{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Sheet1","Sheet2","Sheet3"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":1,"defined_names":3,"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":"Sheet1","index":0,"n_rows":52,"n_cols":7,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[null,null,null,"Skema"]
[null,null,null,"Tema","Kunde","Kr"]
[null,null,null,"Licens","Søhøj park",60000]
[null,null,null,"Licens","Resultat",{"$f":"SUM(F9)","v":60000}]
[null,null,null,"Licens","Søhøj park en",20000]
[null,null,null,"Butik","Søhøj park",40000]
[null,null,null,"Butik","Søhøj Center",30000]
[null,null,null,"Butik","Søhøj Center",40000]
[null,null,null,"Butik","Søhøj park",20000]
[null,null,null,"Butik","Søhøj Center",10000]
[null,null,null,"Butik","Søhøj park",10000]
[null,null,null,"Butik","Søhøj park",30000]
[null,null,null,"Butik","Resultat",{"$f":"SUM(F11:F18)","v":200000}]
[null,null,null,"Sæsonvarer","Søhøj park",15000]
[null,null,null,"Sæsonvarer","Søhøj park",20000]
[null,null,null,"Sæsonvarer","Søhøj Center",10000]
[null,null,null,"Sæsonvarer","Søhøj Center",40000]
[null,null,null,"Sæsonvarer","Søhøj park",30000]
[null,null,null,"Sæsonvarer","Søhøj park",10000]
[null,null,null,"Sæsonvarer","Resultat",{"$f":"SUM(F20:F25)","v":125000}]
[null,null,null,"Miniput","Søhøj park",5000]
[null,null,null,"Miniput","Søhøj Center",10000]
[null,null,null,"Miniput","Søhøj park",20000]
[null,null,null,"Miniput","Resultat",30000]
[null,null,null,"Totale resultat","",{"$f":"F10+F19+F30","v":290000}]
[]
[]
[]
[]
[]
[]
[null,null,null,"Søhøj park",{"$f":"$D$9","v":"Licens"},{"$f":"F9","v":60000},{"$f":"xsum($D$9:$D$30,E38,\"park\")","v":80000}]
[null,null,null,null,{"$f":"$D$11","v":"Licens"},{"$f":"F11+F12+F15+F17+F18","v":120000},{"$f":"xsum($D$9:$D$30,E39,\"park\")","v":80000}]
[null,null,null,null,{"$f":"$D$20","v":"Sæsonvarer"},{"$f":"F20+F21+F24+F25","v":75000},75000]
[null,null,null,null,{"$f":"$D$27","v":"Miniput"},{"$f":"F27+F29","v":25000},25000]
[null,null,null,null,"Mad",0,0]
[null,null,null,null,"Tøj",0,0]
[null,null,null,null,"Total",{"$f":"SUM(F38:F43)","v":280000}]
[]
[null,null,null,"Søhøj Center",{"$f":"$D$9","v":"Licens"},null,{"$f":"xsum($D$9:$D$30,E46,\"Center\")","v":0}]
[null,null,null,null,{"$f":"$D$11","v":"Licens"},null,{"$f":"xsum($D$9:$D$30,E47,\"Center\")","v":0}]
[null,null,null,null,{"$f":"$D$20","v":"Sæsonvarer"},null,50000]
[null,null,null,null,{"$f":"$D$27","v":"Miniput"},null,{"$f":"xsum($D$9:$D$30,E49,\"Center\")","v":10000}]
[null,null,null,null,"Mad",null,0]
[null,null,null,null,"Tøj",null,0]
[null,null,null,null,"Total",{"$f":"SUM(F46:F51)","v":0}]

{"sheet":"Sheet2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Sheet3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}