{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["Bilanzaufstellung"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"Bilanzaufstellung","index":0,"n_rows":25,"n_cols":6,"rows_kept":25,"cut":false,"hidden":false,"merged":[[0,1,0,2],[0,4,0,5],[5,1,5,2],[5,4,5,5]],"flags":["formulas_cached_only"]}
[null,"[Firmenname] – Bilanzaufstellung ",null,null,"[Datum]"]
[]
[null,"Liquiditätskoeffizient",3.380379746835443,null,"Barliquidität",0.23607594936708862]
[null,"Liquidität zweiten Grades",2.910126582278481,null,"Betriebsvermögen",3761]
[]
[null,"Aktiva",null,null,"Passiva"]
[null,"Aktiva aktuell","  ",null,"Passiva aktuell","  "]
[null,"Bargeld und Gegenwerte",373,null,"Darlehensschulden und kurzfristiger Anteil langfristige Verbindlichkeiten",38]
[null,"Kurzfristige Investitionen",1517,null,"Verbindlichkeiten und Rückstellungen",1205]
[null,"Forderungen",1918,null,"Verbindlichkeiten aus Ertragssteuern",327]
[null,"Bestände",743,null,"Vorhandene Altersguthaben und gewinnabhängige Zuzahlungen",10]
[null,"Latente Ertragssteuern",445]
[null,"Rechnungsabgrenzungsposten und übriges Umlaufvermögen",345]
[null,"Aktiva aktuell gesamt",5341,null,"Passiva aktuell gesamt",1580]
[]
[null,"Sonstige Aktiva",null,null,"Sonstige Passiva"]
[null,"Sachanlagen zu Anschaffungskosten",10963,null,"Langfristige Verbindlichkeiten",2345]
[null,"Abzüglich kumulierter Abschreibung",-3098,null,"Anfallende Ruhestandskosten",1211]
[null,"Sachanlagen (netto)",6495,null,"Latente Ertragssteuern",485]
[null,"Langfristige Geldanlagen",472,null,"Ratenkredite und andere Verbindlichkeiten",331]
[null,"Aktienanlagen",1972]
[null,"Latente Ertragssteuern",437]
[null,"Sonstige Aktiva",634]
[null,"Summe sonstige Aktiva",17875,null,"Summe sonstige Passiva ",4372]
[null,"Aktiva gesamt",23216,null,"Passiva gesamt",5952]