{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Kasumiaruanne"],"not_rendered":{"defined_names":25},"read":"whole","date_system":"1900"}

{"sheet":"Kasumiaruanne","index":0,"n_rows":58,"n_cols":5,"rows_kept":58,"merged":[[0,1,0,4]]}
[null,"Kasumiaruanne"]
[null,"Nimi"]
[null,"Ajavahemik"]
[null,"Rahandusaruanded USA-s Dollarit"]
[null,"Tulu"]
[null,"Brutomüük"]
[null,"Vähem: Müügirentaablus ja korrigeerimine"]
[null,"    Netomüük",null,null,{"$f":"IF(OR(D6<>0,D7<>0),SUM(D6-D7),0)","v":0}]
[]
[null,"Müüdud kaupade kulu"]
[null,"Varude algseis"]
[null,"Lisa:                 Ostud"]
[null,"Kaupade sisseveokulu"]
[null,"Otsene tööjõud"]
[null,"Kaudsed kulud"]
[null,"Saadaolev varu",null,{"$f":"IF(SUM(D11:D15),SUM(D11:D15),0)","v":0}]
[null,"Vähem: Lõppevad varud"]
[null,"    Müüdud kaupade kulu",null,null,{"$f":"IF(OR(Saadaolev_laoseis,D17),Saadaolev_laoseis-D17,0)","v":0}]
[]
[null,"    Brutokasum (Kadu)",null,null,{"$f":"IF(OR(Müügi_netokäive,COGS),Müügi_netokäive-COGS,0)","v":0}]
[]
[null,"Kulud"]
[null,"Reklaam"]
[null,"Osamaksed"]
[null,"Halvad laenud"]
[null,"Panga teenustasud"]
[null,"Heategevusannetused"]
[null,"Vahendustasud"]
[null,"Tööleping"]
[null,"Amortisatsioon"]
[null,"Liikmemaksud ja tellimused"]
[null,"Töötajate soodusprogrammid"]
[null,"Kindlustus "]
[null,"Intress"]
[null,"Juriidilised ja õigusabiteenuste tasud"]
[null,"Litsentsid ja tasud"]
[null,"Muud kulud"]
[null,"Kontori kulud"]
[null,"Palgamaksud"]
[null,"Postikulu"]
[null,"Üür"]
[null,"Remont ja hooldus"]
[null,"Tarbeesemed"]
[null,"Telefon"]
[null,"Reisimine"]
[null,"Kommunaalid"]
[null,"Sõiduki kulud"]
[null,"Palk"]
[null,"    Kogukulu",null,null,{"$f":"IF(SUM(D23:D48),SUM(D23:D48),0)","v":0}]
[]
[null,"    Põhitegevuse netotulu",null,null,{"$f":"IF(OR(Brutokasum,Kogukulud),Brutokasum-Kogukulud,0)","v":0}]
[]
[null,"Muu sissetulek"]
[null,"Kasum (Kadu) varade müügist"]
[null,"Intressitulu"]
[null,"    Muu sissetulek kokku",null,null,{"$f":"IF(OR(D54<>0,D55<>0),D54+D55,0)","v":0}]
[]
[null,"    Netotulu (Kadu)",null,null,{"$f":"IF(OR(Teg_tulu,Muu_tulu),Teg_tulu+Muu_tulu,0)","v":0}]