{"text_format":"1","workbook":"xlsx","n_sheets":7,"sheets":["List_items","Ingredient list","Starter_1","Starter_2","Main_1","Main_2","Opslag"],"not_rendered":{"charts":0,"images":1,"macros":1,"external_links":0,"defined_names":9,"comments":0,"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":"List_items","index":0,"n_rows":106,"n_cols":14,"rows_kept":106,"cut":false,"hidden":false,"merged":[[3,8,3,13]]}
[{"$f":"+ROW()","v":1},"UNIT:","BUTIK XXYY","Currency:"]
[{"$f":"+ROW()","v":2},"VAT_%",0.25,"DKK"]
[3,"Valid per","2018-10-01"]
[4,null,null,null,null,null,null,null,"FROM CALCULATION SHEETS"]
[5,null,null,null,null,null,null,null,1,2,4,5,6,7]
[6,"Type","Name","At menu from","Updated","Covers","MenuPriceACT","GM%Goal","Calc Price","Menu Price, ex VAT","Cost, 1 unit","Gr Profit, act","Gr Margin, act","GM, goal"]
[7,"Starter_1","Starter nr 1",null,null,1,100,null,{"$f":"IFERROR(VLOOKUP(I$5,INDIRECT($B7),9,0),\"\")","v":7.09},100,5.67,74.33,0.92900000000000005,0]
[8,"Starter_2","Starter nr 2",null,null,1,100,null,{"$f":"IFERROR(VLOOKUP(I$5,INDIRECT($B8),9,0),\"\")","v":22.58},100,18.059999999999999,61.94,0.77400000000000002,0]
[9,"Starter_3",null,null,null,null,null,null,"","","","","",""]
[10,"Starter_4",null,null,null,null,null,null,"","","","","",""]
[11,"Starter_5",null,null,null,null,null,null,"","","","","",""]
[12,"Starter_6",null,null,null,null,null,null,"","","","","",""]
[13,"Starter_7",null,null,null,null,null,null,"","","","","",""]
[14,"Starter_8",null,null,null,null,null,null,"","","","","",""]
[15,"Starter_9",null,null,null,null,null,null,"","","","","",""]
[16,"Starter_10",null,null,null,null,null,null,"","","","","",""]
[17,"Starter_11",null,null,null,null,null,null,"","","","","",""]
[18,"Starter_12",null,null,null,null,null,null,"","","","","",""]
[19,"Starter_13",null,null,null,null,null,null,"","","","","",""]
[20,"Starter_14",null,null,null,null,null,null,"","","","","",""]
[21,"Starter_15",null,null,null,null,null,null,"","","","","",""]
[22,"Main_1","Main nr 1",null,null,1,225,null,{"$f":"IFERROR(VLOOKUP(I$5,INDIRECT($B22),9,0),\"\")","v":33.78},225,27.03,152.97,0.85,0]
[23,"Main_2","Main nr 2",null,null,1,295,null,36.72,295,29.38,206.62,0.876,0]
[24,"Main_3",null,null,null,null,null,null,"","","","","",""]
[25,"Main_4",null,null,null,null,null,null,"","","","","",""]
[26,"Main_5",null,null,null,null,null,null,"","","","","",""]
[27,"Main_6",null,null,null,null,null,null,"","","","","",""]
[28,"Main_7",null,null,null,null,null,null,"","","","","",""]
[29,"Main_8",null,null,null,null,null,null,"","","","","",""]
[30,"Main_9",null,null,null,null,null,null,"","","","","",""]
[31,"Main_10",null,null,null,null,null,null,"","","","","",""]
[32,"Main_11",null,null,null,null,null,null,"","","","","",""]
[33,"Main_12",null,null,null,null,null,null,"","","","","",""]
[34,"Main_13",null,null,null,null,null,null,"","","","","",""]
[35,"Main_14",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(I$5,INDIRECT($B35),9,0),\"\")","v":""},"","","","",""]
[36,"Main_15",null,null,null,null,null,null,"","","","","",""]
[37,"Main_16",null,null,null,null,null,null,"","","","","",""]
[38,"Main_17",null,null,null,null,null,null,"","","","","",""]
[39,"Main_18",null,null,null,null,null,null,"","","","","",""]
[40,"Main_19",null,null,null,null,null,null,"","","","","",""]
[41,"Main_20",null,null,null,null,null,null,"","","","","",""]
[42,"Main_21",null,null,null,null,null,null,"","","","","",""]
[43,"Main_22",null,null,null,null,null,null,"","","","","",""]
[44,"Main_23",null,null,null,null,null,null,"","","","","",""]
[45,"Main_24",null,null,null,null,null,null,"","","","","",""]
[46,"Main_25",null,null,null,null,null,null,"","","","","",""]
[47,"Dessert_1",null,null,null,null,null,null,"","","","","",""]
[48,"Dessert_2",null,null,null,null,null,null,"","","","","",""]
[49,"Dessert_3",null,null,null,null,null,null,"","","","","",""]
[50,"Dessert_4",null,null,null,null,null,null,"","","","","",""]
[51,"Dessert_5",null,null,null,null,null,null,"","","","","",""]
[52,"Dessert_6",null,null,null,null,null,null,"","","","","",""]
[53,"Dessert_7",null,null,null,null,null,null,"","","","","",""]
[54,"Dessert_8",null,null,null,null,null,null,"","","","","",""]
[55,"Dessert_9",null,null,null,null,null,null,"","","","","",""]
[56,"Dessert_10",null,null,null,null,null,null,"","","","","",""]
[57,"Dessert_11",null,null,null,null,null,null,"","","","","",""]
[58,"Dessert_12",null,null,null,null,null,null,"","","","","",""]
[59,"Dessert_13",null,null,null,null,null,null,"","","","","",""]
[60,"Dessert_14",null,null,null,null,null,null,"","","","","",""]
[61,"Dessert_15",null,null,null,null,null,null,"","","","","",""]
[62,"Dessert_16",null,null,null,null,null,null,"","","","","",""]
[63,"Dessert_17",null,null,null,null,null,null,"","","","","",""]
[64,"Dessert_18",null,null,null,null,null,null,"","","","","",""]
[65,"Dessert_19",null,null,null,null,null,null,"","","","","",""]
[{"$f":"+ROW()","v":66},"Dessert_20",null,null,null,null,null,null,"","","","","",""]
[67,"Vegetables_1",null,null,null,null,null,null,"","","","","",""]
[68,"Vegetables_2",null,null,null,null,null,null,"","","","","",""]
[69,"Vegetables_3",null,null,null,null,null,null,"","","","","",""]
[70,"Vegetables_4",null,null,null,null,null,null,"","","","","",""]
[71,"Vegetables_5",null,null,null,null,null,null,"","","","","",""]
[72,"Vegetables_6",null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(I$5,INDIRECT($B72),9,0),\"\")","v":""},"","","","",""]
[73,"Vegetables_7",null,null,null,null,null,null,"","","","","",""]
[74,"Vegetables_8",null,null,null,null,null,null,"","","","","",""]
[75,"Vegetables_9",null,null,null,null,null,null,"","","","","",""]
[76,"Vegetables_10",null,null,null,null,null,null,"","","","","",""]
[77,"Sides_1",null,null,null,null,null,null,"","","","","",""]
[78,"Sides_2",null,null,null,null,null,null,"","","","","",""]
[79,"Sides_3",null,null,null,null,null,null,"","","","","",""]
[80,"Sides_4",null,null,null,null,null,null,"","","","","",""]
[81,"Sides_5",null,null,null,null,null,null,"","","","","",""]
[82,"Sides_6",null,null,null,null,null,null,"","","","","",""]
[83,"Sides_7",null,null,null,null,null,null,"","","","","",""]
[84,"Sides_8",null,null,null,null,null,null,"","","","","",""]
[85,"Sides_9",null,null,null,null,null,null,"","","","","",""]
[86,"Sides_10",null,null,null,null,null,null,"","","","","",""]
[87,"Other_1",null,null,null,null,null,null,"","","","","",""]
[88,"Other_2",null,null,null,null,null,null,"","","","","",""]
[89,"Other_3",null,null,null,null,null,null,"","","","","",""]
[90,"Other_4",null,null,null,null,null,null,"","","","","",""]
[91,"Other_5",null,null,null,null,null,null,"","","","","",""]
[92,"Other_6",null,null,null,null,null,null,"","","","","",""]
[93,"Other_7",null,null,null,null,null,null,"","","","","",""]
[94,"Other_8",null,null,null,null,null,null,"","","","","",""]
[95,"Other_9",null,null,null,null,null,null,"","","","","",""]
[96,"Other_10",null,null,null,null,null,null,"","","","","",""]
[97,"Other_11",null,null,null,null,null,null,"","","","","",""]
[98,"Other_12",null,null,null,null,null,null,"","","","","",""]
[99,"Other_13",null,null,null,null,null,null,"","","","","",""]
[100,"Other_14",null,null,null,null,null,null,"","","","","",""]
[101,"Other_15",null,null,null,null,null,null,"","","","","",""]
[102,"Other_16",null,null,null,null,null,null,"","","","","",""]
[103,"Other_17",null,null,null,null,null,null,"","","","","",""]
[104,"Other_18",null,null,null,null,null,null,"","","","","",""]
[105,"Other_19",null,null,null,null,null,null,"","","","","",""]
[106,"Other_20",null,null,null,null,null,null,"","","","","",""]

{"sheet":"Ingredient list","index":1,"n_rows":312,"n_cols":7,"rows_kept":312,"cut":false,"hidden":false,"merged":[]}
["Lookup","MainGroup","SubGroup","Ingredient","Price_unit","Unit","Empty"]
[{"$f":"+CONCATENATE(C2,D2)","v":""}]
[{"$f":"+CONCATENATE(C3,D3)","v":"0"},{"$f":"+B2","v":0},{"$f":"+C2","v":0}]
["0",{"$f":"+B3","v":0},{"$f":"+C3","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["",0]
["0",0,{"$f":"+C21","v":0}]
["0",0,{"$f":"+C22","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["",0]
["0",0,{"$f":"+C32","v":0}]
["0",0,{"$f":"+C33","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["",{"$f":"+B38","v":0}]
["0",{"$f":"+B44","v":0},{"$f":"+C44","v":0}]
["0",0,{"$f":"+C45","v":0}]
[{"$f":"+CONCATENATE(C47,D47)","v":"0"},{"$f":"+B46","v":0},{"$f":"+C46","v":0}]
["0",0,0]
["0",0,0]
[{"$f":"+CONCATENATE(C50,D50)","v":"0"},{"$f":"+B49","v":0},{"$f":"+C49","v":0}]
["0",0,0]
["0",0,0]
[{"$f":"+CONCATENATE(C53,D53)","v":"0"},{"$f":"+B47","v":0},{"$f":"+C47","v":0}]
[{"$f":"+CONCATENATE(C54,D54)","v":""},{"$f":"+B43","v":0}]
["0",0,{"$f":"+C54","v":0}]
["0",0,{"$f":"+C55","v":0}]
["0",0,0]
["0",0,0]
["",0]
["0",0,{"$f":"+C59","v":0}]
["0",0,{"$f":"+C60","v":0}]
[{"$f":"+CONCATENATE(C62,D62)","v":"0"},0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["",0]
["0",0,{"$f":"+C68","v":0}]
["0",0,{"$f":"+C69","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",{"$f":"+B77","v":0},0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["",0]
["0",0,{"$f":"+C87","v":0}]
["0",0,{"$f":"+C88","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["Dairy_Milk","Diary","Dairy_Milk"]
["Dairy_MilkSødmælk",{"$f":"+B99","v":"Diary"},{"$f":"+C99","v":"Dairy_Milk"},"Sødmælk",10,"ltr"]
["Dairy_MilkKærnemælk",{"$f":"+B100","v":"Diary"},{"$f":"+C100","v":"Dairy_Milk"},"Kærnemælk",10,"ltr"]
["Dairy_MilkFløde, piske","Diary","Dairy_Milk","Fløde, piske",10,"ltr"]
["Dairy_MilkFløde, double","Diary","Dairy_Milk","Fløde, double",10,"ltr"]
["Dairy_MilkCF 38% (1/2 ltr)","Diary","Dairy_Milk","CF 38% (1/2 ltr)",10,"kg"]
["Dairy_Milk","Diary","Dairy_Milk"]
["Dairy_Milk","Diary","Dairy_Milk"]
["Dairy_Milk","Diary","Dairy_Milk"]
["Dairy_Milk","Diary","Dairy_Milk"]
[{"$f":"+CONCATENATE(C109,D109)","v":"Dairy_Egg"},"Diary","Dairy_Egg"]
["Dairy_EggPast. Blommer","Diary",{"$f":"+C109","v":"Dairy_Egg"},"Past. Blommer",10,"dnk"]
["Dairy_EggPast. Hvider","Diary",{"$f":"+C110","v":"Dairy_Egg"},"Past. Hvider",10,"dnk"]
["Dairy_Egghele æg","Diary","Dairy_Egg","hele æg",10,"dnk"]
["Dairy_Egg","Diary","Dairy_Egg"]
[{"$f":"+CONCATENATE(C114,D114)","v":"Dairy_Egg"},{"$f":"+B113","v":"Diary"},{"$f":"+C113","v":"Dairy_Egg"}]
["Dairy_Egg","Diary","Dairy_Egg"]
["Dairy_Cheese","Diary","Dairy_Cheese"]
["Dairy_CheeseComté","Diary",{"$f":"+C116","v":"Dairy_Cheese"},"Comté",10,"kg"]
["Dairy_CheeseManchego","Diary",{"$f":"+C117","v":"Dairy_Cheese"},"Manchego",10,"kg"]
["Dairy_Cheesemozerella","Diary","Dairy_Cheese","mozerella",10,"kg"]
["Dairy_CheeseFrrisk ost","Diary","Dairy_Cheese","Frrisk ost",10,"kg"]
[{"$f":"+CONCATENATE(C121,D121)","v":"Dairy_CheeseRicotta"},{"$f":"+B120","v":"Diary"},{"$f":"+C120","v":"Dairy_Cheese"},"Ricotta",10,"kg"]
[{"$f":"+CONCATENATE(C122,D122)","v":"Dairy_CheeseCheddar, skiver"},{"$f":"+B121","v":"Diary"},{"$f":"+C121","v":"Dairy_Cheese"},"Cheddar, skiver",10,"pk"]
["Dairy_CheeseParmesan","Diary","Dairy_Cheese","Parmesan",10,"kg"]
["Dairy_CheeseBrie de DK","Diary","Dairy_Cheese","Brie de DK",10,"kg"]
["Dairy_CheeseDigekrone","Diary","Dairy_Cheese","Digekrone",10,"kg"]
[{"$f":"+CONCATENATE(C126,D126)","v":"Dairy_CheeseFeta"},{"$f":"+B125","v":"Diary"},{"$f":"+C125","v":"Dairy_Cheese"},"Feta",10,"ds"]
["Dairy_Cheese","Diary","Dairy_Cheese"]
["Dairy_Cheese","Diary","Dairy_Cheese"]
["Dairy_Cheese","Diary","Dairy_Cheese"]
["Dairy_Cheese","Diary","Dairy_Cheese"]
[{"$f":"+CONCATENATE(C131,D131)","v":"Dairy_Cheese"},{"$f":"+B130","v":"Diary"},"Dairy_Cheese"]
["Dairy_Butter","Diary","Dairy_Butter"]
["Dairy_Buttersmør,klaret 1kg","Diary",{"$f":"+C132","v":"Dairy_Butter"},"smør,klaret 1kg",10,"sp"]
["Dairy_ButterSmør usaltet 250g","Diary",{"$f":"+C133","v":"Dairy_Butter"},"Smør usaltet 250g",10,"pk"]
["Dairy_ButterRullesmør","Diary","Dairy_Butter","Rullesmør",10,"rulle"]
["Dairy_ButterSmør, klaret 1,8kg","Diary","Dairy_Butter","Smør, klaret 1,8kg",10,"sp"]
["Dairy_Butter","Diary","Dairy_Butter"]
["Dairy_Butter","Diary","Dairy_Butter"]
[{"$f":"+CONCATENATE(C139,D139)","v":""}]
["0",{"$f":"+B139","v":0},{"$f":"+C139","v":0}]
["0",0,{"$f":"+C140","v":0}]
[{"$f":"+CONCATENATE(C142,D142)","v":"0"},{"$f":"+B141","v":0},{"$f":"+C141","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
[{"$f":"+CONCATENATE(C182,D182)","v":"0"},{"$f":"+B181","v":0},{"$f":"+C181","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
["","Grocery"]
["0",{"$f":"+B186","v":"Grocery"},{"$f":"+C186","v":0}]
["0","Grocery",{"$f":"+C187","v":0}]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
[{"$f":"+CONCATENATE(C197,D197)","v":"0"},{"$f":"+B196","v":"Grocery"},{"$f":"+C196","v":0}]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["Grocery_DryGoods","Grocery","Grocery_DryGoods"]
["Grocery_DryGoodsLinguini","Grocery",{"$f":"+C213","v":"Grocery_DryGoods"},"Linguini",25,"kg"]
["Grocery_DryGoodsTubetti","Grocery",{"$f":"+C214","v":"Grocery_DryGoods"},"Tubetti",25,"ps"]
["Grocery_DryGoodsDiv Pasta",{"$f":"+B215","v":"Grocery"},"Grocery_DryGoods","Div Pasta",25,"kg"]
["Grocery_DryGoodsPuntalette","Grocery","Grocery_DryGoods","Puntalette",25,"ps"]
["Grocery_DryGoods","Grocery","Grocery_DryGoods"]
["Grocery_DryGoodsSyltede Agurker","Grocery","Grocery_DryGoods","Syltede Agurker",25,"ds"]
["Grocery_DryGoodsJalapeños","Grocery","Grocery_DryGoods","Jalapeños",25,"ds"]
["Grocery_DryGoodsBonduelle majs","Grocery","Grocery_DryGoods","Bonduelle majs",25,"ds"]
["Grocery_DryGoodsFlåede tomater","Grocery","Grocery_DryGoods","Flåede tomater",25,"ds"]
["Grocery_DryGoodsTomat cons","Grocery","Grocery_DryGoods","Tomat cons",25,"ds"]
[{"$f":"+CONCATENATE(C224,D224)","v":"Grocery_DryGoodsOliven u sten"},"Grocery","Grocery_DryGoods","Oliven u sten",25,"sp"]
["Grocery_DryGoodsPiquillos","Grocery","Grocery_DryGoods","Piquillos",25,"gl"]
["Grocery_DryGoodsKapers","Grocery","Grocery_DryGoods","Kapers",25,"bt"]
["Grocery_DryGoodssnegle","Grocery","Grocery_DryGoods","snegle",25,"ds"]
["Grocery_DryGoodsSiracha","Grocery","Grocery_DryGoods","Siracha",25,"fl"]
["Grocery_DryGoodskimche","Grocery","Grocery_DryGoods","kimche",25,"fl"]
["Grocery_DryGoodsDijon senep","Grocery","Grocery_DryGoods","Dijon senep",25,"sp"]
["Grocery_DryGoodsGrov sennep","Grocery","Grocery_DryGoods","Grov sennep",25,"gl"]
["Grocery_DryGoodsFransk sennep","Grocery","Grocery_DryGoods","Fransk sennep",25,"fl"]
["Grocery_DryGoodsKetchup","Grocery","Grocery_DryGoods","Ketchup",25,"dnk"]
["Grocery_DryGoodsHvidvin","Grocery","Grocery_DryGoods","Hvidvin",25,"ltr"]
["Grocery_DryGoods","Grocery","Grocery_DryGoods",null,0,"fl"]
["Grocery_DryGoods","Grocery","Grocery_DryGoods",null,0,"fl"]
["Grocery_DryGoods","Grocery","Grocery_DryGoods"]
["Grocery_DryGoodsAkacie Honning","Grocery","Grocery_DryGoods","Akacie Honning",25,"gl"]
[{"$f":"+CONCATENATE(C239,D239)","v":"Grocery_DryGoodsDe lusé Cógnac"},{"$f":"+B238","v":"Grocery"},{"$f":"+C238","v":"Grocery_DryGoods"},"De lusé Cógnac",25,"fl"]
["Grocery_DryGoodsSoya sc","Grocery","Grocery_DryGoods","Soya sc",25,"fl"]
["Grocery_DryGoodsKyllinge fond","Grocery","Grocery_DryGoods","Kyllinge fond",25,"fl"]
["Grocery_DryGoodsreje fond","Grocery","Grocery_DryGoods","reje fond",25,"fl"]
["Grocery_DryGoodsSvampefond","Grocery","Grocery_DryGoods","Svampefond",25,"fl"]
["Grocery_DryGoodsOksehale jus","Grocery","Grocery_DryGoods","Oksehale jus",25,"fl"]
["Grocery_DryGoodsTrøffelolie","Grocery","Grocery_DryGoods","Trøffelolie",25,"fl"]
["Grocery_DryGoodsValnødeolie","Grocery","Grocery_DryGoods","Valnødeolie",25,"fl"]
["Grocery_DryGoods","Grocery","Grocery_DryGoods",null,25]
["Grocery_DryGoodsFint/groft salt","Grocery","Grocery_DryGoods","Fint/groft salt",25,"pk"]
["Grocery_DryGoodsFlagesalt","Grocery","Grocery_DryGoods","Flagesalt",25,"sp"]
["Grocery_DryGoodsSort peber, hel","Grocery","Grocery_DryGoods","Sort peber, hel",25,"kg"]
["Grocery_DryGoods","Grocery","Grocery_DryGoods",null,25]
["Grocery_DryGoodsHvidvinseddike","Grocery","Grocery_DryGoods","Hvidvinseddike",25,"dnk"]
["Grocery_DryGoodsBalsamico eddike","Grocery","Grocery_DryGoods","Balsamico eddike",25,"dnk"]
["Grocery_DryGoodsLagereddike","Grocery","Grocery_DryGoods","Lagereddike",25,"dnk"]
["Grocery_DryGoodsÆble eddike Meyer","Grocery","Grocery_DryGoods","Æble eddike Meyer",25,"dnk"]
["Grocery_DryGoodsRisvins eddike","Grocery","Grocery_DryGoods","Risvins eddike",25,"fl"]
["Grocery_DryGoods","Grocery","Grocery_DryGoods",null,25]
["Grocery_DryGoodsFriture olie","Grocery","Grocery_DryGoods","Friture olie",25,"dnk"]
["Grocery_DryGoodsRaps olie","Grocery","Grocery_DryGoods","Raps olie",25,"dnk"]
["Grocery_DryGoods","Grocery","Grocery_DryGoods",null,25]
["Grocery_DryGoodsbage spry","Grocery","Grocery_DryGoods","bage spry",25,"fl"]
["Grocery_DryGoodsnacho chips","Grocery","Grocery_DryGoods","nacho chips",25,"ps"]
["Grocery_DryGoodsdiv.s krydderier","Grocery","Grocery_DryGoods","div.s krydderier",25,"stk"]
["Grocery_DryGoods","Grocery","Grocery_DryGoods",null,25]
["Grocery_DryGoods","Grocery","Grocery_DryGoods",null,25]
["Grocery_DryGoods","Grocery","Grocery_DryGoods",null,25]
["","Grocery",null,null,25]
["0","Grocery",{"$f":"+C267","v":0}]
["0","Grocery",{"$f":"+C268","v":0}]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
["0","Grocery",0]
[{"$f":"+CONCATENATE(C278,D278)","v":""}]
["0",{"$f":"+B278","v":0},{"$f":"+C278","v":0}]
["0",0,{"$f":"+C279","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
[{"$f":"+CONCATENATE(C284,D284)","v":"0"},{"$f":"+B283","v":0},{"$f":"+C283","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
[{"$f":"+CONCATENATE(C291,D291)","v":"0"},{"$f":"+B290","v":0},{"$f":"+C290","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
[{"$f":"+CONCATENATE(C296,D296)","v":"0"},{"$f":"+B295","v":0},{"$f":"+C295","v":0}]
[""]
["0",{"$f":"+B297","v":0},{"$f":"+C297","v":0}]
["0",0,{"$f":"+C298","v":0}]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
["0",0,0]
[{"$f":"+CONCATENATE(C310,D310)","v":"0"},{"$f":"+B309","v":0},{"$f":"+C309","v":0}]
["0",0,0]
[{"$f":"+CONCATENATE(C312,D312)","v":"0"},0,0]

{"sheet":"Starter_1","index":2,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,2,0,5],[37,1,37,8],[38,1,38,8],[39,1,39,8],[49,1,49,8],[40,1,40,8],[41,1,41,8],[42,1,42,8],[43,1,43,8],[44,1,44,8],[48,1,48,8]]}
[{"$f":"+ROW()","v":1},"Name of course",{"$f":"IFERROR(VLOOKUP($C$4,List_items!$B:$I,2,0),\"\")","v":"Starter nr 1"},null,null,null,"Calc Price to GM",null,{"$f":"+IFERROR(ROUND(I36/(1-I7)*1.25,2),\"\")","v":7.09}]
[{"$f":"+ROW()","v":2},"Restaurant",{"$f":"+List_items!$C$1","v":"BUTIK XXYY"},null,null,null,"Menu Price, act",null,{"$f":"+VLOOKUP($C$4,List_items!$B:$L,6,0)","v":100}]
[3,"At menu form/updated",null,{"$f":"IFERROR(VLOOKUP($C$4,List_items!$B:$I,3,0),\"\")","v":"00:00:00"},{"$f":"+VLOOKUP($C$4,List_items!$B:$I,4,0)","v":"00:00:00"},null,"Menu Price, ex VAT",null,{"$f":"IFERROR(ROUND(I2/(1+List_items!C2),0),\"\")","v":80}]
[4,"Fane_item value","Starter_1",null,null,null,"Cost, 1 unit",null,{"$f":"+IFERROR(ROUND(I36/H8,2),\"\")","v":5.67}]
[5,null,null,null,null,null,"Gr Profit, act",null,{"$f":"+IFERROR(I3-I4,\"\")","v":74.33}]
[6,null,null,null,null,null,"Gr Margin, act",null,{"$f":"+IFERROR(ROUND(I5/I3,3),\"\")","v":0.92900000000000005}]
[7,null,null,null,null,null,"GM, goal",null,{"$f":"+VLOOKUP($C$4,List_items!$B:$L,7,0)","v":0}]
[8,null,null,null,null,null,"Covers:",{"$f":"+VLOOKUP($C$4,List_items!$B:$L,5,0)","v":1}]
[9,"MainGroup","Ingredients","Net dish","Unit","Waste","Total use","Unit Cost","Costpris"]
[10,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B10,$C10),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,{"$f":"IFERROR(ROUND(D10/(1-F10),3),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE($B10,$C10),'Ingredient list'!$A:$F,5,0),\"\")","v":0},{"$f":"IFERROR(G10*H10,\"\")","v":0}]
[11,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B11,$C11),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,{"$f":"IFERROR(ROUND(D11/(1-F11),3),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE($B11,$C11),'Ingredient list'!$A:$F,5,0),\"\")","v":0},{"$f":"IFERROR(G11*H11,\"\")","v":0}]
[12,"Dairy_milk","Sødmælk",0.3,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B12,$C12),'Ingredient list'!$A:$F,6,0),\"\")","v":"ltr"},0.2,0.375,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B12,$C12),'Ingredient list'!$A:$F,5,0),\"\")","v":10},3.75]
[13,"Dairy_cheese","Frrisk ost",2.5000000000000001E-2,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B13,$C13),'Ingredient list'!$A:$F,6,0),\"\")","v":"kg"},null,2.5000000000000001E-2,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B13,$C13),'Ingredient list'!$A:$F,5,0),\"\")","v":10},0.25]
[14,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B14,$C14),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B14,$C14),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[15,"Dairy_butter","Smør, klaret 1,8kg",0.15,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B15,$C15),'Ingredient list'!$A:$F,6,0),\"\")","v":"sp"},0.1,0.16700000000000001,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B15,$C15),'Ingredient list'!$A:$F,5,0),\"\")","v":10},1.6700000000000002]
[16,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B16,$C16),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B16,$C16),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[17,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B17,$C17),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B17,$C17),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[18,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B18,$C18),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B18,$C18),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[19,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B19,$C19),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B19,$C19),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[20,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B20,$C20),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B20,$C20),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[21,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B21,$C21),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B21,$C21),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[22,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B22,$C22),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B22,$C22),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[23,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B23,$C23),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B23,$C23),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[24,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B24,$C24),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B24,$C24),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[25,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B25,$C25),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B25,$C25),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[26,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B26,$C26),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B26,$C26),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[27,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B27,$C27),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B27,$C27),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[28,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B28,$C28),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B28,$C28),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[29,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B29,$C29),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B29,$C29),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[30,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B30,$C30),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B30,$C30),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[31,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B31,$C31),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B31,$C31),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[32,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B32,$C32),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B32,$C32),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[33,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B33,$C33),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B33,$C33),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[34,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B34,$C34),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B34,$C34),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[35,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B35,$C35),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B35,$C35),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[36,"Fremgangs måde ",null,null,null,null,"Costpris total",null,{"$f":"SUM(I10:I35)","v":5.67}]
[37,"COMMENTS"]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]

{"sheet":"Starter_2","index":3,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[0,2,0,5],[43,1,43,8],[44,1,44,8],[48,1,48,8],[49,1,49,8],[37,1,37,8],[38,1,38,8],[39,1,39,8],[40,1,40,8],[41,1,41,8],[42,1,42,8]]}
[{"$f":"+ROW()","v":1},"Name of course",{"$f":"IFERROR(VLOOKUP($C$4,List_items!$B:$I,2,0),\"\")","v":"Starter nr 2"},null,null,null,"Calc Price",null,{"$f":"+IFERROR(ROUND(I36/(1-I7)*1.25,2),\"\")","v":22.58}]
[{"$f":"+ROW()","v":2},"Restaurant",{"$f":"+List_items!$C$1","v":"BUTIK XXYY"},null,null,null,"Menu Price, fixed",null,{"$f":"+VLOOKUP($C$4,List_items!$B:$L,6,0)","v":100}]
[3,"At menu form/updated",null,{"$f":"IFERROR(VLOOKUP($C$4,List_items!$B:$I,3,0),\"\")","v":"00:00:00"},{"$f":"+VLOOKUP($C$4,List_items!$B:$I,4,0)","v":"00:00:00"},null,"Menu Price, ex VAT",null,{"$f":"IFERROR(ROUND(I2/(1+List_items!C2),0),\"\")","v":80}]
[4,"Fane_item value","Starter_2",null,null,null,"Cost, 1 unit",null,{"$f":"+IFERROR(ROUND(I36/H8,2),\"\")","v":18.059999999999999}]
[5,null,null,null,null,null,"Gr Profit, act",null,{"$f":"+IFERROR(I3-I4,\"\")","v":61.94}]
[6,null,null,null,null,null,"Gr Margin, act",null,{"$f":"+IFERROR(ROUND(I5/I3,3),\"\")","v":0.77400000000000002}]
[7,null,null,null,null,null,"GM, goal",null,{"$f":"+VLOOKUP($C$4,List_items!$B:$L,7,0)","v":0}]
[8,null,null,null,null,null,"Covers:",{"$f":"+VLOOKUP($C$4,List_items!$B:$L,5,0)","v":1}]
[9,"MainGroup","Ingredients","Net dish","Unit","Waste","Total use","Unit Cost","Costpris"]
[10,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B10,$C10),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,{"$f":"IFERROR(ROUND(D10/(1-F10),3),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE($B10,$C10),'Ingredient list'!$A:$F,5,0),\"\")","v":0},{"$f":"IFERROR(G10*H10,\"\")","v":0}]
[11,"Dairy_milk","Sødmælk",0.5,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B11,$C11),'Ingredient list'!$A:$F,6,0),\"\")","v":"ltr"},0.1,{"$f":"IFERROR(ROUND(D11/(1-F11),3),\"\")","v":0.55600000000000005},{"$f":"IFERROR(VLOOKUP(CONCATENATE($B11,$C11),'Ingredient list'!$A:$F,5,0),\"\")","v":10},{"$f":"IFERROR(G11*H11,\"\")","v":5.5600000000000005}]
[12,"Dairy_egg","hele æg",1,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B12,$C12),'Ingredient list'!$A:$F,6,0),\"\")","v":"dnk"},0.2,1.25,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B12,$C12),'Ingredient list'!$A:$F,5,0),\"\")","v":10},12.5]
[13,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B13,$C13),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B13,$C13),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[14,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B14,$C14),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B14,$C14),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[15,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B15,$C15),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B15,$C15),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[16,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B16,$C16),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B16,$C16),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[17,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B17,$C17),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B17,$C17),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[18,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B18,$C18),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B18,$C18),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[19,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B19,$C19),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B19,$C19),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[20,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B20,$C20),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B20,$C20),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[21,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B21,$C21),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B21,$C21),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[22,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B22,$C22),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B22,$C22),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[23,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B23,$C23),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B23,$C23),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[24,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B24,$C24),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B24,$C24),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[25,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B25,$C25),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B25,$C25),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[26,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B26,$C26),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B26,$C26),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[27,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B27,$C27),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B27,$C27),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[28,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B28,$C28),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B28,$C28),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[29,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B29,$C29),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B29,$C29),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[30,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B30,$C30),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B30,$C30),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[31,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B31,$C31),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B31,$C31),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[32,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B32,$C32),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B32,$C32),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[33,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B33,$C33),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B33,$C33),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[34,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B34,$C34),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B34,$C34),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[35,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B35,$C35),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B35,$C35),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[36,"Fremgangs måde ",null,null,null,null,"Costpris total",null,{"$f":"SUM(I10:I35)","v":18.060000000000002}]
[37,"COMMENTS"]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]

{"sheet":"Main_1","index":4,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[43,1,43,8],[44,1,44,8],[48,1,48,8],[49,1,49,8],[0,2,0,5],[37,1,37,8],[38,1,38,8],[39,1,39,8],[40,1,40,8],[41,1,41,8],[42,1,42,8]]}
[{"$f":"+ROW()","v":1},"Name of course",{"$f":"IFERROR(VLOOKUP($C$4,List_items!$B:$I,2,0),\"\")","v":"Main nr 1"},null,null,null,"Calc Price",null,{"$f":"+IFERROR(ROUND(I36/(1-I7)*1.25,2),\"\")","v":33.78}]
[{"$f":"+ROW()","v":2},"Restaurant",{"$f":"+List_items!$C$1","v":"BUTIK XXYY"},null,null,null,"Menu Price, fixed",null,{"$f":"+VLOOKUP($C$4,List_items!$B:$L,6,0)","v":225}]
[3,"At menu form/updated",null,{"$f":"IFERROR(VLOOKUP($C$4,List_items!$B:$I,3,0),\"\")","v":"00:00:00"},{"$f":"+VLOOKUP($C$4,List_items!$B:$I,4,0)","v":"00:00:00"},null,"Menu Price, ex VAT",null,{"$f":"IFERROR(ROUND(I2/(1+List_items!C2),0),\"\")","v":180}]
[4,"Fane_item value","Main_1",null,null,null,"Cost, 1 unit",null,{"$f":"+IFERROR(ROUND(I36/H8,2),\"\")","v":27.03}]
[5,null,null,null,null,null,"Gr Profit, act",null,{"$f":"+IFERROR(I3-I4,\"\")","v":152.97}]
[6,null,null,null,null,null,"Gr Margin, act",null,{"$f":"+IFERROR(ROUND(I5/I3,3),\"\")","v":0.85}]
[7,null,null,null,null,null,"GM, goal",null,{"$f":"+VLOOKUP($C$4,List_items!$B:$L,7,0)","v":0}]
[8,null,null,null,null,null,"Covers:",{"$f":"+VLOOKUP($C$4,List_items!$B:$L,5,0)","v":1}]
[9,"MainGroup","Ingredients","Net dish","Unit","Waste","Total use","Unit Cost","Costpris"]
[10,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B10,$C10),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,{"$f":"IFERROR(ROUND(D10/(1-F10),3),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE($B10,$C10),'Ingredient list'!$A:$F,5,0),\"\")","v":0},{"$f":"IFERROR(G10*H10,\"\")","v":0}]
[11,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B11,$C11),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,{"$f":"IFERROR(ROUND(D11/(1-F11),3),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE($B11,$C11),'Ingredient list'!$A:$F,5,0),\"\")","v":0},{"$f":"IFERROR(G11*H11,\"\")","v":0}]
[12,"Grocery_DryGoods","Linguini",0.3,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B12,$C12),'Ingredient list'!$A:$F,6,0),\"\")","v":"kg"},0.2,0.375,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B12,$C12),'Ingredient list'!$A:$F,5,0),\"\")","v":25},9.375]
[13,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B13,$C13),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B13,$C13),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[14,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B14,$C14),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B14,$C14),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[15,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B15,$C15),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B15,$C15),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[16,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B16,$C16),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B16,$C16),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[17,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B17,$C17),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B17,$C17),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[18,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B18,$C18),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B18,$C18),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[19,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B19,$C19),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B19,$C19),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[20,"Dairy_milk","Sødmælk",1.5,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B20,$C20),'Ingredient list'!$A:$F,6,0),\"\")","v":"ltr"},0.15,1.7649999999999999,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B20,$C20),'Ingredient list'!$A:$F,5,0),\"\")","v":10},17.649999999999999]
[21,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B21,$C21),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B21,$C21),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[22,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B22,$C22),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B22,$C22),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[23,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B23,$C23),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B23,$C23),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[24,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B24,$C24),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B24,$C24),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[25,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B25,$C25),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B25,$C25),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[26,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B26,$C26),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B26,$C26),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[27,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B27,$C27),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B27,$C27),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[28,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B28,$C28),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B28,$C28),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[29,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B29,$C29),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B29,$C29),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[30,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B30,$C30),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B30,$C30),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[31,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B31,$C31),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B31,$C31),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[32,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B32,$C32),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B32,$C32),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[33,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B33,$C33),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B33,$C33),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[34,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B34,$C34),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B34,$C34),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[35,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B35,$C35),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B35,$C35),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[36,"Fremgangs måde ",null,null,null,null,"Costpris total",null,{"$f":"SUM(I10:I35)","v":27.024999999999999}]
[37,"COMMENTS"]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]

{"sheet":"Main_2","index":5,"n_rows":50,"n_cols":9,"rows_kept":50,"cut":false,"hidden":false,"merged":[[43,1,43,8],[44,1,44,8],[48,1,48,8],[49,1,49,8],[0,2,0,5],[37,1,37,8],[38,1,38,8],[39,1,39,8],[40,1,40,8],[41,1,41,8],[42,1,42,8]]}
[{"$f":"+ROW()","v":1},"Name of course",{"$f":"IFERROR(VLOOKUP($C$4,List_items!$B:$I,2,0),\"\")","v":"Main nr 2"},null,null,null,"Calc Price",null,{"$f":"+IFERROR(ROUND(I36/(1-I7)*1.25,2),\"\")","v":36.72}]
[{"$f":"+ROW()","v":2},"Restaurant",{"$f":"+List_items!$C$1","v":"BUTIK XXYY"},null,null,null,"Menu Price, fixed",null,{"$f":"+VLOOKUP($C$4,List_items!$B:$L,6,0)","v":295}]
[3,"At menu form/updated",null,{"$f":"IFERROR(VLOOKUP($C$4,List_items!$B:$I,3,0),\"\")","v":"00:00:00"},{"$f":"+VLOOKUP($C$4,List_items!$B:$I,4,0)","v":"00:00:00"},null,"Menu Price, ex VAT",null,{"$f":"IFERROR(ROUND(I2/(1+List_items!C2),0),\"\")","v":236}]
[4,"Fane_item value","Main_2",null,null,null,"Cost, 1 unit",null,{"$f":"+IFERROR(ROUND(I36/H8,2),\"\")","v":29.38}]
[5,null,null,null,null,null,"Gr Profit, act",null,{"$f":"+IFERROR(I3-I4,\"\")","v":206.62}]
[6,null,null,null,null,null,"Gr Margin, act",null,{"$f":"+IFERROR(ROUND(I5/I3,3),\"\")","v":0.876}]
[7,null,null,null,null,null,"GM, goal",null,{"$f":"+VLOOKUP($C$4,List_items!$B:$L,7,0)","v":0}]
[8,null,null,null,null,null,"Covers:",{"$f":"+VLOOKUP($C$4,List_items!$B:$L,5,0)","v":1}]
[9,"MainGroup","Ingredients","Net dish","Unit","Waste","Total use","Unit Cost","Costpris"]
[10,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B10,$C10),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,{"$f":"IFERROR(ROUND(D10/(1-F10),3),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE($B10,$C10),'Ingredient list'!$A:$F,5,0),\"\")","v":0},{"$f":"IFERROR(G10*H10,\"\")","v":0}]
[11,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B11,$C11),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,{"$f":"IFERROR(ROUND(D11/(1-F11),3),\"\")","v":0},{"$f":"IFERROR(VLOOKUP(CONCATENATE($B11,$C11),'Ingredient list'!$A:$F,5,0),\"\")","v":0},{"$f":"IFERROR(G11*H11,\"\")","v":0}]
[12,"Grocery_DryGoods","Div Pasta",0.3,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B12,$C12),'Ingredient list'!$A:$F,6,0),\"\")","v":"kg"},0.2,0.375,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B12,$C12),'Ingredient list'!$A:$F,5,0),\"\")","v":25},9.375]
[13,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B13,$C13),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B13,$C13),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[14,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B14,$C14),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B14,$C14),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[15,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B15,$C15),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B15,$C15),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[16,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B16,$C16),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B16,$C16),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[17,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B17,$C17),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B17,$C17),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[18,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B18,$C18),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B18,$C18),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[19,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B19,$C19),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B19,$C19),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[20,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B20,$C20),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B20,$C20),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[21,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B21,$C21),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B21,$C21),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[22,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B22,$C22),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B22,$C22),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[23,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B23,$C23),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B23,$C23),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[24,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B24,$C24),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B24,$C24),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[25,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B25,$C25),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B25,$C25),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[26,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B26,$C26),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B26,$C26),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[27,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B27,$C27),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B27,$C27),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[28,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B28,$C28),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B28,$C28),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[29,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B29,$C29),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B29,$C29),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[30,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B30,$C30),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B30,$C30),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[31,"Dairy_milk","Sødmælk",2,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B31,$C31),'Ingredient list'!$A:$F,6,0),\"\")","v":"ltr"},null,2,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B31,$C31),'Ingredient list'!$A:$F,5,0),\"\")","v":10},20]
[32,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B32,$C32),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B32,$C32),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[33,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B33,$C33),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B33,$C33),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[34,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B34,$C34),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B34,$C34),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[35,null,null,null,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B35,$C35),'Ingredient list'!$A:$F,6,0),\"\")","v":0},null,0,{"$f":"IFERROR(VLOOKUP(CONCATENATE($B35,$C35),'Ingredient list'!$A:$F,5,0),\"\")","v":0},0]
[36,"Fremgangs måde ",null,null,null,null,"Costpris total",null,{"$f":"SUM(I10:I35)","v":29.375}]
[37,"COMMENTS"]
[38]
[39]
[40]
[41]
[42]
[43]
[44]
[45]
[46]
[47]
[48]
[49]
[50]

{"sheet":"Opslag","index":6,"n_rows":12,"n_cols":2,"rows_kept":12,"cut":false,"hidden":false,"merged":[]}
["DKK",2]
["EUR",3]
["GBP",4]
[]
[]
["MainGroup"]
[]
["Dairy_butter"]
["Dairy_cheese"]
["Dairy_egg"]
["Dairy_milk"]
["Grocery_DryGoods"]