{"text_format":"3","workbook":"xlsx","n_sheets":1,"sheets":["Resultatenrekening"],"not_rendered":{"images":2},"read":"whole","date_system":"1900"}

{"sheet":"Resultatenrekening","index":0,"n_rows":48,"n_cols":11,"rows_kept":48,"merged":[[1,2,1,9],[2,2,2,8]]}
[]
[null,null,"20XX",{"$nulls":7}," "]
[null,null,"Contoso-resultatenrekening"]
[]
[null,null,"Opbrengst"]
[]
[{"$nulls":3},"Brutoverkoop"]
[{"$nulls":3},"Minus: ","Retouren en kortingen"]
[{"$nulls":4},"Netto verkopen",null,{"$f":"F7-F8","v":0}]
[]
[null,null,"Kosten van verkochte goederen"]
[]
[{"$nulls":3},"Beginvoorraad"]
[{"$nulls":3},"Plus:","Aankopen"]
[{"$nulls":4},"Directe loonkosten"]
[{"$nulls":4},"Indirecte onkosten"]
[{"$nulls":4},"Beschikbare voorraad",null,{"$f":"SUM(F13:F17)","v":0}]
[]
[{"$nulls":3},"Minus:","Eindvoorraad"]
[{"$nulls":4},"Kosten van verkochte goederen",null,{"$f":"G17-F19","v":0}]
[]
[{"$nulls":4},"Brutowinst (verlies)",null,{"$f":"G9-G20","v":0}]
[]
[null,null,"Onkosten"]
[]
[{"$nulls":3},"Huur"]
[{"$nulls":3},"Aflossing",null,0]
[{"$nulls":3},"Gas, water en elektra",null,0]
[{"$nulls":3},"Salarissen en directe kosten",null,0]
[{"$nulls":3},"Commissies",null,0]
[{"$nulls":3},"Benodigdheden",null,0]
[{"$nulls":3},"Marketing",null,0]
[{"$nulls":3},"Logistiek",null,0]
[{"$nulls":3},"Reparatie en onderhoud",null,0]
[{"$nulls":3},"Diversen",null,0]
[{"$nulls":3},"Afschrijving",null,0]
[{"$nulls":3},"Interesse",null,0]
[{"$nulls":4},"Totale onkosten",null,{"$f":"SUM(F26:F38)","v":0}]
[]
[{"$nulls":4},"Netto bedrijfsopbrengst",null,{"$f":"G22-G38","v":0}]
[]
[null,null,"Overige inkomsten"]
[]
[{"$nulls":3},"Winst (verlies) op de verkoop van activa"]
[{"$nulls":3},"Rentebaten"]
[{"$nulls":4},"Totaal overige inkomsten",null,{"$f":"SUM(F44:F46)","v":0}]
[]
[{"$nulls":4},"Netto inkomsten (verlies)",null,{"$f":"G40+G46","v":0}]