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

{"sheet":"Balans","index":0,"n_rows":50,"n_cols":5,"rows_kept":50,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4]]}
["Balans"]
["[Bedrijf]"]
[{"$f":"NOW()","v":"2012-07-16T06:43:59.860"}]
[]
[{"$nulls":3},2003,2004]
["Activa"]
["Vlottende activa:"]
["Liquide middelen"]
["Investeringen"]
["Voorraden"]
["Debiteuren"]
["Vooruitbetaalde kosten"]
["Overige"]
["Totaal van vlottende activa",null,null,{"$f":"SUM(D8:D13)","v":0},{"$f":"SUM(E8:E13)","v":0}]
[]
["Vaste activa:"]
["Bezittingen en apparatuur"]
["Verbeteringen aan gehuurd eigendom"]
["Aandelen en andere investeringen"]
["Minus geaccumuleerde afschrijvingen"]
["Netto vaste activa",null,null,{"$f":"SUM(D17:D20)","v":0},{"$f":"SUM(E17:E20)","v":0}]
[]
["Overige activa:"]
["Goodwill"]
["Totaal van overige activa",null,null,{"$f":"SUM(D24)","v":0},{"$f":"SUM(E24)","v":0}]
[]
["Totaal van activa",null,null,{"$f":"D25+D21+D14","v":0},{"$f":"E25+E21+E14","v":0}]
[]
["Verplichtingen en eigen vermogen"]
["Lopende verplichtingen"]
["Crediteuren"]
["Salarisvoorziening"]
["Opgebouwde compensatie"]
["Verschuldigde inkomstenbelasting"]
["Ongerealiseerde opbrengsten"]
["Overige"]
["Totaal van lopende verplichtingen",null,null,{"$f":"SUM(D31:D36)","v":0},{"$f":"SUM(E31:E36)","v":0}]
[]
["Langetermijnverplichtingen:"]
["Uitstaande hypotheek"]
["Totaal van langetermijnverplichtingen:",null,null,{"$f":"SUM(D40)","v":0},{"$f":"SUM(E40)","v":0}]
[]
["Eigen vermogen:"]
["Investeringskapitaal"]
["Geaccumuleerde ingehouden winst"]
["Totaal van eigen vermogen:",null,null,{"$f":"SUM(D44:D45)","v":0},{"$f":"SUM(E44:E45)","v":0}]
[]
["Totaal van verplichtingen en eigen vermogen",null,null,{"$f":"D46+D41+D37","v":0},{"$f":"E46+E41+E37","v":0}]
[{"$nulls":3},{"$f":"IF(D48>D27,\"Meer verplichtingen\",IF(D27>D48,\"Meer activa\",\"In evenwicht\"))","v":"In evenwicht"},{"$f":"IF(E48>E27,\"Meer verplichtingen\",IF(E27>E48,\"Meer activa\",\"In evenwicht\"))","v":"In evenwicht"}]
[null,null,"Saldo:",{"$f":"IF(D48>D27,D27-D48,IF(D27>D48,D48-D27,0))","v":{"v":0,"d":"€0 "}},{"$f":"IF(E48>E27,E27-E48,IF(E27>E48,E48-E27,0))","v":{"v":0,"d":"€0 "}}]