{"text_format":"1","workbook":"xlsx","n_sheets":3,"sheets":["Ark1","Ark2","Ark3"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"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":"Ark1","index":0,"n_rows":31,"n_cols":6,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
["Driftsbudsjett"]
[]
[]
[null,null,null,2021,2022,2023]
[]
["Salgsinntekter"]
["Andre inntekter"]
[]
["SUM INNTEKTER",null,null,{"$f":"SUM(D6:D8)","v":0},{"$f":"SUM(E6:E8)","v":0},{"$f":"SUM(F6:F8)","v":0}]
["Variable kostnader:"]
["Råvarer, komponenter"]
["Lønn til ansatte, inkl.sos.kostnader"]
["Andre variable kostnader"]
["SUM VARIABLE KOSTNADER",null,null,{"$f":"SUM(D11:D13)","v":0},{"$f":"SUM(E11:E13)","v":0},{"$f":"SUM(F11:F13)","v":0}]
["DEKNINGSBIDRAG",null,null,{"$f":"D9-D14","v":0},{"$f":"E9-E14","v":0},{"$f":"F9-F14","v":0}]
["Faste kostnader:"]
["Lønnskostnader, inkl.sos.kostnader"]
["Leie lokaler"]
["Strøm"]
["Telefon/porto"]
["Markedsføring"]
["Reiser"]
["Forsikring"]
["Regnskapsføring"]
["Revisjon"]
["Avskrivninger"]
["Andre faste kostnader"]
["SUM FASTE KOSTNADER",null,null,{"$f":"SUM(D17:D27)","v":0},{"$f":"SUM(E17:E27)","v":0},{"$f":"SUM(F17:F27)","v":0}]
["DRIFTSRESULTAT",null,null,{"$f":"D15-D28","v":0},{"$f":"E15-E28","v":0},{"$f":"F15-F28","v":0}]
["Finanskostnader/finansinntekter"]
["RESULTAT",null,null,{"$f":"D29-D30","v":0},{"$f":"E29-E30","v":0},{"$f":"F29-F30","v":0}]

{"sheet":"Ark2","index":1,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Ark3","index":2,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}