{"text_format":"1","workbook":"xlsx","n_sheets":56,"sheets":["TilXLrapporten","Security","Front","Meny","Utskriftsopplysninger","Hjelpeark","Arknavn","Utskrift","Forside","Resultat","InngåendeBalanse","EndringBalanse","Avskrivninger","Investering","Periodiseringer","Oppsett","Driftskonto","Kontroll","Resultrapport","SammendragBalanse","Kontantstrøm","Likviditetsbudsjett","Nøkkeltall","Bidragsrapport","DetaljBalanse","GrafLikviditet","ResultatGrafer","AndreGrafer","TilRapportmodell","Tekst","Rutiner","Beregninger","SumResultat","Kredittider","AndreSummer","Moms","BeregnetBalanse","LedigeArk","Ledig1","Ledig2","Ledig3","Ledig4","Ledig5","Ledig6","Ledig7","Ledig8","Ledig9","Ledig10","Ledig11","Ledig12","Ledig13","Ledig14","Ledig15","ts_strings","Versjon","Grafgrunnlag"],"not_rendered":{"charts":8,"images":4,"macros":1,"external_links":4,"defined_names":147,"comments":9,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"TilXLrapporten","index":0,"n_rows":236,"n_cols":14,"rows_kept":236,"cut":false,"hidden":false,"merged":[]}
["Kto nr","Navn","Jan","Feb","Mar","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Des"]
[{"$f":"Resultat!A7","v":3010},{"$f":"Resultat!B7","v":"Salg"},{"$f":"-Resultat!D7","v":0},{"$f":"-Resultat!E7","v":0},{"$f":"-Resultat!F7","v":0},{"$f":"-Resultat!G7","v":0},{"$f":"-Resultat!H7","v":0},{"$f":"-Resultat!I7","v":0},{"$f":"-Resultat!J7","v":0},{"$f":"-Resultat!K7","v":0},{"$f":"-Resultat!L7","v":0},{"$f":"-Resultat!M7","v":0},{"$f":"-Resultat!N7","v":0},{"$f":"-Resultat!O7","v":0}]
[{"$f":"Resultat!A8","v":0},{"$f":"Resultat!B8","v":"Salg"},{"$f":"-Resultat!D8","v":0},{"$f":"-Resultat!E8","v":0},{"$f":"-Resultat!F8","v":0},{"$f":"-Resultat!G8","v":0},{"$f":"-Resultat!H8","v":0},{"$f":"-Resultat!I8","v":0},{"$f":"-Resultat!J8","v":0},{"$f":"-Resultat!K8","v":0},{"$f":"-Resultat!L8","v":0},{"$f":"-Resultat!M8","v":0},{"$f":"-Resultat!N8","v":0},{"$f":"-Resultat!O8","v":0}]
[{"$f":"Resultat!A9","v":0},{"$f":"Resultat!B9","v":"Salg"},{"$f":"-Resultat!D9","v":0},{"$f":"-Resultat!E9","v":0},{"$f":"-Resultat!F9","v":0},{"$f":"-Resultat!G9","v":0},{"$f":"-Resultat!H9","v":0},{"$f":"-Resultat!I9","v":0},{"$f":"-Resultat!J9","v":0},{"$f":"-Resultat!K9","v":0},{"$f":"-Resultat!L9","v":0},{"$f":"-Resultat!M9","v":0},{"$f":"-Resultat!N9","v":0},{"$f":"-Resultat!O9","v":0}]
[{"$f":"Resultat!A10","v":0},{"$f":"Resultat!B10","v":"Salg"},{"$f":"-Resultat!D10","v":0},{"$f":"-Resultat!E10","v":0},{"$f":"-Resultat!F10","v":0},{"$f":"-Resultat!G10","v":0},{"$f":"-Resultat!H10","v":0},{"$f":"-Resultat!I10","v":0},{"$f":"-Resultat!J10","v":0},{"$f":"-Resultat!K10","v":0},{"$f":"-Resultat!L10","v":0},{"$f":"-Resultat!M10","v":0},{"$f":"-Resultat!N10","v":0},{"$f":"-Resultat!O10","v":0}]
[{"$f":"Resultat!A11","v":0},{"$f":"Resultat!B11","v":"Salg"},{"$f":"-Resultat!D11","v":0},{"$f":"-Resultat!E11","v":0},{"$f":"-Resultat!F11","v":0},{"$f":"-Resultat!G11","v":0},{"$f":"-Resultat!H11","v":0},{"$f":"-Resultat!I11","v":0},{"$f":"-Resultat!J11","v":0},{"$f":"-Resultat!K11","v":0},{"$f":"-Resultat!L11","v":0},{"$f":"-Resultat!M11","v":0},{"$f":"-Resultat!N11","v":0},{"$f":"-Resultat!O11","v":0}]
[{"$f":"Resultat!A12","v":0},{"$f":"Resultat!B12","v":"Salg"},{"$f":"-Resultat!D12","v":0},{"$f":"-Resultat!E12","v":0},{"$f":"-Resultat!F12","v":0},{"$f":"-Resultat!G12","v":0},{"$f":"-Resultat!H12","v":0},{"$f":"-Resultat!I12","v":0},{"$f":"-Resultat!J12","v":0},{"$f":"-Resultat!K12","v":0},{"$f":"-Resultat!L12","v":0},{"$f":"-Resultat!M12","v":0},{"$f":"-Resultat!N12","v":0},{"$f":"-Resultat!O12","v":0}]
[{"$f":"Resultat!A13","v":0},{"$f":"Resultat!B13","v":"Salg"},{"$f":"-Resultat!D13","v":0},{"$f":"-Resultat!E13","v":0},{"$f":"-Resultat!F13","v":0},{"$f":"-Resultat!G13","v":0},{"$f":"-Resultat!H13","v":0},{"$f":"-Resultat!I13","v":0},{"$f":"-Resultat!J13","v":0},{"$f":"-Resultat!K13","v":0},{"$f":"-Resultat!L13","v":0},{"$f":"-Resultat!M13","v":0},{"$f":"-Resultat!N13","v":0},{"$f":"-Resultat!O13","v":0}]
[{"$f":"Resultat!A14","v":0},{"$f":"Resultat!B14","v":"Salg"},{"$f":"-Resultat!D14","v":0},{"$f":"-Resultat!E14","v":0},{"$f":"-Resultat!F14","v":0},{"$f":"-Resultat!G14","v":0},{"$f":"-Resultat!H14","v":0},{"$f":"-Resultat!I14","v":0},{"$f":"-Resultat!J14","v":0},{"$f":"-Resultat!K14","v":0},{"$f":"-Resultat!L14","v":0},{"$f":"-Resultat!M14","v":0},{"$f":"-Resultat!N14","v":0},{"$f":"-Resultat!O14","v":0}]
[{"$f":"Resultat!A15","v":0},{"$f":"Resultat!B15","v":"Salg"},{"$f":"-Resultat!D15","v":0},{"$f":"-Resultat!E15","v":0},{"$f":"-Resultat!F15","v":0},{"$f":"-Resultat!G15","v":0},{"$f":"-Resultat!H15","v":0},{"$f":"-Resultat!I15","v":0},{"$f":"-Resultat!J15","v":0},{"$f":"-Resultat!K15","v":0},{"$f":"-Resultat!L15","v":0},{"$f":"-Resultat!M15","v":0},{"$f":"-Resultat!N15","v":0},{"$f":"-Resultat!O15","v":0}]
[{"$f":"Resultat!A16","v":0},{"$f":"Resultat!B16","v":"Salg"},{"$f":"-Resultat!D16","v":0},{"$f":"-Resultat!E16","v":0},{"$f":"-Resultat!F16","v":0},{"$f":"-Resultat!G16","v":0},{"$f":"-Resultat!H16","v":0},{"$f":"-Resultat!I16","v":0},{"$f":"-Resultat!J16","v":0},{"$f":"-Resultat!K16","v":0},{"$f":"-Resultat!L16","v":0},{"$f":"-Resultat!M16","v":0},{"$f":"-Resultat!N16","v":0},{"$f":"-Resultat!O16","v":0}]
[{"$f":"Resultat!A17","v":0},{"$f":"Resultat!B17","v":"Salg"},{"$f":"-Resultat!D17","v":0},{"$f":"-Resultat!E17","v":0},{"$f":"-Resultat!F17","v":0},{"$f":"-Resultat!G17","v":0},{"$f":"-Resultat!H17","v":0},{"$f":"-Resultat!I17","v":0},{"$f":"-Resultat!J17","v":0},{"$f":"-Resultat!K17","v":0},{"$f":"-Resultat!L17","v":0},{"$f":"-Resultat!M17","v":0},{"$f":"-Resultat!N17","v":0},{"$f":"-Resultat!O17","v":0}]
[{"$f":"Resultat!A18","v":0},{"$f":"Resultat!B18","v":"Salg"},{"$f":"-Resultat!D18","v":0},{"$f":"-Resultat!E18","v":0},{"$f":"-Resultat!F18","v":0},{"$f":"-Resultat!G18","v":0},{"$f":"-Resultat!H18","v":0},{"$f":"-Resultat!I18","v":0},{"$f":"-Resultat!J18","v":0},{"$f":"-Resultat!K18","v":0},{"$f":"-Resultat!L18","v":0},{"$f":"-Resultat!M18","v":0},{"$f":"-Resultat!N18","v":0},{"$f":"-Resultat!O18","v":0}]
[{"$f":"Resultat!A19","v":0},{"$f":"Resultat!B19","v":"Salg"},{"$f":"-Resultat!D19","v":0},{"$f":"-Resultat!E19","v":0},{"$f":"-Resultat!F19","v":0},{"$f":"-Resultat!G19","v":0},{"$f":"-Resultat!H19","v":0},{"$f":"-Resultat!I19","v":0},{"$f":"-Resultat!J19","v":0},{"$f":"-Resultat!K19","v":0},{"$f":"-Resultat!L19","v":0},{"$f":"-Resultat!M19","v":0},{"$f":"-Resultat!N19","v":0},{"$f":"-Resultat!O19","v":0}]
[{"$f":"Resultat!A20","v":0},{"$f":"Resultat!B20","v":"Salg"},{"$f":"-Resultat!D20","v":0},{"$f":"-Resultat!E20","v":0},{"$f":"-Resultat!F20","v":0},{"$f":"-Resultat!G20","v":0},{"$f":"-Resultat!H20","v":0},{"$f":"-Resultat!I20","v":0},{"$f":"-Resultat!J20","v":0},{"$f":"-Resultat!K20","v":0},{"$f":"-Resultat!L20","v":0},{"$f":"-Resultat!M20","v":0},{"$f":"-Resultat!N20","v":0},{"$f":"-Resultat!O20","v":0}]
[{"$f":"Resultat!A21","v":0},{"$f":"Resultat!B21","v":"Salg"},{"$f":"-Resultat!D21","v":0},{"$f":"-Resultat!E21","v":0},{"$f":"-Resultat!F21","v":0},{"$f":"-Resultat!G21","v":0},{"$f":"-Resultat!H21","v":0},{"$f":"-Resultat!I21","v":0},{"$f":"-Resultat!J21","v":0},{"$f":"-Resultat!K21","v":0},{"$f":"-Resultat!L21","v":0},{"$f":"-Resultat!M21","v":0},{"$f":"-Resultat!N21","v":0},{"$f":"-Resultat!O21","v":0}]
[{"$f":"Resultat!A22","v":0},{"$f":"Resultat!B22","v":"Salg"},{"$f":"-Resultat!D22","v":0},{"$f":"-Resultat!E22","v":0},{"$f":"-Resultat!F22","v":0},{"$f":"-Resultat!G22","v":0},{"$f":"-Resultat!H22","v":0},{"$f":"-Resultat!I22","v":0},{"$f":"-Resultat!J22","v":0},{"$f":"-Resultat!K22","v":0},{"$f":"-Resultat!L22","v":0},{"$f":"-Resultat!M22","v":0},{"$f":"-Resultat!N22","v":0},{"$f":"-Resultat!O22","v":0}]
[{"$f":"Resultat!A23","v":0},{"$f":"Resultat!B23","v":"Salg"},{"$f":"-Resultat!D23","v":0},{"$f":"-Resultat!E23","v":0},{"$f":"-Resultat!F23","v":0},{"$f":"-Resultat!G23","v":0},{"$f":"-Resultat!H23","v":0},{"$f":"-Resultat!I23","v":0},{"$f":"-Resultat!J23","v":0},{"$f":"-Resultat!K23","v":0},{"$f":"-Resultat!L23","v":0},{"$f":"-Resultat!M23","v":0},{"$f":"-Resultat!N23","v":0},{"$f":"-Resultat!O23","v":0}]
[{"$f":"Resultat!A24","v":0},{"$f":"Resultat!B24","v":"Salg"},{"$f":"-Resultat!D24","v":0},{"$f":"-Resultat!E24","v":0},{"$f":"-Resultat!F24","v":0},{"$f":"-Resultat!G24","v":0},{"$f":"-Resultat!H24","v":0},{"$f":"-Resultat!I24","v":0},{"$f":"-Resultat!J24","v":0},{"$f":"-Resultat!K24","v":0},{"$f":"-Resultat!L24","v":0},{"$f":"-Resultat!M24","v":0},{"$f":"-Resultat!N24","v":0},{"$f":"-Resultat!O24","v":0}]
[{"$f":"Resultat!A25","v":0},{"$f":"Resultat!B25","v":"Salg"},{"$f":"-Resultat!D25","v":0},{"$f":"-Resultat!E25","v":0},{"$f":"-Resultat!F25","v":0},{"$f":"-Resultat!G25","v":0},{"$f":"-Resultat!H25","v":0},{"$f":"-Resultat!I25","v":0},{"$f":"-Resultat!J25","v":0},{"$f":"-Resultat!K25","v":0},{"$f":"-Resultat!L25","v":0},{"$f":"-Resultat!M25","v":0},{"$f":"-Resultat!N25","v":0},{"$f":"-Resultat!O25","v":0}]
[{"$f":"Resultat!A26","v":0},{"$f":"Resultat!B26","v":"Salg"},{"$f":"-Resultat!D26","v":0},{"$f":"-Resultat!E26","v":0},{"$f":"-Resultat!F26","v":0},{"$f":"-Resultat!G26","v":0},{"$f":"-Resultat!H26","v":0},{"$f":"-Resultat!I26","v":0},{"$f":"-Resultat!J26","v":0},{"$f":"-Resultat!K26","v":0},{"$f":"-Resultat!L26","v":0},{"$f":"-Resultat!M26","v":0},{"$f":"-Resultat!N26","v":0},{"$f":"-Resultat!O26","v":0}]
[{"$f":"Resultat!A27","v":0},{"$f":"Resultat!B27","v":"Salg"},{"$f":"-Resultat!D27","v":0},{"$f":"-Resultat!E27","v":0},{"$f":"-Resultat!F27","v":0},{"$f":"-Resultat!G27","v":0},{"$f":"-Resultat!H27","v":0},{"$f":"-Resultat!I27","v":0},{"$f":"-Resultat!J27","v":0},{"$f":"-Resultat!K27","v":0},{"$f":"-Resultat!L27","v":0},{"$f":"-Resultat!M27","v":0},{"$f":"-Resultat!N27","v":0},{"$f":"-Resultat!O27","v":0}]
[{"$f":"Resultat!A28","v":0},{"$f":"Resultat!B28","v":"Salg"},{"$f":"-Resultat!D28","v":0},{"$f":"-Resultat!E28","v":0},{"$f":"-Resultat!F28","v":0},{"$f":"-Resultat!G28","v":0},{"$f":"-Resultat!H28","v":0},{"$f":"-Resultat!I28","v":0},{"$f":"-Resultat!J28","v":0},{"$f":"-Resultat!K28","v":0},{"$f":"-Resultat!L28","v":0},{"$f":"-Resultat!M28","v":0},{"$f":"-Resultat!N28","v":0},{"$f":"-Resultat!O28","v":0}]
[{"$f":"Resultat!A29","v":0},{"$f":"Resultat!B29","v":"Salg"},{"$f":"-Resultat!D29","v":0},{"$f":"-Resultat!E29","v":0},{"$f":"-Resultat!F29","v":0},{"$f":"-Resultat!G29","v":0},{"$f":"-Resultat!H29","v":0},{"$f":"-Resultat!I29","v":0},{"$f":"-Resultat!J29","v":0},{"$f":"-Resultat!K29","v":0},{"$f":"-Resultat!L29","v":0},{"$f":"-Resultat!M29","v":0},{"$f":"-Resultat!N29","v":0},{"$f":"-Resultat!O29","v":0}]
[{"$f":"Resultat!A30","v":0},{"$f":"Resultat!B30","v":"Salg"},{"$f":"-Resultat!D30","v":0},{"$f":"-Resultat!E30","v":0},{"$f":"-Resultat!F30","v":0},{"$f":"-Resultat!G30","v":0},{"$f":"-Resultat!H30","v":0},{"$f":"-Resultat!I30","v":0},{"$f":"-Resultat!J30","v":0},{"$f":"-Resultat!K30","v":0},{"$f":"-Resultat!L30","v":0},{"$f":"-Resultat!M30","v":0},{"$f":"-Resultat!N30","v":0},{"$f":"-Resultat!O30","v":0}]
[{"$f":"Resultat!A31","v":0},{"$f":"Resultat!B31","v":"Salg"},{"$f":"-Resultat!D31","v":0},{"$f":"-Resultat!E31","v":0},{"$f":"-Resultat!F31","v":0},{"$f":"-Resultat!G31","v":0},{"$f":"-Resultat!H31","v":0},{"$f":"-Resultat!I31","v":0},{"$f":"-Resultat!J31","v":0},{"$f":"-Resultat!K31","v":0},{"$f":"-Resultat!L31","v":0},{"$f":"-Resultat!M31","v":0},{"$f":"-Resultat!N31","v":0},{"$f":"-Resultat!O31","v":0}]
[{"$f":"Resultat!A32","v":0},{"$f":"Resultat!B32","v":"Salg"},{"$f":"-Resultat!D32","v":0},{"$f":"-Resultat!E32","v":0},{"$f":"-Resultat!F32","v":0},{"$f":"-Resultat!G32","v":0},{"$f":"-Resultat!H32","v":0},{"$f":"-Resultat!I32","v":0},{"$f":"-Resultat!J32","v":0},{"$f":"-Resultat!K32","v":0},{"$f":"-Resultat!L32","v":0},{"$f":"-Resultat!M32","v":0},{"$f":"-Resultat!N32","v":0},{"$f":"-Resultat!O32","v":0}]
[{"$f":"Resultat!A33","v":0},{"$f":"Resultat!B33","v":"Salg"},{"$f":"-Resultat!D33","v":0},{"$f":"-Resultat!E33","v":0},{"$f":"-Resultat!F33","v":0},{"$f":"-Resultat!G33","v":0},{"$f":"-Resultat!H33","v":0},{"$f":"-Resultat!I33","v":0},{"$f":"-Resultat!J33","v":0},{"$f":"-Resultat!K33","v":0},{"$f":"-Resultat!L33","v":0},{"$f":"-Resultat!M33","v":0},{"$f":"-Resultat!N33","v":0},{"$f":"-Resultat!O33","v":0}]
[{"$f":"Resultat!A34","v":0},{"$f":"Resultat!B34","v":"Salg"},{"$f":"-Resultat!D34","v":0},{"$f":"-Resultat!E34","v":0},{"$f":"-Resultat!F34","v":0},{"$f":"-Resultat!G34","v":0},{"$f":"-Resultat!H34","v":0},{"$f":"-Resultat!I34","v":0},{"$f":"-Resultat!J34","v":0},{"$f":"-Resultat!K34","v":0},{"$f":"-Resultat!L34","v":0},{"$f":"-Resultat!M34","v":0},{"$f":"-Resultat!N34","v":0},{"$f":"-Resultat!O34","v":0}]
[{"$f":"Resultat!A35","v":0},{"$f":"Resultat!B35","v":"Salg"},{"$f":"-Resultat!D35","v":0},{"$f":"-Resultat!E35","v":0},{"$f":"-Resultat!F35","v":0},{"$f":"-Resultat!G35","v":0},{"$f":"-Resultat!H35","v":0},{"$f":"-Resultat!I35","v":0},{"$f":"-Resultat!J35","v":0},{"$f":"-Resultat!K35","v":0},{"$f":"-Resultat!L35","v":0},{"$f":"-Resultat!M35","v":0},{"$f":"-Resultat!N35","v":0},{"$f":"-Resultat!O35","v":0}]
[{"$f":"Resultat!A36","v":0},{"$f":"Resultat!B36","v":"Salg"},{"$f":"-Resultat!D36","v":0},{"$f":"-Resultat!E36","v":0},{"$f":"-Resultat!F36","v":0},{"$f":"-Resultat!G36","v":0},{"$f":"-Resultat!H36","v":0},{"$f":"-Resultat!I36","v":0},{"$f":"-Resultat!J36","v":0},{"$f":"-Resultat!K36","v":0},{"$f":"-Resultat!L36","v":0},{"$f":"-Resultat!M36","v":0},{"$f":"-Resultat!N36","v":0},{"$f":"-Resultat!O36","v":0}]
[{"$f":"Resultat!A37","v":0},{"$f":"Resultat!B37","v":"Hittil i år"},{"$f":"-Resultat!D37","v":0},{"$f":"-Resultat!E37","v":0},{"$f":"-Resultat!F37","v":0},{"$f":"-Resultat!G37","v":0},{"$f":"-Resultat!H37","v":0},{"$f":"-Resultat!I37","v":0},{"$f":"-Resultat!J37","v":0},{"$f":"-Resultat!K37","v":0},{"$f":"-Resultat!L37","v":0},{"$f":"-Resultat!M37","v":0},{"$f":"-Resultat!N37","v":0},{"$f":"-Resultat!O37","v":0}]
[{"$f":"Resultat!A40","v":4010},{"$f":"Resultat!B40","v":"Varekjøp"},{"$f":"Resultat!D40","v":0},{"$f":"Resultat!E40","v":0},{"$f":"Resultat!F40","v":0},{"$f":"Resultat!G40","v":0},{"$f":"Resultat!H40","v":0},{"$f":"Resultat!I40","v":0},{"$f":"Resultat!J40","v":0},{"$f":"Resultat!K40","v":0},{"$f":"Resultat!L40","v":0},{"$f":"Resultat!M40","v":0},{"$f":"Resultat!N40","v":0},{"$f":"Resultat!O40","v":0}]
[{"$f":"Resultat!A41","v":0},{"$f":"Resultat!B41","v":"Varekjøp"},{"$f":"Resultat!D41","v":0},{"$f":"Resultat!E41","v":0},{"$f":"Resultat!F41","v":0},{"$f":"Resultat!G41","v":0},{"$f":"Resultat!H41","v":0},{"$f":"Resultat!I41","v":0},{"$f":"Resultat!J41","v":0},{"$f":"Resultat!K41","v":0},{"$f":"Resultat!L41","v":0},{"$f":"Resultat!M41","v":0},{"$f":"Resultat!N41","v":0},{"$f":"Resultat!O41","v":0}]
[{"$f":"Resultat!A42","v":0},{"$f":"Resultat!B42","v":"Varekjøp"},{"$f":"Resultat!D42","v":0},{"$f":"Resultat!E42","v":0},{"$f":"Resultat!F42","v":0},{"$f":"Resultat!G42","v":0},{"$f":"Resultat!H42","v":0},{"$f":"Resultat!I42","v":0},{"$f":"Resultat!J42","v":0},{"$f":"Resultat!K42","v":0},{"$f":"Resultat!L42","v":0},{"$f":"Resultat!M42","v":0},{"$f":"Resultat!N42","v":0},{"$f":"Resultat!O42","v":0}]
[{"$f":"Resultat!A43","v":0},{"$f":"Resultat!B43","v":"Varekjøp"},{"$f":"Resultat!D43","v":0},{"$f":"Resultat!E43","v":0},{"$f":"Resultat!F43","v":0},{"$f":"Resultat!G43","v":0},{"$f":"Resultat!H43","v":0},{"$f":"Resultat!I43","v":0},{"$f":"Resultat!J43","v":0},{"$f":"Resultat!K43","v":0},{"$f":"Resultat!L43","v":0},{"$f":"Resultat!M43","v":0},{"$f":"Resultat!N43","v":0},{"$f":"Resultat!O43","v":0}]
[{"$f":"Resultat!A44","v":0},{"$f":"Resultat!B44","v":"Varekjøp"},{"$f":"Resultat!D44","v":0},{"$f":"Resultat!E44","v":0},{"$f":"Resultat!F44","v":0},{"$f":"Resultat!G44","v":0},{"$f":"Resultat!H44","v":0},{"$f":"Resultat!I44","v":0},{"$f":"Resultat!J44","v":0},{"$f":"Resultat!K44","v":0},{"$f":"Resultat!L44","v":0},{"$f":"Resultat!M44","v":0},{"$f":"Resultat!N44","v":0},{"$f":"Resultat!O44","v":0}]
[{"$f":"Resultat!A45","v":0},{"$f":"Resultat!B45","v":"Varekjøp"},{"$f":"Resultat!D45","v":0},{"$f":"Resultat!E45","v":0},{"$f":"Resultat!F45","v":0},{"$f":"Resultat!G45","v":0},{"$f":"Resultat!H45","v":0},{"$f":"Resultat!I45","v":0},{"$f":"Resultat!J45","v":0},{"$f":"Resultat!K45","v":0},{"$f":"Resultat!L45","v":0},{"$f":"Resultat!M45","v":0},{"$f":"Resultat!N45","v":0},{"$f":"Resultat!O45","v":0}]
[{"$f":"Resultat!A46","v":0},{"$f":"Resultat!B46","v":"Varekjøp"},{"$f":"Resultat!D46","v":0},{"$f":"Resultat!E46","v":0},{"$f":"Resultat!F46","v":0},{"$f":"Resultat!G46","v":0},{"$f":"Resultat!H46","v":0},{"$f":"Resultat!I46","v":0},{"$f":"Resultat!J46","v":0},{"$f":"Resultat!K46","v":0},{"$f":"Resultat!L46","v":0},{"$f":"Resultat!M46","v":0},{"$f":"Resultat!N46","v":0},{"$f":"Resultat!O46","v":0}]
[{"$f":"Resultat!A47","v":0},{"$f":"Resultat!B47","v":"Varekjøp"},{"$f":"Resultat!D47","v":0},{"$f":"Resultat!E47","v":0},{"$f":"Resultat!F47","v":0},{"$f":"Resultat!G47","v":0},{"$f":"Resultat!H47","v":0},{"$f":"Resultat!I47","v":0},{"$f":"Resultat!J47","v":0},{"$f":"Resultat!K47","v":0},{"$f":"Resultat!L47","v":0},{"$f":"Resultat!M47","v":0},{"$f":"Resultat!N47","v":0},{"$f":"Resultat!O47","v":0}]
[{"$f":"Resultat!A48","v":0},{"$f":"Resultat!B48","v":"Varekjøp"},{"$f":"Resultat!D48","v":0},{"$f":"Resultat!E48","v":0},{"$f":"Resultat!F48","v":0},{"$f":"Resultat!G48","v":0},{"$f":"Resultat!H48","v":0},{"$f":"Resultat!I48","v":0},{"$f":"Resultat!J48","v":0},{"$f":"Resultat!K48","v":0},{"$f":"Resultat!L48","v":0},{"$f":"Resultat!M48","v":0},{"$f":"Resultat!N48","v":0},{"$f":"Resultat!O48","v":0}]
[{"$f":"Resultat!A49","v":0},{"$f":"Resultat!B49","v":"Varekjøp"},{"$f":"Resultat!D49","v":0},{"$f":"Resultat!E49","v":0},{"$f":"Resultat!F49","v":0},{"$f":"Resultat!G49","v":0},{"$f":"Resultat!H49","v":0},{"$f":"Resultat!I49","v":0},{"$f":"Resultat!J49","v":0},{"$f":"Resultat!K49","v":0},{"$f":"Resultat!L49","v":0},{"$f":"Resultat!M49","v":0},{"$f":"Resultat!N49","v":0},{"$f":"Resultat!O49","v":0}]
[{"$f":"Resultat!A50","v":0},{"$f":"Resultat!B50","v":"Varekjøp"},{"$f":"Resultat!D50","v":0},{"$f":"Resultat!E50","v":0},{"$f":"Resultat!F50","v":0},{"$f":"Resultat!G50","v":0},{"$f":"Resultat!H50","v":0},{"$f":"Resultat!I50","v":0},{"$f":"Resultat!J50","v":0},{"$f":"Resultat!K50","v":0},{"$f":"Resultat!L50","v":0},{"$f":"Resultat!M50","v":0},{"$f":"Resultat!N50","v":0},{"$f":"Resultat!O50","v":0}]
[{"$f":"Resultat!A51","v":0},{"$f":"Resultat!B51","v":"Varekjøp"},{"$f":"Resultat!D51","v":0},{"$f":"Resultat!E51","v":0},{"$f":"Resultat!F51","v":0},{"$f":"Resultat!G51","v":0},{"$f":"Resultat!H51","v":0},{"$f":"Resultat!I51","v":0},{"$f":"Resultat!J51","v":0},{"$f":"Resultat!K51","v":0},{"$f":"Resultat!L51","v":0},{"$f":"Resultat!M51","v":0},{"$f":"Resultat!N51","v":0},{"$f":"Resultat!O51","v":0}]
[{"$f":"Resultat!A52","v":0},{"$f":"Resultat!B52","v":"Varekjøp"},{"$f":"Resultat!D52","v":0},{"$f":"Resultat!E52","v":0},{"$f":"Resultat!F52","v":0},{"$f":"Resultat!G52","v":0},{"$f":"Resultat!H52","v":0},{"$f":"Resultat!I52","v":0},{"$f":"Resultat!J52","v":0},{"$f":"Resultat!K52","v":0},{"$f":"Resultat!L52","v":0},{"$f":"Resultat!M52","v":0},{"$f":"Resultat!N52","v":0},{"$f":"Resultat!O52","v":0}]
[{"$f":"Resultat!A53","v":0},{"$f":"Resultat!B53","v":"Varekjøp"},{"$f":"Resultat!D53","v":0},{"$f":"Resultat!E53","v":0},{"$f":"Resultat!F53","v":0},{"$f":"Resultat!G53","v":0},{"$f":"Resultat!H53","v":0},{"$f":"Resultat!I53","v":0},{"$f":"Resultat!J53","v":0},{"$f":"Resultat!K53","v":0},{"$f":"Resultat!L53","v":0},{"$f":"Resultat!M53","v":0},{"$f":"Resultat!N53","v":0},{"$f":"Resultat!O53","v":0}]
[{"$f":"Resultat!A54","v":0},{"$f":"Resultat!B54","v":"Varekjøp"},{"$f":"Resultat!D54","v":0},{"$f":"Resultat!E54","v":0},{"$f":"Resultat!F54","v":0},{"$f":"Resultat!G54","v":0},{"$f":"Resultat!H54","v":0},{"$f":"Resultat!I54","v":0},{"$f":"Resultat!J54","v":0},{"$f":"Resultat!K54","v":0},{"$f":"Resultat!L54","v":0},{"$f":"Resultat!M54","v":0},{"$f":"Resultat!N54","v":0},{"$f":"Resultat!O54","v":0}]
[{"$f":"Resultat!A55","v":0},{"$f":"Resultat!B55","v":"Varekjøp"},{"$f":"Resultat!D55","v":0},{"$f":"Resultat!E55","v":0},{"$f":"Resultat!F55","v":0},{"$f":"Resultat!G55","v":0},{"$f":"Resultat!H55","v":0},{"$f":"Resultat!I55","v":0},{"$f":"Resultat!J55","v":0},{"$f":"Resultat!K55","v":0},{"$f":"Resultat!L55","v":0},{"$f":"Resultat!M55","v":0},{"$f":"Resultat!N55","v":0},{"$f":"Resultat!O55","v":0}]
[{"$f":"Resultat!A56","v":0},{"$f":"Resultat!B56","v":"Varekjøp"},{"$f":"Resultat!D56","v":0},{"$f":"Resultat!E56","v":0},{"$f":"Resultat!F56","v":0},{"$f":"Resultat!G56","v":0},{"$f":"Resultat!H56","v":0},{"$f":"Resultat!I56","v":0},{"$f":"Resultat!J56","v":0},{"$f":"Resultat!K56","v":0},{"$f":"Resultat!L56","v":0},{"$f":"Resultat!M56","v":0},{"$f":"Resultat!N56","v":0},{"$f":"Resultat!O56","v":0}]
[{"$f":"Resultat!A57","v":0},{"$f":"Resultat!B57","v":"Varekjøp"},{"$f":"Resultat!D57","v":0},{"$f":"Resultat!E57","v":0},{"$f":"Resultat!F57","v":0},{"$f":"Resultat!G57","v":0},{"$f":"Resultat!H57","v":0},{"$f":"Resultat!I57","v":0},{"$f":"Resultat!J57","v":0},{"$f":"Resultat!K57","v":0},{"$f":"Resultat!L57","v":0},{"$f":"Resultat!M57","v":0},{"$f":"Resultat!N57","v":0},{"$f":"Resultat!O57","v":0}]
[{"$f":"Resultat!A58","v":0},{"$f":"Resultat!B58","v":"Varekjøp"},{"$f":"Resultat!D58","v":0},{"$f":"Resultat!E58","v":0},{"$f":"Resultat!F58","v":0},{"$f":"Resultat!G58","v":0},{"$f":"Resultat!H58","v":0},{"$f":"Resultat!I58","v":0},{"$f":"Resultat!J58","v":0},{"$f":"Resultat!K58","v":0},{"$f":"Resultat!L58","v":0},{"$f":"Resultat!M58","v":0},{"$f":"Resultat!N58","v":0},{"$f":"Resultat!O58","v":0}]
[{"$f":"Resultat!A59","v":0},{"$f":"Resultat!B59","v":"Varekjøp"},{"$f":"Resultat!D59","v":0},{"$f":"Resultat!E59","v":0},{"$f":"Resultat!F59","v":0},{"$f":"Resultat!G59","v":0},{"$f":"Resultat!H59","v":0},{"$f":"Resultat!I59","v":0},{"$f":"Resultat!J59","v":0},{"$f":"Resultat!K59","v":0},{"$f":"Resultat!L59","v":0},{"$f":"Resultat!M59","v":0},{"$f":"Resultat!N59","v":0},{"$f":"Resultat!O59","v":0}]
[{"$f":"Resultat!A60","v":0},{"$f":"Resultat!B60","v":"Varekjøp"},{"$f":"Resultat!D60","v":0},{"$f":"Resultat!E60","v":0},{"$f":"Resultat!F60","v":0},{"$f":"Resultat!G60","v":0},{"$f":"Resultat!H60","v":0},{"$f":"Resultat!I60","v":0},{"$f":"Resultat!J60","v":0},{"$f":"Resultat!K60","v":0},{"$f":"Resultat!L60","v":0},{"$f":"Resultat!M60","v":0},{"$f":"Resultat!N60","v":0},{"$f":"Resultat!O60","v":0}]
[{"$f":"Resultat!A61","v":0},{"$f":"Resultat!B61","v":"Varekjøp"},{"$f":"Resultat!D61","v":0},{"$f":"Resultat!E61","v":0},{"$f":"Resultat!F61","v":0},{"$f":"Resultat!G61","v":0},{"$f":"Resultat!H61","v":0},{"$f":"Resultat!I61","v":0},{"$f":"Resultat!J61","v":0},{"$f":"Resultat!K61","v":0},{"$f":"Resultat!L61","v":0},{"$f":"Resultat!M61","v":0},{"$f":"Resultat!N61","v":0},{"$f":"Resultat!O61","v":0}]
[{"$f":"Resultat!A62","v":0},{"$f":"Resultat!B62","v":"Varekjøp"},{"$f":"Resultat!D62","v":0},{"$f":"Resultat!E62","v":0},{"$f":"Resultat!F62","v":0},{"$f":"Resultat!G62","v":0},{"$f":"Resultat!H62","v":0},{"$f":"Resultat!I62","v":0},{"$f":"Resultat!J62","v":0},{"$f":"Resultat!K62","v":0},{"$f":"Resultat!L62","v":0},{"$f":"Resultat!M62","v":0},{"$f":"Resultat!N62","v":0},{"$f":"Resultat!O62","v":0}]
[{"$f":"Resultat!A63","v":0},{"$f":"Resultat!B63","v":"Varekjøp"},{"$f":"Resultat!D63","v":0},{"$f":"Resultat!E63","v":0},{"$f":"Resultat!F63","v":0},{"$f":"Resultat!G63","v":0},{"$f":"Resultat!H63","v":0},{"$f":"Resultat!I63","v":0},{"$f":"Resultat!J63","v":0},{"$f":"Resultat!K63","v":0},{"$f":"Resultat!L63","v":0},{"$f":"Resultat!M63","v":0},{"$f":"Resultat!N63","v":0},{"$f":"Resultat!O63","v":0}]
[{"$f":"Resultat!A64","v":0},{"$f":"Resultat!B64","v":"Varekjøp"},{"$f":"Resultat!D64","v":0},{"$f":"Resultat!E64","v":0},{"$f":"Resultat!F64","v":0},{"$f":"Resultat!G64","v":0},{"$f":"Resultat!H64","v":0},{"$f":"Resultat!I64","v":0},{"$f":"Resultat!J64","v":0},{"$f":"Resultat!K64","v":0},{"$f":"Resultat!L64","v":0},{"$f":"Resultat!M64","v":0},{"$f":"Resultat!N64","v":0},{"$f":"Resultat!O64","v":0}]
[{"$f":"Resultat!A65","v":0},{"$f":"Resultat!B65","v":"Varekjøp"},{"$f":"Resultat!D65","v":0},{"$f":"Resultat!E65","v":0},{"$f":"Resultat!F65","v":0},{"$f":"Resultat!G65","v":0},{"$f":"Resultat!H65","v":0},{"$f":"Resultat!I65","v":0},{"$f":"Resultat!J65","v":0},{"$f":"Resultat!K65","v":0},{"$f":"Resultat!L65","v":0},{"$f":"Resultat!M65","v":0},{"$f":"Resultat!N65","v":0},{"$f":"Resultat!O65","v":0}]
[{"$f":"Resultat!A66","v":0},{"$f":"Resultat!B66","v":"Varekjøp"},{"$f":"Resultat!D66","v":0},{"$f":"Resultat!E66","v":0},{"$f":"Resultat!F66","v":0},{"$f":"Resultat!G66","v":0},{"$f":"Resultat!H66","v":0},{"$f":"Resultat!I66","v":0},{"$f":"Resultat!J66","v":0},{"$f":"Resultat!K66","v":0},{"$f":"Resultat!L66","v":0},{"$f":"Resultat!M66","v":0},{"$f":"Resultat!N66","v":0},{"$f":"Resultat!O66","v":0}]
[{"$f":"Resultat!A67","v":0},{"$f":"Resultat!B67","v":"Varekjøp"},{"$f":"Resultat!D67","v":0},{"$f":"Resultat!E67","v":0},{"$f":"Resultat!F67","v":0},{"$f":"Resultat!G67","v":0},{"$f":"Resultat!H67","v":0},{"$f":"Resultat!I67","v":0},{"$f":"Resultat!J67","v":0},{"$f":"Resultat!K67","v":0},{"$f":"Resultat!L67","v":0},{"$f":"Resultat!M67","v":0},{"$f":"Resultat!N67","v":0},{"$f":"Resultat!O67","v":0}]
[{"$f":"Resultat!A68","v":0},{"$f":"Resultat!B68","v":"Varekjøp"},{"$f":"Resultat!D68","v":0},{"$f":"Resultat!E68","v":0},{"$f":"Resultat!F68","v":0},{"$f":"Resultat!G68","v":0},{"$f":"Resultat!H68","v":0},{"$f":"Resultat!I68","v":0},{"$f":"Resultat!J68","v":0},{"$f":"Resultat!K68","v":0},{"$f":"Resultat!L68","v":0},{"$f":"Resultat!M68","v":0},{"$f":"Resultat!N68","v":0},{"$f":"Resultat!O68","v":0}]
[{"$f":"Resultat!A69","v":0},{"$f":"Resultat!B69","v":"Hittil i år"},{"$f":"Resultat!D69","v":0},{"$f":"Resultat!E69","v":0},{"$f":"Resultat!F69","v":0},{"$f":"Resultat!G69","v":0},{"$f":"Resultat!H69","v":0},{"$f":"Resultat!I69","v":0},{"$f":"Resultat!J69","v":0},{"$f":"Resultat!K69","v":0},{"$f":"Resultat!L69","v":0},{"$f":"Resultat!M69","v":0},{"$f":"Resultat!N69","v":0},{"$f":"Resultat!O69","v":0}]
[{"$f":"Resultat!A72","v":4090},{"$f":"Resultat!B72","v":"Beholdningsendring manuell"},{"$f":"-Resultat!D72","v":0},{"$f":"-Resultat!E72","v":0},{"$f":"-Resultat!F72","v":0},{"$f":"-Resultat!G72","v":0},{"$f":"-Resultat!H72","v":0},{"$f":"-Resultat!I72","v":0},{"$f":"-Resultat!J72","v":0},{"$f":"-Resultat!K72","v":0},{"$f":"-Resultat!L72","v":0},{"$f":"-Resultat!M72","v":0},{"$f":"-Resultat!N72","v":0},{"$f":"-Resultat!O72","v":0}]
[{"$f":"Resultat!A73","v":4091},{"$f":"Resultat!B73","v":"Autom. beholdningsendring"},{"$f":"-Resultat!D73","v":0},{"$f":"-Resultat!E73","v":0},{"$f":"-Resultat!F73","v":0},{"$f":"-Resultat!G73","v":0},{"$f":"-Resultat!H73","v":0},{"$f":"-Resultat!I73","v":0},{"$f":"-Resultat!J73","v":0},{"$f":"-Resultat!K73","v":0},{"$f":"-Resultat!L73","v":0},{"$f":"-Resultat!M73","v":0},{"$f":"-Resultat!N73","v":0},{"$f":"-Resultat!O73","v":0}]
[{"$f":"Resultat!A74","v":4092},{"$f":"Resultat!B74","v":"Endring varer/prosj. i arbeid"},{"$f":"-Resultat!D74","v":0},{"$f":"-Resultat!E74","v":0},{"$f":"-Resultat!F74","v":0},{"$f":"-Resultat!G74","v":0},{"$f":"-Resultat!H74","v":0},{"$f":"-Resultat!I74","v":0},{"$f":"-Resultat!J74","v":0},{"$f":"-Resultat!K74","v":0},{"$f":"-Resultat!L74","v":0},{"$f":"-Resultat!M74","v":0},{"$f":"-Resultat!N74","v":0},{"$f":"-Resultat!O74","v":0}]
[{"$f":"Resultat!A80","v":3600},{"$f":"Resultat!B80","v":"Andre inntekter"},{"$f":"-Resultat!D80","v":0},{"$f":"-Resultat!E80","v":0},{"$f":"-Resultat!F80","v":0},{"$f":"-Resultat!G80","v":0},{"$f":"-Resultat!H80","v":0},{"$f":"-Resultat!I80","v":0},{"$f":"-Resultat!J80","v":0},{"$f":"-Resultat!K80","v":0},{"$f":"-Resultat!L80","v":0},{"$f":"-Resultat!M80","v":0},{"$f":"-Resultat!N80","v":0},{"$f":"-Resultat!O80","v":0}]
[{"$f":"Resultat!A81","v":0},{"$f":"Resultat!B81","v":"Andre inntekter"},{"$f":"-Resultat!D81","v":0},{"$f":"-Resultat!E81","v":0},{"$f":"-Resultat!F81","v":0},{"$f":"-Resultat!G81","v":0},{"$f":"-Resultat!H81","v":0},{"$f":"-Resultat!I81","v":0},{"$f":"-Resultat!J81","v":0},{"$f":"-Resultat!K81","v":0},{"$f":"-Resultat!L81","v":0},{"$f":"-Resultat!M81","v":0},{"$f":"-Resultat!N81","v":0},{"$f":"-Resultat!O81","v":0}]
[{"$f":"Resultat!A82","v":0},{"$f":"Resultat!B82","v":"Andre inntekter"},{"$f":"-Resultat!D82","v":0},{"$f":"-Resultat!E82","v":0},{"$f":"-Resultat!F82","v":0},{"$f":"-Resultat!G82","v":0},{"$f":"-Resultat!H82","v":0},{"$f":"-Resultat!I82","v":0},{"$f":"-Resultat!J82","v":0},{"$f":"-Resultat!K82","v":0},{"$f":"-Resultat!L82","v":0},{"$f":"-Resultat!M82","v":0},{"$f":"-Resultat!N82","v":0},{"$f":"-Resultat!O82","v":0}]
[{"$f":"Resultat!A83","v":0},{"$f":"Resultat!B83","v":"Andre inntekter"},{"$f":"-Resultat!D83","v":0},{"$f":"-Resultat!E83","v":0},{"$f":"-Resultat!F83","v":0},{"$f":"-Resultat!G83","v":0},{"$f":"-Resultat!H83","v":0},{"$f":"-Resultat!I83","v":0},{"$f":"-Resultat!J83","v":0},{"$f":"-Resultat!K83","v":0},{"$f":"-Resultat!L83","v":0},{"$f":"-Resultat!M83","v":0},{"$f":"-Resultat!N83","v":0},{"$f":"-Resultat!O83","v":0}]
[{"$f":"Resultat!A84","v":0},{"$f":"Resultat!B84","v":"Andre inntekter"},{"$f":"-Resultat!D84","v":0},{"$f":"-Resultat!E84","v":0},{"$f":"-Resultat!F84","v":0},{"$f":"-Resultat!G84","v":0},{"$f":"-Resultat!H84","v":0},{"$f":"-Resultat!I84","v":0},{"$f":"-Resultat!J84","v":0},{"$f":"-Resultat!K84","v":0},{"$f":"-Resultat!L84","v":0},{"$f":"-Resultat!M84","v":0},{"$f":"-Resultat!N84","v":0},{"$f":"-Resultat!O84","v":0}]
[{"$f":"Resultat!A85","v":0},{"$f":"Resultat!B85","v":"Andre inntekter"},{"$f":"-Resultat!D85","v":0},{"$f":"-Resultat!E85","v":0},{"$f":"-Resultat!F85","v":0},{"$f":"-Resultat!G85","v":0},{"$f":"-Resultat!H85","v":0},{"$f":"-Resultat!I85","v":0},{"$f":"-Resultat!J85","v":0},{"$f":"-Resultat!K85","v":0},{"$f":"-Resultat!L85","v":0},{"$f":"-Resultat!M85","v":0},{"$f":"-Resultat!N85","v":0},{"$f":"-Resultat!O85","v":0}]
[{"$f":"Resultat!A86","v":0},{"$f":"Resultat!B86","v":"Andre inntekter"},{"$f":"-Resultat!D86","v":0},{"$f":"-Resultat!E86","v":0},{"$f":"-Resultat!F86","v":0},{"$f":"-Resultat!G86","v":0},{"$f":"-Resultat!H86","v":0},{"$f":"-Resultat!I86","v":0},{"$f":"-Resultat!J86","v":0},{"$f":"-Resultat!K86","v":0},{"$f":"-Resultat!L86","v":0},{"$f":"-Resultat!M86","v":0},{"$f":"-Resultat!N86","v":0},{"$f":"-Resultat!O86","v":0}]
[{"$f":"Resultat!A87","v":0},{"$f":"Resultat!B87","v":"Andre inntekter"},{"$f":"-Resultat!D87","v":0},{"$f":"-Resultat!E87","v":0},{"$f":"-Resultat!F87","v":0},{"$f":"-Resultat!G87","v":0},{"$f":"-Resultat!H87","v":0},{"$f":"-Resultat!I87","v":0},{"$f":"-Resultat!J87","v":0},{"$f":"-Resultat!K87","v":0},{"$f":"-Resultat!L87","v":0},{"$f":"-Resultat!M87","v":0},{"$f":"-Resultat!N87","v":0},{"$f":"-Resultat!O87","v":0}]
[{"$f":"Resultat!A88","v":0},{"$f":"Resultat!B88","v":"Andre inntekter"},{"$f":"-Resultat!D88","v":0},{"$f":"-Resultat!E88","v":0},{"$f":"-Resultat!F88","v":0},{"$f":"-Resultat!G88","v":0},{"$f":"-Resultat!H88","v":0},{"$f":"-Resultat!I88","v":0},{"$f":"-Resultat!J88","v":0},{"$f":"-Resultat!K88","v":0},{"$f":"-Resultat!L88","v":0},{"$f":"-Resultat!M88","v":0},{"$f":"-Resultat!N88","v":0},{"$f":"-Resultat!O88","v":0}]
[{"$f":"Resultat!A89","v":0},{"$f":"Resultat!B89","v":"Hittil i år"},{"$f":"-Resultat!D89","v":0},{"$f":"-Resultat!E89","v":0},{"$f":"-Resultat!F89","v":0},{"$f":"-Resultat!G89","v":0},{"$f":"-Resultat!H89","v":0},{"$f":"-Resultat!I89","v":0},{"$f":"-Resultat!J89","v":0},{"$f":"-Resultat!K89","v":0},{"$f":"-Resultat!L89","v":0},{"$f":"-Resultat!M89","v":0},{"$f":"-Resultat!N89","v":0},{"$f":"-Resultat!O89","v":0}]
[{"$f":"Resultat!A92","v":0},{"$f":"Resultat!B92","v":"Variabel lønn"},{"$f":"Resultat!D92","v":0},{"$f":"Resultat!E92","v":0},{"$f":"Resultat!F92","v":0},{"$f":"Resultat!G92","v":0},{"$f":"Resultat!H92","v":0},{"$f":"Resultat!I92","v":0},{"$f":"Resultat!J92","v":0},{"$f":"Resultat!K92","v":0},{"$f":"Resultat!L92","v":0},{"$f":"Resultat!M92","v":0},{"$f":"Resultat!N92","v":0},{"$f":"Resultat!O92","v":0}]
[{"$f":"Resultat!A93","v":0},{"$f":"Resultat!B93","v":"Variabel lønn"},{"$f":"Resultat!D93","v":0},{"$f":"Resultat!E93","v":0},{"$f":"Resultat!F93","v":0},{"$f":"Resultat!G93","v":0},{"$f":"Resultat!H93","v":0},{"$f":"Resultat!I93","v":0},{"$f":"Resultat!J93","v":0},{"$f":"Resultat!K93","v":0},{"$f":"Resultat!L93","v":0},{"$f":"Resultat!M93","v":0},{"$f":"Resultat!N93","v":0},{"$f":"Resultat!O93","v":0}]
[{"$f":"Resultat!A94","v":0},{"$f":"Resultat!B94","v":"Variabel lønn"},{"$f":"Resultat!D94","v":0},{"$f":"Resultat!E94","v":0},{"$f":"Resultat!F94","v":0},{"$f":"Resultat!G94","v":0},{"$f":"Resultat!H94","v":0},{"$f":"Resultat!I94","v":0},{"$f":"Resultat!J94","v":0},{"$f":"Resultat!K94","v":0},{"$f":"Resultat!L94","v":0},{"$f":"Resultat!M94","v":0},{"$f":"Resultat!N94","v":0},{"$f":"Resultat!O94","v":0}]
[{"$f":"Resultat!A95","v":0},{"$f":"Resultat!B95","v":"Variabel lønn"},{"$f":"Resultat!D95","v":0},{"$f":"Resultat!E95","v":0},{"$f":"Resultat!F95","v":0},{"$f":"Resultat!G95","v":0},{"$f":"Resultat!H95","v":0},{"$f":"Resultat!I95","v":0},{"$f":"Resultat!J95","v":0},{"$f":"Resultat!K95","v":0},{"$f":"Resultat!L95","v":0},{"$f":"Resultat!M95","v":0},{"$f":"Resultat!N95","v":0},{"$f":"Resultat!O95","v":0}]
[{"$f":"Resultat!A96","v":0},{"$f":"Resultat!B96","v":"Variabel lønn"},{"$f":"Resultat!D96","v":0},{"$f":"Resultat!E96","v":0},{"$f":"Resultat!F96","v":0},{"$f":"Resultat!G96","v":0},{"$f":"Resultat!H96","v":0},{"$f":"Resultat!I96","v":0},{"$f":"Resultat!J96","v":0},{"$f":"Resultat!K96","v":0},{"$f":"Resultat!L96","v":0},{"$f":"Resultat!M96","v":0},{"$f":"Resultat!N96","v":0},{"$f":"Resultat!O96","v":0}]
[{"$f":"Resultat!A97","v":0},{"$f":"Resultat!B97","v":"Variabel lønn"},{"$f":"Resultat!D97","v":0},{"$f":"Resultat!E97","v":0},{"$f":"Resultat!F97","v":0},{"$f":"Resultat!G97","v":0},{"$f":"Resultat!H97","v":0},{"$f":"Resultat!I97","v":0},{"$f":"Resultat!J97","v":0},{"$f":"Resultat!K97","v":0},{"$f":"Resultat!L97","v":0},{"$f":"Resultat!M97","v":0},{"$f":"Resultat!N97","v":0},{"$f":"Resultat!O97","v":0}]
[{"$f":"Resultat!A98","v":0},{"$f":"Resultat!B98","v":"Variabel lønn"},{"$f":"Resultat!D98","v":0},{"$f":"Resultat!E98","v":0},{"$f":"Resultat!F98","v":0},{"$f":"Resultat!G98","v":0},{"$f":"Resultat!H98","v":0},{"$f":"Resultat!I98","v":0},{"$f":"Resultat!J98","v":0},{"$f":"Resultat!K98","v":0},{"$f":"Resultat!L98","v":0},{"$f":"Resultat!M98","v":0},{"$f":"Resultat!N98","v":0},{"$f":"Resultat!O98","v":0}]
[{"$f":"Resultat!A99","v":0},{"$f":"Resultat!B99","v":"Variabel lønn"},{"$f":"Resultat!D99","v":0},{"$f":"Resultat!E99","v":0},{"$f":"Resultat!F99","v":0},{"$f":"Resultat!G99","v":0},{"$f":"Resultat!H99","v":0},{"$f":"Resultat!I99","v":0},{"$f":"Resultat!J99","v":0},{"$f":"Resultat!K99","v":0},{"$f":"Resultat!L99","v":0},{"$f":"Resultat!M99","v":0},{"$f":"Resultat!N99","v":0},{"$f":"Resultat!O99","v":0}]
[{"$f":"Resultat!A100","v":0},{"$f":"Resultat!B100","v":"Variabel lønn"},{"$f":"Resultat!D100","v":0},{"$f":"Resultat!E100","v":0},{"$f":"Resultat!F100","v":0},{"$f":"Resultat!G100","v":0},{"$f":"Resultat!H100","v":0},{"$f":"Resultat!I100","v":0},{"$f":"Resultat!J100","v":0},{"$f":"Resultat!K100","v":0},{"$f":"Resultat!L100","v":0},{"$f":"Resultat!M100","v":0},{"$f":"Resultat!N100","v":0},{"$f":"Resultat!O100","v":0}]
[{"$f":"Resultat!A101","v":0},{"$f":"Resultat!B101","v":"Variabel lønn"},{"$f":"Resultat!D101","v":0},{"$f":"Resultat!E101","v":0},{"$f":"Resultat!F101","v":0},{"$f":"Resultat!G101","v":0},{"$f":"Resultat!H101","v":0},{"$f":"Resultat!I101","v":0},{"$f":"Resultat!J101","v":0},{"$f":"Resultat!K101","v":0},{"$f":"Resultat!L101","v":0},{"$f":"Resultat!M101","v":0},{"$f":"Resultat!N101","v":0},{"$f":"Resultat!O101","v":0}]
[{"$f":"Resultat!A102","v":0},{"$f":"Resultat!B102","v":"Feriepenger variabel lønn"},{"$f":"Resultat!D102","v":0},{"$f":"Resultat!E102","v":0},{"$f":"Resultat!F102","v":0},{"$f":"Resultat!G102","v":0},{"$f":"Resultat!H102","v":0},{"$f":"Resultat!I102","v":0},{"$f":"Resultat!J102","v":0},{"$f":"Resultat!K102","v":0},{"$f":"Resultat!L102","v":0},{"$f":"Resultat!M102","v":0},{"$f":"Resultat!N102","v":0},{"$f":"Resultat!O102","v":0}]
[{"$f":"Resultat!A103","v":0},{"$f":"Resultat!B103","v":"Arbeidsgiveravgift var."},{"$f":"Resultat!D103","v":0},{"$f":"Resultat!E103","v":0},{"$f":"Resultat!F103","v":0},{"$f":"Resultat!G103","v":0},{"$f":"Resultat!H103","v":0},{"$f":"Resultat!I103","v":0},{"$f":"Resultat!J103","v":0},{"$f":"Resultat!K103","v":0},{"$f":"Resultat!L103","v":0},{"$f":"Resultat!M103","v":0},{"$f":"Resultat!N103","v":0},{"$f":"Resultat!O103","v":0}]
[{"$f":"Resultat!A104","v":0},{"$f":"Resultat!B104","v":"Arbeidsgiveravgift f.p.var."},{"$f":"Resultat!D104","v":0},{"$f":"Resultat!E104","v":0},{"$f":"Resultat!F104","v":0},{"$f":"Resultat!G104","v":0},{"$f":"Resultat!H104","v":0},{"$f":"Resultat!I104","v":0},{"$f":"Resultat!J104","v":0},{"$f":"Resultat!K104","v":0},{"$f":"Resultat!L104","v":0},{"$f":"Resultat!M104","v":0},{"$f":"Resultat!N104","v":0},{"$f":"Resultat!O104","v":0}]
[{"$f":"Resultat!A107","v":0},{"$f":"Resultat!B107","v":"Variable kostnader"},{"$f":"Resultat!D107","v":0},{"$f":"Resultat!E107","v":0},{"$f":"Resultat!F107","v":0},{"$f":"Resultat!G107","v":0},{"$f":"Resultat!H107","v":0},{"$f":"Resultat!I107","v":0},{"$f":"Resultat!J107","v":0},{"$f":"Resultat!K107","v":0},{"$f":"Resultat!L107","v":0},{"$f":"Resultat!M107","v":0},{"$f":"Resultat!N107","v":0},{"$f":"Resultat!O107","v":0}]
[{"$f":"Resultat!A108","v":0},{"$f":"Resultat!B108","v":"Variable kostnader"},{"$f":"Resultat!D108","v":0},{"$f":"Resultat!E108","v":0},{"$f":"Resultat!F108","v":0},{"$f":"Resultat!G108","v":0},{"$f":"Resultat!H108","v":0},{"$f":"Resultat!I108","v":0},{"$f":"Resultat!J108","v":0},{"$f":"Resultat!K108","v":0},{"$f":"Resultat!L108","v":0},{"$f":"Resultat!M108","v":0},{"$f":"Resultat!N108","v":0},{"$f":"Resultat!O108","v":0}]
[{"$f":"Resultat!A109","v":0},{"$f":"Resultat!B109","v":"Variable kostnader"},{"$f":"Resultat!D109","v":0},{"$f":"Resultat!E109","v":0},{"$f":"Resultat!F109","v":0},{"$f":"Resultat!G109","v":0},{"$f":"Resultat!H109","v":0},{"$f":"Resultat!I109","v":0},{"$f":"Resultat!J109","v":0},{"$f":"Resultat!K109","v":0},{"$f":"Resultat!L109","v":0},{"$f":"Resultat!M109","v":0},{"$f":"Resultat!N109","v":0},{"$f":"Resultat!O109","v":0}]
[{"$f":"Resultat!A110","v":0},{"$f":"Resultat!B110","v":"Variable kostnader"},{"$f":"Resultat!D110","v":0},{"$f":"Resultat!E110","v":0},{"$f":"Resultat!F110","v":0},{"$f":"Resultat!G110","v":0},{"$f":"Resultat!H110","v":0},{"$f":"Resultat!I110","v":0},{"$f":"Resultat!J110","v":0},{"$f":"Resultat!K110","v":0},{"$f":"Resultat!L110","v":0},{"$f":"Resultat!M110","v":0},{"$f":"Resultat!N110","v":0},{"$f":"Resultat!O110","v":0}]
[{"$f":"Resultat!A111","v":0},{"$f":"Resultat!B111","v":"Variable kostnader"},{"$f":"Resultat!D111","v":0},{"$f":"Resultat!E111","v":0},{"$f":"Resultat!F111","v":0},{"$f":"Resultat!G111","v":0},{"$f":"Resultat!H111","v":0},{"$f":"Resultat!I111","v":0},{"$f":"Resultat!J111","v":0},{"$f":"Resultat!K111","v":0},{"$f":"Resultat!L111","v":0},{"$f":"Resultat!M111","v":0},{"$f":"Resultat!N111","v":0},{"$f":"Resultat!O111","v":0}]
[{"$f":"Resultat!A112","v":0},{"$f":"Resultat!B112","v":"Variable kostnader"},{"$f":"Resultat!D112","v":0},{"$f":"Resultat!E112","v":0},{"$f":"Resultat!F112","v":0},{"$f":"Resultat!G112","v":0},{"$f":"Resultat!H112","v":0},{"$f":"Resultat!I112","v":0},{"$f":"Resultat!J112","v":0},{"$f":"Resultat!K112","v":0},{"$f":"Resultat!L112","v":0},{"$f":"Resultat!M112","v":0},{"$f":"Resultat!N112","v":0},{"$f":"Resultat!O112","v":0}]
[{"$f":"Resultat!A113","v":0},{"$f":"Resultat!B113","v":"Variable kostnader"},{"$f":"Resultat!D113","v":0},{"$f":"Resultat!E113","v":0},{"$f":"Resultat!F113","v":0},{"$f":"Resultat!G113","v":0},{"$f":"Resultat!H113","v":0},{"$f":"Resultat!I113","v":0},{"$f":"Resultat!J113","v":0},{"$f":"Resultat!K113","v":0},{"$f":"Resultat!L113","v":0},{"$f":"Resultat!M113","v":0},{"$f":"Resultat!N113","v":0},{"$f":"Resultat!O113","v":0}]
[{"$f":"Resultat!A114","v":0},{"$f":"Resultat!B114","v":"Variable kostnader"},{"$f":"Resultat!D114","v":0},{"$f":"Resultat!E114","v":0},{"$f":"Resultat!F114","v":0},{"$f":"Resultat!G114","v":0},{"$f":"Resultat!H114","v":0},{"$f":"Resultat!I114","v":0},{"$f":"Resultat!J114","v":0},{"$f":"Resultat!K114","v":0},{"$f":"Resultat!L114","v":0},{"$f":"Resultat!M114","v":0},{"$f":"Resultat!N114","v":0},{"$f":"Resultat!O114","v":0}]
[{"$f":"Resultat!A115","v":0},{"$f":"Resultat!B115","v":"Variable kostnader"},{"$f":"Resultat!D115","v":0},{"$f":"Resultat!E115","v":0},{"$f":"Resultat!F115","v":0},{"$f":"Resultat!G115","v":0},{"$f":"Resultat!H115","v":0},{"$f":"Resultat!I115","v":0},{"$f":"Resultat!J115","v":0},{"$f":"Resultat!K115","v":0},{"$f":"Resultat!L115","v":0},{"$f":"Resultat!M115","v":0},{"$f":"Resultat!N115","v":0},{"$f":"Resultat!O115","v":0}]
[{"$f":"Resultat!A116","v":0},{"$f":"Resultat!B116","v":"Variable kostnader"},{"$f":"Resultat!D116","v":0},{"$f":"Resultat!E116","v":0},{"$f":"Resultat!F116","v":0},{"$f":"Resultat!G116","v":0},{"$f":"Resultat!H116","v":0},{"$f":"Resultat!I116","v":0},{"$f":"Resultat!J116","v":0},{"$f":"Resultat!K116","v":0},{"$f":"Resultat!L116","v":0},{"$f":"Resultat!M116","v":0},{"$f":"Resultat!N116","v":0},{"$f":"Resultat!O116","v":0}]
[{"$f":"Resultat!A119","v":5000},{"$f":"Resultat!B119","v":"Lønn"},{"$f":"Resultat!D119","v":0},{"$f":"Resultat!E119","v":0},{"$f":"Resultat!F119","v":0},{"$f":"Resultat!G119","v":0},{"$f":"Resultat!H119","v":0},{"$f":"Resultat!I119","v":0},{"$f":"Resultat!J119","v":0},{"$f":"Resultat!K119","v":0},{"$f":"Resultat!L119","v":0},{"$f":"Resultat!M119","v":0},{"$f":"Resultat!N119","v":0},{"$f":"Resultat!O119","v":0}]
[{"$f":"Resultat!A120","v":5010},{"$f":"Resultat!B120","v":"Lønn"},{"$f":"Resultat!D120","v":0},{"$f":"Resultat!E120","v":0},{"$f":"Resultat!F120","v":0},{"$f":"Resultat!G120","v":0},{"$f":"Resultat!H120","v":0},{"$f":"Resultat!I120","v":0},{"$f":"Resultat!J120","v":0},{"$f":"Resultat!K120","v":0},{"$f":"Resultat!L120","v":0},{"$f":"Resultat!M120","v":0},{"$f":"Resultat!N120","v":0},{"$f":"Resultat!O120","v":0}]
[{"$f":"Resultat!A121","v":0},{"$f":"Resultat!B121","v":"Lønn"},{"$f":"Resultat!D121","v":0},{"$f":"Resultat!E121","v":0},{"$f":"Resultat!F121","v":0},{"$f":"Resultat!G121","v":0},{"$f":"Resultat!H121","v":0},{"$f":"Resultat!I121","v":0},{"$f":"Resultat!J121","v":0},{"$f":"Resultat!K121","v":0},{"$f":"Resultat!L121","v":0},{"$f":"Resultat!M121","v":0},{"$f":"Resultat!N121","v":0},{"$f":"Resultat!O121","v":0}]
[{"$f":"Resultat!A122","v":0},{"$f":"Resultat!B122","v":"Andre godtgjørelser oppgpl."},{"$f":"Resultat!D122","v":0},{"$f":"Resultat!E122","v":0},{"$f":"Resultat!F122","v":0},{"$f":"Resultat!G122","v":0},{"$f":"Resultat!H122","v":0},{"$f":"Resultat!I122","v":0},{"$f":"Resultat!J122","v":0},{"$f":"Resultat!K122","v":0},{"$f":"Resultat!L122","v":0},{"$f":"Resultat!M122","v":0},{"$f":"Resultat!N122","v":0},{"$f":"Resultat!O122","v":0}]
[{"$f":"Resultat!A123","v":0},{"$f":"Resultat!B123","v":"Andre personalkostnader"},{"$f":"Resultat!D123","v":0},{"$f":"Resultat!E123","v":0},{"$f":"Resultat!F123","v":0},{"$f":"Resultat!G123","v":0},{"$f":"Resultat!H123","v":0},{"$f":"Resultat!I123","v":0},{"$f":"Resultat!J123","v":0},{"$f":"Resultat!K123","v":0},{"$f":"Resultat!L123","v":0},{"$f":"Resultat!M123","v":0},{"$f":"Resultat!N123","v":0},{"$f":"Resultat!O123","v":0}]
[{"$f":"Resultat!A124","v":0},{"$f":"Resultat!B124","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D124","v":0},{"$f":"Resultat!E124","v":0},{"$f":"Resultat!F124","v":0},{"$f":"Resultat!G124","v":0},{"$f":"Resultat!H124","v":0},{"$f":"Resultat!I124","v":0},{"$f":"Resultat!J124","v":0},{"$f":"Resultat!K124","v":0},{"$f":"Resultat!L124","v":0},{"$f":"Resultat!M124","v":0},{"$f":"Resultat!N124","v":0},{"$f":"Resultat!O124","v":0}]
[{"$f":"Resultat!A125","v":0},{"$f":"Resultat!B125","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D125","v":0},{"$f":"Resultat!E125","v":0},{"$f":"Resultat!F125","v":0},{"$f":"Resultat!G125","v":0},{"$f":"Resultat!H125","v":0},{"$f":"Resultat!I125","v":0},{"$f":"Resultat!J125","v":0},{"$f":"Resultat!K125","v":0},{"$f":"Resultat!L125","v":0},{"$f":"Resultat!M125","v":0},{"$f":"Resultat!N125","v":0},{"$f":"Resultat!O125","v":0}]
[{"$f":"Resultat!A126","v":0},{"$f":"Resultat!B126","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D126","v":0},{"$f":"Resultat!E126","v":0},{"$f":"Resultat!F126","v":0},{"$f":"Resultat!G126","v":0},{"$f":"Resultat!H126","v":0},{"$f":"Resultat!I126","v":0},{"$f":"Resultat!J126","v":0},{"$f":"Resultat!K126","v":0},{"$f":"Resultat!L126","v":0},{"$f":"Resultat!M126","v":0},{"$f":"Resultat!N126","v":0},{"$f":"Resultat!O126","v":0}]
[{"$f":"Resultat!A127","v":0},{"$f":"Resultat!B127","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D127","v":0},{"$f":"Resultat!E127","v":0},{"$f":"Resultat!F127","v":0},{"$f":"Resultat!G127","v":0},{"$f":"Resultat!H127","v":0},{"$f":"Resultat!I127","v":0},{"$f":"Resultat!J127","v":0},{"$f":"Resultat!K127","v":0},{"$f":"Resultat!L127","v":0},{"$f":"Resultat!M127","v":0},{"$f":"Resultat!N127","v":0},{"$f":"Resultat!O127","v":0}]
[{"$f":"Resultat!A128","v":0},{"$f":"Resultat!B128","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D128","v":0},{"$f":"Resultat!E128","v":0},{"$f":"Resultat!F128","v":0},{"$f":"Resultat!G128","v":0},{"$f":"Resultat!H128","v":0},{"$f":"Resultat!I128","v":0},{"$f":"Resultat!J128","v":0},{"$f":"Resultat!K128","v":0},{"$f":"Resultat!L128","v":0},{"$f":"Resultat!M128","v":0},{"$f":"Resultat!N128","v":0},{"$f":"Resultat!O128","v":0}]
[{"$f":"Resultat!A129","v":0},{"$f":"Resultat!B129","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D129","v":0},{"$f":"Resultat!E129","v":0},{"$f":"Resultat!F129","v":0},{"$f":"Resultat!G129","v":0},{"$f":"Resultat!H129","v":0},{"$f":"Resultat!I129","v":0},{"$f":"Resultat!J129","v":0},{"$f":"Resultat!K129","v":0},{"$f":"Resultat!L129","v":0},{"$f":"Resultat!M129","v":0},{"$f":"Resultat!N129","v":0},{"$f":"Resultat!O129","v":0}]
[{"$f":"Resultat!A130","v":0},{"$f":"Resultat!B130","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D130","v":0},{"$f":"Resultat!E130","v":0},{"$f":"Resultat!F130","v":0},{"$f":"Resultat!G130","v":0},{"$f":"Resultat!H130","v":0},{"$f":"Resultat!I130","v":0},{"$f":"Resultat!J130","v":0},{"$f":"Resultat!K130","v":0},{"$f":"Resultat!L130","v":0},{"$f":"Resultat!M130","v":0},{"$f":"Resultat!N130","v":0},{"$f":"Resultat!O130","v":0}]
[{"$f":"Resultat!A131","v":0},{"$f":"Resultat!B131","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D131","v":0},{"$f":"Resultat!E131","v":0},{"$f":"Resultat!F131","v":0},{"$f":"Resultat!G131","v":0},{"$f":"Resultat!H131","v":0},{"$f":"Resultat!I131","v":0},{"$f":"Resultat!J131","v":0},{"$f":"Resultat!K131","v":0},{"$f":"Resultat!L131","v":0},{"$f":"Resultat!M131","v":0},{"$f":"Resultat!N131","v":0},{"$f":"Resultat!O131","v":0}]
[{"$f":"Resultat!A132","v":0},{"$f":"Resultat!B132","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D132","v":0},{"$f":"Resultat!E132","v":0},{"$f":"Resultat!F132","v":0},{"$f":"Resultat!G132","v":0},{"$f":"Resultat!H132","v":0},{"$f":"Resultat!I132","v":0},{"$f":"Resultat!J132","v":0},{"$f":"Resultat!K132","v":0},{"$f":"Resultat!L132","v":0},{"$f":"Resultat!M132","v":0},{"$f":"Resultat!N132","v":0},{"$f":"Resultat!O132","v":0}]
[{"$f":"Resultat!A133","v":0},{"$f":"Resultat!B133","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D133","v":0},{"$f":"Resultat!E133","v":0},{"$f":"Resultat!F133","v":0},{"$f":"Resultat!G133","v":0},{"$f":"Resultat!H133","v":0},{"$f":"Resultat!I133","v":0},{"$f":"Resultat!J133","v":0},{"$f":"Resultat!K133","v":0},{"$f":"Resultat!L133","v":0},{"$f":"Resultat!M133","v":0},{"$f":"Resultat!N133","v":0},{"$f":"Resultat!O133","v":0}]
[{"$f":"Resultat!A134","v":0},{"$f":"Resultat!B134","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D134","v":0},{"$f":"Resultat!E134","v":0},{"$f":"Resultat!F134","v":0},{"$f":"Resultat!G134","v":0},{"$f":"Resultat!H134","v":0},{"$f":"Resultat!I134","v":0},{"$f":"Resultat!J134","v":0},{"$f":"Resultat!K134","v":0},{"$f":"Resultat!L134","v":0},{"$f":"Resultat!M134","v":0},{"$f":"Resultat!N134","v":0},{"$f":"Resultat!O134","v":0}]
[{"$f":"Resultat!A135","v":0},{"$f":"Resultat!B135","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D135","v":0},{"$f":"Resultat!E135","v":0},{"$f":"Resultat!F135","v":0},{"$f":"Resultat!G135","v":0},{"$f":"Resultat!H135","v":0},{"$f":"Resultat!I135","v":0},{"$f":"Resultat!J135","v":0},{"$f":"Resultat!K135","v":0},{"$f":"Resultat!L135","v":0},{"$f":"Resultat!M135","v":0},{"$f":"Resultat!N135","v":0},{"$f":"Resultat!O135","v":0}]
[{"$f":"Resultat!A136","v":0},{"$f":"Resultat!B136","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D136","v":0},{"$f":"Resultat!E136","v":0},{"$f":"Resultat!F136","v":0},{"$f":"Resultat!G136","v":0},{"$f":"Resultat!H136","v":0},{"$f":"Resultat!I136","v":0},{"$f":"Resultat!J136","v":0},{"$f":"Resultat!K136","v":0},{"$f":"Resultat!L136","v":0},{"$f":"Resultat!M136","v":0},{"$f":"Resultat!N136","v":0},{"$f":"Resultat!O136","v":0}]
[{"$f":"Resultat!A137","v":0},{"$f":"Resultat!B137","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D137","v":0},{"$f":"Resultat!E137","v":0},{"$f":"Resultat!F137","v":0},{"$f":"Resultat!G137","v":0},{"$f":"Resultat!H137","v":0},{"$f":"Resultat!I137","v":0},{"$f":"Resultat!J137","v":0},{"$f":"Resultat!K137","v":0},{"$f":"Resultat!L137","v":0},{"$f":"Resultat!M137","v":0},{"$f":"Resultat!N137","v":0},{"$f":"Resultat!O137","v":0}]
[{"$f":"Resultat!A138","v":0},{"$f":"Resultat!B138","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D138","v":0},{"$f":"Resultat!E138","v":0},{"$f":"Resultat!F138","v":0},{"$f":"Resultat!G138","v":0},{"$f":"Resultat!H138","v":0},{"$f":"Resultat!I138","v":0},{"$f":"Resultat!J138","v":0},{"$f":"Resultat!K138","v":0},{"$f":"Resultat!L138","v":0},{"$f":"Resultat!M138","v":0},{"$f":"Resultat!N138","v":0},{"$f":"Resultat!O138","v":0}]
[{"$f":"Resultat!A139","v":0},{"$f":"Resultat!B139","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D139","v":0},{"$f":"Resultat!E139","v":0},{"$f":"Resultat!F139","v":0},{"$f":"Resultat!G139","v":0},{"$f":"Resultat!H139","v":0},{"$f":"Resultat!I139","v":0},{"$f":"Resultat!J139","v":0},{"$f":"Resultat!K139","v":0},{"$f":"Resultat!L139","v":0},{"$f":"Resultat!M139","v":0},{"$f":"Resultat!N139","v":0},{"$f":"Resultat!O139","v":0}]
[{"$f":"Resultat!A140","v":0},{"$f":"Resultat!B140","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D140","v":0},{"$f":"Resultat!E140","v":0},{"$f":"Resultat!F140","v":0},{"$f":"Resultat!G140","v":0},{"$f":"Resultat!H140","v":0},{"$f":"Resultat!I140","v":0},{"$f":"Resultat!J140","v":0},{"$f":"Resultat!K140","v":0},{"$f":"Resultat!L140","v":0},{"$f":"Resultat!M140","v":0},{"$f":"Resultat!N140","v":0},{"$f":"Resultat!O140","v":0}]
[{"$f":"Resultat!A141","v":0},{"$f":"Resultat!B141","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D141","v":0},{"$f":"Resultat!E141","v":0},{"$f":"Resultat!F141","v":0},{"$f":"Resultat!G141","v":0},{"$f":"Resultat!H141","v":0},{"$f":"Resultat!I141","v":0},{"$f":"Resultat!J141","v":0},{"$f":"Resultat!K141","v":0},{"$f":"Resultat!L141","v":0},{"$f":"Resultat!M141","v":0},{"$f":"Resultat!N141","v":0},{"$f":"Resultat!O141","v":0}]
[{"$f":"Resultat!A142","v":0},{"$f":"Resultat!B142","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D142","v":0},{"$f":"Resultat!E142","v":0},{"$f":"Resultat!F142","v":0},{"$f":"Resultat!G142","v":0},{"$f":"Resultat!H142","v":0},{"$f":"Resultat!I142","v":0},{"$f":"Resultat!J142","v":0},{"$f":"Resultat!K142","v":0},{"$f":"Resultat!L142","v":0},{"$f":"Resultat!M142","v":0},{"$f":"Resultat!N142","v":0},{"$f":"Resultat!O142","v":0}]
[{"$f":"Resultat!A143","v":0},{"$f":"Resultat!B143","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D143","v":0},{"$f":"Resultat!E143","v":0},{"$f":"Resultat!F143","v":0},{"$f":"Resultat!G143","v":0},{"$f":"Resultat!H143","v":0},{"$f":"Resultat!I143","v":0},{"$f":"Resultat!J143","v":0},{"$f":"Resultat!K143","v":0},{"$f":"Resultat!L143","v":0},{"$f":"Resultat!M143","v":0},{"$f":"Resultat!N143","v":0},{"$f":"Resultat!O143","v":0}]
[{"$f":"Resultat!A144","v":0},{"$f":"Resultat!B144","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D144","v":0},{"$f":"Resultat!E144","v":0},{"$f":"Resultat!F144","v":0},{"$f":"Resultat!G144","v":0},{"$f":"Resultat!H144","v":0},{"$f":"Resultat!I144","v":0},{"$f":"Resultat!J144","v":0},{"$f":"Resultat!K144","v":0},{"$f":"Resultat!L144","v":0},{"$f":"Resultat!M144","v":0},{"$f":"Resultat!N144","v":0},{"$f":"Resultat!O144","v":0}]
[{"$f":"Resultat!A145","v":0},{"$f":"Resultat!B145","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D145","v":0},{"$f":"Resultat!E145","v":0},{"$f":"Resultat!F145","v":0},{"$f":"Resultat!G145","v":0},{"$f":"Resultat!H145","v":0},{"$f":"Resultat!I145","v":0},{"$f":"Resultat!J145","v":0},{"$f":"Resultat!K145","v":0},{"$f":"Resultat!L145","v":0},{"$f":"Resultat!M145","v":0},{"$f":"Resultat!N145","v":0},{"$f":"Resultat!O145","v":0}]
[{"$f":"Resultat!A146","v":0},{"$f":"Resultat!B146","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D146","v":0},{"$f":"Resultat!E146","v":0},{"$f":"Resultat!F146","v":0},{"$f":"Resultat!G146","v":0},{"$f":"Resultat!H146","v":0},{"$f":"Resultat!I146","v":0},{"$f":"Resultat!J146","v":0},{"$f":"Resultat!K146","v":0},{"$f":"Resultat!L146","v":0},{"$f":"Resultat!M146","v":0},{"$f":"Resultat!N146","v":0},{"$f":"Resultat!O146","v":0}]
[{"$f":"Resultat!A147","v":0},{"$f":"Resultat!B147","v":"Lønn/sosiale kostnader"},{"$f":"Resultat!D147","v":0},{"$f":"Resultat!E147","v":0},{"$f":"Resultat!F147","v":0},{"$f":"Resultat!G147","v":0},{"$f":"Resultat!H147","v":0},{"$f":"Resultat!I147","v":0},{"$f":"Resultat!J147","v":0},{"$f":"Resultat!K147","v":0},{"$f":"Resultat!L147","v":0},{"$f":"Resultat!M147","v":0},{"$f":"Resultat!N147","v":0},{"$f":"Resultat!O147","v":0}]
[{"$f":"Resultat!A148","v":0},{"$f":"Resultat!B148","v":"Hittil i år"},{"$f":"Resultat!D148","v":0},{"$f":"Resultat!E148","v":0},{"$f":"Resultat!F148","v":0},{"$f":"Resultat!G148","v":0},{"$f":"Resultat!H148","v":0},{"$f":"Resultat!I148","v":0},{"$f":"Resultat!J148","v":0},{"$f":"Resultat!K148","v":0},{"$f":"Resultat!L148","v":0},{"$f":"Resultat!M148","v":0},{"$f":"Resultat!N148","v":0},{"$f":"Resultat!O148","v":0}]
[{"$f":"Resultat!A149","v":5090},{"$f":"Resultat!B149","v":"Feriepenger fast lønn"},{"$f":"Resultat!D149","v":0},{"$f":"Resultat!E149","v":0},{"$f":"Resultat!F149","v":0},{"$f":"Resultat!G149","v":0},{"$f":"Resultat!H149","v":0},{"$f":"Resultat!I149","v":0},{"$f":"Resultat!J149","v":0},{"$f":"Resultat!K149","v":0},{"$f":"Resultat!L149","v":0},{"$f":"Resultat!M149","v":0},{"$f":"Resultat!N149","v":0},{"$f":"Resultat!O149","v":0}]
[{"$f":"Resultat!A150","v":5400},{"$f":"Resultat!B150","v":"Arbeidsgiveravgift fast"},{"$f":"Resultat!D150","v":0},{"$f":"Resultat!E150","v":0},{"$f":"Resultat!F150","v":0},{"$f":"Resultat!G150","v":0},{"$f":"Resultat!H150","v":0},{"$f":"Resultat!I150","v":0},{"$f":"Resultat!J150","v":0},{"$f":"Resultat!K150","v":0},{"$f":"Resultat!L150","v":0},{"$f":"Resultat!M150","v":0},{"$f":"Resultat!N150","v":0},{"$f":"Resultat!O150","v":0}]
[{"$f":"Resultat!A151","v":5410},{"$f":"Resultat!B151","v":"Arbeidsgiveravgift f.p.fast"},{"$f":"Resultat!D151","v":0},{"$f":"Resultat!E151","v":0},{"$f":"Resultat!F151","v":0},{"$f":"Resultat!G151","v":0},{"$f":"Resultat!H151","v":0},{"$f":"Resultat!I151","v":0},{"$f":"Resultat!J151","v":0},{"$f":"Resultat!K151","v":0},{"$f":"Resultat!L151","v":0},{"$f":"Resultat!M151","v":0},{"$f":"Resultat!N151","v":0},{"$f":"Resultat!O151","v":0}]
[{"$f":"Resultat!A154","v":6000},{"$f":"Resultat!B154","v":"Sum avskrivning 1"},{"$f":"Resultat!D154","v":0},{"$f":"Resultat!E154","v":0},{"$f":"Resultat!F154","v":0},{"$f":"Resultat!G154","v":0},{"$f":"Resultat!H154","v":0},{"$f":"Resultat!I154","v":0},{"$f":"Resultat!J154","v":0},{"$f":"Resultat!K154","v":0},{"$f":"Resultat!L154","v":0},{"$f":"Resultat!M154","v":0},{"$f":"Resultat!N154","v":0},{"$f":"Resultat!O154","v":0}]
[{"$f":"Resultat!A155","v":6010},{"$f":"Resultat!B155","v":"Sum avskrivning 2"},{"$f":"Resultat!D155","v":0},{"$f":"Resultat!E155","v":0},{"$f":"Resultat!F155","v":0},{"$f":"Resultat!G155","v":0},{"$f":"Resultat!H155","v":0},{"$f":"Resultat!I155","v":0},{"$f":"Resultat!J155","v":0},{"$f":"Resultat!K155","v":0},{"$f":"Resultat!L155","v":0},{"$f":"Resultat!M155","v":0},{"$f":"Resultat!N155","v":0},{"$f":"Resultat!O155","v":0}]
[{"$f":"Resultat!A156","v":6100},{"$f":"Resultat!B156","v":"Frakter, transportkostnader"},{"$f":"Resultat!D156","v":0},{"$f":"Resultat!E156","v":0},{"$f":"Resultat!F156","v":0},{"$f":"Resultat!G156","v":0},{"$f":"Resultat!H156","v":0},{"$f":"Resultat!I156","v":0},{"$f":"Resultat!J156","v":0},{"$f":"Resultat!K156","v":0},{"$f":"Resultat!L156","v":0},{"$f":"Resultat!M156","v":0},{"$f":"Resultat!N156","v":0},{"$f":"Resultat!O156","v":0}]
[{"$f":"Resultat!A157","v":6110},{"$f":"Resultat!B157","v":"Toll og spedisjonskostnader"},{"$f":"Resultat!D157","v":0},{"$f":"Resultat!E157","v":0},{"$f":"Resultat!F157","v":0},{"$f":"Resultat!G157","v":0},{"$f":"Resultat!H157","v":0},{"$f":"Resultat!I157","v":0},{"$f":"Resultat!J157","v":0},{"$f":"Resultat!K157","v":0},{"$f":"Resultat!L157","v":0},{"$f":"Resultat!M157","v":0},{"$f":"Resultat!N157","v":0},{"$f":"Resultat!O157","v":0}]
[{"$f":"Resultat!A158","v":6200},{"$f":"Resultat!B158","v":"Elektrisitet"},{"$f":"Resultat!D158","v":0},{"$f":"Resultat!E158","v":0},{"$f":"Resultat!F158","v":0},{"$f":"Resultat!G158","v":0},{"$f":"Resultat!H158","v":0},{"$f":"Resultat!I158","v":0},{"$f":"Resultat!J158","v":0},{"$f":"Resultat!K158","v":0},{"$f":"Resultat!L158","v":0},{"$f":"Resultat!M158","v":0},{"$f":"Resultat!N158","v":0},{"$f":"Resultat!O158","v":0}]
[{"$f":"Resultat!A159","v":6210},{"$f":"Resultat!B159","v":"Gass"},{"$f":"Resultat!D159","v":0},{"$f":"Resultat!E159","v":0},{"$f":"Resultat!F159","v":0},{"$f":"Resultat!G159","v":0},{"$f":"Resultat!H159","v":0},{"$f":"Resultat!I159","v":0},{"$f":"Resultat!J159","v":0},{"$f":"Resultat!K159","v":0},{"$f":"Resultat!L159","v":0},{"$f":"Resultat!M159","v":0},{"$f":"Resultat!N159","v":0},{"$f":"Resultat!O159","v":0}]
[{"$f":"Resultat!A160","v":6220},{"$f":"Resultat!B160","v":"Fyringsolje"},{"$f":"Resultat!D160","v":0},{"$f":"Resultat!E160","v":0},{"$f":"Resultat!F160","v":0},{"$f":"Resultat!G160","v":0},{"$f":"Resultat!H160","v":0},{"$f":"Resultat!I160","v":0},{"$f":"Resultat!J160","v":0},{"$f":"Resultat!K160","v":0},{"$f":"Resultat!L160","v":0},{"$f":"Resultat!M160","v":0},{"$f":"Resultat!N160","v":0},{"$f":"Resultat!O160","v":0}]
[{"$f":"Resultat!A161","v":6230},{"$f":"Resultat!B161","v":"Kull, koks"},{"$f":"Resultat!D161","v":0},{"$f":"Resultat!E161","v":0},{"$f":"Resultat!F161","v":0},{"$f":"Resultat!G161","v":0},{"$f":"Resultat!H161","v":0},{"$f":"Resultat!I161","v":0},{"$f":"Resultat!J161","v":0},{"$f":"Resultat!K161","v":0},{"$f":"Resultat!L161","v":0},{"$f":"Resultat!M161","v":0},{"$f":"Resultat!N161","v":0},{"$f":"Resultat!O161","v":0}]
[{"$f":"Resultat!A162","v":6240},{"$f":"Resultat!B162","v":"Ved"},{"$f":"Resultat!D162","v":0},{"$f":"Resultat!E162","v":0},{"$f":"Resultat!F162","v":0},{"$f":"Resultat!G162","v":0},{"$f":"Resultat!H162","v":0},{"$f":"Resultat!I162","v":0},{"$f":"Resultat!J162","v":0},{"$f":"Resultat!K162","v":0},{"$f":"Resultat!L162","v":0},{"$f":"Resultat!M162","v":0},{"$f":"Resultat!N162","v":0},{"$f":"Resultat!O162","v":0}]
[{"$f":"Resultat!A163","v":6250},{"$f":"Resultat!B163","v":"Bensin, dieselolje"},{"$f":"Resultat!D163","v":0},{"$f":"Resultat!E163","v":0},{"$f":"Resultat!F163","v":0},{"$f":"Resultat!G163","v":0},{"$f":"Resultat!H163","v":0},{"$f":"Resultat!I163","v":0},{"$f":"Resultat!J163","v":0},{"$f":"Resultat!K163","v":0},{"$f":"Resultat!L163","v":0},{"$f":"Resultat!M163","v":0},{"$f":"Resultat!N163","v":0},{"$f":"Resultat!O163","v":0}]
[{"$f":"Resultat!A164","v":6260},{"$f":"Resultat!B164","v":"Vann"},{"$f":"Resultat!D164","v":0},{"$f":"Resultat!E164","v":0},{"$f":"Resultat!F164","v":0},{"$f":"Resultat!G164","v":0},{"$f":"Resultat!H164","v":0},{"$f":"Resultat!I164","v":0},{"$f":"Resultat!J164","v":0},{"$f":"Resultat!K164","v":0},{"$f":"Resultat!L164","v":0},{"$f":"Resultat!M164","v":0},{"$f":"Resultat!N164","v":0},{"$f":"Resultat!O164","v":0}]
[{"$f":"Resultat!A165","v":6300},{"$f":"Resultat!B165","v":"Leie lokaler"},{"$f":"Resultat!D165","v":0},{"$f":"Resultat!E165","v":0},{"$f":"Resultat!F165","v":0},{"$f":"Resultat!G165","v":0},{"$f":"Resultat!H165","v":0},{"$f":"Resultat!I165","v":0},{"$f":"Resultat!J165","v":0},{"$f":"Resultat!K165","v":0},{"$f":"Resultat!L165","v":0},{"$f":"Resultat!M165","v":0},{"$f":"Resultat!N165","v":0},{"$f":"Resultat!O165","v":0}]
[{"$f":"Resultat!A166","v":6310},{"$f":"Resultat!B166","v":"Renovasjon, vann, avløp"},{"$f":"Resultat!D166","v":0},{"$f":"Resultat!E166","v":0},{"$f":"Resultat!F166","v":0},{"$f":"Resultat!G166","v":0},{"$f":"Resultat!H166","v":0},{"$f":"Resultat!I166","v":0},{"$f":"Resultat!J166","v":0},{"$f":"Resultat!K166","v":0},{"$f":"Resultat!L166","v":0},{"$f":"Resultat!M166","v":0},{"$f":"Resultat!N166","v":0},{"$f":"Resultat!O166","v":0}]
[{"$f":"Resultat!A167","v":6320},{"$f":"Resultat!B167","v":"Lys og varme"},{"$f":"Resultat!D167","v":0},{"$f":"Resultat!E167","v":0},{"$f":"Resultat!F167","v":0},{"$f":"Resultat!G167","v":0},{"$f":"Resultat!H167","v":0},{"$f":"Resultat!I167","v":0},{"$f":"Resultat!J167","v":0},{"$f":"Resultat!K167","v":0},{"$f":"Resultat!L167","v":0},{"$f":"Resultat!M167","v":0},{"$f":"Resultat!N167","v":0},{"$f":"Resultat!O167","v":0}]
[{"$f":"Resultat!A168","v":6330},{"$f":"Resultat!B168","v":"Renhold"},{"$f":"Resultat!D168","v":0},{"$f":"Resultat!E168","v":0},{"$f":"Resultat!F168","v":0},{"$f":"Resultat!G168","v":0},{"$f":"Resultat!H168","v":0},{"$f":"Resultat!I168","v":0},{"$f":"Resultat!J168","v":0},{"$f":"Resultat!K168","v":0},{"$f":"Resultat!L168","v":0},{"$f":"Resultat!M168","v":0},{"$f":"Resultat!N168","v":0},{"$f":"Resultat!O168","v":0}]
[{"$f":"Resultat!A169","v":6400},{"$f":"Resultat!B169","v":"Leie maskiner"},{"$f":"Resultat!D169","v":0},{"$f":"Resultat!E169","v":0},{"$f":"Resultat!F169","v":0},{"$f":"Resultat!G169","v":0},{"$f":"Resultat!H169","v":0},{"$f":"Resultat!I169","v":0},{"$f":"Resultat!J169","v":0},{"$f":"Resultat!K169","v":0},{"$f":"Resultat!L169","v":0},{"$f":"Resultat!M169","v":0},{"$f":"Resultat!N169","v":0},{"$f":"Resultat!O169","v":0}]
[{"$f":"Resultat!A170","v":6410},{"$f":"Resultat!B170","v":"Leie inventar"},{"$f":"Resultat!D170","v":0},{"$f":"Resultat!E170","v":0},{"$f":"Resultat!F170","v":0},{"$f":"Resultat!G170","v":0},{"$f":"Resultat!H170","v":0},{"$f":"Resultat!I170","v":0},{"$f":"Resultat!J170","v":0},{"$f":"Resultat!K170","v":0},{"$f":"Resultat!L170","v":0},{"$f":"Resultat!M170","v":0},{"$f":"Resultat!N170","v":0},{"$f":"Resultat!O170","v":0}]
[{"$f":"Resultat!A171","v":6420},{"$f":"Resultat!B171","v":"Leie datasystemer"},{"$f":"Resultat!D171","v":0},{"$f":"Resultat!E171","v":0},{"$f":"Resultat!F171","v":0},{"$f":"Resultat!G171","v":0},{"$f":"Resultat!H171","v":0},{"$f":"Resultat!I171","v":0},{"$f":"Resultat!J171","v":0},{"$f":"Resultat!K171","v":0},{"$f":"Resultat!L171","v":0},{"$f":"Resultat!M171","v":0},{"$f":"Resultat!N171","v":0},{"$f":"Resultat!O171","v":0}]
[{"$f":"Resultat!A172","v":6430},{"$f":"Resultat!B172","v":"Leie andre kontormaskiner"},{"$f":"Resultat!D172","v":0},{"$f":"Resultat!E172","v":0},{"$f":"Resultat!F172","v":0},{"$f":"Resultat!G172","v":0},{"$f":"Resultat!H172","v":0},{"$f":"Resultat!I172","v":0},{"$f":"Resultat!J172","v":0},{"$f":"Resultat!K172","v":0},{"$f":"Resultat!L172","v":0},{"$f":"Resultat!M172","v":0},{"$f":"Resultat!N172","v":0},{"$f":"Resultat!O172","v":0}]
[{"$f":"Resultat!A173","v":6440},{"$f":"Resultat!B173","v":"Leie transportmidler"},{"$f":"Resultat!D173","v":0},{"$f":"Resultat!E173","v":0},{"$f":"Resultat!F173","v":0},{"$f":"Resultat!G173","v":0},{"$f":"Resultat!H173","v":0},{"$f":"Resultat!I173","v":0},{"$f":"Resultat!J173","v":0},{"$f":"Resultat!K173","v":0},{"$f":"Resultat!L173","v":0},{"$f":"Resultat!M173","v":0},{"$f":"Resultat!N173","v":0},{"$f":"Resultat!O173","v":0}]
[{"$f":"Resultat!A174","v":6500},{"$f":"Resultat!B174","v":"Motordrevet verktøy"},{"$f":"Resultat!D174","v":0},{"$f":"Resultat!E174","v":0},{"$f":"Resultat!F174","v":0},{"$f":"Resultat!G174","v":0},{"$f":"Resultat!H174","v":0},{"$f":"Resultat!I174","v":0},{"$f":"Resultat!J174","v":0},{"$f":"Resultat!K174","v":0},{"$f":"Resultat!L174","v":0},{"$f":"Resultat!M174","v":0},{"$f":"Resultat!N174","v":0},{"$f":"Resultat!O174","v":0}]
[{"$f":"Resultat!A175","v":6510},{"$f":"Resultat!B175","v":"Håndverktøy"},{"$f":"Resultat!D175","v":0},{"$f":"Resultat!E175","v":0},{"$f":"Resultat!F175","v":0},{"$f":"Resultat!G175","v":0},{"$f":"Resultat!H175","v":0},{"$f":"Resultat!I175","v":0},{"$f":"Resultat!J175","v":0},{"$f":"Resultat!K175","v":0},{"$f":"Resultat!L175","v":0},{"$f":"Resultat!M175","v":0},{"$f":"Resultat!N175","v":0},{"$f":"Resultat!O175","v":0}]
[{"$f":"Resultat!A176","v":6520},{"$f":"Resultat!B176","v":"Hjelpeverktøy"},{"$f":"Resultat!D176","v":0},{"$f":"Resultat!E176","v":0},{"$f":"Resultat!F176","v":0},{"$f":"Resultat!G176","v":0},{"$f":"Resultat!H176","v":0},{"$f":"Resultat!I176","v":0},{"$f":"Resultat!J176","v":0},{"$f":"Resultat!K176","v":0},{"$f":"Resultat!L176","v":0},{"$f":"Resultat!M176","v":0},{"$f":"Resultat!N176","v":0},{"$f":"Resultat!O176","v":0}]
[{"$f":"Resultat!A177","v":6530},{"$f":"Resultat!B177","v":"Spesialverktøy"},{"$f":"Resultat!D177","v":0},{"$f":"Resultat!E177","v":0},{"$f":"Resultat!F177","v":0},{"$f":"Resultat!G177","v":0},{"$f":"Resultat!H177","v":0},{"$f":"Resultat!I177","v":0},{"$f":"Resultat!J177","v":0},{"$f":"Resultat!K177","v":0},{"$f":"Resultat!L177","v":0},{"$f":"Resultat!M177","v":0},{"$f":"Resultat!N177","v":0},{"$f":"Resultat!O177","v":0}]
[{"$f":"Resultat!A178","v":6540},{"$f":"Resultat!B178","v":"Inventar"},{"$f":"Resultat!D178","v":0},{"$f":"Resultat!E178","v":0},{"$f":"Resultat!F178","v":0},{"$f":"Resultat!G178","v":0},{"$f":"Resultat!H178","v":0},{"$f":"Resultat!I178","v":0},{"$f":"Resultat!J178","v":0},{"$f":"Resultat!K178","v":0},{"$f":"Resultat!L178","v":0},{"$f":"Resultat!M178","v":0},{"$f":"Resultat!N178","v":0},{"$f":"Resultat!O178","v":0}]
[{"$f":"Resultat!A179","v":6550},{"$f":"Resultat!B179","v":"Driftsmaterialer"},{"$f":"Resultat!D179","v":0},{"$f":"Resultat!E179","v":0},{"$f":"Resultat!F179","v":0},{"$f":"Resultat!G179","v":0},{"$f":"Resultat!H179","v":0},{"$f":"Resultat!I179","v":0},{"$f":"Resultat!J179","v":0},{"$f":"Resultat!K179","v":0},{"$f":"Resultat!L179","v":0},{"$f":"Resultat!M179","v":0},{"$f":"Resultat!N179","v":0},{"$f":"Resultat!O179","v":0}]
[{"$f":"Resultat!A180","v":6560},{"$f":"Resultat!B180","v":"Rekvisita"},{"$f":"Resultat!D180","v":0},{"$f":"Resultat!E180","v":0},{"$f":"Resultat!F180","v":0},{"$f":"Resultat!G180","v":0},{"$f":"Resultat!H180","v":0},{"$f":"Resultat!I180","v":0},{"$f":"Resultat!J180","v":0},{"$f":"Resultat!K180","v":0},{"$f":"Resultat!L180","v":0},{"$f":"Resultat!M180","v":0},{"$f":"Resultat!N180","v":0},{"$f":"Resultat!O180","v":0}]
[{"$f":"Resultat!A181","v":6570},{"$f":"Resultat!B181","v":"Arbeidsklær og verneutstyr"},{"$f":"Resultat!D181","v":0},{"$f":"Resultat!E181","v":0},{"$f":"Resultat!F181","v":0},{"$f":"Resultat!G181","v":0},{"$f":"Resultat!H181","v":0},{"$f":"Resultat!I181","v":0},{"$f":"Resultat!J181","v":0},{"$f":"Resultat!K181","v":0},{"$f":"Resultat!L181","v":0},{"$f":"Resultat!M181","v":0},{"$f":"Resultat!N181","v":0},{"$f":"Resultat!O181","v":0}]
[{"$f":"Resultat!A182","v":6600},{"$f":"Resultat!B182","v":"Reparasjon og vedlikehold"},{"$f":"Resultat!D182","v":0},{"$f":"Resultat!E182","v":0},{"$f":"Resultat!F182","v":0},{"$f":"Resultat!G182","v":0},{"$f":"Resultat!H182","v":0},{"$f":"Resultat!I182","v":0},{"$f":"Resultat!J182","v":0},{"$f":"Resultat!K182","v":0},{"$f":"Resultat!L182","v":0},{"$f":"Resultat!M182","v":0},{"$f":"Resultat!N182","v":0},{"$f":"Resultat!O182","v":0}]
[{"$f":"Resultat!A183","v":6700},{"$f":"Resultat!B183","v":"Revisjon og regnskapshonorar"},{"$f":"Resultat!D183","v":0},{"$f":"Resultat!E183","v":0},{"$f":"Resultat!F183","v":0},{"$f":"Resultat!G183","v":0},{"$f":"Resultat!H183","v":0},{"$f":"Resultat!I183","v":0},{"$f":"Resultat!J183","v":0},{"$f":"Resultat!K183","v":0},{"$f":"Resultat!L183","v":0},{"$f":"Resultat!M183","v":0},{"$f":"Resultat!N183","v":0},{"$f":"Resultat!O183","v":0}]
[{"$f":"Resultat!A184","v":6710},{"$f":"Resultat!B184","v":"Honorarer"},{"$f":"Resultat!D184","v":0},{"$f":"Resultat!E184","v":0},{"$f":"Resultat!F184","v":0},{"$f":"Resultat!G184","v":0},{"$f":"Resultat!H184","v":0},{"$f":"Resultat!I184","v":0},{"$f":"Resultat!J184","v":0},{"$f":"Resultat!K184","v":0},{"$f":"Resultat!L184","v":0},{"$f":"Resultat!M184","v":0},{"$f":"Resultat!N184","v":0},{"$f":"Resultat!O184","v":0}]
[{"$f":"Resultat!A185","v":6800},{"$f":"Resultat!B185","v":"Kontorkostnader"},{"$f":"Resultat!D185","v":0},{"$f":"Resultat!E185","v":0},{"$f":"Resultat!F185","v":0},{"$f":"Resultat!G185","v":0},{"$f":"Resultat!H185","v":0},{"$f":"Resultat!I185","v":0},{"$f":"Resultat!J185","v":0},{"$f":"Resultat!K185","v":0},{"$f":"Resultat!L185","v":0},{"$f":"Resultat!M185","v":0},{"$f":"Resultat!N185","v":0},{"$f":"Resultat!O185","v":0}]
[{"$f":"Resultat!A186","v":6810},{"$f":"Resultat!B186","v":"Trykksaker"},{"$f":"Resultat!D186","v":0},{"$f":"Resultat!E186","v":0},{"$f":"Resultat!F186","v":0},{"$f":"Resultat!G186","v":0},{"$f":"Resultat!H186","v":0},{"$f":"Resultat!I186","v":0},{"$f":"Resultat!J186","v":0},{"$f":"Resultat!K186","v":0},{"$f":"Resultat!L186","v":0},{"$f":"Resultat!M186","v":0},{"$f":"Resultat!N186","v":0},{"$f":"Resultat!O186","v":0}]
[{"$f":"Resultat!A187","v":6820},{"$f":"Resultat!B187","v":"Aviser, tidsskrifter, bøker mv."},{"$f":"Resultat!D187","v":0},{"$f":"Resultat!E187","v":0},{"$f":"Resultat!F187","v":0},{"$f":"Resultat!G187","v":0},{"$f":"Resultat!H187","v":0},{"$f":"Resultat!I187","v":0},{"$f":"Resultat!J187","v":0},{"$f":"Resultat!K187","v":0},{"$f":"Resultat!L187","v":0},{"$f":"Resultat!M187","v":0},{"$f":"Resultat!N187","v":0},{"$f":"Resultat!O187","v":0}]
[{"$f":"Resultat!A188","v":6830},{"$f":"Resultat!B188","v":"Møter, kurs, oppdatering mv."},{"$f":"Resultat!D188","v":0},{"$f":"Resultat!E188","v":0},{"$f":"Resultat!F188","v":0},{"$f":"Resultat!G188","v":0},{"$f":"Resultat!H188","v":0},{"$f":"Resultat!I188","v":0},{"$f":"Resultat!J188","v":0},{"$f":"Resultat!K188","v":0},{"$f":"Resultat!L188","v":0},{"$f":"Resultat!M188","v":0},{"$f":"Resultat!N188","v":0},{"$f":"Resultat!O188","v":0}]
[{"$f":"Resultat!A189","v":6900},{"$f":"Resultat!B189","v":"Telefon"},{"$f":"Resultat!D189","v":0},{"$f":"Resultat!E189","v":0},{"$f":"Resultat!F189","v":0},{"$f":"Resultat!G189","v":0},{"$f":"Resultat!H189","v":0},{"$f":"Resultat!I189","v":0},{"$f":"Resultat!J189","v":0},{"$f":"Resultat!K189","v":0},{"$f":"Resultat!L189","v":0},{"$f":"Resultat!M189","v":0},{"$f":"Resultat!N189","v":0},{"$f":"Resultat!O189","v":0}]
[{"$f":"Resultat!A190","v":6910},{"$f":"Resultat!B190","v":"Porto"},{"$f":"Resultat!D190","v":0},{"$f":"Resultat!E190","v":0},{"$f":"Resultat!F190","v":0},{"$f":"Resultat!G190","v":0},{"$f":"Resultat!H190","v":0},{"$f":"Resultat!I190","v":0},{"$f":"Resultat!J190","v":0},{"$f":"Resultat!K190","v":0},{"$f":"Resultat!L190","v":0},{"$f":"Resultat!M190","v":0},{"$f":"Resultat!N190","v":0},{"$f":"Resultat!O190","v":0}]
[{"$f":"Resultat!A191","v":7000},{"$f":"Resultat!B191","v":"Drivstoff"},{"$f":"Resultat!D191","v":0},{"$f":"Resultat!E191","v":0},{"$f":"Resultat!F191","v":0},{"$f":"Resultat!G191","v":0},{"$f":"Resultat!H191","v":0},{"$f":"Resultat!I191","v":0},{"$f":"Resultat!J191","v":0},{"$f":"Resultat!K191","v":0},{"$f":"Resultat!L191","v":0},{"$f":"Resultat!M191","v":0},{"$f":"Resultat!N191","v":0},{"$f":"Resultat!O191","v":0}]
[{"$f":"Resultat!A192","v":7010},{"$f":"Resultat!B192","v":"Vedlikehold"},{"$f":"Resultat!D192","v":0},{"$f":"Resultat!E192","v":0},{"$f":"Resultat!F192","v":0},{"$f":"Resultat!G192","v":0},{"$f":"Resultat!H192","v":0},{"$f":"Resultat!I192","v":0},{"$f":"Resultat!J192","v":0},{"$f":"Resultat!K192","v":0},{"$f":"Resultat!L192","v":0},{"$f":"Resultat!M192","v":0},{"$f":"Resultat!N192","v":0},{"$f":"Resultat!O192","v":0}]
[{"$f":"Resultat!A193","v":7020},{"$f":"Resultat!B193","v":"Forsikringer"},{"$f":"Resultat!D193","v":0},{"$f":"Resultat!E193","v":0},{"$f":"Resultat!F193","v":0},{"$f":"Resultat!G193","v":0},{"$f":"Resultat!H193","v":0},{"$f":"Resultat!I193","v":0},{"$f":"Resultat!J193","v":0},{"$f":"Resultat!K193","v":0},{"$f":"Resultat!L193","v":0},{"$f":"Resultat!M193","v":0},{"$f":"Resultat!N193","v":0},{"$f":"Resultat!O193","v":0}]
[{"$f":"Resultat!A194","v":7100},{"$f":"Resultat!B194","v":"Bilgodgjørelse"},{"$f":"Resultat!D194","v":0},{"$f":"Resultat!E194","v":0},{"$f":"Resultat!F194","v":0},{"$f":"Resultat!G194","v":0},{"$f":"Resultat!H194","v":0},{"$f":"Resultat!I194","v":0},{"$f":"Resultat!J194","v":0},{"$f":"Resultat!K194","v":0},{"$f":"Resultat!L194","v":0},{"$f":"Resultat!M194","v":0},{"$f":"Resultat!N194","v":0},{"$f":"Resultat!O194","v":0}]
[{"$f":"Resultat!A195","v":7130},{"$f":"Resultat!B195","v":"Reiser"},{"$f":"Resultat!D195","v":0},{"$f":"Resultat!E195","v":0},{"$f":"Resultat!F195","v":0},{"$f":"Resultat!G195","v":0},{"$f":"Resultat!H195","v":0},{"$f":"Resultat!I195","v":0},{"$f":"Resultat!J195","v":0},{"$f":"Resultat!K195","v":0},{"$f":"Resultat!L195","v":0},{"$f":"Resultat!M195","v":0},{"$f":"Resultat!N195","v":0},{"$f":"Resultat!O195","v":0}]
[{"$f":"Resultat!A196","v":7140},{"$f":"Resultat!B196","v":"Diettkostnader"},{"$f":"Resultat!D196","v":0},{"$f":"Resultat!E196","v":0},{"$f":"Resultat!F196","v":0},{"$f":"Resultat!G196","v":0},{"$f":"Resultat!H196","v":0},{"$f":"Resultat!I196","v":0},{"$f":"Resultat!J196","v":0},{"$f":"Resultat!K196","v":0},{"$f":"Resultat!L196","v":0},{"$f":"Resultat!M196","v":0},{"$f":"Resultat!N196","v":0},{"$f":"Resultat!O196","v":0}]
[{"$f":"Resultat!A197","v":7200},{"$f":"Resultat!B197","v":"Provisjonskostnader"},{"$f":"Resultat!D197","v":0},{"$f":"Resultat!E197","v":0},{"$f":"Resultat!F197","v":0},{"$f":"Resultat!G197","v":0},{"$f":"Resultat!H197","v":0},{"$f":"Resultat!I197","v":0},{"$f":"Resultat!J197","v":0},{"$f":"Resultat!K197","v":0},{"$f":"Resultat!L197","v":0},{"$f":"Resultat!M197","v":0},{"$f":"Resultat!N197","v":0},{"$f":"Resultat!O197","v":0}]
[{"$f":"Resultat!A198","v":7300},{"$f":"Resultat!B198","v":"Salgskostnader"},{"$f":"Resultat!D198","v":0},{"$f":"Resultat!E198","v":0},{"$f":"Resultat!F198","v":0},{"$f":"Resultat!G198","v":0},{"$f":"Resultat!H198","v":0},{"$f":"Resultat!I198","v":0},{"$f":"Resultat!J198","v":0},{"$f":"Resultat!K198","v":0},{"$f":"Resultat!L198","v":0},{"$f":"Resultat!M198","v":0},{"$f":"Resultat!N198","v":0},{"$f":"Resultat!O198","v":0}]
[{"$f":"Resultat!A199","v":7310},{"$f":"Resultat!B199","v":"Reklamekostnader"},{"$f":"Resultat!D199","v":0},{"$f":"Resultat!E199","v":0},{"$f":"Resultat!F199","v":0},{"$f":"Resultat!G199","v":0},{"$f":"Resultat!H199","v":0},{"$f":"Resultat!I199","v":0},{"$f":"Resultat!J199","v":0},{"$f":"Resultat!K199","v":0},{"$f":"Resultat!L199","v":0},{"$f":"Resultat!M199","v":0},{"$f":"Resultat!N199","v":0},{"$f":"Resultat!O199","v":0}]
[{"$f":"Resultat!A200","v":7320},{"$f":"Resultat!B200","v":"Representasjon"},{"$f":"Resultat!D200","v":0},{"$f":"Resultat!E200","v":0},{"$f":"Resultat!F200","v":0},{"$f":"Resultat!G200","v":0},{"$f":"Resultat!H200","v":0},{"$f":"Resultat!I200","v":0},{"$f":"Resultat!J200","v":0},{"$f":"Resultat!K200","v":0},{"$f":"Resultat!L200","v":0},{"$f":"Resultat!M200","v":0},{"$f":"Resultat!N200","v":0},{"$f":"Resultat!O200","v":0}]
[{"$f":"Resultat!A201","v":7400},{"$f":"Resultat!B201","v":"Kontingenter"},{"$f":"Resultat!D201","v":0},{"$f":"Resultat!E201","v":0},{"$f":"Resultat!F201","v":0},{"$f":"Resultat!G201","v":0},{"$f":"Resultat!H201","v":0},{"$f":"Resultat!I201","v":0},{"$f":"Resultat!J201","v":0},{"$f":"Resultat!K201","v":0},{"$f":"Resultat!L201","v":0},{"$f":"Resultat!M201","v":0},{"$f":"Resultat!N201","v":0},{"$f":"Resultat!O201","v":0}]
[{"$f":"Resultat!A202","v":7410},{"$f":"Resultat!B202","v":"Gaver"},{"$f":"Resultat!D202","v":0},{"$f":"Resultat!E202","v":0},{"$f":"Resultat!F202","v":0},{"$f":"Resultat!G202","v":0},{"$f":"Resultat!H202","v":0},{"$f":"Resultat!I202","v":0},{"$f":"Resultat!J202","v":0},{"$f":"Resultat!K202","v":0},{"$f":"Resultat!L202","v":0},{"$f":"Resultat!M202","v":0},{"$f":"Resultat!N202","v":0},{"$f":"Resultat!O202","v":0}]
[{"$f":"Resultat!A203","v":7500},{"$f":"Resultat!B203","v":"Forsikringspremier"},{"$f":"Resultat!D203","v":0},{"$f":"Resultat!E203","v":0},{"$f":"Resultat!F203","v":0},{"$f":"Resultat!G203","v":0},{"$f":"Resultat!H203","v":0},{"$f":"Resultat!I203","v":0},{"$f":"Resultat!J203","v":0},{"$f":"Resultat!K203","v":0},{"$f":"Resultat!L203","v":0},{"$f":"Resultat!M203","v":0},{"$f":"Resultat!N203","v":0},{"$f":"Resultat!O203","v":0}]
[{"$f":"Resultat!A204","v":7600},{"$f":"Resultat!B204","v":"Garanti- og servicekostnader"},{"$f":"Resultat!D204","v":0},{"$f":"Resultat!E204","v":0},{"$f":"Resultat!F204","v":0},{"$f":"Resultat!G204","v":0},{"$f":"Resultat!H204","v":0},{"$f":"Resultat!I204","v":0},{"$f":"Resultat!J204","v":0},{"$f":"Resultat!K204","v":0},{"$f":"Resultat!L204","v":0},{"$f":"Resultat!M204","v":0},{"$f":"Resultat!N204","v":0},{"$f":"Resultat!O204","v":0}]
[{"$f":"Resultat!A205","v":7610},{"$f":"Resultat!B205","v":"Lisensavgifter og royalties"},{"$f":"Resultat!D205","v":0},{"$f":"Resultat!E205","v":0},{"$f":"Resultat!F205","v":0},{"$f":"Resultat!G205","v":0},{"$f":"Resultat!H205","v":0},{"$f":"Resultat!I205","v":0},{"$f":"Resultat!J205","v":0},{"$f":"Resultat!K205","v":0},{"$f":"Resultat!L205","v":0},{"$f":"Resultat!M205","v":0},{"$f":"Resultat!N205","v":0},{"$f":"Resultat!O205","v":0}]
[{"$f":"Resultat!A206","v":7620},{"$f":"Resultat!B206","v":"Styre- og bedriftsforsamlingsmøter"},{"$f":"Resultat!D206","v":0},{"$f":"Resultat!E206","v":0},{"$f":"Resultat!F206","v":0},{"$f":"Resultat!G206","v":0},{"$f":"Resultat!H206","v":0},{"$f":"Resultat!I206","v":0},{"$f":"Resultat!J206","v":0},{"$f":"Resultat!K206","v":0},{"$f":"Resultat!L206","v":0},{"$f":"Resultat!M206","v":0},{"$f":"Resultat!N206","v":0},{"$f":"Resultat!O206","v":0}]
[{"$f":"Resultat!A207","v":7630},{"$f":"Resultat!B207","v":"Eiendoms- og festeavgift"},{"$f":"Resultat!D207","v":0},{"$f":"Resultat!E207","v":0},{"$f":"Resultat!F207","v":0},{"$f":"Resultat!G207","v":0},{"$f":"Resultat!H207","v":0},{"$f":"Resultat!I207","v":0},{"$f":"Resultat!J207","v":0},{"$f":"Resultat!K207","v":0},{"$f":"Resultat!L207","v":0},{"$f":"Resultat!M207","v":0},{"$f":"Resultat!N207","v":0},{"$f":"Resultat!O207","v":0}]
[{"$f":"Resultat!A208","v":7700},{"$f":"Resultat!B208","v":"Bankomkostninger og gebyrer"},{"$f":"Resultat!D208","v":0},{"$f":"Resultat!E208","v":0},{"$f":"Resultat!F208","v":0},{"$f":"Resultat!G208","v":0},{"$f":"Resultat!H208","v":0},{"$f":"Resultat!I208","v":0},{"$f":"Resultat!J208","v":0},{"$f":"Resultat!K208","v":0},{"$f":"Resultat!L208","v":0},{"$f":"Resultat!M208","v":0},{"$f":"Resultat!N208","v":0},{"$f":"Resultat!O208","v":0}]
[{"$f":"Resultat!A209","v":7800},{"$f":"Resultat!B209","v":"Andre kostnader"},{"$f":"Resultat!D209","v":0},{"$f":"Resultat!E209","v":0},{"$f":"Resultat!F209","v":0},{"$f":"Resultat!G209","v":0},{"$f":"Resultat!H209","v":0},{"$f":"Resultat!I209","v":0},{"$f":"Resultat!J209","v":0},{"$f":"Resultat!K209","v":0},{"$f":"Resultat!L209","v":0},{"$f":"Resultat!M209","v":0},{"$f":"Resultat!N209","v":0},{"$f":"Resultat!O209","v":0}]
[{"$f":"Resultat!A210","v":7900},{"$f":"Resultat!B210","v":"Andre kostnader"},{"$f":"Resultat!D210","v":0},{"$f":"Resultat!E210","v":0},{"$f":"Resultat!F210","v":0},{"$f":"Resultat!G210","v":0},{"$f":"Resultat!H210","v":0},{"$f":"Resultat!I210","v":0},{"$f":"Resultat!J210","v":0},{"$f":"Resultat!K210","v":0},{"$f":"Resultat!L210","v":0},{"$f":"Resultat!M210","v":0},{"$f":"Resultat!N210","v":0},{"$f":"Resultat!O210","v":0}]
[{"$f":"Resultat!A211","v":0},{"$f":"Resultat!B211","v":"Ledig"},{"$f":"Resultat!D211","v":0},{"$f":"Resultat!E211","v":0},{"$f":"Resultat!F211","v":0},{"$f":"Resultat!G211","v":0},{"$f":"Resultat!H211","v":0},{"$f":"Resultat!I211","v":0},{"$f":"Resultat!J211","v":0},{"$f":"Resultat!K211","v":0},{"$f":"Resultat!L211","v":0},{"$f":"Resultat!M211","v":0},{"$f":"Resultat!N211","v":0},{"$f":"Resultat!O211","v":0}]
[{"$f":"Resultat!A212","v":0},{"$f":"Resultat!B212","v":"Ledig"},{"$f":"Resultat!D212","v":0},{"$f":"Resultat!E212","v":0},{"$f":"Resultat!F212","v":0},{"$f":"Resultat!G212","v":0},{"$f":"Resultat!H212","v":0},{"$f":"Resultat!I212","v":0},{"$f":"Resultat!J212","v":0},{"$f":"Resultat!K212","v":0},{"$f":"Resultat!L212","v":0},{"$f":"Resultat!M212","v":0},{"$f":"Resultat!N212","v":0},{"$f":"Resultat!O212","v":0}]
[{"$f":"Resultat!A213","v":0},{"$f":"Resultat!B213","v":"Ledig"},{"$f":"Resultat!D213","v":0},{"$f":"Resultat!E213","v":0},{"$f":"Resultat!F213","v":0},{"$f":"Resultat!G213","v":0},{"$f":"Resultat!H213","v":0},{"$f":"Resultat!I213","v":0},{"$f":"Resultat!J213","v":0},{"$f":"Resultat!K213","v":0},{"$f":"Resultat!L213","v":0},{"$f":"Resultat!M213","v":0},{"$f":"Resultat!N213","v":0},{"$f":"Resultat!O213","v":0}]
[{"$f":"Resultat!A214","v":0},{"$f":"Resultat!B214","v":"Ledig"},{"$f":"Resultat!D214","v":0},{"$f":"Resultat!E214","v":0},{"$f":"Resultat!F214","v":0},{"$f":"Resultat!G214","v":0},{"$f":"Resultat!H214","v":0},{"$f":"Resultat!I214","v":0},{"$f":"Resultat!J214","v":0},{"$f":"Resultat!K214","v":0},{"$f":"Resultat!L214","v":0},{"$f":"Resultat!M214","v":0},{"$f":"Resultat!N214","v":0},{"$f":"Resultat!O214","v":0}]
[{"$f":"Resultat!A215","v":0},{"$f":"Resultat!B215","v":"Ledig"},{"$f":"Resultat!D215","v":0},{"$f":"Resultat!E215","v":0},{"$f":"Resultat!F215","v":0},{"$f":"Resultat!G215","v":0},{"$f":"Resultat!H215","v":0},{"$f":"Resultat!I215","v":0},{"$f":"Resultat!J215","v":0},{"$f":"Resultat!K215","v":0},{"$f":"Resultat!L215","v":0},{"$f":"Resultat!M215","v":0},{"$f":"Resultat!N215","v":0},{"$f":"Resultat!O215","v":0}]
[{"$f":"Resultat!A216","v":0},{"$f":"Resultat!B216","v":"Ledig"},{"$f":"Resultat!D216","v":0},{"$f":"Resultat!E216","v":0},{"$f":"Resultat!F216","v":0},{"$f":"Resultat!G216","v":0},{"$f":"Resultat!H216","v":0},{"$f":"Resultat!I216","v":0},{"$f":"Resultat!J216","v":0},{"$f":"Resultat!K216","v":0},{"$f":"Resultat!L216","v":0},{"$f":"Resultat!M216","v":0},{"$f":"Resultat!N216","v":0},{"$f":"Resultat!O216","v":0}]
[{"$f":"Resultat!A217","v":0},{"$f":"Resultat!B217","v":"Ledig"},{"$f":"Resultat!D217","v":0},{"$f":"Resultat!E217","v":0},{"$f":"Resultat!F217","v":0},{"$f":"Resultat!G217","v":0},{"$f":"Resultat!H217","v":0},{"$f":"Resultat!I217","v":0},{"$f":"Resultat!J217","v":0},{"$f":"Resultat!K217","v":0},{"$f":"Resultat!L217","v":0},{"$f":"Resultat!M217","v":0},{"$f":"Resultat!N217","v":0},{"$f":"Resultat!O217","v":0}]
[{"$f":"Resultat!A218","v":0},{"$f":"Resultat!B218","v":"Ledig"},{"$f":"Resultat!D218","v":0},{"$f":"Resultat!E218","v":0},{"$f":"Resultat!F218","v":0},{"$f":"Resultat!G218","v":0},{"$f":"Resultat!H218","v":0},{"$f":"Resultat!I218","v":0},{"$f":"Resultat!J218","v":0},{"$f":"Resultat!K218","v":0},{"$f":"Resultat!L218","v":0},{"$f":"Resultat!M218","v":0},{"$f":"Resultat!N218","v":0},{"$f":"Resultat!O218","v":0}]
[{"$f":"Resultat!A219","v":0},{"$f":"Resultat!B219","v":"Ledig"},{"$f":"Resultat!D219","v":0},{"$f":"Resultat!E219","v":0},{"$f":"Resultat!F219","v":0},{"$f":"Resultat!G219","v":0},{"$f":"Resultat!H219","v":0},{"$f":"Resultat!I219","v":0},{"$f":"Resultat!J219","v":0},{"$f":"Resultat!K219","v":0},{"$f":"Resultat!L219","v":0},{"$f":"Resultat!M219","v":0},{"$f":"Resultat!N219","v":0},{"$f":"Resultat!O219","v":0}]
[{"$f":"Resultat!A220","v":0},{"$f":"Resultat!B220","v":"Ledig"},{"$f":"Resultat!D220","v":0},{"$f":"Resultat!E220","v":0},{"$f":"Resultat!F220","v":0},{"$f":"Resultat!G220","v":0},{"$f":"Resultat!H220","v":0},{"$f":"Resultat!I220","v":0},{"$f":"Resultat!J220","v":0},{"$f":"Resultat!K220","v":0},{"$f":"Resultat!L220","v":0},{"$f":"Resultat!M220","v":0},{"$f":"Resultat!N220","v":0},{"$f":"Resultat!O220","v":0}]
[{"$f":"Resultat!A221","v":0},{"$f":"Resultat!B221","v":"Ledig"},{"$f":"Resultat!D221","v":0},{"$f":"Resultat!E221","v":0},{"$f":"Resultat!F221","v":0},{"$f":"Resultat!G221","v":0},{"$f":"Resultat!H221","v":0},{"$f":"Resultat!I221","v":0},{"$f":"Resultat!J221","v":0},{"$f":"Resultat!K221","v":0},{"$f":"Resultat!L221","v":0},{"$f":"Resultat!M221","v":0},{"$f":"Resultat!N221","v":0},{"$f":"Resultat!O221","v":0}]
[{"$f":"Resultat!A222","v":0},{"$f":"Resultat!B222","v":"Ledig"},{"$f":"Resultat!D222","v":0},{"$f":"Resultat!E222","v":0},{"$f":"Resultat!F222","v":0},{"$f":"Resultat!G222","v":0},{"$f":"Resultat!H222","v":0},{"$f":"Resultat!I222","v":0},{"$f":"Resultat!J222","v":0},{"$f":"Resultat!K222","v":0},{"$f":"Resultat!L222","v":0},{"$f":"Resultat!M222","v":0},{"$f":"Resultat!N222","v":0},{"$f":"Resultat!O222","v":0}]
[{"$f":"Resultat!A223","v":0},{"$f":"Resultat!B223","v":"Ledig"},{"$f":"Resultat!D223","v":0},{"$f":"Resultat!E223","v":0},{"$f":"Resultat!F223","v":0},{"$f":"Resultat!G223","v":0},{"$f":"Resultat!H223","v":0},{"$f":"Resultat!I223","v":0},{"$f":"Resultat!J223","v":0},{"$f":"Resultat!K223","v":0},{"$f":"Resultat!L223","v":0},{"$f":"Resultat!M223","v":0},{"$f":"Resultat!N223","v":0},{"$f":"Resultat!O223","v":0}]
[{"$f":"Resultat!A224","v":0},{"$f":"Resultat!B224","v":"Ledig"},{"$f":"Resultat!D224","v":0},{"$f":"Resultat!E224","v":0},{"$f":"Resultat!F224","v":0},{"$f":"Resultat!G224","v":0},{"$f":"Resultat!H224","v":0},{"$f":"Resultat!I224","v":0},{"$f":"Resultat!J224","v":0},{"$f":"Resultat!K224","v":0},{"$f":"Resultat!L224","v":0},{"$f":"Resultat!M224","v":0},{"$f":"Resultat!N224","v":0},{"$f":"Resultat!O224","v":0}]
[{"$f":"Resultat!A225","v":0},{"$f":"Resultat!B225","v":"Ledig"},{"$f":"Resultat!D225","v":0},{"$f":"Resultat!E225","v":0},{"$f":"Resultat!F225","v":0},{"$f":"Resultat!G225","v":0},{"$f":"Resultat!H225","v":0},{"$f":"Resultat!I225","v":0},{"$f":"Resultat!J225","v":0},{"$f":"Resultat!K225","v":0},{"$f":"Resultat!L225","v":0},{"$f":"Resultat!M225","v":0},{"$f":"Resultat!N225","v":0},{"$f":"Resultat!O225","v":0}]
[{"$f":"Resultat!A226","v":0},{"$f":"Resultat!B226","v":"Ledig"},{"$f":"Resultat!D226","v":0},{"$f":"Resultat!E226","v":0},{"$f":"Resultat!F226","v":0},{"$f":"Resultat!G226","v":0},{"$f":"Resultat!H226","v":0},{"$f":"Resultat!I226","v":0},{"$f":"Resultat!J226","v":0},{"$f":"Resultat!K226","v":0},{"$f":"Resultat!L226","v":0},{"$f":"Resultat!M226","v":0},{"$f":"Resultat!N226","v":0},{"$f":"Resultat!O226","v":0}]
[{"$f":"Resultat!A227","v":0},{"$f":"Resultat!B227","v":"Hittil i år"},{"$f":"Resultat!D227","v":0},{"$f":"Resultat!E227","v":0},{"$f":"Resultat!F227","v":0},{"$f":"Resultat!G227","v":0},{"$f":"Resultat!H227","v":0},{"$f":"Resultat!I227","v":0},{"$f":"Resultat!J227","v":0},{"$f":"Resultat!K227","v":0},{"$f":"Resultat!L227","v":0},{"$f":"Resultat!M227","v":0},{"$f":"Resultat!N227","v":0},{"$f":"Resultat!O227","v":0}]
[{"$f":"Resultat!A228","v":0},{"$f":"Resultat!B228","v":"Tap på fordringer"},{"$f":"Resultat!D228","v":0},{"$f":"Resultat!E228","v":0},{"$f":"Resultat!F228","v":0},{"$f":"Resultat!G228","v":0},{"$f":"Resultat!H228","v":0},{"$f":"Resultat!I228","v":0},{"$f":"Resultat!J228","v":0},{"$f":"Resultat!K228","v":0},{"$f":"Resultat!L228","v":0},{"$f":"Resultat!M228","v":0},{"$f":"Resultat!N228","v":0},{"$f":"Resultat!O228","v":0}]
[{"$f":"Resultat!A229","v":0},{"$f":"Resultat!B229","v":"Tap på fordringer med moms"},{"$f":"Resultat!D229","v":0},{"$f":"Resultat!E229","v":0},{"$f":"Resultat!F229","v":0},{"$f":"Resultat!G229","v":0},{"$f":"Resultat!H229","v":0},{"$f":"Resultat!I229","v":0},{"$f":"Resultat!J229","v":0},{"$f":"Resultat!K229","v":0},{"$f":"Resultat!L229","v":0},{"$f":"Resultat!M229","v":0},{"$f":"Resultat!N229","v":0},{"$f":"Resultat!O229","v":0}]
[{"$f":"Resultat!A234","v":8000},{"$f":"Resultat!B234","v":"Renteinntekter"},{"$f":"-Resultat!D234","v":0},{"$f":"-Resultat!E234","v":0},{"$f":"-Resultat!F234","v":0},{"$f":"-Resultat!G234","v":0},{"$f":"-Resultat!H234","v":0},{"$f":"-Resultat!I234","v":0},{"$f":"-Resultat!J234","v":0},{"$f":"-Resultat!K234","v":0},{"$f":"-Resultat!L234","v":0},{"$f":"-Resultat!M234","v":0},{"$f":"-Resultat!N234","v":0},{"$f":"-Resultat!O234","v":0}]
[{"$f":"Resultat!A235","v":0},{"$f":"Resultat!B235","v":"Renteinntekter"},{"$f":"-Resultat!D235","v":0},{"$f":"-Resultat!E235","v":0},{"$f":"-Resultat!F235","v":0},{"$f":"-Resultat!G235","v":0},{"$f":"-Resultat!H235","v":0},{"$f":"-Resultat!I235","v":0},{"$f":"-Resultat!J235","v":0},{"$f":"-Resultat!K235","v":0},{"$f":"-Resultat!L235","v":0},{"$f":"-Resultat!M235","v":0},{"$f":"-Resultat!N235","v":0},{"$f":"-Resultat!O235","v":0}]
[{"$f":"Resultat!A236","v":0},{"$f":"Resultat!B236","v":"Renteinntekter"},{"$f":"-Resultat!D236","v":0},{"$f":"-Resultat!E236","v":0},{"$f":"-Resultat!F236","v":0},{"$f":"-Resultat!G236","v":0},{"$f":"-Resultat!H236","v":0},{"$f":"-Resultat!I236","v":0},{"$f":"-Resultat!J236","v":0},{"$f":"-Resultat!K236","v":0},{"$f":"-Resultat!L236","v":0},{"$f":"-Resultat!M236","v":0},{"$f":"-Resultat!N236","v":0},{"$f":"-Resultat!O236","v":0}]
[{"$f":"Resultat!A237","v":0},{"$f":"Resultat!B237","v":"Renteinntekter"},{"$f":"-Resultat!D237","v":0},{"$f":"-Resultat!E237","v":0},{"$f":"-Resultat!F237","v":0},{"$f":"-Resultat!G237","v":0},{"$f":"-Resultat!H237","v":0},{"$f":"-Resultat!I237","v":0},{"$f":"-Resultat!J237","v":0},{"$f":"-Resultat!K237","v":0},{"$f":"-Resultat!L237","v":0},{"$f":"-Resultat!M237","v":0},{"$f":"-Resultat!N237","v":0},{"$f":"-Resultat!O237","v":0}]
[{"$f":"Resultat!A238","v":0},{"$f":"Resultat!B238","v":"Renteinntekter"},{"$f":"-Resultat!D238","v":0},{"$f":"-Resultat!E238","v":0},{"$f":"-Resultat!F238","v":0},{"$f":"-Resultat!G238","v":0},{"$f":"-Resultat!H238","v":0},{"$f":"-Resultat!I238","v":0},{"$f":"-Resultat!J238","v":0},{"$f":"-Resultat!K238","v":0},{"$f":"-Resultat!L238","v":0},{"$f":"-Resultat!M238","v":0},{"$f":"-Resultat!N238","v":0},{"$f":"-Resultat!O238","v":0}]
[{"$f":"Resultat!A239","v":0},{"$f":"Resultat!B239","v":"Renteinntekter"},{"$f":"-Resultat!D239","v":0},{"$f":"-Resultat!E239","v":0},{"$f":"-Resultat!F239","v":0},{"$f":"-Resultat!G239","v":0},{"$f":"-Resultat!H239","v":0},{"$f":"-Resultat!I239","v":0},{"$f":"-Resultat!J239","v":0},{"$f":"-Resultat!K239","v":0},{"$f":"-Resultat!L239","v":0},{"$f":"-Resultat!M239","v":0},{"$f":"-Resultat!N239","v":0},{"$f":"-Resultat!O239","v":0}]
[{"$f":"Resultat!A240","v":0},{"$f":"Resultat!B240","v":"Renteinntekter"},{"$f":"-Resultat!D240","v":0},{"$f":"-Resultat!E240","v":0},{"$f":"-Resultat!F240","v":0},{"$f":"-Resultat!G240","v":0},{"$f":"-Resultat!H240","v":0},{"$f":"-Resultat!I240","v":0},{"$f":"-Resultat!J240","v":0},{"$f":"-Resultat!K240","v":0},{"$f":"-Resultat!L240","v":0},{"$f":"-Resultat!M240","v":0},{"$f":"-Resultat!N240","v":0},{"$f":"-Resultat!O240","v":0}]
[{"$f":"Resultat!A241","v":0},{"$f":"Resultat!B241","v":"Renteinntekter"},{"$f":"-Resultat!D241","v":0},{"$f":"-Resultat!E241","v":0},{"$f":"-Resultat!F241","v":0},{"$f":"-Resultat!G241","v":0},{"$f":"-Resultat!H241","v":0},{"$f":"-Resultat!I241","v":0},{"$f":"-Resultat!J241","v":0},{"$f":"-Resultat!K241","v":0},{"$f":"-Resultat!L241","v":0},{"$f":"-Resultat!M241","v":0},{"$f":"-Resultat!N241","v":0},{"$f":"-Resultat!O241","v":0}]
[{"$f":"Resultat!A242","v":0},{"$f":"Resultat!B242","v":"Renteinntekter"},{"$f":"-Resultat!D242","v":0},{"$f":"-Resultat!E242","v":0},{"$f":"-Resultat!F242","v":0},{"$f":"-Resultat!G242","v":0},{"$f":"-Resultat!H242","v":0},{"$f":"-Resultat!I242","v":0},{"$f":"-Resultat!J242","v":0},{"$f":"-Resultat!K242","v":0},{"$f":"-Resultat!L242","v":0},{"$f":"-Resultat!M242","v":0},{"$f":"-Resultat!N242","v":0},{"$f":"-Resultat!O242","v":0}]
[{"$f":"Resultat!A243","v":0},{"$f":"Resultat!B243","v":"Hittil i år"},{"$f":"-Resultat!D243","v":0},{"$f":"-Resultat!E243","v":0},{"$f":"-Resultat!F243","v":0},{"$f":"-Resultat!G243","v":0},{"$f":"-Resultat!H243","v":0},{"$f":"-Resultat!I243","v":0},{"$f":"-Resultat!J243","v":0},{"$f":"-Resultat!K243","v":0},{"$f":"-Resultat!L243","v":0},{"$f":"-Resultat!M243","v":0},{"$f":"-Resultat!N243","v":0},{"$f":"-Resultat!O243","v":0}]
[{"$f":"Resultat!A246","v":8100},{"$f":"Resultat!B246","v":"Beregnede renteinnt.innskudd"},{"$f":"-Resultat!D246","v":0},{"$f":"-Resultat!E246","v":0},{"$f":"-Resultat!F246","v":0},{"$f":"-Resultat!G246","v":0},{"$f":"-Resultat!H246","v":0},{"$f":"-Resultat!I246","v":0},{"$f":"-Resultat!J246","v":0},{"$f":"-Resultat!K246","v":0},{"$f":"-Resultat!L246","v":0},{"$f":"-Resultat!M246","v":0},{"$f":"-Resultat!N246","v":0},{"$f":"-Resultat!O246","v":0}]
[{"$f":"Resultat!A247","v":8100},{"$f":"Resultat!B247","v":"Beregnede rentekost.kassekr."},{"$f":"Resultat!D247","v":0},{"$f":"Resultat!E247","v":0},{"$f":"Resultat!F247","v":0},{"$f":"Resultat!G247","v":0},{"$f":"Resultat!H247","v":0},{"$f":"Resultat!I247","v":0},{"$f":"Resultat!J247","v":0},{"$f":"Resultat!K247","v":0},{"$f":"Resultat!L247","v":0},{"$f":"Resultat!M247","v":0},{"$f":"Resultat!N247","v":0},{"$f":"Resultat!O247","v":0}]
[{"$f":"Resultat!A250","v":8100},{"$f":"Resultat!B250","v":"Rentekostnader"},{"$f":"Resultat!D250","v":0},{"$f":"Resultat!E250","v":0},{"$f":"Resultat!F250","v":0},{"$f":"Resultat!G250","v":0},{"$f":"Resultat!H250","v":0},{"$f":"Resultat!I250","v":0},{"$f":"Resultat!J250","v":0},{"$f":"Resultat!K250","v":0},{"$f":"Resultat!L250","v":0},{"$f":"Resultat!M250","v":0},{"$f":"Resultat!N250","v":0},{"$f":"Resultat!O250","v":0}]
[{"$f":"Resultat!A251","v":0},{"$f":"Resultat!B251","v":"Rentekostnader"},{"$f":"Resultat!D251","v":0},{"$f":"Resultat!E251","v":0},{"$f":"Resultat!F251","v":0},{"$f":"Resultat!G251","v":0},{"$f":"Resultat!H251","v":0},{"$f":"Resultat!I251","v":0},{"$f":"Resultat!J251","v":0},{"$f":"Resultat!K251","v":0},{"$f":"Resultat!L251","v":0},{"$f":"Resultat!M251","v":0},{"$f":"Resultat!N251","v":0},{"$f":"Resultat!O251","v":0}]
[{"$f":"Resultat!A252","v":0},{"$f":"Resultat!B252","v":"Rentekostnader"},{"$f":"Resultat!D252","v":0},{"$f":"Resultat!E252","v":0},{"$f":"Resultat!F252","v":0},{"$f":"Resultat!G252","v":0},{"$f":"Resultat!H252","v":0},{"$f":"Resultat!I252","v":0},{"$f":"Resultat!J252","v":0},{"$f":"Resultat!K252","v":0},{"$f":"Resultat!L252","v":0},{"$f":"Resultat!M252","v":0},{"$f":"Resultat!N252","v":0},{"$f":"Resultat!O252","v":0}]
[{"$f":"Resultat!A253","v":0},{"$f":"Resultat!B253","v":"Rentekostnader"},{"$f":"Resultat!D253","v":0},{"$f":"Resultat!E253","v":0},{"$f":"Resultat!F253","v":0},{"$f":"Resultat!G253","v":0},{"$f":"Resultat!H253","v":0},{"$f":"Resultat!I253","v":0},{"$f":"Resultat!J253","v":0},{"$f":"Resultat!K253","v":0},{"$f":"Resultat!L253","v":0},{"$f":"Resultat!M253","v":0},{"$f":"Resultat!N253","v":0},{"$f":"Resultat!O253","v":0}]
[{"$f":"Resultat!A254","v":0},{"$f":"Resultat!B254","v":"Rentekostnader"},{"$f":"Resultat!D254","v":0},{"$f":"Resultat!E254","v":0},{"$f":"Resultat!F254","v":0},{"$f":"Resultat!G254","v":0},{"$f":"Resultat!H254","v":0},{"$f":"Resultat!I254","v":0},{"$f":"Resultat!J254","v":0},{"$f":"Resultat!K254","v":0},{"$f":"Resultat!L254","v":0},{"$f":"Resultat!M254","v":0},{"$f":"Resultat!N254","v":0},{"$f":"Resultat!O254","v":0}]
[{"$f":"Resultat!A255","v":0},{"$f":"Resultat!B255","v":"Rentekostnader"},{"$f":"Resultat!D255","v":0},{"$f":"Resultat!E255","v":0},{"$f":"Resultat!F255","v":0},{"$f":"Resultat!G255","v":0},{"$f":"Resultat!H255","v":0},{"$f":"Resultat!I255","v":0},{"$f":"Resultat!J255","v":0},{"$f":"Resultat!K255","v":0},{"$f":"Resultat!L255","v":0},{"$f":"Resultat!M255","v":0},{"$f":"Resultat!N255","v":0},{"$f":"Resultat!O255","v":0}]
[{"$f":"Resultat!A256","v":0},{"$f":"Resultat!B256","v":"Rentekostnader"},{"$f":"Resultat!D256","v":0},{"$f":"Resultat!E256","v":0},{"$f":"Resultat!F256","v":0},{"$f":"Resultat!G256","v":0},{"$f":"Resultat!H256","v":0},{"$f":"Resultat!I256","v":0},{"$f":"Resultat!J256","v":0},{"$f":"Resultat!K256","v":0},{"$f":"Resultat!L256","v":0},{"$f":"Resultat!M256","v":0},{"$f":"Resultat!N256","v":0},{"$f":"Resultat!O256","v":0}]
[{"$f":"Resultat!A257","v":0},{"$f":"Resultat!B257","v":"Rentekostnader"},{"$f":"Resultat!D257","v":0},{"$f":"Resultat!E257","v":0},{"$f":"Resultat!F257","v":0},{"$f":"Resultat!G257","v":0},{"$f":"Resultat!H257","v":0},{"$f":"Resultat!I257","v":0},{"$f":"Resultat!J257","v":0},{"$f":"Resultat!K257","v":0},{"$f":"Resultat!L257","v":0},{"$f":"Resultat!M257","v":0},{"$f":"Resultat!N257","v":0},{"$f":"Resultat!O257","v":0}]
[{"$f":"Resultat!A258","v":0},{"$f":"Resultat!B258","v":"Rentekostnader"},{"$f":"Resultat!D258","v":0},{"$f":"Resultat!E258","v":0},{"$f":"Resultat!F258","v":0},{"$f":"Resultat!G258","v":0},{"$f":"Resultat!H258","v":0},{"$f":"Resultat!I258","v":0},{"$f":"Resultat!J258","v":0},{"$f":"Resultat!K258","v":0},{"$f":"Resultat!L258","v":0},{"$f":"Resultat!M258","v":0},{"$f":"Resultat!N258","v":0},{"$f":"Resultat!O258","v":0}]
[{"$f":"Resultat!A259","v":0},{"$f":"Resultat!B259","v":"Hittil i år"},{"$f":"Resultat!D259","v":0},{"$f":"Resultat!E259","v":0},{"$f":"Resultat!F259","v":0},{"$f":"Resultat!G259","v":0},{"$f":"Resultat!H259","v":0},{"$f":"Resultat!I259","v":0},{"$f":"Resultat!J259","v":0},{"$f":"Resultat!K259","v":0},{"$f":"Resultat!L259","v":0},{"$f":"Resultat!M259","v":0},{"$f":"Resultat!N259","v":0},{"$f":"Resultat!O259","v":0}]
[{"$f":"Resultat!A262","v":0},{"$f":"Resultat!B262","v":"Ekstraordinære inntekter"},{"$f":"-Resultat!D262","v":0},{"$f":"-Resultat!E262","v":0},{"$f":"-Resultat!F262","v":0},{"$f":"-Resultat!G262","v":0},{"$f":"-Resultat!H262","v":0},{"$f":"-Resultat!I262","v":0},{"$f":"-Resultat!J262","v":0},{"$f":"-Resultat!K262","v":0},{"$f":"-Resultat!L262","v":0},{"$f":"-Resultat!M262","v":0},{"$f":"-Resultat!N262","v":0},{"$f":"-Resultat!O262","v":0}]
[{"$f":"Resultat!A263","v":0},{"$f":"Resultat!B263","v":"Ekstraordinære inntekter"},{"$f":"-Resultat!D263","v":0},{"$f":"-Resultat!E263","v":0},{"$f":"-Resultat!F263","v":0},{"$f":"-Resultat!G263","v":0},{"$f":"-Resultat!H263","v":0},{"$f":"-Resultat!I263","v":0},{"$f":"-Resultat!J263","v":0},{"$f":"-Resultat!K263","v":0},{"$f":"-Resultat!L263","v":0},{"$f":"-Resultat!M263","v":0},{"$f":"-Resultat!N263","v":0},{"$f":"-Resultat!O263","v":0}]
[{"$f":"Resultat!A264","v":0},{"$f":"Resultat!B264","v":"Ekstraordinære inntekter"},{"$f":"-Resultat!D264","v":0},{"$f":"-Resultat!E264","v":0},{"$f":"-Resultat!F264","v":0},{"$f":"-Resultat!G264","v":0},{"$f":"-Resultat!H264","v":0},{"$f":"-Resultat!I264","v":0},{"$f":"-Resultat!J264","v":0},{"$f":"-Resultat!K264","v":0},{"$f":"-Resultat!L264","v":0},{"$f":"-Resultat!M264","v":0},{"$f":"-Resultat!N264","v":0},{"$f":"-Resultat!O264","v":0}]
[{"$f":"Resultat!A267","v":0},{"$f":"Resultat!B267","v":"Ekstraordinære kostnader"},{"$f":"Resultat!D267","v":0},{"$f":"Resultat!E267","v":0},{"$f":"Resultat!F267","v":0},{"$f":"Resultat!G267","v":0},{"$f":"Resultat!H267","v":0},{"$f":"Resultat!I267","v":0},{"$f":"Resultat!J267","v":0},{"$f":"Resultat!K267","v":0},{"$f":"Resultat!L267","v":0},{"$f":"Resultat!M267","v":0},{"$f":"Resultat!N267","v":0},{"$f":"Resultat!O267","v":0}]
[{"$f":"Resultat!A268","v":0},{"$f":"Resultat!B268","v":"Ekstraordinære kostnader"},{"$f":"Resultat!D268","v":0},{"$f":"Resultat!E268","v":0},{"$f":"Resultat!F268","v":0},{"$f":"Resultat!G268","v":0},{"$f":"Resultat!H268","v":0},{"$f":"Resultat!I268","v":0},{"$f":"Resultat!J268","v":0},{"$f":"Resultat!K268","v":0},{"$f":"Resultat!L268","v":0},{"$f":"Resultat!M268","v":0},{"$f":"Resultat!N268","v":0},{"$f":"Resultat!O268","v":0}]
[{"$f":"Resultat!A269","v":0},{"$f":"Resultat!B269","v":"Ekstraordinære kostnader"},{"$f":"Resultat!D269","v":0},{"$f":"Resultat!E269","v":0},{"$f":"Resultat!F269","v":0},{"$f":"Resultat!G269","v":0},{"$f":"Resultat!H269","v":0},{"$f":"Resultat!I269","v":0},{"$f":"Resultat!J269","v":0},{"$f":"Resultat!K269","v":0},{"$f":"Resultat!L269","v":0},{"$f":"Resultat!M269","v":0},{"$f":"Resultat!N269","v":0},{"$f":"Resultat!O269","v":0}]
[{"$f":"Resultat!A272","v":8300},{"$f":"Resultat!B272","v":"SKATTEKOSTNAD"},{"$f":"Resultat!D272","v":0},{"$f":"Resultat!E272","v":0},{"$f":"Resultat!F272","v":0},{"$f":"Resultat!G272","v":0},{"$f":"Resultat!H272","v":0},{"$f":"Resultat!I272","v":0},{"$f":"Resultat!J272","v":0},{"$f":"Resultat!K272","v":0},{"$f":"Resultat!L272","v":0},{"$f":"Resultat!M272","v":0},{"$f":"Resultat!N272","v":0},{"$f":"Resultat!O272","v":0}]

{"sheet":"Security","index":1,"n_rows":3,"n_cols":26,"rows_kept":3,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"2021-12-31"]
[null,"Support Zirius"]
[null,"FULL TILGANG"]

{"sheet":"Front","index":2,"n_rows":34,"n_cols":5,"rows_kept":34,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,{"$f":"\"Versjon \"&Versjon","v":"Versjon 7.3"}]

{"sheet":"Meny","index":3,"n_rows":4,"n_cols":6,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XEY1048572),FIND(\"]\",CELL(\"filename\",XEY1048572))+1,255)","v":"Meny"}]
[]
["Likviditetsbudsjett 12 mnd"]
[{"$f":"\"Versjon: \" & Versjon","v":"Versjon: 7.3"}]

{"sheet":"Utskriftsopplysninger","index":4,"n_rows":20,"n_cols":2,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
["Arknavn","Sann/Usann"]
["Resultat",true]
["InngåendeBalanse",true]
["EndringBalanse",true]
["Investering",true]
["Avskrivninger",true]
["Periodiseringer",true]
["Oppsett",true]
["Driftskonto",true]
["Resultrapport",true]
["SammendragBalanse",true]
["Likviditetsbudsjett",true]
["Nøkkeltall",true]
["Kontantstrøm",true]
["DetaljBalanse",true]
["Bidragsrapport",true]
["GrafLikviditet",true]
["ResultatGrafer",true]
["AndreGrafer",true]
["Forside",true]

{"sheet":"Hjelpeark","index":5,"n_rows":38,"n_cols":26,"rows_kept":38,"cut":false,"hidden":false,"merged":[]}
["Språk:","Indeks:",null,"Moms","Indeks:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(DATE(YEAR(NOW()),MONTH(NOW()),DAY(NOW())) > Security!$Z$1,\"USANN\",\"SANN\")","v":"SANN"}]
[]
["Norsk",2,null,"Månedlig",2,null,null,"Rullegardin input"]
["Engelsk",null,null,"To måneder",null,null,null,"GÅ TIL INPUT",1]
["Svensk",null,null,"Ett år",null,null,null,"Meny"]
["Dansk",null,null,null,null,null,null,"Resultatbudsjett"]
["Språk 5",null,null,"Akryssing saldo kk",null,null,null,"Inngående balanse"]
["Språk 6",null,null,null,true,null,null,"Endringer balanse"]
[null,null,null,null,null,null,null,"Investeringer"]
["Periode:",null,null,null,null,null,null,"Avskrivninger"]
["Januar",1,null,null,null,null,null,"Periodiseringer"]
["Februar",null,null,null,null,null,null,"Opplysninger driftskonto"]
["Mars",null,null,null,null,null,null,"Grunnleggende opplysninger"]
["April",null,null,null,null,null,null,"Tekster i modellen"]
["Mai",null,null,null,null,null,null,"Meny ledige ark"]
["Juni",null,null,null,null,null,null,"Kontroll"]
["Juli"]
["August"]
["September",null,null,null,null,null,null,"Rullegardin rapporter"]
["Oktober",null,null,null,null,null,null,"GÅ TIL RAPPORTER",1]
["November",null,null,null,null,null,null,"Forside"]
["Desember",null,null,null,null,null,null,"Resultatrapport"]
[null,null,null,null,null,null,null,"Resultat - detaljert"]
["Startmåned:",null,null,null,null,null,null,"Balanserapport"]
[{"$f":"IF(Z1=\"SANN\",B11,\"\")","v":1},{"$f":"VLOOKUP(Tekst!A184,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Jan"},{"$f":"CHOOSE(A25+1,$B$24,$B$25,$B$26,$B$27,$B$28,$B$29,$B$30,$B$31,$B$32,$B$33,$B$34,$B$35,$B$36,$B$37)","v":"Jan"},null,null,null,null,"Balanse - detaljert"]
[{"$f":"IF(+A25+1>12,1,A25+1)","v":2},{"$f":"VLOOKUP(Tekst!A185,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Feb"},{"$f":"CHOOSE(A26+1,$B$24,$B$25,$B$26,$B$27,$B$28,$B$29,$B$30,$B$31,$B$32,$B$33,$B$34,$B$35,$B$36,$B$37)","v":"Feb"},null,null,null,null,"Kontantstrøm"]
[3,{"$f":"VLOOKUP(Tekst!A186,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Mar"},"Mar",null,null,null,null,"Likviditetsrapport"]
[4,{"$f":"VLOOKUP(Tekst!A187,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Apr"},"Apr",null,null,null,null,"Nøkkeltall"]
[5,{"$f":"VLOOKUP(Tekst!A188,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Mai"},"Mai",null,null,null,null,"Bidragsrapport"]
[6,{"$f":"VLOOKUP(Tekst!A189,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Jun"},"Jun",null,null,null,null,"Graf likviditet"]
[7,{"$f":"VLOOKUP(Tekst!A190,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Jul"},"Jul",null,null,null,null,"Graf resultat"]
[8,{"$f":"VLOOKUP(Tekst!A191,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Aug"},"Aug",null,null,null,null,"Diverse grafer"]
[9,{"$f":"VLOOKUP(Tekst!A192,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Sep"},"Sep"]
[10,{"$f":"VLOOKUP(Tekst!A193,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Okt"},"Okt"]
[11,{"$f":"VLOOKUP(Tekst!A194,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Nov"},"Nov"]
[12,{"$f":"VLOOKUP(Tekst!A195,Tekst!$A$184:$G$195,$B$3,FALSE)","v":"Des"},"Des",null,null,null,null,"Vis arkfaner",false]
["Oppstilling for å lette kopiering:"]
[{"$f":"C25","v":"Jan"},{"$f":"C26","v":"Feb"},{"$f":"C27","v":"Mar"},{"$f":"C28","v":"Apr"},{"$f":"C29","v":"Mai"},{"$f":"C30","v":"Jun"},{"$f":"C31","v":"Jul"},{"$f":"C32","v":"Aug"},{"$f":"C33","v":"Sep"},{"$f":"C34","v":"Okt"},{"$f":"C35","v":"Nov"},{"$f":"C36","v":"Des"}]

{"sheet":"Arknavn","index":6,"n_rows":23,"n_cols":1,"rows_kept":23,"cut":false,"hidden":false,"merged":[]}
["Meny"]
["Utskrift"]
["Resultat"]
["InngåendeBalanse"]
["EndringBalanse"]
["Avskrivninger"]
["Investering"]
["Periodiseringer"]
["Oppsett"]
["Driftskonto"]
["Kontroll"]
["Resultrapport"]
["SammendragBalanse"]
["Kontantstrøm"]
["Likviditetsbudsjett"]
["Nøkkeltall"]
["Bidragsrapport"]
["DetaljBalanse"]
["GrafLikviditet"]
["ResultatGrafer"]
["AndreGrafer"]
["Tekst"]
["Rutiner"]

{"sheet":"Utskrift","index":7,"n_rows":4,"n_cols":8,"rows_kept":4,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XEY1048572),FIND(\"]\",CELL(\"filename\",XEY1048572))+1,255)","v":"Utskrift"}]
[]
[]
["UTSKRIFT"]

{"sheet":"Forside","index":8,"n_rows":52,"n_cols":11,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFA1048572),FIND(\"]\",CELL(\"filename\",XFA1048572))+1,255)","v":"Forside"}]
[]
[null,null,"Budsjett"]
[]
[null,null,{"$f":"Oppsett!C5","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"\"BUDSJETT: \"&Oppsett!C6","v":"BUDSJETT: 2020"}]
[]
[]
[]
[]
[]
[null,null,"INNHOLD"]
[]
[]
[]
[]
[null,null,null,null,"Æ","LIKVIDITETSBUDSJETT"]
[]
[null,null,null,null,"Æ","BALANSEBUDSJETT"]
[]
[null,null,null,null,"Æ","RESULTATBUDSJETT"]
[]
[null,null,null,null,"Æ","KONTANTSTRØM"]
[]
[null,null,null,null,"Æ","GRAFIKK"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"Resultat","index":9,"n_rows":279,"n_cols":18,"rows_kept":279,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1048572),FIND(\"]\",CELL(\"filename\",A1048572))+1,255)","v":"Resultat"}]
[null,{"$f":"VLOOKUP(Tekst!H166,Tekst!$A$5:$G$402,Hjelpeark!$B$3)&\" \"&Oppsett!C5","v":"RESULTATBUDSJETT "}]
[null,{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$158:$G$175,Hjelpeark!$B$3)","v":"I hele kroner"}]
["Kontonr","Konto","Total",{"$f":"Hjelpeark!A38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"},"Hittil","Avgift","Vis"]
[]
[3010,"Salg",{"$f":"SUM(D7:P7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(SUM(C7:P7)=0,0,1)","v":0}]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(SUM(C8:P8)=0,0,1)","v":0}]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(SUM(C11:P11)=0,0,1)","v":0}]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(SUM(C12:P12)=0,0,1)","v":0}]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(SUM(C13:P13)=0,0,1)","v":0}]
[0,"Salg",{"$f":"SUM(D14:P14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(SUM(C14:P14)=0,0,1)","v":0}]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",{"$f":"SUM(D20:P20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(SUM(C20:P20)=0,0,1)","v":0}]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Salg",{"$f":"SUM(D36:P36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,{"$f":"IF(SUM(C36:P36)=0,0,1)","v":0}]
[0,"Hittil i år",{"$f":"SUM(D37:P37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[null,"SUM SALG",{"$f":"SUM(C7:C37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D38:P38)<>0,2,0)","v":0}]
[4010,"Varekjøp",{"$f":"SUM(D40:P40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF(SUM(C44:P44)=0,0,1)","v":0}]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF(SUM(C45:P45)=0,0,1)","v":0}]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF(SUM(C46:P46)=0,0,1)","v":0}]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF(SUM(C47:P47)=0,0,1)","v":0}]
[0,"Varekjøp",{"$f":"SUM(D48:P48)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF(SUM(C48:P48)=0,0,1)","v":0}]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",{"$f":"SUM(D53:P53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF(SUM(C53:P53)=0,0,1)","v":0}]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Varekjøp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Hittil i år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[null,"SUM KJØP",{"$f":"SUM(C39:C69)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D70:P70)<>0,2,0)","v":0}]
[4090,"Beholdningsendring manuell",{"$f":"SUM(D72:P72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[4091,"Autom. beholdningsendring",{"$f":"SUM(D73:P73)","v":0},{"$f":"IF(Oppsett!$D$35>0,(D38*Oppsett!$D$35)-(D38-D70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(E38*Oppsett!$D$35)-(E38-E70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(F38*Oppsett!$D$35)-(F38-F70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(G38*Oppsett!$D$35)-(G38-G70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(H38*Oppsett!$D$35)-(H38-H70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(I38*Oppsett!$D$35)-(I38-I70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(J38*Oppsett!$D$35)-(J38-J70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(K38*Oppsett!$D$35)-(K38-K70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(L38*Oppsett!$D$35)-(L38-L70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(M38*Oppsett!$D$35)-(M38-M70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(N38*Oppsett!$D$35)-(N38-N70),0)","v":0},{"$f":"IF(Oppsett!$D$35>0,(O38*Oppsett!$D$35)-(O38-O70),0)","v":0},0,null,0]
[4092,"Endring varer/prosj. i arbeid",{"$f":"SUM(D74:P74)","v":0},{"$f":"EndringBalanse!C17-EndringBalanse!C88","v":0},{"$f":"EndringBalanse!D17-EndringBalanse!D88","v":0},{"$f":"EndringBalanse!E17-EndringBalanse!E88","v":0},{"$f":"EndringBalanse!F17-EndringBalanse!F88","v":0},{"$f":"EndringBalanse!G17-EndringBalanse!G88","v":0},{"$f":"EndringBalanse!H17-EndringBalanse!H88","v":0},{"$f":"EndringBalanse!I17-EndringBalanse!I88","v":0},{"$f":"EndringBalanse!J17-EndringBalanse!J88","v":0},{"$f":"EndringBalanse!K17-EndringBalanse!K88","v":0},{"$f":"EndringBalanse!L17-EndringBalanse!L88","v":0},{"$f":"EndringBalanse!M17-EndringBalanse!M88","v":0},{"$f":"EndringBalanse!N17-EndringBalanse!N88","v":0},0,null,0]
[null,"SUM BEHOLDNINGSENDRING",{"$f":"SUM(C72:C74)","v":0},{"$f":"SUM(D72:D74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D75:P75)<>0,2,0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D75:P75)<>0,2,0)","v":0}]
[null,"BRUTTOFORTJENESTE",{"$f":"C38-C70+C75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(C78:P78)=0,0,1)","v":0}]
[3600,"Andre inntekter",{"$f":"SUM(D80:P80)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Andre inntekter",{"$f":"SUM(D81:P81)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Andre inntekter",{"$f":"SUM(D82:P82)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C82:P82)=0,0,1)","v":0}]
[0,"Andre inntekter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Andre inntekter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Andre inntekter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Andre inntekter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Andre inntekter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Andre inntekter",{"$f":"SUM(D88:P88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C88:P88)=0,0,1)","v":0}]
[0,"Hittil i år",{"$f":"SUM(D89:P89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SUM ANDRE INNTEKTER",{"$f":"SUM(C79:C89)","v":0},{"$f":"SUM(D79:D89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D90:P90)<>0,2,0)","v":0}]
[0,"Variabel lønn",{"$f":"SUM(D92:P92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[0,"Variabel lønn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variabel lønn",{"$f":"SUM(D94:P94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C94:P94)=0,0,1)","v":0}]
[0,"Variabel lønn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variabel lønn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variabel lønn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variabel lønn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variabel lønn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variabel lønn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variabel lønn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Feriepenger variabel lønn",0,{"$f":"SumResultat!B148","v":0},{"$f":"SumResultat!C148","v":0},{"$f":"SumResultat!D148","v":0},{"$f":"SumResultat!E148","v":0},{"$f":"SumResultat!F148","v":0},{"$f":"SumResultat!G148","v":0},{"$f":"SumResultat!H148","v":0},{"$f":"SumResultat!I148","v":0},{"$f":"SumResultat!J148","v":0},{"$f":"SumResultat!K148","v":0},{"$f":"SumResultat!L148","v":0},{"$f":"SumResultat!M148","v":0},0,null,0]
[0,"Arbeidsgiveravgift var.",0,{"$f":"SumResultat!B147","v":0},{"$f":"SumResultat!C147","v":0},{"$f":"SumResultat!D147","v":0},{"$f":"SumResultat!E147","v":0},{"$f":"SumResultat!F147","v":0},{"$f":"SumResultat!G147","v":0},{"$f":"SumResultat!H147","v":0},{"$f":"SumResultat!I147","v":0},{"$f":"SumResultat!J147","v":0},{"$f":"SumResultat!K147","v":0},{"$f":"SumResultat!L147","v":0},{"$f":"SumResultat!M147","v":0},0,null,0]
[0,"Arbeidsgiveravgift f.p.var.",0,{"$f":"SumResultat!B149","v":0},{"$f":"SumResultat!C149","v":0},{"$f":"SumResultat!D149","v":0},{"$f":"SumResultat!E149","v":0},{"$f":"SumResultat!F149","v":0},{"$f":"SumResultat!G149","v":0},{"$f":"SumResultat!H149","v":0},{"$f":"SumResultat!I149","v":0},{"$f":"SumResultat!J149","v":0},{"$f":"SumResultat!K149","v":0},{"$f":"SumResultat!L149","v":0},{"$f":"SumResultat!M149","v":0},0,null,0]
[null,"SUM VARIABEL LØNN",{"$f":"SUM(C91:C104)","v":0},{"$f":"SUM(D91:D104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D105:P105)<>0,2,0)","v":0}]
[0,"Variable kostnader",{"$f":"SUM(D107:P107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variable kostnader",{"$f":"SUM(D108:P108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variable kostnader",{"$f":"SUM(D109:P109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variable kostnader",{"$f":"SUM(D110:P110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C110:P110)=0,0,1)","v":0}]
[0,"Variable kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variable kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variable kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variable kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variable kostnader",{"$f":"SUM(D115:P115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Variable kostnader",{"$f":"SUM(D116:P116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"SUM VARIABLE KOSTNADER",{"$f":"SUM(C106:C116)","v":0},{"$f":"SUM(D106:D116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D117:P117)<>0,2,0)","v":0}]
[5000,"Lønn",{"$f":"SUM(D119:P119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,0]
[5010,"Lønn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[0,"Lønn",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Andre godtgjørelser oppgpl.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF(SUM(C122:P122)=0,0,1)","v":0}]
[0,"Andre personalkostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF(SUM(C123:P123)=0,0,1)","v":0}]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C124:P124)=0,0,1)","v":0}]
[0,"Lønn/sosiale kostnader",{"$f":"SUM(D125:P125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C125:P125)=0,0,1)","v":0}]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",{"$f":"SUM(D130:P130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C130:P130)=0,0,1)","v":0}]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",{"$f":"SUM(D134:P134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C134:P134)=0,0,1)","v":0}]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Lønn/sosiale kostnader",{"$f":"SUM(D146:P146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C146:P146)=0,0,1)","v":0}]
[0,"Lønn/sosiale kostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C147:P147)=0,0,1)","v":0}]
[0,"Hittil i år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[5090,"Feriepenger fast lønn",0,{"$f":"SumResultat!B157","v":0},{"$f":"SumResultat!C157","v":0},{"$f":"SumResultat!D157","v":0},{"$f":"SumResultat!E157","v":0},{"$f":"SumResultat!F157","v":0},{"$f":"SumResultat!G157","v":0},{"$f":"SumResultat!H157","v":0},{"$f":"SumResultat!I157","v":0},{"$f":"SumResultat!J157","v":0},{"$f":"SumResultat!K157","v":0},{"$f":"SumResultat!L157","v":0},{"$f":"SumResultat!M157","v":0},0,null,0]
[5400,"Arbeidsgiveravgift fast",0,{"$f":"SumResultat!B156","v":0},{"$f":"SumResultat!C156","v":0},{"$f":"SumResultat!D156","v":0},{"$f":"SumResultat!E156","v":0},{"$f":"SumResultat!F156","v":0},{"$f":"SumResultat!G156","v":0},{"$f":"SumResultat!H156","v":0},{"$f":"SumResultat!I156","v":0},{"$f":"SumResultat!J156","v":0},{"$f":"SumResultat!K156","v":0},{"$f":"SumResultat!L156","v":0},{"$f":"SumResultat!M156","v":0},0,null,0]
[5410,"Arbeidsgiveravgift f.p.fast",0,{"$f":"SumResultat!B158","v":0},{"$f":"SumResultat!C158","v":0},{"$f":"SumResultat!D158","v":0},{"$f":"SumResultat!E158","v":0},{"$f":"SumResultat!F158","v":0},{"$f":"SumResultat!G158","v":0},{"$f":"SumResultat!H158","v":0},{"$f":"SumResultat!I158","v":0},{"$f":"SumResultat!J158","v":0},{"$f":"SumResultat!K158","v":0},{"$f":"SumResultat!L158","v":0},{"$f":"SumResultat!M158","v":0},0,null,0]
[null,"SUM FAST LØNN",{"$f":"SUM(C118:C151)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D152:P152)<>0,2,0)","v":0}]
[6000,"Sum avskrivning 1",{"$f":"SUM(D154:P154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,66,0]
[6010,"Sum avskrivning 2",{"$f":"SUM(D155:P155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,66,0]
[6100,"Frakter, transportkostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6110,"Toll og spedisjonskostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6200,"Elektrisitet",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6210,"Gass",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6220,"Fyringsolje",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6230,"Kull, koks",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6240,"Ved",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6250,"Bensin, dieselolje",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6260,"Vann",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6300,"Leie lokaler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6310,"Renovasjon, vann, avløp",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6320,"Lys og varme",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,{"$f":"IF(SUM(C167:P167)=0,0,1)","v":0}]
[6330,"Renhold",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6400,"Leie maskiner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6410,"Leie inventar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6420,"Leie datasystemer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6430,"Leie andre kontormaskiner",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6440,"Leie transportmidler",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6500,"Motordrevet verktøy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6510,"Håndverktøy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6520,"Hjelpeverktøy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6530,"Spesialverktøy",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6540,"Inventar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6550,"Driftsmaterialer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6560,"Rekvisita",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6570,"Arbeidsklær og verneutstyr",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6600,"Reparasjon og vedlikehold",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6700,"Revisjon og regnskapshonorar",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6710,"Honorarer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6800,"Kontorkostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6810,"Trykksaker",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6820,"Aviser, tidsskrifter, bøker mv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6830,"Møter, kurs, oppdatering mv.",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[6900,"Telefon",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[6910,"Porto",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[7000,"Drivstoff",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[7010,"Vedlikehold",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[7020,"Forsikringer",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7100,"Bilgodgjørelse",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7130,"Reiser",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7140,"Diettkostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7200,"Provisjonskostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7300,"Salgskostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[7310,"Reklamekostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,2,0]
[7320,"Representasjon",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7400,"Kontingenter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7410,"Gaver",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7500,"Forsikringspremier",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7600,"Garanti- og servicekostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7610,"Lisensavgifter og royalties",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7620,"Styre- og bedriftsforsamlingsmøter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7630,"Eiendoms- og festeavgift",{"$f":"SUM(D207:P207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[7700,"Bankomkostninger og gebyrer",{"$f":"SUM(D208:P208)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C208:P208)=0,0,1)","v":0}]
[7800,"Andre kostnader",{"$f":"SUM(D209:P209)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C209:P209)=0,0,1)","v":0}]
[7900,"Andre kostnader",{"$f":"SUM(D210:P210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(SUM(C210:P210)=0,0,1)","v":0}]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Ledig",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Hittil i år",{"$f":"SUM(D227:P227)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[0,"Tap på fordringer",{"$f":"SUM(D228:P228)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,77,0]
[0,"Tap på fordringer med moms",{"$f":"SUM(D229:P229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,78,0]
[null,"SUM FASTE KOSTNADER",{"$f":"SUM(C153:C229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D230:P230)<>0,2,0)","v":0}]
[null,"DRIFTSRESULTAT",{"$f":"C78+C90-C105-C117-C152-C230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D232:P232)<>0,2,0)","v":0}]
[8000,"Renteinntekter",{"$f":"SUM(D234:P234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Renteinntekter",{"$f":"SUM(D235:P235)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Renteinntekter",{"$f":"SUM(D236:P236)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(SUM(C236:P236)=0,0,1)","v":0}]
[0,"Renteinntekter",{"$f":"SUM(D237:P237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(SUM(C237:P237)=0,0,1)","v":0}]
[0,"Renteinntekter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Renteinntekter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Renteinntekter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Renteinntekter",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Renteinntekter",{"$f":"SUM(D242:P242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(SUM(C242:P242)=0,0,1)","v":0}]
[0,"Hittil i år",{"$f":"SUM(D243:P243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"SUM RENTEINNTEKTER",{"$f":"SUM(C233:C243)","v":0},{"$f":"SUM(D233:D243)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D244:P244)<>0,2,0)","v":0}]
[8100,"Beregnede renteinnt.innskudd",{"$f":"SUM(D246:P246)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!B35,Beregninger!B36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!C35,Beregninger!C36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!D35,Beregninger!D36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!E35,Beregninger!E36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!F35,Beregninger!F36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!G35,Beregninger!G36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!H35,Beregninger!H36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!I35,Beregninger!I36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!J35,Beregninger!J36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!K35,Beregninger!K36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!L35,Beregninger!L36)","v":0},{"$f":"IF(Beregninger!$B$40=1,Beregninger!M35,Beregninger!M36)","v":0},0,null,0]
[8100,"Beregnede rentekost.kassekr.",{"$f":"SUM(D247:P247)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!B30,-Beregninger!B31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!C30,-Beregninger!C31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!D30,-Beregninger!D31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!E30,-Beregninger!E31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!F30,-Beregninger!F31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!G30,-Beregninger!G31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!H30,-Beregninger!H31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!I30,-Beregninger!I31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!J30,-Beregninger!J31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!K30,-Beregninger!K31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!L30,-Beregninger!L31)","v":0},{"$f":"IF(Beregninger!$B$39=1,-Beregninger!M30,-Beregninger!M31)","v":0},0,null,0]
[null,"BEREGNET RENTE",{"$f":"C246-C247","v":0},{"$f":"D246-D247","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D248:P248)<>0,2,0)","v":0}]
[8100,"Rentekostnader",{"$f":"SUM(D250:P250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Rentekostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Rentekostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Rentekostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Rentekostnader",{"$f":"SUM(D254:P254)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(SUM(C254:P254)=0,0,1)","v":0}]
[0,"Rentekostnader",{"$f":"SUM(D255:P255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(SUM(C255:P255)=0,0,1)","v":0}]
[0,"Rentekostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(SUM(C256:P256)=0,0,1)","v":0}]
[0,"Rentekostnader",{"$f":"SUM(D257:P257)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(SUM(C257:P257)=0,0,1)","v":0}]
[0,"Rentekostnader",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(SUM(C258:P258)=0,0,1)","v":0}]
[0,"Hittil i år",0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"SUM RENTEKOSTNADER",{"$f":"SUM(C249:C259)","v":0},{"$f":"SUM(D249:D259)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D260:P260)<>0,2,0)","v":0}]
[0,"Ekstraordinære inntekter",{"$f":"SUM(D262:P262)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"IF(SUM(C262:P262)=0,0,1)","v":0}]
[0,"Ekstraordinære inntekter",{"$f":"SUM(D263:P263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Ekstraordinære inntekter",{"$f":"SUM(D264:P264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"SUM EKSTRAORD.INNTEKTER",{"$f":"SUM(C261:C264)","v":0},{"$f":"SUM(D261:D264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D265:P265)<>0,2,0)","v":0}]
[0,"Ekstraordinære kostnader",{"$f":"SUM(D267:P267)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Ekstraordinære kostnader",{"$f":"SUM(D268:P268)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[0,"Ekstraordinære kostnader",{"$f":"SUM(D269:P269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"SUM EKSTRAORD.KOSTNADER",{"$f":"SUM(C266:C269)","v":0},{"$f":"SUM(D266:D269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D270:P270)<>0,2,0)","v":0}]
[8300,"SKATTEKOSTNAD",{"$f":"SUM(D272:P272)","v":0},{"$f":"Beregninger!B46","v":0},{"$f":"Beregninger!C46","v":0},{"$f":"Beregninger!D46","v":0},{"$f":"Beregninger!E46","v":0},{"$f":"Beregninger!F46","v":0},{"$f":"Beregninger!G46","v":0},{"$f":"Beregninger!H46","v":0},{"$f":"Beregninger!I46","v":0},{"$f":"Beregninger!J46","v":0},{"$f":"Beregninger!K46","v":0},{"$f":"Beregninger!L46","v":0},{"$f":"Beregninger!M46","v":0},0,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(SUM(D272:P272)<>0,2,0)","v":0}]
[null,"RESULTAT",{"$f":"C232+C244+C248-C260+C265-C270-C272","v":0},{"$f":"D232+D244+D248-D260+D265-D270-D272","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"InngåendeBalanse","index":10,"n_rows":124,"n_cols":16,"rows_kept":124,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",C1048572),FIND(\"]\",CELL(\"filename\",C1048572))+1,255)","v":"InngåendeBalanse"}]
[{"$f":"VLOOKUP(Tekst!H165,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"INNGÅENDE BALANSE"}]
[{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$158:$G$175,Hjelpeark!$B$3)","v":"I hele kroner"}]
[null,{"$f":"Hjelpeark!A38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"},"Summering","Sum"," Vis"]
[{"$f":"VLOOKUP(Tekst!H5,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskning og utvikling"},0,0,0,0,0,0,0,0,0,0,0,0,"Immatrielle eiendeler",{"$f":"SUM(B6:M6)","v":0},{"$f":"IF(O6=0,0,1)","v":0}]
[{"$f":"VLOOKUP(Tekst!H6,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Konsesjoner"},0,0,0,0,0,0,0,0,0,0,0,0,"Immatrielle eiendeler",{"$f":"SUM(B7:M7)","v":0},{"$f":"IF(O7=0,0,1)","v":0}]
[{"$f":"VLOOKUP(Tekst!H7,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Patenter"},0,0,0,0,0,0,0,0,0,0,0,0,"Immatrielle eiendeler",0,0]
[{"$f":"VLOOKUP(Tekst!H8,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Lisenser"},0,0,0,0,0,0,0,0,0,0,0,0,"Immatrielle eiendeler",0,0]
[{"$f":"VLOOKUP(Tekst!H9,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Varemerker"},0,0,0,0,0,0,0,0,0,0,0,0,"Immatrielle eiendeler",0,0]
[{"$f":"VLOOKUP(Tekst!H10,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Utsatt skattefordel"},0,0,0,0,0,0,0,0,0,0,0,0,"Immatrielle eiendeler",0,0]
[{"$f":"VLOOKUP(Tekst!H11,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Goodwill"},0,0,0,0,0,0,0,0,0,0,0,0,"Immatrielle eiendeler",0,0]
[{"$f":"VLOOKUP(Tekst!H12,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Div. immatrielle anleggsmidler"},0,0,0,0,0,0,0,0,0,0,0,0,"Immatrielle eiendeler",0,0]
[{"$f":"VLOOKUP(Tekst!H13,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Bygninger"},0,0,0,0,0,0,0,0,0,0,0,0,"Tomter og bygninger",0,0]
[{"$f":"VLOOKUP(Tekst!H14,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Bygningsmessige anlegg"},0,0,0,0,0,0,0,0,0,0,0,0,"Tomter og bygninger",0,0]
[{"$f":"VLOOKUP(Tekst!H15,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Anlegg under utførelse"},0,0,0,0,0,0,0,0,0,0,0,0,"Tomter og bygninger",0,0]
[{"$f":"VLOOKUP(Tekst!H16,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Jord- og skogbrukseiendommer"},0,0,0,0,0,0,0,0,0,0,0,0,"Tomter og bygninger",0,0]
[{"$f":"VLOOKUP(Tekst!H17,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Estimerte avskrivninger"},0,0,0,0,0,0,0,0,0,0,0,0,"Tomter og bygninger",0,0]
[{"$f":"VLOOKUP(Tekst!H18,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Programvare/datautstyr"},0,0,0,0,0,0,0,0,0,0,0,0,"Tomter og bygninger",0,0]
[{"$f":"VLOOKUP(Tekst!H19,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Maskiner og anlegg"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H20,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Div. utstyr for maskinpark"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H21,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Leasede Maskiner"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H22,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Biler"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H23,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre transportmidler"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H24,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Diverse anleggsmidler"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H25,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Inventar"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H26,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Verktøy mv."},0,0,0,0,0,0,0,0,0,0,0,0,"Andre anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H27,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kontormaskiner"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H28,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Investeringer i datterselskaper"},0,0,0,0,0,0,0,0,0,0,0,0,"Finansielle anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H29,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Investeringer i annet foretak i samme konsern"},0,0,0,0,0,0,0,0,0,0,0,0,"Finansielle anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H30,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Lån til foretak i samme konsern"},0,0,0,0,0,0,0,0,0,0,0,0,"Finansielle anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H31,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Investeringer i tilknyttet selskap"},0,0,0,0,0,0,0,0,0,0,0,0,"Finansielle anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H32,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Lån til tilknyttet og felles kontrollert virksomhet"},0,0,0,0,0,0,0,0,0,0,0,0,"Finansielle anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H33,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Investeringer i aksjer og andeler"},0,0,0,0,0,0,0,0,0,0,0,0,"Finansielle anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H34,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Obligasjoner og andre fordringer"},0,0,0,0,0,0,0,0,0,0,0,0,"Finansielle anleggsmidler",0,0]
[{"$f":"VLOOKUP(Tekst!H35,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Fordringer på eiere, styremedlemmer mv."},0,0,0,0,0,0,0,0,0,0,0,0,"Andre fordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H36,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Fordringer på ansatte"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre fordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H37,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Div. finansielle anleggsmidler"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre fordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H38,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Varelager"},0,0,0,0,0,0,0,0,0,0,0,0,"Varelager og forskudd",0,0]
[{"$f":"VLOOKUP(Tekst!H39,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Varer under tilvirkning"},0,0,0,0,0,0,0,0,0,0,0,0,"Varelager og forskudd",0,0]
[{"$f":"VLOOKUP(Tekst!H40,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Ferdige egentilvirkede varer"},0,0,0,0,0,0,0,0,0,0,0,0,"Varelager og forskudd",0,0]
[{"$f":"VLOOKUP(Tekst!H41,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Innkjøpte varer for videresalg"},0,0,0,0,0,0,0,0,0,0,0,0,"Varelager og forskudd",0,0]
[{"$f":"VLOOKUP(Tekst!H42,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskuddsbetaling til leverandører (varekontrakter)"},0,0,0,0,0,0,0,0,0,0,0,0,"Varelager og forskudd",0,0]
[{"$f":"VLOOKUP(Tekst!H43,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kundefordringer"},0,0,0,0,0,0,0,0,0,0,0,0,"Kundefordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H44,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Opptjente ikke fakturerte driftsinntekter"},0,0,0,0,0,0,0,0,0,0,0,0,"Kundefordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H45,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kundefordringer på selskap i samme konsern"},0,0,0,0,0,0,0,0,0,0,0,0,"Kundefordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H46,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre fordringer på selskap i samme konsern"},0,0,0,0,0,0,0,0,0,0,0,0,"Kundefordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H47,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Avsetning på tap i fordringer"},0,0,0,0,0,0,0,0,0,0,0,0,"Kundefordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H48,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Oppgjørskonto merverdiavgift (til gode)"},0,0,0,0,0,0,0,0,0,0,0,0,"Avgift til gode",0,0]
[{"$f":"VLOOKUP(Tekst!H49,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Div. off. tilgode og tilskudd"},0,0,0,0,0,0,0,0,0,0,0,0,"Avgift til gode",0,0]
[{"$f":"VLOOKUP(Tekst!H50,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskuddsbetalte leier"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre fordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H51,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskuddsbetalte renter"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre fordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H52,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påløpte leier"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre fordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H53,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påløpte renter"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre fordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H54,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre fordringer"},0,0,0,0,0,0,0,0,0,0,0,0,"Andre fordringer",0,0]
[{"$f":"VLOOKUP(Tekst!H55,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Aksjer og andeler i foretak i samme konsern"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige finansinvesteringer",0,0]
[{"$f":"VLOOKUP(Tekst!H56,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Markedsbaserte aksjer"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige finansinvesteringer",0,0]
[{"$f":"VLOOKUP(Tekst!H57,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre aksjer"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige finansinvesteringer",0,0]
[{"$f":"VLOOKUP(Tekst!H58,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Markedsbaserte obligasjoner"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige finansinvesteringer",0,0]
[{"$f":"VLOOKUP(Tekst!H59,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre obligasjoner"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige finansinvesteringer",0,0]
[{"$f":"VLOOKUP(Tekst!H60,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Markedsbaserte sertifikater"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige finansinvesteringer",0,0]
[{"$f":"VLOOKUP(Tekst!H61,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre sertifikater"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige finansinvesteringer",0,0]
[{"$f":"VLOOKUP(Tekst!H62,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre markedsbaserte finansielle instrumenter"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige finansinvesteringer",0,0]
[{"$f":"VLOOKUP(Tekst!H63,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre kortsiktige finansinvesteringer"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige finansinvesteringer",0,0]
[{"$f":"VLOOKUP(Tekst!H64,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kontanter"},0,0,0,0,0,0,0,0,0,0,0,0,"Kontanter bank post",0,0]
[{"$f":"VLOOKUP(Tekst!H65,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Driftskonto"},1000,0,0,0,0,0,0,0,0,0,0,0,"Kontanter bank post",1000,1]
[{"$f":"VLOOKUP(Tekst!H66,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Skattetrekk"},0,0,0,0,0,0,0,0,0,0,0,0,"Kontanter bank post",0,0]
[{"$f":"VLOOKUP(Tekst!H67,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre innskudd"},0,0,0,0,0,0,0,0,0,0,0,0,"Kontanter bank post",0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H69,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Aksjekapital"},100,0,0,0,0,0,0,0,0,0,0,0,"Innskutt egenkapital",100,1]
[{"$f":"VLOOKUP(Tekst!H70,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Egne aksjer"},0,0,0,0,0,0,0,0,0,0,0,0,"Innskutt egenkapital",{"$f":"SUM(B71:M71)","v":0},{"$f":"IF(O71=0,0,1)","v":0}]
[{"$f":"VLOOKUP(Tekst!H71,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Private uttak"},0,0,0,0,0,0,0,0,0,0,0,0,"Private uttak",0,0]
[{"$f":"VLOOKUP(Tekst!H72,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Private skatter"},0,0,0,0,0,0,0,0,0,0,0,0,"Private uttak",0,0]
[{"$f":"VLOOKUP(Tekst!H73,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Overkursfond"},0,0,0,0,0,0,0,0,0,0,0,0,"Innskutt egenkapital",0,0]
[{"$f":"VLOOKUP(Tekst!H74,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Fond for vurderingsforskjeller"},0,0,0,0,0,0,0,0,0,0,0,0,"Opptjent egenkapital",0,0]
[{"$f":"VLOOKUP(Tekst!H75,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Annen egenkapital"},900,0,0,0,0,0,0,0,0,0,0,0,"Opptjent egenkapital",900,1]
[{"$f":"VLOOKUP(Tekst!H76,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Opptjent egenkapital"},0,0,0,0,0,0,0,0,0,0,0,0,"Opptjent egenkapital",0,0]
[{"$f":"VLOOKUP(Tekst!H77,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Årets resultat"},0,0,0,0,0,0,0,0,0,0,0,0,"Opptjent egenkapital",0,0]
[{"$f":"VLOOKUP(Tekst!H78,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Pensjonsforpliktelser"},0,0,0,0,0,0,0,0,0,0,0,0,"Avsetning forpliktelser",0,0]
[{"$f":"VLOOKUP(Tekst!H79,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Utsatt skatt"},0,0,0,0,0,0,0,0,0,0,0,0,"Avsetning forpliktelser",0,0]
[{"$f":"VLOOKUP(Tekst!H80,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Uopptjent inntekt"},0,0,0,0,0,0,0,0,0,0,0,0,"Avsetning forpliktelser",0,0]
[{"$f":"VLOOKUP(Tekst!H81,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre avsetninger for forpliktelser"},0,0,0,0,0,0,0,0,0,0,0,0,"Avsetning forpliktelser",0,0]
[{"$f":"VLOOKUP(Tekst!H82,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Konvertible lån langsiktig"},0,0,0,0,0,0,0,0,0,0,0,0,"Langsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H83,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Obligasjonslån"},0,0,0,0,0,0,0,0,0,0,0,0,"Langsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H84,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Gjeld til kredittinstitusjoner"},0,0,0,0,0,0,0,0,0,0,0,0,"Langsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H85,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Pantelån"},0,0,0,0,0,0,0,0,0,0,0,0,"Langsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H86,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Diverse langsiktig gjeld"},0,0,0,0,0,0,0,0,0,0,0,0,"Langsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H87,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Regnskapsmessig leasinggjeld"},0,0,0,0,0,0,0,0,0,0,0,0,"Langsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H88,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Nye låneopptak"},0,0,0,0,0,0,0,0,0,0,0,0,"Langsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H89,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Konvertible lån kortsiktig"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige lån",0,0]
[{"$f":"VLOOKUP(Tekst!H90,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Sertifikatlån"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige lån",0,0]
[{"$f":"VLOOKUP(Tekst!H91,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre kortsiktige lån"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige lån",0,0]
[{"$f":"VLOOKUP(Tekst!H92,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Byggelån"},0,0,0,0,0,0,0,0,0,0,0,0,"Kortsiktige lån",0,0]
[{"$f":"VLOOKUP(Tekst!H93,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kassekreditt (aut.)"},0,0,0,0,0,0,0,0,0,0,0,0,"Kassekreditt",0,0]
[{"$f":"VLOOKUP(Tekst!H94,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Leverandørgjeld"},0,0,0,0,0,0,0,0,0,0,0,0,"Leverandørgjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H95,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Leverandørgjeld til selskap i samme konsern"},0,0,0,0,0,0,0,0,0,0,0,0,"Leverandørgjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H96,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Betalbar skatt, ikke utlignet"},0,0,0,0,0,0,0,0,0,0,0,0,"Skattegjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H97,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Betalbar skatt, utlignet"},0,0,0,0,0,0,0,0,0,0,0,0,"Skattegjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H98,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Refusjons- og forhåndsskatt"},0,0,0,0,0,0,0,0,0,0,0,0,"Skattegjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H99,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Diverse skatt"},0,0,0,0,0,0,0,0,0,0,0,0,"Skattetrekk",0,0]
[{"$f":"VLOOKUP(Tekst!H100,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Skyldig skattetrekk"},0,0,0,0,0,0,0,0,0,0,0,0,"Skattetrekk",0,0]
[{"$f":"VLOOKUP(Tekst!H101,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påleggstrekk"},0,0,0,0,0,0,0,0,0,0,0,0,"Skattetrekk",0,0]
[{"$f":"VLOOKUP(Tekst!H102,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Bidragstrekk"},0,0,0,0,0,0,0,0,0,0,0,0,"Skattetrekk",0,0]
[{"$f":"VLOOKUP(Tekst!H103,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Trygdetrekk"},0,0,0,0,0,0,0,0,0,0,0,0,"Skattetrekk",0,0]
[{"$f":"VLOOKUP(Tekst!H104,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forsikringstrekk"},0,0,0,0,0,0,0,0,0,0,0,0,"Skattetrekk",0,0]
[{"$f":"VLOOKUP(Tekst!H105,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Trukket fagforeningskontingent"},0,0,0,0,0,0,0,0,0,0,0,0,"Skattetrekk",0,0]
[{"$f":"VLOOKUP(Tekst!H106,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Oppgjørskonto merverdiavgift (aut.)"},0,0,0,0,0,0,0,0,0,0,0,0,"Offentlige avgifter",0,0]
[{"$f":"VLOOKUP(Tekst!H107,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Skyldig arbeidsgiveravgift (aut.)"},0,0,0,0,0,0,0,0,0,0,0,0,"Offentlige avgifter",0,0]
[{"$f":"VLOOKUP(Tekst!H108,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påløpt arbeidsgiveravgift feriepenger"},0,0,0,0,0,0,0,0,0,0,0,0,"Offentlige avgifter",0,0]
[{"$f":"VLOOKUP(Tekst!H109,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Avsatt utbytte"},0,0,0,0,0,0,0,0,0,0,0,0,"Utbytte",0,0]
[{"$f":"VLOOKUP(Tekst!H110,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskudd fra kunder (aut.)"},0,0,0,0,0,0,0,0,0,0,0,0,"Annen kortsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H111,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Gjeld til ansatte og aksjonærer"},0,0,0,0,0,0,0,0,0,0,0,0,"Annen kortsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H112,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Gjeld til selskap i samme konsern"},0,0,0,0,0,0,0,0,0,0,0,0,"Annen kortsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H113,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Skyldig lønn"},0,0,0,0,0,0,0,0,0,0,0,0,"Annen kortsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H114,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Feriepenger"},0,0,0,0,0,0,0,0,0,0,0,0,"Annen kortsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H115,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påløpte renter"},0,0,0,0,0,0,0,0,0,0,0,0,"Annen kortsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H116,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påløpte kostnader og forskuddsbetalte inntekter"},0,0,0,0,0,0,0,0,0,0,0,0,"Annen kortsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H117,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Periodiseringer (aut.)"},0,0,0,0,0,0,0,0,0,0,0,0,"Annen kortsiktig gjeld",0,0]
[{"$f":"VLOOKUP(Tekst!H118,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Diverse kortsiktig gjeld"},0,0,0,0,0,0,0,0,0,0,0,0,"Annen kortsiktig gjeld",0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dato:"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dato:",null,{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"EndringBalanse","index":11,"n_rows":99,"n_cols":15,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",B1048572),FIND(\"]\",CELL(\"filename\",B1048572))+1,255)","v":"EndringBalanse"}]
[{"$f":"VLOOKUP(Tekst!H164,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"ENDRING BALANSE"}]
[{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[null,"IB",{"$f":"Hjelpeark!A38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"}," Vis"]
[{"$f":"VLOOKUP(Tekst!H28,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Investeringer i datterselskaper"},{"$f":"SUM(InngåendeBalanse!B29:M29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(B6=0,SUM(C6:N6)=0),0,1)","v":0}]
[{"$f":"VLOOKUP(Tekst!H29,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Investeringer i annet foretak i samme konsern"},{"$f":"SUM(InngåendeBalanse!B30:M30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(B7=0,SUM(C7:N7)=0),0,1)","v":0}]
[{"$f":"VLOOKUP(Tekst!H30,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Lån til foretak i samme konsern"},{"$f":"SUM(InngåendeBalanse!B31:M31)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(B8=0,SUM(C8:N8)=0),0,1)","v":0}]
[{"$f":"VLOOKUP(Tekst!H31,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Investeringer i tilknyttet selskap"},{"$f":"SUM(InngåendeBalanse!B32:M32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H32,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Lån til tilknyttet og felles kontrollert virksomhet"},{"$f":"SUM(InngåendeBalanse!B33:M33)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H33,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Investeringer i aksjer og andeler"},{"$f":"SUM(InngåendeBalanse!B34:M34)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H34,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Obligasjoner og andre fordringer"},{"$f":"SUM(InngåendeBalanse!B35:M35)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H35,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Fordringer på eiere, styremedlemmer mv."},{"$f":"SUM(InngåendeBalanse!B36:M36)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H36,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Fordringer på ansatte"},{"$f":"SUM(InngåendeBalanse!B37:M37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H37,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Div. finansielle anleggsmidler"},{"$f":"SUM(InngåendeBalanse!B38:M38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H38,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Varelager"},{"$f":"SUM(InngåendeBalanse!B39:M39)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H39,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Varer under tilvirkning"},{"$f":"SUM(InngåendeBalanse!B40:M40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H40,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Ferdige egentilvirkede varer"},{"$f":"SUM(InngåendeBalanse!B41:M41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H41,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Innkjøpte varer for videresalg"},{"$f":"SUM(InngåendeBalanse!B42:M42)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H42,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskuddsbetaling til leverandører (varekontrakter)"},{"$f":"SUM(InngåendeBalanse!B43:M43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H43,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kundefordringer"},{"$f":"SUM(InngåendeBalanse!B44:M44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H44,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Opptjente ikke fakturerte driftsinntekter"},{"$f":"SUM(InngåendeBalanse!B45:M45)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H45,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kundefordringer på selskap i samme konsern"},{"$f":"SUM(InngåendeBalanse!B46:M46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H46,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre fordringer på selskap i samme konsern"},{"$f":"SUM(InngåendeBalanse!B47:M47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H47,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Avsetning på tap i fordringer"},{"$f":"SUM(InngåendeBalanse!B48:M48)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H48,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Oppgjørskonto merverdiavgift (til gode)"},{"$f":"SUM(InngåendeBalanse!B49:M49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H49,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Div. off. tilgode og tilskudd"},{"$f":"SUM(InngåendeBalanse!B50:M50)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H50,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskuddsbetalte leier"},{"$f":"SUM(InngåendeBalanse!B51:M51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H51,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskuddsbetalte renter"},{"$f":"SUM(InngåendeBalanse!B52:M52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H52,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påløpte leier"},{"$f":"SUM(InngåendeBalanse!B53:M53)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H53,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påløpte renter"},{"$f":"SUM(InngåendeBalanse!B54:M54)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H54,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre fordringer"},{"$f":"SUM(InngåendeBalanse!B55:M55)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H55,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Aksjer og andeler i foretak i samme konsern"},{"$f":"SUM(InngåendeBalanse!B56:M56)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H56,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Markedsbaserte aksjer"},{"$f":"SUM(InngåendeBalanse!B57:M57)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H57,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre aksjer"},{"$f":"SUM(InngåendeBalanse!B58:M58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H58,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Markedsbaserte obligasjoner"},{"$f":"SUM(InngåendeBalanse!B59:M59)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H59,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre obligasjoner"},{"$f":"SUM(InngåendeBalanse!B60:M60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H60,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Markedsbaserte sertifikater"},{"$f":"SUM(InngåendeBalanse!B61:M61)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H61,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre sertifikater"},{"$f":"SUM(InngåendeBalanse!B62:M62)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H62,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre markedsbaserte finansielle instrumenter"},{"$f":"SUM(InngåendeBalanse!B63:M63)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H63,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre kortsiktige finansinvesteringer"},{"$f":"SUM(InngåendeBalanse!B64:M64)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H64,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kontanter"},{"$f":"SUM(InngåendeBalanse!B65:M65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H65,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Driftskonto"},{"$f":"SUM(InngåendeBalanse!B66:M66)","v":1000},null,null,null,null,null,null,null,null,null,null,null,null,1]
[{"$f":"VLOOKUP(Tekst!H66,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Skattetrekk"},{"$f":"SUM(InngåendeBalanse!B67:M67)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H67,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre innskudd"},{"$f":"SUM(InngåendeBalanse!B68:M68)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H69,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Aksjekapital"},{"$f":"SUM(InngåendeBalanse!B70:M70)","v":100},0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"VLOOKUP(Tekst!H70,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Egne aksjer"},{"$f":"SUM(InngåendeBalanse!B71:M71)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H71,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Private uttak"},{"$f":"SUM(InngåendeBalanse!B72:M72)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H72,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Private skatter"},{"$f":"SUM(InngåendeBalanse!B73:M73)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H73,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Overkursfond"},{"$f":"SUM(InngåendeBalanse!B74:M74)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H74,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Fond for vurderingsforskjeller"},{"$f":"SUM(InngåendeBalanse!B75:M75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H75,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Annen egenkapital"},{"$f":"SUM(InngåendeBalanse!B76:M76)","v":900},0,0,0,0,0,0,0,0,0,0,0,0,1]
[{"$f":"VLOOKUP(Tekst!H76,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Opptjent egenkapital"},{"$f":"SUM(InngåendeBalanse!B77:M77)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H77,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Årets resultat"},{"$f":"SUM(InngåendeBalanse!B78:M78)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H78,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Pensjonsforpliktelser"},{"$f":"SUM(InngåendeBalanse!B79:M79)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H79,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Utsatt skatt"},{"$f":"SUM(InngåendeBalanse!B80:M80)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H80,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Uopptjent inntekt"},{"$f":"SUM(InngåendeBalanse!B81:M81)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H81,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre avsetninger for forpliktelser"},{"$f":"SUM(InngåendeBalanse!B82:M82)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H82,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Konvertible lån langsiktig"},{"$f":"SUM(InngåendeBalanse!B83:M83)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H83,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Obligasjonslån"},{"$f":"SUM(InngåendeBalanse!B84:M84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H84,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Gjeld til kredittinstitusjoner"},{"$f":"SUM(InngåendeBalanse!B85:M85)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H85,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Pantelån"},{"$f":"SUM(InngåendeBalanse!B86:M86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H86,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Diverse langsiktig gjeld"},{"$f":"SUM(InngåendeBalanse!B87:M87)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H87,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Regnskapsmessig leasinggjeld"},{"$f":"SUM(InngåendeBalanse!B88:M88)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H88,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Nye låneopptak"},{"$f":"SUM(InngåendeBalanse!B89:M89)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H89,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Konvertible lån kortsiktig"},{"$f":"SUM(InngåendeBalanse!B90:M90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H90,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Sertifikatlån"},{"$f":"SUM(InngåendeBalanse!B91:M91)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H91,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre kortsiktige lån"},{"$f":"SUM(InngåendeBalanse!B92:M92)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H92,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Byggelån"},{"$f":"SUM(InngåendeBalanse!B93:M93)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H93,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kassekreditt (aut.)"},{"$f":"SUM(InngåendeBalanse!B94:M94)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H94,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Leverandørgjeld"},{"$f":"SUM(InngåendeBalanse!B95:M95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(B72=0,SUM(C72:N72)=0),0,1)","v":0}]
[{"$f":"VLOOKUP(Tekst!H95,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Leverandørgjeld til selskap i samme konsern"},{"$f":"SUM(InngåendeBalanse!B96:M96)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H96,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Betalbar skatt, ikke utlignet"},{"$f":"SUM(InngåendeBalanse!B97:M97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H97,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Betalbar skatt, utlignet"},{"$f":"SUM(InngåendeBalanse!B98:M98)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H98,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Refusjons- og forhåndsskatt"},{"$f":"SUM(InngåendeBalanse!B99:M99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H99,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Diverse skatt"},{"$f":"SUM(InngåendeBalanse!B100:M100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H100,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Skyldig skattetrekk"},{"$f":"SUM(InngåendeBalanse!B101:M101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H101,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påleggstrekk"},{"$f":"SUM(InngåendeBalanse!B102:M102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H102,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Bidragstrekk"},{"$f":"SUM(InngåendeBalanse!B103:M103)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H103,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Trygdetrekk"},{"$f":"SUM(InngåendeBalanse!B104:M104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H104,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forsikringstrekk"},{"$f":"SUM(InngåendeBalanse!B105:M105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H105,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Trukket fagforeningskontingent"},{"$f":"SUM(InngåendeBalanse!B106:M106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H106,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Oppgjørskonto merverdiavgift (aut.)"},{"$f":"SUM(InngåendeBalanse!B107:M107)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H107,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Skyldig arbeidsgiveravgift (aut.)"},{"$f":"SUM(InngåendeBalanse!B108:M108)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H108,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påløpt arbeidsgiveravgift feriepenger"},{"$f":"SUM(InngåendeBalanse!B109:M109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H109,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Avsatt utbytte"},{"$f":"SUM(InngåendeBalanse!B110:M110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H110,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskudd fra kunder (aut.)"},{"$f":"SUM(InngåendeBalanse!B111:M111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H111,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Gjeld til ansatte og aksjonærer"},{"$f":"SUM(InngåendeBalanse!B112:M112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H112,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Gjeld til selskap i samme konsern"},{"$f":"SUM(InngåendeBalanse!B113:M113)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H113,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Skyldig lønn"},{"$f":"SUM(InngåendeBalanse!B114:M114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H114,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Feriepenger"},{"$f":"SUM(InngåendeBalanse!B115:M115)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H115,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påløpte renter"},{"$f":"SUM(InngåendeBalanse!B116:M116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H116,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Påløpte kostnader og forskuddsbetalte inntekter"},{"$f":"SUM(InngåendeBalanse!B117:M117)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H117,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Periodiseringer (aut.)"},{"$f":"SUM(InngåendeBalanse!B118:M118)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,0]
[{"$f":"VLOOKUP(Tekst!H118,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Diverse kortsiktig gjeld"},{"$f":"SUM(InngåendeBalanse!B119:M119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"Avskrivninger","index":12,"n_rows":36,"n_cols":14,"rows_kept":36,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",B1048572),FIND(\"]\",CELL(\"filename\",B1048572))+1,255)","v":"Avskrivninger"}]
[{"$f":"VLOOKUP(Tekst!H161,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"AVSKRIVNINGER ANLEGGSMIDLER"}]
[{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B$38","v":"Feb"},{"$f":"Hjelpeark!C$38","v":"Mar"},{"$f":"Hjelpeark!D$38","v":"Apr"},{"$f":"Hjelpeark!E$38","v":"Mai"},{"$f":"Hjelpeark!F$38","v":"Jun"},{"$f":"Hjelpeark!G$38","v":"Jul"},{"$f":"Hjelpeark!H$38","v":"Aug"},{"$f":"Hjelpeark!I$38","v":"Sep"},{"$f":"Hjelpeark!J$38","v":"Okt"},{"$f":"Hjelpeark!K$38","v":"Nov"},{"$f":"Hjelpeark!L$38","v":"Des"},"Sum"]
[{"$f":"VLOOKUP(Tekst!H5,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskning og utvikling"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B6:M6)","v":0}]
[{"$f":"VLOOKUP(Tekst!H6,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Konsesjoner"},0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B7:M7)","v":0}]
[{"$f":"VLOOKUP(Tekst!H7,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Patenter"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H8,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Lisenser"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H9,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Varemerker"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H10,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Utsatt skattefordel"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H11,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Goodwill"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H12,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Div. immatrielle anleggsmidler"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H13,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Bygninger"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H14,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Bygningsmessige anlegg"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H15,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Anlegg under utførelse"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H16,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Jord- og skogbrukseiendommer"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H17,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Estimerte avskrivninger"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H18,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Programvare/datautstyr"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H19,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Maskiner og anlegg"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H20,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Div. utstyr for maskinpark"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H21,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Leasede Maskiner"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H22,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Biler"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H23,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre transportmidler"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H24,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Diverse anleggsmidler"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H25,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Inventar"},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H26,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Verktøy mv."},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H27,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kontormaskiner"},0,0,0,0,0,0,0,0,0,0,0,0,0]
["SUM AVSKRIVNINGER",{"$f":"SUM(B6:B28)","v":0},{"$f":"SUM(C6:C28)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N6:N28)","v":0}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"Investering","index":13,"n_rows":97,"n_cols":15,"rows_kept":97,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",B1048572),FIND(\"]\",CELL(\"filename\",B1048572))+1,255)","v":"Investering"}]
[{"$f":"VLOOKUP(Tekst!H162,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"INVESTERINGER ANLEGGSMIDLER"}]
[{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[null,"IB",{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B$38","v":"Feb"},{"$f":"Hjelpeark!C$38","v":"Mar"},{"$f":"Hjelpeark!D$38","v":"Apr"},{"$f":"Hjelpeark!E$38","v":"Mai"},{"$f":"Hjelpeark!F$38","v":"Jun"},{"$f":"Hjelpeark!G$38","v":"Jul"},{"$f":"Hjelpeark!H$38","v":"Aug"},{"$f":"Hjelpeark!I$38","v":"Sep"},{"$f":"Hjelpeark!J$38","v":"Okt"},{"$f":"Hjelpeark!K$38","v":"Nov"},{"$f":"Hjelpeark!L$38","v":"Des"},"Avgift"]
[{"$f":"VLOOKUP(Tekst!H5,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Forskning og utvikling"},{"$f":"SUM(InngåendeBalanse!B6:M6)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H6,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Konsesjoner"},{"$f":"SUM(InngåendeBalanse!B7:M7)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H7,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Patenter"},{"$f":"SUM(InngåendeBalanse!B8:M8)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H8,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Lisenser"},{"$f":"SUM(InngåendeBalanse!B9:M9)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H9,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Varemerker"},{"$f":"SUM(InngåendeBalanse!B10:M10)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H10,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Utsatt skattefordel"},{"$f":"SUM(InngåendeBalanse!B11:M11)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H11,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Goodwill"},{"$f":"SUM(InngåendeBalanse!B12:M12)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H12,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Div. immatrielle anleggsmidler"},{"$f":"SUM(InngåendeBalanse!B13:M13)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H13,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Bygninger"},{"$f":"SUM(InngåendeBalanse!B14:M14)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H14,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Bygningsmessige anlegg"},{"$f":"SUM(InngåendeBalanse!B15:M15)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H15,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Anlegg under utførelse"},{"$f":"SUM(InngåendeBalanse!B16:M16)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H16,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Jord- og skogbrukseiendommer"},{"$f":"SUM(InngåendeBalanse!B17:M17)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H17,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Estimerte avskrivninger"},{"$f":"SUM(InngåendeBalanse!B18:M18)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H18,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Programvare/datautstyr"},{"$f":"SUM(InngåendeBalanse!B19:M19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H19,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Maskiner og anlegg"},{"$f":"SUM(InngåendeBalanse!B20:M20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H20,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Div. utstyr for maskinpark"},{"$f":"SUM(InngåendeBalanse!B21:M21)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H21,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Leasede Maskiner"},{"$f":"SUM(InngåendeBalanse!B22:M22)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H22,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Biler"},{"$f":"SUM(InngåendeBalanse!B23:M23)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H23,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Andre transportmidler"},{"$f":"SUM(InngåendeBalanse!B24:M24)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H24,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Diverse anleggsmidler"},{"$f":"SUM(InngåendeBalanse!B25:M25)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H25,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Inventar"},{"$f":"SUM(InngåendeBalanse!B26:M26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H26,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Verktøy mv."},{"$f":"SUM(InngåendeBalanse!B27:M27)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H27,Tekst!$A$5:$C$402,Hjelpeark!$B$3)","v":"Kontormaskiner"},{"$f":"SUM(InngåendeBalanse!B28:M28)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
["SUM",{"$f":"SUM(B6:B28)","v":0},{"$f":"SUM(C6:C28)","v":0},{"$f":"SUM(D6:D28)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H163,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SALG ANLEGGSMIDLER"}]
[{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"},null,null,null,null,{"$f":"VLOOKUP(Tekst!H203,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":" 2020"}]
[null,null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B$38","v":"Feb"},{"$f":"Hjelpeark!C$38","v":"Mar"},{"$f":"Hjelpeark!D$38","v":"Apr"},{"$f":"Hjelpeark!E$38","v":"Mai"},{"$f":"Hjelpeark!F$38","v":"Jun"},{"$f":"Hjelpeark!G$38","v":"Jul"},{"$f":"Hjelpeark!H$38","v":"Aug"},{"$f":"Hjelpeark!I$38","v":"Sep"},{"$f":"Hjelpeark!J$38","v":"Okt"},{"$f":"Hjelpeark!K$38","v":"Nov"},{"$f":"Hjelpeark!L$38","v":"Des"}]
[{"$f":"A6","v":"Forskning og utvikling"},null,0,0,0,0,0,0,0,0,0,0,0,0]
["Konsesjoner",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Patenter",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Lisenser",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Varemerker",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Utsatt skattefordel",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Goodwill",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Div. immatrielle anleggsmidler",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Bygninger",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Bygningsmessige anlegg",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Anlegg under utførelse",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Jord- og skogbrukseiendommer",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Estimerte avskrivninger",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Programvare/datautstyr",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Maskiner og anlegg",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Div. utstyr for maskinpark",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Leasede Maskiner",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Biler",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Andre transportmidler",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Diverse anleggsmidler",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Inventar",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Verktøy mv.",null,0,0,0,0,0,0,0,0,0,0,0,0]
["Kontormaskiner",null,0,0,0,0,0,0,0,0,0,0,0,0]
["SUM",null,{"$f":"SUM(C34:C56)","v":0},{"$f":"SUM(D34:D56)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"Oppsett!$C$5","v":0},null,null,null,null,null,null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"Periodiseringer","index":14,"n_rows":40,"n_cols":14,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",B1048572),FIND(\"]\",CELL(\"filename\",B1048572))+1,255)","v":"Periodiseringer"}]
[{"$f":"VLOOKUP(Tekst!H169,Tekst!$A$5:$G$402,Hjelpeark!$B$3,FALSE)","v":"PERIODISERINGER"}]
[{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$158:$G$175,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B$38","v":"Feb"},{"$f":"Hjelpeark!C$38","v":"Mar"},{"$f":"Hjelpeark!D$38","v":"Apr"},{"$f":"Hjelpeark!E$38","v":"Mai"},{"$f":"Hjelpeark!F$38","v":"Jun"},{"$f":"Hjelpeark!G$38","v":"Jul"},{"$f":"Hjelpeark!H$38","v":"Aug"},{"$f":"Hjelpeark!I$38","v":"Sep"},{"$f":"Hjelpeark!J$38","v":"Okt"},{"$f":"Hjelpeark!K$38","v":"Nov"},{"$f":"Hjelpeark!L$38","v":"Des"},"Sum"]
["Periodisering 1",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B6:M6)","v":0}]
["Periodisering 2",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 3",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 4",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 5",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 6",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 7",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B12:M12)","v":0}]
["Periodisering 8",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 9",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 10",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 11",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 12",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 13",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 14",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 15",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 16",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 17",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 18",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 19",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 20",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 21",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 22",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 23",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 24",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 25",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 26",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 27",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 28",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 29",0,0,0,0,0,0,0,0,0,0,0,0,0]
["Periodisering 30",0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B35:M35)","v":0}]
["SUM PERIODISERINGER",{"$f":"SUM(B6:B35)","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(N6:N35)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"Oppsett","index":15,"n_rows":39,"n_cols":8,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XEW1048572),FIND(\"]\",CELL(\"filename\",XEW1048572))+1,255)","v":"Oppsett"}]
[null,{"$f":"VLOOKUP(Tekst!H167,Tekst!A5:G188,Hjelpeark!$B$3)","v":"OPPLYSNINGER OG OPPSETT"}]
[]
[]
[null,"Firmanavn   :"]
[null,"Budsjettår   :",2020]
[]
[]
[]
[]
[]
[null,null,null,null,"Inv.avg."]
[null,null," Momsgruppe 1  ",0.25,0]
[null,null," Momsgruppe 2  ",0.15,0]
[null,null," Momsgruppe 3  ",0.08,0]
[]
[]
[]
[null,null," Kredittdager kunder  ",30]
[null,null," Kredittdager leverandører  ",30]
[null,null," Kr.d. Kostnadsleverandører  ",30]
[]
[]
[]
[null,null," Prosentsats arbeidsgiveravgift  ",0.14099999999999999]
[null,null," Prosentsats feriepenger ",0.12]
[]
[]
[]
[]
[]
[]
[null,null," Andel ekspansjonsinvesteringer",0]
[null,null," Krav til egenkapital i % av AK ",0.5]
[null,null," Sats bruttofortjeneste ",0]
[null,null," Sats betalbar skatt ",0.22]
[]
[]
[null,null,null,{"$f":"\"     Versjon \"&Versjon!B1","v":"     Versjon 7.3"}]

{"sheet":"Driftskonto","index":16,"n_rows":29,"n_cols":9,"rows_kept":29,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFA5),FIND(\"]\",CELL(\"filename\",XFA5))+1,255)","v":"Driftskonto"}]
[]
["RENTEBEREGNING DRIFTSKONTO"]
[]
[]
[]
[null,"Kassekreditt",null,null,"Innestående"]
[]
[null,"0 - 60 % utnyttelse",0,null,"For beløp inntil kr ",0,0]
[null,"60 - 100 % utnyttelse",0,null,"For beløp over kr ",{"$f":"F9","v":0},0]
[null,"Overtrekk",0]
[null,"Provisjon av limit",0]
[]
[]
[]
[null,null,null,null,"IB",0]
[null,null,null,null,"Endring:"]
[null,null,null,null,{"$f":"Resultat!D5","v":"Jan"},0]
[null,null,null,null,{"$f":"Resultat!E5","v":"Feb"},0]
[null,null,null,null,{"$f":"Resultat!F5","v":"Mar"},0]
[null,null,null,null,{"$f":"Resultat!G5","v":"Apr"},0]
[null,null,null,null,{"$f":"Resultat!H5","v":"Mai"},0]
[null,null,null,null,{"$f":"Resultat!I5","v":"Jun"},0]
[null,null,null,null,{"$f":"Resultat!J5","v":"Jul"},0]
[null,null,null,null,{"$f":"Resultat!K5","v":"Aug"},0]
[null,null,null,null,{"$f":"Resultat!L5","v":"Sep"},0]
[null,null,null,null,{"$f":"Resultat!M5","v":"Okt"},0]
[null,null,null,null,{"$f":"Resultat!N5","v":"Nov"},0]
[null,null,null,null,{"$f":"Resultat!O5","v":"Des"},0]

{"sheet":"Kontroll","index":17,"n_rows":30,"n_cols":8,"rows_kept":30,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XEZ1048572),FIND(\"]\",CELL(\"filename\",XEZ1048572))+1,255)","v":"Kontroll"}]
[]
[null,"DIVERSE KONTROLLER"]
[]
[]
[null,null,"D","K","Diff"]
[null,"Inngående balanse",{"$f":"SammendragBalanse!C28","v":1000},{"$f":"SammendragBalanse!G28","v":1000},{"$f":"C7-D7","v":0}]
[null,"Utgående balanse",{"$f":"SammendragBalanse!D28","v":1000},{"$f":"SammendragBalanse!H28","v":1000},{"$f":"C8-D8","v":0}]
[]
[]
[]
[null,"Sum eiendeler hele året",{"$f":"SUM(DetaljBalanse!B69:N69)","v":13000}]
[null,"Sum egenkapital/gjeld hele året",{"$f":"SUM(DetaljBalanse!B120:N120)","v":13000}]
[null,"Diff",{"$f":"C12-C13","v":0},null,"IB kunder ikke postert",null,{"$f":"SUM(InngåendeBalanse!B44:M44)+SUM(EndringBalanse!C21:N21)","v":0}]
[null,null,null,null,"IB leverandører ikke postert",null,{"$f":"SUM(InngåendeBalanse!B95:M95)+SUM(EndringBalanse!C72:N72)","v":0}]
[null,null,null,null,"Feriepenger ikke postert",null,{"$f":"SUM(InngåendeBalanse!B115:M115)+SUM(EndringBalanse!C92:N92)","v":0}]
[null,null,null,null,"Skyldig skatt ikke postert",null,{"$f":"SUM(InngåendeBalanse!B98:M98)+SUM(EndringBalanse!C75:N75)","v":0}]
[null,"Likviditetsreserve kont.strømanalyse",{"$f":"Kontantstrøm!C45","v":1000},null,"Skyldig utbytte ikke postert",null,{"$f":"SUM(InngåendeBalanse!B110:M110)+SUM(EndringBalanse!C87:N87)","v":0}]
[null,"Likviditetsreserve balanse",{"$f":"SUM(DetaljBalanse!N65:N66,DetaljBalanse!N68,Driftskonto!F16:F29)-DetaljBalanse!N94","v":1000}]
[null,"Diff",{"$f":"C18-C19","v":0},null,"Avskrivninger resultatbudsjett",null,{"$f":"SUM(SumResultat!B169:M169)","v":0}]
[null,null,null,null,"Avskrivninger balanse",null,{"$f":"SUM(Avskrivninger!B29:M29)","v":0}]
[null,null,null,null,"Diff",null,{"$f":"G20-G21","v":0}]
[]
[null,"Endring kontantstrøm likv. Budsjett",{"$f":"SUM(InngåendeBalanse!B94:M94)-SUM(InngåendeBalanse!B66:M66)+Likviditetsbudsjett!M36","v":0}]
[null,"Endring i kontantstrømanalyse",{"$f":"Kontantstrøm!C39","v":0}]
[null,"Diff",{"$f":"C24-C25","v":0}]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"\"Versjon \"&Versjon","v":"Versjon 7.3"}]

{"sheet":"Resultrapport","index":18,"n_rows":43,"n_cols":7,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XEW6),FIND(\"]\",CELL(\"filename\",XEW6))+1,255)","v":"Resultrapport"}]
[null,{"$f":"VLOOKUP(Tekst!H170,Tekst!$A$5:$G$402,Hjelpeark!$B$3)&\" \"&Oppsett!$C$5","v":"RESULTATBUDSJETT "}]
[null,{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[null,{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[]
[]
[]
[null,{"$f":"VLOOKUP(Tekst!H200,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Salg"},{"$f":"SUM(SumResultat!B5:M6,SumResultat!B48:M49,SumResultat!B91:M92)+Resultat!P38","v":0},1]
[null,{"$f":"VLOOKUP(Tekst!H201,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kjøp"},{"$f":"SUM(SumResultat!B12:M14,SumResultat!B55:M57,SumResultat!B98:M100)+Resultat!P70","v":0},{"$f":"IF($C$8<>0,C9/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H202,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Beholdningsendring"},{"$f":"Resultat!C75","v":0},{"$f":"IF($C$8<>0,C10/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H204,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"BRUTTOFORTJENESTE"},{"$f":"C8-C9+C10","v":0},{"$f":"IF($C$8<>0,C12/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H206,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre inntekter"},{"$f":"SUM(SumResultat!B21:M22,SumResultat!B64:M65,SumResultat!B107:M108)+Resultat!P90","v":0},{"$f":"IF($C$8<>0,C14/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H218,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Lønn og personalkostnader"},{"$f":"Bidragsrapport!C16+Bidragsrapport!C26","v":0},{"$f":"IF($C$8<>0,C16/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H219,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Feriepenger"},{"$f":"Bidragsrapport!C17+Bidragsrapport!C27","v":0},{"$f":"IF($C$8<>0,C17/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H220,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift"},{"$f":"Bidragsrapport!C18+Bidragsrapport!C28","v":0},{"$f":"IF($C$8<>0,C18/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H221,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift feriepenger"},{"$f":"Bidragsrapport!C19+Bidragsrapport!C29","v":0},{"$f":"IF($C$8<>0,C19/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H222,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM FAST LØNN"},{"$f":"SUM(C16:C19)","v":0},{"$f":"IF($C$8<>0,C20/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H224,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Avskrivninger"},{"$f":"SUM(SumResultat!B169:M169)+SumResultat!N169","v":0},{"$f":"IF($C$8<>0,C22/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H225,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre kostnader"},{"$f":"SUM(SumResultat!B37:M39,SumResultat!B80:M82,SumResultat!B123:M125)+Resultat!P230-SumResultat!N169-SUM(SumResultat!N170:N173)+Bidragsrapport!C22","v":0},{"$f":"IF($C$8<>0,C23/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H226,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Tap på fordringer"},{"$f":"SUM(SumResultat!B170:M173)+SUM(SumResultat!N170:N173)","v":0},{"$f":"IF($C$8<>0,C24/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H227,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM FASTE KOSTNADER"},{"$f":"SUM(C22:C24)","v":0},{"$f":"IF($C$8<>0,C25/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H229,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"DRIFTSRESULTAT"},{"$f":"C12+C14-C20-C25","v":0},{"$f":"IF($C$8<>0,C27/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H231,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Renteinntekter"},{"$f":"Resultat!C244","v":0},{"$f":"IF($C$8<>0,C29/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H232,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Rente driftskonto"},{"$f":"Resultat!C248","v":0},{"$f":"IF($C$8<>0,C30/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H233,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Rentekostnader"},{"$f":"Resultat!C260","v":0},{"$f":"IF($C$8<>0,C31/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H234,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"NETTO FINANS"},{"$f":"C29+C30-C31","v":0},{"$f":"IF($C$8<>0,C32/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H236,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Ekstraordinære inntekter"},{"$f":"Resultat!C265","v":0},{"$f":"IF($C$8<>0,C34/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H237,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Ekstraordinære kostnader"},{"$f":"Resultat!C270","v":0},{"$f":"IF($C$8<>0,C35/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H239,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Skattekostnad"},{"$f":"Resultat!C272","v":0},{"$f":"IF($C$8<>0,C37/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H241,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"RESULTAT"},{"$f":"C27+C32+C34-C35-C37","v":0},{"$f":"IF($C$8<>0,C39/$C$8,0)","v":0}]
[]
[]
[]
[null,null,null,"Dato:","2021-12-27"]

{"sheet":"SammendragBalanse","index":19,"n_rows":57,"n_cols":8,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFC9),FIND(\"]\",CELL(\"filename\",XFC9))+1,255)","v":"SammendragBalanse"}]
[]
[]
[null,{"$f":"VLOOKUP(Tekst!H158,Tekst!$A$5:$G$402,Hjelpeark!$B$3)&\" \"&Oppsett!$C$5","v":"BALANSEBUDSJETT "}]
[null,{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[null,{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[]
[null,null,"I.B","U.B",null,null,"I.B","U.B"]
[null,{"$f":"VLOOKUP(Tekst!H121,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Immatrielle eiendeler mv."},{"$f":"SUMIF(InngåendeBalanse!$N$6:$N$68,\"Immatrielle eiendeler\",InngåendeBalanse!$O$6:$O$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!$N$6:$N$68)","v":0},null,{"$f":"VLOOKUP(Tekst!H137,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Innskutt egenkapital"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Innskutt egenkapital\",InngåendeBalanse!$O$70:$O$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!$N$70:$N$119)","v":100}]
[null,{"$f":"VLOOKUP(Tekst!H122,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Tomter, bygninger, eiendom"},{"$f":"SUMIF(InngåendeBalanse!$N$6:$N$68,\"Tomter og bygninger\",InngåendeBalanse!$O$6:$O$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!$N$6:$N$68)","v":0},null,{"$f":"VLOOKUP(Tekst!H138,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Private uttak/skatter"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Private uttak\",InngåendeBalanse!$O$70:$O$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H123,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Tr.sportmidl, inv, maskiner"},{"$f":"SUMIF(InngåendeBalanse!$N$6:$N$68,\"Andre anleggsmidler\",InngåendeBalanse!$O$6:$O$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!$N$6:$N$68)","v":0},null,{"$f":"VLOOKUP(Tekst!H139,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Opptjent egenkapital"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Opptjent egenkapital\",InngåendeBalanse!$O$70:$O$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!$N$70:$N$119)","v":900}]
[null,{"$f":"VLOOKUP(Tekst!H124,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Finansielle anleggsmidler"},{"$f":"SUMIF(InngåendeBalanse!$N$6:$N$68,\"Finansielle anleggsmidler\",InngåendeBalanse!$O$6:$O$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!$N$6:$N$68)","v":0},null,{"$f":"VLOOKUP(Tekst!H140,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM EGENKAPITAL"},{"$f":"SUM(G9:G11)","v":1000},{"$f":"SUM(H9:H11)","v":1000}]
[null,{"$f":"VLOOKUP(Tekst!H125,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM ANLEGGSMIDLER"},{"$f":"SUM(C9:C12)","v":0},{"$f":"SUM(D9:D12)","v":0}]
[null,null,null,null,null,{"$f":"VLOOKUP(Tekst!H142,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Avsetning for forpliktelser"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Avsetning forpliktelser\",InngåendeBalanse!$O$70:$O$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H127,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Varelager og forskudd lev."},{"$f":"SUMIF(InngåendeBalanse!$N$6:$N$68,\"Varelager og forskudd\",InngåendeBalanse!$O$6:$O$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!$N$6:$N$68)","v":0},null,{"$f":"VLOOKUP(Tekst!H143,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Langsiktig gjeld"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Langsiktig gjeld\",InngåendeBalanse!$O$70:$O$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H128,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kundefordringer"},{"$f":"SUMIF(InngåendeBalanse!$N$6:$N$68,\"Kundefordringer\",InngåendeBalanse!$O$6:$O$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!$N$6:$N$68)","v":0},null,{"$f":"VLOOKUP(Tekst!H144,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM LANGSIKTIG GJELD"},{"$f":"SUM(G14:G15)","v":0},{"$f":"SUM(H14:H15)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H129,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Merverdiavg., opptj. Tilsk."},{"$f":"SUMIF(InngåendeBalanse!$N$6:$N$68,\"Avgift til gode\",InngåendeBalanse!$O$6:$O$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!$N$6:$N$68)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H130,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre fordringer"},{"$f":"SUMIF(InngåendeBalanse!$N$6:$N$68,\"Andre fordringer\",InngåendeBalanse!$O$6:$O$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!$N$6:$N$68)","v":0},null,{"$f":"VLOOKUP(Tekst!H145,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kortsiktige lån"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Kortsiktige lån\",InngåendeBalanse!$O$70:$O$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H131,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kortsiktige finansinvest."},{"$f":"SUMIF(InngåendeBalanse!$N$6:$N$68,\"Kortsiktige finansinvesteringer\",InngåendeBalanse!$O$6:$O$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!$N$6:$N$68)","v":0},null,{"$f":"VLOOKUP(Tekst!H146,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kassekreditt"},{"$f":"IF(AND(SUMIF(InngåendeBalanse!$N$70:$N$119,\"Kassekreditt\",InngåendeBalanse!$O$70:$O$119)<0,Hjelpeark!$E$8=TRUE),0,SUMIF(InngåendeBalanse!$N$70:$N$119,\"Kassekreditt\",InngåendeBalanse!$O$70:$O$119))","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H132,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kontanter og bankinnskudd"},{"$f":"SUMIF(InngåendeBalanse!$N$6:$N$68,\"Kontanter bank post\",InngåendeBalanse!$O$6:$O$68)+IF(AND(SUMIF(InngåendeBalanse!$N$70:$N$119,\"Kassekreditt\",InngåendeBalanse!$O$70:$O$119)<0,Hjelpeark!$E$8=TRUE),-SUMIF(InngåendeBalanse!$N$70:$N$119,\"Kassekreditt\",InngåendeBalanse!$O$70:$O$119),0)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!$N$6:$N$68)","v":1000},null,{"$f":"VLOOKUP(Tekst!H147,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Leverandørgjeld"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Leverandørgjeld\",InngåendeBalanse!$O$70:$O$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H133,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM OMLØPSMIDLER"},{"$f":"SUM(C15:C20)","v":1000},{"$f":"SUM(D15:D20)","v":1000},null,{"$f":"VLOOKUP(Tekst!H148,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Skattegjeld"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Skattegjeld\",InngåendeBalanse!$O$70:$O$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,null,null,null,null,{"$f":"VLOOKUP(Tekst!H149,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Skattetrekk og andre trekk"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Skattetrekk\",InngåendeBalanse!$O$70:$O$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,null,null,null,null,{"$f":"VLOOKUP(Tekst!H150,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Skyldige offentlige avg."},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Offentlige avgifter\",InngåendeBalanse!$O$70:$O$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,null,null,null,null,{"$f":"VLOOKUP(Tekst!H151,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Utbytte"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Utbytte\",InngåendeBalanse!$O$70:$O$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,null,null,null,null,{"$f":"VLOOKUP(Tekst!H152,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Annen kortsiktig gjeld"},{"$f":"SUMIF(InngåendeBalanse!$N$70:$N$119,\"Annen kortsiktig gjeld\",InngåendeBalanse!$O$70:$O$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!$N$70:$N$119)","v":0}]
[null,null,null,null,null,{"$f":"VLOOKUP(Tekst!H153,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM KORTSIKTIG GJELD"},{"$f":"SUM(G18:G25)","v":0},{"$f":"SUM(H18:H25)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H135,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM EIENDELER"},{"$f":"C13+C21","v":1000},{"$f":"D13+D21","v":1000},null,{"$f":"VLOOKUP(Tekst!H155,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM GJELD OG EGENKAPITAL"},{"$f":"G12+G16+G26","v":1000},{"$f":"H12+H16+H26","v":1000}]
[]
[]
[null,null,null,null,null,null,"Dato:","2021-12-27"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"Kontantstrøm","index":20,"n_rows":48,"n_cols":6,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XES1048572),FIND(\"]\",CELL(\"filename\",XES1048572))+1,255)","v":"Kontantstrøm"}]
[null,{"$f":"VLOOKUP(Tekst!H172,Tekst!$A$5:$G$402,Hjelpeark!$B$3)&\" \"&Oppsett!$C$5","v":"KONTANTSTRØM "}]
[null,{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[null,{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[]
[]
[null,{"$f":"VLOOKUP(Tekst!H362,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Resultat før ekstraordinære poster"},{"$f":"Resultrapport!C27+Resultrapport!C32-Resultat!P274","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H363,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Ordinære avskrivinger"},{"$f":"Resultrapport!C22-SumResultat!N169","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H364,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Betalbar skatt"},{"$f":"-Resultrapport!C37","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H365,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring kunder"},{"$f":"SammendragBalanse!C16-SammendragBalanse!D16","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H366,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring varebeholdning"},{"$f":"SammendragBalanse!C15-SammendragBalanse!D15","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H367,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring leverandører"},{"$f":"-SammendragBalanse!G20+SammendragBalanse!H20","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H368,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring øvrige omløpsmidler"},{"$f":"(InngåendeBalanse!O65+InngåendeBalanse!O67+InngåendeBalanse!O68+SammendragBalanse!C17)-(DetaljBalanse!N65+DetaljBalanse!N67+DetaljBalanse!N68+SammendragBalanse!D17)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H369,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring div.korts.fordr."},{"$f":"SammendragBalanse!C18-SammendragBalanse!D18","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H370,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring øvrig korts.gjeld"},{"$f":"-SUM(SammendragBalanse!G21:G25)+SUM(SammendragBalanse!H21:H25)-SammendragBalanse!G18+SammendragBalanse!H18","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H372,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"DRIFTENS KONTANTSTRØMBIDRAG 1"},{"$f":"SUM(C7:C15)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H373,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Avdrag langsiktig gjeld"},{"$f":"SUM(EndringBalanse!C60:N65)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H375,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"DRIFTENS KONTANTSTRØMBIDRAG 2"},{"$f":"C17+C18","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H376,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Utbytte/privatuttak"},{"$f":"-SammendragBalanse!G10+SammendragBalanse!H10","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H378,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Tilbakeholdt likviditet fra driften"},{"$f":"C20+C21","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H380,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Erstatningsinvesteringer"},{"$f":"-SUM(Investering!C29:N29)*(100%-Oppsett!D33)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H381,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Salg av anlegg (til salgspris)"},{"$f":"SUM(Investering!C57:N57)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H383,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Nødvendig finansiering av erstatningsinvesteringer"},{"$f":"C25+C26","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H384,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Ekspansjonsinvesteringer"},{"$f":"-SUM(Investering!C29:N29)*Oppsett!D33","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H385,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Ny langsiktig gjeld"},{"$f":"SUM(EndringBalanse!C66:N66)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H386,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Nedgang langsiktige fordringer"},{"$f":"SammendragBalanse!C12-SammendragBalanse!D12","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H388,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Nødvendig selvfinansiering av investeringer"},{"$f":"SUM(C29:C31)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H390,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"ORDINÆR NETTO KONTANTSTRØM"},{"$f":"C23+C28+C33","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H391,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Ny egenkapital/tilbakebetaling av egenkapital"},{"$f":"-SammendragBalanse!G9+SammendragBalanse!H9","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H392,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Ekstraordinære poster"},{"$f":"Resultrapport!C34-Resultrapport!C35","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H394,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"ÅRETS NETTO KONTANTSTRØM"},{"$f":"C35+C36+C37","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H396,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Likv.reserve IB inkl.ubenyttet kassekreditt"},{"$f":"SUM(InngåendeBalanse!B65:M66)+SUM(InngåendeBalanse!B68:M68)+Driftskonto!F16-SUM(InngåendeBalanse!B94:M94)","v":1000}]
[null,{"$f":"VLOOKUP(Tekst!H397,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Interne overføringer innskudd/driftskonto"},{"$f":"SUM(EndringBalanse!C42:N42,EndringBalanse!C45:N45)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H398,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring kassekredittlimit"},{"$f":"SUM(Driftskonto!F18:F29)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H400,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Likviditetsres.UB(inkl.ubenyttet kassekreditt)"},{"$f":"C39+C41+C42+C43","v":1000}]
[]
[]
[null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"Likviditetsbudsjett","index":21,"n_rows":47,"n_cols":14,"rows_kept":47,"cut":false,"hidden":false,"merged":[]}
[{"$f":"MID(CELL(\"filename\",XES1048572),FIND(\"]\",CELL(\"filename\",XES1048572))+1,255)","v":"Likviditetsbudsjett"}]
[{"$f":"VLOOKUP(Tekst!H168,Tekst!A6:G402,Hjelpeark!$B$3)&\" \"&Oppsett!$C$5","v":"LIKVIDITETSBUDSJETT "}]
[{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[null,{"$f":"Hjelpeark!A38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"},"SUM"]
[{"$f":"VLOOKUP(Tekst!H245,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Innbetaling kunder"},{"$f":"Kredittider!B21-EndringBalanse!C21","v":0},{"$f":"Kredittider!C21-EndringBalanse!D21","v":0},{"$f":"Kredittider!D21-EndringBalanse!E21","v":0},{"$f":"Kredittider!E21-EndringBalanse!F21","v":0},{"$f":"Kredittider!F21-EndringBalanse!G21","v":0},{"$f":"Kredittider!G21-EndringBalanse!H21","v":0},{"$f":"Kredittider!H21-EndringBalanse!I21","v":0},{"$f":"Kredittider!I21-EndringBalanse!J21","v":0},{"$f":"Kredittider!J21-EndringBalanse!K21","v":0},{"$f":"Kredittider!K21-EndringBalanse!L21","v":0},{"$f":"Kredittider!L21-EndringBalanse!M21","v":0},{"$f":"Kredittider!M21-EndringBalanse!N21","v":0},{"$f":"SUM(B6:M6)","v":0}]
[{"$f":"VLOOKUP(Tekst!H246,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Tap på fordringer"},{"$f":"-SumResultat!B180","v":0},{"$f":"-SumResultat!C180","v":0},{"$f":"-SumResultat!D180","v":0},{"$f":"-SumResultat!E180","v":0},{"$f":"-SumResultat!F180","v":0},{"$f":"-SumResultat!G180","v":0},{"$f":"-SumResultat!H180","v":0},{"$f":"-SumResultat!I180","v":0},{"$f":"-SumResultat!J180","v":0},{"$f":"-SumResultat!K180","v":0},{"$f":"-SumResultat!L180","v":0},{"$f":"-SumResultat!M180","v":0},{"$f":"SUM(B7:M7)","v":0}]
[{"$f":"VLOOKUP(Tekst!H247,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Utbetaling vareleverandører"},{"$f":"-Kredittider!B38+EndringBalanse!C72","v":0},{"$f":"-Kredittider!C38+EndringBalanse!D72","v":0},{"$f":"-Kredittider!D38+EndringBalanse!E72","v":0},{"$f":"-Kredittider!E38+EndringBalanse!F72","v":0},{"$f":"-Kredittider!F38+EndringBalanse!G72","v":0},{"$f":"-Kredittider!G38+EndringBalanse!H72","v":0},{"$f":"-Kredittider!H38+EndringBalanse!I72","v":0},{"$f":"-Kredittider!I38+EndringBalanse!J72","v":0},{"$f":"-Kredittider!J38+EndringBalanse!K72","v":0},{"$f":"-Kredittider!K38+EndringBalanse!L72","v":0},{"$f":"-Kredittider!L38+EndringBalanse!M72","v":0},{"$f":"-Kredittider!M38+EndringBalanse!N72","v":0},0]
[{"$f":"VLOOKUP(Tekst!H248,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Netto kunder/leverandører"},{"$f":"SUM(B6:B8)","v":0},{"$f":"SUM(C6:C8)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H250,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre driftsinntekter"},{"$f":"SumResultat!B137","v":0},{"$f":"SumResultat!C137","v":0},{"$f":"SumResultat!D137","v":0},{"$f":"SumResultat!E137","v":0},{"$f":"SumResultat!F137","v":0},{"$f":"SumResultat!G137","v":0},{"$f":"SumResultat!H137","v":0},{"$f":"SumResultat!I137","v":0},{"$f":"SumResultat!J137","v":0},{"$f":"SumResultat!K137","v":0},{"$f":"SumResultat!L137","v":0},{"$f":"SumResultat!M137","v":0},0]
[{"$f":"VLOOKUP(Tekst!H251,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Lønnskostnader"},{"$f":"-SUM(SumResultat!B143:B145,SumResultat!B152:B154)","v":0},{"$f":"-SUM(SumResultat!C143:C145,SumResultat!C152:C154)","v":0},{"$f":"-SUM(SumResultat!D143:D145,SumResultat!D152:D154)","v":0},{"$f":"-SUM(SumResultat!E143:E145,SumResultat!E152:E154)","v":0},{"$f":"-SUM(SumResultat!F143:F145,SumResultat!F152:F154)","v":0},{"$f":"-SUM(SumResultat!G143:G145,SumResultat!G152:G154)","v":0},{"$f":"-SUM(SumResultat!H143:H145,SumResultat!H152:H154)","v":0},{"$f":"-SUM(SumResultat!I143:I145,SumResultat!I152:I154)","v":0},{"$f":"-SUM(SumResultat!J143:J145,SumResultat!J152:J154)","v":0},{"$f":"-SUM(SumResultat!K143:K145,SumResultat!K152:K154)","v":0},{"$f":"-SUM(SumResultat!L143:L145,SumResultat!L152:L154)","v":0},{"$f":"-SUM(SumResultat!M143:M145,SumResultat!M152:M154)","v":0},0]
[{"$f":"VLOOKUP(Tekst!H252,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre kostnader"},{"$f":"-Kredittider!B55","v":0},{"$f":"-Kredittider!C55","v":0},{"$f":"-Kredittider!D55","v":0},{"$f":"-Kredittider!E55","v":0},{"$f":"-Kredittider!F55","v":0},{"$f":"-Kredittider!G55","v":0},{"$f":"-Kredittider!H55","v":0},{"$f":"-Kredittider!I55","v":0},{"$f":"-Kredittider!J55","v":0},{"$f":"-Kredittider!K55","v":0},{"$f":"-Kredittider!L55","v":0},{"$f":"-Kredittider!M55","v":0},0]
[{"$f":"VLOOKUP(Tekst!H253,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Moms tollkassereren"},{"$f":"-Moms!B58","v":0},{"$f":"-Moms!C58","v":0},{"$f":"-Moms!D58","v":0},{"$f":"-Moms!E58","v":0},{"$f":"-Moms!F58","v":0},{"$f":"-Moms!G58","v":0},{"$f":"-Moms!H58","v":0},{"$f":"-Moms!I58","v":0},{"$f":"-Moms!J58","v":0},{"$f":"-Moms!K58","v":0},{"$f":"-Moms!L58","v":0},{"$f":"-Moms!M58","v":0},0]
[{"$f":"VLOOKUP(Tekst!H254,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Moms"},{"$f":"Moms!B73","v":0},{"$f":"Moms!C73","v":0},{"$f":"Moms!D73","v":0},{"$f":"Moms!E73","v":0},{"$f":"Moms!F73","v":0},{"$f":"Moms!G73","v":0},{"$f":"Moms!H73","v":0},{"$f":"Moms!I73","v":0},{"$f":"Moms!J73","v":0},{"$f":"Moms!K73","v":0},{"$f":"Moms!L73","v":0},{"$f":"Moms!M73","v":0},0]
[{"$f":"VLOOKUP(Tekst!H255,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift"},{"$f":"-SumResultat!B162","v":0},{"$f":"-SumResultat!C162","v":0},{"$f":"-SumResultat!D162","v":0},{"$f":"-SumResultat!E162","v":0},{"$f":"-SumResultat!F162","v":0},{"$f":"-SumResultat!G162","v":0},{"$f":"-SumResultat!H162","v":0},{"$f":"-SumResultat!I162","v":0},{"$f":"-SumResultat!J162","v":0},{"$f":"-SumResultat!K162","v":0},{"$f":"-SumResultat!L162","v":0},{"$f":"-SumResultat!M162","v":0},0]
[{"$f":"VLOOKUP(Tekst!H256,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Netto finansposter"},{"$f":"Resultat!D244-Resultat!D260","v":0},{"$f":"Resultat!E244-Resultat!E260","v":0},{"$f":"Resultat!F244-Resultat!F260","v":0},{"$f":"Resultat!G244-Resultat!G260","v":0},{"$f":"Resultat!H244-Resultat!H260","v":0},{"$f":"Resultat!I244-Resultat!I260","v":0},{"$f":"Resultat!J244-Resultat!J260","v":0},{"$f":"Resultat!K244-Resultat!K260","v":0},{"$f":"Resultat!L244-Resultat!L260","v":0},{"$f":"Resultat!M244-Resultat!M260","v":0},{"$f":"Resultat!N244-Resultat!N260","v":0},{"$f":"Resultat!O244-Resultat!O260","v":0},0]
[{"$f":"VLOOKUP(Tekst!H257,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Netto ekstraordinære"},{"$f":"Resultat!D265-Resultat!D270","v":0},{"$f":"Resultat!E265-Resultat!E270","v":0},{"$f":"Resultat!F265-Resultat!F270","v":0},{"$f":"Resultat!G265-Resultat!G270","v":0},{"$f":"Resultat!H265-Resultat!H270","v":0},{"$f":"Resultat!I265-Resultat!I270","v":0},{"$f":"Resultat!J265-Resultat!J270","v":0},{"$f":"Resultat!K265-Resultat!K270","v":0},{"$f":"Resultat!L265-Resultat!L270","v":0},{"$f":"Resultat!M265-Resultat!M270","v":0},{"$f":"Resultat!N265-Resultat!N270","v":0},{"$f":"Resultat!O265-Resultat!O270","v":0},0]
[{"$f":"VLOOKUP(Tekst!H258,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Periodiseringer"},{"$f":"-Periodiseringer!B36","v":0},{"$f":"-Periodiseringer!C36","v":0},{"$f":"-Periodiseringer!D36","v":0},{"$f":"-Periodiseringer!E36","v":0},{"$f":"-Periodiseringer!F36","v":0},{"$f":"-Periodiseringer!G36","v":0},{"$f":"-Periodiseringer!H36","v":0},{"$f":"-Periodiseringer!I36","v":0},{"$f":"-Periodiseringer!J36","v":0},{"$f":"-Periodiseringer!K36","v":0},{"$f":"-Periodiseringer!L36","v":0},{"$f":"-Periodiseringer!M36","v":0},0]
[{"$f":"VLOOKUP(Tekst!H259,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring anleggsmidler"},{"$f":"-SUM(EndringBalanse!C6:C15)","v":0},{"$f":"-SUM(EndringBalanse!D6:D15)","v":0},{"$f":"-SUM(EndringBalanse!E6:E15)","v":0},{"$f":"-SUM(EndringBalanse!F6:F15)","v":0},{"$f":"-SUM(EndringBalanse!G6:G15)","v":0},{"$f":"-SUM(EndringBalanse!H6:H15)","v":0},{"$f":"-SUM(EndringBalanse!I6:I15)","v":0},{"$f":"-SUM(EndringBalanse!J6:J15)","v":0},{"$f":"-SUM(EndringBalanse!K6:K15)","v":0},{"$f":"-SUM(EndringBalanse!L6:L15)","v":0},{"$f":"-SUM(EndringBalanse!M6:M15)","v":0},{"$f":"-SUM(EndringBalanse!N6:N15)","v":0},0]
[{"$f":"VLOOKUP(Tekst!H260,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring omløpsmidler"},{"$f":"-SUM(EndringBalanse!C18:C20,EndringBalanse!C22:C24,EndringBalanse!C26:C45)","v":0},{"$f":"-SUM(EndringBalanse!D18:D20,EndringBalanse!D22:D24,EndringBalanse!D26:D45)","v":0},{"$f":"-SUM(EndringBalanse!E18:E20,EndringBalanse!E22:E24,EndringBalanse!E26:E45)","v":0},{"$f":"-SUM(EndringBalanse!F18:F20,EndringBalanse!F22:F24,EndringBalanse!F26:F45)","v":0},{"$f":"-SUM(EndringBalanse!G18:G20,EndringBalanse!G22:G24,EndringBalanse!G26:G45)","v":0},{"$f":"-SUM(EndringBalanse!H18:H20,EndringBalanse!H22:H24,EndringBalanse!H26:H45)","v":0},{"$f":"-SUM(EndringBalanse!I18:I20,EndringBalanse!I22:I24,EndringBalanse!I26:I45)","v":0},{"$f":"-SUM(EndringBalanse!J18:J20,EndringBalanse!J22:J24,EndringBalanse!J26:J45)","v":0},{"$f":"-SUM(EndringBalanse!K18:K20,EndringBalanse!K22:K24,EndringBalanse!K26:K45)","v":0},{"$f":"-SUM(EndringBalanse!L18:L20,EndringBalanse!L22:L24,EndringBalanse!L26:L45)","v":0},{"$f":"-SUM(EndringBalanse!M18:M20,EndringBalanse!M22:M24,EndringBalanse!M26:M45)","v":0},{"$f":"-SUM(EndringBalanse!N18:N20,EndringBalanse!N22:N24,EndringBalanse!N26:N45)","v":0},0]
[{"$f":"VLOOKUP(Tekst!H261,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring egenkapital"},{"$f":"SUM(EndringBalanse!C47:C53)","v":0},{"$f":"SUM(EndringBalanse!D47:D53)","v":0},{"$f":"SUM(EndringBalanse!E47:E53)","v":0},{"$f":"SUM(EndringBalanse!F47:F53)","v":0},{"$f":"SUM(EndringBalanse!G47:G53)","v":0},{"$f":"SUM(EndringBalanse!H47:H53)","v":0},{"$f":"SUM(EndringBalanse!I47:I53)","v":0},{"$f":"SUM(EndringBalanse!J47:J53)","v":0},{"$f":"SUM(EndringBalanse!K47:K53)","v":0},{"$f":"SUM(EndringBalanse!L47:L53)","v":0},{"$f":"SUM(EndringBalanse!M47:M53)","v":0},{"$f":"SUM(EndringBalanse!N47:N53)","v":0},0]
[{"$f":"VLOOKUP(Tekst!H262,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Endring kortskiktig gjeld"},{"$f":"SUM(EndringBalanse!C67:C70,EndringBalanse!C73:C83,EndringBalanse!C86:C87,EndringBalanse!C89:C94,EndringBalanse!C96)","v":0},{"$f":"SUM(EndringBalanse!D67:D70,EndringBalanse!D73:D83,EndringBalanse!D86:D87,EndringBalanse!D89:D94,EndringBalanse!D96)","v":0},{"$f":"SUM(EndringBalanse!E67:E70,EndringBalanse!E73:E83,EndringBalanse!E86:E87,EndringBalanse!E89:E94,EndringBalanse!E96)","v":0},{"$f":"SUM(EndringBalanse!F67:F70,EndringBalanse!F73:F83,EndringBalanse!F86:F87,EndringBalanse!F89:F94,EndringBalanse!F96)","v":0},{"$f":"SUM(EndringBalanse!G67:G70,EndringBalanse!G73:G83,EndringBalanse!G86:G87,EndringBalanse!G89:G94,EndringBalanse!G96)","v":0},{"$f":"SUM(EndringBalanse!H67:H70,EndringBalanse!H73:H83,EndringBalanse!H86:H87,EndringBalanse!H89:H94,EndringBalanse!H96)","v":0},{"$f":"SUM(EndringBalanse!I67:I70,EndringBalanse!I73:I83,EndringBalanse!I86:I87,EndringBalanse!I89:I94,EndringBalanse!I96)","v":0},{"$f":"SUM(EndringBalanse!J67:J70,EndringBalanse!J73:J83,EndringBalanse!J86:J87,EndringBalanse!J89:J94,EndringBalanse!J96)","v":0},{"$f":"SUM(EndringBalanse!K67:K70,EndringBalanse!K73:K83,EndringBalanse!K86:K87,EndringBalanse!K89:K94,EndringBalanse!K96)","v":0},{"$f":"SUM(EndringBalanse!L67:L70,EndringBalanse!L73:L83,EndringBalanse!L86:L87,EndringBalanse!L89:L94,EndringBalanse!L96)","v":0},{"$f":"SUM(EndringBalanse!M67:M70,EndringBalanse!M73:M83,EndringBalanse!M86:M87,EndringBalanse!M89:M94,EndringBalanse!M96)","v":0},{"$f":"SUM(EndringBalanse!N67:N70,EndringBalanse!N73:N83,EndringBalanse!N86:N87,EndringBalanse!N89:N94,EndringBalanse!N96)","v":0},0]
[{"$f":"VLOOKUP(Tekst!H263,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"TILFØRT FRA DRIFTEN"},{"$f":"B9+SUM(B11:B23)","v":0},{"$f":"C9+SUM(C11:C23)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H265,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Sum investeringer"},{"$f":"-AndreSummer!B45","v":0},{"$f":"-AndreSummer!C45","v":0},{"$f":"-AndreSummer!D45","v":0},{"$f":"-AndreSummer!E45","v":0},{"$f":"-AndreSummer!F45","v":0},{"$f":"-AndreSummer!G45","v":0},{"$f":"-AndreSummer!H45","v":0},{"$f":"-AndreSummer!I45","v":0},{"$f":"-AndreSummer!J45","v":0},{"$f":"-AndreSummer!K45","v":0},{"$f":"-AndreSummer!L45","v":0},{"$f":"-AndreSummer!M45","v":0},0]
[{"$f":"VLOOKUP(Tekst!H266,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Salg anleggsmidler"},{"$f":"Investering!C57","v":0},{"$f":"Investering!D57","v":0},{"$f":"Investering!E57","v":0},{"$f":"Investering!F57","v":0},{"$f":"Investering!G57","v":0},{"$f":"Investering!H57","v":0},{"$f":"Investering!I57","v":0},{"$f":"Investering!J57","v":0},{"$f":"Investering!K57","v":0},{"$f":"Investering!L57","v":0},{"$f":"Investering!M57","v":0},{"$f":"Investering!N57","v":0},0]
[{"$f":"VLOOKUP(Tekst!H267,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Avdrag langs.gjeld"},{"$f":"SUM(EndringBalanse!C60:C65)","v":0},{"$f":"SUM(EndringBalanse!D60:D65)","v":0},{"$f":"SUM(EndringBalanse!E60:E65)","v":0},{"$f":"SUM(EndringBalanse!F60:F65)","v":0},{"$f":"SUM(EndringBalanse!G60:G65)","v":0},{"$f":"SUM(EndringBalanse!H60:H65)","v":0},{"$f":"SUM(EndringBalanse!I60:I65)","v":0},{"$f":"SUM(EndringBalanse!J60:J65)","v":0},{"$f":"SUM(EndringBalanse!K60:K65)","v":0},{"$f":"SUM(EndringBalanse!L60:L65)","v":0},{"$f":"SUM(EndringBalanse!M60:M65)","v":0},{"$f":"SUM(EndringBalanse!N60:N65)","v":0},0]
[{"$f":"VLOOKUP(Tekst!H268,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Nye låneopptak"},{"$f":"EndringBalanse!C66","v":0},{"$f":"EndringBalanse!D66","v":0},{"$f":"EndringBalanse!E66","v":0},{"$f":"EndringBalanse!F66","v":0},{"$f":"EndringBalanse!G66","v":0},{"$f":"EndringBalanse!H66","v":0},{"$f":"EndringBalanse!I66","v":0},{"$f":"EndringBalanse!J66","v":0},{"$f":"EndringBalanse!K66","v":0},{"$f":"EndringBalanse!L66","v":0},{"$f":"EndringBalanse!M66","v":0},{"$f":"EndringBalanse!N66","v":0},0]
[{"$f":"VLOOKUP(Tekst!H269,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"INVEST./FINANSIERING"},{"$f":"SUM(B26:B29)","v":0},{"$f":"SUM(C26:C29)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H271,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"NETTO LIKV.ENDRING"},{"$f":"B24+B30","v":0},{"$f":"C24+C30","v":0},0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H272,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"IB Driftskonto"},{"$f":"-InngåendeBalanse!B94+InngåendeBalanse!B66","v":1000},{"$f":"-InngåendeBalanse!C94+InngåendeBalanse!C66+B36","v":1000},{"$f":"-InngåendeBalanse!D94+InngåendeBalanse!D66+C36","v":1000},{"$f":"-InngåendeBalanse!E94+InngåendeBalanse!E66+D36","v":1000},{"$f":"-InngåendeBalanse!F94+InngåendeBalanse!F66+E36","v":1000},{"$f":"-InngåendeBalanse!G94+InngåendeBalanse!G66+F36","v":1000},{"$f":"-InngåendeBalanse!H94+InngåendeBalanse!H66+G36","v":1000},{"$f":"-InngåendeBalanse!I94+InngåendeBalanse!I66+H36","v":1000},{"$f":"-InngåendeBalanse!J94+InngåendeBalanse!J66+I36","v":1000},{"$f":"-InngåendeBalanse!K94+InngåendeBalanse!K66+J36","v":1000},{"$f":"-InngåendeBalanse!L94+InngåendeBalanse!L66+K36","v":1000},{"$f":"-InngåendeBalanse!M94+InngåendeBalanse!M66+L36","v":1000}]
[{"$f":"VLOOKUP(Tekst!H273,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Rente kassekreditt"},null,null,{"$f":"Beregninger!D30","v":0},null,null,{"$f":"Beregninger!G30","v":0},null,null,{"$f":"Beregninger!J30","v":0},null,null,{"$f":"Beregninger!M30+Beregninger!M35","v":0},0]
[]
[{"$f":"VLOOKUP(Tekst!H275,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"UB DRIFTSKONTO"},{"$f":"B32+B33+B34","v":1000},{"$f":"C32+C33+C34","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[{"$f":"VLOOKUP(Tekst!H276,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kasse,bank"},{"$f":"Beregninger!B13","v":0},{"$f":"Beregninger!C13","v":0},{"$f":"Beregninger!D13","v":0},{"$f":"Beregninger!E13","v":0},{"$f":"Beregninger!F13","v":0},{"$f":"Beregninger!G13","v":0},{"$f":"Beregninger!H13","v":0},{"$f":"Beregninger!I13","v":0},{"$f":"Beregninger!J13","v":0},{"$f":"Beregninger!K13","v":0},{"$f":"Beregninger!L13","v":0},{"$f":"Beregninger!M13","v":0}]
[{"$f":"VLOOKUP(Tekst!H277,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Limit kassekreditt"},{"$f":"Beregninger!B14","v":0},{"$f":"Beregninger!C14","v":0},{"$f":"Beregninger!D14","v":0},{"$f":"Beregninger!E14","v":0},{"$f":"Beregninger!F14","v":0},{"$f":"Beregninger!G14","v":0},{"$f":"Beregninger!H14","v":0},{"$f":"Beregninger!I14","v":0},{"$f":"Beregninger!J14","v":0},{"$f":"Beregninger!K14","v":0},{"$f":"Beregninger!L14","v":0},{"$f":"Beregninger!M14","v":0}]
[]
[{"$f":"VLOOKUP(Tekst!H279,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"LIKVIDITETSRESERVE"},{"$f":"B36+B37+B38","v":1000},{"$f":"C36+C37+C38","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[{"$f":"VLOOKUP(Tekst!H280,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"KRAV TIL LIKV.RESERVE"},0,0,0,0,0,0,0,0,0,0,0,0]
[{"$f":"VLOOKUP(Tekst!H281,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"OVER-/UNDERDEKNING"},{"$f":"B40-B41","v":1000},{"$f":"C40-C41","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dato:","2021-12-27"]

{"sheet":"Nøkkeltall","index":22,"n_rows":64,"n_cols":8,"rows_kept":64,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XEZ1048572),FIND(\"]\",CELL(\"filename\",XEZ1048572))+1,255)","v":"Nøkkeltall"}]
[null,{"$f":"VLOOKUP(Tekst!H171,Tekst!$A$5:$G$402,Hjelpeark!$B$3)&\" \"&Oppsett!$C$5","v":"NØKKELTALL "}]
[null,{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[null,{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[]
[]
[null,{"$f":"VLOOKUP(Tekst!H285,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"DRIFTSMESSIGE FORHOLD"},null,null,{"$f":"VLOOKUP(Tekst!H323,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"DEFINISJONER AV NØKKELTALL:"}]
[]
[null,{"$f":"VLOOKUP(Tekst!H287,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Netto omsetning"},{"$f":"Resultrapport!C8","v":0},null,{"$f":"VLOOKUP(Tekst!H325,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Netto omsetning"}]
[null,{"$f":"VLOOKUP(Tekst!H288,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Bruttofortjeneste kr."},{"$f":"Resultrapport!C12","v":0},null,{"$f":"VLOOKUP(Tekst!H326,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Netto oms. - vareforbruk"}]
[null,{"$f":"VLOOKUP(Tekst!H289,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Bruttofortjeneste %"},{"$f":"IF(C9<>0,C10/C9,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H327,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Bruttofortj./netto omsetning"}]
[null,{"$f":"VLOOKUP(Tekst!H290,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Lønnsandel"},{"$f":"IF(C9<>0,Resultrapport!C20/Nøkkeltall!C9,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H328,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Lønn/netto salg"}]
[null,{"$f":"VLOOKUP(Tekst!H291,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Nullpunktsomsetning"},{"$f":"IF(C9<>0,(Resultrapport!C20+Resultrapport!C25-Resultrapport!C32)/C11,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H329,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Faste kostnader/Bruttofortj.prosent*100"}]
[null,{"$f":"VLOOKUP(Tekst!H292,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Sikkerhetsmargin kr."},{"$f":"IF(C9<>0,C9-C13,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H330,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Netto oms. - nullpunktsoms."}]
[null,{"$f":"VLOOKUP(Tekst!H293,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Sikkerhetsmargin %"},{"$f":"IF(C9<>0,C14/C9,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H331,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Sikkerhetsmargin/netto salg"}]
[]
[null,{"$f":"VLOOKUP(Tekst!H295,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"LIKVIDITET"}]
[]
[null,{"$f":"VLOOKUP(Tekst!H297,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Likviditetsreserve"},{"$f":"(DetaljBalanse!N65+DetaljBalanse!N66+DetaljBalanse!N68-DetaljBalanse!N94)+SUM(Driftskonto!F16:F29)","v":1000},null,{"$f":"VLOOKUP(Tekst!H335,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kasse,bank,postgiro og ubenyttet kassekreditt"}]
[null,{"$f":"VLOOKUP(Tekst!H298,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Likv.res.i %"},{"$f":"IF(C9<>0,C19/C9,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H336,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Likviditetsreserve/netto salg"}]
[null,{"$f":"VLOOKUP(Tekst!H299,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kundenes kr.dager"},{"$f":"IF(C9<>0,(SUM(DetaljBalanse!C44:N44)/12*360)/SUM(SumResultat!B133:M133),0)","v":0},null,{"$f":"VLOOKUP(Tekst!H337,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"(Gjennomsn.debitorer*ant.per.dager)/brutto salg"}]
[null,{"$f":"VLOOKUP(Tekst!H300,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Lev.kredittdager"},{"$f":"IF(AND(C9<>0,SUM(DetaljBalanse!C95:N95)),(SUM(DetaljBalanse!C95:N95)/12*360)/SUM(SumResultat!B134:M134),0)","v":0},null,{"$f":"VLOOKUP(Tekst!H338,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"(Gjennomsn.kreditorer*ant.per.dager)/brutto kjøp"}]
[null,{"$f":"VLOOKUP(Tekst!H301,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Gj.snittlig lagertid"},{"$f":"IF(AND(C9<>0,SUM(DetaljBalanse!C39:N39)),(SUM(DetaljBalanse!C39:N39)/12*360)/(Resultrapport!C9-Resultrapport!C10),0)","v":0},null,{"$f":"VLOOKUP(Tekst!H339,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"(Gjennomsn.lager * ant.per.dager)/vareforbruk"}]
[]
[null,{"$f":"VLOOKUP(Tekst!H303,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"LØNNSOMHET"}]
[]
[null,{"$f":"VLOOKUP(Tekst!H305,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Resultatgrad"},{"$f":"IF(C9<>0,(Resultrapport!C27+Resultrapport!C29)/C9,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H343,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Res.e.finansposter + finanskostn./netto salg"}]
[null,{"$f":"VLOOKUP(Tekst!H306,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kap.omløpshastighet."},{"$f":"IF(AND(C9<>0,(SammendragBalanse!C28+SammendragBalanse!D28)<>0),C9/((SammendragBalanse!C28+SammendragBalanse!D28)/2),0)","v":0},null,{"$f":"VLOOKUP(Tekst!H344,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Netto salg/Gj.sn.kapital"}]
[null,{"$f":"VLOOKUP(Tekst!H307,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Tot.kap.rentabilitet"},{"$f":"IF(C9<>0,C27*C28,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H345,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Resultatgrad * kap. oml¢pshastighet"}]
[null,{"$f":"VLOOKUP(Tekst!H308,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Rentedekningsgraden."},{"$f":"IF(AND(C9<>0,(Resultrapport!C31-Resultrapport!C30)<>0),(Resultrapport!C27+Resultrapport!C29)/(Resultrapport!C31-Resultrapport!C30),0)","v":0},null,{"$f":"VLOOKUP(Tekst!H346,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"(Res.etter finansp.+ gjeldsrenter)/gjeldsrenter"}]
[null,{"$f":"VLOOKUP(Tekst!H309,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Overskuddsprosent"},{"$f":"IF(C9<>0,(Resultrapport!C27+Resultrapport!C32)/C9,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H347,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Res.etter finansp./netto omsetning"}]
[]
[null,{"$f":"VLOOKUP(Tekst!H312,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"FINANSIERINGSSTRUKTUR"}]
[]
[null,{"$f":"VLOOKUP(Tekst!H314,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Arbeidskapital"},{"$f":"SammendragBalanse!D21-SammendragBalanse!H26","v":1000},null,{"$f":"VLOOKUP(Tekst!H352,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Oml.midler-korts.gjeld"}]
[null,{"$f":"VLOOKUP(Tekst!H315,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Langs.lagerfinans"},{"$f":"IF(AND(C9<>0,DetaljBalanse!N39<>0),C35/DetaljBalanse!N39,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H353,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"(Arbeidskapital/varelager)*100"}]
[]
[null,{"$f":"VLOOKUP(Tekst!H317,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SOLIDITET"}]
[]
[null,{"$f":"VLOOKUP(Tekst!H319,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Egenkapitalandelen.."},{"$f":"IF(AND(C9<>0,SammendragBalanse!H28<>0),SammendragBalanse!H12/SammendragBalanse!H28,0)","v":0},null,{"$f":"VLOOKUP(Tekst!H357,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Beskattet og ubeskattet egenkap./totalkapital"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"Bidragsrapport","index":23,"n_rows":57,"n_cols":7,"rows_kept":57,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XES1048572),FIND(\"]\",CELL(\"filename\",XES1048572))+1,255)","v":"Bidragsrapport"}]
[null,{"$f":"VLOOKUP(Tekst!H170,Tekst!$A$5:$G$402,Hjelpeark!$B$3)&\" \"&Oppsett!$C$5","v":"RESULTATBUDSJETT "}]
[null,{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[null,{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[]
[]
[]
[null,{"$f":"VLOOKUP(Tekst!H200,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Salg"},{"$f":"SUM(SumResultat!B5:M6,SumResultat!B48:M49,SumResultat!B91:M92)+Resultat!P38","v":0},1]
[null,{"$f":"VLOOKUP(Tekst!H201,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kjøp"},{"$f":"SUM(SumResultat!B12:M14,SumResultat!B55:M57,SumResultat!B98:M100)+Resultat!P70","v":0},{"$f":"IF($C$8<>0,C9/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H202,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Beholdningsendring"},{"$f":"Resultat!C75","v":0},{"$f":"IF($C$8<>0,C10/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H204,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"BRUTTOFORTJENESTE"},{"$f":"C8-C9+C10","v":0},{"$f":"IF($C$8<>0,C12/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H206,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre inntekter"},{"$f":"SUM(SumResultat!B21:M22,SumResultat!B64:M65,SumResultat!B107:M108)+Resultat!P90","v":0},{"$f":"IF($C$8<>0,C14/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H208,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Variable lønns- og personalkostnader"},{"$f":"SUM(SumResultat!B143:M145)+Resultat!P105-Resultat!P102-Resultat!P103-Resultat!P104","v":0},{"$f":"IF($C$8<>0,C16/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H209,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Feriepenger variabel lønn"},{"$f":"SUM(SumResultat!B148:M148)+Resultat!P102","v":0},{"$f":"IF($C$8<>0,C17/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H210,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift var."},{"$f":"SUM(SumResultat!B147:M147)+Resultat!P103","v":0},{"$f":"IF($C$8<>0,C18/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H211,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift f.p.var."},{"$f":"SUM(SumResultat!B149:M149)+Resultat!P104","v":0},{"$f":"IF($C$8<>0,C19/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H212,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM VARIABEL LØNN"},{"$f":"SUM(C16:C19)","v":0},{"$f":"IF($C$8<>0,C20/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H214,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM VARIABLE KOSTNADER"},{"$f":"SUM(SumResultat!B28:M30,SumResultat!B71:M73,SumResultat!B114:M116)+Resultat!P117","v":0},{"$f":"IF($C$8<>0,C22/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H216,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"DEKNINGSBIDRAG"},{"$f":"C12+C14-C20-C22","v":0},{"$f":"IF($C$8<>0,C24/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H218,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Lønn og personalkostnader"},{"$f":"SUM(SumResultat!B152:M154)+Resultat!P152-Resultat!P149-Resultat!P150-Resultat!P151","v":0},{"$f":"IF($C$8<>0,C26/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H219,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Feriepenger"},{"$f":"SUM(SumResultat!B157:M157)+Resultat!P149","v":0},{"$f":"IF($C$8<>0,C27/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H220,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift"},{"$f":"SUM(SumResultat!B156:M156)+Resultat!P150","v":0},{"$f":"IF($C$8<>0,C28/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H221,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift feriepenger"},{"$f":"SUM(SumResultat!B158:M158)+Resultat!P151","v":0},{"$f":"IF($C$8<>0,C29/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H222,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM FAST LØNN"},{"$f":"SUM(C26:C29)","v":0},{"$f":"IF($C$8<>0,C30/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H224,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Avskrivninger"},{"$f":"SUM(SumResultat!B169:M169)+SumResultat!N169","v":0},{"$f":"IF($C$8<>0,C32/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H225,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre kostnader"},{"$f":"SUM(SumResultat!B37:M39,SumResultat!B80:M82,SumResultat!B123:M125)+Resultat!P230-SumResultat!N169-SUM(SumResultat!N170:N173)","v":0},{"$f":"IF($C$8<>0,C33/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H226,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Tap på fordringer"},{"$f":"SUM(SumResultat!B170:M173)+SUM(SumResultat!N170:N173)","v":0},{"$f":"IF($C$8<>0,C34/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H227,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"SUM FASTE KOSTNADER"},{"$f":"SUM(C32:C34)","v":0},{"$f":"IF($C$8<>0,C35/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H229,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"DRIFTSRESULTAT"},{"$f":"C12+C14-C20-C22-C30-C35","v":0},{"$f":"IF($C$8<>0,C37/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H231,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Renteinntekter"},{"$f":"Resultat!C244","v":0},{"$f":"IF($C$8<>0,C39/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H232,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Rente driftskonto"},{"$f":"Resultat!C248","v":0},{"$f":"IF($C$8<>0,C40/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H233,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Rentekostnader"},{"$f":"Resultat!C260","v":0},{"$f":"IF($C$8<>0,C41/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H234,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"NETTO FINANS"},{"$f":"C39+C40-C41","v":0},{"$f":"IF($C$8<>0,C42/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H236,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Ekstraordinære inntekter"},{"$f":"Resultat!C265","v":0},{"$f":"IF($C$8<>0,C44/$C$8,0)","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H237,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Ekstraordinære kostnader"},{"$f":"Resultat!C270","v":0},{"$f":"IF($C$8<>0,C45/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H239,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Skattekostnad"},{"$f":"Resultat!C272","v":0},{"$f":"IF($C$8<>0,C47/$C$8,0)","v":0}]
[]
[null,{"$f":"VLOOKUP(Tekst!H241,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"RESULTAT"},{"$f":"C37+C42+C44-C45-C47","v":0},{"$f":"IF($C$8<>0,C49/$C$8,0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"DetaljBalanse","index":24,"n_rows":123,"n_cols":16,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",B1048572),FIND(\"]\",CELL(\"filename\",B1048572))+1,255)","v":"DetaljBalanse"}]
[{"$f":"VLOOKUP(Tekst!H159,Tekst!$A$5:$G$402,Hjelpeark!$B$3)&\" \"&Oppsett!$C$5","v":"MÅNEDLIG BALANSEBUDSJETT "}]
[{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$5:$G$402,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[{"$f":"VLOOKUP(Tekst!H174,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"I hele kroner"}]
[null,"I.B",{"$f":"Hjelpeark!A38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"},{"$f":"Hjelpeark!M38","v":0}," Vis"]
[{"$f":"VLOOKUP(Tekst!H5,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Forskning og utvikling"},{"$f":"InngåendeBalanse!B6","v":0},{"$f":"BeregnetBalanse!B4","v":0},{"$f":"BeregnetBalanse!C4","v":0},{"$f":"BeregnetBalanse!D4","v":0},{"$f":"BeregnetBalanse!E4","v":0},{"$f":"BeregnetBalanse!F4","v":0},{"$f":"BeregnetBalanse!G4","v":0},{"$f":"BeregnetBalanse!H4","v":0},{"$f":"BeregnetBalanse!I4","v":0},{"$f":"BeregnetBalanse!J4","v":0},{"$f":"BeregnetBalanse!K4","v":0},{"$f":"BeregnetBalanse!L4","v":0},{"$f":"BeregnetBalanse!M4","v":0},"Immatrielle eiendeler",{"$f":"IF(SUM(B6:N6)=0,0,1)","v":0}]
[{"$f":"VLOOKUP(Tekst!H6,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Konsesjoner"},{"$f":"InngåendeBalanse!B7","v":0},{"$f":"BeregnetBalanse!B5","v":0},{"$f":"BeregnetBalanse!C5","v":0},{"$f":"BeregnetBalanse!D5","v":0},{"$f":"BeregnetBalanse!E5","v":0},{"$f":"BeregnetBalanse!F5","v":0},{"$f":"BeregnetBalanse!G5","v":0},{"$f":"BeregnetBalanse!H5","v":0},{"$f":"BeregnetBalanse!I5","v":0},{"$f":"BeregnetBalanse!J5","v":0},{"$f":"BeregnetBalanse!K5","v":0},{"$f":"BeregnetBalanse!L5","v":0},{"$f":"BeregnetBalanse!M5","v":0},"Immatrielle eiendeler",{"$f":"IF(SUM(B7:N7)=0,0,1)","v":0}]
[{"$f":"VLOOKUP(Tekst!H7,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Patenter"},{"$f":"InngåendeBalanse!B8","v":0},{"$f":"BeregnetBalanse!B6","v":0},{"$f":"BeregnetBalanse!C6","v":0},{"$f":"BeregnetBalanse!D6","v":0},{"$f":"BeregnetBalanse!E6","v":0},{"$f":"BeregnetBalanse!F6","v":0},{"$f":"BeregnetBalanse!G6","v":0},{"$f":"BeregnetBalanse!H6","v":0},{"$f":"BeregnetBalanse!I6","v":0},{"$f":"BeregnetBalanse!J6","v":0},{"$f":"BeregnetBalanse!K6","v":0},{"$f":"BeregnetBalanse!L6","v":0},{"$f":"BeregnetBalanse!M6","v":0},"Immatrielle eiendeler",0]
[{"$f":"VLOOKUP(Tekst!H8,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Lisenser"},{"$f":"InngåendeBalanse!B9","v":0},{"$f":"BeregnetBalanse!B7","v":0},{"$f":"BeregnetBalanse!C7","v":0},{"$f":"BeregnetBalanse!D7","v":0},{"$f":"BeregnetBalanse!E7","v":0},{"$f":"BeregnetBalanse!F7","v":0},{"$f":"BeregnetBalanse!G7","v":0},{"$f":"BeregnetBalanse!H7","v":0},{"$f":"BeregnetBalanse!I7","v":0},{"$f":"BeregnetBalanse!J7","v":0},{"$f":"BeregnetBalanse!K7","v":0},{"$f":"BeregnetBalanse!L7","v":0},{"$f":"BeregnetBalanse!M7","v":0},"Immatrielle eiendeler",0]
[{"$f":"VLOOKUP(Tekst!H9,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Varemerker"},{"$f":"InngåendeBalanse!B10","v":0},{"$f":"BeregnetBalanse!B8","v":0},{"$f":"BeregnetBalanse!C8","v":0},{"$f":"BeregnetBalanse!D8","v":0},{"$f":"BeregnetBalanse!E8","v":0},{"$f":"BeregnetBalanse!F8","v":0},{"$f":"BeregnetBalanse!G8","v":0},{"$f":"BeregnetBalanse!H8","v":0},{"$f":"BeregnetBalanse!I8","v":0},{"$f":"BeregnetBalanse!J8","v":0},{"$f":"BeregnetBalanse!K8","v":0},{"$f":"BeregnetBalanse!L8","v":0},{"$f":"BeregnetBalanse!M8","v":0},"Immatrielle eiendeler",0]
[{"$f":"VLOOKUP(Tekst!H10,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Utsatt skattefordel"},{"$f":"InngåendeBalanse!B11","v":0},{"$f":"BeregnetBalanse!B9","v":0},{"$f":"BeregnetBalanse!C9","v":0},{"$f":"BeregnetBalanse!D9","v":0},{"$f":"BeregnetBalanse!E9","v":0},{"$f":"BeregnetBalanse!F9","v":0},{"$f":"BeregnetBalanse!G9","v":0},{"$f":"BeregnetBalanse!H9","v":0},{"$f":"BeregnetBalanse!I9","v":0},{"$f":"BeregnetBalanse!J9","v":0},{"$f":"BeregnetBalanse!K9","v":0},{"$f":"BeregnetBalanse!L9","v":0},{"$f":"BeregnetBalanse!M9","v":0},"Immatrielle eiendeler",0]
[{"$f":"VLOOKUP(Tekst!H11,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Goodwill"},{"$f":"InngåendeBalanse!B12","v":0},{"$f":"BeregnetBalanse!B10","v":0},{"$f":"BeregnetBalanse!C10","v":0},{"$f":"BeregnetBalanse!D10","v":0},{"$f":"BeregnetBalanse!E10","v":0},{"$f":"BeregnetBalanse!F10","v":0},{"$f":"BeregnetBalanse!G10","v":0},{"$f":"BeregnetBalanse!H10","v":0},{"$f":"BeregnetBalanse!I10","v":0},{"$f":"BeregnetBalanse!J10","v":0},{"$f":"BeregnetBalanse!K10","v":0},{"$f":"BeregnetBalanse!L10","v":0},{"$f":"BeregnetBalanse!M10","v":0},"Immatrielle eiendeler",0]
[{"$f":"VLOOKUP(Tekst!H12,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Div. immatrielle anleggsmidler"},{"$f":"InngåendeBalanse!B13","v":0},{"$f":"BeregnetBalanse!B11","v":0},{"$f":"BeregnetBalanse!C11","v":0},{"$f":"BeregnetBalanse!D11","v":0},{"$f":"BeregnetBalanse!E11","v":0},{"$f":"BeregnetBalanse!F11","v":0},{"$f":"BeregnetBalanse!G11","v":0},{"$f":"BeregnetBalanse!H11","v":0},{"$f":"BeregnetBalanse!I11","v":0},{"$f":"BeregnetBalanse!J11","v":0},{"$f":"BeregnetBalanse!K11","v":0},{"$f":"BeregnetBalanse!L11","v":0},{"$f":"BeregnetBalanse!M11","v":0},"Immatrielle eiendeler",0]
[{"$f":"VLOOKUP(Tekst!H13,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Bygninger"},{"$f":"InngåendeBalanse!B14","v":0},{"$f":"BeregnetBalanse!B12","v":0},{"$f":"BeregnetBalanse!C12","v":0},{"$f":"BeregnetBalanse!D12","v":0},{"$f":"BeregnetBalanse!E12","v":0},{"$f":"BeregnetBalanse!F12","v":0},{"$f":"BeregnetBalanse!G12","v":0},{"$f":"BeregnetBalanse!H12","v":0},{"$f":"BeregnetBalanse!I12","v":0},{"$f":"BeregnetBalanse!J12","v":0},{"$f":"BeregnetBalanse!K12","v":0},{"$f":"BeregnetBalanse!L12","v":0},{"$f":"BeregnetBalanse!M12","v":0},"Tomter og bygninger",0]
[{"$f":"VLOOKUP(Tekst!H14,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Bygningsmessige anlegg"},{"$f":"InngåendeBalanse!B15","v":0},{"$f":"BeregnetBalanse!B13","v":0},{"$f":"BeregnetBalanse!C13","v":0},{"$f":"BeregnetBalanse!D13","v":0},{"$f":"BeregnetBalanse!E13","v":0},{"$f":"BeregnetBalanse!F13","v":0},{"$f":"BeregnetBalanse!G13","v":0},{"$f":"BeregnetBalanse!H13","v":0},{"$f":"BeregnetBalanse!I13","v":0},{"$f":"BeregnetBalanse!J13","v":0},{"$f":"BeregnetBalanse!K13","v":0},{"$f":"BeregnetBalanse!L13","v":0},{"$f":"BeregnetBalanse!M13","v":0},"Tomter og bygninger",0]
[{"$f":"VLOOKUP(Tekst!H15,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Anlegg under utførelse"},{"$f":"InngåendeBalanse!B16","v":0},{"$f":"BeregnetBalanse!B14","v":0},{"$f":"BeregnetBalanse!C14","v":0},{"$f":"BeregnetBalanse!D14","v":0},{"$f":"BeregnetBalanse!E14","v":0},{"$f":"BeregnetBalanse!F14","v":0},{"$f":"BeregnetBalanse!G14","v":0},{"$f":"BeregnetBalanse!H14","v":0},{"$f":"BeregnetBalanse!I14","v":0},{"$f":"BeregnetBalanse!J14","v":0},{"$f":"BeregnetBalanse!K14","v":0},{"$f":"BeregnetBalanse!L14","v":0},{"$f":"BeregnetBalanse!M14","v":0},"Tomter og bygninger",0]
[{"$f":"VLOOKUP(Tekst!H16,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Jord- og skogbrukseiendommer"},{"$f":"InngåendeBalanse!B17","v":0},{"$f":"BeregnetBalanse!B15","v":0},{"$f":"BeregnetBalanse!C15","v":0},{"$f":"BeregnetBalanse!D15","v":0},{"$f":"BeregnetBalanse!E15","v":0},{"$f":"BeregnetBalanse!F15","v":0},{"$f":"BeregnetBalanse!G15","v":0},{"$f":"BeregnetBalanse!H15","v":0},{"$f":"BeregnetBalanse!I15","v":0},{"$f":"BeregnetBalanse!J15","v":0},{"$f":"BeregnetBalanse!K15","v":0},{"$f":"BeregnetBalanse!L15","v":0},{"$f":"BeregnetBalanse!M15","v":0},"Tomter og bygninger",0]
[{"$f":"VLOOKUP(Tekst!H17,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Estimerte avskrivninger"},{"$f":"InngåendeBalanse!B18","v":0},{"$f":"BeregnetBalanse!B16","v":0},{"$f":"BeregnetBalanse!C16","v":0},{"$f":"BeregnetBalanse!D16","v":0},{"$f":"BeregnetBalanse!E16","v":0},{"$f":"BeregnetBalanse!F16","v":0},{"$f":"BeregnetBalanse!G16","v":0},{"$f":"BeregnetBalanse!H16","v":0},{"$f":"BeregnetBalanse!I16","v":0},{"$f":"BeregnetBalanse!J16","v":0},{"$f":"BeregnetBalanse!K16","v":0},{"$f":"BeregnetBalanse!L16","v":0},{"$f":"BeregnetBalanse!M16","v":0},"Tomter og bygninger",0]
[{"$f":"VLOOKUP(Tekst!H18,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Programvare/datautstyr"},{"$f":"InngåendeBalanse!B19","v":0},{"$f":"BeregnetBalanse!B17","v":0},{"$f":"BeregnetBalanse!C17","v":0},{"$f":"BeregnetBalanse!D17","v":0},{"$f":"BeregnetBalanse!E17","v":0},{"$f":"BeregnetBalanse!F17","v":0},{"$f":"BeregnetBalanse!G17","v":0},{"$f":"BeregnetBalanse!H17","v":0},{"$f":"BeregnetBalanse!I17","v":0},{"$f":"BeregnetBalanse!J17","v":0},{"$f":"BeregnetBalanse!K17","v":0},{"$f":"BeregnetBalanse!L17","v":0},{"$f":"BeregnetBalanse!M17","v":0},"Tomter og bygninger",0]
[{"$f":"VLOOKUP(Tekst!H19,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Maskiner og anlegg"},{"$f":"InngåendeBalanse!B20","v":0},{"$f":"BeregnetBalanse!B18","v":0},{"$f":"BeregnetBalanse!C18","v":0},{"$f":"BeregnetBalanse!D18","v":0},{"$f":"BeregnetBalanse!E18","v":0},{"$f":"BeregnetBalanse!F18","v":0},{"$f":"BeregnetBalanse!G18","v":0},{"$f":"BeregnetBalanse!H18","v":0},{"$f":"BeregnetBalanse!I18","v":0},{"$f":"BeregnetBalanse!J18","v":0},{"$f":"BeregnetBalanse!K18","v":0},{"$f":"BeregnetBalanse!L18","v":0},{"$f":"BeregnetBalanse!M18","v":0},"Andre anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H20,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Div. utstyr for maskinpark"},{"$f":"InngåendeBalanse!B21","v":0},{"$f":"BeregnetBalanse!B19","v":0},{"$f":"BeregnetBalanse!C19","v":0},{"$f":"BeregnetBalanse!D19","v":0},{"$f":"BeregnetBalanse!E19","v":0},{"$f":"BeregnetBalanse!F19","v":0},{"$f":"BeregnetBalanse!G19","v":0},{"$f":"BeregnetBalanse!H19","v":0},{"$f":"BeregnetBalanse!I19","v":0},{"$f":"BeregnetBalanse!J19","v":0},{"$f":"BeregnetBalanse!K19","v":0},{"$f":"BeregnetBalanse!L19","v":0},{"$f":"BeregnetBalanse!M19","v":0},"Andre anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H21,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Leasede Maskiner"},{"$f":"InngåendeBalanse!B22","v":0},{"$f":"BeregnetBalanse!B20","v":0},{"$f":"BeregnetBalanse!C20","v":0},{"$f":"BeregnetBalanse!D20","v":0},{"$f":"BeregnetBalanse!E20","v":0},{"$f":"BeregnetBalanse!F20","v":0},{"$f":"BeregnetBalanse!G20","v":0},{"$f":"BeregnetBalanse!H20","v":0},{"$f":"BeregnetBalanse!I20","v":0},{"$f":"BeregnetBalanse!J20","v":0},{"$f":"BeregnetBalanse!K20","v":0},{"$f":"BeregnetBalanse!L20","v":0},{"$f":"BeregnetBalanse!M20","v":0},"Andre anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H22,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Biler"},{"$f":"InngåendeBalanse!B23","v":0},{"$f":"BeregnetBalanse!B21","v":0},{"$f":"BeregnetBalanse!C21","v":0},{"$f":"BeregnetBalanse!D21","v":0},{"$f":"BeregnetBalanse!E21","v":0},{"$f":"BeregnetBalanse!F21","v":0},{"$f":"BeregnetBalanse!G21","v":0},{"$f":"BeregnetBalanse!H21","v":0},{"$f":"BeregnetBalanse!I21","v":0},{"$f":"BeregnetBalanse!J21","v":0},{"$f":"BeregnetBalanse!K21","v":0},{"$f":"BeregnetBalanse!L21","v":0},{"$f":"BeregnetBalanse!M21","v":0},"Andre anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H23,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre transportmidler"},{"$f":"InngåendeBalanse!B24","v":0},{"$f":"BeregnetBalanse!B22","v":0},{"$f":"BeregnetBalanse!C22","v":0},{"$f":"BeregnetBalanse!D22","v":0},{"$f":"BeregnetBalanse!E22","v":0},{"$f":"BeregnetBalanse!F22","v":0},{"$f":"BeregnetBalanse!G22","v":0},{"$f":"BeregnetBalanse!H22","v":0},{"$f":"BeregnetBalanse!I22","v":0},{"$f":"BeregnetBalanse!J22","v":0},{"$f":"BeregnetBalanse!K22","v":0},{"$f":"BeregnetBalanse!L22","v":0},{"$f":"BeregnetBalanse!M22","v":0},"Andre anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H24,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Diverse anleggsmidler"},{"$f":"InngåendeBalanse!B25","v":0},{"$f":"BeregnetBalanse!B23","v":0},{"$f":"BeregnetBalanse!C23","v":0},{"$f":"BeregnetBalanse!D23","v":0},{"$f":"BeregnetBalanse!E23","v":0},{"$f":"BeregnetBalanse!F23","v":0},{"$f":"BeregnetBalanse!G23","v":0},{"$f":"BeregnetBalanse!H23","v":0},{"$f":"BeregnetBalanse!I23","v":0},{"$f":"BeregnetBalanse!J23","v":0},{"$f":"BeregnetBalanse!K23","v":0},{"$f":"BeregnetBalanse!L23","v":0},{"$f":"BeregnetBalanse!M23","v":0},"Andre anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H25,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Inventar"},{"$f":"InngåendeBalanse!B26","v":0},{"$f":"BeregnetBalanse!B24","v":0},{"$f":"BeregnetBalanse!C24","v":0},{"$f":"BeregnetBalanse!D24","v":0},{"$f":"BeregnetBalanse!E24","v":0},{"$f":"BeregnetBalanse!F24","v":0},{"$f":"BeregnetBalanse!G24","v":0},{"$f":"BeregnetBalanse!H24","v":0},{"$f":"BeregnetBalanse!I24","v":0},{"$f":"BeregnetBalanse!J24","v":0},{"$f":"BeregnetBalanse!K24","v":0},{"$f":"BeregnetBalanse!L24","v":0},{"$f":"BeregnetBalanse!M24","v":0},"Andre anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H26,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Verktøy mv."},{"$f":"InngåendeBalanse!B27","v":0},{"$f":"BeregnetBalanse!B25","v":0},{"$f":"BeregnetBalanse!C25","v":0},{"$f":"BeregnetBalanse!D25","v":0},{"$f":"BeregnetBalanse!E25","v":0},{"$f":"BeregnetBalanse!F25","v":0},{"$f":"BeregnetBalanse!G25","v":0},{"$f":"BeregnetBalanse!H25","v":0},{"$f":"BeregnetBalanse!I25","v":0},{"$f":"BeregnetBalanse!J25","v":0},{"$f":"BeregnetBalanse!K25","v":0},{"$f":"BeregnetBalanse!L25","v":0},{"$f":"BeregnetBalanse!M25","v":0},"Andre anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H27,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kontormaskiner"},{"$f":"InngåendeBalanse!B28","v":0},{"$f":"BeregnetBalanse!B26","v":0},{"$f":"BeregnetBalanse!C26","v":0},{"$f":"BeregnetBalanse!D26","v":0},{"$f":"BeregnetBalanse!E26","v":0},{"$f":"BeregnetBalanse!F26","v":0},{"$f":"BeregnetBalanse!G26","v":0},{"$f":"BeregnetBalanse!H26","v":0},{"$f":"BeregnetBalanse!I26","v":0},{"$f":"BeregnetBalanse!J26","v":0},{"$f":"BeregnetBalanse!K26","v":0},{"$f":"BeregnetBalanse!L26","v":0},{"$f":"BeregnetBalanse!M26","v":0},"Andre anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H28,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Investeringer i datterselskaper"},{"$f":"InngåendeBalanse!B29","v":0},{"$f":"BeregnetBalanse!B27","v":0},{"$f":"BeregnetBalanse!C27","v":0},{"$f":"BeregnetBalanse!D27","v":0},{"$f":"BeregnetBalanse!E27","v":0},{"$f":"BeregnetBalanse!F27","v":0},{"$f":"BeregnetBalanse!G27","v":0},{"$f":"BeregnetBalanse!H27","v":0},{"$f":"BeregnetBalanse!I27","v":0},{"$f":"BeregnetBalanse!J27","v":0},{"$f":"BeregnetBalanse!K27","v":0},{"$f":"BeregnetBalanse!L27","v":0},{"$f":"BeregnetBalanse!M27","v":0},"Finansielle anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H29,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Investeringer i annet foretak i samme konsern"},{"$f":"InngåendeBalanse!B30","v":0},{"$f":"BeregnetBalanse!B28","v":0},{"$f":"BeregnetBalanse!C28","v":0},{"$f":"BeregnetBalanse!D28","v":0},{"$f":"BeregnetBalanse!E28","v":0},{"$f":"BeregnetBalanse!F28","v":0},{"$f":"BeregnetBalanse!G28","v":0},{"$f":"BeregnetBalanse!H28","v":0},{"$f":"BeregnetBalanse!I28","v":0},{"$f":"BeregnetBalanse!J28","v":0},{"$f":"BeregnetBalanse!K28","v":0},{"$f":"BeregnetBalanse!L28","v":0},{"$f":"BeregnetBalanse!M28","v":0},"Finansielle anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H30,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Lån til foretak i samme konsern"},{"$f":"InngåendeBalanse!B31","v":0},{"$f":"BeregnetBalanse!B29","v":0},{"$f":"BeregnetBalanse!C29","v":0},{"$f":"BeregnetBalanse!D29","v":0},{"$f":"BeregnetBalanse!E29","v":0},{"$f":"BeregnetBalanse!F29","v":0},{"$f":"BeregnetBalanse!G29","v":0},{"$f":"BeregnetBalanse!H29","v":0},{"$f":"BeregnetBalanse!I29","v":0},{"$f":"BeregnetBalanse!J29","v":0},{"$f":"BeregnetBalanse!K29","v":0},{"$f":"BeregnetBalanse!L29","v":0},{"$f":"BeregnetBalanse!M29","v":0},"Finansielle anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H31,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Investeringer i tilknyttet selskap"},{"$f":"InngåendeBalanse!B32","v":0},{"$f":"BeregnetBalanse!B30","v":0},{"$f":"BeregnetBalanse!C30","v":0},{"$f":"BeregnetBalanse!D30","v":0},{"$f":"BeregnetBalanse!E30","v":0},{"$f":"BeregnetBalanse!F30","v":0},{"$f":"BeregnetBalanse!G30","v":0},{"$f":"BeregnetBalanse!H30","v":0},{"$f":"BeregnetBalanse!I30","v":0},{"$f":"BeregnetBalanse!J30","v":0},{"$f":"BeregnetBalanse!K30","v":0},{"$f":"BeregnetBalanse!L30","v":0},{"$f":"BeregnetBalanse!M30","v":0},"Finansielle anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H32,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Lån til tilknyttet og felles kontrollert virksomhet"},{"$f":"InngåendeBalanse!B33","v":0},{"$f":"BeregnetBalanse!B31","v":0},{"$f":"BeregnetBalanse!C31","v":0},{"$f":"BeregnetBalanse!D31","v":0},{"$f":"BeregnetBalanse!E31","v":0},{"$f":"BeregnetBalanse!F31","v":0},{"$f":"BeregnetBalanse!G31","v":0},{"$f":"BeregnetBalanse!H31","v":0},{"$f":"BeregnetBalanse!I31","v":0},{"$f":"BeregnetBalanse!J31","v":0},{"$f":"BeregnetBalanse!K31","v":0},{"$f":"BeregnetBalanse!L31","v":0},{"$f":"BeregnetBalanse!M31","v":0},"Finansielle anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H33,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Investeringer i aksjer og andeler"},{"$f":"InngåendeBalanse!B34","v":0},{"$f":"BeregnetBalanse!B32","v":0},{"$f":"BeregnetBalanse!C32","v":0},{"$f":"BeregnetBalanse!D32","v":0},{"$f":"BeregnetBalanse!E32","v":0},{"$f":"BeregnetBalanse!F32","v":0},{"$f":"BeregnetBalanse!G32","v":0},{"$f":"BeregnetBalanse!H32","v":0},{"$f":"BeregnetBalanse!I32","v":0},{"$f":"BeregnetBalanse!J32","v":0},{"$f":"BeregnetBalanse!K32","v":0},{"$f":"BeregnetBalanse!L32","v":0},{"$f":"BeregnetBalanse!M32","v":0},"Finansielle anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H34,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Obligasjoner og andre fordringer"},{"$f":"InngåendeBalanse!B35","v":0},{"$f":"BeregnetBalanse!B33","v":0},{"$f":"BeregnetBalanse!C33","v":0},{"$f":"BeregnetBalanse!D33","v":0},{"$f":"BeregnetBalanse!E33","v":0},{"$f":"BeregnetBalanse!F33","v":0},{"$f":"BeregnetBalanse!G33","v":0},{"$f":"BeregnetBalanse!H33","v":0},{"$f":"BeregnetBalanse!I33","v":0},{"$f":"BeregnetBalanse!J33","v":0},{"$f":"BeregnetBalanse!K33","v":0},{"$f":"BeregnetBalanse!L33","v":0},{"$f":"BeregnetBalanse!M33","v":0},"Finansielle anleggsmidler",0]
[{"$f":"VLOOKUP(Tekst!H35,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Fordringer på eiere, styremedlemmer mv."},{"$f":"InngåendeBalanse!B36","v":0},{"$f":"BeregnetBalanse!B34","v":0},{"$f":"BeregnetBalanse!C34","v":0},{"$f":"BeregnetBalanse!D34","v":0},{"$f":"BeregnetBalanse!E34","v":0},{"$f":"BeregnetBalanse!F34","v":0},{"$f":"BeregnetBalanse!G34","v":0},{"$f":"BeregnetBalanse!H34","v":0},{"$f":"BeregnetBalanse!I34","v":0},{"$f":"BeregnetBalanse!J34","v":0},{"$f":"BeregnetBalanse!K34","v":0},{"$f":"BeregnetBalanse!L34","v":0},{"$f":"BeregnetBalanse!M34","v":0},"Andre fordringer",0]
[{"$f":"VLOOKUP(Tekst!H36,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Fordringer på ansatte"},{"$f":"InngåendeBalanse!B37","v":0},{"$f":"BeregnetBalanse!B35","v":0},{"$f":"BeregnetBalanse!C35","v":0},{"$f":"BeregnetBalanse!D35","v":0},{"$f":"BeregnetBalanse!E35","v":0},{"$f":"BeregnetBalanse!F35","v":0},{"$f":"BeregnetBalanse!G35","v":0},{"$f":"BeregnetBalanse!H35","v":0},{"$f":"BeregnetBalanse!I35","v":0},{"$f":"BeregnetBalanse!J35","v":0},{"$f":"BeregnetBalanse!K35","v":0},{"$f":"BeregnetBalanse!L35","v":0},{"$f":"BeregnetBalanse!M35","v":0},"Andre fordringer",0]
[{"$f":"VLOOKUP(Tekst!H37,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Div. finansielle anleggsmidler"},{"$f":"InngåendeBalanse!B38","v":0},{"$f":"BeregnetBalanse!B36","v":0},{"$f":"BeregnetBalanse!C36","v":0},{"$f":"BeregnetBalanse!D36","v":0},{"$f":"BeregnetBalanse!E36","v":0},{"$f":"BeregnetBalanse!F36","v":0},{"$f":"BeregnetBalanse!G36","v":0},{"$f":"BeregnetBalanse!H36","v":0},{"$f":"BeregnetBalanse!I36","v":0},{"$f":"BeregnetBalanse!J36","v":0},{"$f":"BeregnetBalanse!K36","v":0},{"$f":"BeregnetBalanse!L36","v":0},{"$f":"BeregnetBalanse!M36","v":0},"Andre fordringer",0]
[{"$f":"VLOOKUP(Tekst!H38,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Varelager"},{"$f":"InngåendeBalanse!B39","v":0},{"$f":"BeregnetBalanse!B37","v":0},{"$f":"BeregnetBalanse!C37","v":0},{"$f":"BeregnetBalanse!D37","v":0},{"$f":"BeregnetBalanse!E37","v":0},{"$f":"BeregnetBalanse!F37","v":0},{"$f":"BeregnetBalanse!G37","v":0},{"$f":"BeregnetBalanse!H37","v":0},{"$f":"BeregnetBalanse!I37","v":0},{"$f":"BeregnetBalanse!J37","v":0},{"$f":"BeregnetBalanse!K37","v":0},{"$f":"BeregnetBalanse!L37","v":0},{"$f":"BeregnetBalanse!M37","v":0},"Varelager og forskudd",0]
[{"$f":"VLOOKUP(Tekst!H39,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Varer under tilvirkning"},{"$f":"InngåendeBalanse!B40","v":0},{"$f":"BeregnetBalanse!B38","v":0},{"$f":"BeregnetBalanse!C38","v":0},{"$f":"BeregnetBalanse!D38","v":0},{"$f":"BeregnetBalanse!E38","v":0},{"$f":"BeregnetBalanse!F38","v":0},{"$f":"BeregnetBalanse!G38","v":0},{"$f":"BeregnetBalanse!H38","v":0},{"$f":"BeregnetBalanse!I38","v":0},{"$f":"BeregnetBalanse!J38","v":0},{"$f":"BeregnetBalanse!K38","v":0},{"$f":"BeregnetBalanse!L38","v":0},{"$f":"BeregnetBalanse!M38","v":0},"Varelager og forskudd",0]
[{"$f":"VLOOKUP(Tekst!H40,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Ferdige egentilvirkede varer"},{"$f":"InngåendeBalanse!B41","v":0},{"$f":"BeregnetBalanse!B39","v":0},{"$f":"BeregnetBalanse!C39","v":0},{"$f":"BeregnetBalanse!D39","v":0},{"$f":"BeregnetBalanse!E39","v":0},{"$f":"BeregnetBalanse!F39","v":0},{"$f":"BeregnetBalanse!G39","v":0},{"$f":"BeregnetBalanse!H39","v":0},{"$f":"BeregnetBalanse!I39","v":0},{"$f":"BeregnetBalanse!J39","v":0},{"$f":"BeregnetBalanse!K39","v":0},{"$f":"BeregnetBalanse!L39","v":0},{"$f":"BeregnetBalanse!M39","v":0},"Varelager og forskudd",0]
[{"$f":"VLOOKUP(Tekst!H41,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Innkjøpte varer for videresalg"},{"$f":"InngåendeBalanse!B42","v":0},{"$f":"BeregnetBalanse!B40","v":0},{"$f":"BeregnetBalanse!C40","v":0},{"$f":"BeregnetBalanse!D40","v":0},{"$f":"BeregnetBalanse!E40","v":0},{"$f":"BeregnetBalanse!F40","v":0},{"$f":"BeregnetBalanse!G40","v":0},{"$f":"BeregnetBalanse!H40","v":0},{"$f":"BeregnetBalanse!I40","v":0},{"$f":"BeregnetBalanse!J40","v":0},{"$f":"BeregnetBalanse!K40","v":0},{"$f":"BeregnetBalanse!L40","v":0},{"$f":"BeregnetBalanse!M40","v":0},"Varelager og forskudd",0]
[{"$f":"VLOOKUP(Tekst!H42,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Forskuddsbetaling til leverandører (varekontrakter)"},{"$f":"InngåendeBalanse!B43","v":0},{"$f":"BeregnetBalanse!B41","v":0},{"$f":"BeregnetBalanse!C41","v":0},{"$f":"BeregnetBalanse!D41","v":0},{"$f":"BeregnetBalanse!E41","v":0},{"$f":"BeregnetBalanse!F41","v":0},{"$f":"BeregnetBalanse!G41","v":0},{"$f":"BeregnetBalanse!H41","v":0},{"$f":"BeregnetBalanse!I41","v":0},{"$f":"BeregnetBalanse!J41","v":0},{"$f":"BeregnetBalanse!K41","v":0},{"$f":"BeregnetBalanse!L41","v":0},{"$f":"BeregnetBalanse!M41","v":0},"Varelager og forskudd",0]
[{"$f":"VLOOKUP(Tekst!H43,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kundefordringer"},{"$f":"InngåendeBalanse!B44","v":0},{"$f":"BeregnetBalanse!B42","v":0},{"$f":"BeregnetBalanse!C42","v":0},{"$f":"BeregnetBalanse!D42","v":0},{"$f":"BeregnetBalanse!E42","v":0},{"$f":"BeregnetBalanse!F42","v":0},{"$f":"BeregnetBalanse!G42","v":0},{"$f":"BeregnetBalanse!H42","v":0},{"$f":"BeregnetBalanse!I42","v":0},{"$f":"BeregnetBalanse!J42","v":0},{"$f":"BeregnetBalanse!K42","v":0},{"$f":"BeregnetBalanse!L42","v":0},{"$f":"BeregnetBalanse!M42","v":0},"Kundefordringer",0]
[{"$f":"VLOOKUP(Tekst!H44,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Opptjente ikke fakturerte driftsinntekter"},{"$f":"InngåendeBalanse!B45","v":0},{"$f":"BeregnetBalanse!B43","v":0},{"$f":"BeregnetBalanse!C43","v":0},{"$f":"BeregnetBalanse!D43","v":0},{"$f":"BeregnetBalanse!E43","v":0},{"$f":"BeregnetBalanse!F43","v":0},{"$f":"BeregnetBalanse!G43","v":0},{"$f":"BeregnetBalanse!H43","v":0},{"$f":"BeregnetBalanse!I43","v":0},{"$f":"BeregnetBalanse!J43","v":0},{"$f":"BeregnetBalanse!K43","v":0},{"$f":"BeregnetBalanse!L43","v":0},{"$f":"BeregnetBalanse!M43","v":0},"Kundefordringer",0]
[{"$f":"VLOOKUP(Tekst!H45,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kundefordringer på selskap i samme konsern"},{"$f":"InngåendeBalanse!B46","v":0},{"$f":"BeregnetBalanse!B44","v":0},{"$f":"BeregnetBalanse!C44","v":0},{"$f":"BeregnetBalanse!D44","v":0},{"$f":"BeregnetBalanse!E44","v":0},{"$f":"BeregnetBalanse!F44","v":0},{"$f":"BeregnetBalanse!G44","v":0},{"$f":"BeregnetBalanse!H44","v":0},{"$f":"BeregnetBalanse!I44","v":0},{"$f":"BeregnetBalanse!J44","v":0},{"$f":"BeregnetBalanse!K44","v":0},{"$f":"BeregnetBalanse!L44","v":0},{"$f":"BeregnetBalanse!M44","v":0},"Kundefordringer",0]
[{"$f":"VLOOKUP(Tekst!H46,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre fordringer på selskap i samme konsern"},{"$f":"InngåendeBalanse!B47","v":0},{"$f":"BeregnetBalanse!B45","v":0},{"$f":"BeregnetBalanse!C45","v":0},{"$f":"BeregnetBalanse!D45","v":0},{"$f":"BeregnetBalanse!E45","v":0},{"$f":"BeregnetBalanse!F45","v":0},{"$f":"BeregnetBalanse!G45","v":0},{"$f":"BeregnetBalanse!H45","v":0},{"$f":"BeregnetBalanse!I45","v":0},{"$f":"BeregnetBalanse!J45","v":0},{"$f":"BeregnetBalanse!K45","v":0},{"$f":"BeregnetBalanse!L45","v":0},{"$f":"BeregnetBalanse!M45","v":0},"Kundefordringer",0]
[{"$f":"VLOOKUP(Tekst!H47,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Avsetning på tap i fordringer"},{"$f":"InngåendeBalanse!B48","v":0},{"$f":"BeregnetBalanse!B46","v":0},{"$f":"BeregnetBalanse!C46","v":0},{"$f":"BeregnetBalanse!D46","v":0},{"$f":"BeregnetBalanse!E46","v":0},{"$f":"BeregnetBalanse!F46","v":0},{"$f":"BeregnetBalanse!G46","v":0},{"$f":"BeregnetBalanse!H46","v":0},{"$f":"BeregnetBalanse!I46","v":0},{"$f":"BeregnetBalanse!J46","v":0},{"$f":"BeregnetBalanse!K46","v":0},{"$f":"BeregnetBalanse!L46","v":0},{"$f":"BeregnetBalanse!M46","v":0},"Kundefordringer",0]
[{"$f":"VLOOKUP(Tekst!H48,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Oppgjørskonto merverdiavgift (til gode)"},{"$f":"InngåendeBalanse!B49","v":0},{"$f":"BeregnetBalanse!B47","v":0},{"$f":"BeregnetBalanse!C47","v":0},{"$f":"BeregnetBalanse!D47","v":0},{"$f":"BeregnetBalanse!E47","v":0},{"$f":"BeregnetBalanse!F47","v":0},{"$f":"BeregnetBalanse!G47","v":0},{"$f":"BeregnetBalanse!H47","v":0},{"$f":"BeregnetBalanse!I47","v":0},{"$f":"BeregnetBalanse!J47","v":0},{"$f":"BeregnetBalanse!K47","v":0},{"$f":"BeregnetBalanse!L47","v":0},{"$f":"BeregnetBalanse!M47","v":0},"Avgift til gode",0]
[{"$f":"VLOOKUP(Tekst!H49,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Div. off. tilgode og tilskudd"},{"$f":"InngåendeBalanse!B50","v":0},{"$f":"BeregnetBalanse!B48","v":0},{"$f":"BeregnetBalanse!C48","v":0},{"$f":"BeregnetBalanse!D48","v":0},{"$f":"BeregnetBalanse!E48","v":0},{"$f":"BeregnetBalanse!F48","v":0},{"$f":"BeregnetBalanse!G48","v":0},{"$f":"BeregnetBalanse!H48","v":0},{"$f":"BeregnetBalanse!I48","v":0},{"$f":"BeregnetBalanse!J48","v":0},{"$f":"BeregnetBalanse!K48","v":0},{"$f":"BeregnetBalanse!L48","v":0},{"$f":"BeregnetBalanse!M48","v":0},"Avgift til gode",0]
[{"$f":"VLOOKUP(Tekst!H50,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Forskuddsbetalte leier"},{"$f":"InngåendeBalanse!B51","v":0},{"$f":"BeregnetBalanse!B49","v":0},{"$f":"BeregnetBalanse!C49","v":0},{"$f":"BeregnetBalanse!D49","v":0},{"$f":"BeregnetBalanse!E49","v":0},{"$f":"BeregnetBalanse!F49","v":0},{"$f":"BeregnetBalanse!G49","v":0},{"$f":"BeregnetBalanse!H49","v":0},{"$f":"BeregnetBalanse!I49","v":0},{"$f":"BeregnetBalanse!J49","v":0},{"$f":"BeregnetBalanse!K49","v":0},{"$f":"BeregnetBalanse!L49","v":0},{"$f":"BeregnetBalanse!M49","v":0},"Andre fordringer",0]
[{"$f":"VLOOKUP(Tekst!H51,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Forskuddsbetalte renter"},{"$f":"InngåendeBalanse!B52","v":0},{"$f":"BeregnetBalanse!B50","v":0},{"$f":"BeregnetBalanse!C50","v":0},{"$f":"BeregnetBalanse!D50","v":0},{"$f":"BeregnetBalanse!E50","v":0},{"$f":"BeregnetBalanse!F50","v":0},{"$f":"BeregnetBalanse!G50","v":0},{"$f":"BeregnetBalanse!H50","v":0},{"$f":"BeregnetBalanse!I50","v":0},{"$f":"BeregnetBalanse!J50","v":0},{"$f":"BeregnetBalanse!K50","v":0},{"$f":"BeregnetBalanse!L50","v":0},{"$f":"BeregnetBalanse!M50","v":0},"Andre fordringer",0]
[{"$f":"VLOOKUP(Tekst!H52,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Påløpte leier"},{"$f":"InngåendeBalanse!B53","v":0},{"$f":"BeregnetBalanse!B51","v":0},{"$f":"BeregnetBalanse!C51","v":0},{"$f":"BeregnetBalanse!D51","v":0},{"$f":"BeregnetBalanse!E51","v":0},{"$f":"BeregnetBalanse!F51","v":0},{"$f":"BeregnetBalanse!G51","v":0},{"$f":"BeregnetBalanse!H51","v":0},{"$f":"BeregnetBalanse!I51","v":0},{"$f":"BeregnetBalanse!J51","v":0},{"$f":"BeregnetBalanse!K51","v":0},{"$f":"BeregnetBalanse!L51","v":0},{"$f":"BeregnetBalanse!M51","v":0},"Andre fordringer",0]
[{"$f":"VLOOKUP(Tekst!H53,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Påløpte renter"},{"$f":"InngåendeBalanse!B54","v":0},{"$f":"BeregnetBalanse!B52","v":0},{"$f":"BeregnetBalanse!C52","v":0},{"$f":"BeregnetBalanse!D52","v":0},{"$f":"BeregnetBalanse!E52","v":0},{"$f":"BeregnetBalanse!F52","v":0},{"$f":"BeregnetBalanse!G52","v":0},{"$f":"BeregnetBalanse!H52","v":0},{"$f":"BeregnetBalanse!I52","v":0},{"$f":"BeregnetBalanse!J52","v":0},{"$f":"BeregnetBalanse!K52","v":0},{"$f":"BeregnetBalanse!L52","v":0},{"$f":"BeregnetBalanse!M52","v":0},"Andre fordringer",0]
[{"$f":"VLOOKUP(Tekst!H54,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre fordringer"},{"$f":"InngåendeBalanse!B55","v":0},{"$f":"BeregnetBalanse!B53","v":0},{"$f":"BeregnetBalanse!C53","v":0},{"$f":"BeregnetBalanse!D53","v":0},{"$f":"BeregnetBalanse!E53","v":0},{"$f":"BeregnetBalanse!F53","v":0},{"$f":"BeregnetBalanse!G53","v":0},{"$f":"BeregnetBalanse!H53","v":0},{"$f":"BeregnetBalanse!I53","v":0},{"$f":"BeregnetBalanse!J53","v":0},{"$f":"BeregnetBalanse!K53","v":0},{"$f":"BeregnetBalanse!L53","v":0},{"$f":"BeregnetBalanse!M53","v":0},"Andre fordringer",0]
[{"$f":"VLOOKUP(Tekst!H55,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Aksjer og andeler i foretak i samme konsern"},{"$f":"InngåendeBalanse!B56","v":0},{"$f":"BeregnetBalanse!B54","v":0},{"$f":"BeregnetBalanse!C54","v":0},{"$f":"BeregnetBalanse!D54","v":0},{"$f":"BeregnetBalanse!E54","v":0},{"$f":"BeregnetBalanse!F54","v":0},{"$f":"BeregnetBalanse!G54","v":0},{"$f":"BeregnetBalanse!H54","v":0},{"$f":"BeregnetBalanse!I54","v":0},{"$f":"BeregnetBalanse!J54","v":0},{"$f":"BeregnetBalanse!K54","v":0},{"$f":"BeregnetBalanse!L54","v":0},{"$f":"BeregnetBalanse!M54","v":0},"Kortsiktige finansinvesteringer",0]
[{"$f":"VLOOKUP(Tekst!H56,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Markedsbaserte aksjer"},{"$f":"InngåendeBalanse!B57","v":0},{"$f":"BeregnetBalanse!B55","v":0},{"$f":"BeregnetBalanse!C55","v":0},{"$f":"BeregnetBalanse!D55","v":0},{"$f":"BeregnetBalanse!E55","v":0},{"$f":"BeregnetBalanse!F55","v":0},{"$f":"BeregnetBalanse!G55","v":0},{"$f":"BeregnetBalanse!H55","v":0},{"$f":"BeregnetBalanse!I55","v":0},{"$f":"BeregnetBalanse!J55","v":0},{"$f":"BeregnetBalanse!K55","v":0},{"$f":"BeregnetBalanse!L55","v":0},{"$f":"BeregnetBalanse!M55","v":0},"Kortsiktige finansinvesteringer",0]
[{"$f":"VLOOKUP(Tekst!H57,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre aksjer"},{"$f":"InngåendeBalanse!B58","v":0},{"$f":"BeregnetBalanse!B56","v":0},{"$f":"BeregnetBalanse!C56","v":0},{"$f":"BeregnetBalanse!D56","v":0},{"$f":"BeregnetBalanse!E56","v":0},{"$f":"BeregnetBalanse!F56","v":0},{"$f":"BeregnetBalanse!G56","v":0},{"$f":"BeregnetBalanse!H56","v":0},{"$f":"BeregnetBalanse!I56","v":0},{"$f":"BeregnetBalanse!J56","v":0},{"$f":"BeregnetBalanse!K56","v":0},{"$f":"BeregnetBalanse!L56","v":0},{"$f":"BeregnetBalanse!M56","v":0},"Kortsiktige finansinvesteringer",0]
[{"$f":"VLOOKUP(Tekst!H58,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Markedsbaserte obligasjoner"},{"$f":"InngåendeBalanse!B59","v":0},{"$f":"BeregnetBalanse!B57","v":0},{"$f":"BeregnetBalanse!C57","v":0},{"$f":"BeregnetBalanse!D57","v":0},{"$f":"BeregnetBalanse!E57","v":0},{"$f":"BeregnetBalanse!F57","v":0},{"$f":"BeregnetBalanse!G57","v":0},{"$f":"BeregnetBalanse!H57","v":0},{"$f":"BeregnetBalanse!I57","v":0},{"$f":"BeregnetBalanse!J57","v":0},{"$f":"BeregnetBalanse!K57","v":0},{"$f":"BeregnetBalanse!L57","v":0},{"$f":"BeregnetBalanse!M57","v":0},"Kortsiktige finansinvesteringer",0]
[{"$f":"VLOOKUP(Tekst!H59,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre obligasjoner"},{"$f":"InngåendeBalanse!B60","v":0},{"$f":"BeregnetBalanse!B58","v":0},{"$f":"BeregnetBalanse!C58","v":0},{"$f":"BeregnetBalanse!D58","v":0},{"$f":"BeregnetBalanse!E58","v":0},{"$f":"BeregnetBalanse!F58","v":0},{"$f":"BeregnetBalanse!G58","v":0},{"$f":"BeregnetBalanse!H58","v":0},{"$f":"BeregnetBalanse!I58","v":0},{"$f":"BeregnetBalanse!J58","v":0},{"$f":"BeregnetBalanse!K58","v":0},{"$f":"BeregnetBalanse!L58","v":0},{"$f":"BeregnetBalanse!M58","v":0},"Kortsiktige finansinvesteringer",0]
[{"$f":"VLOOKUP(Tekst!H60,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Markedsbaserte sertifikater"},{"$f":"InngåendeBalanse!B61","v":0},{"$f":"BeregnetBalanse!B59","v":0},{"$f":"BeregnetBalanse!C59","v":0},{"$f":"BeregnetBalanse!D59","v":0},{"$f":"BeregnetBalanse!E59","v":0},{"$f":"BeregnetBalanse!F59","v":0},{"$f":"BeregnetBalanse!G59","v":0},{"$f":"BeregnetBalanse!H59","v":0},{"$f":"BeregnetBalanse!I59","v":0},{"$f":"BeregnetBalanse!J59","v":0},{"$f":"BeregnetBalanse!K59","v":0},{"$f":"BeregnetBalanse!L59","v":0},{"$f":"BeregnetBalanse!M59","v":0},"Kortsiktige finansinvesteringer",0]
[{"$f":"VLOOKUP(Tekst!H61,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre sertifikater"},{"$f":"InngåendeBalanse!B62","v":0},{"$f":"BeregnetBalanse!B60","v":0},{"$f":"BeregnetBalanse!C60","v":0},{"$f":"BeregnetBalanse!D60","v":0},{"$f":"BeregnetBalanse!E60","v":0},{"$f":"BeregnetBalanse!F60","v":0},{"$f":"BeregnetBalanse!G60","v":0},{"$f":"BeregnetBalanse!H60","v":0},{"$f":"BeregnetBalanse!I60","v":0},{"$f":"BeregnetBalanse!J60","v":0},{"$f":"BeregnetBalanse!K60","v":0},{"$f":"BeregnetBalanse!L60","v":0},{"$f":"BeregnetBalanse!M60","v":0},"Kortsiktige finansinvesteringer",0]
[{"$f":"VLOOKUP(Tekst!H62,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre markedsbaserte finansielle instrumenter"},{"$f":"InngåendeBalanse!B63","v":0},{"$f":"BeregnetBalanse!B61","v":0},{"$f":"BeregnetBalanse!C61","v":0},{"$f":"BeregnetBalanse!D61","v":0},{"$f":"BeregnetBalanse!E61","v":0},{"$f":"BeregnetBalanse!F61","v":0},{"$f":"BeregnetBalanse!G61","v":0},{"$f":"BeregnetBalanse!H61","v":0},{"$f":"BeregnetBalanse!I61","v":0},{"$f":"BeregnetBalanse!J61","v":0},{"$f":"BeregnetBalanse!K61","v":0},{"$f":"BeregnetBalanse!L61","v":0},{"$f":"BeregnetBalanse!M61","v":0},"Kortsiktige finansinvesteringer",0]
[{"$f":"VLOOKUP(Tekst!H63,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre kortsiktige finansinvesteringer"},{"$f":"InngåendeBalanse!B64","v":0},{"$f":"BeregnetBalanse!B62","v":0},{"$f":"BeregnetBalanse!C62","v":0},{"$f":"BeregnetBalanse!D62","v":0},{"$f":"BeregnetBalanse!E62","v":0},{"$f":"BeregnetBalanse!F62","v":0},{"$f":"BeregnetBalanse!G62","v":0},{"$f":"BeregnetBalanse!H62","v":0},{"$f":"BeregnetBalanse!I62","v":0},{"$f":"BeregnetBalanse!J62","v":0},{"$f":"BeregnetBalanse!K62","v":0},{"$f":"BeregnetBalanse!L62","v":0},{"$f":"BeregnetBalanse!M62","v":0},"Kortsiktige finansinvesteringer",0]
[{"$f":"VLOOKUP(Tekst!H64,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kontanter"},{"$f":"InngåendeBalanse!B65","v":0},{"$f":"BeregnetBalanse!B63","v":0},{"$f":"BeregnetBalanse!C63","v":0},{"$f":"BeregnetBalanse!D63","v":0},{"$f":"BeregnetBalanse!E63","v":0},{"$f":"BeregnetBalanse!F63","v":0},{"$f":"BeregnetBalanse!G63","v":0},{"$f":"BeregnetBalanse!H63","v":0},{"$f":"BeregnetBalanse!I63","v":0},{"$f":"BeregnetBalanse!J63","v":0},{"$f":"BeregnetBalanse!K63","v":0},{"$f":"BeregnetBalanse!L63","v":0},{"$f":"BeregnetBalanse!M63","v":0},"Kontanter bank post",0]
[{"$f":"VLOOKUP(Tekst!H65,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Driftskonto"},{"$f":"InngåendeBalanse!B66","v":1000},{"$f":"BeregnetBalanse!B64","v":1000},{"$f":"BeregnetBalanse!C64","v":1000},{"$f":"BeregnetBalanse!D64","v":1000},{"$f":"BeregnetBalanse!E64","v":1000},{"$f":"BeregnetBalanse!F64","v":1000},{"$f":"BeregnetBalanse!G64","v":1000},{"$f":"BeregnetBalanse!H64","v":1000},{"$f":"BeregnetBalanse!I64","v":1000},{"$f":"BeregnetBalanse!J64","v":1000},{"$f":"BeregnetBalanse!K64","v":1000},{"$f":"BeregnetBalanse!L64","v":1000},{"$f":"BeregnetBalanse!M64","v":1000},"Kontanter bank post",1]
[{"$f":"VLOOKUP(Tekst!H66,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Skattetrekk"},{"$f":"InngåendeBalanse!B67","v":0},{"$f":"BeregnetBalanse!B65","v":0},{"$f":"BeregnetBalanse!C65","v":0},{"$f":"BeregnetBalanse!D65","v":0},{"$f":"BeregnetBalanse!E65","v":0},{"$f":"BeregnetBalanse!F65","v":0},{"$f":"BeregnetBalanse!G65","v":0},{"$f":"BeregnetBalanse!H65","v":0},{"$f":"BeregnetBalanse!I65","v":0},{"$f":"BeregnetBalanse!J65","v":0},{"$f":"BeregnetBalanse!K65","v":0},{"$f":"BeregnetBalanse!L65","v":0},{"$f":"BeregnetBalanse!M65","v":0},"Kontanter bank post",0]
[{"$f":"VLOOKUP(Tekst!H67,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre innskudd"},{"$f":"InngåendeBalanse!B68","v":0},{"$f":"BeregnetBalanse!B66","v":0},{"$f":"BeregnetBalanse!C66","v":0},{"$f":"BeregnetBalanse!D66","v":0},{"$f":"BeregnetBalanse!E66","v":0},{"$f":"BeregnetBalanse!F66","v":0},{"$f":"BeregnetBalanse!G66","v":0},{"$f":"BeregnetBalanse!H66","v":0},{"$f":"BeregnetBalanse!I66","v":0},{"$f":"BeregnetBalanse!J66","v":0},{"$f":"BeregnetBalanse!K66","v":0},{"$f":"BeregnetBalanse!L66","v":0},{"$f":"BeregnetBalanse!M66","v":0},"Kontanter bank post",0]
["SUM",{"$f":"SUM(B6:B68)","v":1000},{"$f":"SUM(C6:C68)","v":1000},{"$f":"SUM(D6:D68)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,null,1]
[{"$f":"VLOOKUP(Tekst!H69,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Aksjekapital"},{"$f":"InngåendeBalanse!B70","v":100},{"$f":"BeregnetBalanse!B68","v":100},{"$f":"BeregnetBalanse!C68","v":100},{"$f":"BeregnetBalanse!D68","v":100},{"$f":"BeregnetBalanse!E68","v":100},{"$f":"BeregnetBalanse!F68","v":100},{"$f":"BeregnetBalanse!G68","v":100},{"$f":"BeregnetBalanse!H68","v":100},{"$f":"BeregnetBalanse!I68","v":100},{"$f":"BeregnetBalanse!J68","v":100},{"$f":"BeregnetBalanse!K68","v":100},{"$f":"BeregnetBalanse!L68","v":100},{"$f":"BeregnetBalanse!M68","v":100},"Innskutt egenkapital",1]
[{"$f":"VLOOKUP(Tekst!H70,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Egne aksjer"},{"$f":"InngåendeBalanse!B71","v":0},{"$f":"BeregnetBalanse!B69","v":0},{"$f":"BeregnetBalanse!C69","v":0},{"$f":"BeregnetBalanse!D69","v":0},{"$f":"BeregnetBalanse!E69","v":0},{"$f":"BeregnetBalanse!F69","v":0},{"$f":"BeregnetBalanse!G69","v":0},{"$f":"BeregnetBalanse!H69","v":0},{"$f":"BeregnetBalanse!I69","v":0},{"$f":"BeregnetBalanse!J69","v":0},{"$f":"BeregnetBalanse!K69","v":0},{"$f":"BeregnetBalanse!L69","v":0},{"$f":"BeregnetBalanse!M69","v":0},"Innskutt egenkapital",{"$f":"IF(SUM(B71:N71)=0,0,1)","v":0}]
[{"$f":"VLOOKUP(Tekst!H71,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Private uttak"},{"$f":"InngåendeBalanse!B72","v":0},{"$f":"BeregnetBalanse!B70","v":0},{"$f":"BeregnetBalanse!C70","v":0},{"$f":"BeregnetBalanse!D70","v":0},{"$f":"BeregnetBalanse!E70","v":0},{"$f":"BeregnetBalanse!F70","v":0},{"$f":"BeregnetBalanse!G70","v":0},{"$f":"BeregnetBalanse!H70","v":0},{"$f":"BeregnetBalanse!I70","v":0},{"$f":"BeregnetBalanse!J70","v":0},{"$f":"BeregnetBalanse!K70","v":0},{"$f":"BeregnetBalanse!L70","v":0},{"$f":"BeregnetBalanse!M70","v":0},"Private uttak",0]
[{"$f":"VLOOKUP(Tekst!H72,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Private skatter"},{"$f":"InngåendeBalanse!B73","v":0},{"$f":"BeregnetBalanse!B71","v":0},{"$f":"BeregnetBalanse!C71","v":0},{"$f":"BeregnetBalanse!D71","v":0},{"$f":"BeregnetBalanse!E71","v":0},{"$f":"BeregnetBalanse!F71","v":0},{"$f":"BeregnetBalanse!G71","v":0},{"$f":"BeregnetBalanse!H71","v":0},{"$f":"BeregnetBalanse!I71","v":0},{"$f":"BeregnetBalanse!J71","v":0},{"$f":"BeregnetBalanse!K71","v":0},{"$f":"BeregnetBalanse!L71","v":0},{"$f":"BeregnetBalanse!M71","v":0},"Private uttak",0]
[{"$f":"VLOOKUP(Tekst!H73,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Overkursfond"},{"$f":"InngåendeBalanse!B74","v":0},{"$f":"BeregnetBalanse!B72","v":0},{"$f":"BeregnetBalanse!C72","v":0},{"$f":"BeregnetBalanse!D72","v":0},{"$f":"BeregnetBalanse!E72","v":0},{"$f":"BeregnetBalanse!F72","v":0},{"$f":"BeregnetBalanse!G72","v":0},{"$f":"BeregnetBalanse!H72","v":0},{"$f":"BeregnetBalanse!I72","v":0},{"$f":"BeregnetBalanse!J72","v":0},{"$f":"BeregnetBalanse!K72","v":0},{"$f":"BeregnetBalanse!L72","v":0},{"$f":"BeregnetBalanse!M72","v":0},"Innskutt egenkapital",0]
[{"$f":"VLOOKUP(Tekst!H74,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Fond for vurderingsforskjeller"},{"$f":"InngåendeBalanse!B75","v":0},{"$f":"BeregnetBalanse!B73","v":0},{"$f":"BeregnetBalanse!C73","v":0},{"$f":"BeregnetBalanse!D73","v":0},{"$f":"BeregnetBalanse!E73","v":0},{"$f":"BeregnetBalanse!F73","v":0},{"$f":"BeregnetBalanse!G73","v":0},{"$f":"BeregnetBalanse!H73","v":0},{"$f":"BeregnetBalanse!I73","v":0},{"$f":"BeregnetBalanse!J73","v":0},{"$f":"BeregnetBalanse!K73","v":0},{"$f":"BeregnetBalanse!L73","v":0},{"$f":"BeregnetBalanse!M73","v":0},"Opptjent egenkapital",0]
[{"$f":"VLOOKUP(Tekst!H75,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Annen egenkapital"},{"$f":"InngåendeBalanse!B76","v":900},{"$f":"BeregnetBalanse!B74","v":900},{"$f":"BeregnetBalanse!C74","v":900},{"$f":"BeregnetBalanse!D74","v":900},{"$f":"BeregnetBalanse!E74","v":900},{"$f":"BeregnetBalanse!F74","v":900},{"$f":"BeregnetBalanse!G74","v":900},{"$f":"BeregnetBalanse!H74","v":900},{"$f":"BeregnetBalanse!I74","v":900},{"$f":"BeregnetBalanse!J74","v":900},{"$f":"BeregnetBalanse!K74","v":900},{"$f":"BeregnetBalanse!L74","v":900},{"$f":"BeregnetBalanse!M74","v":900},"Opptjent egenkapital",1]
[{"$f":"VLOOKUP(Tekst!H76,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Opptjent egenkapital"},{"$f":"InngåendeBalanse!B77","v":0},{"$f":"BeregnetBalanse!B75","v":0},{"$f":"BeregnetBalanse!C75","v":0},{"$f":"BeregnetBalanse!D75","v":0},{"$f":"BeregnetBalanse!E75","v":0},{"$f":"BeregnetBalanse!F75","v":0},{"$f":"BeregnetBalanse!G75","v":0},{"$f":"BeregnetBalanse!H75","v":0},{"$f":"BeregnetBalanse!I75","v":0},{"$f":"BeregnetBalanse!J75","v":0},{"$f":"BeregnetBalanse!K75","v":0},{"$f":"BeregnetBalanse!L75","v":0},{"$f":"BeregnetBalanse!M75","v":0},"Opptjent egenkapital",0]
[{"$f":"VLOOKUP(Tekst!H77,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Årets resultat"},{"$f":"InngåendeBalanse!B78","v":0},{"$f":"BeregnetBalanse!B76","v":0},{"$f":"BeregnetBalanse!C76","v":0},{"$f":"BeregnetBalanse!D76","v":0},{"$f":"BeregnetBalanse!E76","v":0},{"$f":"BeregnetBalanse!F76","v":0},{"$f":"BeregnetBalanse!G76","v":0},{"$f":"BeregnetBalanse!H76","v":0},{"$f":"BeregnetBalanse!I76","v":0},{"$f":"BeregnetBalanse!J76","v":0},{"$f":"BeregnetBalanse!K76","v":0},{"$f":"BeregnetBalanse!L76","v":0},{"$f":"BeregnetBalanse!M76","v":0},"Opptjent egenkapital",0]
[{"$f":"VLOOKUP(Tekst!H78,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Pensjonsforpliktelser"},{"$f":"InngåendeBalanse!B79","v":0},{"$f":"BeregnetBalanse!B77","v":0},{"$f":"BeregnetBalanse!C77","v":0},{"$f":"BeregnetBalanse!D77","v":0},{"$f":"BeregnetBalanse!E77","v":0},{"$f":"BeregnetBalanse!F77","v":0},{"$f":"BeregnetBalanse!G77","v":0},{"$f":"BeregnetBalanse!H77","v":0},{"$f":"BeregnetBalanse!I77","v":0},{"$f":"BeregnetBalanse!J77","v":0},{"$f":"BeregnetBalanse!K77","v":0},{"$f":"BeregnetBalanse!L77","v":0},{"$f":"BeregnetBalanse!M77","v":0},"Avsetning forpliktelser",0]
[{"$f":"VLOOKUP(Tekst!H79,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Utsatt skatt"},{"$f":"InngåendeBalanse!B80","v":0},{"$f":"BeregnetBalanse!B78","v":0},{"$f":"BeregnetBalanse!C78","v":0},{"$f":"BeregnetBalanse!D78","v":0},{"$f":"BeregnetBalanse!E78","v":0},{"$f":"BeregnetBalanse!F78","v":0},{"$f":"BeregnetBalanse!G78","v":0},{"$f":"BeregnetBalanse!H78","v":0},{"$f":"BeregnetBalanse!I78","v":0},{"$f":"BeregnetBalanse!J78","v":0},{"$f":"BeregnetBalanse!K78","v":0},{"$f":"BeregnetBalanse!L78","v":0},{"$f":"BeregnetBalanse!M78","v":0},"Avsetning forpliktelser",0]
[{"$f":"VLOOKUP(Tekst!H80,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Uopptjent inntekt"},{"$f":"InngåendeBalanse!B81","v":0},{"$f":"BeregnetBalanse!B79","v":0},{"$f":"BeregnetBalanse!C79","v":0},{"$f":"BeregnetBalanse!D79","v":0},{"$f":"BeregnetBalanse!E79","v":0},{"$f":"BeregnetBalanse!F79","v":0},{"$f":"BeregnetBalanse!G79","v":0},{"$f":"BeregnetBalanse!H79","v":0},{"$f":"BeregnetBalanse!I79","v":0},{"$f":"BeregnetBalanse!J79","v":0},{"$f":"BeregnetBalanse!K79","v":0},{"$f":"BeregnetBalanse!L79","v":0},{"$f":"BeregnetBalanse!M79","v":0},"Avsetning forpliktelser",0]
[{"$f":"VLOOKUP(Tekst!H81,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre avsetninger for forpliktelser"},{"$f":"InngåendeBalanse!B82","v":0},{"$f":"BeregnetBalanse!B80","v":0},{"$f":"BeregnetBalanse!C80","v":0},{"$f":"BeregnetBalanse!D80","v":0},{"$f":"BeregnetBalanse!E80","v":0},{"$f":"BeregnetBalanse!F80","v":0},{"$f":"BeregnetBalanse!G80","v":0},{"$f":"BeregnetBalanse!H80","v":0},{"$f":"BeregnetBalanse!I80","v":0},{"$f":"BeregnetBalanse!J80","v":0},{"$f":"BeregnetBalanse!K80","v":0},{"$f":"BeregnetBalanse!L80","v":0},{"$f":"BeregnetBalanse!M80","v":0},"Avsetning forpliktelser",0]
[{"$f":"VLOOKUP(Tekst!H82,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Konvertible lån langsiktig"},{"$f":"InngåendeBalanse!B83","v":0},{"$f":"BeregnetBalanse!B81","v":0},{"$f":"BeregnetBalanse!C81","v":0},{"$f":"BeregnetBalanse!D81","v":0},{"$f":"BeregnetBalanse!E81","v":0},{"$f":"BeregnetBalanse!F81","v":0},{"$f":"BeregnetBalanse!G81","v":0},{"$f":"BeregnetBalanse!H81","v":0},{"$f":"BeregnetBalanse!I81","v":0},{"$f":"BeregnetBalanse!J81","v":0},{"$f":"BeregnetBalanse!K81","v":0},{"$f":"BeregnetBalanse!L81","v":0},{"$f":"BeregnetBalanse!M81","v":0},"Langsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H83,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Obligasjonslån"},{"$f":"InngåendeBalanse!B84","v":0},{"$f":"BeregnetBalanse!B82","v":0},{"$f":"BeregnetBalanse!C82","v":0},{"$f":"BeregnetBalanse!D82","v":0},{"$f":"BeregnetBalanse!E82","v":0},{"$f":"BeregnetBalanse!F82","v":0},{"$f":"BeregnetBalanse!G82","v":0},{"$f":"BeregnetBalanse!H82","v":0},{"$f":"BeregnetBalanse!I82","v":0},{"$f":"BeregnetBalanse!J82","v":0},{"$f":"BeregnetBalanse!K82","v":0},{"$f":"BeregnetBalanse!L82","v":0},{"$f":"BeregnetBalanse!M82","v":0},"Langsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H84,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Gjeld til kredittinstitusjoner"},{"$f":"InngåendeBalanse!B85","v":0},{"$f":"BeregnetBalanse!B83","v":0},{"$f":"BeregnetBalanse!C83","v":0},{"$f":"BeregnetBalanse!D83","v":0},{"$f":"BeregnetBalanse!E83","v":0},{"$f":"BeregnetBalanse!F83","v":0},{"$f":"BeregnetBalanse!G83","v":0},{"$f":"BeregnetBalanse!H83","v":0},{"$f":"BeregnetBalanse!I83","v":0},{"$f":"BeregnetBalanse!J83","v":0},{"$f":"BeregnetBalanse!K83","v":0},{"$f":"BeregnetBalanse!L83","v":0},{"$f":"BeregnetBalanse!M83","v":0},"Langsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H85,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Pantelån"},{"$f":"InngåendeBalanse!B86","v":0},{"$f":"BeregnetBalanse!B84","v":0},{"$f":"BeregnetBalanse!C84","v":0},{"$f":"BeregnetBalanse!D84","v":0},{"$f":"BeregnetBalanse!E84","v":0},{"$f":"BeregnetBalanse!F84","v":0},{"$f":"BeregnetBalanse!G84","v":0},{"$f":"BeregnetBalanse!H84","v":0},{"$f":"BeregnetBalanse!I84","v":0},{"$f":"BeregnetBalanse!J84","v":0},{"$f":"BeregnetBalanse!K84","v":0},{"$f":"BeregnetBalanse!L84","v":0},{"$f":"BeregnetBalanse!M84","v":0},"Langsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H86,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Diverse langsiktig gjeld"},{"$f":"InngåendeBalanse!B87","v":0},{"$f":"BeregnetBalanse!B85","v":0},{"$f":"BeregnetBalanse!C85","v":0},{"$f":"BeregnetBalanse!D85","v":0},{"$f":"BeregnetBalanse!E85","v":0},{"$f":"BeregnetBalanse!F85","v":0},{"$f":"BeregnetBalanse!G85","v":0},{"$f":"BeregnetBalanse!H85","v":0},{"$f":"BeregnetBalanse!I85","v":0},{"$f":"BeregnetBalanse!J85","v":0},{"$f":"BeregnetBalanse!K85","v":0},{"$f":"BeregnetBalanse!L85","v":0},{"$f":"BeregnetBalanse!M85","v":0},"Langsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H87,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Regnskapsmessig leasinggjeld"},{"$f":"InngåendeBalanse!B88","v":0},{"$f":"BeregnetBalanse!B86","v":0},{"$f":"BeregnetBalanse!C86","v":0},{"$f":"BeregnetBalanse!D86","v":0},{"$f":"BeregnetBalanse!E86","v":0},{"$f":"BeregnetBalanse!F86","v":0},{"$f":"BeregnetBalanse!G86","v":0},{"$f":"BeregnetBalanse!H86","v":0},{"$f":"BeregnetBalanse!I86","v":0},{"$f":"BeregnetBalanse!J86","v":0},{"$f":"BeregnetBalanse!K86","v":0},{"$f":"BeregnetBalanse!L86","v":0},{"$f":"BeregnetBalanse!M86","v":0},"Langsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H88,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Nye låneopptak"},{"$f":"InngåendeBalanse!B89","v":0},{"$f":"BeregnetBalanse!B87","v":0},{"$f":"BeregnetBalanse!C87","v":0},{"$f":"BeregnetBalanse!D87","v":0},{"$f":"BeregnetBalanse!E87","v":0},{"$f":"BeregnetBalanse!F87","v":0},{"$f":"BeregnetBalanse!G87","v":0},{"$f":"BeregnetBalanse!H87","v":0},{"$f":"BeregnetBalanse!I87","v":0},{"$f":"BeregnetBalanse!J87","v":0},{"$f":"BeregnetBalanse!K87","v":0},{"$f":"BeregnetBalanse!L87","v":0},{"$f":"BeregnetBalanse!M87","v":0},"Langsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H89,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Konvertible lån kortsiktig"},{"$f":"InngåendeBalanse!B90","v":0},{"$f":"BeregnetBalanse!B88","v":0},{"$f":"BeregnetBalanse!C88","v":0},{"$f":"BeregnetBalanse!D88","v":0},{"$f":"BeregnetBalanse!E88","v":0},{"$f":"BeregnetBalanse!F88","v":0},{"$f":"BeregnetBalanse!G88","v":0},{"$f":"BeregnetBalanse!H88","v":0},{"$f":"BeregnetBalanse!I88","v":0},{"$f":"BeregnetBalanse!J88","v":0},{"$f":"BeregnetBalanse!K88","v":0},{"$f":"BeregnetBalanse!L88","v":0},{"$f":"BeregnetBalanse!M88","v":0},"Kortsiktige lån",0]
[{"$f":"VLOOKUP(Tekst!H90,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Sertifikatlån"},{"$f":"InngåendeBalanse!B91","v":0},{"$f":"BeregnetBalanse!B89","v":0},{"$f":"BeregnetBalanse!C89","v":0},{"$f":"BeregnetBalanse!D89","v":0},{"$f":"BeregnetBalanse!E89","v":0},{"$f":"BeregnetBalanse!F89","v":0},{"$f":"BeregnetBalanse!G89","v":0},{"$f":"BeregnetBalanse!H89","v":0},{"$f":"BeregnetBalanse!I89","v":0},{"$f":"BeregnetBalanse!J89","v":0},{"$f":"BeregnetBalanse!K89","v":0},{"$f":"BeregnetBalanse!L89","v":0},{"$f":"BeregnetBalanse!M89","v":0},"Kortsiktige lån",0]
[{"$f":"VLOOKUP(Tekst!H91,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Andre kortsiktige lån"},{"$f":"InngåendeBalanse!B92","v":0},{"$f":"BeregnetBalanse!B90","v":0},{"$f":"BeregnetBalanse!C90","v":0},{"$f":"BeregnetBalanse!D90","v":0},{"$f":"BeregnetBalanse!E90","v":0},{"$f":"BeregnetBalanse!F90","v":0},{"$f":"BeregnetBalanse!G90","v":0},{"$f":"BeregnetBalanse!H90","v":0},{"$f":"BeregnetBalanse!I90","v":0},{"$f":"BeregnetBalanse!J90","v":0},{"$f":"BeregnetBalanse!K90","v":0},{"$f":"BeregnetBalanse!L90","v":0},{"$f":"BeregnetBalanse!M90","v":0},"Kortsiktige lån",0]
[{"$f":"VLOOKUP(Tekst!H92,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Byggelån"},{"$f":"InngåendeBalanse!B93","v":0},{"$f":"BeregnetBalanse!B91","v":0},{"$f":"BeregnetBalanse!C91","v":0},{"$f":"BeregnetBalanse!D91","v":0},{"$f":"BeregnetBalanse!E91","v":0},{"$f":"BeregnetBalanse!F91","v":0},{"$f":"BeregnetBalanse!G91","v":0},{"$f":"BeregnetBalanse!H91","v":0},{"$f":"BeregnetBalanse!I91","v":0},{"$f":"BeregnetBalanse!J91","v":0},{"$f":"BeregnetBalanse!K91","v":0},{"$f":"BeregnetBalanse!L91","v":0},{"$f":"BeregnetBalanse!M91","v":0},"Kortsiktige lån",0]
[{"$f":"VLOOKUP(Tekst!H93,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Kassekreditt (aut.)"},{"$f":"InngåendeBalanse!B94","v":0},{"$f":"BeregnetBalanse!B92","v":0},{"$f":"BeregnetBalanse!C92","v":0},{"$f":"BeregnetBalanse!D92","v":0},{"$f":"BeregnetBalanse!E92","v":0},{"$f":"BeregnetBalanse!F92","v":0},{"$f":"BeregnetBalanse!G92","v":0},{"$f":"BeregnetBalanse!H92","v":0},{"$f":"BeregnetBalanse!I92","v":0},{"$f":"BeregnetBalanse!J92","v":0},{"$f":"BeregnetBalanse!K92","v":0},{"$f":"BeregnetBalanse!L92","v":0},{"$f":"BeregnetBalanse!M92","v":0},"Kassekreditt",0]
[{"$f":"VLOOKUP(Tekst!H94,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Leverandørgjeld"},{"$f":"InngåendeBalanse!B95","v":0},{"$f":"BeregnetBalanse!B93","v":0},{"$f":"BeregnetBalanse!C93","v":0},{"$f":"BeregnetBalanse!D93","v":0},{"$f":"BeregnetBalanse!E93","v":0},{"$f":"BeregnetBalanse!F93","v":0},{"$f":"BeregnetBalanse!G93","v":0},{"$f":"BeregnetBalanse!H93","v":0},{"$f":"BeregnetBalanse!I93","v":0},{"$f":"BeregnetBalanse!J93","v":0},{"$f":"BeregnetBalanse!K93","v":0},{"$f":"BeregnetBalanse!L93","v":0},{"$f":"BeregnetBalanse!M93","v":0},"Leverandørgjeld",0]
[{"$f":"VLOOKUP(Tekst!H95,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Leverandørgjeld til selskap i samme konsern"},{"$f":"InngåendeBalanse!B96","v":0},{"$f":"BeregnetBalanse!B94","v":0},{"$f":"BeregnetBalanse!C94","v":0},{"$f":"BeregnetBalanse!D94","v":0},{"$f":"BeregnetBalanse!E94","v":0},{"$f":"BeregnetBalanse!F94","v":0},{"$f":"BeregnetBalanse!G94","v":0},{"$f":"BeregnetBalanse!H94","v":0},{"$f":"BeregnetBalanse!I94","v":0},{"$f":"BeregnetBalanse!J94","v":0},{"$f":"BeregnetBalanse!K94","v":0},{"$f":"BeregnetBalanse!L94","v":0},{"$f":"BeregnetBalanse!M94","v":0},"Leverandørgjeld",0]
[{"$f":"VLOOKUP(Tekst!H96,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Betalbar skatt, ikke utlignet"},{"$f":"InngåendeBalanse!B97","v":0},{"$f":"BeregnetBalanse!B95","v":0},{"$f":"BeregnetBalanse!C95","v":0},{"$f":"BeregnetBalanse!D95","v":0},{"$f":"BeregnetBalanse!E95","v":0},{"$f":"BeregnetBalanse!F95","v":0},{"$f":"BeregnetBalanse!G95","v":0},{"$f":"BeregnetBalanse!H95","v":0},{"$f":"BeregnetBalanse!I95","v":0},{"$f":"BeregnetBalanse!J95","v":0},{"$f":"BeregnetBalanse!K95","v":0},{"$f":"BeregnetBalanse!L95","v":0},{"$f":"BeregnetBalanse!M95","v":0},"Skattegjeld",0]
[{"$f":"VLOOKUP(Tekst!H97,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Betalbar skatt, utlignet"},{"$f":"InngåendeBalanse!B98","v":0},{"$f":"BeregnetBalanse!B96","v":0},{"$f":"BeregnetBalanse!C96","v":0},{"$f":"BeregnetBalanse!D96","v":0},{"$f":"BeregnetBalanse!E96","v":0},{"$f":"BeregnetBalanse!F96","v":0},{"$f":"BeregnetBalanse!G96","v":0},{"$f":"BeregnetBalanse!H96","v":0},{"$f":"BeregnetBalanse!I96","v":0},{"$f":"BeregnetBalanse!J96","v":0},{"$f":"BeregnetBalanse!K96","v":0},{"$f":"BeregnetBalanse!L96","v":0},{"$f":"BeregnetBalanse!M96","v":0},"Skattegjeld",0]
[{"$f":"VLOOKUP(Tekst!H98,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Refusjons- og forhåndsskatt"},{"$f":"InngåendeBalanse!B99","v":0},{"$f":"BeregnetBalanse!B97","v":0},{"$f":"BeregnetBalanse!C97","v":0},{"$f":"BeregnetBalanse!D97","v":0},{"$f":"BeregnetBalanse!E97","v":0},{"$f":"BeregnetBalanse!F97","v":0},{"$f":"BeregnetBalanse!G97","v":0},{"$f":"BeregnetBalanse!H97","v":0},{"$f":"BeregnetBalanse!I97","v":0},{"$f":"BeregnetBalanse!J97","v":0},{"$f":"BeregnetBalanse!K97","v":0},{"$f":"BeregnetBalanse!L97","v":0},{"$f":"BeregnetBalanse!M97","v":0},"Skattegjeld",0]
[{"$f":"VLOOKUP(Tekst!H99,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Diverse skatt"},{"$f":"InngåendeBalanse!B100","v":0},{"$f":"BeregnetBalanse!B98","v":0},{"$f":"BeregnetBalanse!C98","v":0},{"$f":"BeregnetBalanse!D98","v":0},{"$f":"BeregnetBalanse!E98","v":0},{"$f":"BeregnetBalanse!F98","v":0},{"$f":"BeregnetBalanse!G98","v":0},{"$f":"BeregnetBalanse!H98","v":0},{"$f":"BeregnetBalanse!I98","v":0},{"$f":"BeregnetBalanse!J98","v":0},{"$f":"BeregnetBalanse!K98","v":0},{"$f":"BeregnetBalanse!L98","v":0},{"$f":"BeregnetBalanse!M98","v":0},"Skattetrekk",0]
[{"$f":"VLOOKUP(Tekst!H100,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Skyldig skattetrekk"},{"$f":"InngåendeBalanse!B101","v":0},{"$f":"BeregnetBalanse!B99","v":0},{"$f":"BeregnetBalanse!C99","v":0},{"$f":"BeregnetBalanse!D99","v":0},{"$f":"BeregnetBalanse!E99","v":0},{"$f":"BeregnetBalanse!F99","v":0},{"$f":"BeregnetBalanse!G99","v":0},{"$f":"BeregnetBalanse!H99","v":0},{"$f":"BeregnetBalanse!I99","v":0},{"$f":"BeregnetBalanse!J99","v":0},{"$f":"BeregnetBalanse!K99","v":0},{"$f":"BeregnetBalanse!L99","v":0},{"$f":"BeregnetBalanse!M99","v":0},"Skattetrekk",0]
[{"$f":"VLOOKUP(Tekst!H101,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Påleggstrekk"},{"$f":"InngåendeBalanse!B102","v":0},{"$f":"BeregnetBalanse!B100","v":0},{"$f":"BeregnetBalanse!C100","v":0},{"$f":"BeregnetBalanse!D100","v":0},{"$f":"BeregnetBalanse!E100","v":0},{"$f":"BeregnetBalanse!F100","v":0},{"$f":"BeregnetBalanse!G100","v":0},{"$f":"BeregnetBalanse!H100","v":0},{"$f":"BeregnetBalanse!I100","v":0},{"$f":"BeregnetBalanse!J100","v":0},{"$f":"BeregnetBalanse!K100","v":0},{"$f":"BeregnetBalanse!L100","v":0},{"$f":"BeregnetBalanse!M100","v":0},"Skattetrekk",0]
[{"$f":"VLOOKUP(Tekst!H102,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Bidragstrekk"},{"$f":"InngåendeBalanse!B103","v":0},{"$f":"BeregnetBalanse!B101","v":0},{"$f":"BeregnetBalanse!C101","v":0},{"$f":"BeregnetBalanse!D101","v":0},{"$f":"BeregnetBalanse!E101","v":0},{"$f":"BeregnetBalanse!F101","v":0},{"$f":"BeregnetBalanse!G101","v":0},{"$f":"BeregnetBalanse!H101","v":0},{"$f":"BeregnetBalanse!I101","v":0},{"$f":"BeregnetBalanse!J101","v":0},{"$f":"BeregnetBalanse!K101","v":0},{"$f":"BeregnetBalanse!L101","v":0},{"$f":"BeregnetBalanse!M101","v":0},"Skattetrekk",0]
[{"$f":"VLOOKUP(Tekst!H103,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Trygdetrekk"},{"$f":"InngåendeBalanse!B104","v":0},{"$f":"BeregnetBalanse!B102","v":0},{"$f":"BeregnetBalanse!C102","v":0},{"$f":"BeregnetBalanse!D102","v":0},{"$f":"BeregnetBalanse!E102","v":0},{"$f":"BeregnetBalanse!F102","v":0},{"$f":"BeregnetBalanse!G102","v":0},{"$f":"BeregnetBalanse!H102","v":0},{"$f":"BeregnetBalanse!I102","v":0},{"$f":"BeregnetBalanse!J102","v":0},{"$f":"BeregnetBalanse!K102","v":0},{"$f":"BeregnetBalanse!L102","v":0},{"$f":"BeregnetBalanse!M102","v":0},"Skattetrekk",0]
[{"$f":"VLOOKUP(Tekst!H104,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Forsikringstrekk"},{"$f":"InngåendeBalanse!B105","v":0},{"$f":"BeregnetBalanse!B103","v":0},{"$f":"BeregnetBalanse!C103","v":0},{"$f":"BeregnetBalanse!D103","v":0},{"$f":"BeregnetBalanse!E103","v":0},{"$f":"BeregnetBalanse!F103","v":0},{"$f":"BeregnetBalanse!G103","v":0},{"$f":"BeregnetBalanse!H103","v":0},{"$f":"BeregnetBalanse!I103","v":0},{"$f":"BeregnetBalanse!J103","v":0},{"$f":"BeregnetBalanse!K103","v":0},{"$f":"BeregnetBalanse!L103","v":0},{"$f":"BeregnetBalanse!M103","v":0},"Skattetrekk",0]
[{"$f":"VLOOKUP(Tekst!H105,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Trukket fagforeningskontingent"},{"$f":"InngåendeBalanse!B106","v":0},{"$f":"BeregnetBalanse!B104","v":0},{"$f":"BeregnetBalanse!C104","v":0},{"$f":"BeregnetBalanse!D104","v":0},{"$f":"BeregnetBalanse!E104","v":0},{"$f":"BeregnetBalanse!F104","v":0},{"$f":"BeregnetBalanse!G104","v":0},{"$f":"BeregnetBalanse!H104","v":0},{"$f":"BeregnetBalanse!I104","v":0},{"$f":"BeregnetBalanse!J104","v":0},{"$f":"BeregnetBalanse!K104","v":0},{"$f":"BeregnetBalanse!L104","v":0},{"$f":"BeregnetBalanse!M104","v":0},"Skattetrekk",0]
[{"$f":"VLOOKUP(Tekst!H106,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Oppgjørskonto merverdiavgift (aut.)"},{"$f":"InngåendeBalanse!B107","v":0},{"$f":"BeregnetBalanse!B105","v":0},{"$f":"BeregnetBalanse!C105","v":0},{"$f":"BeregnetBalanse!D105","v":0},{"$f":"BeregnetBalanse!E105","v":0},{"$f":"BeregnetBalanse!F105","v":0},{"$f":"BeregnetBalanse!G105","v":0},{"$f":"BeregnetBalanse!H105","v":0},{"$f":"BeregnetBalanse!I105","v":0},{"$f":"BeregnetBalanse!J105","v":0},{"$f":"BeregnetBalanse!K105","v":0},{"$f":"BeregnetBalanse!L105","v":0},{"$f":"BeregnetBalanse!M105","v":0},"Offentlige avgifter",0]
[{"$f":"VLOOKUP(Tekst!H107,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Skyldig arbeidsgiveravgift (aut.)"},{"$f":"InngåendeBalanse!B108","v":0},{"$f":"BeregnetBalanse!B106","v":0},{"$f":"BeregnetBalanse!C106","v":0},{"$f":"BeregnetBalanse!D106","v":0},{"$f":"BeregnetBalanse!E106","v":0},{"$f":"BeregnetBalanse!F106","v":0},{"$f":"BeregnetBalanse!G106","v":0},{"$f":"BeregnetBalanse!H106","v":0},{"$f":"BeregnetBalanse!I106","v":0},{"$f":"BeregnetBalanse!J106","v":0},{"$f":"BeregnetBalanse!K106","v":0},{"$f":"BeregnetBalanse!L106","v":0},{"$f":"BeregnetBalanse!M106","v":0},"Offentlige avgifter",0]
[{"$f":"VLOOKUP(Tekst!H108,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Påløpt arbeidsgiveravgift feriepenger"},{"$f":"InngåendeBalanse!B109","v":0},{"$f":"BeregnetBalanse!B107","v":0},{"$f":"BeregnetBalanse!C107","v":0},{"$f":"BeregnetBalanse!D107","v":0},{"$f":"BeregnetBalanse!E107","v":0},{"$f":"BeregnetBalanse!F107","v":0},{"$f":"BeregnetBalanse!G107","v":0},{"$f":"BeregnetBalanse!H107","v":0},{"$f":"BeregnetBalanse!I107","v":0},{"$f":"BeregnetBalanse!J107","v":0},{"$f":"BeregnetBalanse!K107","v":0},{"$f":"BeregnetBalanse!L107","v":0},{"$f":"BeregnetBalanse!M107","v":0},"Offentlige avgifter",0]
[{"$f":"VLOOKUP(Tekst!H109,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Avsatt utbytte"},{"$f":"InngåendeBalanse!B110","v":0},{"$f":"BeregnetBalanse!B108","v":0},{"$f":"BeregnetBalanse!C108","v":0},{"$f":"BeregnetBalanse!D108","v":0},{"$f":"BeregnetBalanse!E108","v":0},{"$f":"BeregnetBalanse!F108","v":0},{"$f":"BeregnetBalanse!G108","v":0},{"$f":"BeregnetBalanse!H108","v":0},{"$f":"BeregnetBalanse!I108","v":0},{"$f":"BeregnetBalanse!J108","v":0},{"$f":"BeregnetBalanse!K108","v":0},{"$f":"BeregnetBalanse!L108","v":0},{"$f":"BeregnetBalanse!M108","v":0},"Utbytte",0]
[{"$f":"VLOOKUP(Tekst!H110,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Forskudd fra kunder (aut.)"},{"$f":"InngåendeBalanse!B111","v":0},{"$f":"BeregnetBalanse!B109","v":0},{"$f":"BeregnetBalanse!C109","v":0},{"$f":"BeregnetBalanse!D109","v":0},{"$f":"BeregnetBalanse!E109","v":0},{"$f":"BeregnetBalanse!F109","v":0},{"$f":"BeregnetBalanse!G109","v":0},{"$f":"BeregnetBalanse!H109","v":0},{"$f":"BeregnetBalanse!I109","v":0},{"$f":"BeregnetBalanse!J109","v":0},{"$f":"BeregnetBalanse!K109","v":0},{"$f":"BeregnetBalanse!L109","v":0},{"$f":"BeregnetBalanse!M109","v":0},"Annen kortsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H111,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Gjeld til ansatte og aksjonærer"},{"$f":"InngåendeBalanse!B112","v":0},{"$f":"BeregnetBalanse!B110","v":0},{"$f":"BeregnetBalanse!C110","v":0},{"$f":"BeregnetBalanse!D110","v":0},{"$f":"BeregnetBalanse!E110","v":0},{"$f":"BeregnetBalanse!F110","v":0},{"$f":"BeregnetBalanse!G110","v":0},{"$f":"BeregnetBalanse!H110","v":0},{"$f":"BeregnetBalanse!I110","v":0},{"$f":"BeregnetBalanse!J110","v":0},{"$f":"BeregnetBalanse!K110","v":0},{"$f":"BeregnetBalanse!L110","v":0},{"$f":"BeregnetBalanse!M110","v":0},"Annen kortsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H112,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Gjeld til selskap i samme konsern"},{"$f":"InngåendeBalanse!B113","v":0},{"$f":"BeregnetBalanse!B111","v":0},{"$f":"BeregnetBalanse!C111","v":0},{"$f":"BeregnetBalanse!D111","v":0},{"$f":"BeregnetBalanse!E111","v":0},{"$f":"BeregnetBalanse!F111","v":0},{"$f":"BeregnetBalanse!G111","v":0},{"$f":"BeregnetBalanse!H111","v":0},{"$f":"BeregnetBalanse!I111","v":0},{"$f":"BeregnetBalanse!J111","v":0},{"$f":"BeregnetBalanse!K111","v":0},{"$f":"BeregnetBalanse!L111","v":0},{"$f":"BeregnetBalanse!M111","v":0},"Annen kortsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H113,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Skyldig lønn"},{"$f":"InngåendeBalanse!B114","v":0},{"$f":"BeregnetBalanse!B112","v":0},{"$f":"BeregnetBalanse!C112","v":0},{"$f":"BeregnetBalanse!D112","v":0},{"$f":"BeregnetBalanse!E112","v":0},{"$f":"BeregnetBalanse!F112","v":0},{"$f":"BeregnetBalanse!G112","v":0},{"$f":"BeregnetBalanse!H112","v":0},{"$f":"BeregnetBalanse!I112","v":0},{"$f":"BeregnetBalanse!J112","v":0},{"$f":"BeregnetBalanse!K112","v":0},{"$f":"BeregnetBalanse!L112","v":0},{"$f":"BeregnetBalanse!M112","v":0},"Annen kortsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H114,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Feriepenger"},{"$f":"InngåendeBalanse!B115","v":0},{"$f":"BeregnetBalanse!B113","v":0},{"$f":"BeregnetBalanse!C113","v":0},{"$f":"BeregnetBalanse!D113","v":0},{"$f":"BeregnetBalanse!E113","v":0},{"$f":"BeregnetBalanse!F113","v":0},{"$f":"BeregnetBalanse!G113","v":0},{"$f":"BeregnetBalanse!H113","v":0},{"$f":"BeregnetBalanse!I113","v":0},{"$f":"BeregnetBalanse!J113","v":0},{"$f":"BeregnetBalanse!K113","v":0},{"$f":"BeregnetBalanse!L113","v":0},{"$f":"BeregnetBalanse!M113","v":0},"Annen kortsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H115,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Påløpte renter"},{"$f":"InngåendeBalanse!B116","v":0},{"$f":"BeregnetBalanse!B114","v":0},{"$f":"BeregnetBalanse!C114","v":0},{"$f":"BeregnetBalanse!D114","v":0},{"$f":"BeregnetBalanse!E114","v":0},{"$f":"BeregnetBalanse!F114","v":0},{"$f":"BeregnetBalanse!G114","v":0},{"$f":"BeregnetBalanse!H114","v":0},{"$f":"BeregnetBalanse!I114","v":0},{"$f":"BeregnetBalanse!J114","v":0},{"$f":"BeregnetBalanse!K114","v":0},{"$f":"BeregnetBalanse!L114","v":0},{"$f":"BeregnetBalanse!M114","v":0},"Annen kortsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H116,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Påløpte kostnader og forskuddsbetalte inntekter"},{"$f":"InngåendeBalanse!B117","v":0},{"$f":"BeregnetBalanse!B115","v":0},{"$f":"BeregnetBalanse!C115","v":0},{"$f":"BeregnetBalanse!D115","v":0},{"$f":"BeregnetBalanse!E115","v":0},{"$f":"BeregnetBalanse!F115","v":0},{"$f":"BeregnetBalanse!G115","v":0},{"$f":"BeregnetBalanse!H115","v":0},{"$f":"BeregnetBalanse!I115","v":0},{"$f":"BeregnetBalanse!J115","v":0},{"$f":"BeregnetBalanse!K115","v":0},{"$f":"BeregnetBalanse!L115","v":0},{"$f":"BeregnetBalanse!M115","v":0},"Annen kortsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H117,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Periodiseringer (aut.)"},{"$f":"InngåendeBalanse!B118","v":0},{"$f":"BeregnetBalanse!B116","v":0},{"$f":"BeregnetBalanse!C116","v":0},{"$f":"BeregnetBalanse!D116","v":0},{"$f":"BeregnetBalanse!E116","v":0},{"$f":"BeregnetBalanse!F116","v":0},{"$f":"BeregnetBalanse!G116","v":0},{"$f":"BeregnetBalanse!H116","v":0},{"$f":"BeregnetBalanse!I116","v":0},{"$f":"BeregnetBalanse!J116","v":0},{"$f":"BeregnetBalanse!K116","v":0},{"$f":"BeregnetBalanse!L116","v":0},{"$f":"BeregnetBalanse!M116","v":0},"Annen kortsiktig gjeld",0]
[{"$f":"VLOOKUP(Tekst!H118,Tekst!$A$5:$G$402,Hjelpeark!$B$3)","v":"Diverse kortsiktig gjeld"},{"$f":"InngåendeBalanse!B119","v":0},{"$f":"BeregnetBalanse!B117","v":0},{"$f":"BeregnetBalanse!C117","v":0},{"$f":"BeregnetBalanse!D117","v":0},{"$f":"BeregnetBalanse!E117","v":0},{"$f":"BeregnetBalanse!F117","v":0},{"$f":"BeregnetBalanse!G117","v":0},{"$f":"BeregnetBalanse!H117","v":0},{"$f":"BeregnetBalanse!I117","v":0},{"$f":"BeregnetBalanse!J117","v":0},{"$f":"BeregnetBalanse!K117","v":0},{"$f":"BeregnetBalanse!L117","v":0},{"$f":"BeregnetBalanse!M117","v":0},"Annen kortsiktig gjeld",0]
["SUM",{"$f":"SUM(B70:B119)","v":1000},{"$f":"SUM(C70:C119)","v":1000},{"$f":"SUM(D70:D119)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,null,1]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"GrafLikviditet","index":25,"n_rows":68,"n_cols":11,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFC1048572),FIND(\"]\",CELL(\"filename\",XFC1048572))+1,255)","v":"GrafLikviditet"}]
[null,{"$f":"Oppsett!C5","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$158:$G$175,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Dato:","2021-12-27"]

{"sheet":"ResultatGrafer","index":26,"n_rows":68,"n_cols":9,"rows_kept":68,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XEZ1048572),FIND(\"]\",CELL(\"filename\",XEZ1048572))+1,255)","v":"ResultatGrafer"}]
[null,{"$f":"Oppsett!C5","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$158:$G$175,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,"Dato:","2021-12-27"]

{"sheet":"AndreGrafer","index":27,"n_rows":52,"n_cols":15,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XET1048572),FIND(\"]\",CELL(\"filename\",XET1048572))+1,255)","v":"AndreGrafer"}]
[null,{"$f":"Oppsett!C5","v":0}]
[null,{"$f":"VLOOKUP(Tekst!H175,Tekst!$A$158:$G$175,Hjelpeark!$B$3)  &\" \" & Oppsett!$C$6","v":"Budsjettperiode 2020"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Dato:",{"$f":"TODAY()","v":"2021-12-31"}]

{"sheet":"TilRapportmodell","index":28,"n_rows":99,"n_cols":14,"rows_kept":99,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",B1048572),FIND(\"]\",CELL(\"filename\",B1048572))+1,255)","v":"TilRapportmodell"}]
["OVERFØRING BUDSJETTALL"]
[]
["I 1000 kr"]
[]
[null,"IB","Jan","Feb","Mar","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Des"]
[]
[{"$f":"VLOOKUP(Tekst!H121,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Immatrielle eiendeler mv."},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!B$6:B$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!C$6:C$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!D$6:D$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!E$6:E$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!F$6:F$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!G$6:G$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!H$6:H$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!I$6:I$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!J$6:J$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!K$6:K$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!L$6:L$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!M$6:M$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Immatrielle eiendeler\",DetaljBalanse!N$6:N$68)","v":0}]
[{"$f":"VLOOKUP(Tekst!H122,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Tomter, bygninger, eiendom"},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!B$6:B$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!C$6:C$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!D$6:D$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!E$6:E$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!F$6:F$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!G$6:G$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!H$6:H$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!I$6:I$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!J$6:J$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!K$6:K$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!L$6:L$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!M$6:M$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Tomter og bygninger\",DetaljBalanse!N$6:N$68)","v":0}]
[{"$f":"VLOOKUP(Tekst!H123,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Tr.sportmidl, inv, maskiner"},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!B$6:B$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!C$6:C$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!D$6:D$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!E$6:E$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!F$6:F$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!G$6:G$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!H$6:H$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!I$6:I$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!J$6:J$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!K$6:K$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!L$6:L$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!M$6:M$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre anleggsmidler\",DetaljBalanse!N$6:N$68)","v":0}]
[{"$f":"VLOOKUP(Tekst!H124,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Finansielle anleggsmidler"},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!B$6:B$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!C$6:C$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!D$6:D$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!E$6:E$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!F$6:F$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!G$6:G$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!H$6:H$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!I$6:I$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!J$6:J$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!K$6:K$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!L$6:L$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!M$6:M$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Finansielle anleggsmidler\",DetaljBalanse!N$6:N$68)","v":0}]
[{"$f":"VLOOKUP(Tekst!H125,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"SUM ANLEGGSMIDLER"},{"$f":"SUM(B8:B11)","v":0},{"$f":"SUM(C8:C11)","v":0},{"$f":"SUM(D8:D11)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H127,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Varelager og forskudd lev."},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!B$6:B$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!C$6:C$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!D$6:D$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!E$6:E$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!F$6:F$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!G$6:G$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!H$6:H$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!I$6:I$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!J$6:J$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!K$6:K$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!L$6:L$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!M$6:M$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Varelager og forskudd\",DetaljBalanse!N$6:N$68)","v":0}]
[{"$f":"VLOOKUP(Tekst!H128,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Kundefordringer"},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!B$6:B$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!C$6:C$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!D$6:D$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!E$6:E$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!F$6:F$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!G$6:G$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!H$6:H$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!I$6:I$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!J$6:J$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!K$6:K$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!L$6:L$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!M$6:M$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kundefordringer\",DetaljBalanse!N$6:N$68)","v":0}]
[{"$f":"VLOOKUP(Tekst!H129,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Merverdiavg., opptj. Tilsk."},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!B$6:B$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!C$6:C$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!D$6:D$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!E$6:E$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!F$6:F$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!G$6:G$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!H$6:H$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!I$6:I$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!J$6:J$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!K$6:K$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!L$6:L$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!M$6:M$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Avgift til gode\",DetaljBalanse!N$6:N$68)","v":0}]
[{"$f":"VLOOKUP(Tekst!H130,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Andre fordringer"},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!B$6:B$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!C$6:C$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!D$6:D$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!E$6:E$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!F$6:F$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!G$6:G$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!H$6:H$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!I$6:I$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!J$6:J$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!K$6:K$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!L$6:L$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!M$6:M$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Andre fordringer\",DetaljBalanse!N$6:N$68)","v":0}]
[{"$f":"VLOOKUP(Tekst!H131,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Kortsiktige finansinvest."},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!B$6:B$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!C$6:C$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!D$6:D$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!E$6:E$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!F$6:F$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!G$6:G$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!H$6:H$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!I$6:I$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!J$6:J$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!K$6:K$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!L$6:L$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!M$6:M$68)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kortsiktige finansinvesteringer\",DetaljBalanse!N$6:N$68)","v":0}]
[{"$f":"VLOOKUP(Tekst!H132,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Kontanter og bankinnskudd"},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!B$6:B$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!C$6:C$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!D$6:D$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!E$6:E$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!F$6:F$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!G$6:G$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!H$6:H$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!I$6:I$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!J$6:J$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!K$6:K$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!L$6:L$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!M$6:M$68)","v":1000},{"$f":"SUMIF(DetaljBalanse!$O$6:$O$68,\"Kontanter bank post\",DetaljBalanse!N$6:N$68)","v":1000}]
[{"$f":"VLOOKUP(Tekst!H133,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"SUM OMLØPSMIDLER"},{"$f":"SUM(B14:B19)","v":1000},{"$f":"SUM(C14:C19)","v":1000},{"$f":"SUM(D14:D19)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[]
[{"$f":"VLOOKUP(Tekst!H135,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"SUM EIENDELER"},{"$f":"B12+B20","v":1000},{"$f":"C12+C20","v":1000},{"$f":"D12+D20","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[]
[{"$f":"VLOOKUP(Tekst!H137,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Innskutt egenkapital"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!B$70:B$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!C$70:C$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!D$70:D$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!E$70:E$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!F$70:F$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!G$70:G$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!H$70:H$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!I$70:I$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!J$70:J$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!K$70:K$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!L$70:L$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!M$70:M$119)","v":100},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Innskutt egenkapital\",DetaljBalanse!N$70:N$119)","v":100}]
[{"$f":"VLOOKUP(Tekst!H138,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Private uttak/skatter"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Private uttak\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H139,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Opptjent egenkapital"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!B$70:B$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!C$70:C$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!D$70:D$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!E$70:E$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!F$70:F$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!G$70:G$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!H$70:H$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!I$70:I$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!J$70:J$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!K$70:K$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!L$70:L$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!M$70:M$119)","v":900},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Opptjent egenkapital\",DetaljBalanse!N$70:N$119)","v":900}]
[{"$f":"VLOOKUP(Tekst!H140,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"SUM EGENKAPITAL"},{"$f":"SUM(B24:B26)","v":1000},{"$f":"SUM(C24:C26)","v":1000},{"$f":"SUM(D24:D26)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[]
[{"$f":"VLOOKUP(Tekst!H142,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Avsetning for forpliktelser"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Avsetning forpliktelser\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H143,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Langsiktig gjeld"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Langsiktig gjeld\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H144,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"SUM LANGSIKTIG GJELD"},{"$f":"SUM(B29:B30)","v":0},{"$f":"SUM(C29:C30)","v":0},{"$f":"SUM(D29:D30)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H145,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Kortsiktige lån"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kortsiktige lån\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H146,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Kassekreditt"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Kassekreditt\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H147,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Leverandørgjeld"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Leverandørgjeld\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H148,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Skattegjeld"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattegjeld\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H149,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Skattetrekk og andre trekk"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Skattetrekk\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H150,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Skyldige offentlige avg."},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Offentlige avgifter\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H151,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Utbytte"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Utbytte\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H152,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"Annen kortsiktig gjeld"},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!B$70:B$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!C$70:C$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!D$70:D$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!E$70:E$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!F$70:F$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!G$70:G$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!H$70:H$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!I$70:I$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!J$70:J$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!K$70:K$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!L$70:L$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!M$70:M$119)","v":0},{"$f":"SUMIF(DetaljBalanse!$O$70:$O$119,\"Annen kortsiktig gjeld\",DetaljBalanse!N$70:N$119)","v":0}]
[{"$f":"VLOOKUP(Tekst!H153,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"SUM KORTSIKTIG GJELD"},{"$f":"SUM(B34:B40)","v":0},{"$f":"SUM(C34:C40)","v":0},{"$f":"SUM(D34:D40)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H155,Tekst!$A$5:$C$155,Hjelpeark!$B$3)","v":"SUM GJELD OG EGENKAPITAL"},{"$f":"B27+B31+B41","v":1000},{"$f":"C27+C31+C41","v":1000},{"$f":"D27+D31+D41","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[]
[]
[]
[{"$f":"VLOOKUP(Tekst!H200,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Salg"},null,{"$f":"Resultat!D38","v":0},{"$f":"Resultat!E38","v":0},{"$f":"Resultat!F38","v":0},{"$f":"Resultat!G38","v":0},{"$f":"Resultat!H38","v":0},{"$f":"Resultat!I38","v":0},{"$f":"Resultat!J38","v":0},{"$f":"Resultat!K38","v":0},{"$f":"Resultat!L38","v":0},{"$f":"Resultat!M38","v":0},{"$f":"Resultat!N38","v":0},{"$f":"Resultat!O38","v":0}]
[{"$f":"VLOOKUP(Tekst!H201,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Kjøp"},null,{"$f":"Resultat!D70","v":0},{"$f":"Resultat!E70","v":0},{"$f":"Resultat!F70","v":0},{"$f":"Resultat!G70","v":0},{"$f":"Resultat!H70","v":0},{"$f":"Resultat!I70","v":0},{"$f":"Resultat!J70","v":0},{"$f":"Resultat!K70","v":0},{"$f":"Resultat!L70","v":0},{"$f":"Resultat!M70","v":0},{"$f":"Resultat!N70","v":0},{"$f":"Resultat!O70","v":0}]
[{"$f":"VLOOKUP(Tekst!H202,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Beholdningsendring"},null,{"$f":"Resultat!D75","v":0},{"$f":"Resultat!E75","v":0},{"$f":"Resultat!F75","v":0},{"$f":"Resultat!G75","v":0},{"$f":"Resultat!H75","v":0},{"$f":"Resultat!I75","v":0},{"$f":"Resultat!J75","v":0},{"$f":"Resultat!K75","v":0},{"$f":"Resultat!L75","v":0},{"$f":"Resultat!M75","v":0},{"$f":"Resultat!N75","v":0},{"$f":"Resultat!O75","v":0}]
[]
[{"$f":"VLOOKUP(Tekst!H204,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"BRUTTOFORTJENESTE"},null,{"$f":"C47-C48+C49","v":0},{"$f":"D47-D48+D49","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H206,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Andre inntekter"},null,{"$f":"Resultat!D90","v":0},{"$f":"Resultat!E90","v":0},{"$f":"Resultat!F90","v":0},{"$f":"Resultat!G90","v":0},{"$f":"Resultat!H90","v":0},{"$f":"Resultat!I90","v":0},{"$f":"Resultat!J90","v":0},{"$f":"Resultat!K90","v":0},{"$f":"Resultat!L90","v":0},{"$f":"Resultat!M90","v":0},{"$f":"Resultat!N90","v":0},{"$f":"Resultat!O90","v":0}]
[]
[{"$f":"VLOOKUP(Tekst!H208,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Variable lønns- og personalkostnader"},null,{"$f":"SUM(SumResultat!B143:B145)","v":0},{"$f":"SUM(SumResultat!C143:C145)","v":0},{"$f":"SUM(SumResultat!D143:D145)","v":0},{"$f":"SUM(SumResultat!E143:E145)","v":0},{"$f":"SUM(SumResultat!F143:F145)","v":0},{"$f":"SUM(SumResultat!G143:G145)","v":0},{"$f":"SUM(SumResultat!H143:H145)","v":0},{"$f":"SUM(SumResultat!I143:I145)","v":0},{"$f":"SUM(SumResultat!J143:J145)","v":0},{"$f":"SUM(SumResultat!K143:K145)","v":0},{"$f":"SUM(SumResultat!L143:L145)","v":0},{"$f":"SUM(SumResultat!M143:M145)","v":0}]
[{"$f":"VLOOKUP(Tekst!H209,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Feriepenger variabel lønn"},null,{"$f":"SumResultat!B148","v":0},{"$f":"SumResultat!C148","v":0},{"$f":"SumResultat!D148","v":0},{"$f":"SumResultat!E148","v":0},{"$f":"SumResultat!F148","v":0},{"$f":"SumResultat!G148","v":0},{"$f":"SumResultat!H148","v":0},{"$f":"SumResultat!I148","v":0},{"$f":"SumResultat!J148","v":0},{"$f":"SumResultat!K148","v":0},{"$f":"SumResultat!L148","v":0},{"$f":"SumResultat!M148","v":0}]
[{"$f":"VLOOKUP(Tekst!H210,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift var."},null,{"$f":"SumResultat!B147","v":0},{"$f":"SumResultat!C147","v":0},{"$f":"SumResultat!D147","v":0},{"$f":"SumResultat!E147","v":0},{"$f":"SumResultat!F147","v":0},{"$f":"SumResultat!G147","v":0},{"$f":"SumResultat!H147","v":0},{"$f":"SumResultat!I147","v":0},{"$f":"SumResultat!J147","v":0},{"$f":"SumResultat!K147","v":0},{"$f":"SumResultat!L147","v":0},{"$f":"SumResultat!M147","v":0}]
[{"$f":"VLOOKUP(Tekst!H211,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift f.p.var."},null,{"$f":"SumResultat!B149","v":0},{"$f":"SumResultat!C149","v":0},{"$f":"SumResultat!D149","v":0},{"$f":"SumResultat!E149","v":0},{"$f":"SumResultat!F149","v":0},{"$f":"SumResultat!G149","v":0},{"$f":"SumResultat!H149","v":0},{"$f":"SumResultat!I149","v":0},{"$f":"SumResultat!J149","v":0},{"$f":"SumResultat!K149","v":0},{"$f":"SumResultat!L149","v":0},{"$f":"SumResultat!M149","v":0}]
[{"$f":"VLOOKUP(Tekst!H212,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"SUM VARIABEL LØNN"},null,{"$f":"SUM(C55:C58)","v":0},{"$f":"SUM(D55:D58)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H214,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"SUM VARIABLE KOSTNADER"},null,{"$f":"Resultat!D117","v":0},{"$f":"Resultat!E117","v":0},{"$f":"Resultat!F117","v":0},{"$f":"Resultat!G117","v":0},{"$f":"Resultat!H117","v":0},{"$f":"Resultat!I117","v":0},{"$f":"Resultat!J117","v":0},{"$f":"Resultat!K117","v":0},{"$f":"Resultat!L117","v":0},{"$f":"Resultat!M117","v":0},{"$f":"Resultat!N117","v":0},{"$f":"Resultat!O117","v":0}]
[]
[{"$f":"VLOOKUP(Tekst!H216,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"DEKNINGSBIDRAG"},null,{"$f":"C51+C53-C59-C61","v":0},{"$f":"D51+D53-D59-D61","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H218,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Lønn og personalkostnader"},null,{"$f":"SUM(SumResultat!B152:B154)","v":0},{"$f":"SUM(SumResultat!C152:C154)","v":0},{"$f":"SUM(SumResultat!D152:D154)","v":0},{"$f":"SUM(SumResultat!E152:E154)","v":0},{"$f":"SUM(SumResultat!F152:F154)","v":0},{"$f":"SUM(SumResultat!G152:G154)","v":0},{"$f":"SUM(SumResultat!H152:H154)","v":0},{"$f":"SUM(SumResultat!I152:I154)","v":0},{"$f":"SUM(SumResultat!J152:J154)","v":0},{"$f":"SUM(SumResultat!K152:K154)","v":0},{"$f":"SUM(SumResultat!L152:L154)","v":0},{"$f":"SUM(SumResultat!M152:M154)","v":0}]
[{"$f":"VLOOKUP(Tekst!H219,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Feriepenger"},null,{"$f":"SumResultat!B157","v":0},{"$f":"SumResultat!C157","v":0},{"$f":"SumResultat!D157","v":0},{"$f":"SumResultat!E157","v":0},{"$f":"SumResultat!F157","v":0},{"$f":"SumResultat!G157","v":0},{"$f":"SumResultat!H157","v":0},{"$f":"SumResultat!I157","v":0},{"$f":"SumResultat!J157","v":0},{"$f":"SumResultat!K157","v":0},{"$f":"SumResultat!L157","v":0},{"$f":"SumResultat!M157","v":0}]
[{"$f":"VLOOKUP(Tekst!H220,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift"},null,{"$f":"SumResultat!B156","v":0},{"$f":"SumResultat!C156","v":0},{"$f":"SumResultat!D156","v":0},{"$f":"SumResultat!E156","v":0},{"$f":"SumResultat!F156","v":0},{"$f":"SumResultat!G156","v":0},{"$f":"SumResultat!H156","v":0},{"$f":"SumResultat!I156","v":0},{"$f":"SumResultat!J156","v":0},{"$f":"SumResultat!K156","v":0},{"$f":"SumResultat!L156","v":0},{"$f":"SumResultat!M156","v":0}]
[{"$f":"VLOOKUP(Tekst!H221,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Arbeidsgiveravgift feriepenger"},null,{"$f":"SumResultat!B158","v":0},{"$f":"SumResultat!C158","v":0},{"$f":"SumResultat!D158","v":0},{"$f":"SumResultat!E158","v":0},{"$f":"SumResultat!F158","v":0},{"$f":"SumResultat!G158","v":0},{"$f":"SumResultat!H158","v":0},{"$f":"SumResultat!I158","v":0},{"$f":"SumResultat!J158","v":0},{"$f":"SumResultat!K158","v":0},{"$f":"SumResultat!L158","v":0},{"$f":"SumResultat!M158","v":0}]
[{"$f":"VLOOKUP(Tekst!H222,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"SUM FAST LØNN"},null,{"$f":"SUM(C65:C68)","v":0},{"$f":"SUM(D65:D68)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H224,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Avskrivninger"},null,{"$f":"SumResultat!B169","v":0},{"$f":"SumResultat!C169","v":0},{"$f":"SumResultat!D169","v":0},{"$f":"SumResultat!E169","v":0},{"$f":"SumResultat!F169","v":0},{"$f":"SumResultat!G169","v":0},{"$f":"SumResultat!H169","v":0},{"$f":"SumResultat!I169","v":0},{"$f":"SumResultat!J169","v":0},{"$f":"SumResultat!K169","v":0},{"$f":"SumResultat!L169","v":0},{"$f":"SumResultat!M169","v":0}]
[{"$f":"VLOOKUP(Tekst!H225,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Andre kostnader"},null,{"$f":"SUM(SumResultat!B37:B39,SumResultat!B80:B82,SumResultat!B123:B125)","v":0},{"$f":"SUM(SumResultat!C37:C39,SumResultat!C80:C82,SumResultat!C123:C125)","v":0},{"$f":"SUM(SumResultat!D37:D39,SumResultat!D80:D82,SumResultat!D123:D125)","v":0},{"$f":"SUM(SumResultat!E37:E39,SumResultat!E80:E82,SumResultat!E123:E125)","v":0},{"$f":"SUM(SumResultat!F37:F39,SumResultat!F80:F82,SumResultat!F123:F125)","v":0},{"$f":"SUM(SumResultat!G37:G39,SumResultat!G80:G82,SumResultat!G123:G125)","v":0},{"$f":"SUM(SumResultat!H37:H39,SumResultat!H80:H82,SumResultat!H123:H125)","v":0},{"$f":"SUM(SumResultat!I37:I39,SumResultat!I80:I82,SumResultat!I123:I125)","v":0},{"$f":"SUM(SumResultat!J37:J39,SumResultat!J80:J82,SumResultat!J123:J125)","v":0},{"$f":"SUM(SumResultat!K37:K39,SumResultat!K80:K82,SumResultat!K123:K125)","v":0},{"$f":"SUM(SumResultat!L37:L39,SumResultat!L80:L82,SumResultat!L123:L125)","v":0},{"$f":"SUM(SumResultat!M37:M39,SumResultat!M80:M82,SumResultat!M123:M125)","v":0}]
[{"$f":"VLOOKUP(Tekst!H226,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Tap på fordringer"},null,{"$f":"SUM(SumResultat!B170:B173)","v":0},{"$f":"SUM(SumResultat!C170:C173)","v":0},{"$f":"SUM(SumResultat!D170:D173)","v":0},{"$f":"SUM(SumResultat!E170:E173)","v":0},{"$f":"SUM(SumResultat!F170:F173)","v":0},{"$f":"SUM(SumResultat!G170:G173)","v":0},{"$f":"SUM(SumResultat!H170:H173)","v":0},{"$f":"SUM(SumResultat!I170:I173)","v":0},{"$f":"SUM(SumResultat!J170:J173)","v":0},{"$f":"SUM(SumResultat!K170:K173)","v":0},{"$f":"SUM(SumResultat!L170:L173)","v":0},{"$f":"SUM(SumResultat!M170:M173)","v":0}]
[{"$f":"VLOOKUP(Tekst!H227,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"SUM FASTE KOSTNADER"},null,{"$f":"SUM(C71:C73)","v":0},{"$f":"SUM(D71:D73)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H229,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"DRIFTSRESULTAT"},null,{"$f":"C63-C69-C74","v":0},{"$f":"D63-D69-D74","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H231,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Renteinntekter"},null,{"$f":"Resultat!D244","v":0},{"$f":"Resultat!E244","v":0},{"$f":"Resultat!F244","v":0},{"$f":"Resultat!G244","v":0},{"$f":"Resultat!H244","v":0},{"$f":"Resultat!I244","v":0},{"$f":"Resultat!J244","v":0},{"$f":"Resultat!K244","v":0},{"$f":"Resultat!L244","v":0},{"$f":"Resultat!M244","v":0},{"$f":"Resultat!N244","v":0},{"$f":"Resultat!O244","v":0}]
[{"$f":"VLOOKUP(Tekst!H232,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Rente driftskonto"},null,{"$f":"Resultat!D248","v":0},{"$f":"Resultat!E248","v":0},{"$f":"Resultat!F248","v":0},{"$f":"Resultat!G248","v":0},{"$f":"Resultat!H248","v":0},{"$f":"Resultat!I248","v":0},{"$f":"Resultat!J248","v":0},{"$f":"Resultat!K248","v":0},{"$f":"Resultat!L248","v":0},{"$f":"Resultat!M248","v":0},{"$f":"Resultat!N248","v":0},{"$f":"Resultat!O248","v":0}]
[{"$f":"VLOOKUP(Tekst!H233,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Rentekostnader"},null,{"$f":"Resultat!D260","v":0},{"$f":"Resultat!E260","v":0},{"$f":"Resultat!F260","v":0},{"$f":"Resultat!G260","v":0},{"$f":"Resultat!H260","v":0},{"$f":"Resultat!I260","v":0},{"$f":"Resultat!J260","v":0},{"$f":"Resultat!K260","v":0},{"$f":"Resultat!L260","v":0},{"$f":"Resultat!M260","v":0},{"$f":"Resultat!N260","v":0},{"$f":"Resultat!O260","v":0}]
[{"$f":"VLOOKUP(Tekst!H234,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"NETTO FINANS"},null,{"$f":"C78+C79-C80","v":0},{"$f":"D78+D79-D80","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[{"$f":"VLOOKUP(Tekst!H236,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Ekstraordinære inntekter"},null,{"$f":"Resultat!D265","v":0},{"$f":"Resultat!E265","v":0},{"$f":"Resultat!F265","v":0},{"$f":"Resultat!G265","v":0},{"$f":"Resultat!H265","v":0},{"$f":"Resultat!I265","v":0},{"$f":"Resultat!J265","v":0},{"$f":"Resultat!K265","v":0},{"$f":"Resultat!L265","v":0},{"$f":"Resultat!M265","v":0},{"$f":"Resultat!N265","v":0},{"$f":"Resultat!O265","v":0}]
[{"$f":"VLOOKUP(Tekst!H237,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Ekstraordinære kostnader"},null,{"$f":"Resultat!D270","v":0},{"$f":"Resultat!E270","v":0},{"$f":"Resultat!F270","v":0},{"$f":"Resultat!G270","v":0},{"$f":"Resultat!H270","v":0},{"$f":"Resultat!I270","v":0},{"$f":"Resultat!J270","v":0},{"$f":"Resultat!K270","v":0},{"$f":"Resultat!L270","v":0},{"$f":"Resultat!M270","v":0},{"$f":"Resultat!N270","v":0},{"$f":"Resultat!O270","v":0}]
[]
[{"$f":"VLOOKUP(Tekst!H239,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"Skattekostnad"},null,{"$f":"Resultat!D272","v":0},{"$f":"Resultat!E272","v":0},{"$f":"Resultat!F272","v":0},{"$f":"Resultat!G272","v":0},{"$f":"Resultat!H272","v":0},{"$f":"Resultat!I272","v":0},{"$f":"Resultat!J272","v":0},{"$f":"Resultat!K272","v":0},{"$f":"Resultat!L272","v":0},{"$f":"Resultat!M272","v":0},{"$f":"Resultat!N272","v":0},{"$f":"Resultat!O272","v":0}]
[]
[{"$f":"VLOOKUP(Tekst!H241,Tekst!$A$200:$G$241,Hjelpeark!$B$3)","v":"RESULTAT"},null,{"$f":"C76+C81+C83-C84-C86","v":0},{"$f":"D76+D81+D83-D84-D86","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
["Opplysninger til kontantstrømanalysen:"]
["Avdrag langs.gjeld",null,{"$f":"-SUM(EndringBalanse!C60:C65)","v":0},{"$f":"-SUM(EndringBalanse!D60:D65)","v":0},{"$f":"-SUM(EndringBalanse!E60:E65)","v":0},{"$f":"-SUM(EndringBalanse!F60:F65)","v":0},{"$f":"-SUM(EndringBalanse!G60:G65)","v":0},{"$f":"-SUM(EndringBalanse!H60:H65)","v":0},{"$f":"-SUM(EndringBalanse!I60:I65)","v":0},{"$f":"-SUM(EndringBalanse!J60:J65)","v":0},{"$f":"-SUM(EndringBalanse!K60:K65)","v":0},{"$f":"-SUM(EndringBalanse!L60:L65)","v":0},{"$f":"-SUM(EndringBalanse!M60:M65)","v":0},{"$f":"-SUM(EndringBalanse!N60:N65)","v":0}]
["Nye låneopptak",null,{"$f":"EndringBalanse!C66","v":0},{"$f":"EndringBalanse!D66","v":0},{"$f":"EndringBalanse!E66","v":0},{"$f":"EndringBalanse!F66","v":0},{"$f":"EndringBalanse!G66","v":0},{"$f":"EndringBalanse!H66","v":0},{"$f":"EndringBalanse!I66","v":0},{"$f":"EndringBalanse!J66","v":0},{"$f":"EndringBalanse!K66","v":0},{"$f":"EndringBalanse!L66","v":0},{"$f":"EndringBalanse!M66","v":0},{"$f":"EndringBalanse!N66","v":0}]
["Investeringer",null,{"$f":"Investering!C29","v":0},{"$f":"Investering!D29","v":0},{"$f":"Investering!E29","v":0},{"$f":"Investering!F29","v":0},{"$f":"Investering!G29","v":0},{"$f":"Investering!H29","v":0},{"$f":"Investering!I29","v":0},{"$f":"Investering!J29","v":0},{"$f":"Investering!K29","v":0},{"$f":"Investering!L29","v":0},{"$f":"Investering!M29","v":0},{"$f":"Investering!N29","v":0}]
["Salg anleggsmidler",null,{"$f":"Investering!C57","v":0},{"$f":"Investering!D57","v":0},{"$f":"Investering!E57","v":0},{"$f":"Investering!F57","v":0},{"$f":"Investering!G57","v":0},{"$f":"Investering!H57","v":0},{"$f":"Investering!I57","v":0},{"$f":"Investering!J57","v":0},{"$f":"Investering!K57","v":0},{"$f":"Investering!L57","v":0},{"$f":"Investering!M57","v":0},{"$f":"Investering!N57","v":0}]
["Limit kassekreditt",{"$f":"Driftskonto!F16","v":0},{"$f":"Driftskonto!F18","v":0},{"$f":"Driftskonto!F19","v":0},{"$f":"Driftskonto!F20","v":0},{"$f":"Driftskonto!F21","v":0},{"$f":"Driftskonto!F22","v":0},{"$f":"Driftskonto!F23","v":0},{"$f":"Driftskonto!F24","v":0},{"$f":"Driftskonto!F25","v":0},{"$f":"Driftskonto!F26","v":0},{"$f":"Driftskonto!F27","v":0},{"$f":"Driftskonto!F28","v":0},{"$f":"Driftskonto!F29","v":0}]
["Bank skattetrekk",{"$f":"InngåendeBalanse!B67","v":0}]
["Likviditetsreserve",null,{"$f":"Likviditetsbudsjett!B40","v":1000},{"$f":"Likviditetsbudsjett!C40","v":1000},{"$f":"Likviditetsbudsjett!D40","v":1000},{"$f":"Likviditetsbudsjett!E40","v":1000},{"$f":"Likviditetsbudsjett!F40","v":1000},{"$f":"Likviditetsbudsjett!G40","v":1000},{"$f":"Likviditetsbudsjett!H40","v":1000},{"$f":"Likviditetsbudsjett!I40","v":1000},{"$f":"Likviditetsbudsjett!J40","v":1000},{"$f":"Likviditetsbudsjett!K40","v":1000},{"$f":"Likviditetsbudsjett!L40","v":1000},{"$f":"Likviditetsbudsjett!M40","v":1000}]
["Andel ekspansjonsinvesteringer",{"$f":"Oppsett!D33*100","v":0},"%"]

{"sheet":"Tekst","index":29,"n_rows":401,"n_cols":8,"rows_kept":401,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XEY1048572),FIND(\"]\",CELL(\"filename\",XEY1048572))+1,255)","v":"Tekst"}]
["Linjenummer","Norsk","Engelsk","Svensk","Dansk","Språk 5","Språk 6","Linjenummer"]
[null,"BALANSE SPESIFISERT"]
[]
[1,"Forskning og utvikling","Research and development",null,null,null,null,1]
[2,"Konsesjoner","Concessions",null,null,null,null,2]
[3,"Patenter","Patents",null,null,null,null,3]
[4,"Lisenser","Licenses",null,null,null,null,4]
[5,"Varemerker","Trademarks",null,null,null,null,5]
[6,"Utsatt skattefordel","Deffered tax assets",null,null,null,null,6]
[7,"Goodwill","Goodwill",null,null,null,null,7]
[8,"Div. immatrielle anleggsmidler","Misc. equipment",null,null,null,null,8]
[9,"Bygninger","Buildings",null,null,null,null,9]
[10,"Bygningsmessige anlegg","Other buildings",null,null,null,null,10]
[11,"Anlegg under utførelse","Plant/installations under construction",null,null,null,null,11]
[12,"Jord- og skogbrukseiendommer","Agricultural and propertation ready for forrestation",null,null,null,null,12]
[13,"Estimerte avskrivninger","Lots and other landed property",null,null,null,null,13]
[14,"Programvare/datautstyr","Buildings inc. Lots",null,null,null,null,14]
[15,"Maskiner og anlegg","Machinery",null,null,null,null,15]
[16,"Div. utstyr for maskinpark","Installation under construction",null,null,null,null,16]
[17,"Leasede Maskiner","Wessels, rigs and aeroplanes",null,null,null,null,17]
[18,"Biler","Cars",null,null,null,null,18]
[19,"Andre transportmidler","Other vehicles",null,null,null,null,19]
[20,"Diverse anleggsmidler","Misc. equipment",null,null,null,null,20]
[21,"Inventar","Equipment",null,null,null,null,21]
[22,"Verktøy mv.","Tools etc.",null,null,null,null,22]
[23,"Kontormaskiner","Offices appliances",null,null,null,null,23]
[24,"Investeringer i datterselskaper","Investments in subsidary company",null,null,null,null,24]
[25,"Investeringer i annet foretak i samme konsern","Investments in fellow subsidary",null,null,null,null,25]
[26,"Lån til foretak i samme konsern","Group receivables",null,null,null,null,26]
[27,"Investeringer i tilknyttet selskap","Group investments",null,null,null,null,27]
[28,"Lån til tilknyttet og felles kontrollert virksomhet","Other group receivables",null,null,null,null,28]
[29,"Investeringer i aksjer og andeler","Investments in shares ",null,null,null,null,29]
[30,"Obligasjoner og andre fordringer","Bonds and other recievables",null,null,null,null,30]
[31,"Fordringer på eiere, styremedlemmer mv.","Claims /future recievables from owners, board members.",null,null,null,null,31]
[32,"Fordringer på ansatte","Claims/future recievables from employees",null,null,null,null,32]
[33,"Div. finansielle anleggsmidler","Other receivables",null,null,null,null,33]
[34,"Varelager","Inventories",null,null,null,null,34]
[35,"Varer under tilvirkning","Work in progress",null,null,null,null,35]
[36,"Ferdige egentilvirkede varer","Finished goods",null,null,null,null,36]
[37,"Innkjøpte varer for videresalg","Bought in stock ready for resale",null,null,null,null,37]
[38,"Forskuddsbetaling til leverandører (varekontrakter)","Advance payment to suppliers",null,null,null,null,38]
[39,"Kundefordringer","Accounts receivables",null,null,null,null,39]
[40,"Opptjente ikke fakturerte driftsinntekter","Accrued income non-invoiced",null,null,null,null,40]
[41,"Kundefordringer på selskap i samme konsern","Accounts receivables in same group",null,null,null,null,41]
[42,"Andre fordringer på selskap i samme konsern","Other recievables from same group",null,null,null,null,42]
[43,"Avsetning på tap i fordringer","Accrued for doubtful accounts",null,null,null,null,43]
[44,"Oppgjørskonto merverdiavgift (til gode)","Closing account (VAT)",null,null,null,null,44]
[45,"Div. off. tilgode og tilskudd","Claim on government grants",null,null,null,null,45]
[46,"Forskuddsbetalte leier","Advance rent payments",null,null,null,null,46]
[47,"Forskuddsbetalte renter","Advance interest payments",null,null,null,null,47]
[48,"Påløpte leier","Accrued rents",null,null,null,null,48]
[49,"Påløpte renter","Accrued interest",null,null,null,null,49]
[50,"Andre fordringer","Claims on paid share capital",null,null,null,null,50]
[51,"Aksjer og andeler i foretak i samme konsern","Shares in fellow company",null,null,null,null,51]
[52,"Markedsbaserte aksjer","Listed shares",null,null,null,null,52]
[53,"Andre aksjer","Unlisted shares",null,null,null,null,53]
[54,"Markedsbaserte obligasjoner","Listed bonds",null,null,null,null,54]
[55,"Andre obligasjoner","Unlisted bonds",null,null,null,null,55]
[56,"Markedsbaserte sertifikater","Listed certificates",null,null,null,null,56]
[57,"Andre sertifikater","Unlisted certificates",null,null,null,null,57]
[58,"Andre markedsbaserte finansielle instrumenter","Other listed financial instruments ",null,null,null,null,58]
[59,"Andre kortsiktige finansinvesteringer","Other lunlisted finacial instruments",null,null,null,null,59]
[60,"Kontanter","Petty cash",null,null,null,null,60]
[61,"Driftskonto","Bank deposits",null,null,null,null,61]
[62,"Skattetrekk","Tax deduction",null,null,null,null,62]
[63,"Andre innskudd","Other deposits",null,null,null,null,63]
[]
[64,"Aksjekapital","Share capital",null,null,null,null,64]
[65,"Egne aksjer","Shares held in own company",null,null,null,null,65]
[66,"Private uttak","Personal withdrawals",null,null,null,null,66]
[67,"Private skatter","Personal taxes",null,null,null,null,67]
[68,"Overkursfond","Share premium reserve",null,null,null,null,68]
[69,"Fond for vurderingsforskjeller","Reserve for valuation difference",null,null,null,null,69]
[70,"Annen egenkapital","Retained earnings",null,null,null,null,70]
[71,"Opptjent egenkapital","Unrestrictred share capital",null,null,null,null,71]
[72,"Årets resultat","Profit this year",null,null,null,null,72]
[73,"Pensjonsforpliktelser","Pension liabilities",null,null,null,null,73]
[74,"Utsatt skatt","Deffered tax",null,null,null,null,74]
[75,"Uopptjent inntekt","Non-accrued income",null,null,null,null,75]
[76,"Andre avsetninger for forpliktelser","Other provisions for liabilities ",null,null,null,null,76]
[77,"Konvertible lån langsiktig","Long-term convertible loans",null,null,null,null,77]
[78,"Obligasjonslån","Bond issue, evt long term debt issue",null,null,null,null,78]
[79,"Gjeld til kredittinstitusjoner","Liabilities to financial institutions",null,null,null,null,79]
[80,"Pantelån","Mortgage loan / loan with collateral",null,null,null,null,80]
[81,"Diverse langsiktig gjeld","Long term group debt",null,null,null,null,81]
[82,"Regnskapsmessig leasinggjeld","Mortgage loan / loan with collateral",null,null,null,null,82]
[83,"Nye låneopptak","New loans",null,null,null,null,83]
[84,"Konvertible lån kortsiktig","Short-term convertible loans",null,null,null,null,84]
[85,"Sertifikatlån","Short term debt issue",null,null,null,null,85]
[86,"Andre kortsiktige lån","Other short-term forreign currency loans",null,null,null,null,86]
[87,"Byggelån","Construction loans",null,null,null,null,87]
[88,"Kassekreditt (aut.)","Bank overdraft",null,null,null,null,88]
[89,"Leverandørgjeld","Trade creditors",null,null,null,null,89]
[90,"Leverandørgjeld til selskap i samme konsern","Accounts payable to fellow subsidary",null,null,null,null,90]
[91,"Betalbar skatt, ikke utlignet","Tax payable",null,null,null,null,91]
[92,"Betalbar skatt, utlignet","Tax payable",null,null,null,null,92]
[93,"Refusjons- og forhåndsskatt","Tax refund",null,null,null,null,93]
[94,"Diverse skatt","Advancepayment of tax",null,null,null,null,94]
[95,"Skyldig skattetrekk","Advance tax deduction",null,null,null,null,95]
[96,"Påleggstrekk","Attachment of earnings",null,null,null,null,96]
[97,"Bidragstrekk","Deduction for…",null,null,null,null,97]
[98,"Trygdetrekk","Deduction for….",null,null,null,null,98]
[99,"Forsikringstrekk","Deduction for..",null,null,null,null,99]
[100,"Trukket fagforeningskontingent","Deducted trade union fees",null,null,null,null,100]
[101,"Oppgjørskonto merverdiavgift (aut.)","Closing account (VAT)",null,null,null,null,101]
[102,"Skyldig arbeidsgiveravgift (aut.)","Unpaid payroll tax",null,null,null,null,102]
[103,"Påløpt arbeidsgiveravgift feriepenger","Accrued payroll tax, holliday pay",null,null,null,null,103]
[104,"Avsatt utbytte","Dividends",null,null,null,null,104]
[105,"Forskudd fra kunder (aut.)","Advance payments from customers",null,null,null,null,105]
[106,"Gjeld til ansatte og aksjonærer","Debt to employees and share holders",null,null,null,null,106]
[107,"Gjeld til selskap i samme konsern","Debt to fellow subsidiary",null,null,null,null,107]
[108,"Skyldig lønn","Unpaid wages",null,null,null,null,108]
[109,"Feriepenger","Holliday pay",null,null,null,null,109]
[110,"Påløpte renter","Accrued interest",null,null,null,null,110]
[111,"Påløpte kostnader og forskuddsbetalte inntekter","Accrued costs and prepaid income",null,null,null,null,111]
[112,"Periodiseringer (aut.)","Deferred/accrued",null,null,null,null,112]
[113,"Diverse kortsiktig gjeld","Other short term debt",null,null,null,null,113]
[]
[null,"BALANSE SAMMENDRAG"]
[114,"Immatrielle eiendeler mv.","Intangible assets",null,null,null,null,114]
[115,"Tomter, bygninger, eiendom","Property, plant and equipment",null,null,null,null,115]
[116,"Tr.sportmidl, inv, maskiner","Machinery and furniture",null,null,null,null,116]
[117,"Finansielle anleggsmidler","Financial fixed assets",null,null,null,null,117]
[118,"SUM ANLEGGSMIDLER","TOTAL FIXED ASSETS",null,null,null,null,118]
[119,null,null,null,null,null,null,119]
[120,"Varelager og forskudd lev.","Stock and advancement suppliers",null,null,null,null,120]
[121,"Kundefordringer","Accounts receivable",null,null,null,null,121]
[122,"Merverdiavg., opptj. Tilsk.","VAT, earned subsidies",null,null,null,null,122]
[123,"Andre fordringer","Other debtors",null,null,null,null,123]
[124,"Kortsiktige finansinvest.","Short-term financial investments",null,null,null,null,124]
[125,"Kontanter og bankinnskudd","Cash and bank",null,null,null,null,125]
[126,"SUM OMLØPSMIDLER","TOTAL CURRENT ASSETS",null,null,null,null,126]
[127,null,null,null,null,null,null,127]
[128,"SUM EIENDELER","TOTAL ASSETS",null,null,null,null,128]
[129,null,null,null,null,null,null,129]
[130,"Innskutt egenkapital","Paid-in capital",null,null,null,null,130]
[131,"Private uttak/skatter","personal withdrawals/taxes",null,null,null,null,131]
[132,"Opptjent egenkapital","Retained earnings",null,null,null,null,132]
[133,"SUM EGENKAPITAL","TOTAL EQUITY",null,null,null,null,133]
[134,null,null,null,null,null,null,134]
[135,"Avsetning for forpliktelser","Provisions",null,null,null,null,135]
[136,"Langsiktig gjeld","Long-term liabilities",null,null,null,null,136]
[137,"SUM LANGSIKTIG GJELD","TOTAL LONG-TERMED LIABILITIES",null,null,null,null,137]
[138,"Kortsiktige lån","Short-term liabilities",null,null,null,null,138]
[139,"Kassekreditt","bank overdraft",null,null,null,null,139]
[140,"Leverandørgjeld","Accounts payable",null,null,null,null,140]
[141,"Skattegjeld","Taxes payable",null,null,null,null,141]
[142,"Skattetrekk og andre trekk","Withhold taxes",null,null,null,null,142]
[143,"Skyldige offentlige avg.","Public duties payable",null,null,null,null,143]
[144,"Utbytte","Dividends",null,null,null,null,144]
[145,"Annen kortsiktig gjeld","Other short-term debt",null,null,null,null,145]
[146,"SUM KORTSIKTIG GJELD","SHORT-TERM DEBT",null,null,null,null,146]
[147,null,null,null,null,null,null,147]
[148,"SUM GJELD OG EGENKAPITAL","TOTAL EQUITY AND LIABILITIES",null,null,null,null,148]
[]
[null,"Overskrifter:"]
[149,"BALANSEBUDSJETT","BUDGETED BALANCE SHEET",null,null,null,null,149]
[150,"MÅNEDLIG BALANSEBUDSJETT","MONTHLY BALANCE SHEET",null,null,null,null,150]
[151,"BEREGNET BALANSE","ESTIMATED BALANCE",null,null,null,null,151]
[152,"AVSKRIVNINGER ANLEGGSMIDLER","DEPRICATION",null,null,null,null,152]
[153,"INVESTERINGER ANLEGGSMIDLER","INVESTMENTS",null,null,null,null,153]
[154,"SALG ANLEGGSMIDLER","SALE OF FIXED ASSETS",null,null,null,null,154]
[155,"ENDRING BALANSE","CHANGE BALANCE SHEET",null,null,null,null,155]
[156,"INNGÅENDE BALANSE","OPENING BALANCE",null,null,null,null,156]
[157,"RESULTATBUDSJETT","INCOME BUDGET",null,null,null,null,157]
[158,"OPPLYSNINGER OG OPPSETT","INFORMATION AND OPTIONS",null,null,null,null,158]
[159,"LIKVIDITETSBUDSJETT","CASHFLOW",null,null,null,null,159]
[160,"PERIODISERINGER","DEFFERED/ACCRUED",null,null,null,null,160]
[161,"RESULTATBUDSJETT","PROFIT AND LOSS BUDGET",null,null,null,null,161]
[162,"NØKKELTALL","KEY FIGURES",null,null,null,null,162]
[163,"KONTANTSTRØM","CASHFLOW",null,null,null,null,163]
[164,null,null,null,null,null,null,164]
[165,"I hele kroner",null,null,null,null,null,165]
[166,"Budsjettperiode","Budget period",null,null,null,null,166]
[]
[]
[]
[]
[]
[]
[]
[null,"Perioder:"]
[200,"Jan","Jan",null,null,null,null,200]
[201,"Feb","Feb",null,null,null,null,201]
[202,"Mar","Mar",null,null,null,null,202]
[203,"Apr","Apr",null,null,null,null,203]
[204,"Mai","May",null,null,null,null,204]
[205,"Jun","Jun",null,null,null,null,205]
[206,"Jul","Jul",null,null,null,null,206]
[207,"Aug","Aug",null,null,null,null,207]
[208,"Sep","Sep",null,null,null,null,208]
[209,"Okt","Oct",null,null,null,null,209]
[210,"Nov","Nov",null,null,null,null,210]
[211,"Des","Dec",null,null,null,null,211]
[]
[]
[null,"SAMMENDRAG RESULTAT"]
[]
[250,"Salg","Revenue",null,null,null,null,250]
[251,"Kjøp","Cost of materials",null,null,null,null,251]
[252,"Beholdningsendring","Change in stock",null,null,null,null,252]
[253,null,null,null,null,null,null,253]
[254,"BRUTTOFORTJENESTE","GROSS PROFIT",null,null,null,null,254]
[255,null,null,null,null,null,null,255]
[256,"Andre inntekter","Other operating income",null,null,null,null,256]
[257,null,null,null,null,null,null,257]
[258,"Variable lønns- og personalkostnader","Variable payroll expenses",null,null,null,null,258]
[259,"Feriepenger variabel lønn","Variable payroll expences, inc holliday pay",null,null,null,null,259]
[260,"Arbeidsgiveravgift var.","Variable payroll tax",null,null,null,null,260]
[261,"Arbeidsgiveravgift f.p.var.",null,null,null,null,null,261]
[262,"SUM VARIABEL LØNN","TOTAL VARIABLE PAYROLL EXPENCES",null,null,null,null,262]
[263,null,null,null,null,null,null,263]
[264,"SUM VARIABLE KOSTNADER","TOTAL VARIABLE COSTS",null,null,null,null,264]
[265,null,null,null,null,null,null,265]
[266,"DEKNINGSBIDRAG","CONTRIBUTION MARGIN",null,null,null,null,266]
[267,null,null,null,null,null,null,267]
[268,"Lønn og personalkostnader","Payroll expences",null,null,null,null,268]
[269,"Feriepenger","Holliday pay",null,null,null,null,269]
[270,"Arbeidsgiveravgift","Payroll tax",null,null,null,null,270]
[271,"Arbeidsgiveravgift feriepenger","Payroll tax on holliday pay",null,null,null,null,271]
[272,"SUM FAST LØNN","TOTAL PAYROLL EXPENCES",null,null,null,null,272]
[273,null,null,null,null,null,null,273]
[274,"Avskrivninger","Depreciations and amortisation expenses",null,null,null,null,274]
[275,"Andre kostnader","Other operating expenses",null,null,null,null,275]
[276,"Tap på fordringer","Bad debt",null,null,null,null,276]
[277,"SUM FASTE KOSTNADER","OPERATING EXPENSES",null,null,null,null,277]
[278,null,null,null,null,null,null,278]
[279,"DRIFTSRESULTAT","OPERATING PROFIT",null,null,null,null,279]
[280,null,null,null,null,null,null,280]
[281,"Renteinntekter","Interest income",null,null,null,null,281]
[282,"Rente driftskonto","Interest operating account",null,null,null,null,282]
[283,"Rentekostnader","Interest expenses",null,null,null,null,283]
[284,"NETTO FINANS","NET INTEREST",null,null,null,null,284]
[285,null,null,null,null,null,null,285]
[286,"Ekstraordinære inntekter","Extraordinary income",null,null,null,null,286]
[287,"Ekstraordinære kostnader","Extraordinary expenses",null,null,null,null,287]
[288,null,null,null,null,null,null,288]
[289,"Skattekostnad","Tax on ordinary result",null,null,null,null,289]
[290,null,null,null,null,null,null,290]
[291,"RESULTAT","NET PROFIT",null,null,null,null,291]
[]
[null,"LIKVIDITETSBUDSJETT"]
[]
[300,"Innbetaling kunder","Payments from costumers",null,null,null,null,300]
[301,"Tap på fordringer","Doubtful accounts",null,null,null,null,301]
[302,"Utbetaling vareleverandører","payments to suppliers",null,null,null,null,302]
[303,"Netto kunder/leverandører","Net cash provided from costumer/suppliers",null,null,null,null,303]
[304,null,null,null,null,null,null,304]
[305,"Andre driftsinntekter","Other operating income",null,null,null,null,305]
[306,"Lønnskostnader","Payroll expences",null,null,null,null,306]
[307,"Andre kostnader","Other operating expenses",null,null,null,null,307]
[308,"Moms tollkassereren","Paid VAT",null,null,null,null,308]
[309,"Moms","Paid VAT",null,null,null,null,309]
[310,"Arbeidsgiveravgift","Payroll tax",null,null,null,null,310]
[311,"Netto finansposter","Net financial ",null,null,null,null,311]
[312,"Netto ekstraordinære","Net extraordinary",null,null,null,null,312]
[313,"Periodiseringer","Deferred/accrued expences/income",null,null,null,null,313]
[314,"Endring anleggsmidler","Change in fixed assets",null,null,null,null,314]
[315,"Endring omløpsmidler","Change in current assets",null,null,null,null,315]
[316,"Endring egenkapital","Change in equity capital",null,null,null,null,316]
[317,"Endring kortskiktig gjeld","Change in short term debt",null,null,null,null,317]
[318,"TILFØRT FRA DRIFTEN","NET CASH OPERATING ACTIVITIES",null,null,null,null,318]
[319,null,null,null,null,null,null,319]
[320,"Sum investeringer","Capital spending",null,null,null,null,320]
[321,"Salg anleggsmidler","Sale of fixed assets",null,null,null,null,321]
[322,"Avdrag langs.gjeld","Instalments long term debt",null,null,null,null,322]
[323,"Nye låneopptak","Loan capital raised",null,null,null,null,323]
[324,"INVEST./FINANSIERING","NET CASH FINANCIAL ACTIVITIES",null,null,null,null,324]
[325,null,null,null,null,null,null,325]
[326,"NETTO LIKV.ENDRING","NET CHANGE IN LIQUIDITY",null,null,null,null,326]
[327,"IB Driftskonto","Opening balance bank overdraft",null,null,null,null,327]
[328,"Rente kassekreditt","Interest payment bank overdraft",null,null,null,null,328]
[329,null,null,null,null,null,null,329]
[330,"UB DRIFTSKONTO","CLOSING BALANCE BANK",null,null,null,null,330]
[331,"Kasse,bank","Cash, bank deposits",null,null,null,null,331]
[332,"Limit kassekreditt","Overdraft limit",null,null,null,null,332]
[333,null,null,null,null,null,null,333]
[334,"LIKVIDITETSRESERVE","LIQUIDITY RESERVE",null,null,null,null,334]
[335,"KRAV TIL LIKV.RESERVE","LIQUIDITY RESERVE REQUIREMENT",null,null,null,null,335]
[336,"OVER-/UNDERDEKNING","LIQUIDITY POSITION",null,null,null,null,336]
[]
[null,"TEKST NØKKELTALL"]
[]
[350,"DRIFTSMESSIGE FORHOLD","OPERATING POSITION",null,null,null,null,350]
[351,null,null,null,null,null,null,351]
[352,"Netto omsetning","Turnover",null,null,null,null,352]
[353,"Bruttofortjeneste kr.","Gross profit",null,null,null,null,353]
[354,"Bruttofortjeneste %","Gross profit margin (%)",null,null,null,null,354]
[355,"Lønnsandel","Wage share",null,null,null,null,355]
[356,"Nullpunktsomsetning","Breakeven turnover",null,null,null,null,356]
[357,"Sikkerhetsmargin kr.","Safety margin",null,null,null,null,357]
[358,"Sikkerhetsmargin %","Safety margin (%)",null,null,null,null,358]
[359,null,null,null,null,null,null,359]
[360,"LIKVIDITET","LIQUIDITY",null,null,null,null,360]
[361,null,null,null,null,null,null,361]
[362,"Likviditetsreserve","Liquidity reserve",null,null,null,null,362]
[363,"Likv.res.i %","Liquidity reserve (%)",null,null,null,null,363]
[364,"Kundenes kr.dager","Credittime customer",null,null,null,null,364]
[365,"Lev.kredittdager","Credittime trade creditors",null,null,null,null,365]
[366,"Gj.snittlig lagertid","Average stock holding period",null,null,null,null,366]
[367,null,null,null,null,null,null,367]
[368,"LØNNSOMHET","OPERATING MARGINS",null,null,null,null,368]
[369,null,null,null,null,null,null,369]
[370,"Resultatgrad","Profit degree",null,null,null,null,370]
[371,"Kap.omløpshastighet.","Capital turnover",null,null,null,null,371]
[372,"Tot.kap.rentabilitet","Return on Total Assets",null,null,null,null,372]
[373,"Rentedekningsgraden.","Interest Coverage",null,null,null,null,373]
[374,"Overskuddsprosent","Result margin",null,null,null,null,374]
[375,"EK rentabilitet","Return on Equity",null,null,null,null,375]
[376,null,null,null,null,null,null,376]
[377,"FINANSIERINGSSTRUKTUR","FINANCE STRUCTURE",null,null,null,null,377]
[378,null,null,null,null,null,null,378]
[379,"Arbeidskapital","Working capital",null,null,null,null,379]
[380,"Langs.lagerfinans","Long term finance of inventory ",null,null,null,null,380]
[381,null,null,null,null,null,null,381]
[382,"SOLIDITET","SOLIDITY",null,null,null,null,382]
[383,null,null,null,null,null,null,383]
[384,"Egenkapitalandelen..","Equity ratio",null,null,null,null,384]
[]
[null,"DEFINISJONER NØKKELTALL"]
[]
[400,"DEFINISJONER AV NØKKELTALL:","KEY FIGURE DEFINITIONS",null,null,null,null,400]
[401,null,null,null,null,null,null,401]
[402,"Netto omsetning","Turnover without tax",null,null,null,null,402]
[403,"Netto oms. - vareforbruk","Turnover less cost of materials",null,null,null,null,403]
[404,"Bruttofortj./netto omsetning","Gross profit/turnover",null,null,null,null,404]
[405,"Lønn/netto salg","Wages/net sales",null,null,null,null,405]
[406,"Faste kostnader/Bruttofortj.prosent*100","Fixed costs/gross profit % *100",null,null,null,null,406]
[407,"Netto oms. - nullpunktsoms.","Turnover less break even",null,null,null,null,407]
[408,"Sikkerhetsmargin/netto salg","Safety margin/turnover",null,null,null,null,408]
[409,null,null,null,null,null,null,409]
[410,null,null,null,null,null,null,410]
[411,null,null,null,null,null,null,411]
[412,"Kasse,bank,postgiro og ubenyttet kassekreditt","Current assets and unused bank overdraft",null,null,null,null,412]
[413,"Likviditetsreserve/netto salg","Liquidity reserve/turnover",null,null,null,null,413]
[414,"(Gjennomsn.debitorer*ant.per.dager)/brutto salg","Debtors*days in period/sales",null,null,null,null,414]
[415,"(Gjennomsn.kreditorer*ant.per.dager)/brutto kjøp","Creditors*days in period/cost of sales",null,null,null,null,415]
[416,"(Gjennomsn.lager * ant.per.dager)/vareforbruk","Stock*days in period/cost of sales",null,null,null,null,416]
[417,null,null,null,null,null,null,417]
[418,null,null,null,null,null,null,418]
[419,null,null,null,null,null,null,419]
[420,"Res.e.finansposter + finanskostn./netto salg","Profit (loss) before tax + financial expence/turnover ",null,null,null,null,420]
[421,"Netto salg/Gj.sn.kapital","Turnover/average total assets",null,null,null,null,421]
[422,"Resultatgrad * kap. oml¢pshastighet","Profit degree * asset turn",null,null,null,null,422]
[423,"(Res.etter finansp.+ gjeldsrenter)/gjeldsrenter","Result after financial items + interest / interest",null,null,null,null,423]
[424,"Res.etter finansp./netto omsetning","Result after financial items / turnover",null,null,null,null,424]
[425,"Res.etter finansp./egenkapital","Result after financial items / equity ",null,null,null,null,425]
[426,null,null,null,null,null,null,426]
[427,null,null,null,null,null,null,427]
[428,null,null,null,null,null,null,428]
[429,"Oml.midler-korts.gjeld","Current assets - short term debt",null,null,null,null,429]
[430,"(Arbeidskapital/varelager)*100","Working capital / inventories",null,null,null,null,430]
[431,null,null,null,null,null,null,431]
[432,null,null,null,null,null,null,432]
[433,null,null,null,null,null,null,433]
[434,"Beskattet og ubeskattet egenkap./totalkapital","Total equity /total assets",null,null,null,null,434]
[]
[]
[null,"KONTANTSTRØM"]
[]
[450,"Resultat før ekstraordinære poster","Profit (loss) before extraordinary items",null,null,null,null,450]
[451,"Ordinære avskrivinger","Depreciations",null,null,null,null,451]
[452,"Betalbar skatt","Tax payable",null,null,null,null,452]
[453,"Endring kunder","Change accounts receivables",null,null,null,null,453]
[454,"Endring varebeholdning","Change inventories",null,null,null,null,454]
[455,"Endring leverandører","Change trade creditors",null,null,null,null,455]
[456,"Endring øvrige omløpsmidler","Change other current assets",null,null,null,null,456]
[457,"Endring div.korts.fordr.","Change other receivables",null,null,null,null,457]
[458,"Endring øvrig korts.gjeld","Change other short term debt",null,null,null,null,458]
[459,null,null,null,null,null,null,459]
[460,"DRIFTENS KONTANTSTRØMBIDRAG 1","NET CASH FROM OPERATING ACTIVITIES 1",null,null,null,null,460]
[461,"Avdrag langsiktig gjeld","Amortisation",null,null,null,null,461]
[462,null,null,null,null,null,null,462]
[463,"DRIFTENS KONTANTSTRØMBIDRAG 2","NET CASH FROM OPERATING ACTIVITIES 2",null,null,null,null,463]
[464,"Utbytte/privatuttak","Dividends",null,null,null,null,464]
[465,null,null,null,null,null,null,465]
[466,"Tilbakeholdt likviditet fra driften","Retained liquity",null,null,null,null,466]
[467,null,null,null,null,null,null,467]
[468,"Erstatningsinvesteringer","Replacement investments",null,null,null,null,468]
[469,"Salg av anlegg (til salgspris)","Sale of assets",null,null,null,null,469]
[470,null,null,null,null,null,null,470]
[471,"Nødvendig finansiering av erstatningsinvesteringer","Necessary financing of replacement investments",null,null,null,null,471]
[472,"Ekspansjonsinvesteringer","Expansion investments",null,null,null,null,472]
[473,"Ny langsiktig gjeld","New long term debt",null,null,null,null,473]
[474,"Nedgang langsiktige fordringer","Change in long term recievables",null,null,null,null,474]
[475,null,null,null,null,null,null,475]
[476,"Nødvendig selvfinansiering av investeringer","Necessary self financing of investments",null,null,null,null,476]
[477,null,null,null,null,null,null,477]
[478,"ORDINÆR NETTO KONTANTSTRØM","NET CASHFLOW",null,null,null,null,478]
[479,"Ny egenkapital/tilbakebetaling av egenkapital","New equity/payed equity",null,null,null,null,479]
[480,"Ekstraordinære poster","Extraordinary items",null,null,null,null,480]
[481,null,null,null,null,null,null,481]
[482,"ÅRETS NETTO KONTANTSTRØM","NET CASHFLOW FOR THE YEAR",null,null,null,null,482]
[483,null,null,null,null,null,null,483]
[484,"Likv.reserve IB inkl.ubenyttet kassekreditt","Opening balance liquidity reserve",null,null,null,null,484]
[485,"Interne overføringer innskudd/driftskonto",null,null,null,null,null,485]
[486,"Endring kassekredittlimit","change overdraft limit",null,null,null,null,486]
[487,null,null,null,null,null,null,487]
[488,"Likviditetsres.UB(inkl.ubenyttet kassekreditt)","Closing balance liquidity reserve",null,null,null,null,488]
[null,null,null,null,null,null,null,489]

{"sheet":"Rutiner","index":30,"n_rows":39,"n_cols":9,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFA1048575),FIND(\"]\",CELL(\"filename\",XFA1048575))+1,255)","v":"Rutiner"}]
[]
[]
[null,"DE VIKTIGSTE RUTINENE"]
[]
[]
[null,"Når du skal registrere resultatbudsjettet velger du"]
[]
[]
[]
[null,"Når du skal registrere inngående balanse velger du"]
[]
[]
[]
[null,"Mange balanseposter beregnes automatisk i modellen."]
[null,"Men enkelte poster som har likviditetsvirkning må du postere"]
[null,"selv, som for eksempel skyldige feriepenger fra forrige år."]
[]
[]
[]
[null,"Investeringer i løpet av året registreres på betalingsmåneden"]
[]
[]
[]
[null,"I resultatbudsjettet registreres sum avskrivninger for alle "]
[null,"anleggsmidler. Denne summen må fordeles på de ulike"]
[null,"anleggsmidlene i balansen. Alternativt kan du registrere "]
[null,"alt på en linje."]
[]
[]
[]
[null,"Det kan legges inn faste opplysninger som styrer behandling"]
[null,"i modellen som for eksempel antall kredittdager"]
[]
[]
[]
[null,"Alle inn- og utbetalinger i modellen styres mot \"driftskonto\"."]
[null,"Ved å legge inn nødvendige opplysninger kan renteberegning"]
[null,"skje automatisk ut fra pengestrømmen budsjettet genererer"]

{"sheet":"Beregninger","index":31,"n_rows":46,"n_cols":14,"rows_kept":46,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",B1048572),FIND(\"]\",CELL(\"filename\",B1048572))+1,255)","v":"Beregninger"}]
["BEREGNINGER"]
["I 1000 kr"]
[null,{"$f":"Hjelpeark!A38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"},"Sum"]
["Saldo kundefordringer",{"$f":"InngåendeBalanse!B44+EndringBalanse!C21+SumResultat!B133-Kredittider!B21","v":0},{"$f":"B5+InngåendeBalanse!C44+EndringBalanse!D21+SumResultat!C133-Kredittider!C21","v":0},{"$f":"C5+InngåendeBalanse!D44+EndringBalanse!E21+SumResultat!D133-Kredittider!D21","v":0},{"$f":"D5+InngåendeBalanse!E44+EndringBalanse!F21+SumResultat!E133-Kredittider!E21","v":0},{"$f":"E5+InngåendeBalanse!F44+EndringBalanse!G21+SumResultat!F133-Kredittider!F21","v":0},{"$f":"F5+InngåendeBalanse!G44+EndringBalanse!H21+SumResultat!G133-Kredittider!G21","v":0},{"$f":"G5+InngåendeBalanse!H44+EndringBalanse!I21+SumResultat!H133-Kredittider!H21","v":0},{"$f":"H5+InngåendeBalanse!I44+EndringBalanse!J21+SumResultat!I133-Kredittider!I21","v":0},{"$f":"I5+InngåendeBalanse!J44+EndringBalanse!K21+SumResultat!J133-Kredittider!J21","v":0},{"$f":"J5+InngåendeBalanse!K44+EndringBalanse!L21+SumResultat!K133-Kredittider!K21","v":0},{"$f":"K5+InngåendeBalanse!L44+EndringBalanse!M21+SumResultat!L133-Kredittider!L21","v":0},{"$f":"L5+InngåendeBalanse!M44+EndringBalanse!N21+SumResultat!M133-Kredittider!M21","v":0}]
["Saldo leverandører",{"$f":"InngåendeBalanse!B95+SumResultat!B134+Likviditetsbudsjett!B8","v":0},{"$f":"B6+InngåendeBalanse!C95+SumResultat!C134+Likviditetsbudsjett!C8","v":0},{"$f":"C6+InngåendeBalanse!D95+SumResultat!D134+Likviditetsbudsjett!D8","v":0},{"$f":"D6+InngåendeBalanse!E95+SumResultat!E134+Likviditetsbudsjett!E8","v":0},{"$f":"E6+InngåendeBalanse!F95+SumResultat!F134+Likviditetsbudsjett!F8","v":0},{"$f":"F6+InngåendeBalanse!G95+SumResultat!G134+Likviditetsbudsjett!G8","v":0},{"$f":"G6+InngåendeBalanse!H95+SumResultat!H134+Likviditetsbudsjett!H8","v":0},{"$f":"H6+InngåendeBalanse!I95+SumResultat!I134+Likviditetsbudsjett!I8","v":0},{"$f":"I6+InngåendeBalanse!J95+SumResultat!J134+Likviditetsbudsjett!J8","v":0},{"$f":"J6+InngåendeBalanse!K95+SumResultat!K134+Likviditetsbudsjett!K8","v":0},{"$f":"K6+InngåendeBalanse!L95+SumResultat!L134+Likviditetsbudsjett!L8","v":0},{"$f":"L6+InngåendeBalanse!M95+SumResultat!M134+Likviditetsbudsjett!M8","v":0}]
["Saldo vareleverandører",{"$f":"SumResultat!B135-Kredittider!B55","v":0},{"$f":"B7+SumResultat!C135-Kredittider!C55","v":0},{"$f":"C7+SumResultat!D135-Kredittider!D55","v":0},{"$f":"D7+SumResultat!E135-Kredittider!E55","v":0},{"$f":"E7+SumResultat!F135-Kredittider!F55","v":0},{"$f":"F7+SumResultat!G135-Kredittider!G55","v":0},{"$f":"G7+SumResultat!H135-Kredittider!H55","v":0},{"$f":"H7+SumResultat!I135-Kredittider!I55","v":0},{"$f":"I7+SumResultat!J135-Kredittider!J55","v":0},{"$f":"J7+SumResultat!K135-Kredittider!K55","v":0},{"$f":"K7+SumResultat!L135-Kredittider!L55","v":0},{"$f":"L7+SumResultat!M135-Kredittider!M55","v":0}]
["Saldo moms og inv.avgift",{"$f":"InngåendeBalanse!B107-Moms!B64+Moms!B73","v":0},{"$f":"B8+InngåendeBalanse!C107-Moms!C64+Moms!C73","v":0},{"$f":"C8+InngåendeBalanse!D107-Moms!D64+Moms!D73","v":0},{"$f":"D8+InngåendeBalanse!E107-Moms!E64+Moms!E73","v":0},{"$f":"E8+InngåendeBalanse!F107-Moms!F64+Moms!F73","v":0},{"$f":"F8+InngåendeBalanse!G107-Moms!G64+Moms!G73","v":0},{"$f":"G8+InngåendeBalanse!H107-Moms!H64+Moms!H73","v":0},{"$f":"H8+InngåendeBalanse!I107-Moms!I64+Moms!I73","v":0},{"$f":"I8+InngåendeBalanse!J107-Moms!J64+Moms!J73","v":0},{"$f":"J8+InngåendeBalanse!K107-Moms!K64+Moms!K73","v":0},{"$f":"K8+InngåendeBalanse!L107-Moms!L64+Moms!L73","v":0},{"$f":"L8+InngåendeBalanse!M107-Moms!M64+Moms!M73","v":0}]
["Saldo arbeidsgiveravgift",{"$f":"InngåendeBalanse!B108+SumResultat!B147+SumResultat!B156-SumResultat!B162","v":0},{"$f":"B9+InngåendeBalanse!C108+SumResultat!C147+SumResultat!C156-SumResultat!C162","v":0},{"$f":"C9+InngåendeBalanse!D108+SumResultat!D147+SumResultat!D156-SumResultat!D162","v":0},{"$f":"D9+InngåendeBalanse!E108+SumResultat!E147+SumResultat!E156-SumResultat!E162","v":0},{"$f":"E9+InngåendeBalanse!F108+SumResultat!F147+SumResultat!F156-SumResultat!F162","v":0},{"$f":"F9+InngåendeBalanse!G108+SumResultat!G147+SumResultat!G156-SumResultat!G162","v":0},{"$f":"G9+InngåendeBalanse!H108+SumResultat!H147+SumResultat!H156-SumResultat!H162","v":0},{"$f":"H9+InngåendeBalanse!I108+SumResultat!I147+SumResultat!I156-SumResultat!I162","v":0},{"$f":"I9+InngåendeBalanse!J108+SumResultat!J147+SumResultat!J156-SumResultat!J162","v":0},{"$f":"J9+InngåendeBalanse!K108+SumResultat!K147+SumResultat!K156-SumResultat!K162","v":0},{"$f":"K9+InngåendeBalanse!L108+SumResultat!L147+SumResultat!L156-SumResultat!L162","v":0},{"$f":"L9+InngåendeBalanse!M108+SumResultat!M147+SumResultat!M156-SumResultat!M162","v":0}]
["Saldo feriepenger",{"$f":"InngåendeBalanse!B115+EndringBalanse!C92+SumResultat!B148+SumResultat!B157","v":0},{"$f":"B10+InngåendeBalanse!C115+EndringBalanse!D92+SumResultat!C148+SumResultat!C157","v":0},{"$f":"C10+InngåendeBalanse!D115+EndringBalanse!E92+SumResultat!D148+SumResultat!D157","v":0},{"$f":"D10+InngåendeBalanse!E115+EndringBalanse!F92+SumResultat!E148+SumResultat!E157","v":0},{"$f":"E10+InngåendeBalanse!F115+EndringBalanse!G92+SumResultat!F148+SumResultat!F157","v":0},{"$f":"F10+InngåendeBalanse!G115+EndringBalanse!H92+SumResultat!G148+SumResultat!G157","v":0},{"$f":"G10+InngåendeBalanse!H115+EndringBalanse!I92+SumResultat!H148+SumResultat!H157","v":0},{"$f":"H10+InngåendeBalanse!I115+EndringBalanse!J92+SumResultat!I148+SumResultat!I157","v":0},{"$f":"I10+InngåendeBalanse!J115+EndringBalanse!K92+SumResultat!J148+SumResultat!J157","v":0},{"$f":"J10+InngåendeBalanse!K115+EndringBalanse!L92+SumResultat!K148+SumResultat!K157","v":0},{"$f":"K10+InngåendeBalanse!L115+EndringBalanse!M92+SumResultat!L148+SumResultat!L157","v":0},{"$f":"L10+InngåendeBalanse!M115+EndringBalanse!N92+SumResultat!M148+SumResultat!M157","v":0}]
["Saldo arb.g.avg.feriepenger",{"$f":"InngåendeBalanse!B109+EndringBalanse!C86+SumResultat!B149+SumResultat!B158","v":0},{"$f":"B11+InngåendeBalanse!C109+EndringBalanse!D86+SumResultat!C149+SumResultat!C158","v":0},{"$f":"C11+InngåendeBalanse!D109+EndringBalanse!E86+SumResultat!D149+SumResultat!D158","v":0},{"$f":"D11+InngåendeBalanse!E109+EndringBalanse!F86+SumResultat!E149+SumResultat!E158","v":0},{"$f":"E11+InngåendeBalanse!F109+EndringBalanse!G86+SumResultat!F149+SumResultat!F158","v":0},{"$f":"F11+InngåendeBalanse!G109+EndringBalanse!H86+SumResultat!G149+SumResultat!G158","v":0},{"$f":"G11+InngåendeBalanse!H109+EndringBalanse!I86+SumResultat!H149+SumResultat!H158","v":0},{"$f":"H11+InngåendeBalanse!I109+EndringBalanse!J86+SumResultat!I149+SumResultat!I158","v":0},{"$f":"I11+InngåendeBalanse!J109+EndringBalanse!K86+SumResultat!J149+SumResultat!J158","v":0},{"$f":"J11+InngåendeBalanse!K109+EndringBalanse!L86+SumResultat!K149+SumResultat!K158","v":0},{"$f":"K11+InngåendeBalanse!L109+EndringBalanse!M86+SumResultat!L149+SumResultat!L158","v":0},{"$f":"L11+InngåendeBalanse!M109+EndringBalanse!N86+SumResultat!M149+SumResultat!M158","v":0}]
[]
["Kasse og andre innskudd",{"$f":"DetaljBalanse!C65+DetaljBalanse!C68","v":0},{"$f":"DetaljBalanse!D65+DetaljBalanse!D68","v":0},{"$f":"DetaljBalanse!E65+DetaljBalanse!E68","v":0},{"$f":"DetaljBalanse!F65+DetaljBalanse!F68","v":0},{"$f":"DetaljBalanse!G65+DetaljBalanse!G68","v":0},{"$f":"DetaljBalanse!H65+DetaljBalanse!H68","v":0},{"$f":"DetaljBalanse!I65+DetaljBalanse!I68","v":0},{"$f":"DetaljBalanse!J65+DetaljBalanse!J68","v":0},{"$f":"DetaljBalanse!K65+DetaljBalanse!K68","v":0},{"$f":"DetaljBalanse!L65+DetaljBalanse!L68","v":0},{"$f":"DetaljBalanse!M65+DetaljBalanse!M68","v":0},{"$f":"DetaljBalanse!N65+DetaljBalanse!N68","v":0}]
["Limit kassekreditt",{"$f":"Driftskonto!F16+Driftskonto!F18","v":0},{"$f":"B14+Driftskonto!F19","v":0},{"$f":"C14+Driftskonto!F20","v":0},{"$f":"D14+Driftskonto!F21","v":0},{"$f":"E14+Driftskonto!F22","v":0},{"$f":"F14+Driftskonto!F23","v":0},{"$f":"G14+Driftskonto!F24","v":0},{"$f":"H14+Driftskonto!F25","v":0},{"$f":"I14+Driftskonto!F26","v":0},{"$f":"J14+Driftskonto!F27","v":0},{"$f":"K14+Driftskonto!F28","v":0},{"$f":"L14+Driftskonto!F29","v":0}]
[]
[]
["Rente driftskonto"]
["Saldo driftskonto",{"$f":"Likviditetsbudsjett!B24+Likviditetsbudsjett!B26+Likviditetsbudsjett!B27+Likviditetsbudsjett!B28+Likviditetsbudsjett!B29+Likviditetsbudsjett!B33","v":1000},{"$f":"Likviditetsbudsjett!C24+Likviditetsbudsjett!C26+Likviditetsbudsjett!C27+Likviditetsbudsjett!C28+Likviditetsbudsjett!C29+Likviditetsbudsjett!C33","v":1000},{"$f":"Likviditetsbudsjett!D24+Likviditetsbudsjett!D26+Likviditetsbudsjett!D27+Likviditetsbudsjett!D28+Likviditetsbudsjett!D29+Likviditetsbudsjett!D33","v":1000},{"$f":"Likviditetsbudsjett!E24+Likviditetsbudsjett!E26+Likviditetsbudsjett!E27+Likviditetsbudsjett!E28+Likviditetsbudsjett!E29+Likviditetsbudsjett!E33","v":1000},{"$f":"Likviditetsbudsjett!F24+Likviditetsbudsjett!F26+Likviditetsbudsjett!F27+Likviditetsbudsjett!F28+Likviditetsbudsjett!F29+Likviditetsbudsjett!F33","v":1000},{"$f":"Likviditetsbudsjett!G24+Likviditetsbudsjett!G26+Likviditetsbudsjett!G27+Likviditetsbudsjett!G28+Likviditetsbudsjett!G29+Likviditetsbudsjett!G33","v":1000},{"$f":"Likviditetsbudsjett!H24+Likviditetsbudsjett!H26+Likviditetsbudsjett!H27+Likviditetsbudsjett!H28+Likviditetsbudsjett!H29+Likviditetsbudsjett!H33","v":1000},{"$f":"Likviditetsbudsjett!I24+Likviditetsbudsjett!I26+Likviditetsbudsjett!I27+Likviditetsbudsjett!I28+Likviditetsbudsjett!I29+Likviditetsbudsjett!I33","v":1000},{"$f":"Likviditetsbudsjett!J24+Likviditetsbudsjett!J26+Likviditetsbudsjett!J27+Likviditetsbudsjett!J28+Likviditetsbudsjett!J29+Likviditetsbudsjett!J33","v":1000},{"$f":"Likviditetsbudsjett!K24+Likviditetsbudsjett!K26+Likviditetsbudsjett!K27+Likviditetsbudsjett!K28+Likviditetsbudsjett!K29+Likviditetsbudsjett!K33","v":1000},{"$f":"Likviditetsbudsjett!L24+Likviditetsbudsjett!L26+Likviditetsbudsjett!L27+Likviditetsbudsjett!L28+Likviditetsbudsjett!L29+Likviditetsbudsjett!L33","v":1000},{"$f":"Likviditetsbudsjett!M24+Likviditetsbudsjett!M26+Likviditetsbudsjett!M27+Likviditetsbudsjett!M28+Likviditetsbudsjett!M29+Likviditetsbudsjett!M33","v":1000}]
[]
["0 - 60 % utnyttelse",{"$f":"IF(AND(-B18>0,-B18<B14*0.6),B18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-C18>0,-C18<C14*0.6),C18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-D18>0,-D18<D14*0.6),D18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-E18>0,-E18<E14*0.6),E18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-F18>0,-F18<F14*0.6),F18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-G18>0,-G18<G14*0.6),G18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-H18>0,-H18<H14*0.6),H18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-I18>0,-I18<I14*0.6),I18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-J18>0,-J18<J14*0.6),J18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-K18>0,-K18<K14*0.6),K18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-L18>0,-L18<L14*0.6),L18*Driftskonto!$C$9/12,0)","v":0},{"$f":"IF(AND(-M18>0,-M18<M14*0.6),M18*Driftskonto!$C$9/12,0)","v":0}]
["60 - 100 % utnyttelse",{"$f":"IF(AND(-B18>B14*0.6,-B18<B14),((B18+B14*0.6)*Driftskonto!$C$10/12)+((-B14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-C18>C14*0.6,-C18<C14),((C18+C14*0.6)*Driftskonto!$C$10/12)+((-C14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-D18>D14*0.6,-D18<D14),((D18+D14*0.6)*Driftskonto!$C$10/12)+((-D14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-E18>E14*0.6,-E18<E14),((E18+E14*0.6)*Driftskonto!$C$10/12)+((-E14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-F18>F14*0.6,-F18<F14),((F18+F14*0.6)*Driftskonto!$C$10/12)+((-F14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-G18>G14*0.6,-G18<G14),((G18+G14*0.6)*Driftskonto!$C$10/12)+((-G14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-H18>H14*0.6,-H18<H14),((H18+H14*0.6)*Driftskonto!$C$10/12)+((-H14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-I18>I14*0.6,-I18<I14),((I18+I14*0.6)*Driftskonto!$C$10/12)+((-I14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-J18>J14*0.6,-J18<J14),((J18+J14*0.6)*Driftskonto!$C$10/12)+((-J14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-K18>K14*0.6,-K18<K14),((K18+K14*0.6)*Driftskonto!$C$10/12)+((-K14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-L18>L14*0.6,-L18<L14),((L18+L14*0.6)*Driftskonto!$C$10/12)+((-L14*0.6)*Driftskonto!$C$9/12),0)","v":0},{"$f":"IF(AND(-M18>M14*0.6,-M18<M14),((M18+M14*0.6)*Driftskonto!$C$10/12)+((-M14*0.6)*Driftskonto!$C$9/12),0)","v":0}]
["Overtrekk",{"$f":"IF(-B18>B14,((-B14+B14*0.6)*Driftskonto!$C$10/12)+((-B14*0.6)*Driftskonto!$C$9/12)+((B18+B14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-C18>C14,((-C14+C14*0.6)*Driftskonto!$C$10/12)+((-C14*0.6)*Driftskonto!$C$9/12)+((C18+Beregninger!C14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-D18>D14,((-D14+D14*0.6)*Driftskonto!$C$10/12)+((-D14*0.6)*Driftskonto!$C$9/12)+((D18+Beregninger!D14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-E18>E14,((-E14+E14*0.6)*Driftskonto!$C$10/12)+((-E14*0.6)*Driftskonto!$C$9/12)+((E18+Beregninger!E14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-F18>F14,((-F14+F14*0.6)*Driftskonto!$C$10/12)+((-F14*0.6)*Driftskonto!$C$9/12)+((F18+Beregninger!F14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-G18>G14,((-G14+G14*0.6)*Driftskonto!$C$10/12)+((-G14*0.6)*Driftskonto!$C$9/12)+((G18+Beregninger!G14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-H18>H14,((-H14+H14*0.6)*Driftskonto!$C$10/12)+((-H14*0.6)*Driftskonto!$C$9/12)+((H18+Beregninger!H14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-I18>I14,((-I14+I14*0.6)*Driftskonto!$C$10/12)+((-I14*0.6)*Driftskonto!$C$9/12)+((I18+Beregninger!I14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-J18>J14,((-J14+J14*0.6)*Driftskonto!$C$10/12)+((-J14*0.6)*Driftskonto!$C$9/12)+((J18+Beregninger!J14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-K18>K14,((-K14+K14*0.6)*Driftskonto!$C$10/12)+((-K14*0.6)*Driftskonto!$C$9/12)+((K18+Beregninger!K14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-L18>L14,((-L14+L14*0.6)*Driftskonto!$C$10/12)+((-L14*0.6)*Driftskonto!$C$9/12)+((L18+Beregninger!L14)*Driftskonto!$C$11/12),0)","v":0},{"$f":"IF(-M18>M14,((-M14+M14*0.6)*Driftskonto!$C$10/12)+((-M14*0.6)*Driftskonto!$C$9/12)+((M18+Beregninger!M14)*Driftskonto!$C$11/12),0)","v":0}]
["Provisjon av limit",{"$f":"IF(B18<>0,(-B14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(C18<>0,(-C14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(D18<>0,(-D14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(E18<>0,(-E14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(F18<>0,(-F14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(G18<>0,(-G14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(H18<>0,(-H14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(I18<>0,(-I14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(J18<>0,(-J14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(K18<>0,(-K14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(L18<>0,(-L14*Driftskonto!$C$12/12),0)","v":0},{"$f":"IF(M18<>0,(-M14*Driftskonto!$C$12/12),0)","v":0}]
["SUM rente og provisjon",{"$f":"B20+B21+B22+B23","v":0},{"$f":"C20+C21+C22+C23","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B24:M24)","v":0}]
[]
["Rente over beløp",{"$f":"IF(AND(B18>0,B18>=Driftskonto!$F$10),(B18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(C18>0,C18>=Driftskonto!$F$10),(C18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(D18>0,D18>=Driftskonto!$F$10),(D18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(E18>0,E18>=Driftskonto!$F$10),(E18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(F18>0,F18>=Driftskonto!$F$10),(F18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(G18>0,G18>=Driftskonto!$F$10),(G18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(H18>0,H18>=Driftskonto!$F$10),(H18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(I18>0,I18>=Driftskonto!$F$10),(I18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(J18>0,J18>=Driftskonto!$F$10),(J18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(K18>0,K18>=Driftskonto!$F$10),(K18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(L18>0,L18>=Driftskonto!$F$10),(L18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(M18>0,M18>=Driftskonto!$F$10),(M18-Driftskonto!$F$10)*Driftskonto!$G$10/12+(Driftskonto!$F$9*Driftskonto!$G$9)/12,0)","v":0}]
["Rente under beløp",{"$f":"IF(AND(B18>0,B18<Driftskonto!$F$9),(Beregninger!B18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(C18>0,C18<Driftskonto!$F$9),(Beregninger!C18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(D18>0,D18<Driftskonto!$F$9),(Beregninger!D18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(E18>0,E18<Driftskonto!$F$9),(Beregninger!E18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(F18>0,F18<Driftskonto!$F$9),(Beregninger!F18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(G18>0,G18<Driftskonto!$F$9),(Beregninger!G18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(H18>0,H18<Driftskonto!$F$9),(Beregninger!H18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(I18>0,I18<Driftskonto!$F$9),(Beregninger!I18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(J18>0,J18<Driftskonto!$F$9),(Beregninger!J18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(K18>0,K18<Driftskonto!$F$9),(Beregninger!K18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(L18>0,L18<Driftskonto!$F$9),(Beregninger!L18*Driftskonto!$G$9)/12,0)","v":0},{"$f":"IF(AND(M18>0,M18<Driftskonto!$F$9),(Beregninger!M18*Driftskonto!$G$9)/12,0)","v":0}]
["Sum renteinntekt",{"$f":"SUM(B26:B27)","v":0},{"$f":"SUM(C26:C27)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B28:M28)","v":0}]
[]
["Kvartalsvis rentekostnad",null,null,{"$f":"B24+C24+D24","v":0},null,null,{"$f":"E24+F24+G24","v":0},null,null,{"$f":"H24+I24+J24","v":0},null,null,{"$f":"K24+L24+M24","v":0}]
["12-fordelt rentekostnad",{"$f":"$N$24/12","v":0},{"$f":"$N$24/12","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(B31:M31)","v":0}]
["Differanse reell/12-fordelt",null,null,{"$f":"SUM(B31:D31)-D30","v":0},null,null,{"$f":"SUM(E31:G31)-G30","v":0},null,null,{"$f":"SUM(H31:J31)-J30","v":0},null,null,{"$f":"SUM(K31:M31)-M30","v":0}]
[]
[]
["Renteinntekt siste periode",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(B28:M28)","v":0}]
["12-fordelt renteinntekt",{"$f":"$N$28/12","v":0},{"$f":"$N$28/12","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Cellekobling:"]
["Valgt fordeling rentekostnad",1]
["Valgt fordeling renteinntekt",1]
[]
[]
["SKATTEKOSTNAD:"]
[]
["Resultat før skatt",{"$f":"Resultat!D232+Resultat!D244+Resultat!D248-Resultat!D260+Resultat!D265-Resultat!D270","v":0},{"$f":"Resultat!E232+Resultat!E244+Resultat!E248-Resultat!E260+Resultat!E265-Resultat!E270","v":0},{"$f":"Resultat!F232+Resultat!F244+Resultat!F248-Resultat!F260+Resultat!F265-Resultat!F270","v":0},{"$f":"Resultat!G232+Resultat!G244+Resultat!G248-Resultat!G260+Resultat!G265-Resultat!G270","v":0},{"$f":"Resultat!H232+Resultat!H244+Resultat!H248-Resultat!H260+Resultat!H265-Resultat!H270","v":0},{"$f":"Resultat!I232+Resultat!I244+Resultat!I248-Resultat!I260+Resultat!I265-Resultat!I270","v":0},{"$f":"Resultat!J232+Resultat!J244+Resultat!J248-Resultat!J260+Resultat!J265-Resultat!J270","v":0},{"$f":"Resultat!K232+Resultat!K244+Resultat!K248-Resultat!K260+Resultat!K265-Resultat!K270","v":0},{"$f":"Resultat!L232+Resultat!L244+Resultat!L248-Resultat!L260+Resultat!L265-Resultat!L270","v":0},{"$f":"Resultat!M232+Resultat!M244+Resultat!M248-Resultat!M260+Resultat!M265-Resultat!M270","v":0},{"$f":"Resultat!N232+Resultat!N244+Resultat!N248-Resultat!N260+Resultat!N265-Resultat!N270","v":0},{"$f":"Resultat!O232+Resultat!O244+Resultat!O248-Resultat!O260+Resultat!O265-Resultat!O270","v":0},{"$f":"SUM(B45:M45)","v":0}]
["Beregnet skatt",{"$f":"B45*Oppsett!$D$36","v":0},{"$f":"C45*Oppsett!$D$36","v":0},{"$f":"D45*Oppsett!$D$36","v":0},{"$f":"E45*Oppsett!$D$36","v":0},{"$f":"F45*Oppsett!$D$36","v":0},{"$f":"G45*Oppsett!$D$36","v":0},{"$f":"H45*Oppsett!$D$36","v":0},{"$f":"I45*Oppsett!$D$36","v":0},{"$f":"J45*Oppsett!$D$36","v":0},{"$f":"K45*Oppsett!$D$36","v":0},{"$f":"L45*Oppsett!$D$36","v":0},{"$f":"M45*Oppsett!$D$36","v":0},{"$f":"SUM(B46:M46)","v":0}]

{"sheet":"SumResultat","index":32,"n_rows":180,"n_cols":14,"rows_kept":180,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1048572),FIND(\"]\",CELL(\"filename\",A1048572))+1,255)","v":"SumResultat"}]
["Momsgruppe 1"]
[null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"}]
["SALG"]
["Kode 1 Avg.pl.salg",{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!D$6:D$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!E$6:E$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!F$6:F$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!G$6:G$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!H$6:H$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!I$6:I$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!J$6:J$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!K$6:K$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!L$6:L$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!M$6:M$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!N$6:N$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,1,Resultat!O$6:O$37)","v":0}]
["Kode 0 Avg.fritt salg",{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!D$6:D$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!E$6:E$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!F$6:F$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!G$6:G$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!H$6:H$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!I$6:I$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!J$6:J$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!K$6:K$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!L$6:L$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!M$6:M$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!N$6:N$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,0,Resultat!O$6:O$37)","v":0}]
[]
["Beregnet utg.moms gruppe 1",{"$f":"B5*Oppsett!$D$13","v":0},{"$f":"C5*Oppsett!$D$13","v":0},{"$f":"D5*Oppsett!$D$13","v":0},{"$f":"E5*Oppsett!$D$13","v":0},{"$f":"F5*Oppsett!$D$13","v":0},{"$f":"G5*Oppsett!$D$13","v":0},{"$f":"H5*Oppsett!$D$13","v":0},{"$f":"I5*Oppsett!$D$13","v":0},{"$f":"J5*Oppsett!$D$13","v":0},{"$f":"K5*Oppsett!$D$13","v":0},{"$f":"L5*Oppsett!$D$13","v":0},{"$f":"M5*Oppsett!$D$13","v":0}]
["SUM Salg inkl.mva",{"$f":"B5+B6+B8","v":0},{"$f":"C5+C6+C8","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["KJØP"]
["Kode 2 Kjøp pliktig",{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!D$40:D$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!E$40:E$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!F$40:F$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!G$40:G$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!H$40:H$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!I$40:I$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!J$40:J$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!K$40:K$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!L$40:L$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!M$40:M$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!N$40:N$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,2,Resultat!O$40:O$69)","v":0}]
["Kode 0 Kjøp fritt",{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!D$40:D$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!E$40:E$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!F$40:F$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!G$40:G$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!H$40:H$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!I$40:I$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!J$40:J$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!K$40:K$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!L$40:L$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!M$40:M$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!N$40:N$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,0,Resultat!O$40:O$69)","v":0}]
["Kode 4 Kjøp utland",{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!D$40:D$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!E$40:E$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!F$40:F$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!G$40:G$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!H$40:H$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!I$40:I$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!J$40:J$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!K$40:K$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!L$40:L$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!M$40:M$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!N$40:N$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,4,Resultat!O$40:O$69)","v":0}]
[]
["Beregnet inng..moms gruppe 1",{"$f":"B12*Oppsett!$D$13","v":0},{"$f":"C12*Oppsett!$D$13","v":0},{"$f":"D12*Oppsett!$D$13","v":0},{"$f":"E12*Oppsett!$D$13","v":0},{"$f":"F12*Oppsett!$D$13","v":0},{"$f":"G12*Oppsett!$D$13","v":0},{"$f":"H12*Oppsett!$D$13","v":0},{"$f":"I12*Oppsett!$D$13","v":0},{"$f":"J12*Oppsett!$D$13","v":0},{"$f":"K12*Oppsett!$D$13","v":0},{"$f":"L12*Oppsett!$D$13","v":0},{"$f":"M12*Oppsett!$D$13","v":0}]
["Beregnet tolkass.moms gruppe 1",{"$f":"B14*Oppsett!$D$13","v":0},{"$f":"C14*Oppsett!$D$13","v":0},{"$f":"D14*Oppsett!$D$13","v":0},{"$f":"E14*Oppsett!$D$13","v":0},{"$f":"F14*Oppsett!$D$13","v":0},{"$f":"G14*Oppsett!$D$13","v":0},{"$f":"H14*Oppsett!$D$13","v":0},{"$f":"I14*Oppsett!$D$13","v":0},{"$f":"J14*Oppsett!$D$13","v":0},{"$f":"K14*Oppsett!$D$13","v":0},{"$f":"L14*Oppsett!$D$13","v":0},{"$f":"M14*Oppsett!$D$13","v":0}]
["SUM utbetaling eks Tollkass.",{"$f":"B12+B13+B14+B16","v":0},{"$f":"C12+C13+C14+C16","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["ANDRE INNTEKTER"]
["Kode 1 andre inntekter avg.pl.",{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!D$79:D$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!E$79:E$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!F$79:F$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!G$79:G$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!H$79:H$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!I$79:I$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!J$79:J$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!K$79:K$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!L$79:L$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!M$79:M$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!N$79:N$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,1,Resultat!O$79:O$89)","v":0}]
["Kode 0 andre inntekter avg.fri",{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!D$79:D$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!E$79:E$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!F$79:F$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!G$79:G$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!H$79:H$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!I$79:I$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!J$79:J$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!K$79:K$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!L$79:L$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!M$79:M$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!N$79:N$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,0,Resultat!O$79:O$89)","v":0}]
[]
["Beregnet utg.moms gruppe 1",{"$f":"B21*Oppsett!$D$13","v":0},{"$f":"C21*Oppsett!$D$13","v":0},{"$f":"D21*Oppsett!$D$13","v":0},{"$f":"E21*Oppsett!$D$13","v":0},{"$f":"F21*Oppsett!$D$13","v":0},{"$f":"G21*Oppsett!$D$13","v":0},{"$f":"H21*Oppsett!$D$13","v":0},{"$f":"I21*Oppsett!$D$13","v":0},{"$f":"J21*Oppsett!$D$13","v":0},{"$f":"K21*Oppsett!$D$13","v":0},{"$f":"L21*Oppsett!$D$13","v":0},{"$f":"M21*Oppsett!$D$13","v":0}]
["SUM andre inntekter inkl.mva",{"$f":"B21+B22+B24","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["VARIABLE KOSTNADER"]
["Kode 0 Ingen behandling",{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!D$107:D$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!E$107:E$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!F$107:F$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!G$107:G$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!H$107:H$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!I$107:I$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!J$107:J$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!K$107:K$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!L$107:L$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!M$107:M$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!N$107:N$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,0,Resultat!O$107:O$116)","v":0}]
["Kode 2 Fradrag moms",{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!D$107:D$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!E$107:E$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!F$107:F$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!G$107:G$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!H$107:H$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!I$107:I$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!J$107:J$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!K$107:K$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!L$107:L$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!M$107:M$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!N$107:N$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,2,Resultat!O$107:O$116)","v":0}]
["Kode 3 Fradrag+ inv.avgift",{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!D$107:D$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!E$107:E$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!F$107:F$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!G$107:G$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!H$107:H$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!I$107:I$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!J$107:J$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!K$107:K$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!L$107:L$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!M$107:M$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!N$107:N$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,3,Resultat!O$107:O$116)","v":0}]
[]
["Inngående moms var.kostnader",{"$f":"B29*Oppsett!$D$13+(B30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"C29*Oppsett!$D$13+(C30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"D29*Oppsett!$D$13+(D30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"E29*Oppsett!$D$13+(E30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"F29*Oppsett!$D$13+(F30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"G29*Oppsett!$D$13+(G30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"H29*Oppsett!$D$13+(H30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"I29*Oppsett!$D$13+(I30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"J29*Oppsett!$D$13+(J30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"K29*Oppsett!$D$13+(K30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"L29*Oppsett!$D$13+(L30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"M29*Oppsett!$D$13+(M30/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0}]
["Investeringsavgift var.kostnader",{"$f":"B30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"C30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"D30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"E30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"F30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"G30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"H30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"I30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"J30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"K30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"L30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"M30/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0}]
["Likviditetsvirkning",{"$f":"B28+B29+B30/(1+Oppsett!$E$13)+B32","v":0},{"$f":"C28+C29+C30/(1+Oppsett!$E$13)+C32","v":0},{"$f":"D28+D29+D30/(1+Oppsett!$E$13)+D32","v":0},{"$f":"E28+E29+E30/(1+Oppsett!$E$13)+E32","v":0},{"$f":"F28+F29+F30/(1+Oppsett!$E$13)+F32","v":0},{"$f":"G28+G29+G30/(1+Oppsett!$E$13)+G32","v":0},{"$f":"H28+H29+H30/(1+Oppsett!$E$13)+H32","v":0},{"$f":"I28+I29+I30/(1+Oppsett!$E$13)+I32","v":0},{"$f":"J28+J29+J30/(1+Oppsett!$E$13)+J32","v":0},{"$f":"K28+K29+K30/(1+Oppsett!$E$13)+K32","v":0},{"$f":"L28+L29+L30/(1+Oppsett!$E$13)+L32","v":0},{"$f":"M28+M29+M30/(1+Oppsett!$E$13)+M32","v":0}]
[]
["FASTE KOSTNADER"]
["Kode 0 Ingen behandling",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,0,Resultat!O$153:O$229)","v":0}]
["Kode 2 Fradrag moms",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,2,Resultat!O$153:O$229)","v":0}]
["Kode 3 Fradrag+ inv.avgift",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,3,Resultat!O$153:O$229)","v":0}]
[]
["Inngående moms faste kostnader",{"$f":"B38*Oppsett!$D$13+(B39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"C38*Oppsett!$D$13+(C39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"D38*Oppsett!$D$13+(D39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"E38*Oppsett!$D$13+(E39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"F38*Oppsett!$D$13+(F39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"G38*Oppsett!$D$13+(G39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"H38*Oppsett!$D$13+(H39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"I38*Oppsett!$D$13+(I39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"J38*Oppsett!$D$13+(J39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"K38*Oppsett!$D$13+(K39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"L38*Oppsett!$D$13+(L39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"M38*Oppsett!$D$13+(M39/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0}]
["Investeringsavgift faste kostnader",{"$f":"B39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"C39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"D39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"E39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"F39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"G39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"H39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"I39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"J39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"K39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"L39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"M39/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0}]
["Likviditetsvirkning",{"$f":"B37+B38+B39/(1+Oppsett!$E$13)+B41","v":0},{"$f":"C37+C38+C39/(1+Oppsett!$E$13)+C41","v":0},{"$f":"D37+D38+D39/(1+Oppsett!$E$13)+D41","v":0},{"$f":"E37+E38+E39/(1+Oppsett!$E$13)+E41","v":0},{"$f":"F37+F38+F39/(1+Oppsett!$E$13)+F41","v":0},{"$f":"G37+G38+G39/(1+Oppsett!$E$13)+G41","v":0},{"$f":"H37+H38+H39/(1+Oppsett!$E$13)+H41","v":0},{"$f":"I37+I38+I39/(1+Oppsett!$E$13)+I41","v":0},{"$f":"J37+J38+J39/(1+Oppsett!$E$13)+J41","v":0},{"$f":"K37+K38+K39/(1+Oppsett!$E$13)+K41","v":0},{"$f":"L37+L38+L39/(1+Oppsett!$E$13)+L41","v":0},{"$f":"M37+M38+M39/(1+Oppsett!$E$13)+M41","v":0}]
[]
["Momsgruppe 2"]
[null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B$38","v":"Feb"},{"$f":"Hjelpeark!C$38","v":"Mar"},{"$f":"Hjelpeark!D$38","v":"Apr"},{"$f":"Hjelpeark!E$38","v":"Mai"},{"$f":"Hjelpeark!F$38","v":"Jun"},{"$f":"Hjelpeark!G$38","v":"Jul"},{"$f":"Hjelpeark!H$38","v":"Aug"},{"$f":"Hjelpeark!I$38","v":"Sep"},{"$f":"Hjelpeark!J$38","v":"Okt"},{"$f":"Hjelpeark!K$38","v":"Nov"},{"$f":"Hjelpeark!L$38","v":"Des"}]
["SALG"]
["Kode 21 Avg.pl.salg",{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!D$6:D$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!E$6:E$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!F$6:F$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!G$6:G$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!H$6:H$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!I$6:I$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!J$6:J$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!K$6:K$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!L$6:L$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!M$6:M$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!N$6:N$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,21,Resultat!O$6:O$37)","v":0}]
["Kode 20 Avg.fritt salg",{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!D$6:D$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!E$6:E$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!F$6:F$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!G$6:G$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!H$6:H$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!I$6:I$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!J$6:J$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!K$6:K$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!L$6:L$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!M$6:M$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!N$6:N$37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,20,Resultat!O$6:O$37)","v":0}]
[]
["Beregnet utg.moms gruppe 2",{"$f":"B48*Oppsett!$D$14","v":0},{"$f":"C48*Oppsett!$D$14","v":0},{"$f":"D48*Oppsett!$D$14","v":0},{"$f":"E48*Oppsett!$D$14","v":0},{"$f":"F48*Oppsett!$D$14","v":0},{"$f":"G48*Oppsett!$D$14","v":0},{"$f":"H48*Oppsett!$D$14","v":0},{"$f":"I48*Oppsett!$D$14","v":0},{"$f":"J48*Oppsett!$D$14","v":0},{"$f":"K48*Oppsett!$D$14","v":0},{"$f":"L48*Oppsett!$D$14","v":0},{"$f":"M48*Oppsett!$D$14","v":0}]
["SUM Salg inkl.mva",{"$f":"B48+B49+B51","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["KJØP"]
["Kode 22 Kjøp pliktig",{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!D$39:D$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!E$39:E$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!F$39:F$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!G$39:G$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!H$39:H$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!I$39:I$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!J$39:J$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!K$39:K$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!L$39:L$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!M$39:M$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!N$39:N$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,22,Resultat!O$39:O$69)","v":0}]
["Kode 20 Kjøp fritt",{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!D$39:D$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!E$39:E$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!F$39:F$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!G$39:G$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!H$39:H$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!I$39:I$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!J$39:J$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!K$39:K$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!L$39:L$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!M$39:M$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!N$39:N$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,20,Resultat!O$39:O$69)","v":0}]
["Kode 24 Kjøp utland",{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!D$39:D$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!E$39:E$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!F$39:F$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!G$39:G$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!H$39:H$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!I$39:I$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!J$39:J$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!K$39:K$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!L$39:L$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!M$39:M$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!N$39:N$69)","v":0},{"$f":"SUMIF(Resultat!$Q$39:$Q$69,24,Resultat!O$39:O$69)","v":0}]
[]
["Beregnet inng..moms gruppe 2",{"$f":"B55*Oppsett!$D$14","v":0},{"$f":"C55*Oppsett!$D$14","v":0},{"$f":"D55*Oppsett!$D$14","v":0},{"$f":"E55*Oppsett!$D$14","v":0},{"$f":"F55*Oppsett!$D$14","v":0},{"$f":"G55*Oppsett!$D$14","v":0},{"$f":"H55*Oppsett!$D$14","v":0},{"$f":"I55*Oppsett!$D$14","v":0},{"$f":"J55*Oppsett!$D$14","v":0},{"$f":"K55*Oppsett!$D$14","v":0},{"$f":"L55*Oppsett!$D$14","v":0},{"$f":"M55*Oppsett!$D$14","v":0}]
["Beregnet tolkass.moms gruppe 2",{"$f":"B57*Oppsett!$D$14","v":0},{"$f":"C57*Oppsett!$D$14","v":0},{"$f":"D57*Oppsett!$D$14","v":0},{"$f":"E57*Oppsett!$D$14","v":0},{"$f":"F57*Oppsett!$D$14","v":0},{"$f":"G57*Oppsett!$D$14","v":0},{"$f":"H57*Oppsett!$D$14","v":0},{"$f":"I57*Oppsett!$D$14","v":0},{"$f":"J57*Oppsett!$D$14","v":0},{"$f":"K57*Oppsett!$D$14","v":0},{"$f":"L57*Oppsett!$D$14","v":0},{"$f":"M57*Oppsett!$D$14","v":0}]
["SUM utbetaling eks Tollkass.",{"$f":"B55+B56+B57+B59","v":0},{"$f":"C55+C56+C57+C59","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["ANDRE INNTEKTER"]
["Kode 21 andre inntekter avg.pl.",{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!D$79:D$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!E$79:E$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!F$79:F$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!G$79:G$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!H$79:H$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!I$79:I$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!J$79:J$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!K$79:K$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!L$79:L$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!M$79:M$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!N$79:N$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,21,Resultat!O$79:O$89)","v":0}]
["Kode 20 andre inntekter avg.fri",{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!D$79:D$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!E$79:E$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!F$79:F$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!G$79:G$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!H$79:H$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!I$79:I$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!J$79:J$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!K$79:K$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!L$79:L$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!M$79:M$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!N$79:N$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,20,Resultat!O$79:O$89)","v":0}]
[]
["Beregnet utg.moms gruppe 2",{"$f":"B64*Oppsett!$D$14","v":0},{"$f":"C64*Oppsett!$D$14","v":0},{"$f":"D64*Oppsett!$D$14","v":0},{"$f":"E64*Oppsett!$D$14","v":0},{"$f":"F64*Oppsett!$D$14","v":0},{"$f":"G64*Oppsett!$D$14","v":0},{"$f":"H64*Oppsett!$D$14","v":0},{"$f":"I64*Oppsett!$D$14","v":0},{"$f":"J64*Oppsett!$D$14","v":0},{"$f":"K64*Oppsett!$D$14","v":0},{"$f":"L64*Oppsett!$D$14","v":0},{"$f":"M64*Oppsett!$D$14","v":0}]
["SUM andre inntekter inkl.mva",{"$f":"B64+B65+B67","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["VARIABLE KOSTNADER"]
["Kode 20 Ingen behandling",{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!D$106:D$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!E$106:E$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!F$106:F$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!G$106:G$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!H$106:H$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!I$106:I$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!J$106:J$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!K$106:K$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!L$106:L$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!M$106:M$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!N$106:N$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,20,Resultat!O$106:O$116)","v":0}]
["Kode 22 Fradrag moms",{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!D$106:D$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!E$106:E$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!F$106:F$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!G$106:G$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!H$106:H$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!I$106:I$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!J$106:J$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!K$106:K$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!L$106:L$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!M$106:M$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!N$106:N$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,22,Resultat!O$106:O$116)","v":0}]
["Kode 23 Fradrag+ inv.avgift",{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!D$106:D$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!E$106:E$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!F$106:F$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!G$106:G$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!H$106:H$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!I$106:I$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!J$106:J$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!K$106:K$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!L$106:L$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!M$106:M$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!N$106:N$116)","v":0},{"$f":"SUMIF(Resultat!$Q$106:$Q$116,23,Resultat!O$106:O$116)","v":0}]
[]
["Inngående moms var kostnader",{"$f":"B72*Oppsett!$D$14+(B73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"C72*Oppsett!$D$14+(C73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"D72*Oppsett!$D$14+(D73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"E72*Oppsett!$D$14+(E73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"F72*Oppsett!$D$14+(F73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"G72*Oppsett!$D$14+(G73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"H72*Oppsett!$D$14+(H73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"I72*Oppsett!$D$14+(I73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"J72*Oppsett!$D$14+(J73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"K72*Oppsett!$D$14+(K73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"L72*Oppsett!$D$14+(L73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"M72*Oppsett!$D$14+(M73/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0}]
["Investeringsavgift var. kostnader",{"$f":"B73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"C73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"D73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"E73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"F73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"G73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"H73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"I73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"J73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"K73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"L73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"M73/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0}]
["Likviditetsvirkning",{"$f":"B71+B72+B73/(1+Oppsett!$E$14)+B75","v":0},{"$f":"C71+C72+C73/(1+Oppsett!$E$14)+C75","v":0},{"$f":"D71+D72+D73/(1+Oppsett!$E$14)+D75","v":0},{"$f":"E71+E72+E73/(1+Oppsett!$E$14)+E75","v":0},{"$f":"F71+F72+F73/(1+Oppsett!$E$14)+F75","v":0},{"$f":"G71+G72+G73/(1+Oppsett!$E$14)+G75","v":0},{"$f":"H71+H72+H73/(1+Oppsett!$E$14)+H75","v":0},{"$f":"I71+I72+I73/(1+Oppsett!$E$14)+I75","v":0},{"$f":"J71+J72+J73/(1+Oppsett!$E$14)+J75","v":0},{"$f":"K71+K72+K73/(1+Oppsett!$E$14)+K75","v":0},{"$f":"L71+L72+L73/(1+Oppsett!$E$14)+L75","v":0},{"$f":"M71+M72+M73/(1+Oppsett!$E$14)+M75","v":0}]
[]
["FASTE KOSTNADER"]
["Kode 20 Ingen behandling",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,20,Resultat!O$153:O$229)","v":0}]
["Kode 22 Fradrag moms",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,22,Resultat!O$153:O$229)","v":0}]
["Kode 23 Fradrag+ inv.avgift",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,23,Resultat!O$153:O$229)","v":0}]
[]
["Inngående moms faste kostnader",{"$f":"B81*Oppsett!$D$14+(B82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"C81*Oppsett!$D$14+(C82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"D81*Oppsett!$D$14+(D82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"E81*Oppsett!$D$14+(E82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"F81*Oppsett!$D$14+(F82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"G81*Oppsett!$D$14+(G82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"H81*Oppsett!$D$14+(H82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"I81*Oppsett!$D$14+(I82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"J81*Oppsett!$D$14+(J82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"K81*Oppsett!$D$14+(K82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"L81*Oppsett!$D$14+(L82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"M81*Oppsett!$D$14+(M82/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0}]
["Investeringsavgift faste kostnader",{"$f":"B82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"C82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"D82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"E82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"F82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"G82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"H82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"I82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"J82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"K82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"L82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"M82/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0}]
["Likviditetsvirkning",{"$f":"B80+B81+B82/(1+Oppsett!$E$14)+B84","v":0},{"$f":"C80+C81+C82/(1+Oppsett!$E$14)+C84","v":0},{"$f":"D80+D81+D82/(1+Oppsett!$E$14)+D84","v":0},{"$f":"E80+E81+E82/(1+Oppsett!$E$14)+E84","v":0},{"$f":"F80+F81+F82/(1+Oppsett!$E$14)+F84","v":0},{"$f":"G80+G81+G82/(1+Oppsett!$E$14)+G84","v":0},{"$f":"H80+H81+H82/(1+Oppsett!$E$14)+H84","v":0},{"$f":"I80+I81+I82/(1+Oppsett!$E$14)+I84","v":0},{"$f":"J80+J81+J82/(1+Oppsett!$E$14)+J84","v":0},{"$f":"K80+K81+K82/(1+Oppsett!$E$14)+K84","v":0},{"$f":"L80+L81+L82/(1+Oppsett!$E$14)+L84","v":0},{"$f":"M80+M81+M82/(1+Oppsett!$E$14)+M84","v":0}]
[]
["Momsgruppe 3"]
[null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B$38","v":"Feb"},{"$f":"Hjelpeark!C$38","v":"Mar"},{"$f":"Hjelpeark!D$38","v":"Apr"},{"$f":"Hjelpeark!E$38","v":"Mai"},{"$f":"Hjelpeark!F$38","v":"Jun"},{"$f":"Hjelpeark!G$38","v":"Jul"},{"$f":"Hjelpeark!H$38","v":"Aug"},{"$f":"Hjelpeark!I$38","v":"Sep"},{"$f":"Hjelpeark!J$38","v":"Okt"},{"$f":"Hjelpeark!K$38","v":"Nov"},{"$f":"Hjelpeark!L$38","v":"Des"}]
["SALG"]
["Kode 31 Avg.pl.salg",{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!D6:D37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!E6:E37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!F6:F37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!G6:G37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!H6:H37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!I6:I37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!J6:J37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!K6:K37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!L6:L37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!M6:M37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!N6:N37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,31,Resultat!O6:O37)","v":0}]
["Kode 30 Avg.fritt salg",{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!D6:D37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!E6:E37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!F6:F37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!G6:G37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!H6:H37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!I6:I37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!J6:J37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!K6:K37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!L6:L37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!M6:M37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!N6:N37)","v":0},{"$f":"SUMIF(Resultat!$Q$6:$Q$37,30,Resultat!O6:O37)","v":0}]
[]
["Beregnet utg.moms gruppe 3",{"$f":"B91*Oppsett!$D$15","v":0},{"$f":"C91*Oppsett!$D$15","v":0},{"$f":"D91*Oppsett!$D$15","v":0},{"$f":"E91*Oppsett!$D$15","v":0},{"$f":"F91*Oppsett!$D$15","v":0},{"$f":"G91*Oppsett!$D$15","v":0},{"$f":"H91*Oppsett!$D$15","v":0},{"$f":"I91*Oppsett!$D$15","v":0},{"$f":"J91*Oppsett!$D$15","v":0},{"$f":"K91*Oppsett!$D$15","v":0},{"$f":"L91*Oppsett!$D$15","v":0},{"$f":"M91*Oppsett!$D$15","v":0}]
["SUM Salg inkl.mva",{"$f":"B91+B92+B94","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["KJØP"]
["Kode 32 Kjøp pliktig",{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!D$40:D$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!E$40:E$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!F$40:F$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!G$40:G$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!H$40:H$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!I$40:I$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!J$40:J$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!K$40:K$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!L$40:L$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!M$40:M$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!N$40:N$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,32,Resultat!O$40:O$69)","v":0}]
["Kode 30 Kjøp fritt",{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!D$40:D$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!E$40:E$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!F$40:F$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!G$40:G$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!H$40:H$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!I$40:I$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!J$40:J$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!K$40:K$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!L$40:L$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!M$40:M$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!N$40:N$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,30,Resultat!O$40:O$69)","v":0}]
["Kode 34 Kjøp utland",{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!D$40:D$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!E$40:E$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!F$40:F$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!G$40:G$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!H$40:H$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!I$40:I$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!J$40:J$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!K$40:K$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!L$40:L$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!M$40:M$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!N$40:N$69)","v":0},{"$f":"SUMIF(Resultat!$Q$40:$Q$69,34,Resultat!O$40:O$69)","v":0}]
[]
["Beregnet inng..moms gruppe 3",{"$f":"B98*Oppsett!$D$15","v":0},{"$f":"C98*Oppsett!$D$15","v":0},{"$f":"D98*Oppsett!$D$15","v":0},{"$f":"E98*Oppsett!$D$15","v":0},{"$f":"F98*Oppsett!$D$15","v":0},{"$f":"G98*Oppsett!$D$15","v":0},{"$f":"H98*Oppsett!$D$15","v":0},{"$f":"I98*Oppsett!$D$15","v":0},{"$f":"J98*Oppsett!$D$15","v":0},{"$f":"K98*Oppsett!$D$15","v":0},{"$f":"L98*Oppsett!$D$15","v":0},{"$f":"M98*Oppsett!$D$15","v":0}]
["Beregnet tolkass.moms gruppe 3",{"$f":"B100*Oppsett!$D$15","v":0},{"$f":"C100*Oppsett!$D$15","v":0},{"$f":"D100*Oppsett!$D$15","v":0},{"$f":"E100*Oppsett!$D$15","v":0},{"$f":"F100*Oppsett!$D$15","v":0},{"$f":"G100*Oppsett!$D$15","v":0},{"$f":"H100*Oppsett!$D$15","v":0},{"$f":"I100*Oppsett!$D$15","v":0},{"$f":"J100*Oppsett!$D$15","v":0},{"$f":"K100*Oppsett!$D$15","v":0},{"$f":"L100*Oppsett!$D$15","v":0},{"$f":"M100*Oppsett!$D$15","v":0}]
["SUM utbetaling eks Tollkass.",{"$f":"B98+B99+B100+B102","v":0},{"$f":"C98+C99+C100+C102","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["ANDRE INNTEKTER"]
["Kode 31 andre inntekter avg.pl.",{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!D$79:D$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!E$79:E$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!F$79:F$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!G$79:G$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!H$79:H$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!I$79:I$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!J$79:J$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!K$79:K$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!L$79:L$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!M$79:M$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!N$79:N$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,31,Resultat!O$79:O$89)","v":0}]
["Kode 30 andre inntekter avg.fri",{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!D$79:D$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!E$79:E$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!F$79:F$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!G$79:G$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!H$79:H$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!I$79:I$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!J$79:J$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!K$79:K$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!L$79:L$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!M$79:M$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!N$79:N$89)","v":0},{"$f":"SUMIF(Resultat!$Q$79:$Q$89,30,Resultat!O$79:O$89)","v":0}]
[]
["Beregnet utg.moms gruppe 3",{"$f":"B107*Oppsett!$D$14","v":0},{"$f":"C107*Oppsett!$D$14","v":0},{"$f":"D107*Oppsett!$D$14","v":0},{"$f":"E107*Oppsett!$D$14","v":0},{"$f":"F107*Oppsett!$D$14","v":0},{"$f":"G107*Oppsett!$D$14","v":0},{"$f":"H107*Oppsett!$D$14","v":0},{"$f":"I107*Oppsett!$D$14","v":0},{"$f":"J107*Oppsett!$D$14","v":0},{"$f":"K107*Oppsett!$D$14","v":0},{"$f":"L107*Oppsett!$D$14","v":0},{"$f":"M107*Oppsett!$D$14","v":0}]
["SUM andre inntekter inkl.mva",{"$f":"B107+B108+B110","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["VARIABLE KOSTNADER"]
["Kode 30 Ingen behandling",{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!D$107:D$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!E$107:E$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!F$107:F$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!G$107:G$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!H$107:H$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!I$107:I$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!J$107:J$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!K$107:K$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!L$107:L$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!M$107:M$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!N$107:N$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,30,Resultat!O$107:O$116)","v":0}]
["Kode 32 Fradrag moms",{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!D$107:D$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!E$107:E$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!F$107:F$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!G$107:G$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!H$107:H$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!I$107:I$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!J$107:J$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!K$107:K$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!L$107:L$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!M$107:M$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!N$107:N$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,32,Resultat!O$107:O$116)","v":0}]
["Kode 33 Fradrag+ inv.avgift",{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!D$107:D$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!E$107:E$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!F$107:F$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!G$107:G$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!H$107:H$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!I$107:I$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!J$107:J$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!K$107:K$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!L$107:L$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!M$107:M$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!N$107:N$116)","v":0},{"$f":"SUMIF(Resultat!$Q$107:$Q$116,33,Resultat!O$107:O$116)","v":0}]
[]
["Inngående moms var. kostnader",{"$f":"B115*Oppsett!$D$15+(B116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"C115*Oppsett!$D$15+(C116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"D115*Oppsett!$D$15+(D116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"E115*Oppsett!$D$15+(E116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"F115*Oppsett!$D$15+(F116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"G115*Oppsett!$D$15+(G116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"H115*Oppsett!$D$15+(H116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"I115*Oppsett!$D$15+(I116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"J115*Oppsett!$D$15+(J116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"K115*Oppsett!$D$15+(K116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"L115*Oppsett!$D$15+(L116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"M115*Oppsett!$D$15+(M116/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0}]
["Investeringsavgift var. kostnader",{"$f":"B116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"C116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"D116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"E116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"F116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"G116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"H116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"I116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"J116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"K116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"L116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"M116/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0}]
["Likviditetsvirkning",{"$f":"B114+B115+B116/(1+Oppsett!$E$15)+B118","v":0},{"$f":"C114+C115+C116/(1+Oppsett!$E$15)+C118","v":0},{"$f":"D114+D115+D116/(1+Oppsett!$E$15)+D118","v":0},{"$f":"E114+E115+E116/(1+Oppsett!$E$15)+E118","v":0},{"$f":"F114+F115+F116/(1+Oppsett!$E$15)+F118","v":0},{"$f":"G114+G115+G116/(1+Oppsett!$E$15)+G118","v":0},{"$f":"H114+H115+H116/(1+Oppsett!$E$15)+H118","v":0},{"$f":"I114+I115+I116/(1+Oppsett!$E$15)+I118","v":0},{"$f":"J114+J115+J116/(1+Oppsett!$E$15)+J118","v":0},{"$f":"K114+K115+K116/(1+Oppsett!$E$15)+K118","v":0},{"$f":"L114+L115+L116/(1+Oppsett!$E$15)+L118","v":0},{"$f":"M114+M115+M116/(1+Oppsett!$E$15)+M118","v":0}]
[]
["FASTE KOSTNADER"]
["Kode 30 Ingen behandling",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,30,Resultat!O$153:O$229)","v":0}]
["Kode 32 Fradrag moms",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,32,Resultat!O$153:O$229)","v":0}]
["Kode 33 Fradrag+ inv.avgift",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,33,Resultat!O$153:O$229)","v":0}]
[]
["Inngående moms faste kostnader",{"$f":"B124*Oppsett!$D$15+(B125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"C124*Oppsett!$D$15+(C125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"D124*Oppsett!$D$15+(D125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"E124*Oppsett!$D$15+(E125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"F124*Oppsett!$D$15+(F125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"G124*Oppsett!$D$15+(G125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"H124*Oppsett!$D$15+(H125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"I124*Oppsett!$D$15+(I125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"J124*Oppsett!$D$15+(J125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"K124*Oppsett!$D$15+(K125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"L124*Oppsett!$D$15+(L125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"M124*Oppsett!$D$15+(M125/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0}]
["Investeringsavgift faste kostnader",{"$f":"B125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"C125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"D125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"E125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"F125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"G125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"H125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"I125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"J125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"K125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"L125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"M125/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0}]
["Likviditetsvirkning",{"$f":"B123+B124+B125/(1+Oppsett!$E$15)+B127","v":0},{"$f":"C123+C124+C125/(1+Oppsett!$E$15)+C127","v":0},{"$f":"D123+D124+D125/(1+Oppsett!$E$15)+D127","v":0},{"$f":"E123+E124+E125/(1+Oppsett!$E$15)+E127","v":0},{"$f":"F123+F124+F125/(1+Oppsett!$E$15)+F127","v":0},{"$f":"G123+G124+G125/(1+Oppsett!$E$15)+G127","v":0},{"$f":"H123+H124+H125/(1+Oppsett!$E$15)+H127","v":0},{"$f":"I123+I124+I125/(1+Oppsett!$E$15)+I127","v":0},{"$f":"J123+J124+J125/(1+Oppsett!$E$15)+J127","v":0},{"$f":"K123+K124+K125/(1+Oppsett!$E$15)+K127","v":0},{"$f":"L123+L124+L125/(1+Oppsett!$E$15)+L127","v":0},{"$f":"M123+M124+M125/(1+Oppsett!$E$15)+M127","v":0}]
[]
[]
[]
["Salg til kredittider",{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",B9+B52+B95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",C9+C52+C95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",D9+D52+D95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",E9+E52+E95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",F9+F52+F95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",G9+G52+G95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",H9+H52+H95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",I9+I52+I95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",J9+J52+J95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",K9+K52+K95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",L9+L52+L95,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",M9+M52+M95,0)","v":0}]
["Kjøp til kredittider",{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",B18+B61+B104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",C18+C61+C104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",D18+D61+D104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",E18+E61+E104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",F18+F61+F104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",G18+G61+G104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",H18+H61+H104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",I18+I61+I104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",J18+J61+J104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",K18+K61+K104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",L18+L61+L104,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",M18+M61+M104,0)","v":0}]
["Kostnader til kredittider",{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",B34+B43+B77+B86+B120+B129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",C34+C43+C77+C86+C120+C129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",D34+D43+D77+D86+D120+D129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",E34+E43+E77+E86+E120+E129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",F34+F43+F77+F86+F120+F129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",G34+G43+G77+G86+G120+G129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",H34+H43+H77+H86+H120+H129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",I34+I43+I77+I86+I120+I129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",J34+J43+J77+J86+J120+J129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",K34+K43+K77+K86+K120+K129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",L34+L43+L77+L86+L120+L129,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",M34+M43+M77+M86+M120+M129,0)","v":0}]
[]
["Andre inntekter til likviditetsbudsjett",{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",B25+B68+B111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",C25+C68+C111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",D25+D68+D111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",E25+E68+E111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",F25+F68+F111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",G25+G68+G111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",H25+H68+H111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",I25+I68+I111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",J25+J68+J111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",K25+K68+K111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",L25+L68+L111,0)","v":0},{"$f":"IF(Hjelpeark!$Z$1=\"SANN\",M25+M68+M111,0)","v":0}]
[]
[]
["LØNN"]
[null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B$38","v":"Feb"},{"$f":"Hjelpeark!C$38","v":"Mar"},{"$f":"Hjelpeark!D$38","v":"Apr"},{"$f":"Hjelpeark!E$38","v":"Mai"},{"$f":"Hjelpeark!F$38","v":"Jun"},{"$f":"Hjelpeark!G$38","v":"Jul"},{"$f":"Hjelpeark!H$38","v":"Aug"},{"$f":"Hjelpeark!I$38","v":"Sep"},{"$f":"Hjelpeark!J$38","v":"Okt"},{"$f":"Hjelpeark!K$38","v":"Nov"},{"$f":"Hjelpeark!L$38","v":"Des"}]
["VARIABEL LØNN"]
["Kode 0 Ingen behandling",{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!D$91:D$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!E$91:E$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!F$91:F$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!G$91:G$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!H$91:H$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!I$91:I$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!J$91:J$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!K$91:K$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!L$91:L$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!M$91:M$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!N$91:N$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,0,Resultat!O$91:O$101)","v":0}]
["Kode 1 Grunnlag f.p.+arb.g.a.",{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!D$91:D$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!E$91:E$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!F$91:F$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!G$91:G$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!H$91:H$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!I$91:I$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!J$91:J$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!K$91:K$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!L$91:L$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!M$91:M$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!N$91:N$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,1,Resultat!O$91:O$101)","v":0}]
["Kode 2 Grunnlag bare arb.g.avg.",{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!D$91:D$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!E$91:E$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!F$91:F$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!G$91:G$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!H$91:H$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!I$91:I$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!J$91:J$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!K$91:K$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!L$91:L$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!M$91:M$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!N$91:N$101)","v":0},{"$f":"SUMIF(Resultat!$Q$91:$Q$101,2,Resultat!O$91:O$101)","v":0}]
[]
["Beregnet arbeidsgiveravgift",{"$f":"B144*Oppsett!$D$25+B145*Oppsett!$D$25","v":0},{"$f":"C144*Oppsett!$D$25+C145*Oppsett!$D$25","v":0},{"$f":"D144*Oppsett!$D$25+D145*Oppsett!$D$25","v":0},{"$f":"E144*Oppsett!$D$25+E145*Oppsett!$D$25","v":0},{"$f":"F144*Oppsett!$D$25+F145*Oppsett!$D$25","v":0},{"$f":"G144*Oppsett!$D$25+G145*Oppsett!$D$25","v":0},{"$f":"H144*Oppsett!$D$25+H145*Oppsett!$D$25","v":0},{"$f":"I144*Oppsett!$D$25+I145*Oppsett!$D$25","v":0},{"$f":"J144*Oppsett!$D$25+J145*Oppsett!$D$25","v":0},{"$f":"K144*Oppsett!$D$25+K145*Oppsett!$D$25","v":0},{"$f":"L144*Oppsett!$D$25+L145*Oppsett!$D$25","v":0},{"$f":"M144*Oppsett!$D$25+M145*Oppsett!$D$25","v":0}]
["Beregnet feriepenger",{"$f":"B144*Oppsett!$D$26","v":0},{"$f":"C144*Oppsett!$D$26","v":0},{"$f":"D144*Oppsett!$D$26","v":0},{"$f":"E144*Oppsett!$D$26","v":0},{"$f":"F144*Oppsett!$D$26","v":0},{"$f":"G144*Oppsett!$D$26","v":0},{"$f":"H144*Oppsett!$D$26","v":0},{"$f":"I144*Oppsett!$D$26","v":0},{"$f":"J144*Oppsett!$D$26","v":0},{"$f":"K144*Oppsett!$D$26","v":0},{"$f":"L144*Oppsett!$D$26","v":0},{"$f":"M144*Oppsett!$D$26","v":0}]
["Beregnet arbeidsgiveravg.feriep.",{"$f":"B148*Oppsett!$D$25","v":0},{"$f":"C148*Oppsett!$D$25","v":0},{"$f":"D148*Oppsett!$D$25","v":0},{"$f":"E148*Oppsett!$D$25","v":0},{"$f":"F148*Oppsett!$D$25","v":0},{"$f":"G148*Oppsett!$D$25","v":0},{"$f":"H148*Oppsett!$D$25","v":0},{"$f":"I148*Oppsett!$D$25","v":0},{"$f":"J148*Oppsett!$D$25","v":0},{"$f":"K148*Oppsett!$D$25","v":0},{"$f":"L148*Oppsett!$D$25","v":0},{"$f":"M148*Oppsett!$D$25","v":0}]
[]
["FAST LØNN"]
["Kode 0 Ingen behandling",{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!D$118:D$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!E$118:E$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!F$118:F$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!G$118:G$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!H$118:H$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!I$118:I$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!J$118:J$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!K$118:K$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!L$118:L$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!M$118:M$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!N$118:N$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,0,Resultat!O$118:O$148)","v":0}]
["Kode 1 Grunnlag f.p.+arb.g.a.",{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!D$118:D$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!E$118:E$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!F$118:F$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!G$118:G$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!H$118:H$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!I$118:I$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!J$118:J$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!K$118:K$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!L$118:L$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!M$118:M$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!N$118:N$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,1,Resultat!O$118:O$148)","v":0}]
["Kode 2 Grunnlag bare arb.g.avg.",{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!D$118:D$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!E$118:E$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!F$118:F$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!G$118:G$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!H$118:H$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!I$118:I$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!J$118:J$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!K$118:K$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!L$118:L$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!M$118:M$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!N$118:N$148)","v":0},{"$f":"SUMIF(Resultat!$Q$118:$Q$148,2,Resultat!O$118:O$148)","v":0}]
[]
["Beregnet arbeidsgiveravgift",{"$f":"B153*Oppsett!$D$25+B154*Oppsett!$D$25","v":0},{"$f":"C153*Oppsett!$D$25+C154*Oppsett!$D$25","v":0},{"$f":"D153*Oppsett!$D$25+D154*Oppsett!$D$25","v":0},{"$f":"E153*Oppsett!$D$25+E154*Oppsett!$D$25","v":0},{"$f":"F153*Oppsett!$D$25+F154*Oppsett!$D$25","v":0},{"$f":"G153*Oppsett!$D$25+G154*Oppsett!$D$25","v":0},{"$f":"H153*Oppsett!$D$25+H154*Oppsett!$D$25","v":0},{"$f":"I153*Oppsett!$D$25+I154*Oppsett!$D$25","v":0},{"$f":"J153*Oppsett!$D$25+J154*Oppsett!$D$25","v":0},{"$f":"K153*Oppsett!$D$25+K154*Oppsett!$D$25","v":0},{"$f":"L153*Oppsett!$D$25+L154*Oppsett!$D$25","v":0},{"$f":"M153*Oppsett!$D$25+M154*Oppsett!$D$25","v":0}]
["Beregnet feriepenger",{"$f":"B153*Oppsett!$D$26","v":0},{"$f":"C153*Oppsett!$D$26","v":0},{"$f":"D153*Oppsett!$D$26","v":0},{"$f":"E153*Oppsett!$D$26","v":0},{"$f":"F153*Oppsett!$D$26","v":0},{"$f":"G153*Oppsett!$D$26","v":0},{"$f":"H153*Oppsett!$D$26","v":0},{"$f":"I153*Oppsett!$D$26","v":0},{"$f":"J153*Oppsett!$D$26","v":0},{"$f":"K153*Oppsett!$D$26","v":0},{"$f":"L153*Oppsett!$D$26","v":0},{"$f":"M153*Oppsett!$D$26","v":0}]
["Beregnet arbeidsgiveravg.feriep.",{"$f":"B157*Oppsett!$D$25","v":0},{"$f":"C157*Oppsett!$D$25","v":0},{"$f":"D157*Oppsett!$D$25","v":0},{"$f":"E157*Oppsett!$D$25","v":0},{"$f":"F157*Oppsett!$D$25","v":0},{"$f":"G157*Oppsett!$D$25","v":0},{"$f":"H157*Oppsett!$D$25","v":0},{"$f":"I157*Oppsett!$D$25","v":0},{"$f":"J157*Oppsett!$D$25","v":0},{"$f":"K157*Oppsett!$D$25","v":0},{"$f":"L157*Oppsett!$D$25","v":0},{"$f":"M157*Oppsett!$D$25","v":0}]
[]
["Betaling budsjettperioden",0,0,{"$f":"B147+C147+B156+C156","v":0},0,{"$f":"D147+E147+D156+E156","v":0},0,{"$f":"F147+G147+F156+G156","v":0},0,{"$f":"H147+I147+H156+I156","v":0},0,{"$f":"J147+K147+J156+K156","v":0},0]
["Betaling I.B.",{"$f":"InngåendeBalanse!B108","v":0},0,{"$f":"InngåendeBalanse!C108+InngåendeBalanse!D108","v":0},0,{"$f":"InngåendeBalanse!E108+InngåendeBalanse!F108","v":0},0,{"$f":"InngåendeBalanse!G108+InngåendeBalanse!H108","v":0},0,{"$f":"InngåendeBalanse!I108+InngåendeBalanse!J108","v":0},0,{"$f":"InngåendeBalanse!K108+InngåendeBalanse!L108","v":0},0]
["Arb.g.avg. til likviditetsbudsjett",{"$f":"SUM(B160:B161)","v":0},{"$f":"SUM(C160:C161)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
["AVSKRIVNINGER OG TAP PÅ FORDRINGER"]
[null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B$38","v":"Feb"},{"$f":"Hjelpeark!C$38","v":"Mar"},{"$f":"Hjelpeark!D$38","v":"Apr"},{"$f":"Hjelpeark!E$38","v":"Mai"},{"$f":"Hjelpeark!F$38","v":"Jun"},{"$f":"Hjelpeark!G$38","v":"Jul"},{"$f":"Hjelpeark!H$38","v":"Aug"},{"$f":"Hjelpeark!I$38","v":"Sep"},{"$f":"Hjelpeark!J$38","v":"Okt"},{"$f":"Hjelpeark!K$38","v":"Nov"},{"$f":"Hjelpeark!L$38","v":"Des"},"Hittil"]
[]
["Sum resultatmessige avskrivninger",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!O$153:O$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,66,Resultat!P$153:P$229)","v":0}]
["Tap på fordringer eks. mva",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!O$153:O$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,77,Resultat!P$153:P$229)","v":0}]
["Tap inkl. mva momsgruppe 1",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!O$153:O$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,78,Resultat!P$153:P$229)","v":0}]
["Tap inkl. mva momsgruppe 2",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!O$153:O$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,79,Resultat!P$153:P$229)","v":0}]
["Tap inkl. mva momsgruppe 3",{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!D$153:D$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!E$153:E$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!F$153:F$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!G$153:G$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!H$153:H$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!I$153:I$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!J$153:J$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!K$153:K$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!L$153:L$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!M$153:M$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!N$153:N$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!O$153:O$229)","v":0},{"$f":"SUMIF(Resultat!$Q$153:$Q$229,80,Resultat!P$153:P$229)","v":0}]
[]
["Utgående moms tap mvagr. 1",{"$f":"B171*Oppsett!$D13","v":0},{"$f":"C171*Oppsett!$D13","v":0},{"$f":"D171*Oppsett!$D13","v":0},{"$f":"E171*Oppsett!$D13","v":0},{"$f":"F171*Oppsett!$D13","v":0},{"$f":"G171*Oppsett!$D13","v":0},{"$f":"H171*Oppsett!$D13","v":0},{"$f":"I171*Oppsett!$D13","v":0},{"$f":"J171*Oppsett!$D13","v":0},{"$f":"K171*Oppsett!$D13","v":0},{"$f":"L171*Oppsett!$D13","v":0},{"$f":"M171*Oppsett!$D13","v":0}]
["Utgående moms tap mvagr. 2",{"$f":"B172*Oppsett!$D14","v":0},{"$f":"C172*Oppsett!$D14","v":0},{"$f":"D172*Oppsett!$D14","v":0},{"$f":"E172*Oppsett!$D14","v":0},{"$f":"F172*Oppsett!$D14","v":0},{"$f":"G172*Oppsett!$D14","v":0},{"$f":"H172*Oppsett!$D14","v":0},{"$f":"I172*Oppsett!$D14","v":0},{"$f":"J172*Oppsett!$D14","v":0},{"$f":"K172*Oppsett!$D14","v":0},{"$f":"L172*Oppsett!$D14","v":0},{"$f":"M172*Oppsett!$D14","v":0}]
["Utgående moms tap mvagr. 3",{"$f":"B173*Oppsett!$D15","v":0},{"$f":"C173*Oppsett!$D15","v":0},{"$f":"D173*Oppsett!$D15","v":0},{"$f":"E173*Oppsett!$D15","v":0},{"$f":"F173*Oppsett!$D15","v":0},{"$f":"G173*Oppsett!$D15","v":0},{"$f":"H173*Oppsett!$D15","v":0},{"$f":"I173*Oppsett!$D15","v":0},{"$f":"J173*Oppsett!$D15","v":0},{"$f":"K173*Oppsett!$D15","v":0},{"$f":"L173*Oppsett!$D15","v":0},{"$f":"M173*Oppsett!$D15","v":0}]
["Sum utg.moms tap på krav",{"$f":"SUM(B175:B177)","v":0},{"$f":"SUM(C175:C177)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Totalt tap på krav inkl. moms",{"$f":"SUM(B170:B173)+B178","v":0},{"$f":"SUM(C170:C173)+C178","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Kredittider","index":33,"n_rows":55,"n_cols":13,"rows_kept":55,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1048572),FIND(\"]\",CELL(\"filename\",A1048572))+1,255)","v":"Kredittider"}]
["BEREGNING AV KREDITTDAGER"]
[]
[null,{"$f":"Hjelpeark!A38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"}]
[]
[]
["Salg",{"$f":"SumResultat!B133","v":0},{"$f":"SumResultat!C133","v":0},{"$f":"SumResultat!D133","v":0},{"$f":"SumResultat!E133","v":0},{"$f":"SumResultat!F133","v":0},{"$f":"SumResultat!G133","v":0},{"$f":"SumResultat!H133","v":0},{"$f":"SumResultat!I133","v":0},{"$f":"SumResultat!J133","v":0},{"$f":"SumResultat!K133","v":0},{"$f":"SumResultat!L133","v":0},{"$f":"SumResultat!M133","v":0}]
[]
[{"$f":"Hjelpeark!B25","v":"Jan"},{"$f":"IF(Oppsett!$D$19<=30,Kredittider!B$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!B$7-B9,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!B$7*(60-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>30,Oppsett!$D$19<=60),Kredittider!B$7-C9,IF(AND(Oppsett!$D$19>60,Oppsett!$D$19<90),Kredittider!B$7*(90-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=60,Oppsett!$D$19<90),B$7-D9,IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),B$7*(120-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),B$7-E9,IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),B$7*(150-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),B$7-F9,IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<180),B$7*(180-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<=180),B$7-G9,0)","v":0}]
[{"$f":"Hjelpeark!B26","v":"Feb"},null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!C$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!C$7-C10,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!C$7*(60-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>30,Oppsett!$D$19<=60),Kredittider!C$7-D10,IF(AND(Oppsett!$D$19>60,Oppsett!$D$19<90),Kredittider!C$7*(90-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=60,Oppsett!$D$19<90),C$7-E10,IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),C$7*(120-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),C$7-F10,IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),C$7*(150-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),C$7-G10,IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<180),C$7*(180-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<=180),C$7-H10,0)","v":0}]
[{"$f":"Hjelpeark!B27","v":"Mar"},null,null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!D$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!D$7-D11,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!D$7*(60-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>30,Oppsett!$D$19<=60),Kredittider!D$7-E11,IF(AND(Oppsett!$D$19>60,Oppsett!$D$19<90),Kredittider!D$7*(90-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=60,Oppsett!$D$19<90),D$7-F11,IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),D$7*(120-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),D$7-G11,IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),D$7*(150-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),D$7-H11,IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<180),D$7*(180-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<=180),D$7-I11,0)","v":0}]
[{"$f":"Hjelpeark!B28","v":"Apr"},null,null,null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!E$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!E$7-E12,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!E$7*(60-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>30,Oppsett!$D$19<=60),Kredittider!E$7-F12,IF(AND(Oppsett!$D$19>60,Oppsett!$D$19<90),Kredittider!E$7*(90-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=60,Oppsett!$D$19<90),E$7-G12,IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),E$7*(120-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),E$7-H12,IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),E$7*(150-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),E$7-I12,IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<180),E$7*(180-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<=180),E$7-J12,0)","v":0}]
[{"$f":"Hjelpeark!B29","v":"Mai"},null,null,null,null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!F$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!F$7-F13,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!F$7*(60-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>30,Oppsett!$D$19<=60),Kredittider!F$7-G13,IF(AND(Oppsett!$D$19>60,Oppsett!$D$19<90),Kredittider!F$7*(90-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=60,Oppsett!$D$19<90),F$7-H13,IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),F$7*(120-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),F$7-I13,IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),F$7*(150-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),F$7-J13,IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<180),F$7*(180-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<=180),F$7-K13,0)","v":0}]
[{"$f":"Hjelpeark!B30","v":"Jun"},null,null,null,null,null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!G$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!G$7-G14,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!G$7*(60-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>30,Oppsett!$D$19<=60),Kredittider!G$7-H14,IF(AND(Oppsett!$D$19>60,Oppsett!$D$19<90),Kredittider!G$7*(90-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=60,Oppsett!$D$19<90),G$7-I14,IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),G$7*(120-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),G$7-J14,IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),G$7*(150-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),G$7-K14,IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<180),G$7*(180-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<=180),G$7-L14,0)","v":0}]
[{"$f":"Hjelpeark!B31","v":"Jul"},null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!H$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!H$7-H15,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!H$7*(60-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>30,Oppsett!$D$19<=60),Kredittider!H$7-I15,IF(AND(Oppsett!$D$19>60,Oppsett!$D$19<90),Kredittider!H$7*(90-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=60,Oppsett!$D$19<90),H$7-J15,IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),H$7*(120-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),H$7-K15,IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),H$7*(150-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),H$7-L15,IF(AND(Oppsett!$D$19>=150,Oppsett!$D$19<180),H$7*(180-Oppsett!$D$19)/30,0))","v":0}]
[{"$f":"Hjelpeark!B32","v":"Aug"},null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!I$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!I$7-I16,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!I$7*(60-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>30,Oppsett!$D$19<=60),Kredittider!I$7-J16,IF(AND(Oppsett!$D$19>60,Oppsett!$D$19<90),Kredittider!I$7*(90-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=60,Oppsett!$D$19<90),I$7-K16,IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),I$7*(120-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),I$7-L16,IF(AND(Oppsett!$D$19>=120,Oppsett!$D$19<150),I$7*(150-Oppsett!$D$19)/30,0))","v":0}]
[{"$f":"Hjelpeark!B33","v":"Sep"},null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!J$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!J$7-J17,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!J$7*(60-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>30,Oppsett!$D$19<=60),Kredittider!J$7-K17,IF(AND(Oppsett!$D$19>60,Oppsett!$D$19<90),Kredittider!J$7*(90-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>=60,Oppsett!$D$19<90),J$7-L17,IF(AND(Oppsett!$D$19>=90,Oppsett!$D$19<120),J$7*(120-Oppsett!$D$19)/30,0))","v":0}]
[{"$f":"Hjelpeark!B34","v":"Okt"},null,null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!K$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!K$7-K18,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!K$7*(60-Oppsett!$D$19)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$19>30,Oppsett!$D$19<=60),Kredittider!K$7-L18,IF(AND(Oppsett!$D$19>60,Oppsett!$D$19<90),Kredittider!K$7*(90-Oppsett!$D$19)/30,0))","v":0}]
[{"$f":"Hjelpeark!B35","v":"Nov"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!L$7*(30-Oppsett!$D$19)/30,0)","v":0},{"$f":"IF(Oppsett!$D$19<30,Kredittider!L$7-L19,IF(AND(Oppsett!$D$19>=30,Oppsett!$D$19<60),Kredittider!L$7*(60-Oppsett!$D$19)/30,0))","v":0}]
[{"$f":"Hjelpeark!B36","v":"Des"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$19<=30,Kredittider!M$7*(30-Oppsett!$D$19)/30,0)","v":0}]
["SUM salg",{"$f":"SUM(B9:B20)","v":0},{"$f":"SUM(C9:C20)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
["Kjøp",{"$f":"SumResultat!B134","v":0},{"$f":"SumResultat!C134","v":0},{"$f":"SumResultat!D134","v":0},{"$f":"SumResultat!E134","v":0},{"$f":"SumResultat!F134","v":0},{"$f":"SumResultat!G134","v":0},{"$f":"SumResultat!H134","v":0},{"$f":"SumResultat!I134","v":0},{"$f":"SumResultat!J134","v":0},{"$f":"SumResultat!K134","v":0},{"$f":"SumResultat!L134","v":0},{"$f":"SumResultat!M134","v":0}]
[]
[{"$f":"Hjelpeark!B25","v":"Jan"},{"$f":"IF(Oppsett!$D$20<=30,Kredittider!B$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!B$24-B26,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!B$24*(60-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>30,Oppsett!$D$20<=60),Kredittider!B$24-C26,IF(AND(Oppsett!$D$20>60,Oppsett!$D$20<90),Kredittider!B$24*(90-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=60,Oppsett!$D$20<90),B$24-D26,IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),B$24*(120-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),B$24-E26,IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),B$24*(150-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),B$24-F26,IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<180),B$24*(180-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<=180),B$24-G26,0)","v":0}]
[{"$f":"Hjelpeark!B26","v":"Feb"},null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!C$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!C$24-C27,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!C$24*(60-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>30,Oppsett!$D$20<=60),Kredittider!C$24-D27,IF(AND(Oppsett!$D$20>60,Oppsett!$D$20<90),Kredittider!C$24*(90-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=60,Oppsett!$D$20<90),C$24-E27,IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),C$24*(120-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),C$24-F27,IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),C$24*(150-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),C$24-G27,IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<180),C$24*(180-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<=180),C$24-H27,0)","v":0}]
[{"$f":"Hjelpeark!B27","v":"Mar"},null,null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!D$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!D$24-D28,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!D$24*(60-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>30,Oppsett!$D$20<=60),Kredittider!D$24-E28,IF(AND(Oppsett!$D$20>60,Oppsett!$D$20<90),Kredittider!D$24*(90-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=60,Oppsett!$D$20<90),D$24-F28,IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),D$24*(120-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),D$24-G28,IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),D$24*(150-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),D$24-H28,IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<180),D$24*(180-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<=180),D$24-I28,0)","v":0}]
[{"$f":"Hjelpeark!B28","v":"Apr"},null,null,null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!E$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!E$24-E29,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!E$24*(60-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>30,Oppsett!$D$20<=60),Kredittider!E$24-F29,IF(AND(Oppsett!$D$20>60,Oppsett!$D$20<90),Kredittider!E$24*(90-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=60,Oppsett!$D$20<90),E$24-G29,IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),E$24*(120-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),E$24-H29,IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),E$24*(150-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),E$24-I29,IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<180),E$24*(180-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<=180),E$24-J29,0)","v":0}]
[{"$f":"Hjelpeark!B29","v":"Mai"},null,null,null,null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!F$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!F$24-F30,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!F$24*(60-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>30,Oppsett!$D$20<=60),Kredittider!F$24-G30,IF(AND(Oppsett!$D$20>60,Oppsett!$D$20<90),Kredittider!F$24*(90-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=60,Oppsett!$D$20<90),F$24-H30,IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),F$24*(120-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),F$24-I30,IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),F$24*(150-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),F$24-J30,IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<180),F$24*(180-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<=180),F$24-K30,0)","v":0}]
[{"$f":"Hjelpeark!B30","v":"Jun"},null,null,null,null,null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!G$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!G$24-G31,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!G$24*(60-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>30,Oppsett!$D$20<=60),Kredittider!G$24-H31,IF(AND(Oppsett!$D$20>60,Oppsett!$D$20<90),Kredittider!G$24*(90-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=60,Oppsett!$D$20<90),G$24-I31,IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),G$24*(120-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),G$24-J31,IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),G$24*(150-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),G$24-K31,IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<180),G$24*(180-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<=180),G$24-L31,0)","v":0}]
[{"$f":"Hjelpeark!B31","v":"Jul"},null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!H$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!H$24-H32,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!H$24*(60-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>30,Oppsett!$D$20<=60),Kredittider!H$24-I32,IF(AND(Oppsett!$D$20>60,Oppsett!$D$20<90),Kredittider!H$24*(90-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=60,Oppsett!$D$20<90),H$24-J32,IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),H$24*(120-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),H$24-K32,IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),H$24*(150-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),H$24-L32,IF(AND(Oppsett!$D$20>=150,Oppsett!$D$20<180),H$24*(180-Oppsett!$D$20)/30,0))","v":0}]
[{"$f":"Hjelpeark!B32","v":"Aug"},null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!I$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!I$24-I33,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!I$24*(60-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>30,Oppsett!$D$20<=60),Kredittider!I$24-J33,IF(AND(Oppsett!$D$20>60,Oppsett!$D$20<90),Kredittider!I$24*(90-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=60,Oppsett!$D$20<90),I$24-K33,IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),I$24*(120-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),I$24-L33,IF(AND(Oppsett!$D$20>=120,Oppsett!$D$20<150),I$24*(150-Oppsett!$D$20)/30,0))","v":0}]
[{"$f":"Hjelpeark!B33","v":"Sep"},null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!J$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!J$24-J34,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!J$24*(60-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>30,Oppsett!$D$20<=60),Kredittider!J$24-K34,IF(AND(Oppsett!$D$20>60,Oppsett!$D$20<90),Kredittider!J$24*(90-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>=60,Oppsett!$D$20<90),J$24-L34,IF(AND(Oppsett!$D$20>=90,Oppsett!$D$20<120),J$24*(120-Oppsett!$D$20)/30,0))","v":0}]
[{"$f":"Hjelpeark!B34","v":"Okt"},null,null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!K$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!K$24-K35,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!K$24*(60-Oppsett!$D$20)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$20>30,Oppsett!$D$20<=60),Kredittider!K$24-L35,IF(AND(Oppsett!$D$20>60,Oppsett!$D$20<90),Kredittider!K$24*(90-Oppsett!$D$20)/30,0))","v":0}]
[{"$f":"Hjelpeark!B35","v":"Nov"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!L$24*(30-Oppsett!$D$20)/30,0)","v":0},{"$f":"IF(Oppsett!$D$20<30,Kredittider!L$24-L36,IF(AND(Oppsett!$D$20>=30,Oppsett!$D$20<60),Kredittider!L$24*(60-Oppsett!$D$20)/30,0))","v":0}]
[{"$f":"Hjelpeark!B36","v":"Des"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$20<=30,Kredittider!M$24*(30-Oppsett!$D$20)/30,0)","v":0}]
["SUM kjøp",{"$f":"SUM(B26:B37)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
[]
["Kostn.leverandører",{"$f":"SumResultat!B135","v":0},{"$f":"SumResultat!C135","v":0},{"$f":"SumResultat!D135","v":0},{"$f":"SumResultat!E135","v":0},{"$f":"SumResultat!F135","v":0},{"$f":"SumResultat!G135","v":0},{"$f":"SumResultat!H135","v":0},{"$f":"SumResultat!I135","v":0},{"$f":"SumResultat!J135","v":0},{"$f":"SumResultat!K135","v":0},{"$f":"SumResultat!L135","v":0},{"$f":"SumResultat!M135","v":0}]
[]
[{"$f":"Hjelpeark!B25","v":"Jan"},{"$f":"IF(Oppsett!$D$21<=30,Kredittider!B$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!B$41-B43,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!B$41*(60-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>30,Oppsett!$D$21<=60),Kredittider!B$41-C43,IF(AND(Oppsett!$D$21>60,Oppsett!$D$21<90),Kredittider!B$41*(90-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=60,Oppsett!$D$21<90),B$41-D43,IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),B$41*(120-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),B$41-E43,IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),B$41*(150-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),B$41-F43,IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<180),B$41*(180-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<=180),B$41-G43,0)","v":0}]
[{"$f":"Hjelpeark!B26","v":"Feb"},null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!C$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!C$41-C44,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!C$41*(60-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>30,Oppsett!$D$21<=60),Kredittider!C$41-D44,IF(AND(Oppsett!$D$21>60,Oppsett!$D$21<90),Kredittider!C$41*(90-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=60,Oppsett!$D$21<90),C$41-E44,IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),C$41*(120-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),C$41-F44,IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),C$41*(150-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),C$41-G44,IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<180),C$41*(180-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<=180),C$41-H44,0)","v":0}]
[{"$f":"Hjelpeark!B27","v":"Mar"},null,null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!D$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!D$41-D45,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!D$41*(60-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>30,Oppsett!$D$21<=60),Kredittider!D$41-E45,IF(AND(Oppsett!$D$21>60,Oppsett!$D$21<90),Kredittider!D$41*(90-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=60,Oppsett!$D$21<90),D$41-F45,IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),D$41*(120-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),D$41-G45,IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),D$41*(150-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),D$41-H45,IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<180),D$41*(180-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<=180),D$41-I45,0)","v":0}]
[{"$f":"Hjelpeark!B28","v":"Apr"},null,null,null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!E$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!E$41-E46,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!E$41*(60-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>30,Oppsett!$D$21<=60),Kredittider!E$41-F46,IF(AND(Oppsett!$D$21>60,Oppsett!$D$21<90),Kredittider!E$41*(90-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=60,Oppsett!$D$21<90),E$41-G46,IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),E$41*(120-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),E$41-H46,IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),E$41*(150-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),E$41-I46,IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<180),E$41*(180-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<=180),E$41-J46,0)","v":0}]
[{"$f":"Hjelpeark!B29","v":"Mai"},null,null,null,null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!F$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!F$41-F47,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!F$41*(60-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>30,Oppsett!$D$21<=60),Kredittider!F$41-G47,IF(AND(Oppsett!$D$21>60,Oppsett!$D$21<90),Kredittider!F$41*(90-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=60,Oppsett!$D$21<90),F$41-H47,IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),F$41*(120-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),F$41-I47,IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),F$41*(150-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),F$41-J47,IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<180),F$41*(180-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<=180),F$41-K47,0)","v":0}]
[{"$f":"Hjelpeark!B30","v":"Jun"},null,null,null,null,null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!G$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!G$41-G48,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!G$41*(60-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>30,Oppsett!$D$21<=60),Kredittider!G$41-H48,IF(AND(Oppsett!$D$21>60,Oppsett!$D$21<90),Kredittider!G$41*(90-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=60,Oppsett!$D$21<90),G$41-I48,IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),G$41*(120-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),G$41-J48,IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),G$41*(150-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),G$41-K48,IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<180),G$41*(180-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<=180),G$41-L48,0)","v":0}]
[{"$f":"Hjelpeark!B31","v":"Jul"},null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!H$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!H$41-H49,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!H$41*(60-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>30,Oppsett!$D$21<=60),Kredittider!H$41-I49,IF(AND(Oppsett!$D$21>60,Oppsett!$D$21<90),Kredittider!H$41*(90-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=60,Oppsett!$D$21<90),H$41-J49,IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),H$41*(120-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),H$41-K49,IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),H$41*(150-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),H$41-L49,IF(AND(Oppsett!$D$21>=150,Oppsett!$D$21<180),H$41*(180-Oppsett!$D$21)/30,0))","v":0}]
[{"$f":"Hjelpeark!B32","v":"Aug"},null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!I$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!I$41-I50,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!I$41*(60-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>30,Oppsett!$D$21<=60),Kredittider!I$41-J50,IF(AND(Oppsett!$D$21>60,Oppsett!$D$21<90),Kredittider!I$41*(90-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=60,Oppsett!$D$21<90),I$41-K50,IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),I$41*(120-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),I$41-L50,IF(AND(Oppsett!$D$21>=120,Oppsett!$D$21<150),I$41*(150-Oppsett!$D$21)/30,0))","v":0}]
[{"$f":"Hjelpeark!B33","v":"Sep"},null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!J$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!J$41-J51,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!J$41*(60-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>30,Oppsett!$D$21<=60),Kredittider!J$41-K51,IF(AND(Oppsett!$D$21>60,Oppsett!$D$21<90),Kredittider!J$41*(90-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>=60,Oppsett!$D$21<90),J$41-L51,IF(AND(Oppsett!$D$21>=90,Oppsett!$D$21<120),J$41*(120-Oppsett!$D$21)/30,0))","v":0}]
[{"$f":"Hjelpeark!B34","v":"Okt"},null,null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!K$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!K$41-K52,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!K$41*(60-Oppsett!$D$21)/30,0))","v":0},{"$f":"IF(AND(Oppsett!$D$21>30,Oppsett!$D$21<=60),Kredittider!K$41-L52,IF(AND(Oppsett!$D$21>60,Oppsett!$D$21<90),Kredittider!K$41*(90-Oppsett!$D$21)/30,0))","v":0}]
[{"$f":"Hjelpeark!B35","v":"Nov"},null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!L$41*(30-Oppsett!$D$21)/30,0)","v":0},{"$f":"IF(Oppsett!$D$21<30,Kredittider!L$41-L53,IF(AND(Oppsett!$D$21>=30,Oppsett!$D$21<60),Kredittider!L$41*(60-Oppsett!$D$21)/30,0))","v":0}]
[{"$f":"Hjelpeark!B36","v":"Des"},null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Oppsett!$D$21<=30,Kredittider!M$41*(30-Oppsett!$D$21)/30,0)","v":0}]
["SUM kostnader",{"$f":"SUM(B43:B54)","v":0},0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"AndreSummer","index":34,"n_rows":45,"n_cols":13,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1048572),FIND(\"]\",CELL(\"filename\",A1048572))+1,255)","v":"AndreSummer"}]
["Momsgruppe 1"]
[null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"}]
["Investeringer uten avgift",{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!C$6:C$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!D$6:D$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!E$6:E$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!F$6:F$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!G$6:G$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!H$6:H$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!I$6:I$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!J$6:J$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!K$6:K$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!L$6:L$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!M$6:M$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,0,Investering!N$6:N$28)","v":0}]
["Investeringer med fradrag moms",{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!C$6:C$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!D$6:D$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!E$6:E$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!F$6:F$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!G$6:G$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!H$6:H$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!I$6:I$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!J$6:J$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!K$6:K$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!L$6:L$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!M$6:M$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,2,Investering!N$6:N$28)","v":0}]
["Investeringer med fradrag moms + inv.",{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!C$6:C$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!D$6:D$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!E$6:E$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!F$6:F$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!G$6:G$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!H$6:H$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!I$6:I$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!J$6:J$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!K$6:K$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!L$6:L$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!M$6:M$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,3,Investering!N$6:N$28)","v":0}]
[]
["Inngående moms investeringer",{"$f":"B5*Oppsett!$D$13+(B6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"C5*Oppsett!$D$13+(C6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"D5*Oppsett!$D$13+(D6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"E5*Oppsett!$D$13+(E6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"F5*Oppsett!$D$13+(F6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"G5*Oppsett!$D$13+(G6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"H5*Oppsett!$D$13+(H6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"I5*Oppsett!$D$13+(I6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"J5*Oppsett!$D$13+(J6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"K5*Oppsett!$D$13+(K6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"L5*Oppsett!$D$13+(L6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0},{"$f":"M5*Oppsett!$D$13+(M6/(1+Oppsett!$E$13)*Oppsett!$D$13)","v":0}]
["Investeringsavgift investeringer",{"$f":"B6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"C6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"D6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"E6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"F6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"G6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"H6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"I6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"J6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"K6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"L6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0},{"$f":"M6/(1+Oppsett!$E$13)*Oppsett!$E$13","v":0}]
[]
[]
[]
[]
[]
[]
["Momsgruppe 2"]
[null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B$38","v":"Feb"},{"$f":"Hjelpeark!C$38","v":"Mar"},{"$f":"Hjelpeark!D$38","v":"Apr"},{"$f":"Hjelpeark!E$38","v":"Mai"},{"$f":"Hjelpeark!F$38","v":"Jun"},{"$f":"Hjelpeark!G$38","v":"Jul"},{"$f":"Hjelpeark!H$38","v":"Aug"},{"$f":"Hjelpeark!I$38","v":"Sep"},{"$f":"Hjelpeark!J$38","v":"Okt"},{"$f":"Hjelpeark!K$38","v":"Nov"},{"$f":"Hjelpeark!L$38","v":"Des"}]
["Investeringer uten avgift",{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!C$6:C$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!D$6:D$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!E$6:E$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!F$6:F$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!G$6:G$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!H$6:H$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!I$6:I$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!J$6:J$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!K$6:K$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!L$6:L$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!M$6:M$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,20,Investering!N$6:N$28)","v":0}]
["Investeringer med fradrag moms",{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!C$6:C$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!D$6:D$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!E$6:E$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!F$6:F$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!G$6:G$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!H$6:H$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!I$6:I$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!J$6:J$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!K$6:K$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!L$6:L$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!M$6:M$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,22,Investering!N$6:N$28)","v":0}]
["Investeringer med fradrag moms + inv.",{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!C$6:C$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!D$6:D$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!E$6:E$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!F$6:F$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!G$6:G$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!H$6:H$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!I$6:I$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!J$6:J$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!K$6:K$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!L$6:L$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!M$6:M$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,23,Investering!N$6:N$28)","v":0}]
[]
["Inngående moms investeringer",{"$f":"B19*Oppsett!$D$14+(B20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"C19*Oppsett!$D$14+(C20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"D19*Oppsett!$D$14+(D20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"E19*Oppsett!$D$14+(E20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"F19*Oppsett!$D$14+(F20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"G19*Oppsett!$D$14+(G20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"H19*Oppsett!$D$14+(H20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"I19*Oppsett!$D$14+(I20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"J19*Oppsett!$D$14+(J20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"K19*Oppsett!$D$14+(K20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"L19*Oppsett!$D$14+(L20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0},{"$f":"M19*Oppsett!$D$14+(M20/(1+Oppsett!$E$14)*Oppsett!$D$14)","v":0}]
["Investeringsavgift investeringer",{"$f":"B20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"C20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"D20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"E20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"F20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"G20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"H20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"I20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"J20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"K20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"L20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0},{"$f":"M20/(1+Oppsett!$E$14)*Oppsett!$E$14","v":0}]
[]
[]
[]
[]
[]
[]
[]
["Momsgruppe 3"]
[null,{"$f":"Hjelpeark!A$38","v":"Jan"},{"$f":"Hjelpeark!B$38","v":"Feb"},{"$f":"Hjelpeark!C$38","v":"Mar"},{"$f":"Hjelpeark!D$38","v":"Apr"},{"$f":"Hjelpeark!E$38","v":"Mai"},{"$f":"Hjelpeark!F$38","v":"Jun"},{"$f":"Hjelpeark!G$38","v":"Jul"},{"$f":"Hjelpeark!H$38","v":"Aug"},{"$f":"Hjelpeark!I$38","v":"Sep"},{"$f":"Hjelpeark!J$38","v":"Okt"},{"$f":"Hjelpeark!K$38","v":"Nov"},{"$f":"Hjelpeark!L$38","v":"Des"}]
["Investeringer uten avgift",{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!C$6:C$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!D$6:D$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!E$6:E$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!F$6:F$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!G$6:G$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!H$6:H$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!I$6:I$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!J$6:J$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!K$6:K$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!L$6:L$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!M$6:M$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,30,Investering!N$6:N$28)","v":0}]
["Investeringer med fradrag moms",{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!C$6:C$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!D$6:D$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!E$6:E$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!F$6:F$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!G$6:G$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!H$6:H$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!I$6:I$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!J$6:J$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!K$6:K$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!L$6:L$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!M$6:M$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,32,Investering!N$6:N$28)","v":0}]
["Investeringer med fradrag moms + inv.",{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!C$6:C$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!D$6:D$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!E$6:E$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!F$6:F$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!G$6:G$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!H$6:H$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!I$6:I$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!J$6:J$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!K$6:K$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!L$6:L$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!M$6:M$28)","v":0},{"$f":"SUMIF(Investering!$O$6:$O$28,33,Investering!N$6:N$28)","v":0}]
[]
["Inngående moms investeringer",{"$f":"B34*Oppsett!$D$15+(B35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"C34*Oppsett!$D$15+(C35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"D34*Oppsett!$D$15+(D35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"E34*Oppsett!$D$15+(E35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"F34*Oppsett!$D$15+(F35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"G34*Oppsett!$D$15+(G35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"H34*Oppsett!$D$15+(H35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"I34*Oppsett!$D$15+(I35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"J34*Oppsett!$D$15+(J35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"K34*Oppsett!$D$15+(K35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"L34*Oppsett!$D$15+(L35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0},{"$f":"M34*Oppsett!$D$15+(M35/(1+Oppsett!$E$15)*Oppsett!$D$15)","v":0}]
["Investeringsavgift investeringer",{"$f":"B35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"C35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"D35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"E35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"F35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"G35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"H35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"I35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"J35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"K35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"L35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0},{"$f":"M35/(1+Oppsett!$E$15)*Oppsett!$E$15","v":0}]
[]
[]
["Sum investeringer til likviditet"]
["Momsgruppe 1",{"$f":"B4+B5+(B6/(1+Oppsett!$E$13))+B8","v":0},{"$f":"C4+C5+(C6/(1+Oppsett!$E$13))+C8","v":0},{"$f":"D4+D5+(D6/(1+Oppsett!$E$13))+D8","v":0},{"$f":"E4+E5+(E6/(1+Oppsett!$E$13))+E8","v":0},{"$f":"F4+F5+(F6/(1+Oppsett!$E$13))+F8","v":0},{"$f":"G4+G5+(G6/(1+Oppsett!$E$13))+G8","v":0},{"$f":"H4+H5+(H6/(1+Oppsett!$E$13))+H8","v":0},{"$f":"I4+I5+(I6/(1+Oppsett!$E$13))+I8","v":0},{"$f":"J4+J5+(J6/(1+Oppsett!$E$13))+J8","v":0},{"$f":"K4+K5+(K6/(1+Oppsett!$E$13))+K8","v":0},{"$f":"L4+L5+(L6/(1+Oppsett!$E$13))+L8","v":0},{"$f":"M4+M5+(M6/(1+Oppsett!$E$13))+M8","v":0}]
["Momsgruppe 2",{"$f":"B18+B19+(B20/(1+Oppsett!$E$14))+B22","v":0},{"$f":"C18+C19+(C20/(1+Oppsett!$E$14))+C22","v":0},{"$f":"D18+D19+(D20/(1+Oppsett!$E$14))+D22","v":0},{"$f":"E18+E19+(E20/(1+Oppsett!$E$14))+E22","v":0},{"$f":"F18+F19+(F20/(1+Oppsett!$E$14))+F22","v":0},{"$f":"G18+G19+(G20/(1+Oppsett!$E$14))+G22","v":0},{"$f":"H18+H19+(H20/(1+Oppsett!$E$14))+H22","v":0},{"$f":"I18+I19+(I20/(1+Oppsett!$E$14))+I22","v":0},{"$f":"J18+J19+(J20/(1+Oppsett!$E$14))+J22","v":0},{"$f":"K18+K19+(K20/(1+Oppsett!$E$14))+K22","v":0},{"$f":"L18+L19+(L20/(1+Oppsett!$E$14))+L22","v":0},{"$f":"M18+M19+(M20/(1+Oppsett!$E$14))+M22","v":0}]
["Momsgruppe 3",{"$f":"B33+B34+(B35/(1+Oppsett!$E$15))+B37","v":0},{"$f":"C33+C34+(C35/(1+Oppsett!$E$15))+C37","v":0},{"$f":"D33+D34+(D35/(1+Oppsett!$E$15))+D37","v":0},{"$f":"E33+E34+(E35/(1+Oppsett!$E$15))+E37","v":0},{"$f":"F33+F34+(F35/(1+Oppsett!$E$15))+F37","v":0},{"$f":"G33+G34+(G35/(1+Oppsett!$E$15))+G37","v":0},{"$f":"H33+H34+(H35/(1+Oppsett!$E$15))+H37","v":0},{"$f":"I33+I34+(I35/(1+Oppsett!$E$15))+I37","v":0},{"$f":"J33+J34+(J35/(1+Oppsett!$E$15))+J37","v":0},{"$f":"K33+K34+(K35/(1+Oppsett!$E$15))+K37","v":0},{"$f":"L33+L34+(L35/(1+Oppsett!$E$15))+L37","v":0},{"$f":"M33+M34+(M35/(1+Oppsett!$E$15))+M37","v":0}]
["Sum til likviditetsbudsjett",{"$f":"SUM(B42:B44)","v":0},{"$f":"SUM(C42:C44)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"Moms","index":35,"n_rows":73,"n_cols":13,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1048572),FIND(\"]\",CELL(\"filename\",A1048572))+1,255)","v":"Moms"}]
["I 1000 kr","AVREGNING MOMS OG INVESTERINGSAVGIFT"]
[null,{"$f":"Hjelpeark!A38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"}]
["Salg"]
["Utgående moms gruppe 1",{"$f":"SumResultat!B8","v":0},{"$f":"SumResultat!C8","v":0},{"$f":"SumResultat!D8","v":0},{"$f":"SumResultat!E8","v":0},{"$f":"SumResultat!F8","v":0},{"$f":"SumResultat!G8","v":0},{"$f":"SumResultat!H8","v":0},{"$f":"SumResultat!I8","v":0},{"$f":"SumResultat!J8","v":0},{"$f":"SumResultat!K8","v":0},{"$f":"SumResultat!L8","v":0},{"$f":"SumResultat!M8","v":0}]
["Utgående moms gruppe 2",{"$f":"SumResultat!B51","v":0},{"$f":"SumResultat!C51","v":0},{"$f":"SumResultat!D51","v":0},{"$f":"SumResultat!E51","v":0},{"$f":"SumResultat!F51","v":0},{"$f":"SumResultat!G51","v":0},{"$f":"SumResultat!H51","v":0},{"$f":"SumResultat!I51","v":0},{"$f":"SumResultat!J51","v":0},{"$f":"SumResultat!K51","v":0},{"$f":"SumResultat!L51","v":0},{"$f":"SumResultat!M51","v":0}]
["Utgående moms gruppe 3",{"$f":"SumResultat!B94","v":0},{"$f":"SumResultat!C94","v":0},{"$f":"SumResultat!D94","v":0},{"$f":"SumResultat!E94","v":0},{"$f":"SumResultat!F94","v":0},{"$f":"SumResultat!G94","v":0},{"$f":"SumResultat!H94","v":0},{"$f":"SumResultat!I94","v":0},{"$f":"SumResultat!J94","v":0},{"$f":"SumResultat!K94","v":0},{"$f":"SumResultat!L94","v":0},{"$f":"SumResultat!M94","v":0}]
["SUM",{"$f":"SUM(B5:B7)","v":0},{"$f":"SUM(C5:C7)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Kjøp"]
["Inngående moms gruppe 1",{"$f":"SumResultat!B16","v":0},{"$f":"SumResultat!C16","v":0},{"$f":"SumResultat!D16","v":0},{"$f":"SumResultat!E16","v":0},{"$f":"SumResultat!F16","v":0},{"$f":"SumResultat!G16","v":0},{"$f":"SumResultat!H16","v":0},{"$f":"SumResultat!I16","v":0},{"$f":"SumResultat!J16","v":0},{"$f":"SumResultat!K16","v":0},{"$f":"SumResultat!L16","v":0},{"$f":"SumResultat!M16","v":0}]
["Inngående moms gruppe 2",{"$f":"SumResultat!B59","v":0},{"$f":"SumResultat!C59","v":0},{"$f":"SumResultat!D59","v":0},{"$f":"SumResultat!E59","v":0},{"$f":"SumResultat!F59","v":0},{"$f":"SumResultat!G59","v":0},{"$f":"SumResultat!H59","v":0},{"$f":"SumResultat!I59","v":0},{"$f":"SumResultat!J59","v":0},{"$f":"SumResultat!K59","v":0},{"$f":"SumResultat!L59","v":0},{"$f":"SumResultat!M59","v":0}]
["Inngående moms gruppe 3",{"$f":"SumResultat!B102","v":0},{"$f":"SumResultat!C102","v":0},{"$f":"SumResultat!D102","v":0},{"$f":"SumResultat!E102","v":0},{"$f":"SumResultat!F102","v":0},{"$f":"SumResultat!G102","v":0},{"$f":"SumResultat!H102","v":0},{"$f":"SumResultat!I102","v":0},{"$f":"SumResultat!J102","v":0},{"$f":"SumResultat!K102","v":0},{"$f":"SumResultat!L102","v":0},{"$f":"SumResultat!M102","v":0}]
["SUM",{"$f":"SUM(B11:B13)","v":0},{"$f":"SUM(C11:C13)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Andre inntekter"]
["Utgående moms gruppe 1",{"$f":"SumResultat!B24","v":0},{"$f":"SumResultat!C24","v":0},{"$f":"SumResultat!D24","v":0},{"$f":"SumResultat!E24","v":0},{"$f":"SumResultat!F24","v":0},{"$f":"SumResultat!G24","v":0},{"$f":"SumResultat!H24","v":0},{"$f":"SumResultat!I24","v":0},{"$f":"SumResultat!J24","v":0},{"$f":"SumResultat!K24","v":0},{"$f":"SumResultat!L24","v":0},{"$f":"SumResultat!M24","v":0}]
["Utgående moms gruppe 2",{"$f":"SumResultat!B67","v":0},{"$f":"SumResultat!C67","v":0},{"$f":"SumResultat!D67","v":0},{"$f":"SumResultat!E67","v":0},{"$f":"SumResultat!F67","v":0},{"$f":"SumResultat!G67","v":0},{"$f":"SumResultat!H67","v":0},{"$f":"SumResultat!I67","v":0},{"$f":"SumResultat!J67","v":0},{"$f":"SumResultat!K67","v":0},{"$f":"SumResultat!L67","v":0},{"$f":"SumResultat!M67","v":0}]
["Utgående moms gruppe 3",{"$f":"SumResultat!B110","v":0},{"$f":"SumResultat!C110","v":0},{"$f":"SumResultat!D110","v":0},{"$f":"SumResultat!E110","v":0},{"$f":"SumResultat!F110","v":0},{"$f":"SumResultat!G110","v":0},{"$f":"SumResultat!H110","v":0},{"$f":"SumResultat!I110","v":0},{"$f":"SumResultat!J110","v":0},{"$f":"SumResultat!K110","v":0},{"$f":"SumResultat!L110","v":0},{"$f":"SumResultat!M110","v":0}]
["SUM",{"$f":"SUM(B17:B19)","v":0},{"$f":"SUM(C17:C19)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Kostnader momsgruppe 1"]
["Inngående moms ",{"$f":"SumResultat!B32+SumResultat!B41","v":0},{"$f":"SumResultat!C32+SumResultat!C41","v":0},{"$f":"SumResultat!D32+SumResultat!D41","v":0},{"$f":"SumResultat!E32+SumResultat!E41","v":0},{"$f":"SumResultat!F32+SumResultat!F41","v":0},{"$f":"SumResultat!G32+SumResultat!G41","v":0},{"$f":"SumResultat!H32+SumResultat!H41","v":0},{"$f":"SumResultat!I32+SumResultat!I41","v":0},{"$f":"SumResultat!J32+SumResultat!J41","v":0},{"$f":"SumResultat!K32+SumResultat!K41","v":0},{"$f":"SumResultat!L32+SumResultat!L41","v":0},{"$f":"SumResultat!M32+SumResultat!M41","v":0}]
["Investeringsavgift",{"$f":"SumResultat!B33+SumResultat!B42","v":0},{"$f":"SumResultat!C33+SumResultat!C42","v":0},{"$f":"SumResultat!D33+SumResultat!D42","v":0},{"$f":"SumResultat!E33+SumResultat!E42","v":0},{"$f":"SumResultat!F33+SumResultat!F42","v":0},{"$f":"SumResultat!G33+SumResultat!G42","v":0},{"$f":"SumResultat!H33+SumResultat!H42","v":0},{"$f":"SumResultat!I33+SumResultat!I42","v":0},{"$f":"SumResultat!J33+SumResultat!J42","v":0},{"$f":"SumResultat!K33+SumResultat!K42","v":0},{"$f":"SumResultat!L33+SumResultat!L42","v":0},{"$f":"SumResultat!M33+SumResultat!M42","v":0}]
["SUM",{"$f":"SUM(B23:B24)","v":0},{"$f":"SUM(C23:C24)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Kostnader momsgruppe 2"]
["Inngående moms",{"$f":"SumResultat!B75+SumResultat!B84","v":0},{"$f":"SumResultat!C75+SumResultat!C84","v":0},{"$f":"SumResultat!D75+SumResultat!D84","v":0},{"$f":"SumResultat!E75+SumResultat!E84","v":0},{"$f":"SumResultat!F75+SumResultat!F84","v":0},{"$f":"SumResultat!G75+SumResultat!G84","v":0},{"$f":"SumResultat!H75+SumResultat!H84","v":0},{"$f":"SumResultat!I75+SumResultat!I84","v":0},{"$f":"SumResultat!J75+SumResultat!J84","v":0},{"$f":"SumResultat!K75+SumResultat!K84","v":0},{"$f":"SumResultat!L75+SumResultat!L84","v":0},{"$f":"SumResultat!M75+SumResultat!M84","v":0}]
["Investeringsavgift",{"$f":"SumResultat!B76+SumResultat!B85","v":0},{"$f":"SumResultat!C76+SumResultat!C85","v":0},{"$f":"SumResultat!D76+SumResultat!D85","v":0},{"$f":"SumResultat!E76+SumResultat!E85","v":0},{"$f":"SumResultat!F76+SumResultat!F85","v":0},{"$f":"SumResultat!G76+SumResultat!G85","v":0},{"$f":"SumResultat!H76+SumResultat!H85","v":0},{"$f":"SumResultat!I76+SumResultat!I85","v":0},{"$f":"SumResultat!J76+SumResultat!J85","v":0},{"$f":"SumResultat!K76+SumResultat!K85","v":0},{"$f":"SumResultat!L76+SumResultat!L85","v":0},{"$f":"SumResultat!M76+SumResultat!M85","v":0}]
["SUM",{"$f":"SUM(B28:B29)","v":0},{"$f":"SUM(C28:C29)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["Kostnader momsgruppe 3"]
["Inngående moms",{"$f":"SumResultat!B118+SumResultat!B127","v":0},{"$f":"SumResultat!C118+SumResultat!C127","v":0},{"$f":"SumResultat!D118+SumResultat!D127","v":0},{"$f":"SumResultat!E118+SumResultat!E127","v":0},{"$f":"SumResultat!F118+SumResultat!F127","v":0},{"$f":"SumResultat!G118+SumResultat!G127","v":0},{"$f":"SumResultat!H118+SumResultat!H127","v":0},{"$f":"SumResultat!I118+SumResultat!I127","v":0},{"$f":"SumResultat!J118+SumResultat!J127","v":0},{"$f":"SumResultat!K118+SumResultat!K127","v":0},{"$f":"SumResultat!L118+SumResultat!L127","v":0},{"$f":"SumResultat!M118+SumResultat!M127","v":0}]
["Investeringsavgift",{"$f":"SumResultat!B119+SumResultat!B128","v":0},{"$f":"SumResultat!C119+SumResultat!C128","v":0},{"$f":"SumResultat!D119+SumResultat!D128","v":0},{"$f":"SumResultat!E119+SumResultat!E128","v":0},{"$f":"SumResultat!F119+SumResultat!F128","v":0},{"$f":"SumResultat!G119+SumResultat!G128","v":0},{"$f":"SumResultat!H119+SumResultat!H128","v":0},{"$f":"SumResultat!I119+SumResultat!I128","v":0},{"$f":"SumResultat!J119+SumResultat!J128","v":0},{"$f":"SumResultat!K119+SumResultat!K128","v":0},{"$f":"SumResultat!L119+SumResultat!L128","v":0},{"$f":"SumResultat!M119+SumResultat!M128","v":0}]
["SUM",{"$f":"SUM(B33:B34)","v":0},{"$f":"SUM(C33:C34)","v":0},0,0,0,0,0,0,0,0,0,0]
[]
[]
["Investeringer gruppe 1"]
["Inngående moms invest.",{"$f":"AndreSummer!B8","v":0},{"$f":"AndreSummer!C8","v":0},{"$f":"AndreSummer!D8","v":0},{"$f":"AndreSummer!E8","v":0},{"$f":"AndreSummer!F8","v":0},{"$f":"AndreSummer!G8","v":0},{"$f":"AndreSummer!H8","v":0},{"$f":"AndreSummer!I8","v":0},{"$f":"AndreSummer!J8","v":0},{"$f":"AndreSummer!K8","v":0},{"$f":"AndreSummer!L8","v":0},{"$f":"AndreSummer!M8","v":0}]
["Investeringsavgift invest.",{"$f":"AndreSummer!B9","v":0},{"$f":"AndreSummer!C9","v":0},{"$f":"AndreSummer!D9","v":0},{"$f":"AndreSummer!E9","v":0},{"$f":"AndreSummer!F9","v":0},{"$f":"AndreSummer!G9","v":0},{"$f":"AndreSummer!H9","v":0},{"$f":"AndreSummer!I9","v":0},{"$f":"AndreSummer!J9","v":0},{"$f":"AndreSummer!K9","v":0},{"$f":"AndreSummer!L9","v":0},{"$f":"AndreSummer!M9","v":0}]
["SUM",{"$f":"SUM(B39:B40)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Investeringer gruppe 2"]
["Inngående moms invest.",{"$f":"AndreSummer!B22","v":0},{"$f":"AndreSummer!C22","v":0},{"$f":"AndreSummer!D22","v":0},{"$f":"AndreSummer!E22","v":0},{"$f":"AndreSummer!F22","v":0},{"$f":"AndreSummer!G22","v":0},{"$f":"AndreSummer!H22","v":0},{"$f":"AndreSummer!I22","v":0},{"$f":"AndreSummer!J22","v":0},{"$f":"AndreSummer!K22","v":0},{"$f":"AndreSummer!L22","v":0},{"$f":"AndreSummer!M22","v":0}]
["Investeringsavgift invest.",{"$f":"AndreSummer!B23","v":0},{"$f":"AndreSummer!C23","v":0},{"$f":"AndreSummer!D23","v":0},{"$f":"AndreSummer!E23","v":0},{"$f":"AndreSummer!F23","v":0},{"$f":"AndreSummer!G23","v":0},{"$f":"AndreSummer!H23","v":0},{"$f":"AndreSummer!I23","v":0},{"$f":"AndreSummer!J23","v":0},{"$f":"AndreSummer!K23","v":0},{"$f":"AndreSummer!L23","v":0},{"$f":"AndreSummer!M23","v":0}]
["SUM",{"$f":"SUM(B44:B45)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Investeringer gruppe 3"]
["Inngående moms invest.",{"$f":"AndreSummer!B37","v":0},{"$f":"AndreSummer!C37","v":0},{"$f":"AndreSummer!D37","v":0},{"$f":"AndreSummer!E37","v":0},{"$f":"AndreSummer!F37","v":0},{"$f":"AndreSummer!G37","v":0},{"$f":"AndreSummer!H37","v":0},{"$f":"AndreSummer!I37","v":0},{"$f":"AndreSummer!J37","v":0},{"$f":"AndreSummer!K37","v":0},{"$f":"AndreSummer!L37","v":0},{"$f":"AndreSummer!M37","v":0}]
["Investeringsavgift invest.",{"$f":"AndreSummer!B38","v":0},{"$f":"AndreSummer!C38","v":0},{"$f":"AndreSummer!D38","v":0},{"$f":"AndreSummer!E38","v":0},{"$f":"AndreSummer!F38","v":0},{"$f":"AndreSummer!G38","v":0},{"$f":"AndreSummer!H38","v":0},{"$f":"AndreSummer!I38","v":0},{"$f":"AndreSummer!J38","v":0},{"$f":"AndreSummer!K38","v":0},{"$f":"AndreSummer!L38","v":0},{"$f":"AndreSummer!M38","v":0}]
["SUM",{"$f":"SUM(B49:B50)","v":0},0,0,0,0,0,0,0,0,0,0,0]
[]
["Tollkassereren"]
["Moms tollkassereren gr. 1",{"$f":"SumResultat!B17","v":0},{"$f":"SumResultat!C17","v":0},{"$f":"SumResultat!D17","v":0},{"$f":"SumResultat!E17","v":0},{"$f":"SumResultat!F17","v":0},{"$f":"SumResultat!G17","v":0},{"$f":"SumResultat!H17","v":0},{"$f":"SumResultat!I17","v":0},{"$f":"SumResultat!J17","v":0},{"$f":"SumResultat!K17","v":0},{"$f":"SumResultat!L17","v":0},{"$f":"SumResultat!M17","v":0}]
["Moms tollkassereren gr. 2",{"$f":"SumResultat!B60","v":0},{"$f":"SumResultat!C60","v":0},{"$f":"SumResultat!D60","v":0},{"$f":"SumResultat!E60","v":0},{"$f":"SumResultat!F60","v":0},{"$f":"SumResultat!G60","v":0},{"$f":"SumResultat!H60","v":0},{"$f":"SumResultat!I60","v":0},{"$f":"SumResultat!J60","v":0},{"$f":"SumResultat!K60","v":0},{"$f":"SumResultat!L60","v":0},{"$f":"SumResultat!M60","v":0}]
["Moms tollkassereren gr. 3",{"$f":"SumResultat!B103","v":0},{"$f":"SumResultat!C103","v":0},{"$f":"SumResultat!D103","v":0},{"$f":"SumResultat!E103","v":0},{"$f":"SumResultat!F103","v":0},{"$f":"SumResultat!G103","v":0},{"$f":"SumResultat!H103","v":0},{"$f":"SumResultat!I103","v":0},{"$f":"SumResultat!J103","v":0},{"$f":"SumResultat!K103","v":0},{"$f":"SumResultat!L103","v":0},{"$f":"SumResultat!M103","v":0}]
["Sum tollkassereren",{"$f":"SUM(B54:B56)","v":0},{"$f":"SUM(C54:C56)","v":0},0,0,0,0,0,0,0,0,0,0]
["Betaling tollkassereren (30 dgr.)",0,{"$f":"B57","v":0},{"$f":"C57","v":0},0,0,0,0,0,0,0,0,0]
[]
["Sum utgående moms",{"$f":"B8+B20","v":0},{"$f":"C8+C20","v":0},0,0,0,0,0,0,0,0,0,0]
["Utgående moms tap på krav",{"$f":"-SumResultat!B178","v":0},{"$f":"-SumResultat!C178","v":0},{"$f":"-SumResultat!D178","v":0},{"$f":"-SumResultat!E178","v":0},{"$f":"-SumResultat!F178","v":0},{"$f":"-SumResultat!G178","v":0},{"$f":"-SumResultat!H178","v":0},{"$f":"-SumResultat!I178","v":0},{"$f":"-SumResultat!J178","v":0},{"$f":"-SumResultat!K178","v":0},{"$f":"-SumResultat!L178","v":0},{"$f":"-SumResultat!M178","v":0}]
["Sum inngående moms",{"$f":"B14+B23+B28+B33+B39+B44+B49+B58","v":0},{"$f":"C14+C23+C28+C33+C39+C44+C49+C58","v":0},0,0,0,0,0,0,0,0,0,0]
["Investeringsavgift",{"$f":"B24+B29+B34+B40+B45+B50","v":0},{"$f":"C24+C29+C34+C40+C45+C50","v":0},0,0,0,0,0,0,0,0,0,0]
["Netto avgift",{"$f":"-B60-B61+B62-B63","v":0},{"$f":"-C60-C61+C62-C63","v":0},0,0,0,0,0,0,0,0,0,0]
[]
["To - månedlig likviditet",0,0,0,{"$f":"B64+C64","v":0},0,{"$f":"D64+E64","v":0},0,{"$f":"F64+G64","v":0},0,{"$f":"H64+I64","v":0},0,{"$f":"J64+K64","v":0}]
["Månedlig likviditet",0,{"$f":"B64","v":0},{"$f":"C64","v":0},0,0,0,0,0,0,0,0,0]
[]
["Valgt momsbehandling er",{"$f":"IF(Hjelpeark!E3=1,\"Månedlig\",IF(Hjelpeark!E3=2,\"To måneder\",IF(Hjelpeark!E3=3,\"Ett år\",\"\")))","v":"To måneder"}]
[]
["Til likviditetsbudsjett",{"$f":"IF(Hjelpeark!$E$3=1,B67,IF(Hjelpeark!$E$3=3,0,B66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,C67,IF(Hjelpeark!$E$3=3,0,C66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,D67,IF(Hjelpeark!$E$3=3,0,D66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,E67,IF(Hjelpeark!$E$3=3,0,E66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,F67,IF(Hjelpeark!$E$3=3,0,F66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,G67,IF(Hjelpeark!$E$3=3,0,G66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,H67,IF(Hjelpeark!$E$3=3,0,H66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,I67,IF(Hjelpeark!$E$3=3,0,I66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,J67,IF(Hjelpeark!$E$3=3,0,J66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,K67,IF(Hjelpeark!$E$3=3,0,K66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,L67,IF(Hjelpeark!$E$3=3,0,L66))","v":0},{"$f":"IF(Hjelpeark!$E$3=1,M67,IF(Hjelpeark!$E$3=3,0,M66))","v":0}]
["IB",{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!B107,0)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!C107,-InngåendeBalanse!B107)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!D107,0)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!E107,-InngåendeBalanse!C107-InngåendeBalanse!D107)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!F107,0)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!G107,-InngåendeBalanse!E107-InngåendeBalanse!F107)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!H107,0)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!I107,-InngåendeBalanse!G107-InngåendeBalanse!H107)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!J107,0)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!K107,-InngåendeBalanse!I107-InngåendeBalanse!J107)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!L107,0)","v":0},{"$f":"IF(Hjelpeark!$E$3=1,-InngåendeBalanse!M107,-InngåendeBalanse!K107-InngåendeBalanse!L107)","v":0}]
["Sum til likviditetsbudsjett",{"$f":"SUM(B71:B72)","v":0},{"$f":"SUM(C71:C72)","v":0},0,0,0,0,0,0,0,0,0,0]

{"sheet":"BeregnetBalanse","index":36,"n_rows":117,"n_cols":13,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",A1048572),FIND(\"]\",CELL(\"filename\",A1048572))+1,255)","v":"BeregnetBalanse"}]
["I 1000 kr",{"$f":"VLOOKUP(Tekst!H160,Tekst!A5:G188,Hjelpeark!$B$3)","v":"BEREGNET BALANSE"}]
[null,{"$f":"Hjelpeark!A38","v":"Jan"},{"$f":"Hjelpeark!B38","v":"Feb"},{"$f":"Hjelpeark!C38","v":"Mar"},{"$f":"Hjelpeark!D38","v":"Apr"},{"$f":"Hjelpeark!E38","v":"Mai"},{"$f":"Hjelpeark!F38","v":"Jun"},{"$f":"Hjelpeark!G38","v":"Jul"},{"$f":"Hjelpeark!H38","v":"Aug"},{"$f":"Hjelpeark!I38","v":"Sep"},{"$f":"Hjelpeark!J38","v":"Okt"},{"$f":"Hjelpeark!K38","v":"Nov"},{"$f":"Hjelpeark!L38","v":"Des"}]
[{"$f":"VLOOKUP(Tekst!H5,Tekst!A5:C67,Hjelpeark!$B$3)","v":"Forskning og utvikling"},{"$f":"InngåendeBalanse!B6+Investering!C6-Investering!C34-Avskrivninger!B6","v":0},{"$f":"B4+InngåendeBalanse!C6+Investering!D6-Investering!D34-Avskrivninger!C6","v":0},{"$f":"C4+InngåendeBalanse!D6+Investering!E6-Investering!E34-Avskrivninger!D6","v":0},{"$f":"D4+InngåendeBalanse!E6+Investering!F6-Investering!F34-Avskrivninger!E6","v":0},{"$f":"E4+InngåendeBalanse!F6+Investering!G6-Investering!G34-Avskrivninger!F6","v":0},{"$f":"F4+InngåendeBalanse!G6+Investering!H6-Investering!H34-Avskrivninger!G6","v":0},{"$f":"G4+InngåendeBalanse!H6+Investering!I6-Investering!I34-Avskrivninger!H6","v":0},{"$f":"H4+InngåendeBalanse!I6+Investering!J6-Investering!J34-Avskrivninger!I6","v":0},{"$f":"I4+InngåendeBalanse!J6+Investering!K6-Investering!K34-Avskrivninger!J6","v":0},{"$f":"J4+InngåendeBalanse!K6+Investering!L6-Investering!L34-Avskrivninger!K6","v":0},{"$f":"K4+InngåendeBalanse!L6+Investering!M6-Investering!M34-Avskrivninger!L6","v":0},{"$f":"L4+InngåendeBalanse!M6+Investering!N6-Investering!N34-Avskrivninger!M6","v":0}]
[{"$f":"VLOOKUP(Tekst!H6,Tekst!A6:C68,Hjelpeark!$B$3)","v":"Konsesjoner"},{"$f":"InngåendeBalanse!B7+Investering!C7-Investering!C35-Avskrivninger!B7","v":0},{"$f":"B5+InngåendeBalanse!C7+Investering!D7-Investering!D35-Avskrivninger!C7","v":0},{"$f":"C5+InngåendeBalanse!D7+Investering!E7-Investering!E35-Avskrivninger!D7","v":0},{"$f":"D5+InngåendeBalanse!E7+Investering!F7-Investering!F35-Avskrivninger!E7","v":0},{"$f":"E5+InngåendeBalanse!F7+Investering!G7-Investering!G35-Avskrivninger!F7","v":0},{"$f":"F5+InngåendeBalanse!G7+Investering!H7-Investering!H35-Avskrivninger!G7","v":0},{"$f":"G5+InngåendeBalanse!H7+Investering!I7-Investering!I35-Avskrivninger!H7","v":0},{"$f":"H5+InngåendeBalanse!I7+Investering!J7-Investering!J35-Avskrivninger!I7","v":0},{"$f":"I5+InngåendeBalanse!J7+Investering!K7-Investering!K35-Avskrivninger!J7","v":0},{"$f":"J5+InngåendeBalanse!K7+Investering!L7-Investering!L35-Avskrivninger!K7","v":0},{"$f":"K5+InngåendeBalanse!L7+Investering!M7-Investering!M35-Avskrivninger!L7","v":0},{"$f":"L5+InngåendeBalanse!M7+Investering!N7-Investering!N35-Avskrivninger!M7","v":0}]
[{"$f":"VLOOKUP(Tekst!H7,Tekst!A7:C69,Hjelpeark!$B$3)","v":"Patenter"},{"$f":"InngåendeBalanse!B8+Investering!C8-Investering!C36-Avskrivninger!B8","v":0},{"$f":"B6+InngåendeBalanse!C8+Investering!D8-Investering!D36-Avskrivninger!C8","v":0},{"$f":"C6+InngåendeBalanse!D8+Investering!E8-Investering!E36-Avskrivninger!D8","v":0},{"$f":"D6+InngåendeBalanse!E8+Investering!F8-Investering!F36-Avskrivninger!E8","v":0},{"$f":"E6+InngåendeBalanse!F8+Investering!G8-Investering!G36-Avskrivninger!F8","v":0},{"$f":"F6+InngåendeBalanse!G8+Investering!H8-Investering!H36-Avskrivninger!G8","v":0},{"$f":"G6+InngåendeBalanse!H8+Investering!I8-Investering!I36-Avskrivninger!H8","v":0},{"$f":"H6+InngåendeBalanse!I8+Investering!J8-Investering!J36-Avskrivninger!I8","v":0},{"$f":"I6+InngåendeBalanse!J8+Investering!K8-Investering!K36-Avskrivninger!J8","v":0},{"$f":"J6+InngåendeBalanse!K8+Investering!L8-Investering!L36-Avskrivninger!K8","v":0},{"$f":"K6+InngåendeBalanse!L8+Investering!M8-Investering!M36-Avskrivninger!L8","v":0},{"$f":"L6+InngåendeBalanse!M8+Investering!N8-Investering!N36-Avskrivninger!M8","v":0}]
[{"$f":"VLOOKUP(Tekst!H8,Tekst!A8:C70,Hjelpeark!$B$3)","v":"Lisenser"},{"$f":"InngåendeBalanse!B9+Investering!C9-Investering!C37-Avskrivninger!B9","v":0},{"$f":"B7+InngåendeBalanse!C9+Investering!D9-Investering!D37-Avskrivninger!C9","v":0},{"$f":"C7+InngåendeBalanse!D9+Investering!E9-Investering!E37-Avskrivninger!D9","v":0},{"$f":"D7+InngåendeBalanse!E9+Investering!F9-Investering!F37-Avskrivninger!E9","v":0},{"$f":"E7+InngåendeBalanse!F9+Investering!G9-Investering!G37-Avskrivninger!F9","v":0},{"$f":"F7+InngåendeBalanse!G9+Investering!H9-Investering!H37-Avskrivninger!G9","v":0},{"$f":"G7+InngåendeBalanse!H9+Investering!I9-Investering!I37-Avskrivninger!H9","v":0},{"$f":"H7+InngåendeBalanse!I9+Investering!J9-Investering!J37-Avskrivninger!I9","v":0},{"$f":"I7+InngåendeBalanse!J9+Investering!K9-Investering!K37-Avskrivninger!J9","v":0},{"$f":"J7+InngåendeBalanse!K9+Investering!L9-Investering!L37-Avskrivninger!K9","v":0},{"$f":"K7+InngåendeBalanse!L9+Investering!M9-Investering!M37-Avskrivninger!L9","v":0},{"$f":"L7+InngåendeBalanse!M9+Investering!N9-Investering!N37-Avskrivninger!M9","v":0}]
[{"$f":"VLOOKUP(Tekst!H9,Tekst!A9:C73,Hjelpeark!$B$3)","v":"Varemerker"},{"$f":"InngåendeBalanse!B10+Investering!C10-Investering!C38-Avskrivninger!B10","v":0},{"$f":"B8+InngåendeBalanse!C10+Investering!D10-Investering!D38-Avskrivninger!C10","v":0},{"$f":"C8+InngåendeBalanse!D10+Investering!E10-Investering!E38-Avskrivninger!D10","v":0},{"$f":"D8+InngåendeBalanse!E10+Investering!F10-Investering!F38-Avskrivninger!E10","v":0},{"$f":"E8+InngåendeBalanse!F10+Investering!G10-Investering!G38-Avskrivninger!F10","v":0},{"$f":"F8+InngåendeBalanse!G10+Investering!H10-Investering!H38-Avskrivninger!G10","v":0},{"$f":"G8+InngåendeBalanse!H10+Investering!I10-Investering!I38-Avskrivninger!H10","v":0},{"$f":"H8+InngåendeBalanse!I10+Investering!J10-Investering!J38-Avskrivninger!I10","v":0},{"$f":"I8+InngåendeBalanse!J10+Investering!K10-Investering!K38-Avskrivninger!J10","v":0},{"$f":"J8+InngåendeBalanse!K10+Investering!L10-Investering!L38-Avskrivninger!K10","v":0},{"$f":"K8+InngåendeBalanse!L10+Investering!M10-Investering!M38-Avskrivninger!L10","v":0},{"$f":"L8+InngåendeBalanse!M10+Investering!N10-Investering!N38-Avskrivninger!M10","v":0}]
[{"$f":"VLOOKUP(Tekst!H10,Tekst!A10:C74,Hjelpeark!$B$3)","v":"Utsatt skattefordel"},{"$f":"InngåendeBalanse!B11+Investering!C11-Investering!C39-Avskrivninger!B11","v":0},{"$f":"B9+InngåendeBalanse!C11+Investering!D11-Investering!D39-Avskrivninger!C11","v":0},{"$f":"C9+InngåendeBalanse!D11+Investering!E11-Investering!E39-Avskrivninger!D11","v":0},{"$f":"D9+InngåendeBalanse!E11+Investering!F11-Investering!F39-Avskrivninger!E11","v":0},{"$f":"E9+InngåendeBalanse!F11+Investering!G11-Investering!G39-Avskrivninger!F11","v":0},{"$f":"F9+InngåendeBalanse!G11+Investering!H11-Investering!H39-Avskrivninger!G11","v":0},{"$f":"G9+InngåendeBalanse!H11+Investering!I11-Investering!I39-Avskrivninger!H11","v":0},{"$f":"H9+InngåendeBalanse!I11+Investering!J11-Investering!J39-Avskrivninger!I11","v":0},{"$f":"I9+InngåendeBalanse!J11+Investering!K11-Investering!K39-Avskrivninger!J11","v":0},{"$f":"J9+InngåendeBalanse!K11+Investering!L11-Investering!L39-Avskrivninger!K11","v":0},{"$f":"K9+InngåendeBalanse!L11+Investering!M11-Investering!M39-Avskrivninger!L11","v":0},{"$f":"L9+InngåendeBalanse!M11+Investering!N11-Investering!N39-Avskrivninger!M11","v":0}]
[{"$f":"VLOOKUP(Tekst!H11,Tekst!A11:C75,Hjelpeark!$B$3)","v":"Goodwill"},{"$f":"InngåendeBalanse!B12+Investering!C12-Investering!C40-Avskrivninger!B12","v":0},{"$f":"B10+InngåendeBalanse!C12+Investering!D12-Investering!D40-Avskrivninger!C12","v":0},{"$f":"C10+InngåendeBalanse!D12+Investering!E12-Investering!E40-Avskrivninger!D12","v":0},{"$f":"D10+InngåendeBalanse!E12+Investering!F12-Investering!F40-Avskrivninger!E12","v":0},{"$f":"E10+InngåendeBalanse!F12+Investering!G12-Investering!G40-Avskrivninger!F12","v":0},{"$f":"F10+InngåendeBalanse!G12+Investering!H12-Investering!H40-Avskrivninger!G12","v":0},{"$f":"G10+InngåendeBalanse!H12+Investering!I12-Investering!I40-Avskrivninger!H12","v":0},{"$f":"H10+InngåendeBalanse!I12+Investering!J12-Investering!J40-Avskrivninger!I12","v":0},{"$f":"I10+InngåendeBalanse!J12+Investering!K12-Investering!K40-Avskrivninger!J12","v":0},{"$f":"J10+InngåendeBalanse!K12+Investering!L12-Investering!L40-Avskrivninger!K12","v":0},{"$f":"K10+InngåendeBalanse!L12+Investering!M12-Investering!M40-Avskrivninger!L12","v":0},{"$f":"L10+InngåendeBalanse!M12+Investering!N12-Investering!N40-Avskrivninger!M12","v":0}]
[{"$f":"VLOOKUP(Tekst!H12,Tekst!A12:C76,Hjelpeark!$B$3)","v":"Div. immatrielle anleggsmidler"},{"$f":"InngåendeBalanse!B13+Investering!C13-Investering!C41-Avskrivninger!B13","v":0},{"$f":"B11+InngåendeBalanse!C13+Investering!D13-Investering!D41-Avskrivninger!C13","v":0},{"$f":"C11+InngåendeBalanse!D13+Investering!E13-Investering!E41-Avskrivninger!D13","v":0},{"$f":"D11+InngåendeBalanse!E13+Investering!F13-Investering!F41-Avskrivninger!E13","v":0},{"$f":"E11+InngåendeBalanse!F13+Investering!G13-Investering!G41-Avskrivninger!F13","v":0},{"$f":"F11+InngåendeBalanse!G13+Investering!H13-Investering!H41-Avskrivninger!G13","v":0},{"$f":"G11+InngåendeBalanse!H13+Investering!I13-Investering!I41-Avskrivninger!H13","v":0},{"$f":"H11+InngåendeBalanse!I13+Investering!J13-Investering!J41-Avskrivninger!I13","v":0},{"$f":"I11+InngåendeBalanse!J13+Investering!K13-Investering!K41-Avskrivninger!J13","v":0},{"$f":"J11+InngåendeBalanse!K13+Investering!L13-Investering!L41-Avskrivninger!K13","v":0},{"$f":"K11+InngåendeBalanse!L13+Investering!M13-Investering!M41-Avskrivninger!L13","v":0},{"$f":"L11+InngåendeBalanse!M13+Investering!N13-Investering!N41-Avskrivninger!M13","v":0}]
[{"$f":"VLOOKUP(Tekst!H13,Tekst!A13:C77,Hjelpeark!$B$3)","v":"Bygninger"},{"$f":"InngåendeBalanse!B14+Investering!C14-Investering!C42-Avskrivninger!B14","v":0},{"$f":"B12+InngåendeBalanse!C14+Investering!D14-Investering!D42-Avskrivninger!C14","v":0},{"$f":"C12+InngåendeBalanse!D14+Investering!E14-Investering!E42-Avskrivninger!D14","v":0},{"$f":"D12+InngåendeBalanse!E14+Investering!F14-Investering!F42-Avskrivninger!E14","v":0},{"$f":"E12+InngåendeBalanse!F14+Investering!G14-Investering!G42-Avskrivninger!F14","v":0},{"$f":"F12+InngåendeBalanse!G14+Investering!H14-Investering!H42-Avskrivninger!G14","v":0},{"$f":"G12+InngåendeBalanse!H14+Investering!I14-Investering!I42-Avskrivninger!H14","v":0},{"$f":"H12+InngåendeBalanse!I14+Investering!J14-Investering!J42-Avskrivninger!I14","v":0},{"$f":"I12+InngåendeBalanse!J14+Investering!K14-Investering!K42-Avskrivninger!J14","v":0},{"$f":"J12+InngåendeBalanse!K14+Investering!L14-Investering!L42-Avskrivninger!K14","v":0},{"$f":"K12+InngåendeBalanse!L14+Investering!M14-Investering!M42-Avskrivninger!L14","v":0},{"$f":"L12+InngåendeBalanse!M14+Investering!N14-Investering!N42-Avskrivninger!M14","v":0}]
[{"$f":"VLOOKUP(Tekst!H14,Tekst!A14:C78,Hjelpeark!$B$3)","v":"Bygningsmessige anlegg"},{"$f":"InngåendeBalanse!B15+Investering!C15-Investering!C43-Avskrivninger!B15","v":0},{"$f":"B13+InngåendeBalanse!C15+Investering!D15-Investering!D43-Avskrivninger!C15","v":0},{"$f":"C13+InngåendeBalanse!D15+Investering!E15-Investering!E43-Avskrivninger!D15","v":0},{"$f":"D13+InngåendeBalanse!E15+Investering!F15-Investering!F43-Avskrivninger!E15","v":0},{"$f":"E13+InngåendeBalanse!F15+Investering!G15-Investering!G43-Avskrivninger!F15","v":0},{"$f":"F13+InngåendeBalanse!G15+Investering!H15-Investering!H43-Avskrivninger!G15","v":0},{"$f":"G13+InngåendeBalanse!H15+Investering!I15-Investering!I43-Avskrivninger!H15","v":0},{"$f":"H13+InngåendeBalanse!I15+Investering!J15-Investering!J43-Avskrivninger!I15","v":0},{"$f":"I13+InngåendeBalanse!J15+Investering!K15-Investering!K43-Avskrivninger!J15","v":0},{"$f":"J13+InngåendeBalanse!K15+Investering!L15-Investering!L43-Avskrivninger!K15","v":0},{"$f":"K13+InngåendeBalanse!L15+Investering!M15-Investering!M43-Avskrivninger!L15","v":0},{"$f":"L13+InngåendeBalanse!M15+Investering!N15-Investering!N43-Avskrivninger!M15","v":0}]
[{"$f":"VLOOKUP(Tekst!H15,Tekst!A15:C79,Hjelpeark!$B$3)","v":"Anlegg under utførelse"},{"$f":"InngåendeBalanse!B16+Investering!C16-Investering!C44-Avskrivninger!B16","v":0},{"$f":"B14+InngåendeBalanse!C16+Investering!D16-Investering!D44-Avskrivninger!C16","v":0},{"$f":"C14+InngåendeBalanse!D16+Investering!E16-Investering!E44-Avskrivninger!D16","v":0},{"$f":"D14+InngåendeBalanse!E16+Investering!F16-Investering!F44-Avskrivninger!E16","v":0},{"$f":"E14+InngåendeBalanse!F16+Investering!G16-Investering!G44-Avskrivninger!F16","v":0},{"$f":"F14+InngåendeBalanse!G16+Investering!H16-Investering!H44-Avskrivninger!G16","v":0},{"$f":"G14+InngåendeBalanse!H16+Investering!I16-Investering!I44-Avskrivninger!H16","v":0},{"$f":"H14+InngåendeBalanse!I16+Investering!J16-Investering!J44-Avskrivninger!I16","v":0},{"$f":"I14+InngåendeBalanse!J16+Investering!K16-Investering!K44-Avskrivninger!J16","v":0},{"$f":"J14+InngåendeBalanse!K16+Investering!L16-Investering!L44-Avskrivninger!K16","v":0},{"$f":"K14+InngåendeBalanse!L16+Investering!M16-Investering!M44-Avskrivninger!L16","v":0},{"$f":"L14+InngåendeBalanse!M16+Investering!N16-Investering!N44-Avskrivninger!M16","v":0}]
[{"$f":"VLOOKUP(Tekst!H16,Tekst!A16:C80,Hjelpeark!$B$3)","v":"Jord- og skogbrukseiendommer"},{"$f":"InngåendeBalanse!B17+Investering!C17-Investering!C45-Avskrivninger!B17","v":0},{"$f":"B15+InngåendeBalanse!C17+Investering!D17-Investering!D45-Avskrivninger!C17","v":0},{"$f":"C15+InngåendeBalanse!D17+Investering!E17-Investering!E45-Avskrivninger!D17","v":0},{"$f":"D15+InngåendeBalanse!E17+Investering!F17-Investering!F45-Avskrivninger!E17","v":0},{"$f":"E15+InngåendeBalanse!F17+Investering!G17-Investering!G45-Avskrivninger!F17","v":0},{"$f":"F15+InngåendeBalanse!G17+Investering!H17-Investering!H45-Avskrivninger!G17","v":0},{"$f":"G15+InngåendeBalanse!H17+Investering!I17-Investering!I45-Avskrivninger!H17","v":0},{"$f":"H15+InngåendeBalanse!I17+Investering!J17-Investering!J45-Avskrivninger!I17","v":0},{"$f":"I15+InngåendeBalanse!J17+Investering!K17-Investering!K45-Avskrivninger!J17","v":0},{"$f":"J15+InngåendeBalanse!K17+Investering!L17-Investering!L45-Avskrivninger!K17","v":0},{"$f":"K15+InngåendeBalanse!L17+Investering!M17-Investering!M45-Avskrivninger!L17","v":0},{"$f":"L15+InngåendeBalanse!M17+Investering!N17-Investering!N45-Avskrivninger!M17","v":0}]
[{"$f":"VLOOKUP(Tekst!H17,Tekst!A17:C81,Hjelpeark!$B$3)","v":"Estimerte avskrivninger"},{"$f":"InngåendeBalanse!B18+Investering!C18-Investering!C46-Avskrivninger!B18","v":0},{"$f":"B16+InngåendeBalanse!C18+Investering!D18-Investering!D46-Avskrivninger!C18","v":0},{"$f":"C16+InngåendeBalanse!D18+Investering!E18-Investering!E46-Avskrivninger!D18","v":0},{"$f":"D16+InngåendeBalanse!E18+Investering!F18-Investering!F46-Avskrivninger!E18","v":0},{"$f":"E16+InngåendeBalanse!F18+Investering!G18-Investering!G46-Avskrivninger!F18","v":0},{"$f":"F16+InngåendeBalanse!G18+Investering!H18-Investering!H46-Avskrivninger!G18","v":0},{"$f":"G16+InngåendeBalanse!H18+Investering!I18-Investering!I46-Avskrivninger!H18","v":0},{"$f":"H16+InngåendeBalanse!I18+Investering!J18-Investering!J46-Avskrivninger!I18","v":0},{"$f":"I16+InngåendeBalanse!J18+Investering!K18-Investering!K46-Avskrivninger!J18","v":0},{"$f":"J16+InngåendeBalanse!K18+Investering!L18-Investering!L46-Avskrivninger!K18","v":0},{"$f":"K16+InngåendeBalanse!L18+Investering!M18-Investering!M46-Avskrivninger!L18","v":0},{"$f":"L16+InngåendeBalanse!M18+Investering!N18-Investering!N46-Avskrivninger!M18","v":0}]
[{"$f":"VLOOKUP(Tekst!H18,Tekst!A18:C82,Hjelpeark!$B$3)","v":"Programvare/datautstyr"},{"$f":"InngåendeBalanse!B19+Investering!C19-Investering!C47-Avskrivninger!B19","v":0},{"$f":"B17+InngåendeBalanse!C19+Investering!D19-Investering!D47-Avskrivninger!C19","v":0},{"$f":"C17+InngåendeBalanse!D19+Investering!E19-Investering!E47-Avskrivninger!D19","v":0},{"$f":"D17+InngåendeBalanse!E19+Investering!F19-Investering!F47-Avskrivninger!E19","v":0},{"$f":"E17+InngåendeBalanse!F19+Investering!G19-Investering!G47-Avskrivninger!F19","v":0},{"$f":"F17+InngåendeBalanse!G19+Investering!H19-Investering!H47-Avskrivninger!G19","v":0},{"$f":"G17+InngåendeBalanse!H19+Investering!I19-Investering!I47-Avskrivninger!H19","v":0},{"$f":"H17+InngåendeBalanse!I19+Investering!J19-Investering!J47-Avskrivninger!I19","v":0},{"$f":"I17+InngåendeBalanse!J19+Investering!K19-Investering!K47-Avskrivninger!J19","v":0},{"$f":"J17+InngåendeBalanse!K19+Investering!L19-Investering!L47-Avskrivninger!K19","v":0},{"$f":"K17+InngåendeBalanse!L19+Investering!M19-Investering!M47-Avskrivninger!L19","v":0},{"$f":"L17+InngåendeBalanse!M19+Investering!N19-Investering!N47-Avskrivninger!M19","v":0}]
[{"$f":"VLOOKUP(Tekst!H19,Tekst!A19:C83,Hjelpeark!$B$3)","v":"Maskiner og anlegg"},{"$f":"InngåendeBalanse!B20+Investering!C20-Investering!C48-Avskrivninger!B20","v":0},{"$f":"B18+InngåendeBalanse!C20+Investering!D20-Investering!D48-Avskrivninger!C20","v":0},{"$f":"C18+InngåendeBalanse!D20+Investering!E20-Investering!E48-Avskrivninger!D20","v":0},{"$f":"D18+InngåendeBalanse!E20+Investering!F20-Investering!F48-Avskrivninger!E20","v":0},{"$f":"E18+InngåendeBalanse!F20+Investering!G20-Investering!G48-Avskrivninger!F20","v":0},{"$f":"F18+InngåendeBalanse!G20+Investering!H20-Investering!H48-Avskrivninger!G20","v":0},{"$f":"G18+InngåendeBalanse!H20+Investering!I20-Investering!I48-Avskrivninger!H20","v":0},{"$f":"H18+InngåendeBalanse!I20+Investering!J20-Investering!J48-Avskrivninger!I20","v":0},{"$f":"I18+InngåendeBalanse!J20+Investering!K20-Investering!K48-Avskrivninger!J20","v":0},{"$f":"J18+InngåendeBalanse!K20+Investering!L20-Investering!L48-Avskrivninger!K20","v":0},{"$f":"K18+InngåendeBalanse!L20+Investering!M20-Investering!M48-Avskrivninger!L20","v":0},{"$f":"L18+InngåendeBalanse!M20+Investering!N20-Investering!N48-Avskrivninger!M20","v":0}]
[{"$f":"VLOOKUP(Tekst!H20,Tekst!A20:C84,Hjelpeark!$B$3)","v":"Div. utstyr for maskinpark"},{"$f":"InngåendeBalanse!B21+Investering!C21-Investering!C49-Avskrivninger!B21","v":0},{"$f":"B19+InngåendeBalanse!C21+Investering!D21-Investering!D49-Avskrivninger!C21","v":0},{"$f":"C19+InngåendeBalanse!D21+Investering!E21-Investering!E49-Avskrivninger!D21","v":0},{"$f":"D19+InngåendeBalanse!E21+Investering!F21-Investering!F49-Avskrivninger!E21","v":0},{"$f":"E19+InngåendeBalanse!F21+Investering!G21-Investering!G49-Avskrivninger!F21","v":0},{"$f":"F19+InngåendeBalanse!G21+Investering!H21-Investering!H49-Avskrivninger!G21","v":0},{"$f":"G19+InngåendeBalanse!H21+Investering!I21-Investering!I49-Avskrivninger!H21","v":0},{"$f":"H19+InngåendeBalanse!I21+Investering!J21-Investering!J49-Avskrivninger!I21","v":0},{"$f":"I19+InngåendeBalanse!J21+Investering!K21-Investering!K49-Avskrivninger!J21","v":0},{"$f":"J19+InngåendeBalanse!K21+Investering!L21-Investering!L49-Avskrivninger!K21","v":0},{"$f":"K19+InngåendeBalanse!L21+Investering!M21-Investering!M49-Avskrivninger!L21","v":0},{"$f":"L19+InngåendeBalanse!M21+Investering!N21-Investering!N49-Avskrivninger!M21","v":0}]
[{"$f":"VLOOKUP(Tekst!H21,Tekst!A21:C85,Hjelpeark!$B$3)","v":"Leasede Maskiner"},{"$f":"InngåendeBalanse!B22+Investering!C22-Investering!C50-Avskrivninger!B22","v":0},{"$f":"B20+InngåendeBalanse!C22+Investering!D22-Investering!D50-Avskrivninger!C22","v":0},{"$f":"C20+InngåendeBalanse!D22+Investering!E22-Investering!E50-Avskrivninger!D22","v":0},{"$f":"D20+InngåendeBalanse!E22+Investering!F22-Investering!F50-Avskrivninger!E22","v":0},{"$f":"E20+InngåendeBalanse!F22+Investering!G22-Investering!G50-Avskrivninger!F22","v":0},{"$f":"F20+InngåendeBalanse!G22+Investering!H22-Investering!H50-Avskrivninger!G22","v":0},{"$f":"G20+InngåendeBalanse!H22+Investering!I22-Investering!I50-Avskrivninger!H22","v":0},{"$f":"H20+InngåendeBalanse!I22+Investering!J22-Investering!J50-Avskrivninger!I22","v":0},{"$f":"I20+InngåendeBalanse!J22+Investering!K22-Investering!K50-Avskrivninger!J22","v":0},{"$f":"J20+InngåendeBalanse!K22+Investering!L22-Investering!L50-Avskrivninger!K22","v":0},{"$f":"K20+InngåendeBalanse!L22+Investering!M22-Investering!M50-Avskrivninger!L22","v":0},{"$f":"L20+InngåendeBalanse!M22+Investering!N22-Investering!N50-Avskrivninger!M22","v":0}]
[{"$f":"VLOOKUP(Tekst!H22,Tekst!A22:C86,Hjelpeark!$B$3)","v":"Biler"},{"$f":"InngåendeBalanse!B23+Investering!C23-Investering!C51-Avskrivninger!B23","v":0},{"$f":"B21+InngåendeBalanse!C23+Investering!D23-Investering!D51-Avskrivninger!C23","v":0},{"$f":"C21+InngåendeBalanse!D23+Investering!E23-Investering!E51-Avskrivninger!D23","v":0},{"$f":"D21+InngåendeBalanse!E23+Investering!F23-Investering!F51-Avskrivninger!E23","v":0},{"$f":"E21+InngåendeBalanse!F23+Investering!G23-Investering!G51-Avskrivninger!F23","v":0},{"$f":"F21+InngåendeBalanse!G23+Investering!H23-Investering!H51-Avskrivninger!G23","v":0},{"$f":"G21+InngåendeBalanse!H23+Investering!I23-Investering!I51-Avskrivninger!H23","v":0},{"$f":"H21+InngåendeBalanse!I23+Investering!J23-Investering!J51-Avskrivninger!I23","v":0},{"$f":"I21+InngåendeBalanse!J23+Investering!K23-Investering!K51-Avskrivninger!J23","v":0},{"$f":"J21+InngåendeBalanse!K23+Investering!L23-Investering!L51-Avskrivninger!K23","v":0},{"$f":"K21+InngåendeBalanse!L23+Investering!M23-Investering!M51-Avskrivninger!L23","v":0},{"$f":"L21+InngåendeBalanse!M23+Investering!N23-Investering!N51-Avskrivninger!M23","v":0}]
[{"$f":"VLOOKUP(Tekst!H23,Tekst!A23:C87,Hjelpeark!$B$3)","v":"Andre transportmidler"},{"$f":"InngåendeBalanse!B24+Investering!C24-Investering!C52-Avskrivninger!B24","v":0},{"$f":"B22+InngåendeBalanse!C24+Investering!D24-Investering!D52-Avskrivninger!C24","v":0},{"$f":"C22+InngåendeBalanse!D24+Investering!E24-Investering!E52-Avskrivninger!D24","v":0},{"$f":"D22+InngåendeBalanse!E24+Investering!F24-Investering!F52-Avskrivninger!E24","v":0},{"$f":"E22+InngåendeBalanse!F24+Investering!G24-Investering!G52-Avskrivninger!F24","v":0},{"$f":"F22+InngåendeBalanse!G24+Investering!H24-Investering!H52-Avskrivninger!G24","v":0},{"$f":"G22+InngåendeBalanse!H24+Investering!I24-Investering!I52-Avskrivninger!H24","v":0},{"$f":"H22+InngåendeBalanse!I24+Investering!J24-Investering!J52-Avskrivninger!I24","v":0},{"$f":"I22+InngåendeBalanse!J24+Investering!K24-Investering!K52-Avskrivninger!J24","v":0},{"$f":"J22+InngåendeBalanse!K24+Investering!L24-Investering!L52-Avskrivninger!K24","v":0},{"$f":"K22+InngåendeBalanse!L24+Investering!M24-Investering!M52-Avskrivninger!L24","v":0},{"$f":"L22+InngåendeBalanse!M24+Investering!N24-Investering!N52-Avskrivninger!M24","v":0}]
[{"$f":"VLOOKUP(Tekst!H24,Tekst!A24:C88,Hjelpeark!$B$3)","v":"Diverse anleggsmidler"},{"$f":"InngåendeBalanse!B25+Investering!C25-Investering!C53-Avskrivninger!B25","v":0},{"$f":"B23+InngåendeBalanse!C25+Investering!D25-Investering!D53-Avskrivninger!C25","v":0},{"$f":"C23+InngåendeBalanse!D25+Investering!E25-Investering!E53-Avskrivninger!D25","v":0},{"$f":"D23+InngåendeBalanse!E25+Investering!F25-Investering!F53-Avskrivninger!E25","v":0},{"$f":"E23+InngåendeBalanse!F25+Investering!G25-Investering!G53-Avskrivninger!F25","v":0},{"$f":"F23+InngåendeBalanse!G25+Investering!H25-Investering!H53-Avskrivninger!G25","v":0},{"$f":"G23+InngåendeBalanse!H25+Investering!I25-Investering!I53-Avskrivninger!H25","v":0},{"$f":"H23+InngåendeBalanse!I25+Investering!J25-Investering!J53-Avskrivninger!I25","v":0},{"$f":"I23+InngåendeBalanse!J25+Investering!K25-Investering!K53-Avskrivninger!J25","v":0},{"$f":"J23+InngåendeBalanse!K25+Investering!L25-Investering!L53-Avskrivninger!K25","v":0},{"$f":"K23+InngåendeBalanse!L25+Investering!M25-Investering!M53-Avskrivninger!L25","v":0},{"$f":"L23+InngåendeBalanse!M25+Investering!N25-Investering!N53-Avskrivninger!M25","v":0}]
[{"$f":"VLOOKUP(Tekst!H25,Tekst!A25:C89,Hjelpeark!$B$3)","v":"Inventar"},{"$f":"InngåendeBalanse!B26+Investering!C26-Investering!C54-Avskrivninger!B26","v":0},{"$f":"B24+InngåendeBalanse!C26+Investering!D26-Investering!D54-Avskrivninger!C26","v":0},{"$f":"C24+InngåendeBalanse!D26+Investering!E26-Investering!E54-Avskrivninger!D26","v":0},{"$f":"D24+InngåendeBalanse!E26+Investering!F26-Investering!F54-Avskrivninger!E26","v":0},{"$f":"E24+InngåendeBalanse!F26+Investering!G26-Investering!G54-Avskrivninger!F26","v":0},{"$f":"F24+InngåendeBalanse!G26+Investering!H26-Investering!H54-Avskrivninger!G26","v":0},{"$f":"G24+InngåendeBalanse!H26+Investering!I26-Investering!I54-Avskrivninger!H26","v":0},{"$f":"H24+InngåendeBalanse!I26+Investering!J26-Investering!J54-Avskrivninger!I26","v":0},{"$f":"I24+InngåendeBalanse!J26+Investering!K26-Investering!K54-Avskrivninger!J26","v":0},{"$f":"J24+InngåendeBalanse!K26+Investering!L26-Investering!L54-Avskrivninger!K26","v":0},{"$f":"K24+InngåendeBalanse!L26+Investering!M26-Investering!M54-Avskrivninger!L26","v":0},{"$f":"L24+InngåendeBalanse!M26+Investering!N26-Investering!N54-Avskrivninger!M26","v":0}]
[{"$f":"VLOOKUP(Tekst!H26,Tekst!A26:C90,Hjelpeark!$B$3)","v":"Verktøy mv."},{"$f":"InngåendeBalanse!B27+Investering!C27-Investering!C55-Avskrivninger!B27","v":0},{"$f":"B25+InngåendeBalanse!C27+Investering!D27-Investering!D55-Avskrivninger!C27","v":0},{"$f":"C25+InngåendeBalanse!D27+Investering!E27-Investering!E55-Avskrivninger!D27","v":0},{"$f":"D25+InngåendeBalanse!E27+Investering!F27-Investering!F55-Avskrivninger!E27","v":0},{"$f":"E25+InngåendeBalanse!F27+Investering!G27-Investering!G55-Avskrivninger!F27","v":0},{"$f":"F25+InngåendeBalanse!G27+Investering!H27-Investering!H55-Avskrivninger!G27","v":0},{"$f":"G25+InngåendeBalanse!H27+Investering!I27-Investering!I55-Avskrivninger!H27","v":0},{"$f":"H25+InngåendeBalanse!I27+Investering!J27-Investering!J55-Avskrivninger!I27","v":0},{"$f":"I25+InngåendeBalanse!J27+Investering!K27-Investering!K55-Avskrivninger!J27","v":0},{"$f":"J25+InngåendeBalanse!K27+Investering!L27-Investering!L55-Avskrivninger!K27","v":0},{"$f":"K25+InngåendeBalanse!L27+Investering!M27-Investering!M55-Avskrivninger!L27","v":0},{"$f":"L25+InngåendeBalanse!M27+Investering!N27-Investering!N55-Avskrivninger!M27","v":0}]
[{"$f":"VLOOKUP(Tekst!H27,Tekst!A27:C91,Hjelpeark!$B$3)","v":"Kontormaskiner"},{"$f":"InngåendeBalanse!B28+Investering!C28-Investering!C56-Avskrivninger!B28","v":0},{"$f":"B26+InngåendeBalanse!C28+Investering!D28-Investering!D56-Avskrivninger!C28","v":0},{"$f":"C26+InngåendeBalanse!D28+Investering!E28-Investering!E56-Avskrivninger!D28","v":0},{"$f":"D26+InngåendeBalanse!E28+Investering!F28-Investering!F56-Avskrivninger!E28","v":0},{"$f":"E26+InngåendeBalanse!F28+Investering!G28-Investering!G56-Avskrivninger!F28","v":0},{"$f":"F26+InngåendeBalanse!G28+Investering!H28-Investering!H56-Avskrivninger!G28","v":0},{"$f":"G26+InngåendeBalanse!H28+Investering!I28-Investering!I56-Avskrivninger!H28","v":0},{"$f":"H26+InngåendeBalanse!I28+Investering!J28-Investering!J56-Avskrivninger!I28","v":0},{"$f":"I26+InngåendeBalanse!J28+Investering!K28-Investering!K56-Avskrivninger!J28","v":0},{"$f":"J26+InngåendeBalanse!K28+Investering!L28-Investering!L56-Avskrivninger!K28","v":0},{"$f":"K26+InngåendeBalanse!L28+Investering!M28-Investering!M56-Avskrivninger!L28","v":0},{"$f":"L26+InngåendeBalanse!M28+Investering!N28-Investering!N56-Avskrivninger!M28","v":0}]
[{"$f":"VLOOKUP(Tekst!H28,Tekst!A28:C92,Hjelpeark!$B$3)","v":"Investeringer i datterselskaper"},{"$f":"InngåendeBalanse!B29+EndringBalanse!C6","v":0},{"$f":"B27+InngåendeBalanse!C29+EndringBalanse!D6","v":0},{"$f":"C27+InngåendeBalanse!D29+EndringBalanse!E6","v":0},{"$f":"D27+InngåendeBalanse!E29+EndringBalanse!F6","v":0},{"$f":"E27+InngåendeBalanse!F29+EndringBalanse!G6","v":0},{"$f":"F27+InngåendeBalanse!G29+EndringBalanse!H6","v":0},{"$f":"G27+InngåendeBalanse!H29+EndringBalanse!I6","v":0},{"$f":"H27+InngåendeBalanse!I29+EndringBalanse!J6","v":0},{"$f":"I27+InngåendeBalanse!J29+EndringBalanse!K6","v":0},{"$f":"J27+InngåendeBalanse!K29+EndringBalanse!L6","v":0},{"$f":"K27+InngåendeBalanse!L29+EndringBalanse!M6","v":0},{"$f":"L27+InngåendeBalanse!M29+EndringBalanse!N6","v":0}]
[{"$f":"VLOOKUP(Tekst!H29,Tekst!A29:C93,Hjelpeark!$B$3)","v":"Investeringer i annet foretak i samme konsern"},{"$f":"InngåendeBalanse!B30+EndringBalanse!C7","v":0},{"$f":"B28+InngåendeBalanse!C30+EndringBalanse!D7","v":0},{"$f":"C28+InngåendeBalanse!D30+EndringBalanse!E7","v":0},{"$f":"D28+InngåendeBalanse!E30+EndringBalanse!F7","v":0},{"$f":"E28+InngåendeBalanse!F30+EndringBalanse!G7","v":0},{"$f":"F28+InngåendeBalanse!G30+EndringBalanse!H7","v":0},{"$f":"G28+InngåendeBalanse!H30+EndringBalanse!I7","v":0},{"$f":"H28+InngåendeBalanse!I30+EndringBalanse!J7","v":0},{"$f":"I28+InngåendeBalanse!J30+EndringBalanse!K7","v":0},{"$f":"J28+InngåendeBalanse!K30+EndringBalanse!L7","v":0},{"$f":"K28+InngåendeBalanse!L30+EndringBalanse!M7","v":0},{"$f":"L28+InngåendeBalanse!M30+EndringBalanse!N7","v":0}]
[{"$f":"VLOOKUP(Tekst!H30,Tekst!A30:C94,Hjelpeark!$B$3)","v":"Lån til foretak i samme konsern"},{"$f":"InngåendeBalanse!B31+EndringBalanse!C8","v":0},{"$f":"B29+InngåendeBalanse!C31+EndringBalanse!D8","v":0},{"$f":"C29+InngåendeBalanse!D31+EndringBalanse!E8","v":0},{"$f":"D29+InngåendeBalanse!E31+EndringBalanse!F8","v":0},{"$f":"E29+InngåendeBalanse!F31+EndringBalanse!G8","v":0},{"$f":"F29+InngåendeBalanse!G31+EndringBalanse!H8","v":0},{"$f":"G29+InngåendeBalanse!H31+EndringBalanse!I8","v":0},{"$f":"H29+InngåendeBalanse!I31+EndringBalanse!J8","v":0},{"$f":"I29+InngåendeBalanse!J31+EndringBalanse!K8","v":0},{"$f":"J29+InngåendeBalanse!K31+EndringBalanse!L8","v":0},{"$f":"K29+InngåendeBalanse!L31+EndringBalanse!M8","v":0},{"$f":"L29+InngåendeBalanse!M31+EndringBalanse!N8","v":0}]
[{"$f":"VLOOKUP(Tekst!H31,Tekst!A31:C95,Hjelpeark!$B$3)","v":"Investeringer i tilknyttet selskap"},{"$f":"InngåendeBalanse!B32+EndringBalanse!C9","v":0},{"$f":"B30+InngåendeBalanse!C32+EndringBalanse!D9","v":0},{"$f":"C30+InngåendeBalanse!D32+EndringBalanse!E9","v":0},{"$f":"D30+InngåendeBalanse!E32+EndringBalanse!F9","v":0},{"$f":"E30+InngåendeBalanse!F32+EndringBalanse!G9","v":0},{"$f":"F30+InngåendeBalanse!G32+EndringBalanse!H9","v":0},{"$f":"G30+InngåendeBalanse!H32+EndringBalanse!I9","v":0},{"$f":"H30+InngåendeBalanse!I32+EndringBalanse!J9","v":0},{"$f":"I30+InngåendeBalanse!J32+EndringBalanse!K9","v":0},{"$f":"J30+InngåendeBalanse!K32+EndringBalanse!L9","v":0},{"$f":"K30+InngåendeBalanse!L32+EndringBalanse!M9","v":0},{"$f":"L30+InngåendeBalanse!M32+EndringBalanse!N9","v":0}]
[{"$f":"VLOOKUP(Tekst!H32,Tekst!A32:C96,Hjelpeark!$B$3)","v":"Lån til tilknyttet og felles kontrollert virksomhet"},{"$f":"InngåendeBalanse!B33+EndringBalanse!C10","v":0},{"$f":"B31+InngåendeBalanse!C33+EndringBalanse!D10","v":0},{"$f":"C31+InngåendeBalanse!D33+EndringBalanse!E10","v":0},{"$f":"D31+InngåendeBalanse!E33+EndringBalanse!F10","v":0},{"$f":"E31+InngåendeBalanse!F33+EndringBalanse!G10","v":0},{"$f":"F31+InngåendeBalanse!G33+EndringBalanse!H10","v":0},{"$f":"G31+InngåendeBalanse!H33+EndringBalanse!I10","v":0},{"$f":"H31+InngåendeBalanse!I33+EndringBalanse!J10","v":0},{"$f":"I31+InngåendeBalanse!J33+EndringBalanse!K10","v":0},{"$f":"J31+InngåendeBalanse!K33+EndringBalanse!L10","v":0},{"$f":"K31+InngåendeBalanse!L33+EndringBalanse!M10","v":0},{"$f":"L31+InngåendeBalanse!M33+EndringBalanse!N10","v":0}]
[{"$f":"VLOOKUP(Tekst!H33,Tekst!A33:C97,Hjelpeark!$B$3)","v":"Investeringer i aksjer og andeler"},{"$f":"InngåendeBalanse!B34+EndringBalanse!C11","v":0},{"$f":"B32+InngåendeBalanse!C34+EndringBalanse!D11","v":0},{"$f":"C32+InngåendeBalanse!D34+EndringBalanse!E11","v":0},{"$f":"D32+InngåendeBalanse!E34+EndringBalanse!F11","v":0},{"$f":"E32+InngåendeBalanse!F34+EndringBalanse!G11","v":0},{"$f":"F32+InngåendeBalanse!G34+EndringBalanse!H11","v":0},{"$f":"G32+InngåendeBalanse!H34+EndringBalanse!I11","v":0},{"$f":"H32+InngåendeBalanse!I34+EndringBalanse!J11","v":0},{"$f":"I32+InngåendeBalanse!J34+EndringBalanse!K11","v":0},{"$f":"J32+InngåendeBalanse!K34+EndringBalanse!L11","v":0},{"$f":"K32+InngåendeBalanse!L34+EndringBalanse!M11","v":0},{"$f":"L32+InngåendeBalanse!M34+EndringBalanse!N11","v":0}]
[{"$f":"VLOOKUP(Tekst!H34,Tekst!A34:C98,Hjelpeark!$B$3)","v":"Obligasjoner og andre fordringer"},{"$f":"InngåendeBalanse!B35+EndringBalanse!C12","v":0},{"$f":"B33+InngåendeBalanse!C35+EndringBalanse!D12","v":0},{"$f":"C33+InngåendeBalanse!D35+EndringBalanse!E12","v":0},{"$f":"D33+InngåendeBalanse!E35+EndringBalanse!F12","v":0},{"$f":"E33+InngåendeBalanse!F35+EndringBalanse!G12","v":0},{"$f":"F33+InngåendeBalanse!G35+EndringBalanse!H12","v":0},{"$f":"G33+InngåendeBalanse!H35+EndringBalanse!I12","v":0},{"$f":"H33+InngåendeBalanse!I35+EndringBalanse!J12","v":0},{"$f":"I33+InngåendeBalanse!J35+EndringBalanse!K12","v":0},{"$f":"J33+InngåendeBalanse!K35+EndringBalanse!L12","v":0},{"$f":"K33+InngåendeBalanse!L35+EndringBalanse!M12","v":0},{"$f":"L33+InngåendeBalanse!M35+EndringBalanse!N12","v":0}]
[{"$f":"VLOOKUP(Tekst!H35,Tekst!A35:C99,Hjelpeark!$B$3)","v":"Fordringer på eiere, styremedlemmer mv."},{"$f":"InngåendeBalanse!B36+EndringBalanse!C13","v":0},{"$f":"B34+InngåendeBalanse!C36+EndringBalanse!D13","v":0},{"$f":"C34+InngåendeBalanse!D36+EndringBalanse!E13","v":0},{"$f":"D34+InngåendeBalanse!E36+EndringBalanse!F13","v":0},{"$f":"E34+InngåendeBalanse!F36+EndringBalanse!G13","v":0},{"$f":"F34+InngåendeBalanse!G36+EndringBalanse!H13","v":0},{"$f":"G34+InngåendeBalanse!H36+EndringBalanse!I13","v":0},{"$f":"H34+InngåendeBalanse!I36+EndringBalanse!J13","v":0},{"$f":"I34+InngåendeBalanse!J36+EndringBalanse!K13","v":0},{"$f":"J34+InngåendeBalanse!K36+EndringBalanse!L13","v":0},{"$f":"K34+InngåendeBalanse!L36+EndringBalanse!M13","v":0},{"$f":"L34+InngåendeBalanse!M36+EndringBalanse!N13","v":0}]
[{"$f":"VLOOKUP(Tekst!H36,Tekst!A36:C100,Hjelpeark!$B$3)","v":"Fordringer på ansatte"},{"$f":"InngåendeBalanse!B37+EndringBalanse!C14","v":0},{"$f":"B35+InngåendeBalanse!C37+EndringBalanse!D14","v":0},{"$f":"C35+InngåendeBalanse!D37+EndringBalanse!E14","v":0},{"$f":"D35+InngåendeBalanse!E37+EndringBalanse!F14","v":0},{"$f":"E35+InngåendeBalanse!F37+EndringBalanse!G14","v":0},{"$f":"F35+InngåendeBalanse!G37+EndringBalanse!H14","v":0},{"$f":"G35+InngåendeBalanse!H37+EndringBalanse!I14","v":0},{"$f":"H35+InngåendeBalanse!I37+EndringBalanse!J14","v":0},{"$f":"I35+InngåendeBalanse!J37+EndringBalanse!K14","v":0},{"$f":"J35+InngåendeBalanse!K37+EndringBalanse!L14","v":0},{"$f":"K35+InngåendeBalanse!L37+EndringBalanse!M14","v":0},{"$f":"L35+InngåendeBalanse!M37+EndringBalanse!N14","v":0}]
[{"$f":"VLOOKUP(Tekst!H37,Tekst!A37:C101,Hjelpeark!$B$3)","v":"Div. finansielle anleggsmidler"},{"$f":"InngåendeBalanse!B38+EndringBalanse!C15","v":0},{"$f":"B36+InngåendeBalanse!C38+EndringBalanse!D15","v":0},{"$f":"C36+InngåendeBalanse!D38+EndringBalanse!E15","v":0},{"$f":"D36+InngåendeBalanse!E38+EndringBalanse!F15","v":0},{"$f":"E36+InngåendeBalanse!F38+EndringBalanse!G15","v":0},{"$f":"F36+InngåendeBalanse!G38+EndringBalanse!H15","v":0},{"$f":"G36+InngåendeBalanse!H38+EndringBalanse!I15","v":0},{"$f":"H36+InngåendeBalanse!I38+EndringBalanse!J15","v":0},{"$f":"I36+InngåendeBalanse!J38+EndringBalanse!K15","v":0},{"$f":"J36+InngåendeBalanse!K38+EndringBalanse!L15","v":0},{"$f":"K36+InngåendeBalanse!L38+EndringBalanse!M15","v":0},{"$f":"L36+InngåendeBalanse!M38+EndringBalanse!N15","v":0}]
[{"$f":"VLOOKUP(Tekst!H38,Tekst!A38:C102,Hjelpeark!$B$3)","v":"Varelager"},{"$f":"InngåendeBalanse!B39+Resultat!D72+Resultat!D73","v":0},{"$f":"B37+InngåendeBalanse!C39+Resultat!E72+Resultat!E73","v":0},{"$f":"C37+InngåendeBalanse!D39+Resultat!F72+Resultat!F73","v":0},{"$f":"D37+InngåendeBalanse!E39+Resultat!G72+Resultat!G73","v":0},{"$f":"E37+InngåendeBalanse!F39+Resultat!H72+Resultat!H73","v":0},{"$f":"F37+InngåendeBalanse!G39+Resultat!I72+Resultat!I73","v":0},{"$f":"G37+InngåendeBalanse!H39+Resultat!J72+Resultat!J73","v":0},{"$f":"H37+InngåendeBalanse!I39+Resultat!K72+Resultat!K73","v":0},{"$f":"I37+InngåendeBalanse!J39+Resultat!L72+Resultat!L73","v":0},{"$f":"J37+InngåendeBalanse!K39+Resultat!M72+Resultat!M73","v":0},{"$f":"K37+InngåendeBalanse!L39+Resultat!N72+Resultat!N73","v":0},{"$f":"L37+InngåendeBalanse!M39+Resultat!O72+Resultat!O73","v":0}]
[{"$f":"VLOOKUP(Tekst!H39,Tekst!A39:C103,Hjelpeark!$B$3)","v":"Varer under tilvirkning"},{"$f":"InngåendeBalanse!B40+EndringBalanse!C17","v":0},{"$f":"B38+InngåendeBalanse!C40+EndringBalanse!D17","v":0},{"$f":"C38+InngåendeBalanse!D40+EndringBalanse!E17","v":0},{"$f":"D38+InngåendeBalanse!E40+EndringBalanse!F17","v":0},{"$f":"E38+InngåendeBalanse!F40+EndringBalanse!G17","v":0},{"$f":"F38+InngåendeBalanse!G40+EndringBalanse!H17","v":0},{"$f":"G38+InngåendeBalanse!H40+EndringBalanse!I17","v":0},{"$f":"H38+InngåendeBalanse!I40+EndringBalanse!J17","v":0},{"$f":"I38+InngåendeBalanse!J40+EndringBalanse!K17","v":0},{"$f":"J38+InngåendeBalanse!K40+EndringBalanse!L17","v":0},{"$f":"K38+InngåendeBalanse!L40+EndringBalanse!M17","v":0},{"$f":"L38+InngåendeBalanse!M40+EndringBalanse!N17","v":0}]
[{"$f":"VLOOKUP(Tekst!H40,Tekst!A40:C104,Hjelpeark!$B$3)","v":"Ferdige egentilvirkede varer"},{"$f":"InngåendeBalanse!B41+EndringBalanse!C18","v":0},{"$f":"B39+InngåendeBalanse!C41+EndringBalanse!D18","v":0},{"$f":"C39+InngåendeBalanse!D41+EndringBalanse!E18","v":0},{"$f":"D39+InngåendeBalanse!E41+EndringBalanse!F18","v":0},{"$f":"E39+InngåendeBalanse!F41+EndringBalanse!G18","v":0},{"$f":"F39+InngåendeBalanse!G41+EndringBalanse!H18","v":0},{"$f":"G39+InngåendeBalanse!H41+EndringBalanse!I18","v":0},{"$f":"H39+InngåendeBalanse!I41+EndringBalanse!J18","v":0},{"$f":"I39+InngåendeBalanse!J41+EndringBalanse!K18","v":0},{"$f":"J39+InngåendeBalanse!K41+EndringBalanse!L18","v":0},{"$f":"K39+InngåendeBalanse!L41+EndringBalanse!M18","v":0},{"$f":"L39+InngåendeBalanse!M41+EndringBalanse!N18","v":0}]
[{"$f":"VLOOKUP(Tekst!H41,Tekst!A41:C105,Hjelpeark!$B$3)","v":"Innkjøpte varer for videresalg"},{"$f":"InngåendeBalanse!B42+EndringBalanse!C19","v":0},{"$f":"B40+InngåendeBalanse!C42+EndringBalanse!D19","v":0},{"$f":"C40+InngåendeBalanse!D42+EndringBalanse!E19","v":0},{"$f":"D40+InngåendeBalanse!E42+EndringBalanse!F19","v":0},{"$f":"E40+InngåendeBalanse!F42+EndringBalanse!G19","v":0},{"$f":"F40+InngåendeBalanse!G42+EndringBalanse!H19","v":0},{"$f":"G40+InngåendeBalanse!H42+EndringBalanse!I19","v":0},{"$f":"H40+InngåendeBalanse!I42+EndringBalanse!J19","v":0},{"$f":"I40+InngåendeBalanse!J42+EndringBalanse!K19","v":0},{"$f":"J40+InngåendeBalanse!K42+EndringBalanse!L19","v":0},{"$f":"K40+InngåendeBalanse!L42+EndringBalanse!M19","v":0},{"$f":"L40+InngåendeBalanse!M42+EndringBalanse!N19","v":0}]
[{"$f":"VLOOKUP(Tekst!H42,Tekst!A42:C105,Hjelpeark!$B$3)","v":"Forskuddsbetaling til leverandører (varekontrakter)"},{"$f":"InngåendeBalanse!B43+EndringBalanse!C20","v":0},{"$f":"B41+InngåendeBalanse!C43+EndringBalanse!D20","v":0},{"$f":"C41+InngåendeBalanse!D43+EndringBalanse!E20","v":0},{"$f":"D41+InngåendeBalanse!E43+EndringBalanse!F20","v":0},{"$f":"E41+InngåendeBalanse!F43+EndringBalanse!G20","v":0},{"$f":"F41+InngåendeBalanse!G43+EndringBalanse!H20","v":0},{"$f":"G41+InngåendeBalanse!H43+EndringBalanse!I20","v":0},{"$f":"H41+InngåendeBalanse!I43+EndringBalanse!J20","v":0},{"$f":"I41+InngåendeBalanse!J43+EndringBalanse!K20","v":0},{"$f":"J41+InngåendeBalanse!K43+EndringBalanse!L20","v":0},{"$f":"K41+InngåendeBalanse!L43+EndringBalanse!M20","v":0},{"$f":"L41+InngåendeBalanse!M43+EndringBalanse!N20","v":0}]
[{"$f":"VLOOKUP(Tekst!H43,Tekst!A43:C105,Hjelpeark!$B$3)","v":"Kundefordringer"},{"$f":"Beregninger!B5","v":0},{"$f":"Beregninger!C5","v":0},{"$f":"Beregninger!D5","v":0},{"$f":"Beregninger!E5","v":0},{"$f":"Beregninger!F5","v":0},{"$f":"Beregninger!G5","v":0},{"$f":"Beregninger!H5","v":0},{"$f":"Beregninger!I5","v":0},{"$f":"Beregninger!J5","v":0},{"$f":"Beregninger!K5","v":0},{"$f":"Beregninger!L5","v":0},{"$f":"Beregninger!M5","v":0}]
[{"$f":"VLOOKUP(Tekst!H44,Tekst!A44:C105,Hjelpeark!$B$3)","v":"Opptjente ikke fakturerte driftsinntekter"},{"$f":"InngåendeBalanse!B45+EndringBalanse!C22","v":0},{"$f":"B43+InngåendeBalanse!C45+EndringBalanse!D22","v":0},{"$f":"C43+InngåendeBalanse!D45+EndringBalanse!E22","v":0},{"$f":"D43+InngåendeBalanse!E45+EndringBalanse!F22","v":0},{"$f":"E43+InngåendeBalanse!F45+EndringBalanse!G22","v":0},{"$f":"F43+InngåendeBalanse!G45+EndringBalanse!H22","v":0},{"$f":"G43+InngåendeBalanse!H45+EndringBalanse!I22","v":0},{"$f":"H43+InngåendeBalanse!I45+EndringBalanse!J22","v":0},{"$f":"I43+InngåendeBalanse!J45+EndringBalanse!K22","v":0},{"$f":"J43+InngåendeBalanse!K45+EndringBalanse!L22","v":0},{"$f":"K43+InngåendeBalanse!L45+EndringBalanse!M22","v":0},{"$f":"L43+InngåendeBalanse!M45+EndringBalanse!N22","v":0}]
[{"$f":"VLOOKUP(Tekst!H45,Tekst!A45:C105,Hjelpeark!$B$3)","v":"Kundefordringer på selskap i samme konsern"},{"$f":"InngåendeBalanse!B46+EndringBalanse!C23","v":0},{"$f":"B44+InngåendeBalanse!C46+EndringBalanse!D23","v":0},{"$f":"C44+InngåendeBalanse!D46+EndringBalanse!E23","v":0},{"$f":"D44+InngåendeBalanse!E46+EndringBalanse!F23","v":0},{"$f":"E44+InngåendeBalanse!F46+EndringBalanse!G23","v":0},{"$f":"F44+InngåendeBalanse!G46+EndringBalanse!H23","v":0},{"$f":"G44+InngåendeBalanse!H46+EndringBalanse!I23","v":0},{"$f":"H44+InngåendeBalanse!I46+EndringBalanse!J23","v":0},{"$f":"I44+InngåendeBalanse!J46+EndringBalanse!K23","v":0},{"$f":"J44+InngåendeBalanse!K46+EndringBalanse!L23","v":0},{"$f":"K44+InngåendeBalanse!L46+EndringBalanse!M23","v":0},{"$f":"L44+InngåendeBalanse!M46+EndringBalanse!N23","v":0}]
[{"$f":"VLOOKUP(Tekst!H46,Tekst!A46:C106,Hjelpeark!$B$3)","v":"Andre fordringer på selskap i samme konsern"},{"$f":"InngåendeBalanse!B47+EndringBalanse!C24","v":0},{"$f":"B45+InngåendeBalanse!C47+EndringBalanse!D24","v":0},{"$f":"C45+InngåendeBalanse!D47+EndringBalanse!E24","v":0},{"$f":"D45+InngåendeBalanse!E47+EndringBalanse!F24","v":0},{"$f":"E45+InngåendeBalanse!F47+EndringBalanse!G24","v":0},{"$f":"F45+InngåendeBalanse!G47+EndringBalanse!H24","v":0},{"$f":"G45+InngåendeBalanse!H47+EndringBalanse!I24","v":0},{"$f":"H45+InngåendeBalanse!I47+EndringBalanse!J24","v":0},{"$f":"I45+InngåendeBalanse!J47+EndringBalanse!K24","v":0},{"$f":"J45+InngåendeBalanse!K47+EndringBalanse!L24","v":0},{"$f":"K45+InngåendeBalanse!L47+EndringBalanse!M24","v":0},{"$f":"L45+InngåendeBalanse!M47+EndringBalanse!N24","v":0}]
[{"$f":"VLOOKUP(Tekst!H47,Tekst!A47:C107,Hjelpeark!$B$3)","v":"Avsetning på tap i fordringer"},{"$f":"InngåendeBalanse!B48+EndringBalanse!C25","v":0},{"$f":"B46+InngåendeBalanse!C48+EndringBalanse!D25","v":0},{"$f":"C46+InngåendeBalanse!D48+EndringBalanse!E25","v":0},{"$f":"D46+InngåendeBalanse!E48+EndringBalanse!F25","v":0},{"$f":"E46+InngåendeBalanse!F48+EndringBalanse!G25","v":0},{"$f":"F46+InngåendeBalanse!G48+EndringBalanse!H25","v":0},{"$f":"G46+InngåendeBalanse!H48+EndringBalanse!I25","v":0},{"$f":"H46+InngåendeBalanse!I48+EndringBalanse!J25","v":0},{"$f":"I46+InngåendeBalanse!J48+EndringBalanse!K25","v":0},{"$f":"J46+InngåendeBalanse!K48+EndringBalanse!L25","v":0},{"$f":"K46+InngåendeBalanse!L48+EndringBalanse!M25","v":0},{"$f":"L46+InngåendeBalanse!M48+EndringBalanse!N25","v":0}]
[{"$f":"VLOOKUP(Tekst!H48,Tekst!A48:C112,Hjelpeark!$B$3)","v":"Oppgjørskonto merverdiavgift (til gode)"},{"$f":"InngåendeBalanse!B49+EndringBalanse!C26","v":0},{"$f":"B47+InngåendeBalanse!C49+EndringBalanse!D26","v":0},{"$f":"C47+InngåendeBalanse!D49+EndringBalanse!E26","v":0},{"$f":"D47+InngåendeBalanse!E49+EndringBalanse!F26","v":0},{"$f":"E47+InngåendeBalanse!F49+EndringBalanse!G26","v":0},{"$f":"F47+InngåendeBalanse!G49+EndringBalanse!H26","v":0},{"$f":"G47+InngåendeBalanse!H49+EndringBalanse!I26","v":0},{"$f":"H47+InngåendeBalanse!I49+EndringBalanse!J26","v":0},{"$f":"I47+InngåendeBalanse!J49+EndringBalanse!K26","v":0},{"$f":"J47+InngåendeBalanse!K49+EndringBalanse!L26","v":0},{"$f":"K47+InngåendeBalanse!L49+EndringBalanse!M26","v":0},{"$f":"L47+InngåendeBalanse!M49+EndringBalanse!N26","v":0}]
[{"$f":"VLOOKUP(Tekst!H49,Tekst!A49:C113,Hjelpeark!$B$3)","v":"Div. off. tilgode og tilskudd"},{"$f":"InngåendeBalanse!B50+EndringBalanse!C27","v":0},{"$f":"B48+InngåendeBalanse!C50+EndringBalanse!D27","v":0},{"$f":"C48+InngåendeBalanse!D50+EndringBalanse!E27","v":0},{"$f":"D48+InngåendeBalanse!E50+EndringBalanse!F27","v":0},{"$f":"E48+InngåendeBalanse!F50+EndringBalanse!G27","v":0},{"$f":"F48+InngåendeBalanse!G50+EndringBalanse!H27","v":0},{"$f":"G48+InngåendeBalanse!H50+EndringBalanse!I27","v":0},{"$f":"H48+InngåendeBalanse!I50+EndringBalanse!J27","v":0},{"$f":"I48+InngåendeBalanse!J50+EndringBalanse!K27","v":0},{"$f":"J48+InngåendeBalanse!K50+EndringBalanse!L27","v":0},{"$f":"K48+InngåendeBalanse!L50+EndringBalanse!M27","v":0},{"$f":"L48+InngåendeBalanse!M50+EndringBalanse!N27","v":0}]
[{"$f":"VLOOKUP(Tekst!H50,Tekst!A50:C114,Hjelpeark!$B$3)","v":"Forskuddsbetalte leier"},{"$f":"InngåendeBalanse!B51+EndringBalanse!C28","v":0},{"$f":"B49+InngåendeBalanse!C51+EndringBalanse!D28","v":0},{"$f":"C49+InngåendeBalanse!D51+EndringBalanse!E28","v":0},{"$f":"D49+InngåendeBalanse!E51+EndringBalanse!F28","v":0},{"$f":"E49+InngåendeBalanse!F51+EndringBalanse!G28","v":0},{"$f":"F49+InngåendeBalanse!G51+EndringBalanse!H28","v":0},{"$f":"G49+InngåendeBalanse!H51+EndringBalanse!I28","v":0},{"$f":"H49+InngåendeBalanse!I51+EndringBalanse!J28","v":0},{"$f":"I49+InngåendeBalanse!J51+EndringBalanse!K28","v":0},{"$f":"J49+InngåendeBalanse!K51+EndringBalanse!L28","v":0},{"$f":"K49+InngåendeBalanse!L51+EndringBalanse!M28","v":0},{"$f":"L49+InngåendeBalanse!M51+EndringBalanse!N28","v":0}]
[{"$f":"VLOOKUP(Tekst!H51,Tekst!A51:C115,Hjelpeark!$B$3)","v":"Forskuddsbetalte renter"},{"$f":"InngåendeBalanse!B52+EndringBalanse!C29","v":0},{"$f":"B50+InngåendeBalanse!C52+EndringBalanse!D29","v":0},{"$f":"C50+InngåendeBalanse!D52+EndringBalanse!E29","v":0},{"$f":"D50+InngåendeBalanse!E52+EndringBalanse!F29","v":0},{"$f":"E50+InngåendeBalanse!F52+EndringBalanse!G29","v":0},{"$f":"F50+InngåendeBalanse!G52+EndringBalanse!H29","v":0},{"$f":"G50+InngåendeBalanse!H52+EndringBalanse!I29","v":0},{"$f":"H50+InngåendeBalanse!I52+EndringBalanse!J29","v":0},{"$f":"I50+InngåendeBalanse!J52+EndringBalanse!K29","v":0},{"$f":"J50+InngåendeBalanse!K52+EndringBalanse!L29","v":0},{"$f":"K50+InngåendeBalanse!L52+EndringBalanse!M29","v":0},{"$f":"L50+InngåendeBalanse!M52+EndringBalanse!N29","v":0}]
[{"$f":"VLOOKUP(Tekst!H52,Tekst!A52:C116,Hjelpeark!$B$3)","v":"Påløpte leier"},{"$f":"InngåendeBalanse!B53+EndringBalanse!C30","v":0},{"$f":"B51+InngåendeBalanse!C53+EndringBalanse!D30","v":0},{"$f":"C51+InngåendeBalanse!D53+EndringBalanse!E30","v":0},{"$f":"D51+InngåendeBalanse!E53+EndringBalanse!F30","v":0},{"$f":"E51+InngåendeBalanse!F53+EndringBalanse!G30","v":0},{"$f":"F51+InngåendeBalanse!G53+EndringBalanse!H30","v":0},{"$f":"G51+InngåendeBalanse!H53+EndringBalanse!I30","v":0},{"$f":"H51+InngåendeBalanse!I53+EndringBalanse!J30","v":0},{"$f":"I51+InngåendeBalanse!J53+EndringBalanse!K30","v":0},{"$f":"J51+InngåendeBalanse!K53+EndringBalanse!L30","v":0},{"$f":"K51+InngåendeBalanse!L53+EndringBalanse!M30","v":0},{"$f":"L51+InngåendeBalanse!M53+EndringBalanse!N30","v":0}]
[{"$f":"VLOOKUP(Tekst!H53,Tekst!A53:C117,Hjelpeark!$B$3)","v":"Påløpte renter"},{"$f":"InngåendeBalanse!B54+EndringBalanse!C31","v":0},{"$f":"B52+InngåendeBalanse!C54+EndringBalanse!D31","v":0},{"$f":"C52+InngåendeBalanse!D54+EndringBalanse!E31","v":0},{"$f":"D52+InngåendeBalanse!E54+EndringBalanse!F31","v":0},{"$f":"E52+InngåendeBalanse!F54+EndringBalanse!G31","v":0},{"$f":"F52+InngåendeBalanse!G54+EndringBalanse!H31","v":0},{"$f":"G52+InngåendeBalanse!H54+EndringBalanse!I31","v":0},{"$f":"H52+InngåendeBalanse!I54+EndringBalanse!J31","v":0},{"$f":"I52+InngåendeBalanse!J54+EndringBalanse!K31","v":0},{"$f":"J52+InngåendeBalanse!K54+EndringBalanse!L31","v":0},{"$f":"K52+InngåendeBalanse!L54+EndringBalanse!M31","v":0},{"$f":"L52+InngåendeBalanse!M54+EndringBalanse!N31","v":0}]
[{"$f":"VLOOKUP(Tekst!H54,Tekst!A54:C118,Hjelpeark!$B$3)","v":"Andre fordringer"},{"$f":"InngåendeBalanse!B55+EndringBalanse!C32","v":0},{"$f":"B53+InngåendeBalanse!C55+EndringBalanse!D32","v":0},{"$f":"C53+InngåendeBalanse!D55+EndringBalanse!E32","v":0},{"$f":"D53+InngåendeBalanse!E55+EndringBalanse!F32","v":0},{"$f":"E53+InngåendeBalanse!F55+EndringBalanse!G32","v":0},{"$f":"F53+InngåendeBalanse!G55+EndringBalanse!H32","v":0},{"$f":"G53+InngåendeBalanse!H55+EndringBalanse!I32","v":0},{"$f":"H53+InngåendeBalanse!I55+EndringBalanse!J32","v":0},{"$f":"I53+InngåendeBalanse!J55+EndringBalanse!K32","v":0},{"$f":"J53+InngåendeBalanse!K55+EndringBalanse!L32","v":0},{"$f":"K53+InngåendeBalanse!L55+EndringBalanse!M32","v":0},{"$f":"L53+InngåendeBalanse!M55+EndringBalanse!N32","v":0}]
[{"$f":"VLOOKUP(Tekst!H55,Tekst!A55:C119,Hjelpeark!$B$3)","v":"Aksjer og andeler i foretak i samme konsern"},{"$f":"InngåendeBalanse!B56+EndringBalanse!C33","v":0},{"$f":"B54+InngåendeBalanse!C56+EndringBalanse!D33","v":0},{"$f":"C54+InngåendeBalanse!D56+EndringBalanse!E33","v":0},{"$f":"D54+InngåendeBalanse!E56+EndringBalanse!F33","v":0},{"$f":"E54+InngåendeBalanse!F56+EndringBalanse!G33","v":0},{"$f":"F54+InngåendeBalanse!G56+EndringBalanse!H33","v":0},{"$f":"G54+InngåendeBalanse!H56+EndringBalanse!I33","v":0},{"$f":"H54+InngåendeBalanse!I56+EndringBalanse!J33","v":0},{"$f":"I54+InngåendeBalanse!J56+EndringBalanse!K33","v":0},{"$f":"J54+InngåendeBalanse!K56+EndringBalanse!L33","v":0},{"$f":"K54+InngåendeBalanse!L56+EndringBalanse!M33","v":0},{"$f":"L54+InngåendeBalanse!M56+EndringBalanse!N33","v":0}]
[{"$f":"VLOOKUP(Tekst!H56,Tekst!A56:C119,Hjelpeark!$B$3)","v":"Markedsbaserte aksjer"},{"$f":"InngåendeBalanse!B57+EndringBalanse!C34","v":0},{"$f":"B55+InngåendeBalanse!C57+EndringBalanse!D34","v":0},{"$f":"C55+InngåendeBalanse!D57+EndringBalanse!E34","v":0},{"$f":"D55+InngåendeBalanse!E57+EndringBalanse!F34","v":0},{"$f":"E55+InngåendeBalanse!F57+EndringBalanse!G34","v":0},{"$f":"F55+InngåendeBalanse!G57+EndringBalanse!H34","v":0},{"$f":"G55+InngåendeBalanse!H57+EndringBalanse!I34","v":0},{"$f":"H55+InngåendeBalanse!I57+EndringBalanse!J34","v":0},{"$f":"I55+InngåendeBalanse!J57+EndringBalanse!K34","v":0},{"$f":"J55+InngåendeBalanse!K57+EndringBalanse!L34","v":0},{"$f":"K55+InngåendeBalanse!L57+EndringBalanse!M34","v":0},{"$f":"L55+InngåendeBalanse!M57+EndringBalanse!N34","v":0}]
[{"$f":"VLOOKUP(Tekst!H57,Tekst!A57:C119,Hjelpeark!$B$3)","v":"Andre aksjer"},{"$f":"InngåendeBalanse!B58+EndringBalanse!C35","v":0},{"$f":"B56+InngåendeBalanse!C58+EndringBalanse!D35","v":0},{"$f":"C56+InngåendeBalanse!D58+EndringBalanse!E35","v":0},{"$f":"D56+InngåendeBalanse!E58+EndringBalanse!F35","v":0},{"$f":"E56+InngåendeBalanse!F58+EndringBalanse!G35","v":0},{"$f":"F56+InngåendeBalanse!G58+EndringBalanse!H35","v":0},{"$f":"G56+InngåendeBalanse!H58+EndringBalanse!I35","v":0},{"$f":"H56+InngåendeBalanse!I58+EndringBalanse!J35","v":0},{"$f":"I56+InngåendeBalanse!J58+EndringBalanse!K35","v":0},{"$f":"J56+InngåendeBalanse!K58+EndringBalanse!L35","v":0},{"$f":"K56+InngåendeBalanse!L58+EndringBalanse!M35","v":0},{"$f":"L56+InngåendeBalanse!M58+EndringBalanse!N35","v":0}]
[{"$f":"VLOOKUP(Tekst!H58,Tekst!A58:C119,Hjelpeark!$B$3)","v":"Markedsbaserte obligasjoner"},{"$f":"InngåendeBalanse!B59+EndringBalanse!C36","v":0},{"$f":"B57+InngåendeBalanse!C59+EndringBalanse!D36","v":0},{"$f":"C57+InngåendeBalanse!D59+EndringBalanse!E36","v":0},{"$f":"D57+InngåendeBalanse!E59+EndringBalanse!F36","v":0},{"$f":"E57+InngåendeBalanse!F59+EndringBalanse!G36","v":0},{"$f":"F57+InngåendeBalanse!G59+EndringBalanse!H36","v":0},{"$f":"G57+InngåendeBalanse!H59+EndringBalanse!I36","v":0},{"$f":"H57+InngåendeBalanse!I59+EndringBalanse!J36","v":0},{"$f":"I57+InngåendeBalanse!J59+EndringBalanse!K36","v":0},{"$f":"J57+InngåendeBalanse!K59+EndringBalanse!L36","v":0},{"$f":"K57+InngåendeBalanse!L59+EndringBalanse!M36","v":0},{"$f":"L57+InngåendeBalanse!M59+EndringBalanse!N36","v":0}]
[{"$f":"VLOOKUP(Tekst!H59,Tekst!A59:C119,Hjelpeark!$B$3)","v":"Andre obligasjoner"},{"$f":"InngåendeBalanse!B60+EndringBalanse!C37","v":0},{"$f":"B58+InngåendeBalanse!C60+EndringBalanse!D37","v":0},{"$f":"C58+InngåendeBalanse!D60+EndringBalanse!E37","v":0},{"$f":"D58+InngåendeBalanse!E60+EndringBalanse!F37","v":0},{"$f":"E58+InngåendeBalanse!F60+EndringBalanse!G37","v":0},{"$f":"F58+InngåendeBalanse!G60+EndringBalanse!H37","v":0},{"$f":"G58+InngåendeBalanse!H60+EndringBalanse!I37","v":0},{"$f":"H58+InngåendeBalanse!I60+EndringBalanse!J37","v":0},{"$f":"I58+InngåendeBalanse!J60+EndringBalanse!K37","v":0},{"$f":"J58+InngåendeBalanse!K60+EndringBalanse!L37","v":0},{"$f":"K58+InngåendeBalanse!L60+EndringBalanse!M37","v":0},{"$f":"L58+InngåendeBalanse!M60+EndringBalanse!N37","v":0}]
[{"$f":"VLOOKUP(Tekst!H60,Tekst!A60:C119,Hjelpeark!$B$3)","v":"Markedsbaserte sertifikater"},{"$f":"InngåendeBalanse!B61+EndringBalanse!C38","v":0},{"$f":"B59+InngåendeBalanse!C61+EndringBalanse!D38","v":0},{"$f":"C59+InngåendeBalanse!D61+EndringBalanse!E38","v":0},{"$f":"D59+InngåendeBalanse!E61+EndringBalanse!F38","v":0},{"$f":"E59+InngåendeBalanse!F61+EndringBalanse!G38","v":0},{"$f":"F59+InngåendeBalanse!G61+EndringBalanse!H38","v":0},{"$f":"G59+InngåendeBalanse!H61+EndringBalanse!I38","v":0},{"$f":"H59+InngåendeBalanse!I61+EndringBalanse!J38","v":0},{"$f":"I59+InngåendeBalanse!J61+EndringBalanse!K38","v":0},{"$f":"J59+InngåendeBalanse!K61+EndringBalanse!L38","v":0},{"$f":"K59+InngåendeBalanse!L61+EndringBalanse!M38","v":0},{"$f":"L59+InngåendeBalanse!M61+EndringBalanse!N38","v":0}]
[{"$f":"VLOOKUP(Tekst!H61,Tekst!A61:C119,Hjelpeark!$B$3)","v":"Andre sertifikater"},{"$f":"InngåendeBalanse!B62+EndringBalanse!C39","v":0},{"$f":"B60+InngåendeBalanse!C62+EndringBalanse!D39","v":0},{"$f":"C60+InngåendeBalanse!D62+EndringBalanse!E39","v":0},{"$f":"D60+InngåendeBalanse!E62+EndringBalanse!F39","v":0},{"$f":"E60+InngåendeBalanse!F62+EndringBalanse!G39","v":0},{"$f":"F60+InngåendeBalanse!G62+EndringBalanse!H39","v":0},{"$f":"G60+InngåendeBalanse!H62+EndringBalanse!I39","v":0},{"$f":"H60+InngåendeBalanse!I62+EndringBalanse!J39","v":0},{"$f":"I60+InngåendeBalanse!J62+EndringBalanse!K39","v":0},{"$f":"J60+InngåendeBalanse!K62+EndringBalanse!L39","v":0},{"$f":"K60+InngåendeBalanse!L62+EndringBalanse!M39","v":0},{"$f":"L60+InngåendeBalanse!M62+EndringBalanse!N39","v":0}]
[{"$f":"VLOOKUP(Tekst!H62,Tekst!A62:C119,Hjelpeark!$B$3)","v":"Andre markedsbaserte finansielle instrumenter"},{"$f":"InngåendeBalanse!B63+EndringBalanse!C40","v":0},{"$f":"B61+InngåendeBalanse!C63+EndringBalanse!D40","v":0},{"$f":"C61+InngåendeBalanse!D63+EndringBalanse!E40","v":0},{"$f":"D61+InngåendeBalanse!E63+EndringBalanse!F40","v":0},{"$f":"E61+InngåendeBalanse!F63+EndringBalanse!G40","v":0},{"$f":"F61+InngåendeBalanse!G63+EndringBalanse!H40","v":0},{"$f":"G61+InngåendeBalanse!H63+EndringBalanse!I40","v":0},{"$f":"H61+InngåendeBalanse!I63+EndringBalanse!J40","v":0},{"$f":"I61+InngåendeBalanse!J63+EndringBalanse!K40","v":0},{"$f":"J61+InngåendeBalanse!K63+EndringBalanse!L40","v":0},{"$f":"K61+InngåendeBalanse!L63+EndringBalanse!M40","v":0},{"$f":"L61+InngåendeBalanse!M63+EndringBalanse!N40","v":0}]
[{"$f":"VLOOKUP(Tekst!H63,Tekst!A63:C119,Hjelpeark!$B$3)","v":"Andre kortsiktige finansinvesteringer"},{"$f":"InngåendeBalanse!B64+EndringBalanse!C41","v":0},{"$f":"B62+InngåendeBalanse!C64+EndringBalanse!D41","v":0},{"$f":"C62+InngåendeBalanse!D64+EndringBalanse!E41","v":0},{"$f":"D62+InngåendeBalanse!E64+EndringBalanse!F41","v":0},{"$f":"E62+InngåendeBalanse!F64+EndringBalanse!G41","v":0},{"$f":"F62+InngåendeBalanse!G64+EndringBalanse!H41","v":0},{"$f":"G62+InngåendeBalanse!H64+EndringBalanse!I41","v":0},{"$f":"H62+InngåendeBalanse!I64+EndringBalanse!J41","v":0},{"$f":"I62+InngåendeBalanse!J64+EndringBalanse!K41","v":0},{"$f":"J62+InngåendeBalanse!K64+EndringBalanse!L41","v":0},{"$f":"K62+InngåendeBalanse!L64+EndringBalanse!M41","v":0},{"$f":"L62+InngåendeBalanse!M64+EndringBalanse!N41","v":0}]
[{"$f":"VLOOKUP(Tekst!H64,Tekst!A64:C119,Hjelpeark!$B$3)","v":"Kontanter"},{"$f":"InngåendeBalanse!B65+EndringBalanse!C42","v":0},{"$f":"B63+InngåendeBalanse!C65+EndringBalanse!D42","v":0},{"$f":"C63+InngåendeBalanse!D65+EndringBalanse!E42","v":0},{"$f":"D63+InngåendeBalanse!E65+EndringBalanse!F42","v":0},{"$f":"E63+InngåendeBalanse!F65+EndringBalanse!G42","v":0},{"$f":"F63+InngåendeBalanse!G65+EndringBalanse!H42","v":0},{"$f":"G63+InngåendeBalanse!H65+EndringBalanse!I42","v":0},{"$f":"H63+InngåendeBalanse!I65+EndringBalanse!J42","v":0},{"$f":"I63+InngåendeBalanse!J65+EndringBalanse!K42","v":0},{"$f":"J63+InngåendeBalanse!K65+EndringBalanse!L42","v":0},{"$f":"K63+InngåendeBalanse!L65+EndringBalanse!M42","v":0},{"$f":"L63+InngåendeBalanse!M65+EndringBalanse!N42","v":0}]
[{"$f":"VLOOKUP(Tekst!H65,Tekst!A65:C119,Hjelpeark!$B$3)","v":"Driftskonto"},{"$f":"IF(Likviditetsbudsjett!B36>0,Likviditetsbudsjett!B36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!C36>0,Likviditetsbudsjett!C36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!D36>0,Likviditetsbudsjett!D36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!E36>0,Likviditetsbudsjett!E36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!F36>0,Likviditetsbudsjett!F36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!G36>0,Likviditetsbudsjett!G36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!H36>0,Likviditetsbudsjett!H36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!I36>0,Likviditetsbudsjett!I36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!J36>0,Likviditetsbudsjett!J36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!K36>0,Likviditetsbudsjett!K36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!L36>0,Likviditetsbudsjett!L36,0)","v":1000},{"$f":"IF(Likviditetsbudsjett!M36>0,Likviditetsbudsjett!M36,0)","v":1000}]
[{"$f":"VLOOKUP(Tekst!H66,Tekst!A66:C119,Hjelpeark!$B$3)","v":"Skattetrekk"},{"$f":"InngåendeBalanse!B67+EndringBalanse!C44","v":0},{"$f":"B65+InngåendeBalanse!C67+EndringBalanse!D44","v":0},{"$f":"C65+InngåendeBalanse!D67+EndringBalanse!E44","v":0},{"$f":"D65+InngåendeBalanse!E67+EndringBalanse!F44","v":0},{"$f":"E65+InngåendeBalanse!F67+EndringBalanse!G44","v":0},{"$f":"F65+InngåendeBalanse!G67+EndringBalanse!H44","v":0},{"$f":"G65+InngåendeBalanse!H67+EndringBalanse!I44","v":0},{"$f":"H65+InngåendeBalanse!I67+EndringBalanse!J44","v":0},{"$f":"I65+InngåendeBalanse!J67+EndringBalanse!K44","v":0},{"$f":"J65+InngåendeBalanse!K67+EndringBalanse!L44","v":0},{"$f":"K65+InngåendeBalanse!L67+EndringBalanse!M44","v":0},{"$f":"L65+InngåendeBalanse!M67+EndringBalanse!N44","v":0}]
[{"$f":"VLOOKUP(Tekst!H67,Tekst!A67:C119,Hjelpeark!$B$3)","v":"Andre innskudd"},{"$f":"InngåendeBalanse!B68+EndringBalanse!C45","v":0},{"$f":"B66+InngåendeBalanse!C68+EndringBalanse!D45","v":0},{"$f":"C66+InngåendeBalanse!D68+EndringBalanse!E45","v":0},{"$f":"D66+InngåendeBalanse!E68+EndringBalanse!F45","v":0},{"$f":"E66+InngåendeBalanse!F68+EndringBalanse!G45","v":0},{"$f":"F66+InngåendeBalanse!G68+EndringBalanse!H45","v":0},{"$f":"G66+InngåendeBalanse!H68+EndringBalanse!I45","v":0},{"$f":"H66+InngåendeBalanse!I68+EndringBalanse!J45","v":0},{"$f":"I66+InngåendeBalanse!J68+EndringBalanse!K45","v":0},{"$f":"J66+InngåendeBalanse!K68+EndringBalanse!L45","v":0},{"$f":"K66+InngåendeBalanse!L68+EndringBalanse!M45","v":0},{"$f":"L66+InngåendeBalanse!M68+EndringBalanse!N45","v":0}]
[null,{"$f":"InngåendeBalanse!B69+EndringBalanse!C46","v":0},{"$f":"B67+InngåendeBalanse!C69+EndringBalanse!D46","v":0},{"$f":"C67+InngåendeBalanse!D69+EndringBalanse!E46","v":0},{"$f":"D67+InngåendeBalanse!E69+EndringBalanse!F46","v":0},{"$f":"E67+InngåendeBalanse!F69+EndringBalanse!G46","v":0},{"$f":"F67+InngåendeBalanse!G69+EndringBalanse!H46","v":0},{"$f":"G67+InngåendeBalanse!H69+EndringBalanse!I46","v":0},{"$f":"H67+InngåendeBalanse!I69+EndringBalanse!J46","v":0},{"$f":"I67+InngåendeBalanse!J69+EndringBalanse!K46","v":0},{"$f":"J67+InngåendeBalanse!K69+EndringBalanse!L46","v":0},{"$f":"K67+InngåendeBalanse!L69+EndringBalanse!M46","v":0},{"$f":"L67+InngåendeBalanse!M69+EndringBalanse!N46","v":0}]
[{"$f":"VLOOKUP(Tekst!H69,Tekst!A69:C119,Hjelpeark!$B$3)","v":"Aksjekapital"},{"$f":"InngåendeBalanse!B70+EndringBalanse!C47","v":100},{"$f":"B68+InngåendeBalanse!C70+EndringBalanse!D47","v":100},{"$f":"C68+InngåendeBalanse!D70+EndringBalanse!E47","v":100},{"$f":"D68+InngåendeBalanse!E70+EndringBalanse!F47","v":100},{"$f":"E68+InngåendeBalanse!F70+EndringBalanse!G47","v":100},{"$f":"F68+InngåendeBalanse!G70+EndringBalanse!H47","v":100},{"$f":"G68+InngåendeBalanse!H70+EndringBalanse!I47","v":100},{"$f":"H68+InngåendeBalanse!I70+EndringBalanse!J47","v":100},{"$f":"I68+InngåendeBalanse!J70+EndringBalanse!K47","v":100},{"$f":"J68+InngåendeBalanse!K70+EndringBalanse!L47","v":100},{"$f":"K68+InngåendeBalanse!L70+EndringBalanse!M47","v":100},{"$f":"L68+InngåendeBalanse!M70+EndringBalanse!N47","v":100}]
[{"$f":"VLOOKUP(Tekst!H70,Tekst!A70:C119,Hjelpeark!$B$3)","v":"Egne aksjer"},{"$f":"InngåendeBalanse!B71+EndringBalanse!C48","v":0},{"$f":"B69+InngåendeBalanse!C71+EndringBalanse!D48","v":0},{"$f":"C69+InngåendeBalanse!D71+EndringBalanse!E48","v":0},{"$f":"D69+InngåendeBalanse!E71+EndringBalanse!F48","v":0},{"$f":"E69+InngåendeBalanse!F71+EndringBalanse!G48","v":0},{"$f":"F69+InngåendeBalanse!G71+EndringBalanse!H48","v":0},{"$f":"G69+InngåendeBalanse!H71+EndringBalanse!I48","v":0},{"$f":"H69+InngåendeBalanse!I71+EndringBalanse!J48","v":0},{"$f":"I69+InngåendeBalanse!J71+EndringBalanse!K48","v":0},{"$f":"J69+InngåendeBalanse!K71+EndringBalanse!L48","v":0},{"$f":"K69+InngåendeBalanse!L71+EndringBalanse!M48","v":0},{"$f":"L69+InngåendeBalanse!M71+EndringBalanse!N48","v":0}]
[{"$f":"VLOOKUP(Tekst!H71,Tekst!A71:C119,Hjelpeark!$B$3)","v":"Private uttak"},{"$f":"InngåendeBalanse!B72+EndringBalanse!C49","v":0},{"$f":"B70+InngåendeBalanse!C72+EndringBalanse!D49","v":0},{"$f":"C70+InngåendeBalanse!D72+EndringBalanse!E49","v":0},{"$f":"D70+InngåendeBalanse!E72+EndringBalanse!F49","v":0},{"$f":"E70+InngåendeBalanse!F72+EndringBalanse!G49","v":0},{"$f":"F70+InngåendeBalanse!G72+EndringBalanse!H49","v":0},{"$f":"G70+InngåendeBalanse!H72+EndringBalanse!I49","v":0},{"$f":"H70+InngåendeBalanse!I72+EndringBalanse!J49","v":0},{"$f":"I70+InngåendeBalanse!J72+EndringBalanse!K49","v":0},{"$f":"J70+InngåendeBalanse!K72+EndringBalanse!L49","v":0},{"$f":"K70+InngåendeBalanse!L72+EndringBalanse!M49","v":0},{"$f":"L70+InngåendeBalanse!M72+EndringBalanse!N49","v":0}]
[{"$f":"VLOOKUP(Tekst!H72,Tekst!A72:C119,Hjelpeark!$B$3)","v":"Private skatter"},{"$f":"InngåendeBalanse!B73+EndringBalanse!C50","v":0},{"$f":"B71+InngåendeBalanse!C73+EndringBalanse!D50","v":0},{"$f":"C71+InngåendeBalanse!D73+EndringBalanse!E50","v":0},{"$f":"D71+InngåendeBalanse!E73+EndringBalanse!F50","v":0},{"$f":"E71+InngåendeBalanse!F73+EndringBalanse!G50","v":0},{"$f":"F71+InngåendeBalanse!G73+EndringBalanse!H50","v":0},{"$f":"G71+InngåendeBalanse!H73+EndringBalanse!I50","v":0},{"$f":"H71+InngåendeBalanse!I73+EndringBalanse!J50","v":0},{"$f":"I71+InngåendeBalanse!J73+EndringBalanse!K50","v":0},{"$f":"J71+InngåendeBalanse!K73+EndringBalanse!L50","v":0},{"$f":"K71+InngåendeBalanse!L73+EndringBalanse!M50","v":0},{"$f":"L71+InngåendeBalanse!M73+EndringBalanse!N50","v":0}]
[{"$f":"VLOOKUP(Tekst!H73,Tekst!A73:C119,Hjelpeark!$B$3)","v":"Overkursfond"},{"$f":"InngåendeBalanse!B74+EndringBalanse!C51","v":0},{"$f":"B72+InngåendeBalanse!C74+EndringBalanse!D51","v":0},{"$f":"C72+InngåendeBalanse!D74+EndringBalanse!E51","v":0},{"$f":"D72+InngåendeBalanse!E74+EndringBalanse!F51","v":0},{"$f":"E72+InngåendeBalanse!F74+EndringBalanse!G51","v":0},{"$f":"F72+InngåendeBalanse!G74+EndringBalanse!H51","v":0},{"$f":"G72+InngåendeBalanse!H74+EndringBalanse!I51","v":0},{"$f":"H72+InngåendeBalanse!I74+EndringBalanse!J51","v":0},{"$f":"I72+InngåendeBalanse!J74+EndringBalanse!K51","v":0},{"$f":"J72+InngåendeBalanse!K74+EndringBalanse!L51","v":0},{"$f":"K72+InngåendeBalanse!L74+EndringBalanse!M51","v":0},{"$f":"L72+InngåendeBalanse!M74+EndringBalanse!N51","v":0}]
[{"$f":"VLOOKUP(Tekst!H74,Tekst!A74:C119,Hjelpeark!$B$3)","v":"Fond for vurderingsforskjeller"},{"$f":"InngåendeBalanse!B75+EndringBalanse!C52","v":0},{"$f":"B73+InngåendeBalanse!C75+EndringBalanse!D52","v":0},{"$f":"C73+InngåendeBalanse!D75+EndringBalanse!E52","v":0},{"$f":"D73+InngåendeBalanse!E75+EndringBalanse!F52","v":0},{"$f":"E73+InngåendeBalanse!F75+EndringBalanse!G52","v":0},{"$f":"F73+InngåendeBalanse!G75+EndringBalanse!H52","v":0},{"$f":"G73+InngåendeBalanse!H75+EndringBalanse!I52","v":0},{"$f":"H73+InngåendeBalanse!I75+EndringBalanse!J52","v":0},{"$f":"I73+InngåendeBalanse!J75+EndringBalanse!K52","v":0},{"$f":"J73+InngåendeBalanse!K75+EndringBalanse!L52","v":0},{"$f":"K73+InngåendeBalanse!L75+EndringBalanse!M52","v":0},{"$f":"L73+InngåendeBalanse!M75+EndringBalanse!N52","v":0}]
[{"$f":"VLOOKUP(Tekst!H75,Tekst!A75:C119,Hjelpeark!$B$3)","v":"Annen egenkapital"},{"$f":"InngåendeBalanse!B76+EndringBalanse!C53","v":900},{"$f":"B74+InngåendeBalanse!C76+EndringBalanse!D53","v":900},{"$f":"C74+InngåendeBalanse!D76+EndringBalanse!E53","v":900},{"$f":"D74+InngåendeBalanse!E76+EndringBalanse!F53","v":900},{"$f":"E74+InngåendeBalanse!F76+EndringBalanse!G53","v":900},{"$f":"F74+InngåendeBalanse!G76+EndringBalanse!H53","v":900},{"$f":"G74+InngåendeBalanse!H76+EndringBalanse!I53","v":900},{"$f":"H74+InngåendeBalanse!I76+EndringBalanse!J53","v":900},{"$f":"I74+InngåendeBalanse!J76+EndringBalanse!K53","v":900},{"$f":"J74+InngåendeBalanse!K76+EndringBalanse!L53","v":900},{"$f":"K74+InngåendeBalanse!L76+EndringBalanse!M53","v":900},{"$f":"L74+InngåendeBalanse!M76+EndringBalanse!N53","v":900}]
[{"$f":"VLOOKUP(Tekst!H76,Tekst!A76:C119,Hjelpeark!$B$3)","v":"Opptjent egenkapital"},{"$f":"InngåendeBalanse!B77+EndringBalanse!C54","v":0},{"$f":"B75+InngåendeBalanse!C77+EndringBalanse!D54","v":0},{"$f":"C75+InngåendeBalanse!D77+EndringBalanse!E54","v":0},{"$f":"D75+InngåendeBalanse!E77+EndringBalanse!F54","v":0},{"$f":"E75+InngåendeBalanse!F77+EndringBalanse!G54","v":0},{"$f":"F75+InngåendeBalanse!G77+EndringBalanse!H54","v":0},{"$f":"G75+InngåendeBalanse!H77+EndringBalanse!I54","v":0},{"$f":"H75+InngåendeBalanse!I77+EndringBalanse!J54","v":0},{"$f":"I75+InngåendeBalanse!J77+EndringBalanse!K54","v":0},{"$f":"J75+InngåendeBalanse!K77+EndringBalanse!L54","v":0},{"$f":"K75+InngåendeBalanse!L77+EndringBalanse!M54","v":0},{"$f":"L75+InngåendeBalanse!M77+EndringBalanse!N54","v":0}]
[{"$f":"VLOOKUP(Tekst!H77,Tekst!A77:C119,Hjelpeark!$B$3)","v":"Årets resultat"},{"$f":"InngåendeBalanse!B78+Resultat!D274","v":0},{"$f":"InngåendeBalanse!C78+B76+Resultat!E274","v":0},{"$f":"InngåendeBalanse!D78+C76+Resultat!F274","v":0},{"$f":"InngåendeBalanse!E78+D76+Resultat!G274","v":0},{"$f":"InngåendeBalanse!F78+E76+Resultat!H274","v":0},{"$f":"InngåendeBalanse!G78+F76+Resultat!I274","v":0},{"$f":"InngåendeBalanse!H78+G76+Resultat!J274","v":0},{"$f":"InngåendeBalanse!I78+H76+Resultat!K274","v":0},{"$f":"InngåendeBalanse!J78+I76+Resultat!L274","v":0},{"$f":"InngåendeBalanse!K78+J76+Resultat!M274","v":0},{"$f":"InngåendeBalanse!L78+K76+Resultat!N274","v":0},{"$f":"InngåendeBalanse!M78+L76+Resultat!O274","v":0}]
[{"$f":"VLOOKUP(Tekst!H78,Tekst!A78:C119,Hjelpeark!$B$3)","v":"Pensjonsforpliktelser"},{"$f":"InngåendeBalanse!B79+EndringBalanse!C56","v":0},{"$f":"B77+InngåendeBalanse!C79+EndringBalanse!D56","v":0},{"$f":"C77+InngåendeBalanse!D79+EndringBalanse!E56","v":0},{"$f":"D77+InngåendeBalanse!E79+EndringBalanse!F56","v":0},{"$f":"E77+InngåendeBalanse!F79+EndringBalanse!G56","v":0},{"$f":"F77+InngåendeBalanse!G79+EndringBalanse!H56","v":0},{"$f":"G77+InngåendeBalanse!H79+EndringBalanse!I56","v":0},{"$f":"H77+InngåendeBalanse!I79+EndringBalanse!J56","v":0},{"$f":"I77+InngåendeBalanse!J79+EndringBalanse!K56","v":0},{"$f":"J77+InngåendeBalanse!K79+EndringBalanse!L56","v":0},{"$f":"K77+InngåendeBalanse!L79+EndringBalanse!M56","v":0},{"$f":"L77+InngåendeBalanse!M79+EndringBalanse!N56","v":0}]
[{"$f":"VLOOKUP(Tekst!H79,Tekst!A79:C119,Hjelpeark!$B$3)","v":"Utsatt skatt"},{"$f":"InngåendeBalanse!B80+EndringBalanse!C57","v":0},{"$f":"B78+InngåendeBalanse!C80+EndringBalanse!D57","v":0},{"$f":"C78+InngåendeBalanse!D80+EndringBalanse!E57","v":0},{"$f":"D78+InngåendeBalanse!E80+EndringBalanse!F57","v":0},{"$f":"E78+InngåendeBalanse!F80+EndringBalanse!G57","v":0},{"$f":"F78+InngåendeBalanse!G80+EndringBalanse!H57","v":0},{"$f":"G78+InngåendeBalanse!H80+EndringBalanse!I57","v":0},{"$f":"H78+InngåendeBalanse!I80+EndringBalanse!J57","v":0},{"$f":"I78+InngåendeBalanse!J80+EndringBalanse!K57","v":0},{"$f":"J78+InngåendeBalanse!K80+EndringBalanse!L57","v":0},{"$f":"K78+InngåendeBalanse!L80+EndringBalanse!M57","v":0},{"$f":"L78+InngåendeBalanse!M80+EndringBalanse!N57","v":0}]
[{"$f":"VLOOKUP(Tekst!H80,Tekst!A80:C119,Hjelpeark!$B$3)","v":"Uopptjent inntekt"},{"$f":"InngåendeBalanse!B81+EndringBalanse!C58","v":0},{"$f":"B79+InngåendeBalanse!C81+EndringBalanse!D58","v":0},{"$f":"C79+InngåendeBalanse!D81+EndringBalanse!E58","v":0},{"$f":"D79+InngåendeBalanse!E81+EndringBalanse!F58","v":0},{"$f":"E79+InngåendeBalanse!F81+EndringBalanse!G58","v":0},{"$f":"F79+InngåendeBalanse!G81+EndringBalanse!H58","v":0},{"$f":"G79+InngåendeBalanse!H81+EndringBalanse!I58","v":0},{"$f":"H79+InngåendeBalanse!I81+EndringBalanse!J58","v":0},{"$f":"I79+InngåendeBalanse!J81+EndringBalanse!K58","v":0},{"$f":"J79+InngåendeBalanse!K81+EndringBalanse!L58","v":0},{"$f":"K79+InngåendeBalanse!L81+EndringBalanse!M58","v":0},{"$f":"L79+InngåendeBalanse!M81+EndringBalanse!N58","v":0}]
[{"$f":"VLOOKUP(Tekst!H81,Tekst!A81:C119,Hjelpeark!$B$3)","v":"Andre avsetninger for forpliktelser"},{"$f":"InngåendeBalanse!B82+EndringBalanse!C59","v":0},{"$f":"B80+InngåendeBalanse!C82+EndringBalanse!D59","v":0},{"$f":"C80+InngåendeBalanse!D82+EndringBalanse!E59","v":0},{"$f":"D80+InngåendeBalanse!E82+EndringBalanse!F59","v":0},{"$f":"E80+InngåendeBalanse!F82+EndringBalanse!G59","v":0},{"$f":"F80+InngåendeBalanse!G82+EndringBalanse!H59","v":0},{"$f":"G80+InngåendeBalanse!H82+EndringBalanse!I59","v":0},{"$f":"H80+InngåendeBalanse!I82+EndringBalanse!J59","v":0},{"$f":"I80+InngåendeBalanse!J82+EndringBalanse!K59","v":0},{"$f":"J80+InngåendeBalanse!K82+EndringBalanse!L59","v":0},{"$f":"K80+InngåendeBalanse!L82+EndringBalanse!M59","v":0},{"$f":"L80+InngåendeBalanse!M82+EndringBalanse!N59","v":0}]
[{"$f":"VLOOKUP(Tekst!H82,Tekst!A82:C119,Hjelpeark!$B$3)","v":"Konvertible lån langsiktig"},{"$f":"InngåendeBalanse!B83+EndringBalanse!C60","v":0},{"$f":"B81+InngåendeBalanse!C83+EndringBalanse!D60","v":0},{"$f":"C81+InngåendeBalanse!D83+EndringBalanse!E60","v":0},{"$f":"D81+InngåendeBalanse!E83+EndringBalanse!F60","v":0},{"$f":"E81+InngåendeBalanse!F83+EndringBalanse!G60","v":0},{"$f":"F81+InngåendeBalanse!G83+EndringBalanse!H60","v":0},{"$f":"G81+InngåendeBalanse!H83+EndringBalanse!I60","v":0},{"$f":"H81+InngåendeBalanse!I83+EndringBalanse!J60","v":0},{"$f":"I81+InngåendeBalanse!J83+EndringBalanse!K60","v":0},{"$f":"J81+InngåendeBalanse!K83+EndringBalanse!L60","v":0},{"$f":"K81+InngåendeBalanse!L83+EndringBalanse!M60","v":0},{"$f":"L81+InngåendeBalanse!M83+EndringBalanse!N60","v":0}]
[{"$f":"VLOOKUP(Tekst!H83,Tekst!A83:C119,Hjelpeark!$B$3)","v":"Obligasjonslån"},{"$f":"InngåendeBalanse!B84+EndringBalanse!C61","v":0},{"$f":"B82+InngåendeBalanse!C84+EndringBalanse!D61","v":0},{"$f":"C82+InngåendeBalanse!D84+EndringBalanse!E61","v":0},{"$f":"D82+InngåendeBalanse!E84+EndringBalanse!F61","v":0},{"$f":"E82+InngåendeBalanse!F84+EndringBalanse!G61","v":0},{"$f":"F82+InngåendeBalanse!G84+EndringBalanse!H61","v":0},{"$f":"G82+InngåendeBalanse!H84+EndringBalanse!I61","v":0},{"$f":"H82+InngåendeBalanse!I84+EndringBalanse!J61","v":0},{"$f":"I82+InngåendeBalanse!J84+EndringBalanse!K61","v":0},{"$f":"J82+InngåendeBalanse!K84+EndringBalanse!L61","v":0},{"$f":"K82+InngåendeBalanse!L84+EndringBalanse!M61","v":0},{"$f":"L82+InngåendeBalanse!M84+EndringBalanse!N61","v":0}]
[{"$f":"VLOOKUP(Tekst!H84,Tekst!A84:C119,Hjelpeark!$B$3)","v":"Gjeld til kredittinstitusjoner"},{"$f":"InngåendeBalanse!B85+EndringBalanse!C62","v":0},{"$f":"B83+InngåendeBalanse!C85+EndringBalanse!D62","v":0},{"$f":"C83+InngåendeBalanse!D85+EndringBalanse!E62","v":0},{"$f":"D83+InngåendeBalanse!E85+EndringBalanse!F62","v":0},{"$f":"E83+InngåendeBalanse!F85+EndringBalanse!G62","v":0},{"$f":"F83+InngåendeBalanse!G85+EndringBalanse!H62","v":0},{"$f":"G83+InngåendeBalanse!H85+EndringBalanse!I62","v":0},{"$f":"H83+InngåendeBalanse!I85+EndringBalanse!J62","v":0},{"$f":"I83+InngåendeBalanse!J85+EndringBalanse!K62","v":0},{"$f":"J83+InngåendeBalanse!K85+EndringBalanse!L62","v":0},{"$f":"K83+InngåendeBalanse!L85+EndringBalanse!M62","v":0},{"$f":"L83+InngåendeBalanse!M85+EndringBalanse!N62","v":0}]
[{"$f":"VLOOKUP(Tekst!H85,Tekst!A85:C119,Hjelpeark!$B$3)","v":"Pantelån"},{"$f":"InngåendeBalanse!B86+EndringBalanse!C63","v":0},{"$f":"B84+InngåendeBalanse!C86+EndringBalanse!D63","v":0},{"$f":"C84+InngåendeBalanse!D86+EndringBalanse!E63","v":0},{"$f":"D84+InngåendeBalanse!E86+EndringBalanse!F63","v":0},{"$f":"E84+InngåendeBalanse!F86+EndringBalanse!G63","v":0},{"$f":"F84+InngåendeBalanse!G86+EndringBalanse!H63","v":0},{"$f":"G84+InngåendeBalanse!H86+EndringBalanse!I63","v":0},{"$f":"H84+InngåendeBalanse!I86+EndringBalanse!J63","v":0},{"$f":"I84+InngåendeBalanse!J86+EndringBalanse!K63","v":0},{"$f":"J84+InngåendeBalanse!K86+EndringBalanse!L63","v":0},{"$f":"K84+InngåendeBalanse!L86+EndringBalanse!M63","v":0},{"$f":"L84+InngåendeBalanse!M86+EndringBalanse!N63","v":0}]
[{"$f":"VLOOKUP(Tekst!H86,Tekst!A86:C119,Hjelpeark!$B$3)","v":"Diverse langsiktig gjeld"},{"$f":"InngåendeBalanse!B87+EndringBalanse!C64","v":0},{"$f":"B85+InngåendeBalanse!C87+EndringBalanse!D64","v":0},{"$f":"C85+InngåendeBalanse!D87+EndringBalanse!E64","v":0},{"$f":"D85+InngåendeBalanse!E87+EndringBalanse!F64","v":0},{"$f":"E85+InngåendeBalanse!F87+EndringBalanse!G64","v":0},{"$f":"F85+InngåendeBalanse!G87+EndringBalanse!H64","v":0},{"$f":"G85+InngåendeBalanse!H87+EndringBalanse!I64","v":0},{"$f":"H85+InngåendeBalanse!I87+EndringBalanse!J64","v":0},{"$f":"I85+InngåendeBalanse!J87+EndringBalanse!K64","v":0},{"$f":"J85+InngåendeBalanse!K87+EndringBalanse!L64","v":0},{"$f":"K85+InngåendeBalanse!L87+EndringBalanse!M64","v":0},{"$f":"L85+InngåendeBalanse!M87+EndringBalanse!N64","v":0}]
[{"$f":"VLOOKUP(Tekst!H87,Tekst!A87:C119,Hjelpeark!$B$3)","v":"Regnskapsmessig leasinggjeld"},{"$f":"InngåendeBalanse!B88+EndringBalanse!C65","v":0},{"$f":"B86+InngåendeBalanse!C88+EndringBalanse!D65","v":0},{"$f":"C86+InngåendeBalanse!D88+EndringBalanse!E65","v":0},{"$f":"D86+InngåendeBalanse!E88+EndringBalanse!F65","v":0},{"$f":"E86+InngåendeBalanse!F88+EndringBalanse!G65","v":0},{"$f":"F86+InngåendeBalanse!G88+EndringBalanse!H65","v":0},{"$f":"G86+InngåendeBalanse!H88+EndringBalanse!I65","v":0},{"$f":"H86+InngåendeBalanse!I88+EndringBalanse!J65","v":0},{"$f":"I86+InngåendeBalanse!J88+EndringBalanse!K65","v":0},{"$f":"J86+InngåendeBalanse!K88+EndringBalanse!L65","v":0},{"$f":"K86+InngåendeBalanse!L88+EndringBalanse!M65","v":0},{"$f":"L86+InngåendeBalanse!M88+EndringBalanse!N65","v":0}]
[{"$f":"VLOOKUP(Tekst!H88,Tekst!A88:C119,Hjelpeark!$B$3)","v":"Nye låneopptak"},{"$f":"InngåendeBalanse!B89+EndringBalanse!C66","v":0},{"$f":"B87+InngåendeBalanse!C89+EndringBalanse!D66","v":0},{"$f":"C87+InngåendeBalanse!D89+EndringBalanse!E66","v":0},{"$f":"D87+InngåendeBalanse!E89+EndringBalanse!F66","v":0},{"$f":"E87+InngåendeBalanse!F89+EndringBalanse!G66","v":0},{"$f":"F87+InngåendeBalanse!G89+EndringBalanse!H66","v":0},{"$f":"G87+InngåendeBalanse!H89+EndringBalanse!I66","v":0},{"$f":"H87+InngåendeBalanse!I89+EndringBalanse!J66","v":0},{"$f":"I87+InngåendeBalanse!J89+EndringBalanse!K66","v":0},{"$f":"J87+InngåendeBalanse!K89+EndringBalanse!L66","v":0},{"$f":"K87+InngåendeBalanse!L89+EndringBalanse!M66","v":0},{"$f":"L87+InngåendeBalanse!M89+EndringBalanse!N66","v":0}]
[{"$f":"VLOOKUP(Tekst!H89,Tekst!A89:C119,Hjelpeark!$B$3)","v":"Konvertible lån kortsiktig"},{"$f":"InngåendeBalanse!B90+EndringBalanse!C67","v":0},{"$f":"B88+InngåendeBalanse!C90+EndringBalanse!D67","v":0},{"$f":"C88+InngåendeBalanse!D90+EndringBalanse!E67","v":0},{"$f":"D88+InngåendeBalanse!E90+EndringBalanse!F67","v":0},{"$f":"E88+InngåendeBalanse!F90+EndringBalanse!G67","v":0},{"$f":"F88+InngåendeBalanse!G90+EndringBalanse!H67","v":0},{"$f":"G88+InngåendeBalanse!H90+EndringBalanse!I67","v":0},{"$f":"H88+InngåendeBalanse!I90+EndringBalanse!J67","v":0},{"$f":"I88+InngåendeBalanse!J90+EndringBalanse!K67","v":0},{"$f":"J88+InngåendeBalanse!K90+EndringBalanse!L67","v":0},{"$f":"K88+InngåendeBalanse!L90+EndringBalanse!M67","v":0},{"$f":"L88+InngåendeBalanse!M90+EndringBalanse!N67","v":0}]
[{"$f":"VLOOKUP(Tekst!H90,Tekst!A90:C119,Hjelpeark!$B$3)","v":"Sertifikatlån"},{"$f":"InngåendeBalanse!B91+EndringBalanse!C68","v":0},{"$f":"B89+InngåendeBalanse!C91+EndringBalanse!D68","v":0},{"$f":"C89+InngåendeBalanse!D91+EndringBalanse!E68","v":0},{"$f":"D89+InngåendeBalanse!E91+EndringBalanse!F68","v":0},{"$f":"E89+InngåendeBalanse!F91+EndringBalanse!G68","v":0},{"$f":"F89+InngåendeBalanse!G91+EndringBalanse!H68","v":0},{"$f":"G89+InngåendeBalanse!H91+EndringBalanse!I68","v":0},{"$f":"H89+InngåendeBalanse!I91+EndringBalanse!J68","v":0},{"$f":"I89+InngåendeBalanse!J91+EndringBalanse!K68","v":0},{"$f":"J89+InngåendeBalanse!K91+EndringBalanse!L68","v":0},{"$f":"K89+InngåendeBalanse!L91+EndringBalanse!M68","v":0},{"$f":"L89+InngåendeBalanse!M91+EndringBalanse!N68","v":0}]
[{"$f":"VLOOKUP(Tekst!H91,Tekst!A91:C119,Hjelpeark!$B$3)","v":"Andre kortsiktige lån"},{"$f":"InngåendeBalanse!B92+EndringBalanse!C69","v":0},{"$f":"B90+InngåendeBalanse!C92+EndringBalanse!D69","v":0},{"$f":"C90+InngåendeBalanse!D92+EndringBalanse!E69","v":0},{"$f":"D90+InngåendeBalanse!E92+EndringBalanse!F69","v":0},{"$f":"E90+InngåendeBalanse!F92+EndringBalanse!G69","v":0},{"$f":"F90+InngåendeBalanse!G92+EndringBalanse!H69","v":0},{"$f":"G90+InngåendeBalanse!H92+EndringBalanse!I69","v":0},{"$f":"H90+InngåendeBalanse!I92+EndringBalanse!J69","v":0},{"$f":"I90+InngåendeBalanse!J92+EndringBalanse!K69","v":0},{"$f":"J90+InngåendeBalanse!K92+EndringBalanse!L69","v":0},{"$f":"K90+InngåendeBalanse!L92+EndringBalanse!M69","v":0},{"$f":"L90+InngåendeBalanse!M92+EndringBalanse!N69","v":0}]
[{"$f":"VLOOKUP(Tekst!H92,Tekst!A92:C119,Hjelpeark!$B$3)","v":"Byggelån"},{"$f":"InngåendeBalanse!B93+EndringBalanse!C70","v":0},{"$f":"B91+InngåendeBalanse!C93+EndringBalanse!D70","v":0},{"$f":"C91+InngåendeBalanse!D93+EndringBalanse!E70","v":0},{"$f":"D91+InngåendeBalanse!E93+EndringBalanse!F70","v":0},{"$f":"E91+InngåendeBalanse!F93+EndringBalanse!G70","v":0},{"$f":"F91+InngåendeBalanse!G93+EndringBalanse!H70","v":0},{"$f":"G91+InngåendeBalanse!H93+EndringBalanse!I70","v":0},{"$f":"H91+InngåendeBalanse!I93+EndringBalanse!J70","v":0},{"$f":"I91+InngåendeBalanse!J93+EndringBalanse!K70","v":0},{"$f":"J91+InngåendeBalanse!K93+EndringBalanse!L70","v":0},{"$f":"K91+InngåendeBalanse!L93+EndringBalanse!M70","v":0},{"$f":"L91+InngåendeBalanse!M93+EndringBalanse!N70","v":0}]
[{"$f":"VLOOKUP(Tekst!H93,Tekst!A93:C119,Hjelpeark!$B$3)","v":"Kassekreditt (aut.)"},{"$f":"IF(Likviditetsbudsjett!B36<0,-Likviditetsbudsjett!B36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!C36<0,-Likviditetsbudsjett!C36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!D36<0,-Likviditetsbudsjett!D36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!E36<0,-Likviditetsbudsjett!E36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!F36<0,-Likviditetsbudsjett!F36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!G36<0,-Likviditetsbudsjett!G36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!H36<0,-Likviditetsbudsjett!H36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!I36<0,-Likviditetsbudsjett!I36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!J36<0,-Likviditetsbudsjett!J36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!K36<0,-Likviditetsbudsjett!K36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!L36<0,-Likviditetsbudsjett!L36,0)","v":0},{"$f":"IF(Likviditetsbudsjett!M36<0,-Likviditetsbudsjett!M36,0)","v":0}]
[{"$f":"VLOOKUP(Tekst!H94,Tekst!A94:C119,Hjelpeark!$B$3)","v":"Leverandørgjeld"},{"$f":"Beregninger!B6+Beregninger!B7","v":0},{"$f":"Beregninger!C6+Beregninger!C7","v":0},{"$f":"Beregninger!D6+Beregninger!D7","v":0},{"$f":"Beregninger!E6+Beregninger!E7","v":0},{"$f":"Beregninger!F6+Beregninger!F7","v":0},{"$f":"Beregninger!G6+Beregninger!G7","v":0},{"$f":"Beregninger!H6+Beregninger!H7","v":0},{"$f":"Beregninger!I6+Beregninger!I7","v":0},{"$f":"Beregninger!J6+Beregninger!J7","v":0},{"$f":"Beregninger!K6+Beregninger!K7","v":0},{"$f":"Beregninger!L6+Beregninger!L7","v":0},{"$f":"Beregninger!M6+Beregninger!M7","v":0}]
[{"$f":"VLOOKUP(Tekst!H95,Tekst!A95:C119,Hjelpeark!$B$3)","v":"Leverandørgjeld til selskap i samme konsern"},{"$f":"InngåendeBalanse!B96+EndringBalanse!C73","v":0},{"$f":"B94+InngåendeBalanse!C96+EndringBalanse!D73","v":0},{"$f":"C94+InngåendeBalanse!D96+EndringBalanse!E73","v":0},{"$f":"D94+InngåendeBalanse!E96+EndringBalanse!F73","v":0},{"$f":"E94+InngåendeBalanse!F96+EndringBalanse!G73","v":0},{"$f":"F94+InngåendeBalanse!G96+EndringBalanse!H73","v":0},{"$f":"G94+InngåendeBalanse!H96+EndringBalanse!I73","v":0},{"$f":"H94+InngåendeBalanse!I96+EndringBalanse!J73","v":0},{"$f":"I94+InngåendeBalanse!J96+EndringBalanse!K73","v":0},{"$f":"J94+InngåendeBalanse!K96+EndringBalanse!L73","v":0},{"$f":"K94+InngåendeBalanse!L96+EndringBalanse!M73","v":0},{"$f":"L94+InngåendeBalanse!M96+EndringBalanse!N73","v":0}]
[{"$f":"VLOOKUP(Tekst!H96,Tekst!A96:C119,Hjelpeark!$B$3)","v":"Betalbar skatt, ikke utlignet"},{"$f":"InngåendeBalanse!B97+EndringBalanse!C74+Beregninger!B46","v":0},{"$f":"B95+InngåendeBalanse!C97+EndringBalanse!D74+Beregninger!C46","v":0},{"$f":"C95+InngåendeBalanse!D97+EndringBalanse!E74+Beregninger!D46","v":0},{"$f":"D95+InngåendeBalanse!E97+EndringBalanse!F74+Beregninger!E46","v":0},{"$f":"E95+InngåendeBalanse!F97+EndringBalanse!G74+Beregninger!F46","v":0},{"$f":"F95+InngåendeBalanse!G97+EndringBalanse!H74+Beregninger!G46","v":0},{"$f":"G95+InngåendeBalanse!H97+EndringBalanse!I74+Beregninger!H46","v":0},{"$f":"H95+InngåendeBalanse!I97+EndringBalanse!J74+Beregninger!I46","v":0},{"$f":"I95+InngåendeBalanse!J97+EndringBalanse!K74+Beregninger!J46","v":0},{"$f":"J95+InngåendeBalanse!K97+EndringBalanse!L74+Beregninger!K46","v":0},{"$f":"K95+InngåendeBalanse!L97+EndringBalanse!M74+Beregninger!L46","v":0},{"$f":"L95+InngåendeBalanse!M97+EndringBalanse!N74+Beregninger!M46","v":0}]
[{"$f":"VLOOKUP(Tekst!H97,Tekst!A97:C119,Hjelpeark!$B$3)","v":"Betalbar skatt, utlignet"},{"$f":"InngåendeBalanse!B98+EndringBalanse!C75","v":0},{"$f":"B96+InngåendeBalanse!C98+EndringBalanse!D75","v":0},{"$f":"C96+InngåendeBalanse!D98+EndringBalanse!E75","v":0},{"$f":"D96+InngåendeBalanse!E98+EndringBalanse!F75","v":0},{"$f":"E96+InngåendeBalanse!F98+EndringBalanse!G75","v":0},{"$f":"F96+InngåendeBalanse!G98+EndringBalanse!H75","v":0},{"$f":"G96+InngåendeBalanse!H98+EndringBalanse!I75","v":0},{"$f":"H96+InngåendeBalanse!I98+EndringBalanse!J75","v":0},{"$f":"I96+InngåendeBalanse!J98+EndringBalanse!K75","v":0},{"$f":"J96+InngåendeBalanse!K98+EndringBalanse!L75","v":0},{"$f":"K96+InngåendeBalanse!L98+EndringBalanse!M75","v":0},{"$f":"L96+InngåendeBalanse!M98+EndringBalanse!N75","v":0}]
[{"$f":"VLOOKUP(Tekst!H98,Tekst!A98:C119,Hjelpeark!$B$3)","v":"Refusjons- og forhåndsskatt"},{"$f":"InngåendeBalanse!B99+EndringBalanse!C76","v":0},{"$f":"B97+InngåendeBalanse!C99+EndringBalanse!D76","v":0},{"$f":"C97+InngåendeBalanse!D99+EndringBalanse!E76","v":0},{"$f":"D97+InngåendeBalanse!E99+EndringBalanse!F76","v":0},{"$f":"E97+InngåendeBalanse!F99+EndringBalanse!G76","v":0},{"$f":"F97+InngåendeBalanse!G99+EndringBalanse!H76","v":0},{"$f":"G97+InngåendeBalanse!H99+EndringBalanse!I76","v":0},{"$f":"H97+InngåendeBalanse!I99+EndringBalanse!J76","v":0},{"$f":"I97+InngåendeBalanse!J99+EndringBalanse!K76","v":0},{"$f":"J97+InngåendeBalanse!K99+EndringBalanse!L76","v":0},{"$f":"K97+InngåendeBalanse!L99+EndringBalanse!M76","v":0},{"$f":"L97+InngåendeBalanse!M99+EndringBalanse!N76","v":0}]
[{"$f":"VLOOKUP(Tekst!H99,Tekst!A99:C119,Hjelpeark!$B$3)","v":"Diverse skatt"},{"$f":"InngåendeBalanse!B100+EndringBalanse!C77","v":0},{"$f":"B98+InngåendeBalanse!C100+EndringBalanse!D77","v":0},{"$f":"C98+InngåendeBalanse!D100+EndringBalanse!E77","v":0},{"$f":"D98+InngåendeBalanse!E100+EndringBalanse!F77","v":0},{"$f":"E98+InngåendeBalanse!F100+EndringBalanse!G77","v":0},{"$f":"F98+InngåendeBalanse!G100+EndringBalanse!H77","v":0},{"$f":"G98+InngåendeBalanse!H100+EndringBalanse!I77","v":0},{"$f":"H98+InngåendeBalanse!I100+EndringBalanse!J77","v":0},{"$f":"I98+InngåendeBalanse!J100+EndringBalanse!K77","v":0},{"$f":"J98+InngåendeBalanse!K100+EndringBalanse!L77","v":0},{"$f":"K98+InngåendeBalanse!L100+EndringBalanse!M77","v":0},{"$f":"L98+InngåendeBalanse!M100+EndringBalanse!N77","v":0}]
[{"$f":"VLOOKUP(Tekst!H100,Tekst!A100:C119,Hjelpeark!$B$3)","v":"Skyldig skattetrekk"},{"$f":"InngåendeBalanse!B101+EndringBalanse!C78","v":0},{"$f":"B99+InngåendeBalanse!C101+EndringBalanse!D78","v":0},{"$f":"C99+InngåendeBalanse!D101+EndringBalanse!E78","v":0},{"$f":"D99+InngåendeBalanse!E101+EndringBalanse!F78","v":0},{"$f":"E99+InngåendeBalanse!F101+EndringBalanse!G78","v":0},{"$f":"F99+InngåendeBalanse!G101+EndringBalanse!H78","v":0},{"$f":"G99+InngåendeBalanse!H101+EndringBalanse!I78","v":0},{"$f":"H99+InngåendeBalanse!I101+EndringBalanse!J78","v":0},{"$f":"I99+InngåendeBalanse!J101+EndringBalanse!K78","v":0},{"$f":"J99+InngåendeBalanse!K101+EndringBalanse!L78","v":0},{"$f":"K99+InngåendeBalanse!L101+EndringBalanse!M78","v":0},{"$f":"L99+InngåendeBalanse!M101+EndringBalanse!N78","v":0}]
[{"$f":"VLOOKUP(Tekst!H101,Tekst!A101:C119,Hjelpeark!$B$3)","v":"Påleggstrekk"},{"$f":"InngåendeBalanse!B102+EndringBalanse!C79","v":0},{"$f":"B100+InngåendeBalanse!C102+EndringBalanse!D79","v":0},{"$f":"C100+InngåendeBalanse!D102+EndringBalanse!E79","v":0},{"$f":"D100+InngåendeBalanse!E102+EndringBalanse!F79","v":0},{"$f":"E100+InngåendeBalanse!F102+EndringBalanse!G79","v":0},{"$f":"F100+InngåendeBalanse!G102+EndringBalanse!H79","v":0},{"$f":"G100+InngåendeBalanse!H102+EndringBalanse!I79","v":0},{"$f":"H100+InngåendeBalanse!I102+EndringBalanse!J79","v":0},{"$f":"I100+InngåendeBalanse!J102+EndringBalanse!K79","v":0},{"$f":"J100+InngåendeBalanse!K102+EndringBalanse!L79","v":0},{"$f":"K100+InngåendeBalanse!L102+EndringBalanse!M79","v":0},{"$f":"L100+InngåendeBalanse!M102+EndringBalanse!N79","v":0}]
[{"$f":"VLOOKUP(Tekst!H102,Tekst!A102:C119,Hjelpeark!$B$3)","v":"Bidragstrekk"},{"$f":"InngåendeBalanse!B103+EndringBalanse!C80","v":0},{"$f":"B101+InngåendeBalanse!C103+EndringBalanse!D80","v":0},{"$f":"C101+InngåendeBalanse!D103+EndringBalanse!E80","v":0},{"$f":"D101+InngåendeBalanse!E103+EndringBalanse!F80","v":0},{"$f":"E101+InngåendeBalanse!F103+EndringBalanse!G80","v":0},{"$f":"F101+InngåendeBalanse!G103+EndringBalanse!H80","v":0},{"$f":"G101+InngåendeBalanse!H103+EndringBalanse!I80","v":0},{"$f":"H101+InngåendeBalanse!I103+EndringBalanse!J80","v":0},{"$f":"I101+InngåendeBalanse!J103+EndringBalanse!K80","v":0},{"$f":"J101+InngåendeBalanse!K103+EndringBalanse!L80","v":0},{"$f":"K101+InngåendeBalanse!L103+EndringBalanse!M80","v":0},{"$f":"L101+InngåendeBalanse!M103+EndringBalanse!N80","v":0}]
[{"$f":"VLOOKUP(Tekst!H103,Tekst!A103:C119,Hjelpeark!$B$3)","v":"Trygdetrekk"},{"$f":"InngåendeBalanse!B104+EndringBalanse!C81","v":0},{"$f":"B102+InngåendeBalanse!C104+EndringBalanse!D81","v":0},{"$f":"C102+InngåendeBalanse!D104+EndringBalanse!E81","v":0},{"$f":"D102+InngåendeBalanse!E104+EndringBalanse!F81","v":0},{"$f":"E102+InngåendeBalanse!F104+EndringBalanse!G81","v":0},{"$f":"F102+InngåendeBalanse!G104+EndringBalanse!H81","v":0},{"$f":"G102+InngåendeBalanse!H104+EndringBalanse!I81","v":0},{"$f":"H102+InngåendeBalanse!I104+EndringBalanse!J81","v":0},{"$f":"I102+InngåendeBalanse!J104+EndringBalanse!K81","v":0},{"$f":"J102+InngåendeBalanse!K104+EndringBalanse!L81","v":0},{"$f":"K102+InngåendeBalanse!L104+EndringBalanse!M81","v":0},{"$f":"L102+InngåendeBalanse!M104+EndringBalanse!N81","v":0}]
[{"$f":"VLOOKUP(Tekst!H104,Tekst!A104:C119,Hjelpeark!$B$3)","v":"Forsikringstrekk"},{"$f":"InngåendeBalanse!B105+EndringBalanse!C82","v":0},{"$f":"B103+InngåendeBalanse!C105+EndringBalanse!D82","v":0},{"$f":"C103+InngåendeBalanse!D105+EndringBalanse!E82","v":0},{"$f":"D103+InngåendeBalanse!E105+EndringBalanse!F82","v":0},{"$f":"E103+InngåendeBalanse!F105+EndringBalanse!G82","v":0},{"$f":"F103+InngåendeBalanse!G105+EndringBalanse!H82","v":0},{"$f":"G103+InngåendeBalanse!H105+EndringBalanse!I82","v":0},{"$f":"H103+InngåendeBalanse!I105+EndringBalanse!J82","v":0},{"$f":"I103+InngåendeBalanse!J105+EndringBalanse!K82","v":0},{"$f":"J103+InngåendeBalanse!K105+EndringBalanse!L82","v":0},{"$f":"K103+InngåendeBalanse!L105+EndringBalanse!M82","v":0},{"$f":"L103+InngåendeBalanse!M105+EndringBalanse!N82","v":0}]
[{"$f":"VLOOKUP(Tekst!H105,Tekst!A105:C119,Hjelpeark!$B$3)","v":"Trukket fagforeningskontingent"},{"$f":"InngåendeBalanse!B106+EndringBalanse!C83","v":0},{"$f":"B104+InngåendeBalanse!C106+EndringBalanse!D83","v":0},{"$f":"C104+InngåendeBalanse!D106+EndringBalanse!E83","v":0},{"$f":"D104+InngåendeBalanse!E106+EndringBalanse!F83","v":0},{"$f":"E104+InngåendeBalanse!F106+EndringBalanse!G83","v":0},{"$f":"F104+InngåendeBalanse!G106+EndringBalanse!H83","v":0},{"$f":"G104+InngåendeBalanse!H106+EndringBalanse!I83","v":0},{"$f":"H104+InngåendeBalanse!I106+EndringBalanse!J83","v":0},{"$f":"I104+InngåendeBalanse!J106+EndringBalanse!K83","v":0},{"$f":"J104+InngåendeBalanse!K106+EndringBalanse!L83","v":0},{"$f":"K104+InngåendeBalanse!L106+EndringBalanse!M83","v":0},{"$f":"L104+InngåendeBalanse!M106+EndringBalanse!N83","v":0}]
[{"$f":"VLOOKUP(Tekst!H106,Tekst!A106:C119,Hjelpeark!$B$3)","v":"Oppgjørskonto merverdiavgift (aut.)"},{"$f":"Beregninger!B8","v":0},{"$f":"Beregninger!C8","v":0},{"$f":"Beregninger!D8","v":0},{"$f":"Beregninger!E8","v":0},{"$f":"Beregninger!F8","v":0},{"$f":"Beregninger!G8","v":0},{"$f":"Beregninger!H8","v":0},{"$f":"Beregninger!I8","v":0},{"$f":"Beregninger!J8","v":0},{"$f":"Beregninger!K8","v":0},{"$f":"Beregninger!L8","v":0},{"$f":"Beregninger!M8","v":0}]
[{"$f":"VLOOKUP(Tekst!H107,Tekst!A107:C119,Hjelpeark!$B$3)","v":"Skyldig arbeidsgiveravgift (aut.)"},{"$f":"Beregninger!B9","v":0},{"$f":"Beregninger!C9","v":0},{"$f":"Beregninger!D9","v":0},{"$f":"Beregninger!E9","v":0},{"$f":"Beregninger!F9","v":0},{"$f":"Beregninger!G9","v":0},{"$f":"Beregninger!H9","v":0},{"$f":"Beregninger!I9","v":0},{"$f":"Beregninger!J9","v":0},{"$f":"Beregninger!K9","v":0},{"$f":"Beregninger!L9","v":0},{"$f":"Beregninger!M9","v":0}]
[{"$f":"VLOOKUP(Tekst!H108,Tekst!A108:C119,Hjelpeark!$B$3)","v":"Påløpt arbeidsgiveravgift feriepenger"},{"$f":"Beregninger!B11","v":0},{"$f":"Beregninger!C11","v":0},{"$f":"Beregninger!D11","v":0},{"$f":"Beregninger!E11","v":0},{"$f":"Beregninger!F11","v":0},{"$f":"Beregninger!G11","v":0},{"$f":"Beregninger!H11","v":0},{"$f":"Beregninger!I11","v":0},{"$f":"Beregninger!J11","v":0},{"$f":"Beregninger!K11","v":0},{"$f":"Beregninger!L11","v":0},{"$f":"Beregninger!M11","v":0}]
[{"$f":"VLOOKUP(Tekst!H109,Tekst!A109:C119,Hjelpeark!$B$3)","v":"Avsatt utbytte"},{"$f":"InngåendeBalanse!B110+EndringBalanse!C87","v":0},{"$f":"B108+InngåendeBalanse!C110+EndringBalanse!D87","v":0},{"$f":"C108+InngåendeBalanse!D110+EndringBalanse!E87","v":0},{"$f":"D108+InngåendeBalanse!E110+EndringBalanse!F87","v":0},{"$f":"E108+InngåendeBalanse!F110+EndringBalanse!G87","v":0},{"$f":"F108+InngåendeBalanse!G110+EndringBalanse!H87","v":0},{"$f":"G108+InngåendeBalanse!H110+EndringBalanse!I87","v":0},{"$f":"H108+InngåendeBalanse!I110+EndringBalanse!J87","v":0},{"$f":"I108+InngåendeBalanse!J110+EndringBalanse!K87","v":0},{"$f":"J108+InngåendeBalanse!K110+EndringBalanse!L87","v":0},{"$f":"K108+InngåendeBalanse!L110+EndringBalanse!M87","v":0},{"$f":"L108+InngåendeBalanse!M110+EndringBalanse!N87","v":0}]
[{"$f":"VLOOKUP(Tekst!H110,Tekst!A110:C119,Hjelpeark!$B$3)","v":"Forskudd fra kunder (aut.)"},{"$f":"InngåendeBalanse!B111+EndringBalanse!C88","v":0},{"$f":"B109+InngåendeBalanse!C111+EndringBalanse!D88","v":0},{"$f":"C109+InngåendeBalanse!D111+EndringBalanse!E88","v":0},{"$f":"D109+InngåendeBalanse!E111+EndringBalanse!F88","v":0},{"$f":"E109+InngåendeBalanse!F111+EndringBalanse!G88","v":0},{"$f":"F109+InngåendeBalanse!G111+EndringBalanse!H88","v":0},{"$f":"G109+InngåendeBalanse!H111+EndringBalanse!I88","v":0},{"$f":"H109+InngåendeBalanse!I111+EndringBalanse!J88","v":0},{"$f":"I109+InngåendeBalanse!J111+EndringBalanse!K88","v":0},{"$f":"J109+InngåendeBalanse!K111+EndringBalanse!L88","v":0},{"$f":"K109+InngåendeBalanse!L111+EndringBalanse!M88","v":0},{"$f":"L109+InngåendeBalanse!M111+EndringBalanse!N88","v":0}]
[{"$f":"VLOOKUP(Tekst!H111,Tekst!A111:C119,Hjelpeark!$B$3)","v":"Gjeld til ansatte og aksjonærer"},{"$f":"InngåendeBalanse!B112+EndringBalanse!C89","v":0},{"$f":"B110+InngåendeBalanse!C112+EndringBalanse!D89","v":0},{"$f":"C110+InngåendeBalanse!D112+EndringBalanse!E89","v":0},{"$f":"D110+InngåendeBalanse!E112+EndringBalanse!F89","v":0},{"$f":"E110+InngåendeBalanse!F112+EndringBalanse!G89","v":0},{"$f":"F110+InngåendeBalanse!G112+EndringBalanse!H89","v":0},{"$f":"G110+InngåendeBalanse!H112+EndringBalanse!I89","v":0},{"$f":"H110+InngåendeBalanse!I112+EndringBalanse!J89","v":0},{"$f":"I110+InngåendeBalanse!J112+EndringBalanse!K89","v":0},{"$f":"J110+InngåendeBalanse!K112+EndringBalanse!L89","v":0},{"$f":"K110+InngåendeBalanse!L112+EndringBalanse!M89","v":0},{"$f":"L110+InngåendeBalanse!M112+EndringBalanse!N89","v":0}]
[{"$f":"VLOOKUP(Tekst!H112,Tekst!A112:C119,Hjelpeark!$B$3)","v":"Gjeld til selskap i samme konsern"},{"$f":"InngåendeBalanse!B113+EndringBalanse!C90","v":0},{"$f":"B111+InngåendeBalanse!C113+EndringBalanse!D90","v":0},{"$f":"C111+InngåendeBalanse!D113+EndringBalanse!E90","v":0},{"$f":"D111+InngåendeBalanse!E113+EndringBalanse!F90","v":0},{"$f":"E111+InngåendeBalanse!F113+EndringBalanse!G90","v":0},{"$f":"F111+InngåendeBalanse!G113+EndringBalanse!H90","v":0},{"$f":"G111+InngåendeBalanse!H113+EndringBalanse!I90","v":0},{"$f":"H111+InngåendeBalanse!I113+EndringBalanse!J90","v":0},{"$f":"I111+InngåendeBalanse!J113+EndringBalanse!K90","v":0},{"$f":"J111+InngåendeBalanse!K113+EndringBalanse!L90","v":0},{"$f":"K111+InngåendeBalanse!L113+EndringBalanse!M90","v":0},{"$f":"L111+InngåendeBalanse!M113+EndringBalanse!N90","v":0}]
[{"$f":"VLOOKUP(Tekst!H113,Tekst!A113:C119,Hjelpeark!$B$3)","v":"Skyldig lønn"},{"$f":"InngåendeBalanse!B114+EndringBalanse!C91","v":0},{"$f":"B112+InngåendeBalanse!C114+EndringBalanse!D91","v":0},{"$f":"C112+InngåendeBalanse!D114+EndringBalanse!E91","v":0},{"$f":"D112+InngåendeBalanse!E114+EndringBalanse!F91","v":0},{"$f":"E112+InngåendeBalanse!F114+EndringBalanse!G91","v":0},{"$f":"F112+InngåendeBalanse!G114+EndringBalanse!H91","v":0},{"$f":"G112+InngåendeBalanse!H114+EndringBalanse!I91","v":0},{"$f":"H112+InngåendeBalanse!I114+EndringBalanse!J91","v":0},{"$f":"I112+InngåendeBalanse!J114+EndringBalanse!K91","v":0},{"$f":"J112+InngåendeBalanse!K114+EndringBalanse!L91","v":0},{"$f":"K112+InngåendeBalanse!L114+EndringBalanse!M91","v":0},{"$f":"L112+InngåendeBalanse!M114+EndringBalanse!N91","v":0}]
[{"$f":"VLOOKUP(Tekst!H114,Tekst!A114:C119,Hjelpeark!$B$3)","v":"Feriepenger"},{"$f":"Beregninger!B10","v":0},{"$f":"Beregninger!C10","v":0},{"$f":"Beregninger!D10","v":0},{"$f":"Beregninger!E10","v":0},{"$f":"Beregninger!F10","v":0},{"$f":"Beregninger!G10","v":0},{"$f":"Beregninger!H10","v":0},{"$f":"Beregninger!I10","v":0},{"$f":"Beregninger!J10","v":0},{"$f":"Beregninger!K10","v":0},{"$f":"Beregninger!L10","v":0},{"$f":"Beregninger!M10","v":0}]
[{"$f":"VLOOKUP(Tekst!H115,Tekst!A115:C119,Hjelpeark!$B$3)","v":"Påløpte renter"},{"$f":"InngåendeBalanse!B116+EndringBalanse!C93","v":0},{"$f":"B114+InngåendeBalanse!C116+EndringBalanse!D93","v":0},{"$f":"C114+InngåendeBalanse!D116+EndringBalanse!E93","v":0},{"$f":"D114+InngåendeBalanse!E116+EndringBalanse!F93","v":0},{"$f":"E114+InngåendeBalanse!F116+EndringBalanse!G93","v":0},{"$f":"F114+InngåendeBalanse!G116+EndringBalanse!H93","v":0},{"$f":"G114+InngåendeBalanse!H116+EndringBalanse!I93","v":0},{"$f":"H114+InngåendeBalanse!I116+EndringBalanse!J93","v":0},{"$f":"I114+InngåendeBalanse!J116+EndringBalanse!K93","v":0},{"$f":"J114+InngåendeBalanse!K116+EndringBalanse!L93","v":0},{"$f":"K114+InngåendeBalanse!L116+EndringBalanse!M93","v":0},{"$f":"L114+InngåendeBalanse!M116+EndringBalanse!N93","v":0}]
[{"$f":"VLOOKUP(Tekst!H116,Tekst!A116:C119,Hjelpeark!$B$3)","v":"Påløpte kostnader og forskuddsbetalte inntekter"},{"$f":"InngåendeBalanse!B117+EndringBalanse!C94","v":0},{"$f":"B115+InngåendeBalanse!C117+EndringBalanse!D94","v":0},{"$f":"C115+InngåendeBalanse!D117+EndringBalanse!E94","v":0},{"$f":"D115+InngåendeBalanse!E117+EndringBalanse!F94","v":0},{"$f":"E115+InngåendeBalanse!F117+EndringBalanse!G94","v":0},{"$f":"F115+InngåendeBalanse!G117+EndringBalanse!H94","v":0},{"$f":"G115+InngåendeBalanse!H117+EndringBalanse!I94","v":0},{"$f":"H115+InngåendeBalanse!I117+EndringBalanse!J94","v":0},{"$f":"I115+InngåendeBalanse!J117+EndringBalanse!K94","v":0},{"$f":"J115+InngåendeBalanse!K117+EndringBalanse!L94","v":0},{"$f":"K115+InngåendeBalanse!L117+EndringBalanse!M94","v":0},{"$f":"L115+InngåendeBalanse!M117+EndringBalanse!N94","v":0}]
[{"$f":"VLOOKUP(Tekst!H117,Tekst!A117:C119,Hjelpeark!$B$3)","v":"Periodiseringer (aut.)"},{"$f":"IF(Beregninger!$B$40=2,-Beregninger!B36,0)+IF(Beregninger!$B$39=2,-Beregninger!B31,0)+InngåendeBalanse!B118-Periodiseringer!B36","v":0},{"$f":"B116+IF(Beregninger!$B$40=2,-Beregninger!C36,0)+IF(Beregninger!$B$39=2,-Beregninger!C31,0)+InngåendeBalanse!C118-Periodiseringer!C36","v":0},{"$f":"C116+IF(Beregninger!$B$40=2,-Beregninger!D36,0)+IF(Beregninger!$B$39=2,Beregninger!B31+Beregninger!C31-Beregninger!D32,0)+InngåendeBalanse!D118-Periodiseringer!D36","v":0},{"$f":"D116+IF(Beregninger!$B$40=2,-Beregninger!E36,0)+IF(Beregninger!$B$39=2,-Beregninger!E31,0)+InngåendeBalanse!E118-Periodiseringer!E36","v":0},{"$f":"E116+IF(Beregninger!$B$40=2,-Beregninger!F36,0)+IF(Beregninger!$B$39=2,-Beregninger!F31,0)+InngåendeBalanse!F118-Periodiseringer!F36","v":0},{"$f":"F116+IF(Beregninger!$B$40=2,-Beregninger!G36,0)+IF(Beregninger!$B$39=2,Beregninger!E31+Beregninger!F31-Beregninger!G32,0)+InngåendeBalanse!G118-Periodiseringer!G36","v":0},{"$f":"G116+IF(Beregninger!$B$40=2,-Beregninger!H36,0)+IF(Beregninger!$B$39=2,-Beregninger!H31,0)+InngåendeBalanse!H118-Periodiseringer!H36","v":0},{"$f":"H116+IF(Beregninger!$B$40=2,-Beregninger!I36,0)+IF(Beregninger!$B$39=2,-Beregninger!I31,0)+InngåendeBalanse!I118-Periodiseringer!I36","v":0},{"$f":"I116+IF(Beregninger!$B$40=2,-Beregninger!J36,0)+IF(Beregninger!$B$39=2,Beregninger!H31+Beregninger!I31-Beregninger!J32,0)+InngåendeBalanse!J118-Periodiseringer!J36","v":0},{"$f":"J116+IF(Beregninger!$B$40=2,-Beregninger!K36,0)+IF(Beregninger!$B$39=2,-Beregninger!K31,0)+InngåendeBalanse!K118-Periodiseringer!K36","v":0},{"$f":"K116+IF(Beregninger!$B$40=2,-Beregninger!L36,0)+IF(Beregninger!$B$39=2,-Beregninger!L31,0)+InngåendeBalanse!L118-Periodiseringer!L36","v":0},{"$f":"L116+IF(Beregninger!$B$40=2,-Beregninger!M36+Beregninger!N28,0)+IF(Beregninger!$B$39=2,Beregninger!K31+Beregninger!L31-Beregninger!M32,0)+InngåendeBalanse!M118-Periodiseringer!M36","v":0}]
[{"$f":"VLOOKUP(Tekst!H118,Tekst!A118:C119,Hjelpeark!$B$3)","v":"Diverse kortsiktig gjeld"},{"$f":"InngåendeBalanse!B119+EndringBalanse!C96","v":0},{"$f":"B117+InngåendeBalanse!C119+EndringBalanse!D96","v":0},{"$f":"C117+InngåendeBalanse!D119+EndringBalanse!E96","v":0},{"$f":"D117+InngåendeBalanse!E119+EndringBalanse!F96","v":0},{"$f":"E117+InngåendeBalanse!F119+EndringBalanse!G96","v":0},{"$f":"F117+InngåendeBalanse!G119+EndringBalanse!H96","v":0},{"$f":"G117+InngåendeBalanse!H119+EndringBalanse!I96","v":0},{"$f":"H117+InngåendeBalanse!I119+EndringBalanse!J96","v":0},{"$f":"I117+InngåendeBalanse!J119+EndringBalanse!K96","v":0},{"$f":"J117+InngåendeBalanse!K119+EndringBalanse!L96","v":0},{"$f":"K117+InngåendeBalanse!L119+EndringBalanse!M96","v":0},{"$f":"L117+InngåendeBalanse!M119+EndringBalanse!N96","v":0}]

{"sheet":"LedigeArk","index":37,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[6,4,6,6],[8,4,8,6],[10,4,10,6],[12,4,12,6],[14,4,14,6],[16,4,16,6],[30,4,30,6],[32,4,32,6],[34,4,34,6],[18,4,18,6],[20,4,20,6],[22,4,22,6],[24,4,24,6],[26,4,26,6],[28,4,28,6]]}
[null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XEZ1048572),FIND(\"]\",CELL(\"filename\",XEZ1048572))+1,255)","v":"LedigeArk"}]
[]
[]
[]
[]
[]
[null,null,null,null,"Innhold ark 1"]
[]
[null,null,null,null,"Innhold ark 2"]
[]
[null,null,null,null,"Innhold ark 3"]
[]
[null,null,null,null,"Innhold ark 4"]
[]
[null,null,null,null,"Innhold ark 5"]
[]
[null,null,null,null,"Innhold ark 6"]
[]
[null,null,null,null,"Innhold ark 7"]
[]
[null,null,null,null,"Innhold ark 8"]
[]
[null,null,null,null,"Innhold ark 9"]
[]
[null,null,null,null,"Innhold ark 10"]
[]
[null,null,null,null,"Innhold ark 11"]
[]
[null,null,null,null,"Innhold ark 12"]
[]
[null,null,null,null,"Innhold ark 13"]
[]
[null,null,null,null,"Innhold ark 14"]
[]
[null,null,null,null,"Innhold ark 15"]

{"sheet":"Ledig1","index":38,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig1"}]

{"sheet":"Ledig2","index":39,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XES1048572),FIND(\"]\",CELL(\"filename\",XES1048572))+1,255)","v":"Ledig2"}]

{"sheet":"Ledig3","index":40,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig3"}]

{"sheet":"Ledig4","index":41,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig4"}]

{"sheet":"Ledig5","index":42,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig5"}]

{"sheet":"Ledig6","index":43,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig6"}]

{"sheet":"Ledig7","index":44,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig7"}]

{"sheet":"Ledig8","index":45,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig8"}]

{"sheet":"Ledig9","index":46,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig9"}]

{"sheet":"Ledig10","index":47,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig10"}]

{"sheet":"Ledig11","index":48,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig11"}]

{"sheet":"Ledig12","index":49,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig12"}]

{"sheet":"Ledig13","index":50,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig13"}]

{"sheet":"Ledig14","index":51,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig14"}]

{"sheet":"Ledig15","index":52,"n_rows":1,"n_cols":10,"rows_kept":1,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,{"$f":"MID(CELL(\"filename\",XFB1048572),FIND(\"]\",CELL(\"filename\",XFB1048572))+1,255)","v":"Ledig15"}]

{"sheet":"ts_strings","index":53,"n_rows":112,"n_cols":22,"rows_kept":112,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,"FULL TILGANG"]
[null,null,"EXCEL_TS_PROGRESS_CAPTION","https://www.zirius.no/rapportering-og-budsjettering/"]
[1,null,"EXCEL_TS_PROGRESS_WELCOMEHEADER","Vent mens verktøyet starter...",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"LÅST"]
[null,null,"EXCEL_TS_INTERNET_CONNECT","Kontrollere tilgang til internett..."]
[null,null,"EXCEL_TS_INTERNET_DETECTED","Tilkoblingskontroll fullført, status:"]
[null,null,"EXCEL_TS_INTERNET_NO_CONNECTION","Tilkoblingskontroll fullført, status:"]
[null,null,"EXCEL_TS_TEXTVERSION_CHECK","Kontrollerer om tekster er oppdatert..."]
[null,null,"EXCEL_TS_TEXTVERSION_OK","Tekstene er oppdatert med nyeste versjon"]
[null,null,"EXCEL_TS_TEXTVERSION_EXPIRED","Nyere tekster oppdaget, oppdaterer"]
[null,null,"EXCEL_TS_ALERTS_CHECK","Kontrollerer viktige meldinger"]
[null,null,"EXCEL_TS_ALERTS_NONE","Laster ned viktig melding"]
[null,null,"EXCEL_TS_ALERTS_SHOW","Viser viktig melding:"]
[null,null,"EXCEL_TS_CHECKACCESS_START","Kontrollerer om PC'en er tilknyttet en kunde hos zirius.no"]
[null,null,"EXCEL_TS_CHECKACCESS_OK_OPEN_MODEL","Gyldig bruker og lisens oppdaget"]
[null,null,"EXCEL_TS_CHECKACCESS_NOK_UNKNOWN_USER","PC'en ble ikke gjenkjent"]
[null,null,"EXCEL_TS_CHECKACCESS_NOK_KNOWN_USER","Du har ikke et gyldig abonnement til dette verktøyet. "]
[null,null,"EXCEL_TS_WAIT_FOR_WEB","Venter på handling fra bruker."]
[null,null,"EXCEL_TS_MODEL_UNLOCK","Aktiverer full tilgang"]
[null,null,"EXCEL_TS_MODEL_LOCK","Aktiverer lesemodus"]
[null,null,"EXCEL_TS_FINISHED_AND_OPEN","Oppstartsprosedyre fullført, status for regnearket:"]
[null,null,"EXCEL_TS_FINISHED_AND_LOCKED","Oppstartsprosedyre fullført, status for regnearket:"]
[null,null,"EXCEL_TS_SET_LAST_STATE","Kunne ikke bekrefte maskinen over internett, kontrollerer siste tilstand"]
[null,null,"EXCEL_TS_CANCEL_BUTTON_PRESSED","Kontrollen avbrutt av bruker¿"]
[null,null,"EXCEL_TS_ERROR_TEXTVERSION_CHECK","Feil oppstått ved kontroll av tekster"]
[null,null,"EXCEL_TS_ERROR_TEXTVERSION_UPDATE","Feil oppstått ved henting av tekster",null,"CheckAccess = true","<identifiedUser>Erik Olne1</identifiedUser><hasAccess>true</hasAccess><accessType>time_based</accessType>"]
[null,null,"EXCEL_TS_ERROR_CHECKACCESS_INVALID_RESPONSE","Feil oppstått ved kontroll av maskinen",null,"CheckAccess = false","<connectExternalURL>http://85.196.66.11/nettoppbiz/jsp/commerceAccess.jsp?marketplaceId=721795&externalUserId=Erik Olne@12345-12345-12345-12345&resourceIdentifier=content_item_721795_907366</connectExternalURL><hasAccess>false</hasAccess>"]
[null,null,"EXCEL_TS_ERROR_MODEL_OPEN","Feil oppstått ved opplåsing av modellen"]
[null,null,"EXCEL_MODEL NAME","Langtidsbudsjett"]
[null,null,"EXCEL_MODEL_SUBNAME"]
[null,null,"EXCEL_MODEL_ABOUT_HEADER","Om verktøyet",null,"Checkaccsess =false","<connectExternalURL>http://85.196.66.11/nettoppbiz/jsp/commerceAccess.jsp?marketplaceId=721795&externalUserId=Erik Olne@12345-12345-12354-54321&resourceIdentifier=content_item_721795_907366</connectExternalURL><hasAccess>false</hasAccess>"]
[null,null,"EXCEL_TS_PROGRESS_FINISHE_DACTIONS","Fullførte handlinger"]
[null,null,"EXCEL_TS_STATUS_OK","OK"]
[null,null,"EXCEL_TS_STATUS_OPEN","FULL TILGANG"]
[null,null,"EXCEL_TS_STATUS_WAIT","VENTER"]
[null,null,"EXCEL_TS_STATUS_ERROR","FEIL"]
[null,null,"EXCEL_TS_STATUS_ONLINE","ONLINE"]
[null,null,"EXCEL_TS_STATUS_OFFLINE","OFFLINE"]
[null,null,"EXCEL_TS_STATUS_LOCKED","LESEMODUS"]
[null,null,"EXCEL_TS_TEXTVERSION_VERSIONNUMBER",72]
[null,null,"EXCEL_TS_ALERTS_ALERTVERSION"]
[null,null,"EXCEL_TS_ALERTS_LAST_CONFERMED",6]
[null,null,"EXCEL_TS_STATUS_CANCELED","AVBRUTT"]
[null,null,"EXCEL_TS_STATUS_NONE"]
[null,null,"EXCEL_TS_WAIT_FOR_WEB_UNKNOWN_USER_HEADER","Maskinen er ikke tilknyttet en bruker på zirius.no"]
[null,null,"EXCEL_TS_WAIT_FOR_WEB_KNOWN_USER_HEADER","Du har ikke et gyldig abonnement til dette verktøyet. "]
[null,null,"EXCEL_TS_WAIT_FOR_WEB_CONTROL_TRANSFERED_HEADER","Fullfør registreringen"]
[null,null,"EXCEL_TS_WAIT_FOR_WEB_CONTROL_TRANSFERED_TEXT"]
[null,null,"EXCEL_TS_ALERTS_HIDE_ALERT","Ikke vis denne meldingen igjen"]
[null,null,"EXCEL_TS_BUTTON_OK","OK"]
[null,null,"EXCEL_TS_BUTTON_CANCEL","Avbryt"]
[null,null,"EXCEL_TS_BUTTON_CONTINUE","Fortsett"]
[null,null,"EXCEL_TS_BUTTON_LOCKMODEL","Avbryt"]
[null,null,"EXCEL_TS_BUTTON_GOTO_WEB","Følg lenke"]
[null,null,"EXCEL_TS_ALERTS_ACTIVE",true]
[null,null,"EXCEL_TS_ALERTS_ID",6]
[null,null,"EXCEL_TS_ALERTS_FORCE",false]
[null,null,"EXCEL_TS_ALERTS_MESSAGE"]
[null,null,"EXCEL_TS_ALERTS_URL","https://www.zirius.no/rapportering-og-budsjettering/"]
[null,null,"EXCEL_TS_MODEL_UNREGISTERED_USER","Ukjent bruker"]
[null,null,"EXCEL_TS_MODEL_READONLY","Verktøyet er i lesemodus. Trykk «Fortsett». For å kunne gjøre egne endringer må du ha abonnement. Du kan tegne abonnement ved å gå til «Vis prisliste»"]
[null,null,"EXCEL_TS_BUTTON_UNLOCK_MODEL","Aktiver full tilgang"]
[null,null,"EXCEL_TS_MODEL_READONLY_CAPTION","Verktøyet er i lesemodus."]
[null,null,"EXCEL_TS_CHECKACCESS_NOK_TOO_MANY_URL","https://www.zirius.no/rapportering-og-budsjettering/"]
[null,null,"EXCEL_TS_WAIT_FOR_WEB_TOO_MANY_ID_HEADER","Maskinen gjenkjent. Du har registrert for mange maskiner."]
[null,null,"EXCEL_TS_WAIT_FOR_WEB_TOO_MANY_ID_TEXT"]
[null,null,"EXCEL_TS_CHECKACCESS_TOO_MANY_IDS","Maskin gjenkjent, for mange brukere"]
[null,null,"EXCEL_TS_PROGRESS_ACTIONTITLE","Handlingen som utføres nå"]
[null,null,"EXCEL_MODEL_ABOUT_URL_TEXT","Informasjon om verktøyet"]
[null,null,"EXCEL_MODEL_ABOUT_URL_LINK","https://www.zirius.no/rapportering-og-budsjettering/"]
[null,null,"EXCEL_MODEL_DOWNLOAD_URL_TEXT","Last ned siste versjon av modellen"]
[null,null,"EXCEL_MODEL_DOWNLOAD_URL_LINK","https://www.zirius.no/rapportering-og-budsjettering/"]
[null,null,"EXCEL_MODEL_MANUAL_URL_TEXT","Brukerveiledning"]
[null,null,"EXCEL_MODEL_MANUAL_URL_LINK","https://www.zirius.no/rapportering-og-budsjettering/"]
[null,null,"EXCEL:MODEL_URLS_HEADER","Informasjon på nett"]
[null,null,"EXCEL_TS_SECURITY_INFO_TEXT","Klikk her for veiledning"]
[null,null,"EXCEL_TS_SECURITY_INFO_LINK","https://www.zirius.no/rapportering-og-budsjettering/"]
[null,null,"EXCEL_TS_SECURITY_INFO_HEADER","Dette er en venteside for det verktøyet du forsøker å åpne. Dersom du ikke kommer videre fra denne siden, betyr det at makroene som skal åpne verktøyet ikke kan starte. Aktiver makroer for å åpne verktøyet."]
[null,null,"EXCEL_TS_BUTTON_VIEW_PRICELIST","Vis prisliste"]
[null,null,"EXCEL_TS_BUTTON_CLOSE_LOG","Lukk logg"]
[null,null,"EXCEL_TS_LOGFILE_TEXT","Loggen kan kopieres og sendes på mail til support@zirius.no"]
[null,null,"EXCEL_TS_LOGFILE_HEADER","Loggfil"]
[null,null,"EXCEL_TS_MODEL_SAVEMODEL_HEADER","Lagre?"]
[null,null,"EXCEL_TS_MODEL_SAVEMODEL_TEXT","Vil du lagre endringer utført siden forrige lagring?"]
[null,null,"EXCEL_TS_BUTTON_SAVE","Lagre og lukk"]
[null,null,"EXCEL_TS_BUTTON_NOTSAVE","Lukk uten å lagre"]
[null,null,"EXCEL_TS_BUTTON_CHECK_AGAIN","Tilgangskontroll"]
[null,null,"EXCEL_TS_BUTTON_TS_FINISHED","Fullfør"]
[null,null,"EXCEL_TS_BUTTON_LOGIN","Registrer maskin"]
[null,null,"EXCEL_TS_BUTTON_MYPAGE","Min side"]
[null,null,"EXCEL_TS_BUTTON_CHECK_AGAIN_WRITEMODE","Tilgangskontroll"]
[null,null,"EXCEL_TS_MODELSTATE","Modellen er åpnet i:"]
[null,null,"EXCEL_TS_USERNAME","Pålogget bruker:"]
[null,null,"EXCEL_TS_CHECKACCESS_NOK_KNOWN_USER_URL","http://www.lederkilden.no/nettoppbiz/jsp/commerceAccess.jsp"]
[null,null,"EXCEL_TS_CHECKACCESS_NOK_TOO_MANY_IDS_URL","http://www.lederkilden.no/nettoppbiz/jsp/commerceAccess.jsp?toom=true"]
[null,null,"EXCEL_TS_CHANGEUSERFORM_HEADER","Logg på på nytt eller bytt bruker?"]
[null,null,"EXCEL_TS_CHANGEUSERFORM_TEXT","Her kan du starte tilgangskontroll på nytt eller du kan slette eksisterende tilknytning og knytte maskinen til en annen bruker."]
[null,null,"EXCEL_TS_CHANGEUSERFORM_STARTLOGIN_BUTTON","Repeter tilgangskontroll"]
[null,null,"EXCEL_TS_CHANGEUSERFORM_UNREGISTER_USER_BUTTON","Knytt maskinen til en ny bruker"]
[null,null,"EXCEL_TS_REGISTER_USER_HEADER","Knytt denne maskinen til din bruker på zirius.no"]
[null,null,"EXCEL_TS_REGISTER_USER_TEXT","Skriv inn ditt brukernavn og passord på zirius. Du kan ha 2 av dine maskiner tilknyttet ditt abonnement."]
[null,null,"EXCEL_TS_BUTTON_REGISTER","Registrer maskin"]
[null,null,"EXCEL_TS_REGISTER_USER_USERNAME","Brukernavn:"]
[null,null,"EXCEL_TS_REGISTER_USER_PASSWORD","Passord:"]
[null,null,"EXCEL_TS_REGISTER_USER_SUCCESS_HEADER","Registrering vellykket"]
[null,null,"EXCEL_TS_REGISTER_USER_SUCCESS_TEXT","Du kan nå benytte de verktøyene ditt abonnement omfatter på denne maskinene uten ytterligere registrering."]
[null,null,"EXCEL_TS_REGISTER_USER_ERROR_HEADER","Registrering mislykket"]
[null,null,"EXCEL_TS_REGISTER_USER_ERROR_USERPASS_TEXT","Feil brukernavn / passord"]
[null,null,"EXCEL_TS_BUTTON_TRY_AGAIN","Prøv igjen"]
[null,null,"EXCEL_TS_REGISTER_USER_ERROR_MANYIDS_TEXT","Kvoten oppbrukt, support@zirius.no for hjelp"]
[null,null,"EXCEL_TS_MYPAGE_URL","https://www.zirius.no/rapportering-og-budsjettering/"]
[null,null,"EXCEL_TS_BUTTON_GOBACK","Gå tilbake"]
[null,null,"EXCEL_TS_UNREGISTER_AT_SHUTDOWN","Slett brukertilknytning for denne PC'en dersom den ikke er din egen."]

{"sheet":"Versjon","index":54,"n_rows":40,"n_cols":3,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
["Gjeldende versjon:","7.3"]
[]
["Versjon nr","Dato","Endringer"]
["1.0","2002-03-11","Første release!"]
["1.1","2002-04-20","Endret i \"Beregninger\" økning/nedgang kassekredittlimit, forskjøvet med en måned."]
["1.2","2002-09-16","Endret test i SumResultat fra HVIS(Hjelpeark!$Z$1 osv til Hvis(Hjelpeark!$Z$1=\"SANN\". Problemer med engelsk versjon av Excel"]
["1.3","2002-10-11","Lagt inn automatisk overføring av positiv kk-saldo over til omløpsmidler i arkene SammendragBalanse og Kontantstrøm. Rettet språkstyring, henting av rapporttekster."]
["1.4","2002-10-22","Korrigert avskrivninger i kontantstrømanalyse. Tar nå ikke med avskr. Hittil i år. Lagt til likv.graf i egeet ark."]
["1.5","2002-12-03","Lagt inn områdenavnene SummeringResultat, SummeringLikviditet,SummeringEiendeler og SummeringEkGjeld med formål konsern-summering"]
["1.6","2003-01-17","Lagt inn områdenavnene SummeringKontantstrøm, SummeringDetaljBalanse med tanke på konsernsummering"]
["1.7","2003-02-06","Rettet feil i periodisering av renteinntekter kassekreditt. Feilen lå i arket \"Beregnet balanse\" og tok med seg verdier fra linjen \"Forskuddsbetalte leverandører\" når \"Månedlig\" periodisering var valgt."]
["1.8","2003-06-12","Rettet feil i arket \"EndringBalanse\". Kolonne O viste kode null selv om det var tallverdier i området B:N. Fjernet felter for investeringsavgift i \"Oppsett\"."]
["2.0",null,"Engelske tekster. Endret validering slik at koder for investeringsavgift ikke er gyldige, endret merknader slik at investeringsavgift ikke er med."]
["2.1","2003-10-05","Satt inn kodeforklaringer som merknader på alle feltene under \"Oppsett\"."]
["2.2","2003-10-17","Rettet formel i arket \"Moms\" slik at \"Ett år\" ikke gir utbetaling av moms i likv.budsj."]
["2.3","2003-10-31","Rettet celle c10 i \"Resultatrapport\" og \"Bidragsrapport\" slik at beholdningsendring blir korrekt ved prognose. Kom dobbelt."]
["2.4","2003-11-07","Rettet problem i kontantstrømanalyse. Ved overføring av penger fra kasse og bankinnskudd lager dette endring i andre omløpsmidler som øker netto kontantstrøm og dermed likviditetsreserven. Men beløpet overøres til driftskonto som også er likv.reserve, dermed dobbelt. Laget korreksjonslinje i bunnen som trekker beløpet fra igjen."]
["2.5","2004-02-12","Lagt inn test om IB kassekreditt er negativt beløp (innestående). Flyttes så til eiendeler i balansesammendraget. Korrigert for dette i kontantstrømanalysen under Endring omløpsmidler"]
["3.0 e","2004-06-29","Klargjort for årlig oppdatering 2004. \"e\" står for \"Ecoport\" for å skille 3.0 - versjonen på Nettopp.biz"]
["3.3e","2005-04-08","Rettet feil i momsbehandling momsgruppe 3 i arket \"SumResultat\" hentet ikke grunnlag riktig."]
["3.4e","2006-09-04","Rettet engelsk tekst i arket \"Tekst\". Lagt inn \"Bruke autofilter\" ved beskyttelse av ark"]
["3.5e","2008-04-28","Korrigert feil i kontantstrømanalyse. Samme endring i arkene InngåendeBalanse og DetaljBalanse. Celle N74:N75 er nå gitt koden \"Innskutt egenkapital\" og blir dermed fanget opp av IB minus UB i arket SammendragBalanse linje 9"]
["3.7 e","2009-02-10","Skiftet versjonnummer på utviklingsfilen til 3.7"]
["5.0 e","2009-08-04","Vesentlig endring. Oppbygging av menysystem og hjelpetekster"]
["5.1 e","2010-03-24","Nytt lisensieringssystem, samme som Xlrapporten"]
["5.2 e","2011-03-02","Lagret i Office 2007 format. Mulighet for å lagre i PDF format"]
["5.3 e","2011-06-15","Økt bredde på kolonner med tanke på hele kroner. Endret tekster til Calibri. Endret størrelse på forklaringstekster i arket Resultatgrafer"]
["5.4 e","2011-10-18","Korrigert linjekoder for egenkapital slik at all egenkapital utenom AK og Private uttak havner på \"Opptjent egenkapital\" i sammendragsrapporten"]
["5.5 e","2012-04-01","Kopiering av regnskapstall hittil i år fra XLrapporten. ++++ (føy inn etter hvert)"]
["5.6 e","2012-06-08","Positiv verdi på driftskonto kan nå legges på linjen \"Driftskonto\" og ikke med negativt fortegn på \"Kassekreditt\""]
["5.6.1 e","2012-09-05","Rettet kontroll endring likviditetsreserve kont.str.analyse/likviditetsrapport i arket Kontroll"]
["5.7","2012-10-05","Klargjort for distribusjon på Lederkilden"]
["5.8","2012-11-30","Diverse mindre endringer, bla a. utvidelse av kolonner for å takle store tall i hele kroner."]
["5.9","2013-04-17","Satt inn ny kolonne for kontonummer samt nytt ark TilXLrapporten for å overføre tall til XLrapporten. For at tall skal komme over betinges det kontonummer i første kolonne."]
["6.0","2013-05-28","Utvidet antall linjer i resultatbudsjettet. Tatt bort muligheten for å sette inn linjer. Lagt inn tallbegrepet 2 for å få mellomrom mellom gruppene ved filtrering i resultatbudsjettet. Tilpasset arket TilXLRapporten til de nye linjene i resultatbudsjettet. Tatt bort beskyttelse på automatisk renteinntekt/kostnad i kolonnen hittil i år. Dermed er modellen klar til å ta i mot rutine for likviditetsprognosering i XLrapporten."]
["6.1","2013-09-04","Versjonen manglet funksjon for å skrive dagens dato i Z1 likedan som i XLrapporten. Daten som sto gikk frem til 2014 men modellen har sluttet å virke etter denne datoen."]
["6.2","2013-12-04","Korrigert passord for arkene Resultat og Security slik at de følger de øvrige passordene i alle Ecoport modeller. Lederkilden endrer passord variabel i pålogging."]
["7.0","2014-09-17","Rullegardinmenyer i resultatbudsjett er lagt i samme kolonne slik at de ikke \"forsvinner\" når vi blar bortover til høyre (skyldes frys av kolonner). Grafer har fått helt ny layout. Byttet ut/korrigert tekster i akselinjer og overskrifter. Alle månesoverskrifter høyrestilt. Ved utskrift skjules alltid nullinjer."]
["7.1","2017-03-14","Korrigert kontantstrømsrapport. Saldo for overkursfond ender på linja for \"innskutt egenkapital\" i \"Sammendrag balanse\"."]
["7.3","2018-06-27","Oppdatert med Zirius-logo, tilgangstyring går nå mot Zirius"]

{"sheet":"Grafgrunnlag","index":55,"n_rows":48,"n_cols":14,"rows_kept":48,"cut":false,"hidden":false,"merged":[]}
[]
["Kostnadsfordeling"]
[]
["Lønnskostnader",{"$f":"Resultrapport!C20","v":0}]
["Driftskostnader",{"$f":"Resultrapport!C23","v":0}]
["Tap på krav",{"$f":"Resultrapport!C24","v":0}]
["Avskrivninger",{"$f":"Resultrapport!C22","v":0}]
["Finanskostnader",{"$f":"Resultrapport!C30+Resultrapport!C31","v":0}]
[]
["Balansegrafer"]
["EIENDELER","GJELD EGENKAPITAL",null,null,"Anl.midler","Oml.midler","Egenkapital","Langsiktig gjeld","Kortsiktig gjeld"]
[null,{"$f":"G13","v":1000},null,"IB",{"$f":"SammendragBalanse!C13","v":0},{"$f":"SammendragBalanse!C21","v":1000},{"$f":"SammendragBalanse!G12","v":1000},{"$f":"SammendragBalanse!G16","v":0},{"$f":"SammendragBalanse!G26","v":0}]
[{"$f":"E13","v":0},{"$f":"H13","v":0},null,"UB",{"$f":"SammendragBalanse!D13","v":0},{"$f":"SammendragBalanse!D21","v":1000},{"$f":"SammendragBalanse!H12","v":1000},{"$f":"SammendragBalanse!H16","v":0},{"$f":"SammendragBalanse!H26","v":0}]
[{"$f":"F13","v":1000},{"$f":"I13","v":0}]
[]
["Kildedata likv.graf saldo/limit"]
["IB",{"$f":"Resultat!D5","v":"Jan"},{"$f":"Resultat!E5","v":"Feb"},{"$f":"Resultat!F5","v":"Mar"},{"$f":"Resultat!G5","v":"Apr"},{"$f":"Resultat!H5","v":"Mai"},{"$f":"Resultat!I5","v":"Jun"},{"$f":"Resultat!J5","v":"Jul"},{"$f":"Resultat!K5","v":"Aug"},{"$f":"Resultat!L5","v":"Sep"},{"$f":"Resultat!M5","v":"Okt"},{"$f":"Resultat!N5","v":"Nov"},{"$f":"Resultat!O5","v":"Des"}]
[{"$f":"IF(A19=0,NA(),A19)","v":1000},{"$f":"IF(B19=0,NA(),B19)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[{"$f":"Likviditetsbudsjett!B33","v":1000},{"$f":"Likviditetsbudsjett!B36","v":1000},{"$f":"Likviditetsbudsjett!C36","v":1000},{"$f":"Likviditetsbudsjett!D36","v":1000},{"$f":"Likviditetsbudsjett!E36","v":1000},{"$f":"Likviditetsbudsjett!F36","v":1000},{"$f":"Likviditetsbudsjett!G36","v":1000},{"$f":"Likviditetsbudsjett!H36","v":1000},{"$f":"Likviditetsbudsjett!I36","v":1000},{"$f":"Likviditetsbudsjett!J36","v":1000},{"$f":"Likviditetsbudsjett!K36","v":1000},{"$f":"Likviditetsbudsjett!L36","v":1000},{"$f":"Likviditetsbudsjett!M36","v":1000}]
[]
[{"$f":"IF(A22=0,NA(),A22)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[{"$f":"-Driftskonto!F16","v":0},{"$f":"-Likviditetsbudsjett!B38","v":0},{"$f":"-Likviditetsbudsjett!C38","v":0},{"$f":"-Likviditetsbudsjett!D38","v":0},{"$f":"-Likviditetsbudsjett!E38","v":0},{"$f":"-Likviditetsbudsjett!F38","v":0},{"$f":"-Likviditetsbudsjett!G38","v":0},{"$f":"-Likviditetsbudsjett!H38","v":0},{"$f":"-Likviditetsbudsjett!I38","v":0},{"$f":"-Likviditetsbudsjett!J38","v":0},{"$f":"-Likviditetsbudsjett!K38","v":0},{"$f":"-Likviditetsbudsjett!L38","v":0},{"$f":"-Likviditetsbudsjett!M38","v":0}]
[]
[]
["Resultatutvikling"]
[null,{"$f":"B17","v":"Jan"},{"$f":"C17","v":"Feb"},"Mar","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Des"]
["D.P.",{"$f":"IF(B29=0,NA(),B29)","v":{"$error":"#N/A"}},{"$f":"IF(C29=0,NA(),C29)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["Hittil",{"$f":"IF(B30=0,NA(),B30)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
["D.P.",{"$f":"Resultat!D274+Resultat!D272","v":0},{"$f":"Resultat!E274+Resultat!E272","v":0},{"$f":"Resultat!F274+Resultat!F272","v":0},{"$f":"Resultat!G274+Resultat!G272","v":0},{"$f":"Resultat!H274+Resultat!H272","v":0},{"$f":"Resultat!I274+Resultat!I272","v":0},{"$f":"Resultat!J274+Resultat!J272","v":0},{"$f":"Resultat!K274+Resultat!K272","v":0},{"$f":"Resultat!L274+Resultat!L272","v":0},{"$f":"Resultat!M274+Resultat!M272","v":0},{"$f":"Resultat!N274+Resultat!N272","v":0},{"$f":"Resultat!O274+Resultat!O272","v":0}]
["Hittil",{"$f":"B29","v":0},{"$f":"B30+C29","v":0},{"$f":"C30+D29","v":0},0,0,0,0,0,0,0,0,0]
[]
[]
["Omsetningsutvikling"]
[null,{"$f":"B17","v":"Jan"},{"$f":"C17","v":"Feb"},"Mar","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Des"]
[null,{"$f":"IF(B36=0,NA(),B36)","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"}]
[null,{"$f":"Resultat!D38","v":0},{"$f":"Resultat!E38","v":0},{"$f":"Resultat!F38","v":0},{"$f":"Resultat!G38","v":0},{"$f":"Resultat!H38","v":0},{"$f":"Resultat!I38","v":0},{"$f":"Resultat!J38","v":0},{"$f":"Resultat!K38","v":0},{"$f":"Resultat!L38","v":0},{"$f":"Resultat!M38","v":0},{"$f":"Resultat!N38","v":0},{"$f":"Resultat!O38","v":0}]
[]
["Egenkapitalutvikling:"]
[null,"IB","Jan","Feb","Mar","Apr","Mai","Jun","Jul","Aug","Sep","Okt","Nov","Des"]
["Innskutt egenkapital",{"$f":"DetaljBalanse!B70","v":100},{"$f":"DetaljBalanse!C70","v":100},{"$f":"DetaljBalanse!D70","v":100},{"$f":"DetaljBalanse!E70","v":100},{"$f":"DetaljBalanse!F70","v":100},{"$f":"DetaljBalanse!G70","v":100},{"$f":"DetaljBalanse!H70","v":100},{"$f":"DetaljBalanse!I70","v":100},{"$f":"DetaljBalanse!J70","v":100},{"$f":"DetaljBalanse!K70","v":100},{"$f":"DetaljBalanse!L70","v":100},{"$f":"DetaljBalanse!M70","v":100},{"$f":"DetaljBalanse!N70","v":100}]
["Opptjent egenkapital",{"$f":"SUM(DetaljBalanse!B71:B78)","v":900},{"$f":"SUM(DetaljBalanse!C71:C78)","v":900},{"$f":"SUM(DetaljBalanse!D71:D78)","v":900},{"$f":"SUM(DetaljBalanse!E71:E78)","v":900},{"$f":"SUM(DetaljBalanse!F71:F78)","v":900},{"$f":"SUM(DetaljBalanse!G71:G78)","v":900},{"$f":"SUM(DetaljBalanse!H71:H78)","v":900},{"$f":"SUM(DetaljBalanse!I71:I78)","v":900},{"$f":"SUM(DetaljBalanse!J71:J78)","v":900},{"$f":"SUM(DetaljBalanse!K71:K78)","v":900},{"$f":"SUM(DetaljBalanse!L71:L78)","v":900},{"$f":"SUM(DetaljBalanse!M71:M78)","v":900},{"$f":"SUM(DetaljBalanse!N71:N78)","v":900}]
["SUM",{"$f":"SUM(B40:B41)","v":1000},{"$f":"SUM(C40:C41)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
[]
["Krav i %",{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5},{"$f":"Oppsett!$D$34","v":0.5}]
["Krav i kroner",{"$f":"B40*B44","v":50},{"$f":"C40*C44","v":50},50,50,50,50,50,50,50,50,50,50,50]
[]
["Sum til graf",{"$f":"IF(B42=0,NA(),B42)","v":1000},{"$f":"IF(C42=0,NA(),C42)","v":1000},1000,1000,1000,1000,1000,1000,1000,1000,1000,1000,1000]
["Krav til graf",{"$f":"IF(B45=0,NA(),B45)","v":50},{"$f":"IF(C45=0,NA(),C45)","v":50},50,50,50,50,50,50,50,50,50,50,50]