{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Indtægter (salg)","Salgsomkostninger","Udgifter"],"not_rendered":{"defined_names":12},"read":"whole","date_system":"1900"}

{"sheet":"Indtægter (salg)","index":0,"n_rows":12,"n_cols":30,"rows_kept":12}
[null,"12 måneder",{"$nulls":27},"Virksomhedsnavn"]
[null,"PROGNOSE FOR RESULTATOPGØRELSE",{"$nulls":25},"REGNSKABSÅRET STARTER:","JAN",{"$f":"YEAR(TODAY())","v":2017}]
[{"$nulls":3},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo,1),\"mmm åå\"))","v":"JAN 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+1,1),\"mmm åå\"))","v":"FEB 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+2,1),\"mmm åå\"))","v":"MAR 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+3,1),\"mmm åå\"))","v":"APR 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+4,1),\"mmm åå\"))","v":"MAJ 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+5,1),\"mmm åå\"))","v":"JUN 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+6,1),\"mmm åå\"))","v":"JUL 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+7,1),\"mmm åå\"))","v":"AUG 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+8,1),\"mmm åå\"))","v":"SEP 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+9,1),\"mmm åå\"))","v":"OKT 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+10,1),\"mmm åå\"))","v":"NOV 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+11,1),\"mmm åå\"))","v":"DEC 17"},"ÅRLIGT","IND %",{"$f":"LEFT(D3,3)&\" %\"","v":"JAN %"},{"$f":"LEFT(E3,3)&\" %\"","v":"FEB %"},"MAR %","APR %","MAJ %","JUN %","JUL %","AUG %","SEP %","OKT %","NOV %","DEC %","ÅR %"]
[null,"INDTÆGTER (SALG)","TENDENS","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Årligt","Indeks %","Jan %","Feb %","Mar %","Apr %","Maj %","Jun %","Jul %","Aug %","Sep %","Okt %","Nov %","Dec %","År %"]
[null,"Indtægt 1",null,{"v":186,"d":"kr. 186"},{"v":108,"d":"kr. 108"},{"v":92,"d":"kr. 92"},{"v":122,"d":"kr. 122"},{"v":190,"d":"kr. 190"},{"v":71,"d":"kr. 71"},{"v":21,"d":"kr. 21"},{"v":37,"d":"kr. 37"},{"v":24,"d":"kr. 24"},{"v":178,"d":"kr. 178"},{"v":92,"d":"kr. 92"},{"v":97,"d":"kr. 97"},{"$f":"SUM(Indtægt[[#This Row],[Jan]:[Dec]])","v":{"v":1218,"d":"kr. 1,218"}},{"v":0.12,"d":"12%"},{"$f":"IFERROR(Indtægt[[#This Row],[Jan]]/Indtægt[[#Totals],[Jan]],\"-\")","v":{"v":0.2980769230769231,"d":"30%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Feb]]/Indtægt[[#Totals],[Feb]],\"-\")","v":{"v":0.14673913043478262,"d":"15%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Mar]]/Indtægt[[#Totals],[Mar]],\"-\")","v":{"v":0.11219512195121951,"d":"11%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Apr]]/Indtægt[[#Totals],[Apr]],\"-\")","v":{"v":0.19967266775777415,"d":"20%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Maj]]/Indtægt[[#Totals],[Maj]],\"-\")","v":{"v":0.23399014778325122,"d":"23%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jun]]/Indtægt[[#Totals],[Jun]],\"-\")","v":{"v":0.12283737024221453,"d":"12%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jul]]/Indtægt[[#Totals],[Jul]],\"-\")","v":{"v":0.035175879396984924,"d":"4%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Aug]]/Indtægt[[#Totals],[Aug]],\"-\")","v":{"v":0.054814814814814816,"d":"5%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Sep]]/Indtægt[[#Totals],[Sep]],\"-\")","v":{"v":0.03225806451612903,"d":"3%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Okt]]/Indtægt[[#Totals],[Okt]],\"-\")","v":{"v":0.26138032305433184,"d":"26%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Nov]]/Indtægt[[#Totals],[Nov]],\"-\")","v":{"v":0.12449255751014884,"d":"12%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Dec]]/Indtægt[[#Totals],[Dec]],\"-\")","v":{"v":0.09300095877277086,"d":"9%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Årligt]]/Indtægt[[#Totals],[Årligt]],\"-\")","v":{"v":0.14064665127020784,"d":"14%"}}]
[null,"Indtægt 2",null,{"v":15,"d":"kr. 15"},{"v":16,"d":"kr. 16"},{"v":198,"d":"kr. 198"},{"v":44,"d":"kr. 44"},{"v":25,"d":"kr. 25"},{"v":68,"d":"kr. 68"},{"v":43,"d":"kr. 43"},{"v":119,"d":"kr. 119"},{"v":37,"d":"kr. 37"},{"v":118,"d":"kr. 118"},{"v":29,"d":"kr. 29"},{"v":171,"d":"kr. 171"},{"$f":"SUM(Indtægt[[#This Row],[Jan]:[Dec]])","v":{"v":883,"d":"kr. 883"}},{"v":0.18,"d":"18%"},{"$f":"IFERROR(Indtægt[[#This Row],[Jan]]/Indtægt[[#Totals],[Jan]],\"-\")","v":{"v":0.02403846153846154,"d":"2%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Feb]]/Indtægt[[#Totals],[Feb]],\"-\")","v":{"v":0.021739130434782608,"d":"2%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Mar]]/Indtægt[[#Totals],[Mar]],\"-\")","v":{"v":0.24146341463414633,"d":"24%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Apr]]/Indtægt[[#Totals],[Apr]],\"-\")","v":{"v":0.07201309328968904,"d":"7%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Maj]]/Indtægt[[#Totals],[Maj]],\"-\")","v":{"v":0.03078817733990148,"d":"3%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jun]]/Indtægt[[#Totals],[Jun]],\"-\")","v":{"v":0.11764705882352941,"d":"12%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jul]]/Indtægt[[#Totals],[Jul]],\"-\")","v":{"v":0.07202680067001675,"d":"7%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Aug]]/Indtægt[[#Totals],[Aug]],\"-\")","v":{"v":0.17629629629629628,"d":"18%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Sep]]/Indtægt[[#Totals],[Sep]],\"-\")","v":{"v":0.04973118279569892,"d":"5%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Okt]]/Indtægt[[#Totals],[Okt]],\"-\")","v":{"v":0.17327459618208516,"d":"17%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Nov]]/Indtægt[[#Totals],[Nov]],\"-\")","v":{"v":0.03924221921515562,"d":"4%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Dec]]/Indtægt[[#Totals],[Dec]],\"-\")","v":{"v":0.16395014381591563,"d":"16%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Årligt]]/Indtægt[[#Totals],[Årligt]],\"-\")","v":{"v":0.10196304849884527,"d":"10%"}}]
[null,"Indtægt 3",null,{"v":166,"d":"kr. 166"},{"v":185,"d":"kr. 185"},{"v":89,"d":"kr. 89"},{"v":170,"d":"kr. 170"},{"v":131,"d":"kr. 131"},{"v":70,"d":"kr. 70"},{"v":50,"d":"kr. 50"},{"v":149,"d":"kr. 149"},{"v":179,"d":"kr. 179"},{"v":104,"d":"kr. 104"},{"v":119,"d":"kr. 119"},{"v":187,"d":"kr. 187"},{"$f":"SUM(Indtægt[[#This Row],[Jan]:[Dec]])","v":{"v":1599,"d":"kr. 1,599"}},{"v":0.19,"d":"19%"},{"$f":"IFERROR(Indtægt[[#This Row],[Jan]]/Indtægt[[#Totals],[Jan]],\"-\")","v":{"v":0.266025641025641,"d":"27%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Feb]]/Indtægt[[#Totals],[Feb]],\"-\")","v":{"v":0.2513586956521739,"d":"25%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Mar]]/Indtægt[[#Totals],[Mar]],\"-\")","v":{"v":0.10853658536585366,"d":"11%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Apr]]/Indtægt[[#Totals],[Apr]],\"-\")","v":{"v":0.27823240589198034,"d":"28%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Maj]]/Indtægt[[#Totals],[Maj]],\"-\")","v":{"v":0.16133004926108374,"d":"16%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jun]]/Indtægt[[#Totals],[Jun]],\"-\")","v":{"v":0.12110726643598616,"d":"12%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jul]]/Indtægt[[#Totals],[Jul]],\"-\")","v":{"v":0.08375209380234507,"d":"8%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Aug]]/Indtægt[[#Totals],[Aug]],\"-\")","v":{"v":0.22074074074074074,"d":"22%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Sep]]/Indtægt[[#Totals],[Sep]],\"-\")","v":{"v":0.24059139784946237,"d":"24%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Okt]]/Indtægt[[#Totals],[Okt]],\"-\")","v":{"v":0.1527165932452276,"d":"15%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Nov]]/Indtægt[[#Totals],[Nov]],\"-\")","v":{"v":0.16102841677943167,"d":"16%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Dec]]/Indtægt[[#Totals],[Dec]],\"-\")","v":{"v":0.17929050814956854,"d":"18%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Årligt]]/Indtægt[[#Totals],[Årligt]],\"-\")","v":{"v":0.18464203233256352,"d":"18%"}}]
[null,"Indtægt 4",null,{"v":21,"d":"kr. 21"},{"v":113,"d":"kr. 113"},{"v":83,"d":"kr. 83"},{"v":17,"d":"kr. 17"},{"v":130,"d":"kr. 130"},{"v":26,"d":"kr. 26"},{"v":167,"d":"kr. 167"},{"v":102,"d":"kr. 102"},{"v":82,"d":"kr. 82"},{"v":33,"d":"kr. 33"},{"v":88,"d":"kr. 88"},{"v":193,"d":"kr. 193"},{"$f":"SUM(Indtægt[[#This Row],[Jan]:[Dec]])","v":{"v":1055,"d":"kr. 1,055"}},{"v":0.11,"d":"11%"},{"$f":"IFERROR(Indtægt[[#This Row],[Jan]]/Indtægt[[#Totals],[Jan]],\"-\")","v":{"v":0.03365384615384615,"d":"3%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Feb]]/Indtægt[[#Totals],[Feb]],\"-\")","v":{"v":0.15353260869565216,"d":"15%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Mar]]/Indtægt[[#Totals],[Mar]],\"-\")","v":{"v":0.10121951219512196,"d":"10%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Apr]]/Indtægt[[#Totals],[Apr]],\"-\")","v":{"v":0.027823240589198037,"d":"3%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Maj]]/Indtægt[[#Totals],[Maj]],\"-\")","v":{"v":0.16009852216748768,"d":"16%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jun]]/Indtægt[[#Totals],[Jun]],\"-\")","v":{"v":0.04498269896193772,"d":"4%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jul]]/Indtægt[[#Totals],[Jul]],\"-\")","v":{"v":0.2797319932998325,"d":"28%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Aug]]/Indtægt[[#Totals],[Aug]],\"-\")","v":{"v":0.1511111111111111,"d":"15%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Sep]]/Indtægt[[#Totals],[Sep]],\"-\")","v":{"v":0.11021505376344086,"d":"11%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Okt]]/Indtægt[[#Totals],[Okt]],\"-\")","v":{"v":0.048458149779735685,"d":"5%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Nov]]/Indtægt[[#Totals],[Nov]],\"-\")","v":{"v":0.11907983761840325,"d":"12%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Dec]]/Indtægt[[#Totals],[Dec]],\"-\")","v":{"v":0.1850431447746884,"d":"19%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Årligt]]/Indtægt[[#Totals],[Årligt]],\"-\")","v":{"v":0.12182448036951501,"d":"12%"}}]
[null,"Indtægt 5",null,{"v":70,"d":"kr. 70"},{"v":160,"d":"kr. 160"},{"v":125,"d":"kr. 125"},{"v":84,"d":"kr. 84"},{"v":191,"d":"kr. 191"},{"v":97,"d":"kr. 97"},{"v":52,"d":"kr. 52"},{"v":45,"d":"kr. 45"},{"v":173,"d":"kr. 173"},{"v":136,"d":"kr. 136"},{"v":144,"d":"kr. 144"},{"v":167,"d":"kr. 167"},{"$f":"SUM(Indtægt[[#This Row],[Jan]:[Dec]])","v":{"v":1444,"d":"kr. 1,444"}},{"v":0.2,"d":"20%"},{"$f":"IFERROR(Indtægt[[#This Row],[Jan]]/Indtægt[[#Totals],[Jan]],\"-\")","v":{"v":0.11217948717948718,"d":"11%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Feb]]/Indtægt[[#Totals],[Feb]],\"-\")","v":{"v":0.21739130434782608,"d":"22%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Mar]]/Indtægt[[#Totals],[Mar]],\"-\")","v":{"v":0.1524390243902439,"d":"15%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Apr]]/Indtægt[[#Totals],[Apr]],\"-\")","v":{"v":0.13747954173486088,"d":"14%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Maj]]/Indtægt[[#Totals],[Maj]],\"-\")","v":{"v":0.23522167487684728,"d":"24%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jun]]/Indtægt[[#Totals],[Jun]],\"-\")","v":{"v":0.16782006920415224,"d":"17%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jul]]/Indtægt[[#Totals],[Jul]],\"-\")","v":{"v":0.08710217755443886,"d":"9%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Aug]]/Indtægt[[#Totals],[Aug]],\"-\")","v":{"v":0.06666666666666667,"d":"7%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Sep]]/Indtægt[[#Totals],[Sep]],\"-\")","v":{"v":0.2325268817204301,"d":"23%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Okt]]/Indtægt[[#Totals],[Okt]],\"-\")","v":{"v":0.19970631424375918,"d":"20%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Nov]]/Indtægt[[#Totals],[Nov]],\"-\")","v":{"v":0.19485791610284167,"d":"19%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Dec]]/Indtægt[[#Totals],[Dec]],\"-\")","v":{"v":0.1601150527325024,"d":"16%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Årligt]]/Indtægt[[#Totals],[Årligt]],\"-\")","v":{"v":0.16674364896073904,"d":"17%"}}]
[null,"Indtægt 6",null,{"v":61,"d":"kr. 61"},{"v":99,"d":"kr. 99"},{"v":70,"d":"kr. 70"},{"v":162,"d":"kr. 162"},{"v":28,"d":"kr. 28"},{"v":163,"d":"kr. 163"},{"v":101,"d":"kr. 101"},{"v":103,"d":"kr. 103"},{"v":78,"d":"kr. 78"},{"v":33,"d":"kr. 33"},{"v":162,"d":"kr. 162"},{"v":159,"d":"kr. 159"},{"$f":"SUM(Indtægt[[#This Row],[Jan]:[Dec]])","v":{"v":1219,"d":"kr. 1,219"}},{"v":0.1,"d":"10%"},{"$f":"IFERROR(Indtægt[[#This Row],[Jan]]/Indtægt[[#Totals],[Jan]],\"-\")","v":{"v":0.09775641025641026,"d":"10%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Feb]]/Indtægt[[#Totals],[Feb]],\"-\")","v":{"v":0.13451086956521738,"d":"13%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Mar]]/Indtægt[[#Totals],[Mar]],\"-\")","v":{"v":0.08536585365853659,"d":"9%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Apr]]/Indtægt[[#Totals],[Apr]],\"-\")","v":{"v":0.265139116202946,"d":"27%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Maj]]/Indtægt[[#Totals],[Maj]],\"-\")","v":{"v":0.034482758620689655,"d":"3%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jun]]/Indtægt[[#Totals],[Jun]],\"-\")","v":{"v":0.2820069204152249,"d":"28%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jul]]/Indtægt[[#Totals],[Jul]],\"-\")","v":{"v":0.16917922948073702,"d":"17%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Aug]]/Indtægt[[#Totals],[Aug]],\"-\")","v":{"v":0.15259259259259259,"d":"15%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Sep]]/Indtægt[[#Totals],[Sep]],\"-\")","v":{"v":0.10483870967741936,"d":"10%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Okt]]/Indtægt[[#Totals],[Okt]],\"-\")","v":{"v":0.048458149779735685,"d":"5%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Nov]]/Indtægt[[#Totals],[Nov]],\"-\")","v":{"v":0.21921515561569688,"d":"22%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Dec]]/Indtægt[[#Totals],[Dec]],\"-\")","v":{"v":0.15244487056567593,"d":"15%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Årligt]]/Indtægt[[#Totals],[Årligt]],\"-\")","v":{"v":0.1407621247113164,"d":"14%"}}]
[null,"Indtægt 7",null,{"v":105,"d":"kr. 105"},{"v":55,"d":"kr. 55"},{"v":163,"d":"kr. 163"},{"v":12,"d":"kr. 12"},{"v":117,"d":"kr. 117"},{"v":83,"d":"kr. 83"},{"v":163,"d":"kr. 163"},{"v":120,"d":"kr. 120"},{"v":171,"d":"kr. 171"},{"v":79,"d":"kr. 79"},{"v":105,"d":"kr. 105"},{"v":69,"d":"kr. 69"},{"$f":"SUM(Indtægt[[#This Row],[Jan]:[Dec]])","v":{"v":1242,"d":"kr. 1,242"}},{"v":0.1,"d":"10%"},{"$f":"IFERROR(Indtægt[[#This Row],[Jan]]/Indtægt[[#Totals],[Jan]],\"-\")","v":{"v":0.16826923076923078,"d":"17%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Feb]]/Indtægt[[#Totals],[Feb]],\"-\")","v":{"v":0.07472826086956522,"d":"7%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Mar]]/Indtægt[[#Totals],[Mar]],\"-\")","v":{"v":0.19878048780487806,"d":"20%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Apr]]/Indtægt[[#Totals],[Apr]],\"-\")","v":{"v":0.019639934533551555,"d":"2%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Maj]]/Indtægt[[#Totals],[Maj]],\"-\")","v":{"v":0.1440886699507389,"d":"14%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jun]]/Indtægt[[#Totals],[Jun]],\"-\")","v":{"v":0.14359861591695502,"d":"14%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Jul]]/Indtægt[[#Totals],[Jul]],\"-\")","v":{"v":0.2730318257956449,"d":"27%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Aug]]/Indtægt[[#Totals],[Aug]],\"-\")","v":{"v":0.17777777777777778,"d":"18%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Sep]]/Indtægt[[#Totals],[Sep]],\"-\")","v":{"v":0.22983870967741934,"d":"23%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Okt]]/Indtægt[[#Totals],[Okt]],\"-\")","v":{"v":0.11600587371512482,"d":"12%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Nov]]/Indtægt[[#Totals],[Nov]],\"-\")","v":{"v":0.14208389715832206,"d":"14%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Dec]]/Indtægt[[#Totals],[Dec]],\"-\")","v":{"v":0.06615532118887824,"d":"7%"}},{"$f":"IFERROR(Indtægt[[#This Row],[Årligt]]/Indtægt[[#Totals],[Årligt]],\"-\")","v":{"v":0.14341801385681294,"d":"14%"}}]
[null,"SAMLET SALG",null,{"$f":"SUBTOTAL(109,Indtægt[Jan])","v":{"v":624,"d":"kr. 624"}},{"$f":"SUBTOTAL(109,Indtægt[Feb])","v":{"v":736,"d":"kr. 736"}},{"$f":"SUBTOTAL(109,Indtægt[Mar])","v":{"v":820,"d":"kr. 820"}},{"$f":"SUBTOTAL(109,Indtægt[Apr])","v":{"v":611,"d":"kr. 611"}},{"$f":"SUBTOTAL(109,Indtægt[Maj])","v":{"v":812,"d":"kr. 812"}},{"$f":"SUBTOTAL(109,Indtægt[Jun])","v":{"v":578,"d":"kr. 578"}},{"$f":"SUBTOTAL(109,Indtægt[Jul])","v":{"v":597,"d":"kr. 597"}},{"$f":"SUBTOTAL(109,Indtægt[Aug])","v":{"v":675,"d":"kr. 675"}},{"$f":"SUBTOTAL(109,Indtægt[Sep])","v":{"v":744,"d":"kr. 744"}},{"$f":"SUBTOTAL(109,Indtægt[Okt])","v":{"v":681,"d":"kr. 681"}},{"$f":"SUBTOTAL(109,Indtægt[Nov])","v":{"v":739,"d":"kr. 739"}},{"$f":"SUBTOTAL(109,Indtægt[Dec])","v":{"v":1043,"d":"kr. 1,043"}},{"$f":"SUBTOTAL(109,Indtægt[Årligt])","v":{"v":8660,"d":"kr. 8,660"}},{"$f":"SUBTOTAL(109,Indtægt[Indeks %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Jan %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Feb %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Mar %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Apr %])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Maj %])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Jun %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Jul %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Aug %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Sep %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Okt %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Nov %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[Dec %])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,Indtægt[År %])","v":{"v":1,"d":"100%"}}]

{"sheet":"Salgsomkostninger","index":1,"n_rows":14,"n_cols":30,"rows_kept":14}
[null,{"$f":"Prognose_Periode_Titel","v":"12 måneder"},{"$nulls":27},{"$f":"Virksomheds_navn","v":"Virksomhedsnavn"}]
[null,{"$f":"Regneark_Titel","v":"PROGNOSE FOR RESULTATOPGØRELSE"},{"$nulls":25},"REGNSKABSÅR:",{"$f":"FYMonthStart","v":"JAN"},{"$f":"FYStartYear","v":2017}]
[{"$nulls":3},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo,1),\"mmm åå\"))","v":"JAN 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+1,1),\"mmm åå\"))","v":"FEB 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+2,1),\"mmm åå\"))","v":"MAR 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+3,1),\"mmm åå\"))","v":"APR 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+4,1),\"mmm åå\"))","v":"MAJ 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+5,1),\"mmm åå\"))","v":"JUN 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+6,1),\"mmm åå\"))","v":"JUL 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+7,1),\"mmm åå\"))","v":"AUG 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+8,1),\"mmm åå\"))","v":"SEP 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+9,1),\"mmm åå\"))","v":"OKT 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+10,1),\"mmm åå\"))","v":"NOV 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+11,1),\"mmm åå\"))","v":"DEC 17"},"ÅRLIGT","IND %",{"$f":"LEFT(D3,3)&\" %\"","v":"JAN %"},{"$f":"LEFT(E3,3)&\" %\"","v":"FEB %"},"MAR %","APR %","MAJ %","JUN %","JUL %","AUG %","SEP %","OKT %","NOV %","DEC %","ÅR %"]
[null,"SALGSOMKOST-NINGER","TENDENS","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Årligt","Indeks %","Jan %","Feb %","Mar %","Apr %","Maj %","Jun %","Jul %","Aug %","Sep %","Okt %","Nov %","Dec %","År %"]
[null,"Omkostning 1",null,{"v":61,"d":"kr. 61"},{"v":78,"d":"kr. 78"},{"v":65,"d":"kr. 65"},{"v":29,"d":"kr. 29"},{"v":125,"d":"kr. 125"},{"v":49,"d":"kr. 49"},{"v":14,"d":"kr. 14"},{"v":26,"d":"kr. 26"},{"v":14,"d":"kr. 14"},{"v":129,"d":"kr. 129"},{"v":60,"d":"kr. 60"},{"v":65,"d":"kr. 65"},{"$f":"SUM(SalgsOmkostninger[[#This Row],[Jan]:[Dec]])","v":{"v":715,"d":"kr. 715"}},{"v":0.12,"d":"12%"},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jan]]/SalgsOmkostninger[[#Totals],[Jan]],\"-\")","v":{"v":0.23018867924528302,"d":"23%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.21910112359550563,"d":"22%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Mar]]/SalgsOmkostninger[[#Totals],[Mar]],\"-\")","v":{"v":0.20634920634920634,"d":"21%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Apr]]/SalgsOmkostninger[[#Totals],[Apr]],\"-\")","v":{"v":0.12033195020746888,"d":"12%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Maj]]/SalgsOmkostninger[[#Totals],[Maj]],\"-\")","v":{"v":0.3132832080200501,"d":"31%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jun]]/SalgsOmkostninger[[#Totals],[Jun]],\"-\")","v":{"v":0.15705128205128205,"d":"16%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jul]]/SalgsOmkostninger[[#Totals],[Jul]],\"-\")","v":{"v":0.046822742474916385,"d":"5%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Aug]]/SalgsOmkostninger[[#Totals],[Aug]],\"-\")","v":{"v":0.11504424778761062,"d":"12%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Sep]]/SalgsOmkostninger[[#Totals],[Sep]],\"-\")","v":{"v":0.033816425120772944,"d":"3%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Okt]]/SalgsOmkostninger[[#Totals],[Okt]],\"-\")","v":{"v":0.4708029197080292,"d":"47%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Nov]]/SalgsOmkostninger[[#Totals],[Nov]],\"-\")","v":{"v":0.22727272727272727,"d":"23%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Dec]]/SalgsOmkostninger[[#Totals],[Dec]],\"-\")","v":{"v":0.1434878587196468,"d":"14%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.21910112359550563,"d":"22%"}}]
[null,"Omkostning 2",null,{"v":7,"d":"kr. 7"},{"v":5,"d":"kr. 5"},{"v":69,"d":"kr. 69"},{"v":32,"d":"kr. 32"},{"v":11,"d":"kr. 11"},{"v":30,"d":"kr. 30"},{"v":27,"d":"kr. 27"},{"v":32,"d":"kr. 32"},{"v":10,"d":"kr. 10"},{"v":41,"d":"kr. 41"},{"v":13,"d":"kr. 13"},{"v":105,"d":"kr. 105"},{"$f":"SUM(SalgsOmkostninger[[#This Row],[Jan]:[Dec]])","v":{"v":382,"d":"kr. 382"}},{"v":0.18,"d":"18%"},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jan]]/SalgsOmkostninger[[#Totals],[Jan]],\"-\")","v":{"v":0.026415094339622643,"d":"3%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.014044943820224719,"d":"1%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Mar]]/SalgsOmkostninger[[#Totals],[Mar]],\"-\")","v":{"v":0.21904761904761905,"d":"22%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Apr]]/SalgsOmkostninger[[#Totals],[Apr]],\"-\")","v":{"v":0.13278008298755187,"d":"13%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Maj]]/SalgsOmkostninger[[#Totals],[Maj]],\"-\")","v":{"v":0.02756892230576441,"d":"3%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jun]]/SalgsOmkostninger[[#Totals],[Jun]],\"-\")","v":{"v":0.09615384615384616,"d":"10%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jul]]/SalgsOmkostninger[[#Totals],[Jul]],\"-\")","v":{"v":0.0903010033444816,"d":"9%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Aug]]/SalgsOmkostninger[[#Totals],[Aug]],\"-\")","v":{"v":0.1415929203539823,"d":"14%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Sep]]/SalgsOmkostninger[[#Totals],[Sep]],\"-\")","v":{"v":0.024154589371980676,"d":"2%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Okt]]/SalgsOmkostninger[[#Totals],[Okt]],\"-\")","v":{"v":0.14963503649635038,"d":"15%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Nov]]/SalgsOmkostninger[[#Totals],[Nov]],\"-\")","v":{"v":0.04924242424242424,"d":"5%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Dec]]/SalgsOmkostninger[[#Totals],[Dec]],\"-\")","v":{"v":0.23178807947019867,"d":"23%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.014044943820224719,"d":"1%"}}]
[null,"Omkostning 3",null,{"v":99,"d":"kr. 99"},{"v":95,"d":"kr. 95"},{"v":51,"d":"kr. 51"},{"v":90,"d":"kr. 90"},{"v":21,"d":"kr. 21"},{"v":34,"d":"kr. 34"},{"v":30,"d":"kr. 30"},{"v":24,"d":"kr. 24"},{"v":109,"d":"kr. 109"},{"v":16,"d":"kr. 16"},{"v":21,"d":"kr. 21"},{"v":52,"d":"kr. 52"},{"$f":"SUM(SalgsOmkostninger[[#This Row],[Jan]:[Dec]])","v":{"v":642,"d":"kr. 642"}},{"v":0.19,"d":"19%"},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jan]]/SalgsOmkostninger[[#Totals],[Jan]],\"-\")","v":{"v":0.37358490566037733,"d":"37%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.26685393258426965,"d":"27%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Mar]]/SalgsOmkostninger[[#Totals],[Mar]],\"-\")","v":{"v":0.1619047619047619,"d":"16%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Apr]]/SalgsOmkostninger[[#Totals],[Apr]],\"-\")","v":{"v":0.37344398340248963,"d":"37%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Maj]]/SalgsOmkostninger[[#Totals],[Maj]],\"-\")","v":{"v":0.05263157894736842,"d":"5%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jun]]/SalgsOmkostninger[[#Totals],[Jun]],\"-\")","v":{"v":0.10897435897435898,"d":"11%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jul]]/SalgsOmkostninger[[#Totals],[Jul]],\"-\")","v":{"v":0.10033444816053512,"d":"10%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Aug]]/SalgsOmkostninger[[#Totals],[Aug]],\"-\")","v":{"v":0.10619469026548672,"d":"11%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Sep]]/SalgsOmkostninger[[#Totals],[Sep]],\"-\")","v":{"v":0.2632850241545894,"d":"26%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Okt]]/SalgsOmkostninger[[#Totals],[Okt]],\"-\")","v":{"v":0.058394160583941604,"d":"6%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Nov]]/SalgsOmkostninger[[#Totals],[Nov]],\"-\")","v":{"v":0.07954545454545454,"d":"8%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Dec]]/SalgsOmkostninger[[#Totals],[Dec]],\"-\")","v":{"v":0.11479028697571744,"d":"11%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.26685393258426965,"d":"27%"}}]
[null,"Omkostning 4",null,{"v":13,"d":"kr. 13"},{"v":28,"d":"kr. 28"},{"v":15,"d":"kr. 15"},{"v":8,"d":"kr. 8"},{"v":84,"d":"kr. 84"},{"v":12,"d":"kr. 12"},{"v":54,"d":"kr. 54"},{"v":72,"d":"kr. 72"},{"v":49,"d":"kr. 49"},{"v":24,"d":"kr. 24"},{"v":60,"d":"kr. 60"},{"v":39,"d":"kr. 39"},{"$f":"SUM(SalgsOmkostninger[[#This Row],[Jan]:[Dec]])","v":{"v":458,"d":"kr. 458"}},{"v":0.11,"d":"11%"},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jan]]/SalgsOmkostninger[[#Totals],[Jan]],\"-\")","v":{"v":0.04905660377358491,"d":"5%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.07865168539325842,"d":"8%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Mar]]/SalgsOmkostninger[[#Totals],[Mar]],\"-\")","v":{"v":0.047619047619047616,"d":"5%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Apr]]/SalgsOmkostninger[[#Totals],[Apr]],\"-\")","v":{"v":0.03319502074688797,"d":"3%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Maj]]/SalgsOmkostninger[[#Totals],[Maj]],\"-\")","v":{"v":0.21052631578947367,"d":"21%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jun]]/SalgsOmkostninger[[#Totals],[Jun]],\"-\")","v":{"v":0.038461538461538464,"d":"4%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jul]]/SalgsOmkostninger[[#Totals],[Jul]],\"-\")","v":{"v":0.1806020066889632,"d":"18%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Aug]]/SalgsOmkostninger[[#Totals],[Aug]],\"-\")","v":{"v":0.3185840707964602,"d":"32%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Sep]]/SalgsOmkostninger[[#Totals],[Sep]],\"-\")","v":{"v":0.11835748792270531,"d":"12%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Okt]]/SalgsOmkostninger[[#Totals],[Okt]],\"-\")","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Nov]]/SalgsOmkostninger[[#Totals],[Nov]],\"-\")","v":{"v":0.22727272727272727,"d":"23%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Dec]]/SalgsOmkostninger[[#Totals],[Dec]],\"-\")","v":{"v":0.08609271523178808,"d":"9%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.07865168539325842,"d":"8%"}}]
[null,"Omkostning 5",null,{"v":34,"d":"kr. 34"},{"v":78,"d":"kr. 78"},{"v":43,"d":"kr. 43"},{"v":30,"d":"kr. 30"},{"v":77,"d":"kr. 77"},{"v":54,"d":"kr. 54"},{"v":26,"d":"kr. 26"},{"v":13,"d":"kr. 13"},{"v":56,"d":"kr. 56"},{"v":30,"d":"kr. 30"},{"v":40,"d":"kr. 40"},{"v":63,"d":"kr. 63"},{"$f":"SUM(SalgsOmkostninger[[#This Row],[Jan]:[Dec]])","v":{"v":544,"d":"kr. 544"}},{"v":0.2,"d":"20%"},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jan]]/SalgsOmkostninger[[#Totals],[Jan]],\"-\")","v":{"v":0.12830188679245283,"d":"13%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.21910112359550563,"d":"22%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Mar]]/SalgsOmkostninger[[#Totals],[Mar]],\"-\")","v":{"v":0.1365079365079365,"d":"14%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Apr]]/SalgsOmkostninger[[#Totals],[Apr]],\"-\")","v":{"v":0.12448132780082988,"d":"12%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Maj]]/SalgsOmkostninger[[#Totals],[Maj]],\"-\")","v":{"v":0.19298245614035087,"d":"19%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jun]]/SalgsOmkostninger[[#Totals],[Jun]],\"-\")","v":{"v":0.17307692307692307,"d":"17%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jul]]/SalgsOmkostninger[[#Totals],[Jul]],\"-\")","v":{"v":0.08695652173913043,"d":"9%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Aug]]/SalgsOmkostninger[[#Totals],[Aug]],\"-\")","v":{"v":0.05752212389380531,"d":"6%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Sep]]/SalgsOmkostninger[[#Totals],[Sep]],\"-\")","v":{"v":0.13526570048309178,"d":"14%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Okt]]/SalgsOmkostninger[[#Totals],[Okt]],\"-\")","v":{"v":0.10948905109489052,"d":"11%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Nov]]/SalgsOmkostninger[[#Totals],[Nov]],\"-\")","v":{"v":0.15151515151515152,"d":"15%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Dec]]/SalgsOmkostninger[[#Totals],[Dec]],\"-\")","v":{"v":0.1390728476821192,"d":"14%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.21910112359550563,"d":"22%"}}]
[null,"Omkostning 6",null,{"v":33,"d":"kr. 33"},{"v":61,"d":"kr. 61"},{"v":42,"d":"kr. 42"},{"v":43,"d":"kr. 43"},{"v":19,"d":"kr. 19"},{"v":94,"d":"kr. 94"},{"v":46,"d":"kr. 46"},{"v":15,"d":"kr. 15"},{"v":55,"d":"kr. 55"},{"v":15,"d":"kr. 15"},{"v":37,"d":"kr. 37"},{"v":89,"d":"kr. 89"},{"$f":"SUM(SalgsOmkostninger[[#This Row],[Jan]:[Dec]])","v":{"v":549,"d":"kr. 549"}},{"v":0.1,"d":"10%"},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jan]]/SalgsOmkostninger[[#Totals],[Jan]],\"-\")","v":{"v":0.12452830188679245,"d":"12%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.17134831460674158,"d":"17%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Mar]]/SalgsOmkostninger[[#Totals],[Mar]],\"-\")","v":{"v":0.13333333333333333,"d":"13%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Apr]]/SalgsOmkostninger[[#Totals],[Apr]],\"-\")","v":{"v":0.17842323651452283,"d":"18%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Maj]]/SalgsOmkostninger[[#Totals],[Maj]],\"-\")","v":{"v":0.047619047619047616,"d":"5%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jun]]/SalgsOmkostninger[[#Totals],[Jun]],\"-\")","v":{"v":0.30128205128205127,"d":"30%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jul]]/SalgsOmkostninger[[#Totals],[Jul]],\"-\")","v":{"v":0.15384615384615385,"d":"15%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Aug]]/SalgsOmkostninger[[#Totals],[Aug]],\"-\")","v":{"v":0.06637168141592921,"d":"7%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Sep]]/SalgsOmkostninger[[#Totals],[Sep]],\"-\")","v":{"v":0.13285024154589373,"d":"13%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Okt]]/SalgsOmkostninger[[#Totals],[Okt]],\"-\")","v":{"v":0.05474452554744526,"d":"5%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Nov]]/SalgsOmkostninger[[#Totals],[Nov]],\"-\")","v":{"v":0.14015151515151514,"d":"14%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Dec]]/SalgsOmkostninger[[#Totals],[Dec]],\"-\")","v":{"v":0.19646799116997793,"d":"20%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.17134831460674158,"d":"17%"}}]
[null,"Omkostning 7",null,{"v":18,"d":"kr. 18"},{"v":11,"d":"kr. 11"},{"v":30,"d":"kr. 30"},{"v":9,"d":"kr. 9"},{"v":62,"d":"kr. 62"},{"v":39,"d":"kr. 39"},{"v":102,"d":"kr. 102"},{"v":44,"d":"kr. 44"},{"v":121,"d":"kr. 121"},{"v":19,"d":"kr. 19"},{"v":33,"d":"kr. 33"},{"v":40,"d":"kr. 40"},{"$f":"SUM(SalgsOmkostninger[[#This Row],[Jan]:[Dec]])","v":{"v":528,"d":"kr. 528"}},{"v":0.1,"d":"10%"},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jan]]/SalgsOmkostninger[[#Totals],[Jan]],\"-\")","v":{"v":0.06792452830188679,"d":"7%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.03089887640449438,"d":"3%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Mar]]/SalgsOmkostninger[[#Totals],[Mar]],\"-\")","v":{"v":0.09523809523809523,"d":"10%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Apr]]/SalgsOmkostninger[[#Totals],[Apr]],\"-\")","v":{"v":0.03734439834024896,"d":"4%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Maj]]/SalgsOmkostninger[[#Totals],[Maj]],\"-\")","v":{"v":0.15538847117794485,"d":"16%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jun]]/SalgsOmkostninger[[#Totals],[Jun]],\"-\")","v":{"v":0.125,"d":"13%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Jul]]/SalgsOmkostninger[[#Totals],[Jul]],\"-\")","v":{"v":0.3411371237458194,"d":"34%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Aug]]/SalgsOmkostninger[[#Totals],[Aug]],\"-\")","v":{"v":0.19469026548672566,"d":"19%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Sep]]/SalgsOmkostninger[[#Totals],[Sep]],\"-\")","v":{"v":0.2922705314009662,"d":"29%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Okt]]/SalgsOmkostninger[[#Totals],[Okt]],\"-\")","v":{"v":0.06934306569343066,"d":"7%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Nov]]/SalgsOmkostninger[[#Totals],[Nov]],\"-\")","v":{"v":0.125,"d":"13%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Dec]]/SalgsOmkostninger[[#Totals],[Dec]],\"-\")","v":{"v":0.08830022075055188,"d":"9%"}},{"$f":"IFERROR(SalgsOmkostninger[[#This Row],[Feb]]/SalgsOmkostninger[[#Totals],[Feb]],\"-\")","v":{"v":0.03089887640449438,"d":"3%"}}]
[null,"SALGSOMKOST-NINGER I ALT",null,{"$f":"SUBTOTAL(109,SalgsOmkostninger[Jan])","v":{"v":265,"d":"kr. 265"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Feb])","v":{"v":356,"d":"kr. 356"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Mar])","v":{"v":315,"d":"kr. 315"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Apr])","v":{"v":241,"d":"kr. 241"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Maj])","v":{"v":399,"d":"kr. 399"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Jun])","v":{"v":312,"d":"kr. 312"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Jul])","v":{"v":299,"d":"kr. 299"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Aug])","v":{"v":226,"d":"kr. 226"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Sep])","v":{"v":414,"d":"kr. 414"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Okt])","v":{"v":274,"d":"kr. 274"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Nov])","v":{"v":264,"d":"kr. 264"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Dec])","v":{"v":453,"d":"kr. 453"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Årligt])","v":{"v":3818,"d":"kr. 3,818"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Indeks %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Jan %])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Feb %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Mar %])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Apr %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Maj %])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Jun %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Jul %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Aug %])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Sep %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Okt %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Nov %])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[Dec %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,SalgsOmkostninger[År %])","v":{"v":1,"d":"100%"}}]
[]
[null,"Bruttoavance",null,{"$f":"Indtægt[[#Totals],[Jan]]-SalgsOmkostninger[[#Totals],[Jan]]","v":{"v":359,"d":"kr. 359"}},{"$f":"Indtægt[[#Totals],[Feb]]-SalgsOmkostninger[[#Totals],[Feb]]","v":{"v":380,"d":"kr. 380"}},{"$f":"Indtægt[[#Totals],[Mar]]-SalgsOmkostninger[[#Totals],[Mar]]","v":{"v":505,"d":"kr. 505"}},{"$f":"Indtægt[[#Totals],[Apr]]-SalgsOmkostninger[[#Totals],[Apr]]","v":{"v":370,"d":"kr. 370"}},{"$f":"Indtægt[[#Totals],[Maj]]-SalgsOmkostninger[[#Totals],[Maj]]","v":{"v":413,"d":"kr. 413"}},{"$f":"Indtægt[[#Totals],[Jun]]-SalgsOmkostninger[[#Totals],[Jun]]","v":{"v":266,"d":"kr. 266"}},{"$f":"Indtægt[[#Totals],[Jul]]-SalgsOmkostninger[[#Totals],[Jul]]","v":{"v":298,"d":"kr. 298"}},{"$f":"Indtægt[[#Totals],[Aug]]-SalgsOmkostninger[[#Totals],[Aug]]","v":{"v":449,"d":"kr. 449"}},{"$f":"Indtægt[[#Totals],[Sep]]-SalgsOmkostninger[[#Totals],[Sep]]","v":{"v":330,"d":"kr. 330"}},{"$f":"Indtægt[[#Totals],[Okt]]-SalgsOmkostninger[[#Totals],[Okt]]","v":{"v":407,"d":"kr. 407"}},{"$f":"Indtægt[[#Totals],[Nov]]-SalgsOmkostninger[[#Totals],[Nov]]","v":{"v":475,"d":"kr. 475"}},{"$f":"Indtægt[[#Totals],[Dec]]-SalgsOmkostninger[[#Totals],[Dec]]","v":{"v":590,"d":"kr. 590"}},{"$f":"Indtægt[[#Totals],[Årligt]]-SalgsOmkostninger[[#Totals],[Årligt]]","v":{"v":4842,"d":"kr. 4,842"}},null,{"$f":"D14/$P$14","v":{"v":0.0741429161503511,"d":"7%"}},{"v":0.07847996695580339,"d":"8%"},{"v":0.10429574555968608,"d":"10%"},{"v":0.07641470466749277,"d":"8%"},{"v":0.08529533250722841,"d":"9%"},{"v":0.05493597686906237,"d":"5%"},{"v":0.06154481619165634,"d":"6%"},{"v":0.09273027674514664,"d":"9%"},{"v":0.06815365551425032,"d":"7%"},{"v":0.08405617513424204,"d":"8%"},{"v":0.09809995869475423,"d":"10%"},{"v":0.12185047501032631,"d":"12%"},{"v":1,"d":"100%"}]

{"sheet":"Udgifter","index":2,"n_rows":26,"n_cols":30,"rows_kept":26}
[null,{"$f":"Prognose_Periode_Titel","v":"12 måneder"},{"$nulls":27},{"$f":"Virksomheds_navn","v":"Virksomhedsnavn"}]
[null,{"$f":"'Indtægter (salg)'!$B$2","v":"PROGNOSE FOR RESULTATOPGØRELSE"},{"$nulls":25},"REGNSKABSÅR:",{"$f":"FYMonthStart","v":"JAN"},{"$f":"FYStartYear","v":2017}]
[{"$nulls":3},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo,1),\"mmm åå\"))","v":"JAN 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+1,1),\"mmm åå\"))","v":"FEB 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+2,1),\"mmm åå\"))","v":"MAR 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+3,1),\"mmm åå\"))","v":"APR 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+4,1),\"mmm åå\"))","v":"MAJ 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+5,1),\"mmm åå\"))","v":"JUN 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+6,1),\"mmm åå\"))","v":"JUL 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+7,1),\"mmm åå\"))","v":"AUG 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+8,1),\"mmm åå\"))","v":"SEP 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+9,1),\"mmm åå\"))","v":"OKT 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+10,1),\"mmm åå\"))","v":"NOV 17"},{"$f":"UPPER(TEXT(DATE(FYStartYear,FYMonthNo+11,1),\"mmm åå\"))","v":"DEC 17"},"ÅRLIGT","IND %",{"$f":"LEFT(D3,3)&\" %\"","v":"JAN %"},{"$f":"LEFT(E3,3)&\" %\"","v":"FEB %"},"MAR %","APR %","MAJ %","JUN %","JUL %","AUG %","SEP %","OKT %","NOV %","DEC %","ÅR %"]
[null,"UDGIFTER","TENDENS","Jan","Feb","Mar","Apr","Maj","Jun","Jul","Aug","Sep","Okt","Nov","Dec","Årligt","Indeks %","Jan %","Feb %","Mar %","Apr %","Maj %","Jun %","Jul %","Aug %","Sep %","Okt %","Nov %","Dec %","År %"]
[null,"Gageudgifter "," ",{"v":10,"d":"kr. 10"},{"v":18,"d":"kr. 18"},{"v":13,"d":"kr. 13"},{"v":8,"d":"kr. 8"},{"v":22,"d":"kr. 22"},{"v":18,"d":"kr. 18"},{"v":8,"d":"kr. 8"},{"v":17,"d":"kr. 17"},{"v":20,"d":"kr. 20"},{"v":8,"d":"kr. 8"},{"v":4,"d":"kr. 4"},{"v":12,"d":"kr. 12"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":158,"d":"kr. 158"}},{"v":0.12,"d":"12%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.0423728813559322,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.08780487804878048,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.05220883534136546,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.03065134099616858,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.08560311284046693,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.06569343065693431,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.03007518796992481,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.07234042553191489,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.08695652173913043,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.03088803088803089,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.013513513513513514,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.05194805194805195,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.05268422807602534,"d":"5%"}}]
[null,"Lønudgifter "," ",{"v":23,"d":"kr. 23"},{"v":11,"d":"kr. 11"},{"v":7,"d":"kr. 7"},{"v":14,"d":"kr. 14"},{"v":12,"d":"kr. 12"},{"v":19,"d":"kr. 19"},{"v":19,"d":"kr. 19"},{"v":4,"d":"kr. 4"},{"v":7,"d":"kr. 7"},{"v":13,"d":"kr. 13"},{"v":25,"d":"kr. 25"},{"v":5,"d":"kr. 5"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":159,"d":"kr. 159"}},{"v":0.09,"d":"9%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.09745762711864407,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.05365853658536585,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.028112449799196786,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.05363984674329502,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.04669260700389105,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.06934306569343066,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.07142857142857142,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.01702127659574468,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.030434782608695653,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.05019305019305019,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.08445945945945946,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.021645021645021644,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.05301767255751917,"d":"5%"}}]
[null,"Eksterne tjenester"," ",{"v":23,"d":"kr. 23"},{"v":20,"d":"kr. 20"},{"v":3,"d":"kr. 3"},{"v":16,"d":"kr. 16"},{"v":10,"d":"kr. 10"},{"v":5,"d":"kr. 5"},{"v":20,"d":"kr. 20"},{"v":7,"d":"kr. 7"},{"v":4,"d":"kr. 4"},{"v":22,"d":"kr. 22"},{"v":13,"d":"kr. 13"},{"v":14,"d":"kr. 14"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":157,"d":"kr. 157"}},{"v":0.02,"d":"2%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.09745762711864407,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.0975609756097561,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.012048192771084338,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.06130268199233716,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.038910505836575876,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.01824817518248175,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.07518796992481203,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.029787234042553193,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.017391304347826087,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.08494208494208494,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.04391891891891892,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.06060606060606061,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.05235078359453151,"d":"5%"}}]
[null,"Forsyninger (kontor og drift)"," ",{"v":19,"d":"kr. 19"},{"v":4,"d":"kr. 4"},{"v":7,"d":"kr. 7"},{"v":14,"d":"kr. 14"},{"v":22,"d":"kr. 22"},{"v":10,"d":"kr. 10"},{"v":22,"d":"kr. 22"},{"v":5,"d":"kr. 5"},{"v":4,"d":"kr. 4"},{"v":12,"d":"kr. 12"},{"v":18,"d":"kr. 18"},{"v":24,"d":"kr. 24"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":161,"d":"kr. 161"}},{"v":0.08,"d":"8%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.08050847457627118,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.01951219512195122,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.028112449799196786,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.05363984674329502,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.08560311284046693,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.0364963503649635,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.08270676691729323,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.02127659574468085,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.017391304347826087,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.04633204633204633,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.060810810810810814,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.1038961038961039,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.05368456152050684,"d":"5%"}}]
[null,"Reparationer og vedligeholdelse"," ",{"v":11,"d":"kr. 11"},{"v":11,"d":"kr. 11"},{"v":17,"d":"kr. 17"},{"v":12,"d":"kr. 12"},{"v":2,"d":"kr. 2"},{"v":14,"d":"kr. 14"},{"v":12,"d":"kr. 12"},{"v":10,"d":"kr. 10"},{"v":18,"d":"kr. 18"},{"v":11,"d":"kr. 11"},{"v":23,"d":"kr. 23"},{"v":11,"d":"kr. 11"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":152,"d":"kr. 152"}},{"v":0.03,"d":"3%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.046610169491525424,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.05365853658536585,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.06827309236947791,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.04597701149425287,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.007782101167315175,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.051094890510948905,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.045112781954887216,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.0425531914893617,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.0782608695652174,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.04247104247104247,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.0777027027027027,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.047619047619047616,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.050683561187062354,"d":"5%"}}]
[null,"Reklamer"," ",{"v":2,"d":"kr. 2"},{"v":16,"d":"kr. 16"},{"v":6,"d":"kr. 6"},{"v":13,"d":"kr. 13"},{"v":11,"d":"kr. 11"},{"v":22,"d":"kr. 22"},{"v":21,"d":"kr. 21"},{"v":3,"d":"kr. 3"},{"v":12,"d":"kr. 12"},{"v":7,"d":"kr. 7"},{"v":17,"d":"kr. 17"},{"v":20,"d":"kr. 20"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":150,"d":"kr. 150"}},{"v":0.15,"d":"15%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.00847457627118644,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.07804878048780488,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.024096385542168676,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.04980842911877394,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.042801556420233464,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.08029197080291971,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.07894736842105263,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.01276595744680851,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.05217391304347826,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.02702702702702703,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.057432432432432436,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.08658008658008658,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.050016672224074694,"d":"5%"}}]
[null,"Bil, levering og rejse"," ",{"v":8,"d":"kr. 8"},{"v":17,"d":"kr. 17"},{"v":11,"d":"kr. 11"},{"v":11,"d":"kr. 11"},{"v":21,"d":"kr. 21"},{"v":9,"d":"kr. 9"},{"v":20,"d":"kr. 20"},{"v":3,"d":"kr. 3"},{"v":14,"d":"kr. 14"},{"v":22,"d":"kr. 22"},{"v":16,"d":"kr. 16"},{"v":12,"d":"kr. 12"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":164,"d":"kr. 164"}},{"v":0.12,"d":"12%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.08292682926829269,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.04417670682730924,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.0421455938697318,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.08171206225680934,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.032846715328467155,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.07518796992481203,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.01276595744680851,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.06086956521739131,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.08494208494208494,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.05405405405405406,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.05194805194805195,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.05468489496498833,"d":"5%"}}]
[null,"Regnskab og juridisk"," ",{"v":5,"d":"kr. 5"},{"v":13,"d":"kr. 13"},{"v":6,"d":"kr. 6"},{"v":15,"d":"kr. 15"},{"v":19,"d":"kr. 19"},{"v":10,"d":"kr. 10"},{"v":12,"d":"kr. 12"},{"v":9,"d":"kr. 9"},{"v":15,"d":"kr. 15"},{"v":16,"d":"kr. 16"},{"v":4,"d":"kr. 4"},{"v":9,"d":"kr. 9"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":133,"d":"kr. 133"}},{"v":0.09,"d":"9%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.0211864406779661,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.06341463414634146,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.024096385542168676,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.05747126436781609,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.07392996108949416,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.0364963503649635,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.045112781954887216,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.03829787234042553,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.06521739130434782,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.06177606177606178,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.013513513513513514,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.03896103896103896,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.04434811603867956,"d":"4%"}}]
[null,"Husleje"," ",{"v":8,"d":"kr. 8"},{"v":4,"d":"kr. 4"},{"v":23,"d":"kr. 23"},{"v":25,"d":"kr. 25"},{"v":10,"d":"kr. 10"},{"v":24,"d":"kr. 24"},{"v":22,"d":"kr. 22"},{"v":5,"d":"kr. 5"},{"v":12,"d":"kr. 12"},{"v":24,"d":"kr. 24"},{"v":24,"d":"kr. 24"},{"v":12,"d":"kr. 12"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":193,"d":"kr. 193"}},{"v":0.01,"d":"1%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.01951219512195122,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.09236947791164658,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.09578544061302682,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.038910505836575876,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.08270676691729323,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.02127659574468085,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.05217391304347826,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.09266409266409266,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.08108108108108109,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.05194805194805195,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.06435478492830944,"d":"6%"}}]
[null,"Telefonnummer"," ",{"v":25,"d":"kr. 25"},{"v":2,"d":"kr. 2"},{"v":12,"d":"kr. 12"},{"v":25,"d":"kr. 25"},{"v":10,"d":"kr. 10"},{"v":24,"d":"kr. 24"},{"v":3,"d":"kr. 3"},{"v":20,"d":"kr. 20"},{"v":3,"d":"kr. 3"},{"v":9,"d":"kr. 9"},{"v":20,"d":"kr. 20"},{"v":18,"d":"kr. 18"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":171,"d":"kr. 171"}},{"v":0.01,"d":"1%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.1059322033898305,"d":"11%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.00975609756097561,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.04819277108433735,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.09578544061302682,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.038910505836575876,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.011278195488721804,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.0851063829787234,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.013043478260869565,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.03474903474903475,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.06756756756756757,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.07792207792207792,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.05701900633544515,"d":"6%"}}]
[null,"El, vand og varme"," ",{"v":16,"d":"kr. 16"},{"v":19,"d":"kr. 19"},{"v":9,"d":"kr. 9"},{"v":16,"d":"kr. 16"},{"v":13,"d":"kr. 13"},{"v":2,"d":"kr. 2"},{"v":4,"d":"kr. 4"},{"v":24,"d":"kr. 24"},{"v":16,"d":"kr. 16"},{"v":22,"d":"kr. 22"},{"v":7,"d":"kr. 7"},{"v":18,"d":"kr. 18"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":166,"d":"kr. 166"}},{"v":0.01,"d":"1%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.06779661016949153,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.09268292682926829,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.03614457831325301,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.06130268199233716,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.05058365758754864,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":7.2992700729927005E-3,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.015037593984962405,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.10212765957446808,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.06956521739130435,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.08494208494208494,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.02364864864864865,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.07792207792207792,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.05535178392797599,"d":"6%"}}]
[null,"Forsikring"," ",{"v":12,"d":"kr. 12"},{"v":9,"d":"kr. 9"},{"v":16,"d":"kr. 16"},{"v":19,"d":"kr. 19"},{"v":25,"d":"kr. 25"},{"v":17,"d":"kr. 17"},{"v":20,"d":"kr. 20"},{"v":14,"d":"kr. 14"},{"v":5,"d":"kr. 5"},{"v":14,"d":"kr. 14"},{"v":5,"d":"kr. 5"},{"v":2,"d":"kr. 2"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":158,"d":"kr. 158"}},{"v":0.01,"d":"1%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.05084745762711865,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.04390243902439024,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.0642570281124498,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.07279693486590039,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.09727626459143969,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.06204379562043796,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.07518796992481203,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.059574468085106386,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.021739130434782608,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.05405405405405406,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.016891891891891893,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":8.658008658008658E-3,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.05268422807602534,"d":"5%"}}]
[null,"Afgifter (fast ejendom osv.)"," ",{"v":16,"d":"kr. 16"},{"v":13,"d":"kr. 13"},{"v":10,"d":"kr. 10"},{"v":7,"d":"kr. 7"},{"v":13,"d":"kr. 13"},{"v":3,"d":"kr. 3"},{"v":13,"d":"kr. 13"},{"v":17,"d":"kr. 17"},{"v":9,"d":"kr. 9"},{"v":4,"d":"kr. 4"},{"v":22,"d":"kr. 22"},{"v":18,"d":"kr. 18"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":145,"d":"kr. 145"}},{"v":0.14,"d":"14%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.06779661016949153,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.06341463414634146,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.040160642570281124,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.02681992337164751,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.05058365758754864,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.010948905109489052,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.04887218045112782,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.07234042553191489,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.0391304347826087,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.015444015444015444,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.07432432432432433,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.07792207792207792,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.048349449816605536,"d":"5%"}}]
[null,"Renter"," ",{"v":3,"d":"kr. 3"},{"v":2,"d":"kr. 2"},{"v":19,"d":"kr. 19"},{"v":21,"d":"kr. 21"},{"v":13,"d":"kr. 13"},{"v":9,"d":"kr. 9"},{"v":7,"d":"kr. 7"},{"v":13,"d":"kr. 13"},{"v":3,"d":"kr. 3"},{"v":6,"d":"kr. 6"},{"v":10,"d":"kr. 10"},{"v":13,"d":"kr. 13"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":119,"d":"kr. 119"}},{"v":0.06,"d":"6%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.012711864406779662,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.00975609756097561,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.07630522088353414,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.08045977011494253,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.05058365758754864,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.032846715328467155,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.02631578947368421,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.05531914893617021,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.013043478260869565,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.023166023166023165,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.033783783783783786,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.05627705627705628,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.039679893297765924,"d":"4%"}}]
[null,"Afskrivninger"," ",{"v":8,"d":"kr. 8"},{"v":7,"d":"kr. 7"},{"v":6,"d":"kr. 6"},{"v":7,"d":"kr. 7"},{"v":7,"d":"kr. 7"},{"v":6,"d":"kr. 6"},{"v":15,"d":"kr. 15"},{"v":23,"d":"kr. 23"},{"v":21,"d":"kr. 21"},{"v":16,"d":"kr. 16"},{"v":19,"d":"kr. 19"},{"v":7,"d":"kr. 7"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":142,"d":"kr. 142"}},{"v":0.01,"d":"1%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.03414634146341464,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.024096385542168676,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.02681992337164751,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.027237354085603113,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.021897810218978103,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.05639097744360902,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.09787234042553192,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.09130434782608696,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.06177606177606178,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.06418918918918919,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.030303030303030304,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.047349116372124044,"d":"5%"}}]
[null,"Andre udgifter (angiv)"," ",{"v":14,"d":"kr. 14"},{"v":4,"d":"kr. 4"},{"v":24,"d":"kr. 24"},{"v":6,"d":"kr. 6"},{"v":20,"d":"kr. 20"},{"v":14,"d":"kr. 14"},{"v":21,"d":"kr. 21"},{"v":20,"d":"kr. 20"},{"v":22,"d":"kr. 22"},{"v":3,"d":"kr. 3"},{"v":14,"d":"kr. 14"},{"v":6,"d":"kr. 6"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":168,"d":"kr. 168"}},{"v":0.01,"d":"1%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.059322033898305086,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.01951219512195122,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.0963855421686747,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.022988505747126436,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.07782101167315175,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.051094890510948905,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.07894736842105263,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.0851063829787234,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.09565217391304348,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.011583011583011582,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.0472972972972973,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.025974025974025976,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.056018672890963656,"d":"6%"}}]
[null,"Andre udgifter (angiv)"," ",{"v":14,"d":"kr. 14"},{"v":7,"d":"kr. 7"},{"v":24,"d":"kr. 24"},{"v":10,"d":"kr. 10"},{"v":7,"d":"kr. 7"},{"v":24,"d":"kr. 24"},{"v":2,"d":"kr. 2"},{"v":11,"d":"kr. 11"},{"v":21,"d":"kr. 21"},{"v":19,"d":"kr. 19"},{"v":19,"d":"kr. 19"},{"v":20,"d":"kr. 20"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":178,"d":"kr. 178"}},{"v":0.01,"d":"1%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.059322033898305086,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.03414634146341464,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.0963855421686747,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.038314176245210725,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.027237354085603113,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.007518796992481203,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.04680851063829787,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.09130434782608696,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.07335907335907337,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.06418918918918919,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.08658008658008658,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.059353117705901966,"d":"6%"}}]
[null,"Andre udgifter (angiv)"," ",{"v":11,"d":"kr. 11"},{"v":8,"d":"kr. 8"},{"v":25,"d":"kr. 25"},{"v":11,"d":"kr. 11"},{"v":9,"d":"kr. 9"},{"v":24,"d":"kr. 24"},{"v":13,"d":"kr. 13"},{"v":14,"d":"kr. 14"},{"v":19,"d":"kr. 19"},{"v":24,"d":"kr. 24"},{"v":15,"d":"kr. 15"},{"v":7,"d":"kr. 7"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":180,"d":"kr. 180"}},{"v":0.01,"d":"1%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.046610169491525424,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.03902439024390244,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.10040160642570281,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.0421455938697318,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.03501945525291829,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.08759124087591241,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.04887218045112782,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.059574468085106386,"d":"6%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.08260869565217391,"d":"8%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.09266409266409266,"d":"9%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.05067567567567568,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.030303030303030304,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.06002000666888963,"d":"6%"}}]
[null,"Diverse (uspecificeret)"," ",{"v":8,"d":"kr. 8"},{"v":20,"d":"kr. 20"},{"v":11,"d":"kr. 11"},{"v":11,"d":"kr. 11"},{"v":11,"d":"kr. 11"},{"v":20,"d":"kr. 20"},{"v":12,"d":"kr. 12"},{"v":16,"d":"kr. 16"},{"v":5,"d":"kr. 5"},{"v":7,"d":"kr. 7"},{"v":21,"d":"kr. 21"},{"v":3,"d":"kr. 3"},{"$f":"SUM(tblUdgifter[[#This Row],[Jan]:[Dec]])","v":{"v":145,"d":"kr. 145"}},{"v":0.02,"d":"2%"},{"$f":"tblUdgifter[[#This Row],[Jan]]/tblUdgifter[[#Totals],[Jan]]","v":{"v":0.03389830508474576,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Feb]]/tblUdgifter[[#Totals],[Feb]]","v":{"v":0.0975609756097561,"d":"10%"}},{"$f":"tblUdgifter[[#This Row],[Mar]]/tblUdgifter[[#Totals],[Mar]]","v":{"v":0.04417670682730924,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Apr]]/tblUdgifter[[#Totals],[Apr]]","v":{"v":0.0421455938697318,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Maj]]/tblUdgifter[[#Totals],[Maj]]","v":{"v":0.042801556420233464,"d":"4%"}},{"$f":"tblUdgifter[[#This Row],[Jun]]/tblUdgifter[[#Totals],[Jun]]","v":{"v":0.072992700729927,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Jul]]/tblUdgifter[[#Totals],[Jul]]","v":{"v":0.045112781954887216,"d":"5%"}},{"$f":"tblUdgifter[[#This Row],[Aug]]/tblUdgifter[[#Totals],[Aug]]","v":{"v":0.06808510638297872,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Sep]]/tblUdgifter[[#Totals],[Sep]]","v":{"v":0.021739130434782608,"d":"2%"}},{"$f":"tblUdgifter[[#This Row],[Okt]]/tblUdgifter[[#Totals],[Okt]]","v":{"v":0.02702702702702703,"d":"3%"}},{"$f":"tblUdgifter[[#This Row],[Nov]]/tblUdgifter[[#Totals],[Nov]]","v":{"v":0.07094594594594594,"d":"7%"}},{"$f":"tblUdgifter[[#This Row],[Dec]]/tblUdgifter[[#Totals],[Dec]]","v":{"v":0.012987012987012988,"d":"1%"}},{"$f":"tblUdgifter[[#This Row],[Årligt]]/tblUdgifter[[#Totals],[Årligt]]","v":{"v":0.048349449816605536,"d":"5%"}}]
[null,"UDGIFTER I ALT"," ",{"$f":"SUBTOTAL(109,tblUdgifter[Jan])","v":{"v":236,"d":"kr. 236"}},{"$f":"SUBTOTAL(109,tblUdgifter[Feb])","v":{"v":205,"d":"kr. 205"}},{"$f":"SUBTOTAL(109,tblUdgifter[Mar])","v":{"v":249,"d":"kr. 249"}},{"$f":"SUBTOTAL(109,tblUdgifter[Apr])","v":{"v":261,"d":"kr. 261"}},{"$f":"SUBTOTAL(109,tblUdgifter[Maj])","v":{"v":257,"d":"kr. 257"}},{"$f":"SUBTOTAL(109,tblUdgifter[Jun])","v":{"v":274,"d":"kr. 274"}},{"$f":"SUBTOTAL(109,tblUdgifter[Jul])","v":{"v":266,"d":"kr. 266"}},{"$f":"SUBTOTAL(109,tblUdgifter[Aug])","v":{"v":235,"d":"kr. 235"}},{"$f":"SUBTOTAL(109,tblUdgifter[Sep])","v":{"v":230,"d":"kr. 230"}},{"$f":"SUBTOTAL(109,tblUdgifter[Okt])","v":{"v":259,"d":"kr. 259"}},{"$f":"SUBTOTAL(109,tblUdgifter[Nov])","v":{"v":296,"d":"kr. 296"}},{"$f":"SUBTOTAL(109,tblUdgifter[Dec])","v":{"v":231,"d":"kr. 231"}},{"$f":"SUBTOTAL(109,tblUdgifter[Årligt])","v":{"v":2999,"d":"kr. 2,999"}},{"$f":"SUBTOTAL(109,tblUdgifter[Indeks %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Jan %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Feb %])","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Mar %])","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Apr %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Maj %])","v":{"v":1.0000000000000002,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Jun %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Jul %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Aug %])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Sep %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Okt %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Nov %])","v":{"v":0.9999999999999999,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[Dec %])","v":{"v":1,"d":"100%"}},{"$f":"SUBTOTAL(109,tblUdgifter[År %])","v":{"v":0.9999999999999999,"d":"100%"}}]
[]
[null,"Nettooverskud",null,{"$f":"Salgsomkostninger!$D$14-tblUdgifter[[#Totals],[Jan]]","v":{"v":123,"d":"kr. 123"}},{"$f":"Salgsomkostninger!E14-tblUdgifter[[#Totals],[Feb]]","v":{"v":175,"d":"kr. 175"}},{"$f":"Salgsomkostninger!F14-tblUdgifter[[#Totals],[Mar]]","v":{"v":256,"d":"kr. 256"}},{"$f":"Salgsomkostninger!G14-tblUdgifter[[#Totals],[Apr]]","v":{"v":109,"d":"kr. 109"}},{"$f":"Salgsomkostninger!H14-tblUdgifter[[#Totals],[Maj]]","v":{"v":156,"d":"kr. 156"}},{"$f":"Salgsomkostninger!I14-tblUdgifter[[#Totals],[Jun]]","v":{"v":-8,"d":"kr. -8"}},{"$f":"Salgsomkostninger!J14-tblUdgifter[[#Totals],[Jul]]","v":{"v":32,"d":"kr. 32"}},{"$f":"Salgsomkostninger!K14-tblUdgifter[[#Totals],[Aug]]","v":{"v":214,"d":"kr. 214"}},{"$f":"Salgsomkostninger!L14-tblUdgifter[[#Totals],[Sep]]","v":{"v":100,"d":"kr. 100"}},{"$f":"Salgsomkostninger!M14-tblUdgifter[[#Totals],[Okt]]","v":{"v":148,"d":"kr. 148"}},{"$f":"Salgsomkostninger!N14-tblUdgifter[[#Totals],[Nov]]","v":{"v":179,"d":"kr. 179"}},{"$f":"Salgsomkostninger!O14-tblUdgifter[[#Totals],[Dec]]","v":{"v":359,"d":"kr. 359"}},{"$f":"Salgsomkostninger!P14-tblUdgifter[[#Totals],[Årligt]]","v":{"v":1843,"d":"kr. 1,843"}},null,{"$f":"D26/$P$26","v":{"v":0.06673901247965273,"d":"7%"}},{"$f":"E26/$P$26","v":{"v":0.09495387954422138,"d":"9%"}},{"v":0.138903960933261,"d":"14%"},{"v":0.05914270211611503,"d":"6%"},{"v":0.08464460119370591,"d":"8%"},{"v":-0.004340748779164406,"d":"-0%"},{"v":0.017362995116657624,"d":"2%"},{"v":0.11611502984264786,"d":"12%"},{"v":0.05425935973955507,"d":"5%"},{"v":0.08030385241454151,"d":"8%"},{"v":0.09712425393380358,"d":"10%"},{"v":0.19479110146500273,"d":"19%"},{"v":1,"d":"100%"}]