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

{"sheet":"Resultatenrekening","index":0,"n_rows":58,"n_cols":5,"rows_kept":58,"merged":[[0,1,0,4]]}
[null,"Resultatenrekening"]
[null,"Naam"]
[null,"Periode"]
[null,"Financiële overzichten in euro’s"]
[null,"Opbrengst"]
[null,"Brutoverkoop"]
[null,"Minus: retouren en kortingen"]
[null,"    Netto verkopen",null,null,{"$f":"IF(OR(D6<>0,D7<>0),SUM(D6-D7),0)","v":0}]
[]
[null,"Kostprijs van verkochte goederen"]
[null,"Beginvoorraad"]
[null,"Plus:                 Aankopen"]
[null,"Vrachtkosten in"]
[null,"Directe loonkosten"]
[null,"Indirecte onkosten"]
[null,"Beschikbare voorraad",null,{"$f":"IF(SUM(D11:D15),SUM(D11:D15),0)","v":0}]
[null,"Minus: Eindvoorraad"]
[null,"    Kostprijs van verkochte goederen",null,null,{"$f":"IF(OR(Voorr_beschikbaar,D17),Voorr_beschikbaar-D17,0)","v":0}]
[]
[null,"    Brutowinst (verlies)",null,null,{"$f":"IF(OR(Netto_verkopen,COGS),Netto_verkopen-COGS,0)","v":0}]
[]
[null,"Onkosten"]
[null,"Reclame"]
[null,"Aflossing"]
[null,"Oninbare schulden"]
[null,"Bankkosten"]
[null,"Charitatieve bijdragen"]
[null,"Commissies"]
[null,"Contractarbeid"]
[null,"Afschrijving"]
[null,"Contributies en abonnementen"]
[null,"Personeelsvoorzieningen"]
[null,"Verzekering "]
[null,"Rente"]
[null,"Juridische en beroepskosten"]
[null,"Licenties en kosten"]
[null,"Diversen"]
[null,"Kantooruitgaven"]
[null,"Belastingen over salaris"]
[null,"Portokosten"]
[null,"Huur"]
[null,"Reparatie en onderhoud"]
[null,"Benodigdheden"]
[null,"Telefoon"]
[null,"Reiskosten"]
[null,"Gas, water en elektra"]
[null,"Autokosten"]
[null,"Salaris"]
[null,"    Totale onkosten",null,null,{"$f":"IF(SUM(D23:D48),SUM(D23:D48),0)","v":0}]
[]
[null,"    Netto bedrijfsopbrengst",null,null,{"$f":"IF(OR(Brutowinst,Totale_onkosten),Brutowinst-Totale_onkosten,0)","v":0}]
[]
[null,"Overige inkomsten"]
[null,"Winst (verlies) op de verkoop van activa"]
[null,"Rentebaten"]
[null,"    Totaal overige inkomsten",null,null,{"$f":"IF(OR(D54<>0,D55<>0),D54+D55,0)","v":0}]
[]
[null,"    Netto inkomsten (verlies)",null,null,{"$f":"IF(OR(Bedrijfsopbr,Overige_inkomsten),Bedrijfsopbr+Overige_inkomsten,0)","v":0}]