{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["Súhrn","Majetok","Pasíva a vlastné imanie"],"not_rendered":{"charts":2,"images":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"Súhrn","index":0,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"\"Rok \" & YEAR(TODAY())-1","v":"Rok 2018"},{"$f":"\"Rok \" & YEAR(TODAY())","v":"Rok 2019"}]
[]
[null,"Súhrnná súvaha","Rok 1","Rok 2"]
[null,"Majetok spolu",{"$f":"Tabuľka_KrátkodobýMajetok[[#Totals],[Rok 1]]+Tabuľka_DlhodobýMajetok[[#Totals],[Rok 1]]+Tabuľka_InýMajetok[[#Totals],[Rok 1]]","v":{"v":9545,"d":"9,545.00 EUR"}},{"$f":"Tabuľka_KrátkodobýMajetok[[#Totals],[Rok 2]]+Tabuľka_DlhodobýMajetok[[#Totals],[Rok 2]]+Tabuľka_InýMajetok[[#Totals],[Rok 2]]","v":{"v":12735,"d":"12,735.00 EUR"}}]
[null,"Pasíva a vlastné imanie spolu",{"$f":"Tabuľka_KrátkodobéZáväzky[[#Totals],[Rok 1]]+Tabuľka_DlhodobéZáväzky[[#Totals],[Rok 1]]+Tabuľka_VlastnéImanie[[#Totals],[Rok 1]]","v":{"v":8540,"d":"8,540.00 EUR"}},{"$f":"Tabuľka_KrátkodobéZáväzky[[#Totals],[Rok 2]]+Tabuľka_DlhodobéZáväzky[[#Totals],[Rok 2]]+Tabuľka_VlastnéImanie[[#Totals],[Rok 2]]","v":{"v":6227,"d":"6,227.00 EUR"}}]
[null,"Zostatok",{"$f":"C5-C6","v":{"v":1005,"d":"1,005.00 EUR"}},{"$f":"D5-D6","v":{"v":6508,"d":"6,508.00 EUR"}}]

{"sheet":"Majetok","index":1,"n_rows":21,"n_cols":5,"rows_kept":21}
[{"$nulls":4}," "]
[null,null,{"$f":"Predchádzajúci_Rok","v":"Rok 2018"},{"$f":"Súčasný_Rok","v":"Rok 2019"}]
[null,"Krátkodobý majetok","Rok 1","Rok 2"]
[null,"Finančné prostriedky",{"v":1000,"d":"1,000.00 EUR"},{"v":1700,"d":"1,700.00 EUR"}]
[null,"Investície",{"v":1500,"d":"1,500.00 EUR"},{"v":2550,"d":"2,550.00 EUR"}]
[null,"Inventáre",{"v":650,"d":"650.00 EUR"},{"v":1250,"d":"1,250.00 EUR"}]
[null,"Pohľadávky",{"v":150,"d":"150.00 EUR"},{"v":230,"d":"230.00 EUR"}]
[null,"Predplatené výdavky",{"v":1230,"d":"1,230.00 EUR"},{"v":950,"d":"950.00 EUR"}]
[null,"Iné",{"v":120,"d":"120.00 EUR"},{"v":120,"d":"120.00 EUR"}]
[null,"Krátkodobý majetok spolu",{"$f":"SUBTOTAL(109,Tabuľka_KrátkodobýMajetok[Rok 1])","v":{"v":4650,"d":"4,650.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka_KrátkodobýMajetok[Rok 2])","v":{"v":6800,"d":"6,800.00 EUR"}}]
[]
[null,"Dlhodobé aktíva","Rok 1","Rok 2"]
[null,"Nehnuteľnosti a vybavenie",{"v":2500,"d":"2,500.00 EUR"},{"v":2500,"d":"2,500.00 EUR"}]
[null,"Vylepšenia na prenajatom majetku",{"v":450,"d":"450.00 EUR"},{"v":350,"d":"350.00 EUR"}]
[null,"Kapitál a iné investície",{"v":1250,"d":"1,250.00 EUR"},{"v":1600,"d":"1,600.00 EUR"}]
[null,"Znížené o akumulované odpisy",{"v":545,"d":"545.00 EUR"},{"v":1295,"d":"1,295.00 EUR"}]
[null,"Dlhodobý majetok spolu",{"$f":"SUBTOTAL(109,Tabuľka_DlhodobýMajetok[Rok 1])","v":{"v":4745,"d":"4,745.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka_DlhodobýMajetok[Rok 2])","v":{"v":5745,"d":"5,745.00 EUR"}}]
[]
[null,"Iný majetok","Rok 1","Rok 2"]
[null,"Goodwill",{"v":150,"d":"150.00 EUR"},{"v":190,"d":"190.00 EUR"}]
[null,"Iný majetok spolu",{"$f":"SUBTOTAL(109,Tabuľka_InýMajetok[Rok 1])","v":{"v":150,"d":"150.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka_InýMajetok[Rok 2])","v":{"v":190,"d":"190.00 EUR"}}]

{"sheet":"Pasíva a vlastné imanie","index":2,"n_rows":19,"n_cols":5,"rows_kept":19}
[{"$nulls":4}," "]
[null,null,{"$f":"Predchádzajúci_Rok","v":"Rok 2018"},{"$f":"Súčasný_Rok","v":"Rok 2019"}]
[null,"Krátkodobé záväzky","Rok 1","Rok 2"]
[null,"Záväzky",{"v":180,"d":"180.00 EUR"},{"v":252,"d":"252.00 EUR"}]
[null,"Akumulované mzdy",{"v":250,"d":"250.00 EUR"},{"v":370,"d":"370.00 EUR"}]
[null,"Akumulované kompenzácie",{"v":240,"d":"240.00 EUR"},{"v":190,"d":"190.00 EUR"}]
[null,"Splatné dane z príjmu",{"v":120,"d":"120.00 EUR"},{"v":130,"d":"130.00 EUR"}]
[null,"Výnosy z podielu",{"v":0,"d":"0.00 EUR"},{"v":0,"d":"0.00 EUR"}]
[null,"Iné",{"v":250,"d":"250.00 EUR"},{"v":235,"d":"235.00 EUR"}]
[null,"Krátkodobé záväzky spolu",{"$f":"SUBTOTAL(109,Tabuľka_KrátkodobéZáväzky[Rok 1])","v":{"v":1040,"d":"1,040.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka_KrátkodobéZáväzky[Rok 2])","v":{"v":1177,"d":"1,177.00 EUR"}}]
[]
[null,"Dlhodobé záväzky:","Rok 1","Rok 2"]
[null,"Splatná hypotéka",{"v":1500,"d":"1,500.00 EUR"},{"v":1900,"d":"1,900.00 EUR"}]
[null,"Dlhodobé záväzky spolu",{"$f":"SUBTOTAL(109,Tabuľka_DlhodobéZáväzky[Rok 1])","v":{"v":1500,"d":"1,500.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka_DlhodobéZáväzky[Rok 2])","v":{"v":1900,"d":"1,900.00 EUR"}}]
[]
[null,"Vlastné imanie","Rok 1","Rok 2"]
[null,"Investičný kapitál",{"v":5500,"d":"5,500.00 EUR"},{"v":2500,"d":"2,500.00 EUR"}]
[null,"Akumulované nerozdelené výnosy",{"v":500,"d":"500.00 EUR"},{"v":650,"d":"650.00 EUR"}]
[null,"Vlastné imanie spolu",{"$f":"SUBTOTAL(109,Tabuľka_VlastnéImanie[Rok 1])","v":{"v":6000,"d":"6,000.00 EUR"}},{"$f":"SUBTOTAL(109,Tabuľka_VlastnéImanie[Rok 2])","v":{"v":3150,"d":"3,150.00 EUR"}}]