{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Resumen","Activos","Deudas y capital de propietario"],"not_rendered":{"charts":2,"images":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Resumen","index":0,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"\"Año \" & YEAR(TODAY())-1","v":"Año 2018"},{"$f":"\"Año \" & YEAR(TODAY())","v":"Año 2019"}]
[]
[null,"Resumen del balance","Año 1","Año 2"]
[null,"Total de activos",{"$f":"Table_CurrentAssets[[#Totals],[Año 1]]+Table_FixedAssets[[#Totals],[Año 1]]+Table_OtherAssets[[#Totals],[Año 1]]","v":{"v":9545,"d":"9,545.00 €"}},{"$f":"Table_CurrentAssets[[#Totals],[Año 2]]+Table_FixedAssets[[#Totals],[Año 2]]+Table_OtherAssets[[#Totals],[Año 2]]","v":{"v":12735,"d":"12,735.00 €"}}]
[null,"Deudas y capital de propietario totales",{"$f":"Table_CurrentLiabilities[[#Totals],[Año 1]]+Table_LongTermLiabilities[[#Totals],[Año 1]]+Table_OwnersEquity[[#Totals],[Año 1]]","v":{"v":8540,"d":"8,540.00 €"}},{"$f":"Table_CurrentLiabilities[[#Totals],[Año 2]]+Table_LongTermLiabilities[[#Totals],[Año 2]]+Table_OwnersEquity[[#Totals],[Año 2]]","v":{"v":6227,"d":"6,227.00 €"}}]
[null,"Saldo",{"$f":"C5-C6","v":{"v":1005,"d":"1,005.00 €"}},{"$f":"D5-D6","v":{"v":6508,"d":"6,508.00 €"}}]

{"sheet":"Activos","index":1,"n_rows":21,"n_cols":5,"rows_kept":21}
[{"$nulls":4}," "]
[null,null,{"$f":"Preceding_Year","v":"Año 2018"},{"$f":"Current_Year","v":"Año 2019"}]
[null,"Activos actuales","Año 1","Año 2"]
[null,"Efectivo",{"v":1000,"d":"1,000.00 €"},{"v":1700,"d":"1,700.00 €"}]
[null,"Inversiones",{"v":1500,"d":"1,500.00 €"},{"v":2550,"d":"2,550.00 €"}]
[null,"Existencias",{"v":650,"d":"650.00 €"},{"v":1250,"d":"1,250.00 €"}]
[null,"Cuentas por cobrar",{"v":150,"d":"150.00 €"},{"v":230,"d":"230.00 €"}]
[null,"Gastos prepagados",{"v":1230,"d":"1,230.00 €"},{"v":950,"d":"950.00 €"}]
[null,"Otros",{"v":120,"d":"120.00 €"},{"v":120,"d":"120.00 €"}]
[null,"Activos actuales totales",{"$f":"SUBTOTAL(109,Table_CurrentAssets[Año 1])","v":{"v":4650,"d":"4,650.00 €"}},{"$f":"SUBTOTAL(109,Table_CurrentAssets[Año 2])","v":{"v":6800,"d":"6,800.00 €"}}]
[]
[null,"Activo fijo","Año 1","Año 2"]
[null,"Propiedad y equipos",{"v":2500,"d":"2,500.00 €"},{"v":2500,"d":"2,500.00 €"}]
[null,"Mejoras de arrendamiento",{"v":450,"d":"450.00 €"},{"v":350,"d":"350.00 €"}]
[null,"Capital y otras inversiones",{"v":1250,"d":"1,250.00 €"},{"v":1600,"d":"1,600.00 €"}]
[null,"Menos amortización acumulada",{"v":545,"d":"545.00 €"},{"v":1295,"d":"1,295.00 €"}]
[null,"Activos fijos totales",{"$f":"SUBTOTAL(109,Table_FixedAssets[Año 1])","v":{"v":4745,"d":"4,745.00 €"}},{"$f":"SUBTOTAL(109,Table_FixedAssets[Año 2])","v":{"v":5745,"d":"5,745.00 €"}}]
[]
[null,"Otros activos","Año 1","Año 2"]
[null,"Fondo de comercio",{"v":150,"d":"150.00 €"},{"v":190,"d":"190.00 €"}]
[null,"Total de otros activos",{"$f":"SUBTOTAL(109,Table_OtherAssets[Año 1])","v":{"v":150,"d":"150.00 €"}},{"$f":"SUBTOTAL(109,Table_OtherAssets[Año 2])","v":{"v":190,"d":"190.00 €"}}]

{"sheet":"Deudas y capital de propietario","index":2,"n_rows":19,"n_cols":5,"rows_kept":19}
[{"$nulls":4}," "]
[null,null,{"$f":"Preceding_Year","v":"Año 2018"},{"$f":"Current_Year","v":"Año 2019"}]
[null,"Deudas actuales","Año 1","Año 2"]
[null,"Cuentas por pagar",{"v":180,"d":"180.00 €"},{"v":252,"d":"252.00 €"}]
[null,"Sueldo acumulado",{"v":250,"d":"250.00 €"},{"v":370,"d":"370.00 €"}]
[null,"Compensación acumulada",{"v":240,"d":"240.00 €"},{"v":190,"d":"190.00 €"}]
[null,"Impuestos sobre ingresos por pagar",{"v":120,"d":"120.00 €"},{"v":130,"d":"130.00 €"}]
[null,"Ingresos no devengados",{"v":0,"d":"0.00 €"},{"v":0,"d":"0.00 €"}]
[null,"Otros",{"v":250,"d":"250.00 €"},{"v":235,"d":"235.00 €"}]
[null,"Deudas actuales totales",{"$f":"SUBTOTAL(109,Table_CurrentLiabilities[Año 1])","v":{"v":1040,"d":"1,040.00 €"}},{"$f":"SUBTOTAL(109,Table_CurrentLiabilities[Año 2])","v":{"v":1177,"d":"1,177.00 €"}}]
[]
[null,"Deudas a largo plazo","Año 1","Año 2"]
[null,"Hipoteca por pagar",{"v":1500,"d":"1,500.00 €"},{"v":1900,"d":"1,900.00 €"}]
[null,"Deudas a largo plazo totales",{"$f":"SUBTOTAL(109,Table_LongTermLiabilities[Año 1])","v":{"v":1500,"d":"1,500.00 €"}},{"$f":"SUBTOTAL(109,Table_LongTermLiabilities[Año 2])","v":{"v":1900,"d":"1,900.00 €"}}]
[]
[null,"Capital del propietario","Año 1","Año 2"]
[null,"Capital de inversión",{"v":5500,"d":"5,500.00 €"},{"v":2500,"d":"2,500.00 €"}]
[null,"Ganancias retenidas acumuladas",{"v":500,"d":"500.00 €"},{"v":650,"d":"650.00 €"}]
[null,"Capital del propietario total",{"$f":"SUBTOTAL(109,Table_OwnersEquity[Año 1])","v":{"v":6000,"d":"6,000.00 €"}},{"$f":"SUBTOTAL(109,Table_OwnersEquity[Año 2])","v":{"v":3150,"d":"3,150.00 €"}}]