{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["요약","자산","부채 및 자본"],"not_rendered":{"charts":2,"images":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"요약","index":0,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"\"연도 \" & YEAR(TODAY())-1","v":"연도 2018"},{"$f":"\"연도 \" & YEAR(TODAY())","v":"연도 2019"}]
[]
[null,"잔액 요약","연도 1","연도 2"]
[null,"자산 합계",{"$f":"Table_CurrentAssets[[#Totals],[연도 1]]+Table_FixedAssets[[#Totals],[연도 1]]+Table_OtherAssets[[#Totals],[연도 1]]","v":{"v":9545,"d":"₩9,545.00"}},{"$f":"Table_CurrentAssets[[#Totals],[연도 2]]+Table_FixedAssets[[#Totals],[연도 2]]+Table_OtherAssets[[#Totals],[연도 2]]","v":{"v":12735,"d":"₩12,735.00"}}]
[null,"부채와 자본 총계",{"$f":"Table_CurrentLiabilities[[#Totals],[연도 1]]+Table_LongTermLiabilities[[#Totals],[연도 1]]+Table_OwnersEquity[[#Totals],[연도 1]]","v":{"v":8540,"d":"₩8,540.00"}},{"$f":"Table_CurrentLiabilities[[#Totals],[연도 2]]+Table_LongTermLiabilities[[#Totals],[연도 2]]+Table_OwnersEquity[[#Totals],[연도 2]]","v":{"v":6227,"d":"₩6,227.00"}}]
[null,"잔액",{"$f":"C5-C6","v":{"v":1005,"d":"₩1,005.00"}},{"$f":"D5-D6","v":{"v":6508,"d":"₩6,508.00"}}]

{"sheet":"자산","index":1,"n_rows":21,"n_cols":5,"rows_kept":21}
[{"$nulls":4}," "]
[null,null,{"$f":"Preceding_Year","v":"연도 2018"},{"$f":"Current_Year","v":"연도 2019"}]
[null,"현재 자산","연도 1","연도 2"]
[null,"현금",{"v":1000,"d":"₩1,000.00"},{"v":1700,"d":"₩1,700.00"}]
[null,"투자",{"v":1500,"d":"₩1,500.00"},{"v":2550,"d":"₩2,550.00"}]
[null,"재고",{"v":650,"d":"₩650.00"},{"v":1250,"d":"₩1,250.00"}]
[null,"매출채권",{"v":150,"d":"₩150.00"},{"v":230,"d":"₩230.00"}]
[null,"선급비용",{"v":1230,"d":"₩1,230.00"},{"v":950,"d":"₩950.00"}]
[null,"기타",{"v":120,"d":"₩120.00"},{"v":120,"d":"₩120.00"}]
[null,"총 유동 자산",{"$f":"SUBTOTAL(109,Table_CurrentAssets[연도 1])","v":{"v":4650,"d":"₩4,650.00"}},{"$f":"SUBTOTAL(109,Table_CurrentAssets[연도 2])","v":{"v":6800,"d":"₩6,800.00"}}]
[]
[null,"고정 자산","연도 1","연도 2"]
[null,"유형자산",{"v":2500,"d":"₩2,500.00"},{"v":2500,"d":"₩2,500.00"}]
[null,"리스개량자산",{"v":450,"d":"₩450.00"},{"v":350,"d":"₩350.00"}]
[null,"지분 및 기타 투자",{"v":1250,"d":"₩1,250.00"},{"v":1600,"d":"₩1,600.00"}]
[null,"감가상각 충당금 누계 차감",{"v":545,"d":"₩545.00"},{"v":1295,"d":"₩1,295.00"}]
[null,"총 고정 자산",{"$f":"SUBTOTAL(109,Table_FixedAssets[연도 1])","v":{"v":4745,"d":"₩4,745.00"}},{"$f":"SUBTOTAL(109,Table_FixedAssets[연도 2])","v":{"v":5745,"d":"₩5,745.00"}}]
[]
[null,"기타 자산","연도 1","연도 2"]
[null,"영업권",{"v":150,"d":"₩150.00"},{"v":190,"d":"₩190.00"}]
[null,"총 기타 자산",{"$f":"SUBTOTAL(109,Table_OtherAssets[연도 1])","v":{"v":150,"d":"₩150.00"}},{"$f":"SUBTOTAL(109,Table_OtherAssets[연도 2])","v":{"v":190,"d":"₩190.00"}}]

{"sheet":"부채 및 자본","index":2,"n_rows":19,"n_cols":5,"rows_kept":19}
[{"$nulls":4}," "]
[null,null,{"$f":"Preceding_Year","v":"연도 2018"},{"$f":"Current_Year","v":"연도 2019"}]
[null,"현재 부채","연도 1","연도 2"]
[null,"매입채무",{"v":180,"d":"₩180.00"},{"v":252,"d":"₩252.00"}]
[null,"미지급 급료",{"v":250,"d":"₩250.00"},{"v":370,"d":"₩370.00"}]
[null,"미지급 보상",{"v":240,"d":"₩240.00"},{"v":190,"d":"₩190.00"}]
[null,"미지급 소득세",{"v":120,"d":"₩120.00"},{"v":130,"d":"₩130.00"}]
[null,"선수 수익",{"v":0,"d":"₩0.00"},{"v":0,"d":"₩0.00"}]
[null,"기타",{"v":250,"d":"₩250.00"},{"v":235,"d":"₩235.00"}]
[null,"총 유동 부채",{"$f":"SUBTOTAL(109,Table_CurrentLiabilities[연도 1])","v":{"v":1040,"d":"₩1,040.00"}},{"$f":"SUBTOTAL(109,Table_CurrentLiabilities[연도 2])","v":{"v":1177,"d":"₩1,177.00"}}]
[]
[null,"고정 부채","연도 1","연도 2"]
[null,"저당부차입금",{"v":1500,"d":"₩1,500.00"},{"v":1900,"d":"₩1,900.00"}]
[null,"총 고정 부채",{"$f":"SUBTOTAL(109,Table_LongTermLiabilities[연도 1])","v":{"v":1500,"d":"₩1,500.00"}},{"$f":"SUBTOTAL(109,Table_LongTermLiabilities[연도 2])","v":{"v":1900,"d":"₩1,900.00"}}]
[]
[null,"자본:","연도 1","연도 2"]
[null,"자본금",{"v":5500,"d":"₩5,500.00"},{"v":2500,"d":"₩2,500.00"}]
[null,"이익잉여금",{"v":500,"d":"₩500.00"},{"v":650,"d":"₩650.00"}]
[null,"자본 총계",{"$f":"SUBTOTAL(109,Table_OwnersEquity[연도 1])","v":{"v":6000,"d":"₩6,000.00"}},{"$f":"SUBTOTAL(109,Table_OwnersEquity[연도 2])","v":{"v":3150,"d":"₩3,150.00"}}]