)","v":0},{"$f":"SUM(E30:E32)","v":0},{"$f":"SUM(F30:F32)","v":0},null,null,{"$f":"SUM(I30:I32)","v":0},{"$f":"SUM(J30:J32)","v":0},null,null,null,{"$f":"SUM(N31:N32)","v":0},{"$f":"SUM(O30:O32)","v":0},null,null,null,null,{"$f":"SUM(T30:T32)","v":0},null,null,null,{"$f":"SUM(X31:X32)","v":0},{"$f":"SUM(Y30:Y32)","v":0},null,null,null,null,{"$f":"SUM(AD30:AD32)","v":0},null,null,null,{"$f":"SUM(AH31:AH32)","v":0},{"$f":"SUM(AI30:AI32)","v":0},{"$f":"SUM(AJ30:AJ32)","v":0},null,null,null,{"$f":"SUM(AN30:AN32)","v":0},null,null,null,{"$f":"SUM(AR31:AR32)","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,1,0]
[null,"Inventar, mark",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr i året",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,null,null,null,null,null,"Rest måneder",null,null,null,null,null,null,null,null,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,{"$f":"CD37","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV35>0,(D35+E35+F35+I35)/-AV35*K35,0)","v":0},{"$f":"IF(G35>0,12-G35,12)","v":12},null,null,{"$f":"D35+E35+F35+I35+J35","v":0},null,null,null,null,null,{"$f":"IF(BD35>0,(N35+O35+P35+S35)/-BD35*U35,0)","v":0},{"$f":"IF(Q35>0,12-Q35,IF(BD35>12,12,IF(BD35-12>0,BD35-12,BD35)))","v":0},null,null,{"$f":"N35+O35+P35+S35+T35","v":0},null,null,null,null,null,{"$f":"IF(BN35>0,(X35+Y35+Z35+AC35)/-BN35*AE35,0)","v":0},{"$f":"IF(AA35>0,12-AA35,IF(BN35>12,12,IF(BN35-12>0,BN35-12,BN35)))","v":0},null,null,{"$f":"X35+Y35+Z35+AC35+AD35","v":0},null,null,null,null,null,{"$f":"IF(BX35>0,(AH35+AI35+AJ35+AM35)/-BX35*AO35,0)","v":0},{"$f":"IF(AK35>0,12-AK35,IF(BX35>12,12,IF(BX35-12>0,BX35-12,BX35)))","v":0},null,null,{"$f":"AH35+AI35+AJ35+AM35+AN35","v":0},null,null,{"$f":"IF(AND(F35<>0,D35+E35=0),1,IF(AND(P35<>0,N35+O35=0),1,IF(AND(Z35<>0,X35+Y35=0),1,IF(AND(AJ35<>0,AH35+AI35=0),1,0))))","v":0},{"$f":"H35*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV35>0,AV35-K35,R35*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD35>0,BD35-U35,AB35*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN35>0,BN35-AE35,AL35*12)","v":0},null,null,null,null,1,{"$f":"IF(AR35+AH35+X35+N35+D35<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV36>0,(D36+E36+F36+I36)/-AV36*K36,0)","v":0},{"$f":"IF(G36>0,12-G36,12)","v":12},null,null,{"$f":"D36+E36+F36+I36+J36","v":0},null,null,null,null,null,{"$f":"IF(BD36>0,(N36+O36+P36+S36)/-BD36*U36,0)","v":0},{"$f":"IF(Q36>0,12-Q36,IF(BD36>12,12,IF(BD36-12>0,BD36-12,BD36)))","v":0},null,null,{"$f":"N36+O36+P36+S36+T36","v":0},null,null,null,null,null,{"$f":"IF(BN36>0,(X36+Y36+Z36+AC36)/-BN36*AE36,0)","v":0},{"$f":"IF(AA36>0,12-AA36,IF(BN36>12,12,IF(BN36-12>0,BN36-12,BN36)))","v":0},null,null,{"$f":"X36+Y36+Z36+AC36+AD36","v":0},null,null,null,null,null,{"$f":"IF(BX36>0,(AH36+AI36+AJ36+AM36)/-BX36*AO36,0)","v":0},{"$f":"IF(AK36>0,12-AK36,IF(BX36>12,12,IF(BX36-12>0,BX36-12,BX36)))","v":0},null,null,{"$f":"AH36+AI36+AJ36+AM36+AN36","v":0},null,null,{"$f":"IF(AND(F36<>0,D36+E36=0),1,IF(AND(P36<>0,N36+O36=0),1,IF(AND(Z36<>0,X36+Y36=0),1,IF(AND(AJ36<>0,AH36+AI36=0),1,0))))","v":0},{"$f":"H36*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV36>0,AV36-K36,R36*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD36>0,BD36-U36,AB36*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN36>0,BN36-AE36,AL36*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D35:D36)","v":0},{"$f":"SUM(E34:E36)","v":0},null,null,null,null,{"$f":"SUM(J34:J36)","v":0},null,null,null,{"$f":"SUM(N35:N36)","v":0},{"$f":"SUM(O34:O36)","v":0},null,null,null,null,{"$f":"SUM(T34:T36)","v":0},null,null,null,{"$f":"SUM(X35:X36)","v":0},{"$f":"SUM(Y34:Y36)","v":0},null,null,null,null,{"$f":"SUM(AD34:AD36)","v":0},null,null,null,{"$f":"SUM(AH35:AH36)","v":0},{"$f":"SUM(AI34:AI36)","v":0},null,null,null,null,{"$f":"SUM(AN34:AN36)","v":0},null,null,null,{"$f":"SUM(AR35:AR36)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Inventar, stald",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,"afskrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD41","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV39>0,(D39+E39+F39+I39)/-AV39*K39,0)","v":0},{"$f":"IF(G39>0,12-G39,12)","v":12},null,null,{"$f":"D39+E39+F39+I39+J39","v":0},null,null,null,null,null,{"$f":"IF(BD39>0,(N39+O39+P39+S39)/-BD39*U39,0)","v":0},{"$f":"IF(Q39>0,12-Q39,IF(BD39>12,12,IF(BD39-12>0,BD39-12,BD39)))","v":0},null,null,{"$f":"N39+O39+P39+S39+T39","v":0},null,null,null,null,null,{"$f":"IF(BN39>0,(X39+Y39+Z39+AC39)/-BN39*AE39,0)","v":0},{"$f":"IF(AA39>0,12-AA39,IF(BN39>12,12,IF(BN39-12>0,BN39-12,BN39)))","v":0},null,null,{"$f":"X39+Y39+Z39+AC39+AD39","v":0},null,null,null,null,null,{"$f":"IF(BX39>0,(AH39+AI39+AJ39+AM39)/-BX39*AO39,0)","v":0},{"$f":"IF(AK39>0,12-AK39,IF(BX39>12,12,IF(BX39-12>0,BX39-12,BX39)))","v":0},null,null,{"$f":"AH39+AI39+AJ39+AM39+AN39","v":0},null,null,{"$f":"IF(AND(F39<>0,D39+E39=0),1,IF(AND(P39<>0,N39+O39=0),1,IF(AND(Z39<>0,X39+Y39=0),1,IF(AND(AJ39<>0,AH39+AI39=0),1,0))))","v":0},{"$f":"H39*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV39>0,AV39-K39,R39*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD39>0,BD39-U39,AB39*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN39>0,BN39-AE39,AL39*12)","v":0},null,null,null,null,1,{"$f":"IF(AR39+AH39+X39+N39+D39<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV40>0,(D40+E40+F40+I40)/-AV40*K40,0)","v":0},{"$f":"IF(G40>0,12-G40,12)","v":12},null,null,{"$f":"D40+E40+F40+I40+J40","v":0},null,null,null,null,null,{"$f":"IF(BD40>0,(N40+O40+P40+S40)/-BD40*U40,0)","v":0},{"$f":"IF(Q40>0,12-Q40,IF(BD40>12,12,IF(BD40-12>0,BD40-12,BD40)))","v":0},null,null,{"$f":"N40+O40+P40+S40+T40","v":0},null,null,null,null,null,{"$f":"IF(BN40>0,(X40+Y40+Z40+AC40)/-BN40*AE40,0)","v":0},{"$f":"IF(AA40>0,12-AA40,IF(BN40>12,12,IF(BN40-12>0,BN40-12,BN40)))","v":0},null,null,{"$f":"X40+Y40+Z40+AC40+AD40","v":0},null,null,null,null,null,{"$f":"IF(BX40>0,(AH40+AI40+AJ40+AM40)/-BX40*AO40,0)","v":0},{"$f":"IF(AK40>0,12-AK40,IF(BX40>12,12,IF(BX40-12>0,BX40-12,BX40)))","v":0},null,null,{"$f":"AH40+AI40+AJ40+AM40+AN40","v":0},null,null,{"$f":"IF(AND(F40<>0,D40+E40=0),1,IF(AND(P40<>0,N40+O40=0),1,IF(AND(Z40<>0,X40+Y40=0),1,IF(AND(AJ40<>0,AH40+AI40=0),1,0))))","v":0},{"$f":"H40*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV40>0,AV40-K40,R40*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD40>0,BD40-U40,AB40*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN40>0,BN40-AE40,AL40*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D39:D40)","v":0},{"$f":"SUM(E38:E40)","v":0},null,null,null,null,{"$f":"SUM(J38:J40)","v":0},null,null,null,{"$f":"SUM(N39:N40)","v":0},{"$f":"SUM(O38:O40)","v":0},null,null,null,null,{"$f":"SUM(T38:T40)","v":0},null,null,null,{"$f":"SUM(X39:X40)","v":0},{"$f":"SUM(Y38:Y40)","v":0},null,null,null,null,{"$f":"SUM(AD38:AD40)","v":0},null,null,null,{"$f":"SUM(AH39:AH40)","v":0},{"$f":"SUM(AI38:AI40)","v":0},null,null,null,null,{"$f":"SUM(AN38:AN40)","v":0},null,null,null,{"$f":"SUM(AR39:AR40)","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,1,0]
[null,"Inventar, andet",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD45","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV43>0,(D43+E43+F43+I43)/-AV43*K43,0)","v":0},{"$f":"IF(G43>0,12-G43,12)","v":12},null,null,{"$f":"D43+E43+F43+I43+J43","v":0},null,null,null,null,null,{"$f":"IF(BD43>0,(N43+O43+P43+S43)/-BD43*U43,0)","v":0},{"$f":"IF(Q43>0,12-Q43,IF(BD43>12,12,IF(BD43-12>0,BD43-12,BD43)))","v":0},null,null,{"$f":"N43+O43+P43+S43+T43","v":0},null,null,null,null,null,{"$f":"IF(BN43>0,(X43+Y43+Z43+AC43)/-BN43*AE43,0)","v":0},{"$f":"IF(AA43>0,12-AA43,IF(BN43>12,12,IF(BN43-12>0,BN43-12,BN43)))","v":0},null,null,{"$f":"X43+Y43+Z43+AC43+AD43","v":0},null,null,null,null,null,{"$f":"IF(BX43>0,(AH43+AI43+AJ43+AM43)/-BX43*AO43,0)","v":0},{"$f":"IF(AK43>0,12-AK43,IF(BX43>12,12,IF(BX43-12>0,BX43-12,BX43)))","v":0},null,null,{"$f":"AH43+AI43+AJ43+AM43+AN43","v":0},null,null,{"$f":"IF(AND(F43<>0,D43+E43=0),1,IF(AND(P43<>0,N43+O43=0),1,IF(AND(Z43<>0,X43+Y43=0),1,IF(AND(AJ43<>0,AH43+AI43=0),1,0))))","v":0},{"$f":"H43*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV43>0,AV43-K43,R43*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD43>0,BD43-U43,AB43*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN43>0,BN43-AE43,AL43*12)","v":0},null,null,null,null,1,{"$f":"IF(AR43+AH43+X43+N43+D43<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV44>0,(D44+E44+F44+I44)/-AV44*K44,0)","v":0},{"$f":"IF(G44>0,12-G44,12)","v":12},null,null,{"$f":"D44+E44+F44+I44+J44","v":0},null,null,null,null,null,{"$f":"IF(BD44>0,(N44+O44+P44+S44)/-BD44*U44,0)","v":0},{"$f":"IF(Q44>0,12-Q44,IF(BD44>12,12,IF(BD44-12>0,BD44-12,BD44)))","v":0},null,null,{"$f":"N44+O44+P44+S44+T44","v":0},null,null,null,null,null,{"$f":"IF(BN44>0,(X44+Y44+Z44+AC44)/-BN44*AE44,0)","v":0},{"$f":"IF(AA44>0,12-AA44,IF(BN44>12,12,IF(BN44-12>0,BN44-12,BN44)))","v":0},null,null,{"$f":"X44+Y44+Z44+AC44+AD44","v":0},null,null,null,null,null,{"$f":"IF(BX44>0,(AH44+AI44+AJ44+AM44)/-BX44*AO44,0)","v":0},{"$f":"IF(AK44>0,12-AK44,IF(BX44>12,12,IF(BX44-12>0,BX44-12,BX44)))","v":0},null,null,{"$f":"AH44+AI44+AJ44+AM44+AN44","v":0},null,null,{"$f":"IF(AND(F44<>0,D44+E44=0),1,IF(AND(P44<>0,N44+O44=0),1,IF(AND(Z44<>0,X44+Y44=0),1,IF(AND(AJ44<>0,AH44+AI44=0),1,0))))","v":0},{"$f":"H44*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV44>0,AV44-K44,R44*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD44>0,BD44-U44,AB44*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN44>0,BN44-AE44,AL44*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D43:D44)","v":0},{"$f":"SUM(E42:E44)","v":0},null,null,null,null,{"$f":"SUM(J42:J44)","v":0},null,null,null,{"$f":"SUM(N43:N44)","v":0},{"$f":"SUM(O42:O44)","v":0},null,null,null,null,{"$f":"SUM(T42:T44)","v":0},null,null,null,{"$f":"SUM(X43:X44)","v":0},{"$f":"SUM(Y42:Y44)","v":0},null,null,null,null,{"$f":"SUM(AD42:AD44)","v":0},null,null,null,{"$f":"SUM(AH43:AH44)","v":0},{"$f":"SUM(AI42:AI44)","v":0},null,null,null,null,{"$f":"SUM(AN42:AN44)","v":0},null,null,null,{"$f":"SUM(AR43:AR44)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Besætning",null,null,"Forskydning",null,null,null,null,null,null,null,null,0,"Forskydning",null,null,null,null,null,null,null,null,0,"Forskydning",null,null,null,null,null,null,null,null,0,"Forskydning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD49","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D47+E47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N47+O47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X47+Y47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH47+AI47","v":0},null,null,{"$f":"IF(AND(F47<>0,D47+E47=0),1,IF(AND(P47<>0,N47+O47=0),1,IF(AND(Z47<>0,X47+Y47=0),1,IF(AND(AJ47<>0,AH47+AI47=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR47+AH47+X47+N47+D47<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D48+E48","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N48+O48","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X48+Y48","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH48+AI48","v":0},null,null,{"$f":"IF(AND(F48<>0,D48+E48=0),1,IF(AND(P48<>0,N48+O48=0),1,IF(AND(Z48<>0,X48+Y48=0),1,IF(AND(AJ48<>0,AH48+AI48=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D47:D48)","v":0},{"$f":"SUM(E47:E48)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N47:N48)","v":0},{"$f":"SUM(O47:O48)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(X47:X48)","v":0},{"$f":"SUM(Y47:Y48)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AH47:AH48)","v":0},{"$f":"SUM(AI47:AI48)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AR47:AR48)","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,1,0]
[null,"Beholdninger",null,null,"Forskydning",null,null,null,null,null,null,null,null,null,"Forskydning",null,null,null,null,null,null,null,null,null,"Forskydning",null,null,null,null,null,null,null,null,null,"Forskydning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CD55","v":0}]
[null,"Beholdninger, egen avl",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D51+E51","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N51+O51","v":0},null,null,null,null,null,null,{"$f":"IF(Y51+X51=0,0,IF(ISBLANK(AB51),IF(U51>0,1/(1/U51-1),0),1/AB51))","v":0},null,null,{"$f":"X51+Y51","v":0},null,null,null,null,null,null,{"$f":"IF(AI51+AH51=0,0,IF(ISBLANK(AL51),IF(AE51>0,1/(1/AE51-1),0),1/AL51))","v":0},null,null,{"$f":"AH51+AI51","v":0},null,null,{"$f":"IF(AND(F51<>0,D51+E51=0),1,IF(AND(P51<>0,N51+O51=0),1,IF(AND(Z51<>0,X51+Y51=0),1,IF(AND(AJ51<>0,AH51+AI51=0),1,0))))","v":0},{"$f":"H51","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R51),AV51,R51)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB51),BD51,AB51)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL51),BN51,AL51)","v":0},null,null,null,null,1,{"$f":"IF(AR51+AH51+X51+N51+D51<>0,1,0)","v":0}]
[null,"Beholdninger, indkøbt foder",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D52+E52","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N52+O52","v":0},null,null,null,null,null,null,{"$f":"IF(Y52+X52=0,0,IF(ISBLANK(AB52),IF(U52>0,1/(1/U52-1),0),1/AB52))","v":0},null,null,{"$f":"X52+Y52","v":0},null,null,null,null,null,null,{"$f":"IF(AI52+AH52=0,0,IF(ISBLANK(AL52),IF(AE52>0,1/(1/AE52-1),0),1/AL52))","v":0},null,null,{"$f":"AH52+AI52","v":0},null,null,{"$f":"IF(AND(F52<>0,D52+E52=0),1,IF(AND(P52<>0,N52+O52=0),1,IF(AND(Z52<>0,X52+Y52=0),1,IF(AND(AJ52<>0,AH52+AI52=0),1,0))))","v":0},{"$f":"H52","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R52),AV52,R52)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB52),BD52,AB52)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL52),BN52,AL52)","v":0},null,null,null,null,1,0]
[null,"Jordbeholdninger",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D53+E53","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N53+O53","v":0},null,null,null,null,null,null,{"$f":"IF(Y53+X53=0,0,IF(ISBLANK(AB53),IF(U53>0,1/(1/U53-1),0),1/AB53))","v":0},null,null,{"$f":"X53+Y53","v":0},null,null,null,null,null,null,{"$f":"IF(AI53+AH53=0,0,IF(ISBLANK(AL53),IF(AE53>0,1/(1/AE53-1),0),1/AL53))","v":0},null,null,{"$f":"AH53+AI53","v":0},null,null,{"$f":"IF(AND(F53<>0,D53+E53=0),1,IF(AND(P53<>0,N53+O53=0),1,IF(AND(Z53<>0,X53+Y53=0),1,IF(AND(AJ53<>0,AH53+AI53=0),1,0))))","v":0},{"$f":"H53","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R53),AV53,R53)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB53),BD53,AB53)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL53),BN53,AL53)","v":0},null,null,null,null,1,0]
[null,"Andre beholdninger",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D54+E54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N54+O54","v":0},null,null,null,null,null,null,{"$f":"IF(Y54+X54=0,0,IF(ISBLANK(AB54),IF(U54>0,1/(1/U54-1),0),1/AB54))","v":0},null,null,{"$f":"X54+Y54","v":0},null,null,null,null,null,null,{"$f":"IF(AI54+AH54=0,0,IF(ISBLANK(AL54),IF(AE54>0,1/(1/AE54-1),0),1/AL54))","v":0},null,null,{"$f":"AH54+AI54","v":0},null,null,{"$f":"IF(AND(F54<>0,D54+E54=0),1,IF(AND(P54<>0,N54+O54=0),1,IF(AND(Z54<>0,X54+Y54=0),1,IF(AND(AJ54<>0,AH54+AI54=0),1,0))))","v":0},{"$f":"H54","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R54),AV54,R54)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB54),BD54,AB54)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL54),BN54,AL54)","v":0},null,null,null,null,1,0]
[null,"Beholdninger i alt",null,{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N51:N54)","v":0},{"$f":"SUM(O51:O54)","v":0},null,null,null,null,{"$f":"SUM(T53:T54)","v":0},null,null,null,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},null,null,null,null,{"$f":"SUM(AD53:AD54)","v":0},null,null,null,{"$f":"SUM(AH51:AH54)","v":0},{"$f":"SUM(AI51:AI54)","v":0},null,null,null,null,{"$f":"SUM(AN53:AN54)","v":0},null,null,null,{"$f":"SUM(AR51:AR54)","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,1,0]
[null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD57","v":0}]
["LANDBRUGSAKTIVER",null,null,{"$f":"D55+D49+D45+D41+D37+D33+D29+D24","v":0},{"$f":"E24+E29+E33+E37+E41+E45+E49+E55","v":0},null,null,null,null,{"$f":"J24+J29+J33+J37+J41+J45+J49+J55","v":0},null,null,null,{"$f":"N55+N49+N45+N41+N37+N33+N29+N24","v":0},{"$f":"O24+O29+O33+O37+O41+O45+O49+O55","v":0},null,null,null,null,{"$f":"T24+T29+T33+T37+T41+T45+T49+T55","v":0},null,null,null,{"$f":"X55+X49+X45+X41+X37+X33+X29+X24","v":0},{"$f":"Y24+Y29+Y33+Y37+Y41+Y45+Y49+Y55","v":0},null,null,null,null,{"$f":"AD24+AD29+AD33+AD37+AD41+AD45+AD49+AD55","v":0},null,null,null,{"$f":"AH55+AH49+AH45+AH41+AH37+AH33+AH29+AH24","v":0},{"$f":"AI24+AI29+AI33+AI37+AI41+AI45+AI49+AI55","v":0},null,null,null,null,{"$f":"AN24+AN29+AN33+AN37+AN41+AN45+AN49+AN55","v":0},null,null,null,{"$f":"AR55+AR49+AR45+AR41+AR37+AR33+AR29+AR24","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,1,{"$f":"IF(AR57+AH57+X57+N57+D57<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD57","v":0}]
[null,"Biler mv.",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD63","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV60>0,(D60+E60+F60+I60)/-AV60*K60,0)","v":0},{"$f":"IF(G60>0,12-G60,12)","v":12},null,null,{"$f":"D60+E60+F60+I60+J60","v":0},null,null,null,null,null,{"$f":"IF(BD60>0,(N60+O60+P60+S60)/-BD60*U60,0)","v":0},{"$f":"IF(Q60>0,12-Q60,IF(BD60>12,12,IF(BD60-12>0,BD60-12,BD60)))","v":0},null,null,{"$f":"N60+O60+P60+S60+T60","v":0},null,null,null,null,null,{"$f":"IF(BN60>0,(X60+Y60+Z60+AC60)/-BN60*AE60,0)","v":0},{"$f":"IF(AA60>0,12-AA60,IF(BN60>12,12,IF(BN60-12>0,BN60-12,BN60)))","v":0},null,null,{"$f":"X60+Y60+Z60+AC60+AD60","v":0},null,null,null,null,null,{"$f":"IF(BX60>0,(AH60+AI60+AJ60+AM60)/-BX60*AO60,0)","v":0},{"$f":"IF(AK60>0,12-AK60,IF(BX60>12,12,IF(BX60-12>0,BX60-12,BX60)))","v":0},null,null,{"$f":"AH60+AI60+AJ60+AM60+AN60","v":0},null,null,{"$f":"IF(AND(F60<>0,D60+E60=0),1,IF(AND(P60<>0,N60+O60=0),1,IF(AND(Z60<>0,X60+Y60=0),1,IF(AND(AJ60<>0,AH60+AI60=0),1,0))))","v":0},{"$f":"H60*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV60>0,AV60-K60,R60*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD60>0,BD60-U60,AB60*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN60>0,BN60-AE60,AL60*12)","v":0},null,null,null,null,1,{"$f":"IF(AR60+AH60+X60+N60+D60<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV61>0,(D61+E61+F61+I61)/-AV61*K61,0)","v":0},{"$f":"IF(G61>0,12-G61,12)","v":12},null,null,{"$f":"D61+E61+F61+I61+J61","v":0},null,null,null,null,null,{"$f":"IF(BD61>0,(N61+O61+P61+S61)/-BD61*U61,0)","v":0},{"$f":"IF(Q61>0,12-Q61,IF(BD61>12,12,IF(BD61-12>0,BD61-12,BD61)))","v":0},null,null,{"$f":"N61+O61+P61+S61+T61","v":0},null,null,null,null,null,{"$f":"IF(BN61>0,(X61+Y61+Z61+AC61)/-BN61*AE61,0)","v":0},{"$f":"IF(AA61>0,12-AA61,IF(BN61>12,12,IF(BN61-12>0,BN61-12,BN61)))","v":0},null,null,{"$f":"X61+Y61+Z61+AC61+AD61","v":0},null,null,null,null,null,{"$f":"IF(BX61>0,(AH61+AI61+AJ61+AM61)/-BX61*AO61,0)","v":0},{"$f":"IF(AK61>0,12-AK61,IF(BX61>12,12,IF(BX61-12>0,BX61-12,BX61)))","v":0},null,null,{"$f":"AH61+AI61+AJ61+AM61+AN61","v":0},null,null,{"$f":"IF(AND(F61<>0,D61+E61=0),1,IF(AND(P61<>0,N61+O61=0),1,IF(AND(Z61<>0,X61+Y61=0),1,IF(AND(AJ61<>0,AH61+AI61=0),1,0))))","v":0},{"$f":"H61*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV61>0,AV61-K61,R61*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD61>0,BD61-U61,AB61*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN61>0,BN61-AE61,AL61*12)","v":0},null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CD63","v":0}]
["BILER MV.",null,null,{"$f":"SUM(D60:D61)","v":0},{"$f":"SUM(E59:E61)","v":0},null,null,null,null,{"$f":"SUM(J59:J61)","v":0},null,null,null,{"$f":"SUM(N60:N61)","v":0},{"$f":"SUM(O59:O61)","v":0},null,null,null,null,{"$f":"SUM(T59:T61)","v":0},null,null,null,{"$f":"SUM(X60:X61)","v":0},{"$f":"SUM(Y59:Y61)","v":0},null,null,null,null,{"$f":"SUM(AD59:AD61)","v":0},null,null,null,{"$f":"SUM(AH60:AH61)","v":0},{"$f":"SUM(AI59:AI61)","v":0},null,null,null,null,{"$f":"SUM(AN59:AN61)","v":0},null,null,null,{"$f":"SUM(AR60:AR61)","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,1,{"$f":"IF(AR63+AH63+X63+N63+D63<>0,1,0)","v":0}]
[null,"Aktiver udenfor landbrug",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD68","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV65>0,(D65+E65+F65+I65)/-AV65*K65,0)","v":0},{"$f":"IF(G65>0,12-G65,12)","v":12},null,null,{"$f":"D65+E65+F65+I65+J65","v":0},null,null,null,null,null,{"$f":"IF(BD65>0,(N65+O65+P65+S65)/-BD65*U65,0)","v":0},{"$f":"IF(Q65>0,12-Q65,IF(BD65>12,12,IF(BD65-12>0,BD65-12,BD65)))","v":0},null,null,{"$f":"N65+O65+P65+S65+T65","v":0},null,null,null,null,null,{"$f":"IF(BN65>0,(X65+Y65+Z65+AC65)/-BN65*AE65,0)","v":0},{"$f":"IF(AA65>0,12-AA65,IF(BN65>12,12,IF(BN65-12>0,BN65-12,BN65)))","v":0},null,null,{"$f":"X65+Y65+Z65+AC65+AD65","v":0},null,null,null,null,null,{"$f":"IF(BX65>0,(AH65+AI65+AJ65+AM65)/-BX65*AO65,0)","v":0},{"$f":"IF(AK65>0,12-AK65,IF(BX65>12,12,IF(BX65-12>0,BX65-12,BX65)))","v":0},null,null,{"$f":"AH65+AI65+AJ65+AM65+AN65","v":0},null,null,{"$f":"IF(AND(F65<>0,D65+E65=0),1,IF(AND(P65<>0,N65+O65=0),1,IF(AND(Z65<>0,X65+Y65=0),1,IF(AND(AJ65<>0,AH65+AI65=0),1,0))))","v":0},{"$f":"H65*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV65>0,AV65-K65,R65*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD65>0,BD65-U65,AB65*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN65>0,BN65-AE65,AL65*12)","v":0},null,null,null,null,1,{"$f":"IF(AR65+AH65+X65+N65+D65<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV66>0,(D66+E66+F66+I66)/-AV66*K66,0)","v":0},{"$f":"IF(G66>0,12-G66,12)","v":12},null,null,{"$f":"D66+E66+F66+I66+J66","v":0},null,null,null,null,null,{"$f":"IF(BD66>0,(N66+O66+P66+S66)/-BD66*U66,0)","v":0},{"$f":"IF(Q66>0,12-Q66,IF(BD66>12,12,IF(BD66-12>0,BD66-12,BD66)))","v":0},null,null,{"$f":"N66+O66+P66+S66+T66","v":0},null,null,null,null,null,{"$f":"IF(BN66>0,(X66+Y66+Z66+AC66)/-BN66*AE66,0)","v":0},{"$f":"IF(AA66>0,12-AA66,IF(BN66>12,12,IF(BN66-12>0,BN66-12,BN66)))","v":0},null,null,{"$f":"X66+Y66+Z66+AC66+AD66","v":0},null,null,null,null,null,{"$f":"IF(BX66>0,(AH66+AI66+AJ66+AM66)/-BX66*AO66,0)","v":0},{"$f":"IF(AK66>0,12-AK66,IF(BX66>12,12,IF(BX66-12>0,BX66-12,BX66)))","v":0},null,null,{"$f":"AH66+AI66+AJ66+AM66+AN66","v":0},null,null,{"$f":"IF(AND(F66<>0,D66+E66=0),1,IF(AND(P66<>0,N66+O66=0),1,IF(AND(Z66<>0,X66+Y66=0),1,IF(AND(AJ66<>0,AH66+AI66=0),1,0))))","v":0},{"$f":"H66*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV66>0,AV66-K66,R66*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD66>0,BD66-U66,AB66*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN66>0,BN66-AE66,AL66*12)","v":0},null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD68","v":0}]
["AKTIVER UDENFOR LANDBRUG",null,null,{"$f":"SUM(D65:D66)","v":0},{"$f":"SUM(E64:E66)","v":0},null,null,null,null,{"$f":"SUM(J64:J66)","v":0},null,null,null,{"$f":"SUM(N65:N66)","v":0},{"$f":"SUM(O64:O66)","v":0},null,null,null,null,{"$f":"SUM(T64:T66)","v":0},null,null,null,{"$f":"SUM(X65:X66)","v":0},{"$f":"SUM(Y64:Y66)","v":0},null,null,null,null,{"$f":"SUM(AD64:AD66)","v":0},null,null,null,{"$f":"SUM(AH65:AH66)","v":0},{"$f":"SUM(AI64:AI66)","v":0},null,null,null,null,{"$f":"SUM(AN64:AN66)","v":0},null,null,null,{"$f":"SUM(AR65:AR66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR68+AH68+X68+N68+D68<>0,1,0)","v":0}]
[0,null,null,null,"Investering",null,null,"kons",null,null,null,null,null,null,"Investering",null,null,"kons",null,null,null,null,null,null,"Investering",null,null,"kons",null,null,null,null,null,null,"Investering",null,null,"kons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CD76","v":0}]
[0,"Aktier i Holdingselskaber",null,{"$f":"Holding!B55","v":0},{"$f":"Holding!E52*-1","v":0},null,null,{"$f":"N70-D70-E70","v":0},null,null,null,null,null,{"$f":"Holding!E55","v":0},{"$f":"Holding!O52*-1","v":0},null,null,{"$f":"X70-N70-O70","v":0},null,null,null,null,null,{"$f":"Holding!O55","v":0},{"$f":"Holding!Y52*-1","v":0},null,null,{"$f":"AH70-X70-Y70","v":0},null,null,null,null,null,{"$f":"Holding!Y55","v":0},{"$f":"Holding!AI52*-1","v":0},null,null,{"$f":"AR70-AH70-AI70","v":0},null,null,null,null,null,{"$f":"Holding!AI55","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,1,{"$f":"IF(AR70+AH70+X70+N70+D70<>0,1,0)","v":0}]
[0,"Tilgodehavender i alt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D71+E71+J71+F71+I71","v":0},null,null,null,null,null,null,{"$f":"IF(O71+N71=0,0,IF(ISBLANK(R71),IF(K71>0,1/(1/K71-1),0),1/R71))","v":0},null,null,{"$f":"N71+O71+T71+P71+S71","v":0},null,null,null,null,null,null,{"$f":"IF(Y71+X71=0,0,IF(ISBLANK(AB71),IF(U71>0,1/(1/U71-1),0),1/AB71))","v":0},null,null,{"$f":"X71+Y71+AD71+Z71+AC71","v":0},null,null,null,null,null,null,{"$f":"IF(AI71+AH71=0,0,IF(ISBLANK(AL71),IF(AE71>0,1/(1/AE71-1),0),1/AL71))","v":0},null,null,{"$f":"AH71+AI71+AN71+AJ71+AM71","v":0},null,null,{"$f":"IF(AND(F71<>0,D71+E71=0),1,IF(AND(P71<>0,N71+O71=0),1,IF(AND(Z71<>0,X71+Y71=0),1,IF(AND(AJ71<>0,AH71+AI71=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[0,"Værdipapirer",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D72+E72+H72+F72+I72","v":0},null,null,null,null,null,null,{"$f":"IF(O72+N72=0,0,IF(ISBLANK(R72),IF(K72>0,1/(1/K72-1),0),1/R72))","v":0},null,null,{"$f":"N72+O72+R72+P72+S72","v":0},null,null,null,null,null,null,{"$f":"IF(Y72+X72=0,0,IF(ISBLANK(AB72),IF(U72>0,1/(1/U72-1),0),1/AB72))","v":0},null,null,{"$f":"X72+Y72+AB72+Z72+AC72","v":0},null,null,null,null,null,null,{"$f":"IF(AI72+AH72=0,0,IF(ISBLANK(AL72),IF(AE72>0,1/(1/AE72-1),0),1/AL72))","v":0},null,null,{"$f":"AH72+AI72+AL72+AJ72+AM72","v":0},null,null,{"$f":"IF(AND(F72<>0,D72+E72=0),1,IF(AND(P72<>0,N72+O72=0),1,IF(AND(Z72<>0,X72+Y72=0),1,IF(AND(AJ72<>0,AH72+AI72=0),1,0))))","v":0},{"$f":"H72","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R72),AV72,R72)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB72),BD72,AB72)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL72),BN72,AL72)","v":0},null,null,null,null,1,0]
[0,"Indlån",null,null,null,null,null,null,null,null,{"$f":"IF(E73+D73=0,0,IF(ISBLANK(H73),IF(C73>0,1/(1/C73-1),0),1/H73))","v":0},null,null,{"$f":"D73+E73+F73+I73+J73","v":0},null,null,null,null,null,null,{"$f":"IF(O73+N73=0,0,IF(ISBLANK(R73),IF(K73>0,1/(1/K73-1),0),1/R73))","v":0},null,null,{"$f":"N73+O73+P73+S73+T73","v":0},null,null,null,null,null,null,{"$f":"IF(Y73+X73=0,0,IF(ISBLANK(AB73),IF(U73>0,1/(1/U73-1),0),1/AB73))","v":0},null,null,{"$f":"X73+Y73+Z73+AC73+AD73","v":0},null,null,null,null,null,null,{"$f":"IF(AI73+AH73=0,0,IF(ISBLANK(AL73),IF(AE73>0,1/(1/AE73-1),0),1/AL73))","v":0},null,null,{"$f":"AH73+AI73+AJ73+AM73+AN73","v":0},null,null,{"$f":"IF(AND(F73<>0,D73+E73=0),1,IF(AND(P73<>0,N73+O73=0),1,IF(AND(Z73<>0,X73+Y73=0),1,IF(AND(AJ73<>0,AH73+AI73=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,1,0]
[null,"Kassekredit (når den er positiv)",null,{"$f":"IF(kkSenior>0,kkSenior,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(N99>0,N99,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(X99>0,X99,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AH99>0,AH99,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AR99>0,AR99,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD76","v":0}]
["FINANSAKTIVER",null,null,{"$f":"SUM(D70:D74)","v":0},{"$f":"SUM(E70:E74)","v":0},{"$f":"F72","v":0},null,{"$f":"H70","v":0},null,{"$f":"J70","v":0},null,null,null,{"$f":"SUM(N70:N74)","v":0},{"$f":"SUM(O70:O74)","v":0},null,null,{"$f":"R70","v":0},null,{"$f":"T70","v":0},null,null,null,{"$f":"SUM(X70:X74)","v":0},{"$f":"SUM(Y70:Y74)","v":0},null,null,{"$f":"AB70","v":0},null,{"$f":"AD70","v":0},null,null,null,{"$f":"SUM(AH70:AH74)","v":0},{"$f":"SUM(AI70:AI74)","v":0},null,null,{"$f":"AL70","v":0},null,{"$f":"AN70","v":0},null,null,null,{"$f":"SUM(AR70:AR74)","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,1,{"$f":"IF(AR76+AH76+X76+N76+D76<>0,1,0)","v":0}]
[0,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD76","v":0}]
["AKTIVER I ALT",null,null,{"$f":"D76+D57+D63+D68","v":0},{"$f":"E57+E63+E68+E76","v":0},{"$f":"F57+F63+F68+F76","v":0},null,null,null,{"$f":"J57+J63+J68","v":0},null,null,null,{"$f":"N76+N57+N63+N68","v":0},{"$f":"O57+O63+O68+O76","v":0},null,null,null,null,{"$f":"T57+T63+T68","v":0},null,null,null,{"$f":"X76+X57+X63+X68","v":0},{"$f":"Y57+Y63+Y68+Y76","v":0},null,null,null,null,{"$f":"AD57+AD63+AD68","v":0},null,null,null,{"$f":"AH76+AH57+AH63+AH68","v":0},{"$f":"AI57+AI63+AI68+AI76","v":0},null,null,null,null,{"$f":"AN57+AN63+AN68","v":0},null,null,null,{"$f":"AR76+AR57+AR63+AR68","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktiver sum excl. besætning og værdipapirer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR78+AH78+X78+N78+D78<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Urealiseret og realiseret værdipapirer har egen linje i resultatet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD78","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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Besætning sum (altid resultatført)",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["PASSIVER",null,null,{"$f":"D6","v":2025}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"N6","v":2026}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"X6","v":2027}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"AH6","v":2028}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"AR6","v":2029},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[{"$f":"(SUM(A88:A89)-3)/3+2","v":2},null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CD91","v":0}]
[1,"Realkredit",null,null,null,null,null,null,null,null,{"$f":"IF(-H88<TabsProcent*(D88+E88),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"D88+E88+H88","v":0},null,null,null,null,null,null,{"$f":"IF(-R88<TabsProcent*(N88+O88),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"N88+O88+R88","v":0},null,null,null,null,null,null,{"$f":"IF(-AB88<TabsProcent*(X88+Y88),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"X88+Y88+AB88","v":0},null,null,null,null,null,null,{"$f":"IF(-AL88<TabsProcent*(AH88+AI88),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"AH88+AI88+AL88","v":0},null,null,{"$f":"IF(AND(F88<>0,D88+E88=0),1,IF(AND(P88<>0,N88+O88=0),1,IF(AND(Z88<>0,X88+Y88=0),1,IF(AND(AJ88<>0,AH88+AI88=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indfrielse a gæld registreres i kolonnen før ultimo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR88+AH88+X88+N88+D88<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$error":"#NAME?"},null,null,0,null,null,null,null,null,null,{"$error":"#NAME?"},null,null,0,null,null,null,null,null,null,{"$error":"#NAME?"},null,null,0,null,null,null,null,null,null,{"$error":"#NAME?"},null,null,0,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD91","v":0}]
["PRIORITETSGÆLD",null,null,{"$f":"IF(ISNUMBER(SUM(D88:D89)),SUM(D88:D89),0)","v":0},{"$f":"SUM(E88:E89)","v":0},null,null,{"$f":"SUM(H88:H89)","v":0},null,{"$f":"SUM(J88:J89)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(N88:N89)),SUM(N88:N89),0)","v":0},{"$f":"SUM(O88:O89)","v":0},null,null,{"$f":"SUM(R88:R89)","v":0},{"$f":"SUM(S88:S89)","v":0},{"$f":"SUM(T88:T89)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(X88:X89)),SUM(X88:X89),0)","v":0},{"$f":"SUM(Y88:Y89)","v":0},null,null,{"$f":"SUM(AB88:AB89)","v":0},null,{"$f":"SUM(AD88:AD89)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AH88:AH89)),SUM(AH88:AH89),0)","v":0},{"$f":"SUM(AI88:AI89)","v":0},null,null,{"$f":"SUM(AL88:AL89)","v":0},null,{"$f":"SUM(AN88:AN89)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AR88:AR89)),SUM(AR88:AR89),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,1,{"$f":"IF(AR91+AH91+X91+N91+D91<>0,1,0)","v":0}]
[null,null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD97","v":0}]
[1,"Foderstof",null,null,null,null,null,null,null,null,{"$f":"IF(-H93<TabsProcent*(D93+E93),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"D93+E93+H93","v":0},null,null,null,null,null,null,{"$f":"IF(-R93<TabsProcent*(N93+O93),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"N93+O93+R93","v":0},null,null,null,null,null,null,{"$f":"IF(-AB93<TabsProcent*(X93+Y93),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"X93+Y93+AB93","v":0},null,null,null,null,null,null,{"$f":"IF(-AL93<TabsProcent*(AH93+AI93),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"AH93+AI93+AL93","v":0},null,null,{"$f":"IF(AND(F93<>0,D93+E93=0),1,IF(AND(P93<>0,N93+O93=0),1,IF(AND(Z93<>0,X93+Y93=0),1,IF(AND(AJ93<>0,AH93+AI93=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR93+AH93+X93+N93+D93<>0,1,0)","v":0}]
[3,"Maskinstation",null,null,null,null,null,null,null,null,{"$f":"IF(-H94<TabsProcent*(D94+E94),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"D94+E94+H94","v":0},null,null,null,null,null,null,{"$f":"IF(-R94<TabsProcent*(N94+O94),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"N94+O94+R94","v":0},null,null,null,null,null,null,{"$f":"IF(-AB94<TabsProcent*(X94+Y94),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"X94+Y94+AB94","v":0},null,null,null,null,null,null,{"$f":"IF(-AL94<TabsProcent*(AH94+AI94),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"AH94+AI94+AL94","v":0},null,null,{"$f":"IF(AND(F94<>0,D94+E94=0),1,IF(AND(P94<>0,N94+O94=0),1,IF(AND(Z94<>0,X94+Y94=0),1,IF(AND(AJ94<>0,AH94+AI94=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[3,null,null,null,null,null,null,null,null,null,{"$f":"IF(-H95<TabsProcent*(D95+E95),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"D95+E95+H95","v":0},null,null,null,null,null,null,{"$f":"IF(-R95<TabsProcent*(N95+O95),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"N95+O95+R95","v":0},null,null,null,null,null,null,{"$f":"IF(-AB95<TabsProcent*(X95+Y95),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"X95+Y95+AB95","v":0},null,null,null,null,null,null,{"$f":"IF(-AL95<TabsProcent*(AH95+AI95),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"AH95+AI95+AL95","v":0},null,null,{"$f":"IF(AND(F95<>0,D95+E95=0),1,IF(AND(P95<>0,N95+O95=0),1,IF(AND(Z95<>0,X95+Y95=0),1,IF(AND(AJ95<>0,AH95+AI95=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,1,0]
[2,null,null,null,null,null,null,null,null,null,{"$f":"IF(-H96<TabsProcent*(D96+E96),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"D96+E96+H96","v":0},null,null,null,null,null,null,{"$f":"IF(-R96<TabsProcent*(N96+O96),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"N96+O96+R96","v":0},null,null,null,null,null,null,{"$f":"IF(-AB96<TabsProcent*(X96+Y96),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"X96+Y96+AB96","v":0},null,null,null,null,null,null,{"$f":"IF(-AL96<TabsProcent*(AH96+AI96),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"AH96+AI96+AL96","v":0},null,null,{"$f":"IF(AND(F96<>0,D96+E96=0),1,IF(AND(P96<>0,N96+O96=0),1,IF(AND(Z96<>0,X96+Y96=0),1,IF(AND(AJ96<>0,AH96+AI96=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Anden gæld i alt",null,{"$f":"IF(ISNUMBER(SUM(D93:D96)),SUM(D93:D96),0)","v":0},{"$f":"SUM(E93:E96)","v":0},null,null,{"$f":"SUM(H93:H96)","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(N93:N96)),SUM(N93:N96),0)","v":0},{"$f":"SUM(O93:O96)","v":0},null,null,{"$f":"SUM(R93:R96)","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(X93:X96)),SUM(X93:X96),0)","v":0},{"$f":"SUM(Y93:Y96)","v":0},null,null,{"$f":"SUM(AB93:AB96)","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AH93:AH96)),SUM(AH93:AH96),0)","v":0},{"$f":"SUM(AI93:AI96)","v":0},null,null,{"$f":"SUM(AL93:AL96)","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AR93:AR96)),SUM(AR93:AR96),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,1,0]
[null,"Moms og afgifter",null,null,{"$f":"-'Senior Resultat'!G176/1000","v":0},null,null,{"$f":"-'Senior Resultat'!E176/1000","v":0},null,null,null,null,null,{"$f":"D98+E98+H98","v":0},{"$f":"-'Senior Resultat'!Q176/1000","v":0},null,null,{"$f":"-'Senior Resultat'!O176/1000","v":0},null,null,null,null,null,{"$f":"N98+O98+R98","v":0},{"$f":"-'Senior Resultat'!AA176/1000","v":0},null,null,{"$f":"-'Senior Resultat'!W176/1000","v":0},null,null,null,null,null,{"$f":"X98+Y98+AB98","v":0},{"$f":"-'Senior Resultat'!AK176/1000","v":0},null,null,{"$f":"-'Senior Resultat'!AG176/1000","v":0},null,null,null,null,null,{"$f":"AH98+AI98+AL98","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,1,0]
[null,"Kassekredit",null,{"$f":"kkSenior","v":0},{"$f":"-'Senior Resultat'!G178/1000","v":0},null,null,{"$f":"'Senior Resultat'!E178/-1000","v":0},null,null,null,null,null,{"$f":"D99+E99+H99","v":0},{"$f":"-'Senior Resultat'!Q178/1000","v":0},null,null,{"$f":"-'Senior Resultat'!O178/1000","v":0},null,null,null,null,null,{"$f":"N99+O99+R99","v":0},{"$f":"'Senior Resultat'!AA178/-1000","v":0},null,null,{"$f":"'Senior Resultat'!W178/-1000","v":0},null,null,null,null,null,{"$f":"X99+Y99+AB99","v":0},{"$f":"'Senior Resultat'!AK178/-1000","v":0},null,null,{"$f":"'Senior Resultat'!AG178/-1000","v":0},null,null,null,null,null,{"$f":"AH99+AI99+AL99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["GÆLD I ALT",null,null,{"$f":"D91+D97+D98+IF(D99<0,D99,0)","v":0},{"$f":"E97+E98+IF(E99<0,E99,0)","v":0},null,null,{"$f":"H97+H98+IF(N99<0,H99,0)","v":0},null,null,null,null,null,{"$f":"N91+N97+N98+IF(N99<0,N99,0)","v":0},{"$f":"O97+O98+IF(X99<0,O99,0)","v":0},null,null,{"$f":"R97+R98+IF(X99<0,R99,0)","v":0},null,null,null,null,null,{"$f":"X91+X97+X98+IF(X99<0,X99,0)","v":0},{"$f":"Y97+Y98+IF(AH99<0,Y99,0)","v":0},null,null,{"$f":"AB97+AB98+IF(AH99<0,AB99,0)","v":0},null,null,null,null,null,{"$f":"AH91+AH97+AH98+IF(AH99<0,AH99,0)","v":0},{"$f":"AI97+AI98+IF(AR99<0,AI99,0)","v":0},null,null,{"$f":"AL97+AL98+IF(AR99<0,AL99,0)","v":0},null,null,null,null,null,{"$f":"AR91+AR97+AR98+IF(AR99<0,AR99,0)","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,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,null,null,null,null,null,null,null,null,null,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]
["HENSÆTTELSE, udskudt skat",null,null,null,{"$f":"IF('Senior Resultat'!G113>0,'Senior Resultat'!G113/1000,0)","v":0},null,null,{"$f":"IF('Senior Resultat'!G113<0,'Senior Resultat'!G113/1000,0)","v":0},null,null,null,null,null,{"$f":"D103+E103+H103","v":0},{"$f":"IF('Senior Resultat'!Q113>0,'Senior Resultat'!Q113/1000,0)","v":0},null,null,{"$f":"IF('Senior Resultat'!Q113<0,'Senior Resultat'!Q113/1000,0)","v":0},null,null,null,null,null,{"$f":"N103+O103+R103","v":0},{"$f":"IF('Senior Resultat'!AA113>0,'Senior Resultat'!AA113/1000,0)","v":0},null,null,{"$f":"IF('Senior Resultat'!AA113<0,'Senior Resultat'!AA113/1000,0)","v":0},null,null,null,null,null,{"$f":"X103+Y103+AB103","v":0},{"$f":"IF('Senior Resultat'!AK113>0,'Senior Resultat'!AK113/1000,0)","v":0},null,null,{"$f":"IF('Senior Resultat'!AK113<0,'Senior Resultat'!AK113/1000,0)","v":0},null,null,null,null,null,{"$f":"AH103+AI103+AL103","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,1,{"$f":"IF(AR103+AH103+X103+N103+D103<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD105","v":0}]
[null,"Indskudskapital",null,{"$f":"D78+D101+D103","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR105+AH105+X105+N105+D105<>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,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD105","v":0}]
[null,"Overført resultat",null,0,{"$f":"E109","v":0},null,null,null,null,null,null,null,null,{"$f":"N78+N103+N101-N105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X78+X103+X101-X105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH78+AH103+AH101-AH105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AR78+AR103+AR101-AR105","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,1,{"$f":"IF(AR107+AH107+X107+N107+D107<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD109","v":0}]
["EGENKAPITAL",null,null,{"$f":"D78+D101+D103","v":0},null,null,null,null,null,{"$f":"N109-D109","v":0},null,null,null,{"$f":"N78+N101+N103","v":0},null,null,null,null,null,{"$f":"X109-N109","v":0},null,null,null,{"$f":"X78+X101+X103","v":0},null,null,null,null,null,{"$f":"AH109-X109","v":0},null,null,null,{"$f":"AH78+AH101+AH103","v":0},null,null,null,null,null,{"$f":"AR109-AH109","v":0},null,null,null,{"$f":"AR78+AR101+AR103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR109+AH109+X109+N109+D109<>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,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD109","v":0}]
[null,null,null,{"$f":"D78+D101+D103-D109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N78+N101+N103-N109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X78+X101+X103-X109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH78+AH101+AH103-AH109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AR78+AR101+AR103-AR109","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,1,1]
["* Stjerne markerer immaterielle aktiver og rettigheder, hvor evt. afskrivning ikke føres sammen med øvrige afskrivninger, men lige før årets resultat før skat.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N109*1000-'Senior Resultat'!G123","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X109*1000-'Senior Resultat'!Q123","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH109*1000-'Senior Resultat'!AA123","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AR109*1000-'Senior Resultat'!AK123","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,1,0]
["Kassekredit/likviditet i alt",null,null,{"$f":"IF(D99>0,D74,D99)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(N99>0,N74,N99)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(X99>0,X74,X99)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AH99>0,AH74,AH99)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AR99>0,AR74,AR99)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR114+AH114+X114+N114+D114<>0,1,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"timer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(A1:AR133)),1,0)","v":1},{"$f":"IF(ISERROR(SUM(B1:AS133)),1,0)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F78+F101","v":0},null,null,null,null,null,null,null,null,null,{"$f":"P78+P101","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Z78+Z101","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AJ78+AJ101","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(StopMensOverfoer=0,0,IF(ISERROR(SUM(F155:AM155)),0,TRUNC((ABS(fsum)+ABS(hsum)+ABS(msum)+ABS(osum)+ABS(tsum)+ABS(vsum)+ABS(aasum)+ABS(acsum)),0)))","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dato","Version","Ændringer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.08.06",3,"Anlægskartotek, udskriftsmenu"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15.09.06","3.1","Skattesatser opdateret i satstabel til 2007 tal. Amtsskat ændret til sundhedsbidrag. Tekst ændret ved kassekredit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.10.06","3.1","Automatiseret visningen af kommentarer og scroll for første visning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16.10.06","3.1","Tilpasset indsat/slet beskedder og automatiseret sletning af ny linie"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25.10.06","3.1","Format med nul i lineær 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17.11.06","3.1","Knap aut. tilpasning af kolonnebredde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04.12.06","3.1","Sumformel besætning var ikke beskyttet, er rettet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14.03.07","3.1","Indsæt linie med ClearContest i stedet for nul, rammer i fast ejd. layout"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"21.06.07",2007,"Office 2007 med ny menustruktur, 1 side udskrift, afskr. Kvote og rettigheder, DE nøgletal, maxKapafkast samt opsparing tilpasset situation med store kapaafkast"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.09.07",2007,"Ændret makro for udskrift med besked. Alle ark lagt over i ren Excel. Navnekonflikt løst"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15.09.07",2007,"Ændret udskriftsmakroer til PrintOut og range. Slettet navne"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01.10.07",2007,"Ulåst sum beholdninger låst"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23.10.07",2007,"Sammenhæng i beregnet notering opdateret til okt. 07"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"26.10.07",2007,"Kontrolelementer til nulpunkter "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"08.11.07",2007,"Endelige skattesatser for året 2008"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"13.01.08","2007.b","Overførsel fra FV, status gjort mindre, valgfrihed lineær/saldo"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14.02.08","2007.b","Flyttet låntæller til a-kolonne, rettet kolonnebreddeknap"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22.04.08","2007.b","Ændring i beregnet skat, så store pensionsindbetalinger samtidig med neg resultat regner rigtigt."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23.04.08","2007.b","Ændret kode"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"16.09.08",2007,"Ændret navn tlbage til 2007"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23.10.08",2007,"Opdateret omregning i beregnet notering til feb 08"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"30.10.08",2007,"Opdateret skattesatser til 2009"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.11.08",2007,"Indlagt atomatisk beregning i opstartsmakro"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"21.01.09",2007,"Ændret nøgletal til ny definition"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"02.02.09",2007,"Opdateret beregnet notering i nulpunkt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"29.08.09",9,"Ændret nettoudbytte med forpagtning, slettet DE, opdateret beregnet notering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07.09.09",9,"Repereret menu med Ron de Bruins 7-zip"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23.09.09",9,"En gang Ron de Bruins en gang til - nu virker det"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"14.12.09",9,"Åbnet formueudgifter for overskrivning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"03.01.10",9,"Tekst og streg rettet formueudgifter"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"06.01.10",9,"Rettet så nul i ægtefællebeskatning giver enlig beskatning også år 2, 3 og 4"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07.01.10",9,"Rettet vba statuskolonnebredde"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"26.08.10",10,"Ny regnskabspraksis - Ny balance og resultat med værdireguleringer og udskudt skat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"29.08.10",10,"Rettet i betalt skat mv."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01.09.10",10,"Rettet i momskorrektion"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07.09.10","10v","Rettet ægtefællebeskatning til at gælde alle år i betalt skat, rettet lønningsevne pr. time, skjult nulpunkt, udskriv/kolonnebredde udskudt skat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"08.09.10","10v","Kolonnebredde udskudt skat koblet til ikon, udskrift menu tilpasset, format udskudt skat tilpasset"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"08.09.10","10w","Hvis sætning ved balance%; rettet biler med i O/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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"10.09.10","10x","O/N på besætning i linje for sig - VBA tilpasset - hensættelse i balancen skjules også"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"12.09.10","10y","VBA advarsel ved fejltastninger, skat fejlrettet, havelågefejl fundet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20.09.10","10z","Overfør tilpasset, så eventmakroer stoppes ved overførsel"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04.10.10","10æ","Rettet fejl, nye lån med afdrag gav tab"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"08.10.10","10å","Leveringsrettigheder oprettet som finansielt aktiv, korrektion mulig på fast ejendom i Betalt skat->Udskudt skat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.10.10","10aa","Afkortning hele tusinder i TotalSumVærdireg"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15.10.10","10ab","Ændring i udskudt skat som følge af opskrivning hensættes alene i EK. Udskriftsform layout rettet. Automatisk kolonne tilretning udskudt skat."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20.10.10","10ab","Udskrift resultat + 1 linje"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"29.10.10","10ab","Fremført primo succession over årene i betalt og i udskudt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19.11.10","10ac","Skift mellem lineær/saldo pr. aktivgruppe rep + O/N rep"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22.11.10","10ac","Beskyttet reg gæld og T/G 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23.11.10","10ad","Løn enlig pillet ud af VS"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"05.12.10","10ae","Nulpunkt beregning med iteration og ny beregnet notering"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"15.12.10","10ae","T/G på værdipapirer rettet. Nedskrivning besætning rettet. Beskyttet sum kortfristet 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17.12.10","10af","Rettet række tilpasning til cellenavne ved kolonnebreddemax og min"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"20.12.10","10ag","Pension fjernet som aktiv. Afskr. lev. rett. talt med."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"11.01.11","10ag","Fejl rettet ved salg af kvote"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"17.01.11","10ah","Fejl rettet ved besætningsnedskrivning i udskudt skat, farver tilføjet, graf tilføjet"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23.01.11","10ah","Fejl rettet ved pensionsindbetaling i betalt skat"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"31.01.11","10ah","Hensættelse med i gældsprocent og 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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"21.02.11","10ai","Nulpunkt iteration ændret til KorrNulpunkt fremfor pers indtj. Formel rettet i lkviditet res efter finansiering. Omr. Smågrise ændret"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"07.03.11","10ai","Opdateret skattesatser til 2011"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"21.03.11","10ai","Ændret topskatsoptimering, så pensionsindskud kun tæller med ved positiv personlig indkomst"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"22.03.11","10ai","Ændret topskatsoptimering, så pensionsindskud kun tæller med hvis maxkapafkast ikke pensionsindksud større end Vsafkast"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"25.08.11",11,"Fjernet Grøn trekant menu - alt er i knapper (Mac). Udskriv trækker form hver gang. Valg af budgettype adskilt fra kolonnetilpasning."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tab og gevinst kontrol ændret til undo. Tilpasset resultatopgørelse til Ø90Budget."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"23.09.11",11,"Omregning beregnet notering opdateret"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28.09.11",11,"Ændret skjult formel ved siden af afskrivning, så den ikke tager c kolonnnen med i beregning"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"03.10.11",11,"Fejl leveringsrettigheder rettet. Opslag Betalt skat 8 % af ?? rettet."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"24.10.11",11,"\"Har du husket minus?\" tilføjet kapacitetsomk. Skattesatser opdateret til 2012"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"28.11.11",11,"Kolonne F sættes til 1.57, så korrektion kk rente kan skrives ind"]
[null,null,-1234,-12345,-1234,null,12,-1234,123,-1234,-1234,null,null,-12345,-1234,-1234,12,-1234,123,-1234,null,null,null,-12345,-1234,-1234,12,-1234,123,-1234,null,null,null,-12345,-1234,-1234,12,-1234,123,-1234,null,null,null,-12345,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"01.12.11",11,"BetaltSkat sikret med \"er.tal\". Balance sikret mod, at \"#VÆRDI\" giver makrofejl. Endelig har balance advarsel mod indtastning af tekst."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04.12.11",12,"Periodiseret afskrivning. Nye afskrivningsformler."]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"05.12.11",12,"Rettet indsæt række, så den sletter de rette celler"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"08.12.11",12,"Rettet fejl ved jord 2. linje"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"19.12.11",12,"Medtaget blank linje under rettigheder i inv "]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"04.02.12","12.1","Balance ændret til klasse A opstilling. Overførsel til OneNote. Afskrivning ved investering i anlægsaktiver ændret til erhvervelsestidspunkt"]

{"sheet":"Junior Resultat","index":10,"n_rows":258,"n_cols":69,"rows_kept":258,"cut":false,"hidden":false,"merged":[[112,3,112,4],[126,3,126,6],[126,15,126,16],[0,32,0,36],[0,14,0,21]]}
[null,"JUNIOR RESULTAT OG LIKVIDITET",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!AI1","v":"© CHA 02.05.2025"},null,null,null,null,"Vis","Skjul"]
[null,null,{"$f":"'A-S 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,1,1]
[null,null,{"$f":"'A-S Balance'!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,{"$f":"'A-S 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,1,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,"b",null,null,null,null,null,null,null,null,null,"c",null,null,null,null,null,null,null,null,null,"d",0,0]
[1,"DÆKNINGSBIDRAG",null,null,null,null,{"$f":"'A-S Balance'!T2","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"G6+1","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"Q6+1","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AA6+1","v":2028},1,1]
[1,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,null,null,"Enhed",null,"DB   ",null,null,null,null,null,"Enhed",null,null,null,"DB   ",null,null,null,null,null,"Enhed",null,null,null,"DB   ",1,1]
[null,null,"Brak",null,null,null,null,null,null,null,null,null,null,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,{"$f":"IF(SUM(E8:AK8)<>0,1,0)","v":0}]
[null,null,"Vårbyg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(E9:AK9)<>0,1,0)","v":0}]
[null,null,"Sædskiftegræs",null,null,null,null,null,null,null,null,null,null,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,"Vinterhvede",null,null,null,null,null,null,null,null,null,null,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,"Vedvarende græs",null,null,null,null,null,null,null,null,null,null,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,"Vinterhvede 2. års",null,null,null,null,null,null,null,null,null,null,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,"Vinterrug",null,null,null,null,null,null,null,null,null,null,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,"Vinterraps",null,null,null,null,null,null,null,null,null,null,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,"Køer med opdræt",null,null,null,null,null,null,null,null,null,null,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,"Søer 7 kg",null,null,null,null,null,null,null,null,null,null,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,null,null,8.57,1.5,10.57,null,null,null,null,null,null,2.57,8.57,1.5,10.57,null,null,null,null,2.57,8.57,1.5,null,null,10.57,null,null,null,null,2.57,8.57,1.5,null,null,10.57,1,1]
[null,"m",{"$f":"C8","v":"Brak"},null,null,null,{"$f":"G8*E8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q8*O8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA8*W8","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK8*AG8","v":0},1,{"$f":"IF(SUM(E19:AK19)<>0,1,0)","v":0}]
[null,"m","Vårbyg",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Sædskiftegræs",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Vinterhvede",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Vedvarende græs",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Vinterhvede 2. års",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Vinterrug",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Vinterraps",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Køer med opdræt",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Søer 7 kg",null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[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,1,1]
[{"$f":"IF(G30+Q30+AA30+AK30<>0,1,0)","v":0},"Dækningsbidrag",null,null,null,null,{"$f":"SUM(G19:G28)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q19:Q28)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA19:AA28)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK19:AK28)","v":0},1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM33","v":0}]
[1,"KAPACITETSOMKOSTNINGER / PRIVAT",null,null,null,null,null,null,null,null,null,null,null,null,"Fr.skr.% ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM34","v":0}]
[1,"m","Energi",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P34),G34*(1+$O34/100),P34)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X34),Q34*(1+$O34/100),X34)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH34),AA34*(1+$O34/100),AH34)","v":0},1,{"$f":"IF(SUM(E34:AK34)<>0,1,0)","v":0}]
[1,"m","Maskinstation m.v.",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[1,"m","Vedligehold",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[null,"m","Investeringer over driften",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P37),G37*(1+$O37/100),P37)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X37),Q37*(1+$O37/100),X37)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH37),AA37*(1+$O37/100),AH37)","v":0},1,0]
[1,null,"Lønomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[1,null,"Ejendomsskat og forsikringer",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[1,"m","Diverse omkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,0,1,0]
[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,1,{"$f":"AM42","v":0}]
[1,"Kontante kapacitetsomkostninger",null,null,null,null,{"$f":"SUM(G34:G40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q34:Q40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA34:AA40)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK34:AK40)","v":0},1,{"$f":"IF(SUM(E42:AK42)<>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,1,{"$f":"AM44","v":0}]
[{"$f":"IF(G44+Q44+AA44+AK44<>0,1,0)","v":0},null,"Afskrivninger",null,null,null,{"$f":"('Junior Balance'!J78-'Junior Balance'!J63-'Junior Balance'!J29-'Junior Balance'!J33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Junior Balance'!T78-'Junior Balance'!T63-'Junior Balance'!T29-'Junior Balance'!T33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Junior Balance'!AD78-'Junior Balance'!AD63-'Junior Balance'!AD29-'Junior Balance'!AD33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Junior Balance'!AN78-'Junior Balance'!AN63-'Junior Balance'!AN29-'Junior Balance'!AN33)*1000","v":0},1,{"$f":"IF(SUM(E44:AK44)<>0,1,0)","v":0}]
[{"$f":"IF(G45+Q45+AA45+AK45<>0,1,0)","v":0},null,"Afskrivninger biler m.v",null,null,null,{"$f":"'Junior Balance'!J63*'Junior Balance'!$T$3*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!T63*'Junior Balance'!$T$3*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!AD63*'Junior Balance'!$T$3*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!AN63*'Junior Balance'!$T$3*1000","v":0},1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM47","v":0}]
[1,"Af- og nedskrivninger landbrug",null,null,null,null,{"$f":"SUM(G44:G46)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q44:Q46)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA44:AA46)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK44:AK46)","v":0},1,{"$f":"IF(SUM(E47:AK47)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM47","v":0}]
[1,"Kapacitetsomkostninger i alt",null,null,null,null,{"$f":"G42+G47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q42+Q47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA42+AA47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK42+AK47","v":0},1,{"$f":"IF(SUM(E49:AK49)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM49","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,1,1]
[1,"Resultat af primær drift",null,null,null,null,{"$f":"G30+G49","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q30+Q49","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA30+AA49","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK30+AK49","v":0},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,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,1,1]
[1,null,"Anden indtjening og virksomhed",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P55),G55*(1+$O55/100),P55)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X55),Q55*(1+$O55/100),X55)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH55),AA55*(1+$O55/100),AH55)","v":0},1,{"$f":"IF(SUM(E55:AK55)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM55","v":0}]
[1,null,"Andel resultat Holdingselskaber",null,null,null,{"$f":"Holding!AO36*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!AY36*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!BI36*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!BS36*1000","v":0},1,{"$f":"IF(SUM(E57:AK57)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM57","v":0}]
[1,null,"Afkoblet EU-støtte",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P59),G59*(1+$O59/100),P59)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X59),Q59*(1+$O59/100),X59)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH59),AA59*(1+$O59/100),AH59)","v":0},1,{"$f":"IF(SUM(E59:AK59)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM59","v":0}]
[null,"Resultat før finansiering",null,null,null,null,{"$f":"SUM(G52:G60)","v":0},null,null,null,null,null,null,null,"Fr.skr.% ",null,{"$f":"SUM(Q52:Q60)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA52:AA60)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK52:AK60)","v":0},1,{"$f":"IF(SUM(E61:AK61)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM61","v":0}]
[null,null,"Finansieringstilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P63),G63*(1+$O63/100),P63)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X63),Q63*(1+$O63/100),X63)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH63),AA63*(1+$O63/100),AH63)","v":0},1,{"$f":"IF(SUM(E63:AK63)<>0,1,0)","v":0}]
[1,null,"Forpagtningsafgift",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P64),G64*(1+$O64/100),P64)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X64),Q64*(1+$O64/100),X64)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH64),AA64*(1+$O64/100),AH64)","v":0},1,0]
[null,null,"Forpagtning fra A/S",null,null,null,{"$f":"'A-S Resultat'!G79*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q79*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA79*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK79*-1","v":0},1,0]
[1,null,"Renteindtægter",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P66),G66*(1+$O66/100),P66)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X66),Q66*(1+$O66/100),X66)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH66),AA66*(1+$O66/100),AH66)","v":0},1,0]
[null,null,"Aktieudbytte",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P67),G67*(1+$O67/100),P67)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X67),Q67*(1+$O67/100),X67)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH67),AA67*(1+$O67/100),AH67)","v":0},1,0]
[1,null,"Renteudgifter mv.",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P68),G68*(1+$O68/100),P68)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X68),Q68*(1+$O68/100),X68)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH68),AA68*(1+$O68/100),AH68)","v":0},1,0]
[1,null,"Kassekreditrente",null,null,null,{"$f":"IF(ISBLANK(F69),IF('Junior Balance'!D115>0,'Junior Balance'!D115*'Junior Balance'!$AH$2,'Junior Balance'!D115*'Junior Balance'!$AH$3)*1000,F69)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P69),IF('Junior Balance'!N115>0,'Junior Balance'!N115*'Junior Balance'!$AH$2,'Junior Balance'!N115*'Junior Balance'!$AH$3)*1000,P69)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Z69),IF('Junior Balance'!X115>0,'Junior Balance'!X115*'Junior Balance'!$AH$2,'Junior Balance'!X115*'Junior Balance'!$AH$3)*1000,Z69)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AJ69),IF('Junior Balance'!AH115>0,'Junior Balance'!AH115*'Junior Balance'!$AH$2,'Junior Balance'!AH115*'Junior Balance'!$AH$3)*1000,AJ69)","v":0},1,0]
[1,null,"Prioritetsomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,null,"Finansiering i alt",null,null,null,{"$f":"SUM(G63:G70)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q63:Q70)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA63:AA70)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK63:AK70)","v":0},1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM71","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,1,{"$f":"AM74","v":0}]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G61+G71","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q61+Q71","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA61+AA71","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK61+AK71","v":0},1,{"$f":"IF(SUM(E74:AK74)<>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,1,{"$f":"AM74","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM77","v":0}]
[null,null,"Løn fra A/S Drift",null,null,null,{"$f":"'A-S Resultat'!G52*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!Q52*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AA52*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'A-S Resultat'!AK52*-1","v":0},1,{"$f":"IF(SUM(E77:AK77)<>0,1,0)","v":0}]
[1,null,"Private indtægter i øvrigt",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P78),G78*(1+$O78/100),P78)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X78),Q78*(1+$O78/100),X78)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH78),AA78*(1+$O78/100),AH78)","v":0},1,{"$f":"IF(SUM(E78:AK78)<>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,1,{"$f":"AM78","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL84","v":0},{"$f":"AM81","v":0}]
[1,"Resultat før regulering og skat",null,null,null,null,{"$f":"G74+G77+G78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q74+Q77+Q78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA74+AA77+AA78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK74+AK77+AK78","v":0},{"$f":"AL84","v":0},{"$f":"AM84","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL84","v":0},{"$f":"AM84","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AL84","v":0},{"$f":"AM84","v":0}]
[{"$f":"IF(G84+Q84+AA84+AK84<>0,1,0)","v":0},null,"Afskrivning rettigheder",null,null,null,{"$f":"('Junior Balance'!J29+'Junior Balance'!J33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Junior Balance'!T29+'Junior Balance'!T33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Junior Balance'!AD29+'Junior Balance'!AD33)*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"('Junior Balance'!AN29+'Junior Balance'!AN33)*1000","v":0},{"$f":"IF(SUM(G84:AK84)<>0,1,0)","v":0},{"$f":"IF(SUM(E84:AK84)<>0,1,0)","v":0},null,null,null,null,{"$f":"G84+Q84+AA84+AK84","v":0},null,null,null,{"$f":"SUM(G84:AK84)","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,{"$f":"AL84","v":0},{"$f":"AM84","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,1,{"$f":"AM87","v":0}]
[1,"Resultat før skat",null,null,null,null,{"$f":"G81+G84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q81+Q84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA81+AA84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK81+AK84","v":0},1,{"$f":"IF(SUM(E87:AK87)<>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,1,{"$f":"AM87","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM90","v":0}]
[1,null,{"$f":"IF(OR(ISNUMBER(F90),ISNUMBER(P90),ISNUMBER(X90),ISNUMBER(AH90)),\"Manuel korrektion af skat\",\"Skat af resultat før skat\")","v":"Skat af resultat før skat"},null,null,null,{"$f":"ROUND(IF((Bresultat1-BUdbytte1-Bpersonfradrag)*-BSkatteprocent>0,0,(Bresultat1-BUdbytte1-Bpersonfradrag)*-BSkatteprocent)+Holding!AO47*1000,-3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF((bresultat2-BUdbytte2-Bpersonfradrag)*-BSkatteprocent>0,0,(bresultat2-BUdbytte2-Bpersonfradrag)*-BSkatteprocent)+Holding!AY47*1000,-3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF((bresultat3-BUdbytte3-Bpersonfradrag)*-BSkatteprocent>0,0,(bresultat3-BUdbytte3-Bpersonfradrag)*-BSkatteprocent)+Holding!BI47*1000,-3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"ROUND(IF((bresultat4-Budbytte4-Bpersonfradrag)*-BSkatteprocent>0,0,(bresultat4-Budbytte4-Bpersonfradrag)*-BSkatteprocent)+Holding!BS47*1000,-3)","v":0},1,{"$f":"IF(SUM(E90:AK90)<>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,1,{"$f":"AM90","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM93","v":0}]
[1,"Resultat efter skat",null,null,null,null,{"$f":"G87+G90","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q87+Q90","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA87+AA90","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK87+AK90","v":0},1,{"$f":"IF(SUM(E93:AK93)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM93","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,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,1,1]
[1,"EGENKAPITALFORKLARING",null,null,null,null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,null,null,{"$f":"Q6","v":2026},null,null,null,null,null,null,null,null,null,{"$f":"AA6","v":2027},null,null,null,null,null,null,null,null,null,{"$f":"AK6","v":2028},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,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,1,1]
[1,"Resultat efter finansiering",null,null,null,null,{"$f":"G74","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q74","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA74","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK74","v":0},1,{"$f":"IF(SUM(E100:AK100)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM100","v":0}]
[1,null,"Personlig indtjening",null,null,null,{"$f":"G77+G78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q77+Q78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA77+AA78","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK77+AK78","v":0},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,1,0]
[1,"Resultat før regulering og privat",null,null,null,null,{"$f":"SUM(G100:G103)","v":0},null,null,null,null,null,null,null,"Fr.skr.% ",null,{"$f":"SUM(Q100:Q103)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA100:AA103)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK100:AK103)","v":0},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,1,{"$f":"AM104","v":0}]
[1,null,"Privat kontant mv. ",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P106),G106*(1+$O106/100),P106)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X106),Q106*(1+$O106/100),X106)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH106),AA106*(1+$O106/100),AH106)","v":0},1,0]
[1,null,"Privat andel bil afskrivning",null,null,null,{"$f":"'Junior Balance'!J63*1000*(1-'Junior Balance'!$T$3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!T63*1000*(1-'Junior Balance'!$T$3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!AD63*1000*(1-'Junior Balance'!$T$3)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!AN63*1000*(1-'Junior Balance'!$T$3)","v":0},1,{"$f":"IF(SUM(E107:AK107)<>0,1,0)","v":0}]
[1,null,"Passivpost og gave ved succession",null,null,null,{"$f":"Holding!E53*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!O53*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!Y53*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Holding!AI53*1000","v":0},1,0]
[1,null,"Formueindtægter/udgifter",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P109),G109*(1+$O109/100),P109)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X109),Q109*(1+$O109/100),X109)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AH109),AA109*(1+$O109/100),AH109)","v":0},1,{"$f":"IF(SUM(E109:AK109)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[1,"Privat udtræk",null,null,null,null,{"$f":"SUM(G106:G109)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q106:Q109)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA106:AA109)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK106:AK109)","v":0},1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM111","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"G90-G114","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q90-Q114","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA90-AA114","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK90-AK114","v":0},1,{"$f":"IF(SUM(E113:AK113)<>0,1,0)","v":0}]
[1,null,"Ændring i udskudt skat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(SUM(E114:AK114)<>0,1,0)","v":0}]
[null,"Skat af årets resultat",null,null,null,null,{"$f":"SUM(G113:G114)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q113:Q114)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA113:AA114)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK113:AK114)","v":0},1,{"$f":"IF(SUM(E115:AK115)<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM115","v":0}]
[{"$f":"IF(G117+Q117+AA117+AK117<>0,1,0)","v":0},null,"Regulering i alt",null,null,null,{"$f":"G84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK84","v":0},1,{"$f":"IF(SUM(E117:AK117)<>0,1,0)","v":0}]
[1,null,"Pensionsindbetaling",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(P118),G118*(1+$O118/100),P118)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(X118),Q118*(1+$O118/100),X118)","v":0},null,null,null,null,null,null,0,null,null,{"$f":"IF(ISBLANK(AH118),AA118*(1+$O118/100),AH118)","v":0},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,1,{"$f":"AM120","v":0}]
[null,"Ændring af egenkapital",null,null,null,null,{"$f":"G100+G102+G111+G115+G117+G118","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q100+Q102+Q111+Q115+Q117+Q118","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA100+AA102+AA111+AA115+AA117+AA118","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK100+AK102+AK111+AK115+AK117+AK118","v":0},1,{"$f":"IF(SUM(E120:AK120)<>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,1,{"$f":"AM120","v":0}]
[1,null,"Egenkapital primo",null,null,null,{"$f":"'Junior Balance'!D109*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"G124","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q124","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA124","v":0},1,{"$f":"IF(SUM(E122:AK122)<>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,1,{"$f":"AM122","v":0}]
[1,"Egenkapital ultimo",null,null,null,null,{"$f":"G120+G122","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q120+Q122","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA120+AA122","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK120+AK122","v":0},1,{"$f":"IF(SUM(E124:AK124)<>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,1,{"$f":"AM124","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"LIKVIDITET",null,{"$f":"G6","v":2025},null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q6","v":2026},null,null,null,null,null,null,null,{"$f":"AA6","v":2027},null,null,{"$f":"AA97","v":2027},null,null,null,null,null,null,{"$f":"AK6","v":2028},null,null,{"$f":"AK97","v":2028},1,1]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[1,"Årets resultat før skat",null,null,null,null,{"$f":"G87","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q87","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA87","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK87","v":0},1,{"$f":"IF(SUM(E130:AK130)<>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,1,{"$f":"AM130","v":0}]
[1,null,"Afskrivninger mv.",null,null,null,{"$f":"-G47-G84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-Q47-Q84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-AA47-AA84","v":0},null,null,null,null,null,null,null,null,null,{"$f":"-AK47-AK84","v":0},1,{"$f":"IF(SUM(E132:AK132)<>0,1,0)","v":0}]
[null,null,"Andel resultat Holdingselskaber, tlbf.",null,null,null,{"$f":"BUdbytte1*-1+Holding!AO40*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BUdbytte2*-1+Holding!AY40*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"BUdbytte3*-1+Holding!BI40*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Budbytte4*-1+Holding!BS40*1000","v":0},1,0]
[1,null,"Tilbageførsel i alt",null,null,null,{"$f":"SUM(G132:G133)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q132:Q133)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA132:AA133)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK132:AK133)","v":0},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,1,{"$f":"AM134","v":0}]
[1,null,"Betalt skat",null,null,null,{"$f":"G113","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q113","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA113","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK113","v":0},1,0]
[1,null,"Privat",null,null,null,{"$f":"G106+G107","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q106+Q107","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA106+AA107","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK106+AK107","v":0},1,{"$f":"IF(SUM(E137:AK137)<>0,1,0)","v":0}]
[1,null,"Afskrivninger privat tlbf.",null,null,null,{"$f":"G107*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q107*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA107*-1","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK107*-1","v":0},1,0]
[1,null,"Formueindtægter/udgifter",null,null,null,{"$f":"G109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK109","v":0},1,0]
[1,null,"Pensionsindbetaling",null,null,null,{"$f":"G118","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q118","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA118","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK118","v":0},1,0]
[1,null,"Privat udtræk, skat og pension i alt",null,null,null,{"$f":"SUM(G136:G140)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(Q136:Q140)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AA136:AA140)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AK136:AK140)","v":0},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,1,{"$f":"AM143","v":0}]
[null,null,"Til investering og afdrag",null,null,null,{"$f":"G130+G134+G141","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q130+Q134+Q141","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA130+AA134+AA141","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK130+AK134+AK141","v":0},1,0]
[null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,null,null,"Reduktion",null,"Forøgelse",null,null,null,null,null,"Reduktion",null,null,null,"Forøgelse",null,null,null,null,null,"Reduktion",null,null,null,"Forøgelse",1,{"$f":"AM145+AM146","v":0}]
[1,"m","Besætning",null,{"$f":"IF('Junior Balance'!E49<0,('Junior Balance'!E49)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E49>0,('Junior Balance'!E49)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O49<0,('Junior Balance'!O49)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O49>0,('Junior Balance'!O49)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y49<0,('Junior Balance'!Y49)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y49>0,('Junior Balance'!Y49)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI49<0,('Junior Balance'!AI49)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI49>0,('Junior Balance'!AI49)*-1000,0)","v":0},1,{"$f":"IF(SUM(E145:AK145)<>0,1,0)","v":0}]
[1,"m","Beholdninger",null,{"$f":"IF('Junior Balance'!E55<0,'Junior Balance'!E55*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E55>0,'Junior Balance'!E55*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O55<0,'Junior Balance'!O55*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O55>0,'Junior Balance'!O55*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y55<0,'Junior Balance'!Y55*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y55>0,'Junior Balance'!Y55*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI55<0,'Junior Balance'!AI55*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI55>0,'Junior Balance'!AI55*-1000,0)","v":0},1,{"$f":"IF(SUM(E146:AK146)<>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,1,{"$f":"AM143","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM149","v":0}]
[1,"Likviditet før anlægsinvesteringer",null,null,null,null,{"$f":"G143+SUM(E145:G146)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q143+SUM(O145:Q146)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA143+SUM(Y145:AA146)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK143+SUM(AI145:AK146)","v":0},1,{"$f":"IF(SUM(E149:AK149)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM149","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,1,1]
[1,"INVESTERINGER",null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,null,null,"Salg",null,"Køb/forbedring",null,null,null,null,null,"Salg",null,null,null,"Køb/forbedring",null,null,null,null,null,"Salg",null,null,null,"Køb/forbedring",1,{"$f":"AM164","v":0}]
[1,null,"Rettigheder",null,{"$f":"IF('Junior Balance'!E29+'Junior Balance'!E33<0,('Junior Balance'!E29+'Junior Balance'!E33)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E29+'Junior Balance'!E33>0,('Junior Balance'!E29+'Junior Balance'!E33)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O29+'Junior Balance'!O33<0,('Junior Balance'!O29+'Junior Balance'!O33)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O29+'Junior Balance'!O33>0,('Junior Balance'!O29+'Junior Balance'!O33)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y29+'Junior Balance'!Y33<0,('Junior Balance'!Y29+'Junior Balance'!Y33)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y29+'Junior Balance'!Y33>0,('Junior Balance'!Y29+'Junior Balance'!Y33)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI29+'Junior Balance'!AI33<0,('Junior Balance'!AI29+'Junior Balance'!AI33)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI29+'Junior Balance'!AI33>0,('Junior Balance'!AI29+'Junior Balance'!AI33)*-1000,0)","v":0},1,{"$f":"IF(SUM(E153:AK153)<>0,1,0)","v":0}]
[1,null,"Køb/salg jord",null,{"$f":"IF('Junior Balance'!E10<0,('Junior Balance'!E10)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E10>0,('Junior Balance'!E10)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O10<0,('Junior Balance'!O10)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O10>0,('Junior Balance'!O10)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y10<0,('Junior Balance'!Y10)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y10>0,('Junior Balance'!Y10)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI10<0,('Junior Balance'!AI10)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI10>0,('Junior Balance'!AI10)*-1000,0)","v":0},1,0]
[1,"m","Driftsbygninger",null,{"$f":"IF('Junior Balance'!E18<0,'Junior Balance'!E18*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E18>0,'Junior Balance'!E18*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O18<0,'Junior Balance'!O18*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O18>0,'Junior Balance'!O18*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y18<0,'Junior Balance'!Y18*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y18>0,'Junior Balance'!Y18*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI18<0,'Junior Balance'!AI18*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI18>0,'Junior Balance'!AI18*-1000,0)","v":0},1,0]
[1,null,"Beboelse (stuehus)",null,{"$f":"IF('Junior Balance'!E22<0,'Junior Balance'!E22*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E22>0,'Junior Balance'!E22*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O22<0,'Junior Balance'!O22*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O22>0,'Junior Balance'!O22*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y22<0,'Junior Balance'!Y22*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y22>0,'Junior Balance'!Y22*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI22<0,'Junior Balance'!AI22*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI22>0,'Junior Balance'!AI22*-1000,0)","v":0},1,0]
[1,"m","Inventar markbrug",null,{"$f":"IF('Junior Balance'!E37<0,'Junior Balance'!E37*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E37>0,'Junior Balance'!E37*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O37<0,'Junior Balance'!O37*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O37>0,'Junior Balance'!O37*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y37<0,'Junior Balance'!Y37*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y37>0,'Junior Balance'!Y37*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI37<0,'Junior Balance'!AI37*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI37>0,'Junior Balance'!AI37*-1000,0)","v":0},1,0]
[1,"m","Inventar husdyrbrug",null,{"$f":"IF('Junior Balance'!E41<0,'Junior Balance'!E41*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E41>0,'Junior Balance'!E41*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O41<0,'Junior Balance'!O41*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O41>0,'Junior Balance'!O41*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y41<0,'Junior Balance'!Y41*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y41>0,'Junior Balance'!Y41*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI41<0,'Junior Balance'!AI41*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI41>0,'Junior Balance'!AI41*-1000,0)","v":0},1,0]
[1,"m","Inventar andet",null,{"$f":"IF('Junior Balance'!E45<0,'Junior Balance'!E45*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E45>0,'Junior Balance'!E45*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O45<0,'Junior Balance'!O45*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O45>0,'Junior Balance'!O45*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y45<0,'Junior Balance'!Y45*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y45>0,'Junior Balance'!Y45*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI45<0,'Junior Balance'!AI45*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI45>0,'Junior Balance'!AI45*-1000,0)","v":0},1,0]
[1,"m","Grundforbedringer",null,{"$f":"IF('Junior Balance'!E14<0,'Junior Balance'!E14*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E14>0,'Junior Balance'!E14*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O14<0,'Junior Balance'!O14*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O14>0,'Junior Balance'!O14*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y14<0,'Junior Balance'!Y14*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y14>0,'Junior Balance'!Y14*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI14<0,'Junior Balance'!AI14*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI14>0,'Junior Balance'!AI14*-1000,0)","v":0},1,0]
[1,null,"Biler",null,{"$f":"IF('Junior Balance'!E63<0,'Junior Balance'!E63*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E63>0,'Junior Balance'!E63*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O63<0,'Junior Balance'!O63*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O63>0,'Junior Balance'!O63*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y63<0,'Junior Balance'!Y63*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y63>0,'Junior Balance'!Y63*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI63<0,'Junior Balance'!AI63*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI63>0,'Junior Balance'!AI63*-1000,0)","v":0},1,0]
[1,null,"Aktiver uden for landbrug",null,{"$f":"IF('Junior Balance'!E68<0,'Junior Balance'!E68*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E68>0,'Junior Balance'!E68*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O68<0,'Junior Balance'!O68*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O68>0,'Junior Balance'!O68*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y68<0,'Junior Balance'!Y68*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y68>0,'Junior Balance'!Y68*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI68<0,'Junior Balance'!AI68*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI68>0,'Junior Balance'!AI68*-1000,0)","v":0},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,1,{"$f":"AM164","v":0}]
[1,null,"Investeringer i alt",null,null,null,{"$f":"SUM(E153:G162)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O153:Q162)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W153:AA162)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG153:AK162)","v":0},1,{"$f":"IF(SUM(E164:AK164)<>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,1,{"$f":"AM164","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM167","v":0}]
[1,"Likviditetsoverskud/-behov",null,null,null,null,{"$f":"G149+G164","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q149+Q164","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA149+AA164","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK149+AK164","v":0},1,{"$f":"IF(SUM(E167:AK167)<>0,1,0)","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM167","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,1,1]
[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,1,1]
[1,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,null,null,"Anvendelse",null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,null,null,"Fremskaffelse",null,null,null,null,null,"Anvendelse",null,null,null,"Fremskaffelse",1,1]
[null,null,"Holding aktier",null,{"$f":"IF('Junior Balance'!E70>0,('Junior Balance'!E70-Holding!E53)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E70<0,'Junior Balance'!E70*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O70>0,('Junior Balance'!O70-Holding!O53)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O70<0,'Junior Balance'!O70*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y70>0,('Junior Balance'!Y70-Holding!Y53)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y70<0,'Junior Balance'!Y70*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI70>0,('Junior Balance'!AI70-Holding!AI53)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI70<0,'Junior Balance'!AI70*-1000,0)","v":0},1,{"$f":"IF(SUM(E172:AK172)<>0,1,0)","v":0}]
[1,null,"Tilgodehavender",null,{"$f":"IF('Junior Balance'!E71>0,('Junior Balance'!E71)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E71<0,('Junior Balance'!E71)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O71>0,('Junior Balance'!O71)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O71<0,('Junior Balance'!O71)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y71>0,('Junior Balance'!Y71)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y71<0,('Junior Balance'!Y71)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI71>0,('Junior Balance'!AI71)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI71<0,('Junior Balance'!AI71)*-1000,0)","v":0},1,0]
[1,"    Værdipapirer","Værdipapirer",null,{"$f":"IF('Junior Balance'!E72>0,('Junior Balance'!E72)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E72<0,('Junior Balance'!E72)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O72>0,('Junior Balance'!O72)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O72<0,('Junior Balance'!O72)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y72>0,('Junior Balance'!Y72)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y72<0,('Junior Balance'!Y72)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI72>0,('Junior Balance'!AI72)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI72<0,('Junior Balance'!AI72)*-1000,0)","v":0},1,0]
[1,null,"Indlån",null,{"$f":"IF('Junior Balance'!E73>0,('Junior Balance'!E73)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!E73<0,('Junior Balance'!E73)*-1000,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF('Junior Balance'!O73>0,('Junior Balance'!O73)*-1000,0)","v":0},null,{"$f":"IF('Junior Balance'!O73<0,('Junior Balance'!O73)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!Y73>0,('Junior Balance'!Y73)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!Y73<0,('Junior Balance'!Y73)*-1000,0)","v":0},null,null,null,null,null,{"$f":"IF('Junior Balance'!AI73>0,('Junior Balance'!AI73)*-1000,0)","v":0},null,null,null,{"$f":"IF('Junior Balance'!AI73<0,('Junior Balance'!AI73)*-1000,0)","v":0},1,0]
[1,null,"Prioritets gæld( - = afdrag)",null,{"$f":"'Junior Balance'!H92*-1000","v":0},null,{"$f":"'Junior Balance'!E92*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'Junior Balance'!R92*-1000","v":0},null,{"$f":"'Junior Balance'!O92*-1000","v":0},null,null,null,null,null,{"$f":"'Junior Balance'!AB92*-1000","v":0},null,null,null,{"$f":"'Junior Balance'!Y92*-1000","v":0},null,null,null,null,null,{"$f":"'Junior Balance'!AL92*-1000","v":0},null,null,null,{"$f":"'Junior Balance'!AI92*-1000","v":0},1,0]
[1,null,"Moms og afgift ( - =afdrag)",null,{"$f":"IF(G200<0,G200,0)","v":0},null,{"$f":"IF(G200>0,G200,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF(Q200<0,Q200,0)","v":0},null,{"$f":"IF(Q200>0,Q200,0)","v":0},null,null,null,null,null,{"$f":"IF(AA200<0,AA200,0)","v":0},null,null,null,{"$f":"IF(AA200>0,AA200,0)","v":0},null,null,null,null,null,{"$f":"IF(AK200<0,AK200,0)","v":0},null,null,null,{"$f":"IF(AK200>0,AK200,0)","v":0},1,0]
[1,null,"Anden gæld i alt",null,{"$f":"'Junior Balance'!H97*-1000","v":0},null,{"$f":"'Junior Balance'!E97*-1000","v":0},null,null,null,null,null,null,null,{"$f":"'Junior Balance'!R97*-1000","v":0},null,{"$f":"'Junior Balance'!O97*-1000","v":0},null,null,null,null,null,{"$f":"'Junior Balance'!AB97*-1000","v":0},null,null,null,{"$f":"'Junior Balance'!Y97*-1000","v":0},null,null,null,null,null,{"$f":"'Junior Balance'!AL97*-1000","v":0},null,null,null,{"$f":"'Junior Balance'!AI97*-1000","v":0},1,0]
[1,null,"Kassekredit ( - = sat ind på)",null,{"$f":"IF((SUM(E172:G178)+G167)*-1<0,(SUM(E172:G178)+G167)*-1,0)","v":0},null,{"$f":"IF((SUM(E172:G178)+G167)*-1>0,(SUM(E172:G178)+G167)*-1,0)","v":0},null,null,null,null,null,null,null,{"$f":"IF((SUM(O172:Q178)+Q167)*-1<0,(SUM(O172:Q178)+Q167)*-1,0)","v":0},null,{"$f":"IF((SUM(O172:Q178)+Q167)*-1>0,(SUM(O172:Q178)+Q167)*-1,0)","v":0},null,null,null,null,null,{"$f":"IF((SUM(W172:AA178)+AA167)*-1<0,(SUM(W172:AA178)+AA167)*-1,0)","v":0},null,null,null,{"$f":"IF((SUM(W172:AA178)+AA167)*-1>0,(SUM(W172:AA178)+AA167)*-1,0)","v":0},null,null,null,null,null,{"$f":"IF((SUM(AG172:AK178)+AK167)*-1<0,(SUM(AG172:AK178)+AK167)*-1,0)","v":0},null,null,null,{"$f":"IF((SUM(AG172:AK178)+AK167)*-1>0,(SUM(AG172:AK178)+AK167)*-1,0)","v":0},1,0]
[1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"AM179","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,1,{"$f":"AM182","v":0}]
[1,"Likviditetsanvendelse/fremskaffelse",null,null,null,null,{"$f":"SUM(E172:G179)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(O172:Q179)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(W172:AA179)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(AG172:AK179)","v":0},1,{"$f":"IF(SUM(E182:AK182)<>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,1,{"$f":"AM182","v":0}]
[1,null,null,null,null,null,{"$f":"G167+G182","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q167+Q182","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA167+AA182","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK167+AK182","v":0},1,1]
[1,"Kassekredit/likviditet i alt",null,null,null,null,{"$f":"'Junior Balance'!N115*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!X115*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!AH115*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"'Junior Balance'!AR115*1000","v":0},1,{"$f":"IF(SUM(E185:AK185)<>0,1,0)","v":0}]
[]
[]
[]
[null,null,"Moms primo (- = gæld, + = tilgode)",null,null,null,{"$f":"'Junior Balance'!D98*1000","v":0},null,null,null,null,null,null,null,null,null,{"$f":"G197","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q197","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA197","v":0}]
[]
[null,null,"Årets momspligtig omsætning netto",null,null,null,{"$f":"DSUM($B$5:$AK$182,\"a\",$BB191:$BB192)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AK$182,\"b\",$BB191:$BB192)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AK$182,\"c\",$BB191:$BB192)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"DSUM($B$5:$AK$182,\"d\",$BB191:$BB192)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Moms"]
[null,null,"Årets moms heraf, modtaget i året",null,null,null,{"$f":"TRUNC(G191*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(Q191*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(AA191*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"TRUNC(AK191*0.25,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"m"]
[null,null,"3 kvartalers betaling heraf",null,null,null,{"$f":"G192*0.75","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q192*0.75","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA192*0.75","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK192*0.75","v":0}]
[]
[null,null,"Primo + 3 kvartaler, betalt i året",null,null,null,{"$f":"G189-G193","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q189-Q193","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA189-AA193","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK189-AK193","v":0}]
[]
[null,null,"Moms ultimo (primo + modtaget - betalt)",null,null,null,{"$f":"G189-G192-G195","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Q189-Q192-Q195","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AA189-AA192-AA195","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AK189-AK192-AK195","v":0}]
[]
[null,null,"Korrektion: Moms bevægelse"]
[null,null,"Momsbevægelse primo til ultimo",null,null,null,{"$f":"IF(ISBLANK(G199),G189-G197,G199)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(Q199),Q189-Q197,Q199)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AA199),AA189-AA197,AA199)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AK199),AK189-AK197,AK199)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"E3","v":0}]

{"sheet":"Junior Balance","index":11,"n_rows":231,"n_cols":119,"rows_kept":231,"cut":false,"hidden":false,"merged":[[85,34,85,39],[85,24,85,29],[85,14,85,19],[85,4,85,9],[5,47,5,75],[37,47,37,75],[5,4,5,9],[5,14,5,19],[5,24,5,29],[5,34,5,39],[3,24,3,29],[3,13,3,17],[0,39,0,43],[1,24,1,29],[2,24,2,29],[0,13,0,17],[1,13,1,17],[2,13,2,17],[0,24,0,29]]}
["JUNIOR BALANCE & ANLÆGSKARTOTEK",null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'A-S Balance'!L7","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"BudgetType","v":{"$error":"#NAME?"}},"Hvis 2 udvidet budget, hvis 1 begrænset",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"vis","skjul",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"b",null,null,null,"b",null,"b"]
[null,{"$f":"'A-S Balance'!B2","v":0},null,null,null,null,null,null,null,null,null,null,null,"Første budgetår",null,null,null,null,null,{"$f":"'A-S Balance'!T2","v":2025},null,null,null,null,"KK positiv saldo, p.a.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,"Hvis 1 enlig, hvis 2 ægtefællebeskatning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,{"$f":"'A-S Balance'!B3","v":0},null,null,null,null,null,null,null,null,null,null,null,"Pct. erhverv bil (typisk 25%)",null,null,null,null,null,0,null,null,null,null,"KK negativ saldo, p.a.",null,null,null,null,null,null,null,null,0.04,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(BudgetType=1,TotalSumVærdireg<>0),2,1)","v":{"$error":"#NAME?"}},"Hvis 2 skal makro om værdireg starte",null,null,null,null,null,null,null,null,2,null,null,null,2,null,null,null,null,null,null,null,null,2,null,null,null,null,null,null,2,1,2,null,null,1,1]
[null,{"$f":"'A-S Balance'!B4","v":0},null,null,null,null,null,null,null,null,null,null,null,"Simpel skatteberegning, skatte%",null,null,null,null,null,0.4,null,null,null,null,"1 eller 2 personfradrag",null,null,null,null,null,null,null,null,{"$f":"51600*2","v":103200},null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Tekster til valgboks",null,null,null,1,1,null,null,null,null,null,null,271159]
[2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Junior Resultat'!G124+N109),'Junior Resultat'!G124/1000-'Junior Balance'!N109,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Junior Resultat'!Q124+X109),'Junior Resultat'!Q124/1000-'Junior Balance'!X109,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Junior Resultat'!AA124+AH109),'Junior Resultat'!AA124/1000-'Junior Balance'!AH109,0)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISNUMBER('Junior Resultat'!AK124+AR109),'Junior Resultat'!AK124/1000-'Junior Balance'!AR109,0)","v":0},null,"Sum af fejl",{"$f":"IF(StopMensOverfoer=0,0,TRUNC(SUM(D5:AR5),0))","v":{"$error":"#NAME?"}},null,null,null,null,null,null,null,null,null,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",null,null,{"$f":"T2","v":2025}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"D6+1","v":2026}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"N6+1","v":2027}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"X6+1","v":2028}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"AH6+1","v":2029},null,null,{"$f":"IF(StopMensOverfoer=0,0,IF(ISERROR(SUM(AU7:AU96)),0,SUM(AU7:AU96)))","v":{"$error":"#NAME?"}},"Rest måneder vedr. afskrivning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,"Jord",null,"Primo","Investering",null,null,null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,null,null,0,"Investering",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD10","v":0}]
[1,null,null,null,null,null,null,null,null,null,{"$f":"IF(E8+D8=0,0,IF(ISBLANK(H8),IF(C8>0,1/(1/C8-1),0),1/H8))","v":0},null,null,{"$f":"D8+E8+F8+I8+J8","v":0},null,null,null,null,null,null,{"$f":"IF(O8+N8=0,0,IF(ISBLANK(R8),IF(K8>0,1/(1/K8-1),0),1/R8))","v":0},null,null,{"$f":"N8+O8+P8+S8+T8","v":0},null,null,null,null,null,null,{"$f":"IF(Y8+X8=0,0,IF(ISBLANK(AB8),IF(U8>0,1/(1/U8-1),0),1/AB8))","v":0},null,null,{"$f":"X8+Y8+Z8+AC8+AD8","v":0},null,null,null,null,null,null,{"$f":"IF(AI8+AH8=0,0,IF(ISBLANK(AL8),IF(AE8>0,1/(1/AE8-1),0),1/AL8))","v":0},null,null,{"$f":"AH8+AI8+AJ8+AM8+AN8","v":0},null,null,{"$f":"IF(AND(F8<>0,D8+E8=0),1,IF(AND(P8<>0,N8+O8=0),1,IF(AND(Z8<>0,X8+Y8=0),1,IF(AND(AJ8<>0,AH8+AI8=0),1,0))))","v":0},{"$f":"H8","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R8),AV8,R8)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB8),BD8,AB8)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL8),BN8,AL8)","v":0},null,null,null,null,1,{"$f":"IF(AR8+AH8+X8+N8+D8<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$f":"IF(E9+D9=0,0,IF(ISBLANK(H9),IF(C9>0,1/(1/C9-1),0),1/H9))","v":0},null,null,{"$f":"D9+E9+F9+I9+J9","v":0},null,null,null,null,null,null,{"$f":"IF(O9+N9=0,0,IF(ISBLANK(R9),IF(K9>0,1/(1/K9-1),0),1/R9))","v":0},null,null,{"$f":"N9+O9+P9+S9+T9","v":0},null,null,null,null,null,null,{"$f":"IF(Y9+X9=0,0,IF(ISBLANK(AB9),IF(U9>0,1/(1/U9-1),0),1/AB9))","v":0},null,null,{"$f":"X9+Y9+Z9+AC9+AD9","v":0},null,null,null,null,null,null,{"$f":"IF(AI9+AH9=0,0,IF(ISBLANK(AL9),IF(AE9>0,1/(1/AE9-1),0),1/AL9))","v":0},null,null,{"$f":"AH9+AI9+AJ9+AM9+AN9","v":0},null,null,{"$f":"IF(AND(F9<>0,D9+E9=0),1,IF(AND(P9<>0,N9+O9=0),1,IF(AND(Z9<>0,X9+Y9=0),1,IF(AND(AJ9<>0,AH9+AI9=0),1,0))))","v":0},{"$f":"H9","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R9),AV9,R9)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB9),BD9,AB9)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL9),BN9,AL9)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D8:D9)","v":0},{"$f":"SUM(E8:E9)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N8:N9)","v":0},{"$f":"SUM(O8:O9)","v":0},null,null,{"$f":"SUM(R8:R9)","v":0},null,null,null,null,null,{"$f":"SUM(X8:X9)","v":0},{"$f":"SUM(Y8:Y9)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AH8:AH9)","v":0},{"$f":"SUM(AI8:AI9)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AR8:AR9)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Grundforbedringer",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD14","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV12>0,(D12+E12+F12+I12)/-AV12*K12,0)","v":0},{"$f":"IF(G12>0,12-G12,12)","v":12},null,null,{"$f":"D12+E12+F12+I12+J12","v":0},null,null,null,null,null,{"$f":"IF(BD12>0,(N12+O12+P12+S12)/-BD12*U12,0)","v":0},{"$f":"IF(Q12>0,12-Q12,IF(BD12>12,12,IF(BD12-12>0,BD12-12,BD12)))","v":0},null,null,{"$f":"N12+O12+P12+S12+T12","v":0},null,null,null,null,null,{"$f":"IF(BN12>0,(X12+Y12+Z12+AC12)/-BN12*AE12,0)","v":0},{"$f":"IF(AA12>0,12-AA12,IF(BN12>12,12,IF(BN12-12>0,BN12-12,BN12)))","v":0},null,null,{"$f":"X12+Y12+Z12+AC12+AD12","v":0},null,null,null,null,null,{"$f":"IF(BX12>0,(AH12+AI12+AJ12+AM12)/-BX12*AO12,0)","v":0},{"$f":"IF(AK12>0,12-AK12,IF(BX12>12,12,IF(BX12-12>0,BX12-12,BX12)))","v":0},null,null,{"$f":"AH12+AI12+AJ12+AM12+AN12","v":0},null,null,{"$f":"IF(AND(F12<>0,D12+E12=0),1,IF(AND(P12<>0,N12+O12=0),1,IF(AND(Z12<>0,X12+Y12=0),1,IF(AND(AJ12<>0,AH12+AI12=0),1,0))))","v":0},{"$f":"H12*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV12>0,AV12-K12,R12*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD12>0,BD12-U12,AB12*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN12>0,BN12-AE12,AL12*12)","v":0},null,null,null,null,1,{"$f":"IF(AR12+AH12+X12+N12+D12<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV13>0,(D13+E13+F13+I13)/-AV13*K13,0)","v":0},{"$f":"IF(G13>0,12-G13,12)","v":12},null,null,{"$f":"D13+E13+F13+I13+J13","v":0},null,null,null,null,null,{"$f":"IF(BD13>0,(N13+O13+P13+S13)/-BD13*U13,0)","v":0},{"$f":"IF(Q13>0,12-Q13,IF(BD13>12,12,IF(BD13-12>0,BD13-12,BD13)))","v":0},null,null,{"$f":"N13+O13+P13+S13+T13","v":0},null,null,null,null,null,{"$f":"IF(BN13>0,(X13+Y13+Z13+AC13)/-BN13*AE13,0)","v":0},{"$f":"IF(AA13>0,12-AA13,IF(BN13>12,12,IF(BN13-12>0,BN13-12,BN13)))","v":0},null,null,{"$f":"X13+Y13+Z13+AC13+AD13","v":0},null,null,null,null,null,{"$f":"IF(BX13>0,(AH13+AI13+AJ13+AM13)/-BX13*AO13,0)","v":0},{"$f":"IF(AK13>0,12-AK13,IF(BX13>12,12,IF(BX13-12>0,BX13-12,BX13)))","v":0},null,null,{"$f":"AH13+AI13+AJ13+AM13+AN13","v":0},null,null,{"$f":"IF(AND(F13<>0,D13+E13=0),1,IF(AND(P13<>0,N13+O13=0),1,IF(AND(Z13<>0,X13+Y13=0),1,IF(AND(AJ13<>0,AH13+AI13=0),1,0))))","v":0},{"$f":"H13*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV13>0,AV13-K13,R13*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD13>0,BD13-U13,AB13*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN13>0,BN13-AE13,AL13*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D12:D13)","v":0},{"$f":"SUM(E11:E13)","v":0},null,null,null,null,{"$f":"SUM(J11:J13)","v":0},null,null,null,{"$f":"SUM(N12:N13)","v":0},{"$f":"SUM(O11:O13)","v":0},null,null,null,null,{"$f":"SUM(T11:T13)","v":0},null,null,null,{"$f":"SUM(X12:X13)","v":0},{"$f":"SUM(Y11:Y13)","v":0},null,null,null,null,{"$f":"SUM(AD11:AD13)","v":0},null,null,null,{"$f":"SUM(AH12:AH13)","v":0},{"$f":"SUM(AI11:AI13)","v":0},null,null,null,null,{"$f":"SUM(AN11:AN13)","v":0},null,null,null,{"$f":"SUM(AR12:AR13)","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,1,0]
[null,"Driftsbygninger",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD18","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV16>0,(D16+E16+F16+I16)/-AV16*K16,0)","v":0},{"$f":"IF(G16>0,12-G16,12)","v":12},null,null,{"$f":"D16+E16+F16+I16+J16","v":0},null,null,null,null,null,{"$f":"IF(BD16>0,(N16+O16+P16+S16)/-BD16*U16,0)","v":0},{"$f":"IF(Q16>0,12-Q16,IF(BD16>12,12,IF(BD16-12>0,BD16-12,BD16)))","v":0},null,null,{"$f":"N16+O16+P16+S16+T16","v":0},null,null,null,null,null,{"$f":"IF(BN16>0,(X16+Y16+Z16+AC16)/-BN16*AE16,0)","v":0},{"$f":"IF(AA16>0,12-AA16,IF(BN16>12,12,IF(BN16-12>0,BN16-12,BN16)))","v":0},null,null,{"$f":"X16+Y16+Z16+AC16+AD16","v":0},null,null,null,null,null,{"$f":"IF(BX16>0,(AH16+AI16+AJ16+AM16)/-BX16*AO16,0)","v":0},{"$f":"IF(AK16>0,12-AK16,IF(BX16>12,12,IF(BX16-12>0,BX16-12,BX16)))","v":0},null,null,{"$f":"AH16+AI16+AJ16+AM16+AN16","v":0},null,null,{"$f":"IF(AND(F16<>0,D16+E16=0),1,IF(AND(P16<>0,N16+O16=0),1,IF(AND(Z16<>0,X16+Y16=0),1,IF(AND(AJ16<>0,AH16+AI16=0),1,0))))","v":0},{"$f":"H16*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV16>0,AV16-K16,R16*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD16>0,BD16-U16,AB16*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN16>0,BN16-AE16,AL16*12)","v":0},null,null,null,null,1,{"$f":"IF(AR16+AH16+X16+N16+D16<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV17>0,(D17+E17+F17+I17)/-AV17*K17,0)","v":0},{"$f":"IF(G17>0,12-G17,12)","v":12},null,null,{"$f":"D17+E17+F17+I17+J17","v":0},null,null,null,null,null,{"$f":"IF(BD17>0,(N17+O17+P17+S17)/-BD17*U17,0)","v":0},{"$f":"IF(Q17>0,12-Q17,IF(BD17>12,12,IF(BD17-12>0,BD17-12,BD17)))","v":0},null,null,{"$f":"N17+O17+P17+S17+T17","v":0},null,null,null,null,null,{"$f":"IF(BN17>0,(X17+Y17+Z17+AC17)/-BN17*AE17,0)","v":0},{"$f":"IF(AA17>0,12-AA17,IF(BN17>12,12,IF(BN17-12>0,BN17-12,BN17)))","v":0},null,null,{"$f":"X17+Y17+Z17+AC17+AD17","v":0},null,null,null,null,null,{"$f":"IF(BX17>0,(AH17+AI17+AJ17+AM17)/-BX17*AO17,0)","v":0},{"$f":"IF(AK17>0,12-AK17,IF(BX17>12,12,IF(BX17-12>0,BX17-12,BX17)))","v":0},null,null,{"$f":"AH17+AI17+AJ17+AM17+AN17","v":0},null,null,{"$f":"IF(AND(F17<>0,D17+E17=0),1,IF(AND(P17<>0,N17+O17=0),1,IF(AND(Z17<>0,X17+Y17=0),1,IF(AND(AJ17<>0,AH17+AI17=0),1,0))))","v":0},{"$f":"H17*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV17>0,AV17-K17,R17*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD17>0,BD17-U17,AB17*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN17>0,BN17-AE17,AL17*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D16:D17)","v":0},{"$f":"SUM(E16:E17)","v":0},null,null,null,null,{"$f":"SUM(J16:J17)","v":0},null,null,null,{"$f":"SUM(N16:N17)","v":0},{"$f":"SUM(O16:O17)","v":0},null,null,null,null,{"$f":"SUM(T16:T17)","v":0},null,null,null,{"$f":"SUM(X16:X17)","v":0},{"$f":"SUM(Y16:Y17)","v":0},null,null,null,null,{"$f":"SUM(AD16:AD17)","v":0},null,null,null,{"$f":"SUM(AH16:AH17)","v":0},{"$f":"SUM(AI16:AI17)","v":0},null,null,null,null,{"$f":"SUM(AN16:AN17)","v":0},null,null,null,{"$f":"SUM(AR16:AR17)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Beboelse (stuehus)",null,null,"Investering",null,null,"Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,null,"Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,null,"Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,null,"Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD22","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV20>0,(D20+E20+F20+I20)/-AV20*K20,0)","v":0},{"$f":"IF(G20>0,12-G20,12)","v":12},null,null,{"$f":"D20+E20+F20+I20+J20","v":0},null,null,null,null,null,{"$f":"IF(BD20>0,(N20+O20+P20+S20)/-BD20*U20,0)","v":0},{"$f":"IF(Q20>0,12-Q20,IF(BD20>12,12,IF(BD20-12>0,BD20-12,BD20)))","v":0},null,null,{"$f":"N20+O20+P20+S20+T20","v":0},null,null,null,null,null,{"$f":"IF(BN20>0,(X20+Y20+Z20+AC20)/-BN20*AE20,0)","v":0},{"$f":"IF(AA20>0,12-AA20,IF(BN20>12,12,IF(BN20-12>0,BN20-12,BN20)))","v":0},null,null,{"$f":"X20+Y20+Z20+AC20+AD20","v":0},null,null,null,null,null,{"$f":"IF(BX20>0,(AH20+AI20+AJ20+AM20)/-BX20*AO20,0)","v":0},{"$f":"IF(AK20>0,12-AK20,IF(BX20>12,12,IF(BX20-12>0,BX20-12,BX20)))","v":0},null,null,{"$f":"AH20+AI20+AJ20+AM20+AN20","v":0},null,null,{"$f":"IF(AND(F20<>0,D20+E20=0),1,IF(AND(P20<>0,N20+O20=0),1,IF(AND(Z20<>0,X20+Y20=0),1,IF(AND(AJ20<>0,AH20+AI20=0),1,0))))","v":0},{"$f":"H20*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV20>0,AV20-K20,R20*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD20>0,BD20-U20,AB20*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN20>0,BN20-AE20,AL20*12)","v":0},null,null,null,null,1,{"$f":"IF(AR20+AH20+X20+N20+D20<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV21>0,(D21+E21+F21+I21)/-AV21*K21,0)","v":0},{"$f":"IF(G21>0,12-G21,12)","v":12},null,null,{"$f":"D21+E21+F21+I21+J21","v":0},null,null,null,null,null,{"$f":"IF(BD21>0,(N21+O21+P21+S21)/-BD21*U21,0)","v":0},{"$f":"IF(Q21>0,12-Q21,IF(BD21>12,12,IF(BD21-12>0,BD21-12,BD21)))","v":0},null,null,{"$f":"N21+O21+P21+S21+T21","v":0},null,null,null,null,null,{"$f":"IF(BN21>0,(X21+Y21+Z21+AC21)/-BN21*AE21,0)","v":0},{"$f":"IF(AA21>0,12-AA21,IF(BN21>12,12,IF(BN21-12>0,BN21-12,BN21)))","v":0},null,null,{"$f":"X21+Y21+Z21+AC21+AD21","v":0},null,null,null,null,null,{"$f":"IF(BX21>0,(AH21+AI21+AJ21+AM21)/-BX21*AO21,0)","v":0},{"$f":"IF(AK21>0,12-AK21,IF(BX21>12,12,IF(BX21-12>0,BX21-12,BX21)))","v":0},null,null,{"$f":"AH21+AI21+AJ21+AM21+AN21","v":0},null,null,{"$f":"IF(AND(F21<>0,D21+E21=0),1,IF(AND(P21<>0,N21+O21=0),1,IF(AND(Z21<>0,X21+Y21=0),1,IF(AND(AJ21<>0,AH21+AI21=0),1,0))))","v":0},{"$f":"H21*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV21>0,AV21-K21,R21*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD21>0,BD21-U21,AB21*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN21>0,BN21-AE21,AL21*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D20:D21)","v":0},{"$f":"SUM(E20:E21)","v":0},null,null,null,null,{"$f":"SUM(J20:J21)","v":0},null,null,null,{"$f":"SUM(N20:N21)","v":0},{"$f":"SUM(O20:O21)","v":0},null,null,null,null,{"$f":"SUM(T20:T21)","v":0},null,null,null,{"$f":"SUM(X20:X21)","v":0},{"$f":"SUM(Y20:Y21)","v":0},null,null,null,null,{"$f":"SUM(AD20:AD21)","v":0},null,null,null,{"$f":"SUM(AH20:AH21)","v":0},{"$f":"SUM(AI20:AI21)","v":0},{"$f":"SUM(AJ20:AJ21)","v":0},null,null,null,{"$f":"SUM(AN20:AN21)","v":0},null,null,null,{"$f":"SUM(AR20:AR21)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD22","v":0}]
["FAST EJENDOM I ALT",null,null,{"$f":"D10+D14+D18+D22","v":0},{"$f":"E10+E14+E18+E22","v":0},null,null,null,null,{"$f":"J10+J14+J18+J22","v":0},null,null,null,{"$f":"N10+N14+N18+N22","v":0},{"$f":"O10+O14+O18+O22","v":0},null,null,null,null,{"$f":"T10+T14+T18+T22","v":0},null,null,null,{"$f":"X10+X14+X18+X22","v":0},{"$f":"Y10+Y14+Y18+Y22","v":0},null,null,null,null,{"$f":"AD10+AD14+AD18+AD22","v":0},null,null,null,{"$f":"AH10+AH14+AH18+AH22","v":0},{"$f":"AI10+AI14+AI18+AI22","v":0},null,null,null,null,{"$f":"AN10+AN14+AN18+AN22","v":0},null,null,null,{"$f":"AR10+AR14+AR18+AR22","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR24+AH24+X24+N24+D24<>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,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD24","v":0}]
[null,"Immaterielle aktiver*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD29","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV27>0,(D27+E27+F27+I27)/-AV27*K27,0)","v":0},{"$f":"IF(G27>0,12-G27,12)","v":12},null,null,{"$f":"D27+E27+F27+I27+J27","v":0},null,null,null,null,null,{"$f":"IF(BD27>0,(N27+O27+P27+S27)/-BD27*U27,0)","v":0},{"$f":"IF(Q27>0,12-Q27,IF(BD27>12,12,IF(BD27-12>0,BD27-12,BD27)))","v":0},null,null,{"$f":"N27+O27+P27+S27+T27","v":0},null,null,null,null,null,{"$f":"IF(BN27>0,(X27+Y27+Z27+AC27)/-BN27*AE27,0)","v":0},{"$f":"IF(AA27>0,12-AA27,IF(BN27>12,12,IF(BN27-12>0,BN27-12,BN27)))","v":0},null,null,{"$f":"X27+Y27+Z27+AC27+AD27","v":0},null,null,null,null,null,{"$f":"IF(BX27>0,(AH27+AI27+AJ27+AM27)/-BX27*AO27,0)","v":0},{"$f":"IF(AK27>0,12-AK27,IF(BX27>12,12,IF(BX27-12>0,BX27-12,BX27)))","v":0},null,null,{"$f":"AH27+AI27+AJ27+AM27+AN27","v":0},null,null,{"$f":"IF(AND(F27<>0,D27+E27=0),1,IF(AND(P27<>0,N27+O27=0),1,IF(AND(Z27<>0,X27+Y27=0),1,IF(AND(AJ27<>0,AH27+AI27=0),1,0))))","v":0},{"$f":"H27*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV27>0,AV27-K27,R27*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD27>0,BD27-U27,AB27*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN27>0,BN27-AE27,AL27*12)","v":0},null,null,null,null,1,{"$f":"IF(AR27+AH27+X27+N27+D27<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV28>0,(D28+E28+F28+I28)/-AV28*K28,0)","v":0},{"$f":"IF(G28>0,12-G28,12)","v":12},null,null,{"$f":"D28+E28+F28+I28+J28","v":0},null,null,null,null,null,{"$f":"IF(BD28>0,(N28+O28+P28+S28)/-BD28*U28,0)","v":0},{"$f":"IF(Q28>0,12-Q28,IF(BD28>12,12,IF(BD28-12>0,BD28-12,BD28)))","v":0},null,null,{"$f":"N28+O28+P28+S28+T28","v":0},null,null,null,null,null,{"$f":"IF(BN28>0,(X28+Y28+Z28+AC28)/-BN28*AE28,0)","v":0},{"$f":"IF(AA28>0,12-AA28,IF(BN28>12,12,IF(BN28-12>0,BN28-12,BN28)))","v":0},null,null,{"$f":"X28+Y28+Z28+AC28+AD28","v":0},null,null,null,null,null,{"$f":"IF(BX28>0,(AH28+AI28+AJ28+AM28)/-BX28*AO28,0)","v":0},{"$f":"IF(AK28>0,12-AK28,IF(BX28>12,12,IF(BX28-12>0,BX28-12,BX28)))","v":0},null,null,{"$f":"AH28+AI28+AJ28+AM28+AN28","v":0},null,null,{"$f":"IF(AND(F28<>0,D28+E28=0),1,IF(AND(P28<>0,N28+O28=0),1,IF(AND(Z28<>0,X28+Y28=0),1,IF(AND(AJ28<>0,AH28+AI28=0),1,0))))","v":0},{"$f":"H28*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV28>0,AV28-K28,R28*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD28>0,BD28-U28,AB28*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN28>0,BN28-AE28,AL28*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D27:D28)","v":0},{"$f":"SUM(E27:E28)","v":0},null,null,null,null,{"$f":"SUM(J27:J28)","v":0},null,null,null,{"$f":"SUM(N27:N28)","v":0},{"$f":"SUM(O27:O28)","v":0},null,null,null,null,{"$f":"SUM(T27:T28)","v":0},null,null,null,{"$f":"SUM(X27:X28)","v":0},{"$f":"SUM(Y27:Y28)","v":0},null,null,null,null,{"$f":"SUM(AD27:AD28)","v":0},null,null,null,{"$f":"SUM(AH27:AH28)","v":0},{"$f":"SUM(AI27:AI28)","v":0},null,null,null,null,{"$f":"SUM(AN27:AN28)","v":0},null,null,null,{"$f":"SUM(AR27:AR28)","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,1,0]
[null,"Leveringsrettigheder*",null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.*",null,null,null,null,"Investering",null,"M","Rest-år",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD33","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV31>0,(D31+E31+F31+I31)/-AV31*K31,0)","v":0},{"$f":"IF(G31>0,12-G31,12)","v":12},null,null,{"$f":"D31+E31+J31","v":0},null,null,null,null,null,{"$f":"IF(BD31>0,(N31+O31+P31+S31)/-BD31*U31,0)","v":0},{"$f":"IF(Q31>0,12-Q31,IF(BD31>12,12,IF(BD31-12>0,BD31-12,BD31)))","v":0},null,null,{"$f":"N31+O31+P31+S31+T31","v":0},null,null,null,null,null,{"$f":"IF(BN31>0,(X31+Y31+Z31+AC31)/-BN31*AE31,0)","v":0},{"$f":"IF(AA31>0,12-AA31,IF(BN31>12,12,IF(BN31-12>0,BN31-12,BN31)))","v":0},null,null,{"$f":"X31+Y31+Z31+AC31+AD31","v":0},null,null,null,null,null,{"$f":"IF(BX31>0,(AH31+AI31+AJ31+AM31)/-BX31*AO31,0)","v":0},{"$f":"IF(AK31>0,12-AK31,IF(BX31>12,12,IF(BX31-12>0,BX31-12,BX31)))","v":0},null,null,{"$f":"AH31+AI31+AJ31+AM31+AN31","v":0},null,null,{"$f":"IF(AND(F31<>0,D31+E31=0),1,IF(AND(P31<>0,N31+O31=0),1,IF(AND(Z31<>0,X31+Y31=0),1,IF(AND(AJ31<>0,AH31+AI31=0),1,0))))","v":0},{"$f":"H31*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV31>0,AV31-K31,R31*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD31>0,BD31-U31,AB31*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN31>0,BN31-AE31,AL31*12)","v":0},null,null,null,null,1,{"$f":"IF(AR31+AH31+X31+N31+D31<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV32>0,(D32+E32+F32+I32)/-AV32*K32,0)","v":0},{"$f":"IF(G32>0,12-G32,12)","v":12},null,null,{"$f":"D32+E32+J32","v":0},null,null,null,null,null,{"$f":"IF(BD32>0,(N32+O32+P32+S32)/-BD32*U32,0)","v":0},{"$f":"IF(Q32>0,12-Q32,IF(BD32>12,12,IF(BD32-12>0,BD32-12,BD32)))","v":0},null,null,{"$f":"N32+O32+P32+S32+T32","v":0},null,null,null,null,null,{"$f":"IF(BN32>0,(X32+Y32+Z32+AC32)/-BN32*AE32,0)","v":0},{"$f":"IF(AA32>0,12-AA32,IF(BN32>12,12,IF(BN32-12>0,BN32-12,BN32)))","v":0},null,null,{"$f":"X32+Y32+Z32+AC32+AD32","v":0},null,null,null,null,null,{"$f":"IF(BX32>0,(AH32+AI32+AJ32+AM32)/-BX32*AO32,0)","v":0},{"$f":"IF(AK32>0,12-AK32,IF(BX32>12,12,IF(BX32-12>0,BX32-12,BX32)))","v":0},null,null,{"$f":"AH32+AI32+AJ32+AM32+AN32","v":0},null,null,{"$f":"IF(AND(F32<>0,D32+E32=0),1,IF(AND(P32<>0,N32+O32=0),1,IF(AND(Z32<>0,X32+Y32=0),1,IF(AND(AJ32<>0,AH32+AI32=0),1,0))))","v":0},{"$f":"H32*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV32>0,AV32-K32,R32*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD32>0,BD32-U32,AB32*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN32>0,BN32-AE32,AL32*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D31:D32)","v":0},{"$f":"SUM(E30:E32)","v":0},null,null,null,null,{"$f":"SUM(J30:J32)","v":0},null,null,null,{"$f":"SUM(N31:N32)","v":0},{"$f":"SUM(O30:O32)","v":0},null,null,null,null,{"$f":"SUM(T30:T32)","v":0},null,null,null,{"$f":"SUM(X31:X32)","v":0},{"$f":"SUM(Y30:Y32)","v":0},null,null,null,null,{"$f":"SUM(AD30:AD32)","v":0},null,null,null,{"$f":"SUM(AH31:AH32)","v":0},{"$f":"SUM(AI30:AI32)","v":0},null,null,null,null,{"$f":"SUM(AN30:AN32)","v":0},null,null,null,{"$f":"SUM(AR31:AR32)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Inventar, mark",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr i året",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","M afskr",null,null,null,null,null,null,"Rest måneder",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD37","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV35>0,(D35+E35+F35+I35)/-AV35*K35,0)","v":0},{"$f":"IF(G35>0,12-G35,12)","v":12},null,null,{"$f":"D35+E35+J35","v":0},null,null,null,null,null,{"$f":"IF(BD35>0,(N35+O35+P35+S35)/-BD35*U35,0)","v":0},{"$f":"IF(Q35>0,12-Q35,IF(BD35>12,12,IF(BD35-12>0,BD35-12,BD35)))","v":0},null,null,{"$f":"N35+O35+P35+S35+T35","v":0},null,null,null,null,null,{"$f":"IF(BN35>0,(X35+Y35+Z35+AC35)/-BN35*AE35,0)","v":0},{"$f":"IF(AA35>0,12-AA35,IF(BN35>12,12,IF(BN35-12>0,BN35-12,BN35)))","v":0},null,null,{"$f":"X35+Y35+Z35+AC35+AD35","v":0},null,null,null,null,null,{"$f":"IF(BX35>0,(AH35+AI35+AJ35+AM35)/-BX35*AO35,0)","v":0},{"$f":"IF(AK35>0,12-AK35,IF(BX35>12,12,IF(BX35-12>0,BX35-12,BX35)))","v":0},null,null,{"$f":"AH35+AI35+AJ35+AM35+AN35","v":0},null,null,{"$f":"IF(AND(F35<>0,D35+E35=0),1,IF(AND(P35<>0,N35+O35=0),1,IF(AND(Z35<>0,X35+Y35=0),1,IF(AND(AJ35<>0,AH35+AI35=0),1,0))))","v":0},{"$f":"H35*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV35>0,AV35-K35,R35*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD35>0,BD35-U35,AB35*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN35>0,BN35-AE35,AL35*12)","v":0},null,null,null,null,1,{"$f":"IF(AR35+AH35+X35+N35+D35<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV36>0,(D36+E36+F36+I36)/-AV36*K36,0)","v":0},{"$f":"IF(G36>0,12-G36,12)","v":12},null,null,{"$f":"D36+E36+J36","v":0},null,null,null,null,null,{"$f":"IF(BD36>0,(N36+O36+P36+S36)/-BD36*U36,0)","v":0},{"$f":"IF(Q36>0,12-Q36,IF(BD36>12,12,IF(BD36-12>0,BD36-12,BD36)))","v":0},null,null,{"$f":"N36+O36+P36+S36+T36","v":0},null,null,null,null,null,{"$f":"IF(BN36>0,(X36+Y36+Z36+AC36)/-BN36*AE36,0)","v":0},{"$f":"IF(AA36>0,12-AA36,IF(BN36>12,12,IF(BN36-12>0,BN36-12,BN36)))","v":0},null,null,{"$f":"X36+Y36+Z36+AC36+AD36","v":0},null,null,null,null,null,{"$f":"IF(BX36>0,(AH36+AI36+AJ36+AM36)/-BX36*AO36,0)","v":0},{"$f":"IF(AK36>0,12-AK36,IF(BX36>12,12,IF(BX36-12>0,BX36-12,BX36)))","v":0},null,null,{"$f":"AH36+AI36+AJ36+AM36+AN36","v":0},null,null,{"$f":"IF(AND(F36<>0,D36+E36=0),1,IF(AND(P36<>0,N36+O36=0),1,IF(AND(Z36<>0,X36+Y36=0),1,IF(AND(AJ36<>0,AH36+AI36=0),1,0))))","v":0},{"$f":"H36*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV36>0,AV36-K36,R36*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD36>0,BD36-U36,AB36*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN36>0,BN36-AE36,AL36*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D35:D36)","v":0},{"$f":"SUM(E34:E36)","v":0},null,null,null,null,{"$f":"SUM(J34:J36)","v":0},null,null,null,{"$f":"SUM(N35:N36)","v":0},{"$f":"SUM(O34:O36)","v":0},null,null,null,null,{"$f":"SUM(T34:T36)","v":0},null,null,null,{"$f":"SUM(X35:X36)","v":0},{"$f":"SUM(Y34:Y36)","v":0},null,null,null,null,{"$f":"SUM(AD34:AD36)","v":0},null,null,null,{"$f":"SUM(AH35:AH36)","v":0},{"$f":"SUM(AI34:AI36)","v":0},null,null,null,null,{"$f":"SUM(AN34:AN36)","v":0},null,null,null,{"$f":"SUM(AR35:AR36)","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,1,0]
[null,"Inventar, stald",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,"afskrivning",null,null,null,null,null,null,null,null,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,{"$f":"CD41","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV39>0,(D39+E39+F39+I39)/-AV39*K39,0)","v":0},{"$f":"IF(G39>0,12-G39,12)","v":12},null,null,{"$f":"D39+E39+F39+I39+J39","v":0},null,null,null,null,null,{"$f":"IF(BD39>0,(N39+O39+P39+S39)/-BD39*U39,0)","v":0},{"$f":"IF(Q39>0,12-Q39,IF(BD39>12,12,IF(BD39-12>0,BD39-12,BD39)))","v":0},null,null,{"$f":"N39+O39+P39+S39+T39","v":0},null,null,null,null,null,{"$f":"IF(BN39>0,(X39+Y39+Z39+AC39)/-BN39*AE39,0)","v":0},{"$f":"IF(AA39>0,12-AA39,IF(BN39>12,12,IF(BN39-12>0,BN39-12,BN39)))","v":0},null,null,{"$f":"X39+Y39+Z39+AC39+AD39","v":0},null,null,null,null,null,{"$f":"IF(BX39>0,(AH39+AI39+AJ39+AM39)/-BX39*AO39,0)","v":0},{"$f":"IF(AK39>0,12-AK39,IF(BX39>12,12,IF(BX39-12>0,BX39-12,BX39)))","v":0},null,null,{"$f":"AH39+AI39+AJ39+AM39+AN39","v":0},null,null,{"$f":"IF(AND(F39<>0,D39+E39=0),1,IF(AND(P39<>0,N39+O39=0),1,IF(AND(Z39<>0,X39+Y39=0),1,IF(AND(AJ39<>0,AH39+AI39=0),1,0))))","v":0},{"$f":"H39*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV39>0,AV39-K39,R39*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD39>0,BD39-U39,AB39*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN39>0,BN39-AE39,AL39*12)","v":0},null,null,null,null,1,{"$f":"IF(AR39+AH39+X39+N39+D39<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV40>0,(D40+E40+F40+I40)/-AV40*K40,0)","v":0},{"$f":"IF(G40>0,12-G40,12)","v":12},null,null,{"$f":"D40+E40+F40+I40+J40","v":0},null,null,null,null,null,{"$f":"IF(BD40>0,(N40+O40+P40+S40)/-BD40*U40,0)","v":0},{"$f":"IF(Q40>0,12-Q40,IF(BD40>12,12,IF(BD40-12>0,BD40-12,BD40)))","v":0},null,null,{"$f":"N40+O40+P40+S40+T40","v":0},null,null,null,null,null,{"$f":"IF(BN40>0,(X40+Y40+Z40+AC40)/-BN40*AE40,0)","v":0},{"$f":"IF(AA40>0,12-AA40,IF(BN40>12,12,IF(BN40-12>0,BN40-12,BN40)))","v":0},null,null,{"$f":"X40+Y40+Z40+AC40+AD40","v":0},null,null,null,null,null,{"$f":"IF(BX40>0,(AH40+AI40+AJ40+AM40)/-BX40*AO40,0)","v":0},{"$f":"IF(AK40>0,12-AK40,IF(BX40>12,12,IF(BX40-12>0,BX40-12,BX40)))","v":0},null,null,{"$f":"AH40+AI40+AJ40+AM40+AN40","v":0},null,null,{"$f":"IF(AND(F40<>0,D40+E40=0),1,IF(AND(P40<>0,N40+O40=0),1,IF(AND(Z40<>0,X40+Y40=0),1,IF(AND(AJ40<>0,AH40+AI40=0),1,0))))","v":0},{"$f":"H40*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV40>0,AV40-K40,R40*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD40>0,BD40-U40,AB40*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN40>0,BN40-AE40,AL40*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D39:D40)","v":0},{"$f":"SUM(E38:E40)","v":0},null,null,null,null,{"$f":"SUM(J38:J40)","v":0},null,null,null,{"$f":"SUM(N39:N40)","v":0},{"$f":"SUM(O38:O40)","v":0},null,null,null,null,{"$f":"SUM(T38:T40)","v":0},null,null,null,{"$f":"SUM(X39:X40)","v":0},{"$f":"SUM(Y38:Y40)","v":0},null,null,null,null,{"$f":"SUM(AD38:AD40)","v":0},null,null,null,{"$f":"SUM(AH39:AH40)","v":0},{"$f":"SUM(AI38:AI40)","v":0},null,null,null,null,{"$f":"SUM(AN38:AN40)","v":0},null,null,null,{"$f":"SUM(AR39:AR40)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Inventar, andet",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD45","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV43>0,(D43+E43+F43+I43)/-AV43*K43,0)","v":0},{"$f":"IF(G43>0,12-G43,12)","v":12},null,null,{"$f":"D43+E43+F43+I43+J43","v":0},null,null,null,null,null,{"$f":"IF(BD43>0,(N43+O43+P43+S43)/-BD43*U43,0)","v":0},{"$f":"IF(Q43>0,12-Q43,IF(BD43>12,12,IF(BD43-12>0,BD43-12,BD43)))","v":0},null,null,{"$f":"N43+O43+P43+S43+T43","v":0},null,null,null,null,null,{"$f":"IF(BN43>0,(X43+Y43+Z43+AC43)/-BN43*AE43,0)","v":0},{"$f":"IF(AA43>0,12-AA43,IF(BN43>12,12,IF(BN43-12>0,BN43-12,BN43)))","v":0},null,null,{"$f":"X43+Y43+Z43+AC43+AD43","v":0},null,null,null,null,null,{"$f":"IF(BX43>0,(AH43+AI43+AJ43+AM43)/-BX43*AO43,0)","v":0},{"$f":"IF(AK43>0,12-AK43,IF(BX43>12,12,IF(BX43-12>0,BX43-12,BX43)))","v":0},null,null,{"$f":"AH43+AI43+AJ43+AM43+AN43","v":0},null,null,{"$f":"IF(AND(F43<>0,D43+E43=0),1,IF(AND(P43<>0,N43+O43=0),1,IF(AND(Z43<>0,X43+Y43=0),1,IF(AND(AJ43<>0,AH43+AI43=0),1,0))))","v":0},{"$f":"H43*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV43>0,AV43-K43,R43*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD43>0,BD43-U43,AB43*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN43>0,BN43-AE43,AL43*12)","v":0},null,null,null,null,1,{"$f":"IF(AR43+AH43+X43+N43+D43<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV44>0,(D44+E44+F44+I44)/-AV44*K44,0)","v":0},{"$f":"IF(G44>0,12-G44,12)","v":12},null,null,{"$f":"D44+E44+F44+I44+J44","v":0},null,null,null,null,null,{"$f":"IF(BD44>0,(N44+O44+P44+S44)/-BD44*U44,0)","v":0},{"$f":"IF(Q44>0,12-Q44,IF(BD44>12,12,IF(BD44-12>0,BD44-12,BD44)))","v":0},null,null,{"$f":"N44+O44+P44+S44+T44","v":0},null,null,null,null,null,{"$f":"IF(BN44>0,(X44+Y44+Z44+AC44)/-BN44*AE44,0)","v":0},{"$f":"IF(AA44>0,12-AA44,IF(BN44>12,12,IF(BN44-12>0,BN44-12,BN44)))","v":0},null,null,{"$f":"X44+Y44+Z44+AC44+AD44","v":0},null,null,null,null,null,{"$f":"IF(BX44>0,(AH44+AI44+AJ44+AM44)/-BX44*AO44,0)","v":0},{"$f":"IF(AK44>0,12-AK44,IF(BX44>12,12,IF(BX44-12>0,BX44-12,BX44)))","v":0},null,null,{"$f":"AH44+AI44+AJ44+AM44+AN44","v":0},null,null,{"$f":"IF(AND(F44<>0,D44+E44=0),1,IF(AND(P44<>0,N44+O44=0),1,IF(AND(Z44<>0,X44+Y44=0),1,IF(AND(AJ44<>0,AH44+AI44=0),1,0))))","v":0},{"$f":"H44*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV44>0,AV44-K44,R44*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD44>0,BD44-U44,AB44*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN44>0,BN44-AE44,AL44*12)","v":0},null,null,null,null,1,0]
[null,null,null,{"$f":"SUM(D43:D44)","v":0},{"$f":"SUM(E42:E44)","v":0},null,null,null,null,{"$f":"SUM(J42:J44)","v":0},null,null,null,{"$f":"SUM(N43:N44)","v":0},{"$f":"SUM(O42:O44)","v":0},null,null,null,null,{"$f":"SUM(T42:T44)","v":0},null,null,null,{"$f":"SUM(X43:X44)","v":0},{"$f":"SUM(Y42:Y44)","v":0},null,null,null,null,{"$f":"SUM(AD42:AD44)","v":0},null,null,null,{"$f":"SUM(AH43:AH44)","v":0},{"$f":"SUM(AI42:AI44)","v":0},null,null,null,null,{"$f":"SUM(AN42:AN44)","v":0},null,null,null,{"$f":"SUM(AR43:AR44)","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,1,0]
[null,"Besætning",null,null,"Forskydning",null,null,null,null,null,null,null,null,0,"Forskydning",null,null,null,null,null,null,null,null,0,"Forskydning",null,null,null,null,null,null,null,null,0,"Forskydning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CD49","v":0}]
[1,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D47+E47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N47+O47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X47+Y47","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH47+AI47","v":0},null,null,{"$f":"IF(AND(F47<>0,D47+E47=0),1,IF(AND(P47<>0,N47+O47=0),1,IF(AND(Z47<>0,X47+Y47=0),1,IF(AND(AJ47<>0,AH47+AI47=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,1,{"$f":"IF(AR47+AH47+X47+N47+D47<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"D48+E48","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N48+O48","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X48+Y48","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH48+AI48","v":0},null,null,{"$f":"IF(AND(F48<>0,D48+E48=0),1,IF(AND(P48<>0,N48+O48=0),1,IF(AND(Z48<>0,X48+Y48=0),1,IF(AND(AJ48<>0,AH48+AI48=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,1,0]
[null,null,null,{"$f":"SUM(D47:D48)","v":0},{"$f":"SUM(E47:E48)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N47:N48)","v":0},{"$f":"SUM(O47:O48)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(X47:X48)","v":0},{"$f":"SUM(Y47:Y48)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AH47:AH48)","v":0},{"$f":"SUM(AI47:AI48)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AR47:AR48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Beholdninger",null,null,"Forskydning",null,null,null,null,null,null,null,null,null,"Forskydning",null,null,null,null,null,null,null,null,null,"Forskydning",null,null,null,null,null,null,null,null,null,"Forskydning",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD55","v":0}]
[null,"Beholdninger, egen avl",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D51+E51","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N51+O51","v":0},null,null,null,null,null,null,{"$f":"IF(Y51+X51=0,0,IF(ISBLANK(AB51),IF(U51>0,1/(1/U51-1),0),1/AB51))","v":0},null,null,{"$f":"X51+Y51","v":0},null,null,null,null,null,null,{"$f":"IF(AI51+AH51=0,0,IF(ISBLANK(AL51),IF(AE51>0,1/(1/AE51-1),0),1/AL51))","v":0},null,null,{"$f":"AH51+AI51","v":0},null,null,{"$f":"IF(AND(F51<>0,D51+E51=0),1,IF(AND(P51<>0,N51+O51=0),1,IF(AND(Z51<>0,X51+Y51=0),1,IF(AND(AJ51<>0,AH51+AI51=0),1,0))))","v":0},{"$f":"H51","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R51),AV51,R51)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB51),BD51,AB51)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL51),BN51,AL51)","v":0},null,null,null,null,1,{"$f":"IF(AR51+AH51+X51+N51+D51<>0,1,0)","v":0}]
[null,"Beholdninger, indkøbt foder",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D52+E52","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N52+O52","v":0},null,null,null,null,null,null,{"$f":"IF(Y52+X52=0,0,IF(ISBLANK(AB52),IF(U52>0,1/(1/U52-1),0),1/AB52))","v":0},null,null,{"$f":"X52+Y52","v":0},null,null,null,null,null,null,{"$f":"IF(AI52+AH52=0,0,IF(ISBLANK(AL52),IF(AE52>0,1/(1/AE52-1),0),1/AL52))","v":0},null,null,{"$f":"AH52+AI52","v":0},null,null,{"$f":"IF(AND(F52<>0,D52+E52=0),1,IF(AND(P52<>0,N52+O52=0),1,IF(AND(Z52<>0,X52+Y52=0),1,IF(AND(AJ52<>0,AH52+AI52=0),1,0))))","v":0},{"$f":"H52","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R52),AV52,R52)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB52),BD52,AB52)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL52),BN52,AL52)","v":0},null,null,null,null,1,0]
[null,"Jordbeholdninger",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D53+E53","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N53+O53","v":0},null,null,null,null,null,null,{"$f":"IF(Y53+X53=0,0,IF(ISBLANK(AB53),IF(U53>0,1/(1/U53-1),0),1/AB53))","v":0},null,null,{"$f":"X53+Y53","v":0},null,null,null,null,null,null,{"$f":"IF(AI53+AH53=0,0,IF(ISBLANK(AL53),IF(AE53>0,1/(1/AE53-1),0),1/AL53))","v":0},null,null,{"$f":"AH53+AI53","v":0},null,null,{"$f":"IF(AND(F53<>0,D53+E53=0),1,IF(AND(P53<>0,N53+O53=0),1,IF(AND(Z53<>0,X53+Y53=0),1,IF(AND(AJ53<>0,AH53+AI53=0),1,0))))","v":0},{"$f":"H53","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R53),AV53,R53)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB53),BD53,AB53)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL53),BN53,AL53)","v":0},null,null,null,null,1,0]
[null,"Andre beholdninger",null,0,null,null,null,null,null,null,null,null,null,{"$f":"D54+E54","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N54+O54","v":0},null,null,null,null,null,null,{"$f":"IF(Y54+X54=0,0,IF(ISBLANK(AB54),IF(U54>0,1/(1/U54-1),0),1/AB54))","v":0},null,null,{"$f":"X54+Y54","v":0},null,null,null,null,null,null,{"$f":"IF(AI54+AH54=0,0,IF(ISBLANK(AL54),IF(AE54>0,1/(1/AE54-1),0),1/AL54))","v":0},null,null,{"$f":"AH54+AI54","v":0},null,null,{"$f":"IF(AND(F54<>0,D54+E54=0),1,IF(AND(P54<>0,N54+O54=0),1,IF(AND(Z54<>0,X54+Y54=0),1,IF(AND(AJ54<>0,AH54+AI54=0),1,0))))","v":0},{"$f":"H54","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R54),AV54,R54)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB54),BD54,AB54)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL54),BN54,AL54)","v":0},null,null,null,null,1,0]
[null,"Beholdninger i alt",null,{"$f":"SUM(D51:D54)","v":0},{"$f":"SUM(E51:E54)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N51:N54)","v":0},{"$f":"SUM(O51:O54)","v":0},null,null,null,null,{"$f":"SUM(T53:T54)","v":0},null,null,null,{"$f":"SUM(X51:X54)","v":0},{"$f":"SUM(Y51:Y54)","v":0},null,null,null,null,{"$f":"SUM(AD53:AD54)","v":0},null,null,null,{"$f":"SUM(AH51:AH54)","v":0},{"$f":"SUM(AI51:AI54)","v":0},null,null,null,null,{"$f":"SUM(AN53:AN54)","v":0},null,null,null,{"$f":"SUM(AR51:AR54)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD57","v":0}]
["LANDBRUGSAKTIVER",null,null,{"$f":"D55+D49+D45+D41+D37+D33+D29+D24","v":0},{"$f":"E24+E29+E33+E37+E41+E45+E49+E55","v":0},null,null,null,null,{"$f":"J24+J29+J33+J37+J41+J45+J49+J55","v":0},null,null,null,{"$f":"N55+N49+N45+N41+N37+N33+N29+N24","v":0},{"$f":"O24+O29+O33+O37+O41+O45+O49+O55","v":0},null,null,null,null,{"$f":"T24+T29+T33+T37+T41+T45+T49+T55","v":0},null,null,null,{"$f":"X55+X49+X45+X41+X37+X33+X29+X24","v":0},{"$f":"Y24+Y29+Y33+Y37+Y41+Y45+Y49+Y55","v":0},null,null,null,null,{"$f":"AD24+AD29+AD33+AD37+AD41+AD45+AD49+AD55","v":0},null,null,null,{"$f":"AH55+AH49+AH45+AH41+AH37+AH33+AH29+AH24","v":0},{"$f":"AI24+AI29+AI33+AI37+AI41+AI45+AI49+AI55","v":0},null,null,null,null,{"$f":"AN24+AN29+AN33+AN37+AN41+AN45+AN49+AN55","v":0},null,null,null,{"$f":"AR55+AR49+AR45+AR41+AR37+AR33+AR29+AR24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR57+AH57+X57+N57+D57<>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,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD57","v":0}]
[null,"Biler mv.",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD63","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV60>0,(D60+E60+F60+I60)/-AV60*K60,0)","v":0},{"$f":"IF(G60>0,12-G60,12)","v":12},null,null,{"$f":"D60+E60+F60+I60+J60","v":0},null,null,null,null,null,{"$f":"IF(BD60>0,(N60+O60+P60+S60)/-BD60*U60,0)","v":0},{"$f":"IF(Q60>0,12-Q60,IF(BD60>12,12,IF(BD60-12>0,BD60-12,BD60)))","v":0},null,null,{"$f":"IF(CN60=0,N60+O60+P60+S60+T60,0)","v":0},null,null,null,null,null,{"$f":"IF(BN60>0,(X60+Y60+Z60+AC60)/-BN60*AE60,0)","v":0},{"$f":"IF(AA60>0,12-AA60,IF(BN60>12,12,IF(BN60-12>0,BN60-12,BN60)))","v":0},null,null,{"$f":"IF(CU60=0,X60+Y60+Z60+AC60+AD60,0)","v":0},null,null,null,null,null,{"$f":"IF(BX60>0,(AH60+AI60+AJ60+AM60)/-BX60*AO60,0)","v":0},{"$f":"IF(AK60>0,12-AK60,IF(BX60>12,12,IF(BX60-12>0,BX60-12,BX60)))","v":0},null,null,{"$f":"IF(DB60=0,AH60+AI60+AJ60+AM60+AN60,0)","v":0},null,null,{"$f":"IF(AND(F60<>0,D60+E60=0),1,IF(AND(P60<>0,N60+O60=0),1,IF(AND(Z60<>0,X60+Y60=0),1,IF(AND(AJ60<>0,AH60+AI60=0),1,0))))","v":0},{"$f":"H60*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV60>0,AV60-K60,R60*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD60>0,BD60-U60,AB60*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN60>0,BN60-AE60,AL60*12)","v":0},null,null,null,null,1,{"$f":"IF(AR60+AH60+X60+N60+D60<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV61>0,(D61+E61+F61+I61)/-AV61*K61,0)","v":0},{"$f":"IF(G61>0,12-G61,12)","v":12},null,null,{"$f":"D61+E61+F61+I61+J61","v":0},null,null,null,null,null,{"$f":"IF(BD61>0,(N61+O61+P61+S61)/-BD61*U61,0)","v":0},{"$f":"IF(Q61>0,12-Q61,IF(BD61>12,12,IF(BD61-12>0,BD61-12,BD61)))","v":0},null,null,{"$f":"IF(CN61=0,N61+O61+P61+S61+T61,0)","v":0},null,null,null,null,null,{"$f":"IF(BN61>0,(X61+Y61+Z61+AC61)/-BN61*AE61,0)","v":0},{"$f":"IF(AA61>0,12-AA61,IF(BN61>12,12,IF(BN61-12>0,BN61-12,BN61)))","v":0},null,null,{"$f":"IF(CU61=0,X61+Y61+Z61+AC61+AD61,0)","v":0},null,null,null,null,null,{"$f":"IF(BX61>0,(AH61+AI61+AJ61+AM61)/-BX61*AO61,0)","v":0},{"$f":"IF(AK61>0,12-AK61,IF(BX61>12,12,IF(BX61-12>0,BX61-12,BX61)))","v":0},null,null,{"$f":"IF(DB61=0,AH61+AI61+AJ61+AM61+AN61,0)","v":0},null,null,{"$f":"IF(AND(F61<>0,D61+E61=0),1,IF(AND(P61<>0,N61+O61=0),1,IF(AND(Z61<>0,X61+Y61=0),1,IF(AND(AJ61<>0,AH61+AI61=0),1,0))))","v":0},{"$f":"H61*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV61>0,AV61-K61,R61*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD61>0,BD61-U61,AB61*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN61>0,BN61-AE61,AL61*12)","v":0},null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD63","v":0}]
["BILER MV.",null,null,{"$f":"SUM(D60:D61)","v":0},{"$f":"SUM(E59:E61)","v":0},null,null,null,null,{"$f":"SUM(J59:J61)","v":0},null,null,null,{"$f":"SUM(N60:N61)","v":0},{"$f":"SUM(O59:O61)","v":0},null,null,null,null,{"$f":"SUM(T59:T61)","v":0},null,null,null,{"$f":"SUM(X60:X61)","v":0},{"$f":"SUM(Y59:Y61)","v":0},null,null,null,null,{"$f":"SUM(AD59:AD61)","v":0},null,null,null,{"$f":"SUM(AH60:AH61)","v":0},{"$f":"SUM(AI59:AI61)","v":0},null,null,null,null,{"$f":"SUM(AN59:AN61)","v":0},null,null,null,{"$f":"SUM(AR60:AR61)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR63+AH63+X63+N63+D63<>0,1,0)","v":0}]
[null,"Aktiver udenfor landbrug",null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",null,"Afskr.","Levetid måneder primo",null,null,null,"Investering",null,"M","Rest-år",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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD68","v":0}]
[1,null,null,null,null,null,null,null,null,{"$f":"IF(AV65>0,(D65+E65+F65+I65)/-AV65*K65,0)","v":0},{"$f":"IF(G65>0,12-G65,12)","v":12},null,null,{"$f":"D65+E65+F65+I65+J65","v":0},null,null,null,null,null,{"$f":"IF(BD65>0,(N65+O65+P65+S65)/-BD65*U65,0)","v":0},{"$f":"IF(Q65>0,12-Q65,IF(BD65>12,12,IF(BD65-12>0,BD65-12,BD65)))","v":0},null,null,{"$f":"IF(CN65=0,N65+O65+P65+S65+T65,0)","v":0},null,null,null,null,null,{"$f":"IF(BN65>0,(X65+Y65+Z65+AC65)/-BN65*AE65,0)","v":0},{"$f":"IF(AA65>0,12-AA65,IF(BN65>12,12,IF(BN65-12>0,BN65-12,BN65)))","v":0},null,null,{"$f":"IF(CU65=0,X65+Y65+Z65+AC65+AD65,0)","v":0},null,null,null,null,null,{"$f":"IF(BX65>0,(AH65+AI65+AJ65+AM65)/-BX65*AO65,0)","v":0},{"$f":"IF(AK65>0,12-AK65,IF(BX65>12,12,IF(BX65-12>0,BX65-12,BX65)))","v":0},null,null,{"$f":"IF(DB65=0,AH65+AI65+AJ65+AM65+AN65,0)","v":0},null,null,{"$f":"IF(AND(F65<>0,D65+E65=0),1,IF(AND(P65<>0,N65+O65=0),1,IF(AND(Z65<>0,X65+Y65=0),1,IF(AND(AJ65<>0,AH65+AI65=0),1,0))))","v":0},{"$f":"H65*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV65>0,AV65-K65,R65*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD65>0,BD65-U65,AB65*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN65>0,BN65-AE65,AL65*12)","v":0},null,null,null,null,1,{"$f":"IF(AR65+AH65+X65+N65+D65<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,{"$f":"IF(AV66>0,(D66+E66+F66+I66)/-AV66*K66,0)","v":0},{"$f":"IF(G66>0,12-G66,12)","v":12},null,null,{"$f":"D66+E66+F66+I66+J66","v":0},null,null,null,null,null,{"$f":"IF(BD66>0,(N66+O66+P66+S66)/-BD66*U66,0)","v":0},{"$f":"IF(Q66>0,12-Q66,IF(BD66>12,12,IF(BD66-12>0,BD66-12,BD66)))","v":0},null,null,{"$f":"IF(CN66=0,N66+O66+P66+S66+T66,0)","v":0},null,null,null,null,null,{"$f":"IF(BN66>0,(X66+Y66+Z66+AC66)/-BN66*AE66,0)","v":0},{"$f":"IF(AA66>0,12-AA66,IF(BN66>12,12,IF(BN66-12>0,BN66-12,BN66)))","v":0},null,null,{"$f":"IF(CU66=0,X66+Y66+Z66+AC66+AD66,0)","v":0},null,null,null,null,null,{"$f":"IF(BX66>0,(AH66+AI66+AJ66+AM66)/-BX66*AO66,0)","v":0},{"$f":"IF(AK66>0,12-AK66,IF(BX66>12,12,IF(BX66-12>0,BX66-12,BX66)))","v":0},null,null,{"$f":"IF(DB66=0,AH66+AI66+AJ66+AM66+AN66,0)","v":0},null,null,{"$f":"IF(AND(F66<>0,D66+E66=0),1,IF(AND(P66<>0,N66+O66=0),1,IF(AND(Z66<>0,X66+Y66=0),1,IF(AND(AJ66<>0,AH66+AI66=0),1,0))))","v":0},{"$f":"H66*12","v":0},null,null,null,null,null,null,null,{"$f":"IF(AV66>0,AV66-K66,R66*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BD66>0,BD66-U66,AB66*12)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(BN66>0,BN66-AE66,AL66*12)","v":0},null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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]
["AKTIVER UDENFOR LANDBRUG",null,null,{"$f":"SUM(D65:D66)","v":0},{"$f":"SUM(E64:E66)","v":0},null,null,null,null,{"$f":"SUM(J64:J66)","v":0},null,null,null,{"$f":"SUM(N65:N66)","v":0},{"$f":"SUM(O64:O66)","v":0},null,null,null,null,{"$f":"SUM(T64:T66)","v":0},null,null,null,{"$f":"SUM(X65:X66)","v":0},{"$f":"SUM(Y64:Y66)","v":0},null,null,null,null,{"$f":"SUM(AD64:AD66)","v":0},null,null,null,{"$f":"SUM(AH65:AH66)","v":0},{"$f":"SUM(AI64:AI66)","v":0},null,null,null,null,{"$f":"SUM(AN64:AN66)","v":0},null,null,null,{"$f":"SUM(AR65:AR66)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR68+AH68+X68+N68+D68<>0,1,0)","v":0}]
[0,null,null,null,"Investering",null,null,"kons",null,null,null,null,null,null,"Investering",null,null,"kons",null,null,null,null,null,null,"Investering",null,null,"kons",null,null,null,null,null,null,"Investering",null,null,"kons",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CD76","v":0}]
[null,"Aktier i Holdingselskaber",null,{"$f":"Holding!AL55","v":0},{"$f":"Holding!AO52*-1","v":0},null,null,{"$f":"N70-D70-E70","v":0},null,null,null,null,null,{"$f":"Holding!AO55","v":0},{"$f":"Holding!AY52*-1","v":0},null,null,{"$f":"X70-N70-O70","v":0},null,null,null,null,null,{"$f":"Holding!AY55","v":0},{"$f":"Holding!BI52*-1","v":0},null,null,{"$f":"AH70-X70-Y70","v":0},null,null,null,null,null,{"$f":"Holding!BI55","v":0},{"$f":"Holding!BS52*-1","v":0},null,null,{"$f":"AR70-AH70-AI70","v":0},null,null,null,null,null,{"$f":"Holding!BS55","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,1,{"$f":"IF(AR70+AH70+X70+N70+D70<>0,1,0)","v":0}]
[0,"Tilgodehavender i alt",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D71+E71+H71+F71+I71","v":0},null,null,null,null,null,null,{"$f":"IF(O71+N71=0,0,IF(ISBLANK(R71),IF(K71>0,1/(1/K71-1),0),1/R71))","v":0},null,null,{"$f":"IF(CN71=0,N71+O71+P71+S71+T71,0)","v":0},null,null,null,null,null,null,{"$f":"IF(Y71+X71=0,0,IF(ISBLANK(AB71),IF(U71>0,1/(1/U71-1),0),1/AB71))","v":0},null,null,{"$f":"IF(CU71=0,X71+Y71+Z71+AC71+AD71,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AI71+AH71=0,0,IF(ISBLANK(AL71),IF(AE71>0,1/(1/AE71-1),0),1/AL71))","v":0},null,null,{"$f":"IF(DB71=0,AH71+AI71+AJ71+AM71+AN71,0)","v":0},null,null,{"$f":"IF(AND(F71<>0,D71+E71=0),1,IF(AND(P71<>0,N71+O71=0),1,IF(AND(Z71<>0,X71+Y71=0),1,IF(AND(AJ71<>0,AH71+AI71=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[0,"Værdipapirer",null,null,null,null,null,null,null,null,null,null,null,{"$f":"D72+E72+H72+F72+I72","v":0},null,null,null,null,null,null,{"$f":"IF(O72+N72=0,0,IF(ISBLANK(R72),IF(K72>0,1/(1/K72-1),0),1/R72))","v":0},null,null,{"$f":"IF(CN72=0,N72+O72+P72+S72+T72,0)","v":0},null,null,null,null,null,null,{"$f":"IF(Y72+X72=0,0,IF(ISBLANK(AB72),IF(U72>0,1/(1/U72-1),0),1/AB72))","v":0},null,null,{"$f":"IF(CU72=0,X72+Y72+Z72+AC72+AD72,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AI72+AH72=0,0,IF(ISBLANK(AL72),IF(AE72>0,1/(1/AE72-1),0),1/AL72))","v":0},null,null,{"$f":"IF(DB82=0,AH72+AI72+AJ72+AM72+AN72,0)","v":0},null,null,{"$f":"IF(AND(F72<>0,D72+E72=0),1,IF(AND(P72<>0,N72+O72=0),1,IF(AND(Z72<>0,X72+Y72=0),1,IF(AND(AJ72<>0,AH72+AI72=0),1,0))))","v":0},{"$f":"H72","v":0},null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(R72),AV72,R72)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AB72),BD72,AB72)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(AL72),BN72,AL72)","v":0},null,null,null,null,1,0]
[0,"Indlån",null,null,null,null,null,null,null,null,{"$f":"IF(E73+D73=0,0,IF(ISBLANK(H73),IF(C73>0,1/(1/C73-1),0),1/H73))","v":0},null,null,{"$f":"D73+E73+F73+I73+J73","v":0},null,null,null,null,null,null,{"$f":"IF(O73+N73=0,0,IF(ISBLANK(R73),IF(K73>0,1/(1/K73-1),0),1/R73))","v":0},null,null,{"$f":"IF(CN73=0,N73+O73+P73+S73+T73,0)","v":0},null,null,null,null,null,null,{"$f":"IF(Y73+X73=0,0,IF(ISBLANK(AB73),IF(U73>0,1/(1/U73-1),0),1/AB73))","v":0},null,null,{"$f":"IF(CU73=0,X73+Y73+Z73+AC73+AD73,0)","v":0},null,null,null,null,null,null,{"$f":"IF(AI73+AH73=0,0,IF(ISBLANK(AL73),IF(AE73>0,1/(1/AE73-1),0),1/AL73))","v":0},null,null,{"$f":"IF(DB73=0,AH73+AI73+AJ73+AM73+AN73,0)","v":0},null,null,{"$f":"IF(AND(F73<>0,D73+E73=0),1,IF(AND(P73<>0,N73+O73=0),1,IF(AND(Z73<>0,X73+Y73=0),1,IF(AND(AJ73<>0,AH73+AI73=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,1,0]
[null,"Kassekredit (når den er positiv)",null,{"$f":"IF(KKjunior>0,KKjunior,0)","v":0},{"$f":"IF(N74>0,E99,0)","v":0},null,null,{"$f":"IF(N74>0,H99,0)","v":0},null,null,null,null,null,{"$f":"IF(N99>0,N99,0)","v":0},{"$f":"IF(X74>0,O99,0)","v":0},null,null,{"$f":"IF(X74>0,R99,0)","v":0},null,null,null,null,null,{"$f":"IF(X99>0,X99,0)","v":0},{"$f":"IF(AH74>0,Y99,0)","v":0},null,null,{"$f":"IF(AH74>0,AB99,0)","v":0},null,null,null,null,null,{"$f":"IF(AH99>0,AH99,0)","v":0},{"$f":"IF(AR74>0,AI99,0)","v":0},null,null,{"$f":"IF(AR74>0,AL99,0)","v":0},null,null,null,null,null,{"$f":"IF(AR99>0,AR99,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD74","v":0}]
["FINANSAKTIVER",null,null,{"$f":"SUM(D70:D74)","v":0},{"$f":"SUM(E71:E74)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(N70:N74)","v":0},{"$f":"SUM(O71:O74)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(X70:X74)","v":0},{"$f":"SUM(Y71:Y74)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AH70:AH74)","v":0},{"$f":"SUM(AI71:AI74)","v":0},null,null,null,null,null,null,null,null,{"$f":"SUM(AR70:AR74)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR76+AH76+X76+N76+D76<>0,1,0)","v":0}]
[0,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,null,"Afskr.",null,null,null,null,"Investering",null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD78","v":0}]
["AKTIVER I ALT",null,null,{"$f":"IF(ISNUMBER(SUM(D10:D76)),D76+D57+D63+D68,0)","v":0},{"$f":"E57+E63+E68+E76","v":0},null,null,null,null,{"$f":"J57+J63+J68+J76","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(N10:N76)),N76+N57+N63+N68,0)","v":0},{"$f":"O57+O63+O68+O76","v":0},null,null,null,null,{"$f":"T57+T63+T68+T76","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(X10:X76)),X76+X57+X63+X68,0)","v":0},{"$f":"Y57+Y63+Y68+Y76","v":0},null,null,null,null,{"$f":"AD57+AD63+AD68+AD76","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AH10:AH76)),AH76+AH57+AH63+AH68,0)","v":0},{"$f":"AI57+AI63+AI68+AI76","v":0},null,null,null,null,{"$f":"AN57+AN63+AN68+AN76","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AR10:AR76)),AR76+AR57+AR63+AR68,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Aktiver sum excl. besætning og værdipapirer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR78+AH78+X78+N78+D78<>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,"Urealiseret og realiseret værdipapirer har egen linje i resultatet",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,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,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,"Besætning sum (altid resultatført)",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,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,null,null,null,null,null,null,null,null,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]
[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,1,0]
["PASSIVER",null,null,{"$f":"D6","v":2025}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"N6","v":2026}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"X6","v":2027}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"AH6","v":2028}," - 1.000 kr -",null,null,null,null,null,null,null,null,{"$f":"AR6","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,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,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[{"$f":"(SUM(A89:A90)-3)/3+2","v":2},null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD92","v":0}]
[1,"Realkredit",null,null,null,null,null,null,null,null,{"$f":"IF(-H89<TabsProcent*(D89+E89),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"D89+E89+H89","v":0},null,null,null,null,null,null,{"$f":"IF(-R89<TabsProcent*(N89+O89),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"N89+O89+R89","v":0},null,null,null,null,null,null,{"$f":"IF(-AB89<TabsProcent*(X89+Y89),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"X89+Y89+AB89","v":0},null,null,null,null,null,null,{"$f":"IF(-AL89<TabsProcent*(AH89+AI89),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"AH89+AI89+AL89","v":0},null,null,{"$f":"IF(AND(F89<>0,D89+E89=0),1,IF(AND(P89<>0,N89+O89=0),1,IF(AND(Z89<>0,X89+Y89=0),1,IF(AND(AJ89<>0,AH89+AI89=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Indfrielse a gæld registreres i kolonnen før ultimo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR89+AH89+X89+N89+D89<>0,1,0)","v":0}]
[2,null,null,null,null,null,null,null,null,null,{"$error":"#NAME?"},null,null,0,null,null,null,null,null,null,{"$error":"#NAME?"},null,null,0,null,null,null,null,null,null,{"$error":"#NAME?"},null,null,0,null,null,null,null,null,null,{"$error":"#NAME?"},null,null,0,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,null,null,null,null,null,null,null,null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CD92","v":0}]
["PRIORITETSGÆLD",null,null,{"$f":"IF(ISNUMBER(SUM(D89:D90)),SUM(D89:D90),0)","v":0},{"$f":"SUM(E89:E90)","v":0},null,null,{"$f":"SUM(H89:H90)","v":0},null,{"$f":"SUM(J89:J90)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(N89:N90)),SUM(N89:N90),0)","v":0},{"$f":"SUM(O89:O90)","v":0},null,null,{"$f":"SUM(R89:R90)","v":0},null,{"$f":"SUM(T89:T90)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(X89:X90)),SUM(X89:X90),0)","v":0},{"$f":"SUM(Y89:Y90)","v":0},null,null,{"$f":"SUM(AB89:AB90)","v":0},null,{"$f":"SUM(AD89:AD90)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AH89:AH90)),SUM(AH89:AH90),0)","v":0},{"$f":"SUM(AI89:AI90)","v":0},null,null,{"$f":"SUM(AL89:AL90)","v":0},null,{"$f":"SUM(AN89:AN90)","v":0},null,null,null,{"$f":"IF(ISNUMBER(SUM(AR89:AR90)),SUM(AR89:AR90),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,1,{"$f":"IF(AR92+AH92+X92+N92+D92<>0,1,0)","v":0}]
[null,null,null," - Gæld"," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null," - Ny gæld",null,null," + Afdrag",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD97","v":0}]
[1,"Anfordringslån",null,null,null,null,null,null,null,null,{"$f":"IF(-H94<TabsProcent*(D94+E94),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"D94+E94+H94","v":0},null,null,null,null,null,null,{"$f":"IF(-R94<TabsProcent*(N94+O94),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"N94+O94+R94","v":0},null,null,null,null,null,null,{"$f":"IF(-AB94<TabsProcent*(X94+Y94),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"X94+Y94+AB94","v":0},null,null,null,null,null,null,{"$f":"IF(-AL94<TabsProcent*(AH94+AI94),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"AH94+AI94+AL94","v":0},null,null,{"$f":"IF(AND(F94<>0,D94+E94=0),1,IF(AND(P94<>0,N94+O94=0),1,IF(AND(Z94<>0,X94+Y94=0),1,IF(AND(AJ94<>0,AH94+AI94=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR94+AH94+X94+N94+D94<>0,1,0)","v":0}]
[3,"Dyrlæge",null,null,null,null,null,null,null,null,{"$f":"IF(-H95<TabsProcent*(D95+E95),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"D95+E95+H95","v":0},null,null,null,null,null,null,{"$f":"IF(-R95<TabsProcent*(N95+O95),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"N95+O95+R95","v":0},null,null,null,null,null,null,{"$f":"IF(-AB95<TabsProcent*(X95+Y95),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"X95+Y95+AB95","v":0},null,null,null,null,null,null,{"$f":"IF(-AL95<TabsProcent*(AH95+AI95),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"AH95+AI95+AL95","v":0},null,null,{"$f":"IF(AND(F95<>0,D95+E95=0),1,IF(AND(P95<>0,N95+O95=0),1,IF(AND(Z95<>0,X95+Y95=0),1,IF(AND(AJ95<>0,AH95+AI95=0),1,0))))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[2,null,null,null,null,null,null,null,null,null,{"$f":"IF(-H96<TabsProcent*(D96+E96),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"D96+E96+H96","v":0},null,null,null,null,null,null,{"$f":"IF(-R96<TabsProcent*(N96+O96),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"N96+O96+R96","v":0},null,null,null,null,null,null,{"$f":"IF(-AB96<TabsProcent*(X96+Y96),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"X96+Y96+AB96","v":0},null,null,null,null,null,null,{"$f":"IF(-AL96<TabsProcent*(AH96+AI96),1,0)","v":{"$error":"#NAME?"}},null,null,{"$f":"AH96+AI96+AL96","v":0},null,null,{"$f":"IF(AND(F96<>0,D96+E96=0),1,IF(AND(P96<>0,N96+O96=0),1,IF(AND(Z96<>0,X96+Y96=0),1,IF(AND(AJ96<>0,AH96+AI96=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,1,0]
[null,"Anden gæld i alt",null,{"$f":"IF(ISNUMBER(SUM(D94:D96)),SUM(D94:D96),0)","v":0},{"$f":"SUM(E94:E96)","v":0},null,null,{"$f":"SUM(H94:H96)","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(N94:N96)),SUM(N94:N96),0)","v":0},{"$f":"SUM(O94:O96)","v":0},null,null,{"$f":"SUM(R94:R96)","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(X94:X96)),SUM(X94:X96),0)","v":0},{"$f":"SUM(Y94:Y96)","v":0},null,null,{"$f":"SUM(AB94:AB96)","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AH94:AH96)),SUM(AH94:AH96),0)","v":0},{"$f":"SUM(AI94:AI96)","v":0},null,null,{"$f":"SUM(AL94:AL96)","v":0},null,null,null,null,null,{"$f":"IF(ISNUMBER(SUM(AR94:AR96)),SUM(AR94:AR96),0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,"Moms og afgifter",null,null,{"$f":"-'Junior Resultat'!G177/1000","v":0},null,null,{"$f":"-'Junior Resultat'!E177/1000","v":0},null,null,null,null,null,{"$f":"D98+E98+H98","v":0},{"$f":"-'Junior Resultat'!Q177/1000","v":0},null,null,{"$f":"-'Junior Resultat'!O177/1000","v":0},null,null,null,null,null,{"$f":"N98+O98+R98","v":0},{"$f":"-'Junior Resultat'!AA177/1000","v":0},null,null,{"$f":"-'Junior Resultat'!W177/1000","v":0},null,null,null,null,null,{"$f":"X98+Y98+AB98","v":0},{"$f":"-'Junior Resultat'!AK177/1000","v":0},null,null,{"$f":"-'Junior Resultat'!AG177/1000","v":0},null,null,null,null,null,{"$f":"AH98+AI98+AL98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR98+AH98+X98+N98+D98<>0,1,0)","v":0}]
[null,"Kassekredit",null,{"$f":"KKjunior","v":0},{"$f":"-'Junior Resultat'!G179/1000","v":0},null,null,{"$f":"-'Junior Resultat'!E179/1000","v":0},null,null,null,null,null,{"$f":"D99+E99+H99","v":0},{"$f":"-'Junior Resultat'!Q179/1000","v":0},null,null,{"$f":"-'Junior Resultat'!O179/1000","v":0},null,null,null,null,null,{"$f":"N99+O99+R99","v":0},{"$f":"-'Junior Resultat'!AA179/1000","v":0},null,null,{"$f":"-'Junior Resultat'!W179/1000","v":0},null,null,null,null,null,{"$f":"X99+Y99+AB99","v":0},{"$f":"-'Junior Resultat'!AK179/1000","v":0},null,null,{"$f":"-'Junior Resultat'!AG179/1000","v":0},null,null,null,null,null,{"$f":"AH99+AI99+AL99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["GÆLD I ALT",null,null,{"$f":"D92+D97+D98+IF(D99<0,D99,0)","v":0},{"$f":"E92+E97+E98+IF(N99<0,E99,0)","v":0},null,null,{"$f":"H92+H97+H98+IF(N99<0,H99,0)","v":0},null,null,null,null,null,{"$f":"N92+N97+N98+IF(N99<0,N99,0)","v":0},{"$f":"O92+O97+O98+IF(X99<0,O99,0)","v":0},null,null,{"$f":"R92+R97+R98+IF(X99<0,R99,0)","v":0},null,null,null,null,null,{"$f":"X92+X97+X98+IF(X99<0,X99,0)","v":0},{"$f":"Y92+Y97+Y98+IF(AH99<0,Y99,0)","v":0},null,null,{"$f":"AB92+AB97+AB98+IF(AH99<0,AB99,0)","v":0},null,null,null,null,null,{"$f":"AH92+AH97+AH98+IF(AH99<0,AH99,0)","v":0},{"$f":"AI92+AI97+AI98+IF(AR99<0,AI99,0)","v":0},null,null,{"$f":"AL92+AL97+AL98+IF(AR99<0,AL99,0)","v":0},null,null,null,null,null,{"$f":"AR92+AR97+AR98+IF(AR99<0,AR99,0)","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,1,{"$f":"IF(AR101+AH101+X101+N101+D101<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD101","v":0}]
["HENSÆTTELSE, udskudt skat",null,null,null,{"$f":"IF('Junior Resultat'!G114>0,'Junior Resultat'!G114/1000,0)","v":0},null,null,{"$f":"IF('Junior Resultat'!G114<0,'Junior Resultat'!G114/1000,0)","v":0},null,null,null,null,null,{"$f":"D103+E103+H103","v":0},{"$f":"IF('Junior Resultat'!Q114>0,'Junior Resultat'!Q114/1000,0)","v":0},null,null,{"$f":"IF('Junior Resultat'!Q114<0,'Junior Resultat'!Q114/1000,0)","v":0},null,null,null,null,null,{"$f":"N103+O103+R103","v":0},{"$f":"IF('Junior Resultat'!AA114>0,'Junior Resultat'!AA114/1000,0)","v":0},null,null,{"$f":"IF('Junior Resultat'!AA114<0,'Junior Resultat'!AA114/1000,0)","v":0},null,null,null,null,null,{"$f":"X103+Y103+AB103","v":0},{"$f":"IF('Junior Resultat'!AK114>0,'Junior Resultat'!AK114/1000,0)","v":0},null,null,{"$f":"IF('Junior Resultat'!AK114<0,'Junior Resultat'!AK114/1000,0)","v":0},null,null,null,null,null,{"$f":"AH103+AI103+AL103","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,1,{"$f":"IF(AR103+AH103+X103+N103+D103<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD103","v":0}]
[null,"Indskudskapital",null,{"$f":"D78+D101+D103","v":0},null,null,null,null,null,null,null,null,null,{"$f":"D105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR105+AH105+X105+N105+D105<>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,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD105","v":0}]
[null,"Overført overskud eller underskud",null,0,null,null,null,null,null,null,null,null,null,{"$f":"N78+N103+N101-N105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X78+X103+X101-X105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH78+AH103+AH101-AH105","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AR78+AR103+AR101-AR105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(AR107+AH107+X107+N107+D107<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,"Overført",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,{"$f":"CD109","v":0}]
["EGENKAPITAL",null,null,{"$f":"D105+D107","v":0},null,null,null,null,null,{"$f":"N109-D109","v":0},null,null,null,{"$f":"N105+N107","v":0},null,null,null,null,null,{"$f":"X109-N109","v":0},null,null,null,{"$f":"X105+X107","v":0},null,null,null,null,null,{"$f":"AH109-X109","v":0},null,null,null,{"$f":"AH105+AH107","v":0},null,null,null,null,null,{"$f":"AR109-AH109","v":0},null,null,null,{"$f":"AR105+AR107","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,1,{"$f":"IF(AR109+AH109+X109+N109+D109<>0,1,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"CD109","v":0}]
[null,null,null,{"$f":"D78+D101+D103-D109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"N78+N101+N103-N109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X78+X101+X103-X109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH78+AH101+AH103-AH109","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AR78+AR101+AR103-AR109","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N109*1000-'Junior Resultat'!G124","v":0},null,null,null,null,null,null,null,null,null,{"$f":"X109*1000-'Junior Resultat'!Q124","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AH109*1000-'Junior Resultat'!AA124","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AR109*1000-'Junior Resultat'!AK124","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
["* Stjerne markerer immaterielle aktiver og rettigheder, hvor evt. afskrivning ikke føres sammen med øvrige afskrivninger, men lige før årets resultat før skat.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,1]
["Kassekredit/likviditet i alt",null,null,{"$f":"IF(D99>0,D74,D99)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(N99>0,N74,N99)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(X99>0,X74,X99)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AH99>0,AH74,AH99)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"IF(AR99>0,AR74,AR99)","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,1,1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,"Investering",null,null,null,null,null,null,null,null,null,"Investering",null,null,null,null,null,null,null,null,null,"Investering",null,null,null,null,null,null,null,null,null,"Investering"]
[null,null,"Jordbeholdninger",{"$f":"_xlfn.SINGLE(Jordbeholdning)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"D137+E137","v":0},0,null,null,null,null,null,null,null,null,{"$f":"N137+O137","v":0},0,null,null,null,null,null,null,null,null,{"$f":"X137+Y137","v":0},0,null,null,null,null,null,null,null,null,{"$f":"AH137+AI137","v":0}]
[null,null,"Beh. Egen avl",{"$f":"_xlfn.SINGLE(EgenAvl)","v":0},0,null,null,null,null,null,null,null,null,{"$f":"D138+E138","v":0},0,null,null,null,null,null,null,null,null,{"$f":"N138+O138","v":0},0,null,null,null,null,null,null,null,null,{"$f":"X138+Y138","v":0},0,null,null,null,null,null,null,null,null,{"$f":"AH138+AI138","v":0}]
[null,null,"Grundforbedring",{"$f":"D14","v":0},{"$f":"E14","v":0},null,null,null,null,null,null,null,null,{"$f":"D139+E139","v":0},{"$f":"O14","v":0},null,null,null,null,null,null,null,null,{"$f":"N139+O139","v":0},{"$f":"Y14","v":0},null,null,null,null,null,null,null,null,{"$f":"X139+Y139","v":0},{"$f":"AI14","v":0},null,null,null,null,null,null,null,null,{"$f":"AH139+AI139","v":0}]
[null,null,"Bygning",{"$f":"D18","v":0},{"$f":"E18","v":0},null,null,null,null,null,null,null,null,{"$f":"D140+E140","v":0},{"$f":"O18","v":0},null,null,null,null,null,null,null,null,{"$f":"N140+O140","v":0},{"$f":"Y18","v":0},null,null,null,null,null,null,null,null,{"$f":"X140+Y140","v":0},{"$f":"AI18","v":0},null,null,null,null,null,null,null,null,{"$f":"AH140+AI140","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"timer"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISERROR(SUM(A1:AR133)),1,0)","v":1},{"$f":"IF(ISERROR(SUM(B1:AS133)),1,0)","v":1}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F78+F101","v":0},null,null,null,null,null,null,null,null,null,{"$f":"P78+P101","v":0},null,null,null,null,null,null,null,null,null,{"$f":"Z78+Z101","v":0},null,null,null,null,null,null,null,null,null,{"$f":"AJ78+AJ101","v":0},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(StopMensOverfoer=0,0,IF(ISERROR(SUM(F153:AM153)),0,TRUNC((ABS(fsum)+ABS(hsum)+ABS(msum)+ABS(osum)+ABS(tsum)+ABS(vsum)+ABS(aasum)+ABS(acsum)),0)))","v":{"$error":"#NAME?"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,-1234,-12345,-1234,null,12,-1234,123,-1234,-1234,null,null,-12345,-1234,-1234,12,-1234,123,-1234,null,null,null,-12345,-1234,-1234,12,-1234,123,-1234,null,null,null,-12345,-1234,-1234,12,-1234,123,-1234,null,null,null,-12345]

{"sheet":"check","index":12,"n_rows":64,"n_cols":15,"rows_kept":64,"cut":false,"hidden":true,"merged":[]}
[]
["v","lave knapper og udskrifter på holding a og b"]
["v","lave kolonnebredde på holding a og b"]
[]
["v","beskatning af renteudgifter? beskattes med 25 %"]
["v","Særlig reserve for udbytte fra A/S? Hvordan holdes styr på, hvor meget udbytte, der ikke skal 25 % beskattes? Behøves ikke, renteresultat er bekattet og ligger i reserverne"]
["v","Skudt til hjørne. Sambeskatning med A/S? Hvordan skal det laves?"]
["v","Skudt til hjørne. Overkurs ved emssion, kan kun hæves med beskatning, hæverækkefølge? Likviditetsvirkning?"]
["v","Ændrede aktieandele, hvordan skal det laves? Altså stigende aktieandel?"]
["v",null,"Hvis A køber eller sælger, så er B automatisk modsat"]
["v",null,"Problem med kostpris, aktieandel i A/S bliver anderledes end i A Holding balance"]
["v","Skudt til hjørne. Overkurs ved emmision kan anvendes til udbytte. Det kan selskabskapital ikke. Fristet af at skyde overkurs ved emission til hjørne"]
["v","Gemmes.Overfør fra finans?"]
["v","Fast simpel skat 'a la de andre på A og B"]
["v","På udskrift skal stå hvilken faneblad det er"]
["v","Ubytte fra holding, her tilbageholdes udbytteskat, skal altså ikke beskattes igen."]
["v","Kolonnebredde laves for alle ark",null,null,"A/S res","v","Fælles for res"]
[null,null,null,null,"A/S bal","v","Fælles for bal"]
[null,null,null,null,"A/S nogletal","v"]
[null,null,null,null,"A Holding","v"]
[null,null,null,null,"B holding","v"]
[null,null,null,null,"A privat res","v","Fælles for res"]
[null,null,null,null,"A privat bal","v","Fælles for bal"]
[null,null,null,null,"B privat res","v","Fælles for res"]
[null,null,null,null,"B privat bal","v","Fælles for bal"]
["v","Udskrift laves for alle ark",null,null,"A/S res","v"]
[null,null,null,null,"A/S bal","v"]
[null,null,null,null,"A/S nogletal","v"]
[null,null,null,null,"A Holding","v"]
[null,null,null,null,"B holding","v"]
[null,null,null,null,"A privat res","v"]
[null,null,null,null,"A privat bal","v"]
[null,null,null,null,"B privat res","v"]
[null,null,null,null,"B privat bal","v"]
["v","sætte navne ind, så de kommer frem på arkene"]
["v","sikre, at A ikke kan købe mere end B's andel"]
["v","rette B holding, så den virker som A Holding"]
["v","Bliver løn fra drift automatisk til løn hos a privat?"]
["v","Overveje indre værdi igen, fordi den er mest almindelig, men også fordi den minder om I/S måden"]
["v","Lave det i privat også"]
["v","få afksr kvote til at virke igen A resultat + B resultat"]
["v","chacke nøgletalsberegning"]
["v","har du husket minus på inv i livkiditet holding"]
["v","opstartsmakro på plads, aut makro på resultater på plads"]
["v","check beskyt alle makroer"]
[]
["v","checke på mac"]
["v","Vis ikke vba kode sættes ind"]
[null,null,null,"d","e",null,null,"h","i","j","k",null,"m"]
["a","b","c",null,null,"f","g",null,null,null,null,"l",null,"n","o"]
[]
[]
["Reglen for udbytte fra Holding "]
["Sikrer kun udbytte ved pos res. Hvis der korr så kan korr ikke være over res. Hvis der ikke korr, så udbytte = bund"]
[]
[null,null,"ja = 0",null,null,null,"ja = res"]
["Hvis Res < 0",null,null,null,"ja - er korr > res"]
[null,null,"nej - er korr er tal",null,null,null,"nej = korr"]
[null,null,null,null,"nej - er res > bund",null,"ja = bund"]
[null,null,null,null,null,null,"nej = res"]
[]
[]
[]
[null,"Dato","Version","Ændringer"]

{"sheet":"check2","index":13,"n_rows":56,"n_cols":46,"rows_kept":56,"cut":false,"hidden":true,"merged":[]}
[]
["A/S resultat"]
["a",null,null,null,null,null,null,"h","i","j","k","l","m",null,null,null,null,"r","s","t","u","v","w",null,null,null,null,"ab","ac","ad","ae","af","ag"]
[null,"b","c","d","e","f","G",null,null,null,null,null,null,"n","o","p","Q",null,null,null,null,null,null,"x","y","z","AA",null,null,null,null,null,null,"ah","ai","aj","AK"]
[]
["A/S Balance"]
["Skjul",null,null,null,null,"f",null,null,"i",null,"k",null,"m","n",null,"p",null,null,"s",null,"u",null,"w","x",null,"z",null,null,"ac",null,"ae",null,"ag","ah",null,"aj",null,null,"am",null,"ao"]
["a","b","c","d","e",null,"g","h",null,"j",null,"l",null,null,"o",null,"q","r",null,"t",null,"v",null,null,"y",null,"aa","ab",null,"ad",null,"af",null,null,"ai",null,"ak","al",null,"an",null,"ap"]
[]
["Holding"]
[null,null,null,null,null,null,null,"h","i","j","k","l","m","n",0,"p","q","r","s",null,null,null,null,null,null,null,null,null,null,null,null,"af","ag","ah","ai","aj","ak","al","am","an","ao","ap","aq"]
["a","b","c","d","e","f","G",null,null,null,null,null,null,null,null,null,null,null,null,"t","u","v","w","x","y","z","aa","ab","ac","ad","ae"]
["A og B privat res (rød er fast 1.57)"]
["a",null,null,null,null,null,null,"h","i","j","k","l","m",null,null,null,null,"r","s","t","u",null,null,null,"y","z",null,"ab","ac","ad","ae",null,null,null,"ai","aj"]
[null,"b","c","d","e","f","G",null,null,null,null,null,null,"n","o","p","Q",null,null,null,null,"v","w","x",null,null,"AA",null,null,null,null,"af","ag","ah",null,null,"AK"]
["A og B privat bal"]
[null,null,null,null,null,"f","g",null,"i",null,"k","l","m",null,null,"p","q",null,"s",null,"u","v","w",null,null,"z","aa",null,"ac",null,"ae","af","ag",null,null,"aj","ak",null,"am",null,"ao","ap","aq"]
[null,null,null,"D","e",null,null,"h",null,"j",null,null,null,"N","o",null,null,"r",null,"t",null,null,null,"X","y",null,null,"ab",null,"ad",null,null,null,"AH","ai",null,null,"al",null,"an",null,null,null,"AR"]
["Overblik"]
[null,null,null,null,"e",null,null,null,null,null,null,null,null,null,"o"]
[]
[1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46]
[]
[]
[]
[null,"V","Grænse udbytte på Holding skal gælde enten A eller B"]
[null,"V","Tilpas kolonnebredde ved sideskifte (bliver for langsom)"]
[null,"V","Grænse for udbytte skal summere både aktier i A og B holding"]
[null,"V","Sambeskatning? Obligatorisk"]
[null,"V","Vis skjul på balancer"]
[null,"V","ej Sammendrag før udskrift og kopi pga WYSIWYG"]
[null,"V","afrund skat af årets resultat hos Junior"]
[null,"V","tjek ændring biologiske aktiver væk?"]
[null,"V","kopiknap Holding, betalt skat, udskudt skat"]
[null,"V","knapper vis/skjul"]
[null,"V","udskriv holding, betalt skat, udskudt skat"]
[null,"V","Afskrivningsgrundlag ok på inventar"]
[null,"V","Bygninger OK (også stop for neg. \"saldo\")"]
[null,null,"Grundforbedring",null,null,null,null,null,null,null,null,null,null,null,"Akk afskr.?",null,null,null,"Mangler i udskudt skat, men tæller ikke med i udskudt skat",null,null,null,null,null,null,"Dette indebærer, at erhververen fortsætter afskrivningerne for den del af udgiften, der endnu ikke er afskrevet af sælgeren. I disse tilfælde kan også afskrives med indtil 20 % om året af overdragerens oprindelige anskaffelsessum."]
[null,"V","Straksfradrag laves"]
[null,"V","Fremført underskud laves"]
[null,"V","Udskudt skat laves, husk max genvundne på bygninger"]
[null,null,"Tjek nedskrivning besætning, er den dobbelt?"]
[null,"V","Udbytte"]
[null,"V","Korrektion af akk afskrivninger",null,null,null,null,null,null,null,null,null,"mangler konjunktur besætning"]
[null,"V","Inv med i bygninger"]
[null,"V","ejendomsavance opskrivning"]
[null,"V","korrektion af akk afskr. bygnionger"]
[null,"V","straksfradrag kan plusse med stor ønsket indkomst"]
[null,"V","Sats tabel udbytte % og grænser"]
[null,"V","Ekstra linje ind i overblik"]
[null,"V","Forskelligt udbytte"]
[]
[]
[null,null,"Beskytte alle ark"]
[null,null,"Tænde beskyttelse i makroer"]