{"text_format":"1","workbook":"xlsx","n_sheets":4,"sheets":["Stamdata","Postering","Regnskab","Data"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":19,"comments":2,"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":"Stamdata","index":0,"n_rows":22,"n_cols":7,"rows_kept":22,"cut":false,"hidden":false,"merged":[[1,1,1,2],[1,4,1,6]]}
[null,{"$f":"\". . R e g n s k a b : \"&YEAR(C17)","v":". . R e g n s k a b : 2016"}]
[null,"Foreningen / klubbens navn",null,null,"Klub X"]
[]
[null,"Beholdningskonti","Beholdning",null,"Modkonti",null,"Posteringstekster"]
[null,"FormueFlex",66345.149999999994,null,"Kontingent",null,"Hævet i bank"]
[null,"Bank Alm.",13520,null,"Gaver",null,"Kontingentindtægt"]
[null,"Kasse",250,null,"Diverse",null,"Kontingent FK "]
[null,"Aktie",1000,null,"Kørsel",null,"Bestyrelsesmøde"]
[null,null,null,null,"Diæter",null,"Udbytte"]
[null,null,null,null,"Lommepenge",null,"Kørsel"]
[null,null,null,null,"Møder",null,"Diæter"]
[null,null,null,null,"Arrangementer",null,"Renter"]
[null,null,null,null,"Løntab"]
[]
[]
[]
[null,"Periode start","2016-01-01"]
[null,"Periode slut","2016-12-31"]
[null,"Formand","B. Andersen"]
[null,"Kasserer","P. Madsen"]
[null,"Revisor","K. Nielsen"]
[null,"Revisor"]

{"sheet":"Postering","index":1,"n_rows":1002,"n_cols":8,"rows_kept":1002,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dato","Bilag","Tekst","Konto","Indtægt","Udgift","Modkonto"]
[null,"2016-01-27",1,"Hævet i bank","Kasse",1000,null,"Bank Alm."]
[null,"2016-01-28",2,"Pennesæt A.B","Kasse",null,249,"Gaver"]
[null,"2016-01-29",3,"Kontingentindtægt Jan.","Bank Alm.",1560,null,"Kontingent"]
[null,"2016-02-24",4,"Vingave C.N 60 år","Bank Alm.",null,500,"Gaver"]
[null,"2016-02-26",5,"Kontingentindtægt Feb.","Bank Alm.",1560,null,"Kontingent"]
[null,"2016-03-03",6,"Vingave A.N 60 år","Bank Alm.",null,500,"Gaver"]
[null,"2016-03-08",7,"Udbytte aktie","Bank Alm.",73,null,"Diverse"]
[null,"2016-03-08",8,"Bowling","Bank Alm.",null,982.65,"Arrangementer"]
[null,"2016-03-31",9,"Kontingentindtægt Mar.","Bank Alm.",1560,null,"Kontingent"]
[null,"2016-04-18",10,"Kontingent FK Jan.kv.","Bank Alm.",null,1352,"Kontingent"]
[null,"2016-04-22",11,"Kørsel i afd. Og bank","Kasse",null,300,"Kørsel"]
[null,"2016-04-22",11,"Kontingentindberetning","Kasse",null,300,"Diæter"]
[null,"2016-05-04",12,"Kontingentindtægt Apr.","Bank Alm.",1560,null,"Kontingent"]
[null,"2016-05-25",13,"Revision ","Kasse",null,75,"Diæter"]
[null,"2016-05-25",14,"Revision ","Kasse",null,75,"Diæter"]
[null,"2016-05-31",15,"Kontingentindtægt  Maj.","Bank Alm.",1560,null,"Kontingent"]
[null,"2016-06-01",16,"Kort gebyr","Bank Alm.",null,200,"Diverse"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Sum",null,null,null,{"$f":"SUBTOTAL(109,F3:F1000)","v":8873},{"$f":"SUBTOTAL(109,G3:G1000)","v":4533.6499999999996}]

{"sheet":"Regnskab","index":2,"n_rows":95,"n_cols":5,"rows_kept":95,"cut":false,"hidden":true,"merged":[[0,0,0,6]]}
[{"$f":"\"Regnskab \"& YEAR(Stamdata!C17) &\" \"&Stamdata!E2","v":"Regnskab 2016 Klub X"}]
[]
[]
[null,null,"Indtægter",null," "]
[null,null,{"$f":"IF(Stamdata!E5<>\"\",Stamdata!E5,0)","v":"Kontingent"},null,{"$f":"IF(C5<>0,SUMPRODUCT((modkonto=C5)*(intægt)),0)","v":7800}]
[null,null,{"$f":"IF(Stamdata!E6<>\"\",Stamdata!E6,0)","v":"Gaver"},null,0]
[null,null,{"$f":"IF(Stamdata!E7<>\"\",Stamdata!E7,0)","v":"Diverse"},null,73]
[null,null,{"$f":"IF(Stamdata!E8<>\"\",Stamdata!E8,0)","v":"Kørsel"},null,0]
[null,null,{"$f":"IF(Stamdata!E9<>\"\",Stamdata!E9,0)","v":"Diæter"},null,0]
[null,null,{"$f":"IF(Stamdata!E10<>\"\",Stamdata!E10,0)","v":"Lommepenge"},null,0]
[null,null,{"$f":"IF(Stamdata!E11<>\"\",Stamdata!E11,0)","v":"Møder"},null,0]
[null,null,{"$f":"IF(Stamdata!E12<>\"\",Stamdata!E12,0)","v":"Arrangementer"},null,0]
[null,null,{"$f":"IF(Stamdata!E13<>\"\",Stamdata!E13,0)","v":"Løntab"},null,0]
[null,null,{"$f":"IF(Stamdata!E14<>\"\",Stamdata!E14,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E15<>\"\",Stamdata!E15,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E16<>\"\",Stamdata!E16,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E17<>\"\",Stamdata!E17,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E18<>\"\",Stamdata!E18,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E19<>\"\",Stamdata!E19,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E20<>\"\",Stamdata!E20,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E21<>\"\",Stamdata!E21,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E22<>\"\",Stamdata!E22,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E23<>\"\",Stamdata!E23,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E24<>\"\",Stamdata!E24,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E25<>\"\",Stamdata!E25,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E26<>\"\",Stamdata!E26,0)","v":0},null,0]
[null,null,null,null,{"$f":"SUM(E5:E26)","v":7873}]
[]
[null,null,"Udgifter"]
[null,null,{"$f":"IF(Stamdata!E5<>\"\",Stamdata!E5,0)","v":"Kontingent"},null,{"$f":"IF(C30<>0,SUMPRODUCT((modkonto=C30)*(udgift)),0)","v":1352}]
[null,null,{"$f":"IF(Stamdata!E6<>\"\",Stamdata!E6,0)","v":"Gaver"},null,1249]
[null,null,{"$f":"IF(Stamdata!E7<>\"\",Stamdata!E7,0)","v":"Diverse"},null,200]
[null,null,{"$f":"IF(Stamdata!E8<>\"\",Stamdata!E8,0)","v":"Kørsel"},null,300]
[null,null,{"$f":"IF(Stamdata!E9<>\"\",Stamdata!E9,0)","v":"Diæter"},null,450]
[null,null,{"$f":"IF(Stamdata!E10<>\"\",Stamdata!E10,0)","v":"Lommepenge"},null,0]
[null,null,{"$f":"IF(Stamdata!E11<>\"\",Stamdata!E11,0)","v":"Møder"},null,0]
[null,null,{"$f":"IF(Stamdata!E12<>\"\",Stamdata!E12,0)","v":"Arrangementer"},null,982.65]
[null,null,{"$f":"IF(Stamdata!E13<>\"\",Stamdata!E13,0)","v":"Løntab"},null,0]
[null,null,{"$f":"IF(Stamdata!E14<>\"\",Stamdata!E14,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E15<>\"\",Stamdata!E15,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E16<>\"\",Stamdata!E16,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E17<>\"\",Stamdata!E17,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E18<>\"\",Stamdata!E18,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E19<>\"\",Stamdata!E19,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E20<>\"\",Stamdata!E20,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E21<>\"\",Stamdata!E21,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E22<>\"\",Stamdata!E22,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E23<>\"\",Stamdata!E23,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E24<>\"\",Stamdata!E24,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E25<>\"\",Stamdata!E25,0)","v":0},null,0]
[null,null,{"$f":"IF(Stamdata!E26<>\"\",Stamdata!E26,0)","v":0},null,0]
[null,null,null,null,{"$f":"SUM(E30:E51)","v":4533.6499999999996}]
[]
[]
[null,null,"Resultat",null,{"$f":"E27-E52","v":3339.3500000000004}]
[]
[]
[null,null,"Aktiver"]
[null,null,{"$f":"IF(Stamdata!B5<>\"\",Stamdata!B5,0)","v":"FormueFlex"},null,{"$f":"Stamdata!C5-SUMPRODUCT((modkonto=C59)*(intægt))+SUMPRODUCT((konto=C59)*(intægt))+SUMPRODUCT((modkonto=C59)*(udgift))-SUMPRODUCT((konto=C59)*(udgift))","v":66345.149999999994}]
[null,null,{"$f":"IF(Stamdata!B6<>\"\",Stamdata!B6,0)","v":"Bank Alm."},null,{"$f":"Stamdata!C6-SUMPRODUCT((modkonto=C60)*(intægt))+SUMPRODUCT((konto=C60)*(intægt))+SUMPRODUCT((modkonto=C60)*(udgift))-SUMPRODUCT((konto=C60)*(udgift))","v":16858.349999999999}]
[null,null,{"$f":"IF(Stamdata!B7<>\"\",Stamdata!B7,0)","v":"Kasse"},null,{"$f":"Stamdata!C7-SUMPRODUCT((modkonto=C61)*(intægt))+SUMPRODUCT((konto=C61)*(intægt))+SUMPRODUCT((modkonto=C61)*(udgift))-SUMPRODUCT((konto=C61)*(udgift))","v":251}]
[null,null,{"$f":"IF(Stamdata!B8<>\"\",Stamdata!B8,0)","v":"Aktie"},null,{"$f":"Stamdata!C8-SUMPRODUCT((modkonto=C62)*(intægt))+SUMPRODUCT((konto=C62)*(intægt))+SUMPRODUCT((modkonto=C62)*(udgift))-SUMPRODUCT((konto=C62)*(udgift))","v":1000}]
[null,null,{"$f":"IF(Stamdata!B9<>\"\",Stamdata!B9,0)","v":0},null,{"$f":"Stamdata!C9-SUMPRODUCT((modkonto=C63)*(intægt))+SUMPRODUCT((konto=C63)*(intægt))+SUMPRODUCT((modkonto=C63)*(udgift))-SUMPRODUCT((konto=C63)*(udgift))","v":0}]
[null,null,{"$f":"IF(Stamdata!B10<>\"\",Stamdata!B10,0)","v":0},null,{"$f":"Stamdata!C10-SUMPRODUCT((modkonto=C64)*(intægt))+SUMPRODUCT((konto=C64)*(intægt))+SUMPRODUCT((modkonto=C64)*(udgift))-SUMPRODUCT((konto=C64)*(udgift))","v":0}]
[null,null,{"$f":"IF(Stamdata!B11<>\"\",Stamdata!B11,0)","v":0},null,{"$f":"Stamdata!C11-SUMPRODUCT((modkonto=C65)*(intægt))+SUMPRODUCT((konto=C65)*(intægt))+SUMPRODUCT((modkonto=C65)*(udgift))-SUMPRODUCT((konto=C65)*(udgift))","v":0}]
[null,null,{"$f":"IF(Stamdata!B12<>\"\",Stamdata!B12,0)","v":0},null,{"$f":"Stamdata!C12-SUMPRODUCT((modkonto=C66)*(intægt))+SUMPRODUCT((konto=C66)*(intægt))+SUMPRODUCT((modkonto=C66)*(udgift))-SUMPRODUCT((konto=C66)*(udgift))","v":0}]
[null,null,{"$f":"IF(Stamdata!B13<>\"\",Stamdata!B13,0)","v":0},null,{"$f":"Stamdata!C13-SUMPRODUCT((modkonto=C67)*(intægt))+SUMPRODUCT((konto=C67)*(intægt))+SUMPRODUCT((modkonto=C67)*(udgift))-SUMPRODUCT((konto=C67)*(udgift))","v":0}]
[null,null,{"$f":"IF(Stamdata!B14<>\"\",Stamdata!B14,0)","v":0},null,{"$f":"Stamdata!C14-SUMPRODUCT((modkonto=C68)*(intægt))+SUMPRODUCT((konto=C68)*(intægt))+SUMPRODUCT((modkonto=C68)*(udgift))-SUMPRODUCT((konto=C68)*(udgift))","v":0}]
[null,null,{"$f":"IF(Stamdata!B15<>\"\",Stamdata!B15,0)","v":0},null,{"$f":"Stamdata!C15-SUMPRODUCT((modkonto=C69)*(intægt))+SUMPRODUCT((konto=C69)*(intægt))+SUMPRODUCT((modkonto=C69)*(udgift))-SUMPRODUCT((konto=C69)*(udgift))","v":0}]
[null,null,{"$f":"IF(Stamdata!B16<>\"\",Stamdata!B16,0)","v":0},null,{"$f":"Stamdata!C16-SUMPRODUCT((modkonto=C70)*(intægt))+SUMPRODUCT((konto=C70)*(intægt))+SUMPRODUCT((modkonto=C70)*(udgift))-SUMPRODUCT((konto=C70)*(udgift))","v":0}]
[null,null,null,null,{"$f":"SUM(E59:E70)","v":84454.5}]
[]
[]
[null,null,"Passiver"]
[null,null,{"$f":"IF(Stamdata!B5<>\"\",Stamdata!B5,0)","v":"FormueFlex"},null,{"$f":"Stamdata!C5","v":66345.149999999994}]
[null,null,{"$f":"IF(Stamdata!B6<>\"\",Stamdata!B6,0)","v":"Bank Alm."},null,{"$f":"Stamdata!C6","v":13520}]
[null,null,{"$f":"IF(Stamdata!B7<>\"\",Stamdata!B7,0)","v":"Kasse"},null,{"$f":"Stamdata!C7","v":250}]
[null,null,{"$f":"IF(Stamdata!B8<>\"\",Stamdata!B8,0)","v":"Aktie"},null,{"$f":"Stamdata!C8","v":1000}]
[null,null,{"$f":"IF(Stamdata!B9<>\"\",Stamdata!B9,0)","v":0},null,{"$f":"Stamdata!C9","v":0}]
[null,null,{"$f":"IF(Stamdata!B10<>\"\",Stamdata!B10,0)","v":0},null,{"$f":"Stamdata!C10","v":0}]
[null,null,{"$f":"IF(Stamdata!B11<>\"\",Stamdata!B11,0)","v":0},null,{"$f":"Stamdata!C11","v":0}]
[null,null,{"$f":"IF(Stamdata!B12<>\"\",Stamdata!B12,0)","v":0},null,{"$f":"Stamdata!C12","v":0}]
[null,null,{"$f":"IF(Stamdata!B13<>\"\",Stamdata!B13,0)","v":0},null,{"$f":"Stamdata!C13","v":0}]
[null,null,{"$f":"IF(Stamdata!B14<>\"\",Stamdata!B14,0)","v":0},null,{"$f":"Stamdata!C14","v":0}]
[null,null,{"$f":"IF(Stamdata!B15<>\"\",Stamdata!B15,0)","v":0},null,{"$f":"Stamdata!C15","v":0}]
[null,null,{"$f":"IF(Stamdata!B16<>\"\",Stamdata!B16,0)","v":0},null,{"$f":"Stamdata!C16","v":0}]
[null,null,"Resultat",null,{"$f":"E55","v":3339.3500000000004}]
[null,null,null,null,{"$f":"SUM(E75:E87)","v":84454.5}]
[]
[]
[null,null,"Periode",{"$f":"Stamdata!C17","v":"2016-01-01"},{"$f":"Stamdata!C18","v":"2016-12-31"}]
[]
[null,"Regnskabet er revideret og fundet i orden"]
[]
[null,"Silkeborg d."]

{"sheet":"Data","index":3,"n_rows":34,"n_cols":15,"rows_kept":34,"cut":false,"hidden":true,"merged":[[1,1,1,2],[1,4,1,6]]}
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Modkonti +"]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(1:1))),\"\")","v":"Kontingent"},null,{"$f":"Stamdata!E5","v":"Kontingent"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(2:2))),\"\")","v":"Gaver"},null,{"$f":"Stamdata!E6","v":"Gaver"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(3:3))),\"\")","v":"Diverse"},null,{"$f":"Stamdata!E7","v":"Diverse"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(4:4))),\"\")","v":"Kørsel"},null,{"$f":"Stamdata!E8","v":"Kørsel"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(5:5))),\"\")","v":"Diæter"},null,{"$f":"Stamdata!E9","v":"Diæter"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(6:6))),\"\")","v":"Lommepenge"},null,{"$f":"Stamdata!E10","v":"Lommepenge"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(7:7))),\"\")","v":"Møder"},null,{"$f":"Stamdata!E11","v":"Møder"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(8:8))),\"\")","v":"Arrangementer"},null,{"$f":"Stamdata!E12","v":"Arrangementer"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(9:9))),\"\")","v":"Løntab"},null,{"$f":"Stamdata!E13","v":"Løntab"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(10:10))),\"\")","v":"FormueFlex"},null,{"$f":"Stamdata!E14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(11:11))),\"\")","v":"Bank Alm."},null,{"$f":"Stamdata!E15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(12:12))),\"\")","v":"Kasse"},null,{"$f":"Stamdata!E16","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(13:13))),\"\")","v":"Aktie"},null,{"$f":"Stamdata!E17","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(14:14))),\"\")","v":""},null,{"$f":"Stamdata!E18","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(15:15))),\"\")","v":""},null,{"$f":"Stamdata!E19","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(16:16))),\"\")","v":""},null,{"$f":"Stamdata!E20","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(17:17))),\"\")","v":""},null,{"$f":"Stamdata!E21","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(18:18))),\"\")","v":""},null,{"$f":"Stamdata!E22","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(19:19))),\"\")","v":""},null,{"$f":"Stamdata!B5","v":"FormueFlex"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(20:20))),\"\")","v":""},null,{"$f":"Stamdata!B6","v":"Bank Alm."}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(21:21))),\"\")","v":""},null,{"$f":"Stamdata!B7","v":"Kasse"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(22:22))),\"\")","v":""},null,{"$f":"Stamdata!B8","v":"Aktie"}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(23:23))),\"\")","v":""},null,{"$f":"Stamdata!B9","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(24:24))),\"\")","v":""},null,{"$f":"Stamdata!B10","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(25:25))),\"\")","v":""},null,{"$f":"Stamdata!B11","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(26:26))),\"\")","v":""},null,{"$f":"Stamdata!B12","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(27:27))),\"\")","v":""},null,{"$f":"Stamdata!B13","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(28:28))),\"\")","v":""},null,{"$f":"Stamdata!B14","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(29:29))),\"\")","v":""},null,{"$f":"Stamdata!B15","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(INDEX($O$1:$O$35,SMALL(IF($O$1:$O$35<>0,ROW($O$1:$O$35)),ROW(30:30))),\"\")","v":""},null,{"$f":"Stamdata!B16","v":0}]