{"text_format":"3","workbook":"xlsx","n_sheets":3,"sheets":["สรุป","สินทรัพย์","หนี้สินและส่วนของผู้ถือหุ้น"],"not_rendered":{"charts":2,"images":2,"defined_names":2},"read":"whole","date_system":"1900"}

{"sheet":"สรุป","index":0,"n_rows":7,"n_cols":5,"rows_kept":7}
[{"$nulls":4}," "]
[null,null,{"$f":"\"ปี \" & YEAR(TODAY())-1","v":"ปี 2018"},{"$f":"\"ปี \" & YEAR(TODAY())","v":"ปี 2019"}]
[]
[null,"สรุปยอดดุล","ปี 1","ปี 2"]
[null,"ทรัพย์สินทั้งหมด",{"$f":"Table_CurrentAssets[[#Totals],[ปี 1]]+Table_FixedAssets[[#Totals],[ปี 1]]+Table_OtherAssets[[#Totals],[ปี 1]]","v":{"v":9545,"d":"฿9,545.00"}},{"$f":"Table_CurrentAssets[[#Totals],[ปี 2]]+Table_FixedAssets[[#Totals],[ปี 2]]+Table_OtherAssets[[#Totals],[ปี 2]]","v":{"v":12735,"d":"฿12,735.00"}}]
[null,"หนี้สินและส่วนของผู้ถือหุ้นทั้งหมด",{"$f":"Table_CurrentLiabilities[[#Totals],[ปี 1]]+Table_LongTermLiabilities[[#Totals],[ปี 1]]+Table_OwnersEquity[[#Totals],[ปี 1]]","v":{"v":8540,"d":"฿8,540.00"}},{"$f":"Table_CurrentLiabilities[[#Totals],[ปี 2]]+Table_LongTermLiabilities[[#Totals],[ปี 2]]+Table_OwnersEquity[[#Totals],[ปี 2]]","v":{"v":6227,"d":"฿6,227.00"}}]
[null,"ยอดดุล",{"$f":"C5-C6","v":{"v":1005,"d":"฿1,005.00"}},{"$f":"D5-D6","v":{"v":6508,"d":"฿6,508.00"}}]

{"sheet":"สินทรัพย์","index":1,"n_rows":21,"n_cols":5,"rows_kept":21}
[{"$nulls":4}," "]
[null,null,{"$f":"Preceding_Year","v":"ปี 2018"},{"$f":"Current_Year","v":"ปี 2019"}]
[null,"ทรัพย์สินปัจจุบัน","ปี 1","ปี 2"]
[null,"เงินสด",{"v":1000,"d":"฿1,000.00"},{"v":1700,"d":"฿1,700.00"}]
[null,"การลงทุน",{"v":1500,"d":"฿1,500.00"},{"v":2550,"d":"฿2,550.00"}]
[null,"สินค้าคงคลัง",{"v":650,"d":"฿650.00"},{"v":1250,"d":"฿1,250.00"}]
[null,"ลูกหนี้การค้า",{"v":150,"d":"฿150.00"},{"v":230,"d":"฿230.00"}]
[null,"ค่าใช้จ่ายล่วงหน้า",{"v":1230,"d":"฿1,230.00"},{"v":950,"d":"฿950.00"}]
[null,"อื่นๆ",{"v":120,"d":"฿120.00"},{"v":120,"d":"฿120.00"}]
[null,"ทรัพย์สินปัจจุบันทั้งหมด",{"$f":"SUBTOTAL(109,Table_CurrentAssets[ปี 1])","v":{"v":4650,"d":"฿4,650.00"}},{"$f":"SUBTOTAL(109,Table_CurrentAssets[ปี 2])","v":{"v":6800,"d":"฿6,800.00"}}]
[]
[null,"ทรัพย์สินถาวร","ปี 1","ปี 2"]
[null,"ที่ดินและอุปกรณ์",{"v":2500,"d":"฿2,500.00"},{"v":2500,"d":"฿2,500.00"}]
[null,"การปรับปรุงสิทธิในที่ดิน",{"v":450,"d":"฿450.00"},{"v":350,"d":"฿350.00"}]
[null,"ส่วนของผู้ถือหุ้นและการลงทุนอื่นๆ",{"v":1250,"d":"฿1,250.00"},{"v":1600,"d":"฿1,600.00"}]
[null,"ค่าเสื่อมราคาสะสมน้อยลง",{"v":545,"d":"฿545.00"},{"v":1295,"d":"฿1,295.00"}]
[null,"ทรัพย์สินถาวรทั้งหมด",{"$f":"SUBTOTAL(109,Table_FixedAssets[ปี 1])","v":{"v":4745,"d":"฿4,745.00"}},{"$f":"SUBTOTAL(109,Table_FixedAssets[ปี 2])","v":{"v":5745,"d":"฿5,745.00"}}]
[]
[null,"สินทรัพย์อื่นๆ","ปี 1","ปี 2"]
[null,"ค่าความนิยม",{"v":150,"d":"฿150.00"},{"v":190,"d":"฿190.00"}]
[null,"สินทรัพย์อื่นๆ ทั้งหมด",{"$f":"SUBTOTAL(109,Table_OtherAssets[ปี 1])","v":{"v":150,"d":"฿150.00"}},{"$f":"SUBTOTAL(109,Table_OtherAssets[ปี 2])","v":{"v":190,"d":"฿190.00"}}]

{"sheet":"หนี้สินและส่วนของผู้ถือหุ้น","index":2,"n_rows":19,"n_cols":5,"rows_kept":19}
[{"$nulls":4}," "]
[null,null,{"$f":"Preceding_Year","v":"ปี 2018"},{"$f":"Current_Year","v":"ปี 2019"}]
[null,"หนี้สินปัจจุบัน","ปี 1","ปี 2"]
[null,"บัญชีเจ้าหนี้",{"v":180,"d":"฿180.00"},{"v":252,"d":"฿252.00"}]
[null,"ค่าจ้างค้างจ่าย",{"v":250,"d":"฿250.00"},{"v":370,"d":"฿370.00"}]
[null,"ค่าชดเชยค้างจ่าย",{"v":240,"d":"฿240.00"},{"v":190,"d":"฿190.00"}]
[null,"ภาษีเงินได้ค้างจ่าย",{"v":120,"d":"฿120.00"},{"v":130,"d":"฿130.00"}]
[null,"รายได้รอการตัดบัญชี",{"v":0,"d":"฿0.00"},{"v":0,"d":"฿0.00"}]
[null,"อื่นๆ",{"v":250,"d":"฿250.00"},{"v":235,"d":"฿235.00"}]
[null,"หนี้สินปัจจุบันทั้งหมด",{"$f":"SUBTOTAL(109,Table_CurrentLiabilities[ปี 1])","v":{"v":1040,"d":"฿1,040.00"}},{"$f":"SUBTOTAL(109,Table_CurrentLiabilities[ปี 2])","v":{"v":1177,"d":"฿1,177.00"}}]
[]
[null,"หนี้สินระยะยาว","ปี 1","ปี 2"]
[null,"หนี้สินจากการจำนอง",{"v":1500,"d":"฿1,500.00"},{"v":1900,"d":"฿1,900.00"}]
[null,"หนี้สินระยะยาวทั้งหมด",{"$f":"SUBTOTAL(109,Table_LongTermLiabilities[ปี 1])","v":{"v":1500,"d":"฿1,500.00"}},{"$f":"SUBTOTAL(109,Table_LongTermLiabilities[ปี 2])","v":{"v":1900,"d":"฿1,900.00"}}]
[]
[null,"ส่วนของผู้ถือหุ้น","ปี 1","ปี 2"]
[null,"เงินลงทุน",{"v":5500,"d":"฿5,500.00"},{"v":2500,"d":"฿2,500.00"}]
[null,"กำไรสะสม",{"v":500,"d":"฿500.00"},{"v":650,"d":"฿650.00"}]
[null,"ส่วนของผู้ถือหุ้นทั้งหมด",{"$f":"SUBTOTAL(109,Table_OwnersEquity[ปี 1])","v":{"v":6000,"d":"฿6,000.00"}},{"$f":"SUBTOTAL(109,Table_OwnersEquity[ปี 2])","v":{"v":3150,"d":"฿3,150.00"}}]