{"text_format":"1","workbook":"xlsx","n_sheets":11,"sheets":["Forklaring","Tabel 1 og 2 Malkeproduktion","Tabel 3 Grovfoder","Tabel 4 Sohold frav_og_30kg","Tabel 5 Slagtesvin","Tabel 6 Smaagrise","Tabel 7 Slagtekalve","Tabel 8 Slagtekyllinger","Tabel 9 Salgsafgroeder","Tabel 10 Kartofler","Tabel 11 Fabriksroer"],"not_rendered":{"charts":0,"images":0,"macros":1,"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":"Forklaring","index":0,"n_rows":33,"n_cols":5,"rows_kept":33,"cut":false,"hidden":false,"merged":[[5,1,6,1],[10,1,13,1],[15,1,17,1],[3,4,14,4]]}
[]
[null,"Foreløbige driftsgrensresultater 2021, samt historisk overblik 2013-2021","Oversigt over driftsgrensresultater. Tallet i parentes henviser til Ø90 standardkolonnen.  "]
[]
[null,"Driftsgrensresultater 2021 er baseret på de driftsgrensanalyser i 2021 årsrapporter fra DLBR virksomhederne, som er blevet overført til økonomidatabasen samt godkent til statistisk formål.  ","Tabel 1          Mælkeproduktion – stor race, konventionel og økologi (6000)",null,"Tryk på teksten for at komme direkte til resultat"]
[null,null,"Tabel 2          Mælkeproduktion – jersey, konventionel og økologi (6000)"]
[null,"Driftsgrensanalysen tager udgangspunkt i opdelingen i landbrugsvirksomhedens forskellige driftsgrene som produktion af smågrise, slagtesvin, mælkeproduktion, salgsafgrøder, grovfoder etc. Resultaterne i driftsgrensanalysen præsenteres pr. enhed.","Tabel 3          Grovfoder (5950)"]
[null,null,"Tabel 4          Sohold – fravænnede grise og smågrise (7000 og 7910)"]
[null,null,"Tabel 5          Slagtesvin (7200)"]
[null,"De nøgletal, som driftsgrensresultaterne har fokus på, er dækningsbidrag pr. enhed, krav til dækningsbidrag, årets resultat pr. enhed og fremstillingspris.  ","Tabel 6          Smågrise (7100)"]
[null,null,"Tabel 7          Minkproduktion (8400)"]
[null,"Resultaterne er ikke udvalgt efter kriterier for repræsentativitet eller vejet i forhold til for eksempel bedriftsstørrelser, geografisk repræsentativitet eller produktionssystem. Gennem inddeling i forskellige grupper viser vi dog forskelle indenfor samme driftsgren, som bør indgå i fortolkning af resultaterne. Ved malkeproduktion er der således vist resultater inddelt efter økologi/konventionel produktion, race, malkesystem samt størrelse. Ved slagtesvin er der valgt at vise inddeling efter antal producerede slagtesvin, idet størrelse her antages at have en væsentlig betydning for resultatet pr. produceret slagtesvin. ","Tabel 8          Slagtekalveproduktion (6300)"]
[null,null,"Tabel 9          Slagtekyllingeproduktion (8100)"]
[null,null,"Tabel 10        Salgsafgrøder, korn mv. (5910)"]
[null,null,"Tabel 11        Kartofler (3300)"]
[null,null,"Tabel 12        Fabriksroer (3400)"]
[null,"Da driftsgrensresultater er pr. enhed, og da dataudarbejdelsen sker efter samme retningslinjer og samme procedurer, anser vi de viste resultater for at være særdeles valide og repræsentative for de forskellige driftsgrene. Usikkerheden er selvfølgelig størst indenfor de driftsgrene, hvor der er få bedrifter og få regnskaber med driftsgrensanalyser. "]
[]
[]
[null,"Resultaterne i tabellerne er beregnet ud fra de foreløbige driftsgrensresultater for 2021 regnskaber."]
[]
[null,"Først i tabellerne vises resultaterne for det pågælende år. Herefter følger de historiske resultater startende fra 2013 og frem"]
[]
[null,"For tidligere år henvises til de offentliggjorte Business Check hæfter.  "]
[]
[null,"I tabellerne viser vi resultatet for gennemsnittet af gruppen samt resultatet for den bedste tredjedel."]
[]
[null,"Gruppen bedste tredjedel er et gennemsnitsresultat af driftsgrensresultaterne for de bedrifter, hvis regnskabsresultater ligger i den bedste tredjedel (mht. afkastningsgrad). Ved afgrøder er der derfor to bedste 1/3-grupper, så der ses på resultaterne for hhv. svineproduktioner og planteavlere. På grund af denne definition af bedste 1/3 er forholdet mellem bedrifter i gennemsnitsgruppen og bedste gruppen ikke altid 1/3. "]
[]
[null,"Enkelte resultater vises ikke da der f.eks. kan være for få ejendomme i gruppen."]
[]
[null,"Vi viser også en underopdeling af de forskellige driftsgrene. Inden for driftsgrenen er enheden altid den samme. Ved animalsk produktion er antal årsdyr eller antal producerede dyr valgt som enhed. Ved planteproduktion er enheden altid hektar.     "]
[]
[null,"Da driftsgrensanalyser er baseret på driftsgrensopgørelser i Ø90 årsrapporter, er der anført, hvilke standardkolonner der danner udgangspunkt for de forskellige tabeller. "]

{"sheet":"Tabel 1 og 2 Malkeproduktion","index":1,"n_rows":85,"n_cols":286,"rows_kept":85,"cut":false,"hidden":false,"merged":[[0,2,0,30],[1,168,1,169],[1,178,1,179],[1,180,1,181],[1,182,1,183],[1,184,1,185],[1,172,1,173],[1,278,1,279],[1,78,1,79],[1,92,1,93],[1,106,1,107],[1,124,1,125],[1,138,1,139],[1,276,1,277],[1,206,1,207],[1,256,1,257],[1,258,1,259],[1,268,1,269],[1,270,1,271],[1,272,1,273],[1,274,1,275],[1,260,1,261],[1,236,1,237],[1,250,1,251],[1,170,1,171],[1,188,1,189],[1,186,1,187],[1,220,1,221],[1,222,1,223],[1,232,1,233],[1,238,1,239],[1,240,1,241],[1,192,1,193],[1,210,1,211],[1,228,1,229],[1,214,1,215],[1,216,1,217],[1,218,1,219],[1,200,1,201],[1,202,1,203],[1,204,1,205],[1,176,1,177],[1,194,1,195],[1,212,1,213],[1,226,1,227],[1,166,1,167],[1,120,1,121],[1,122,1,123],[1,132,1,133],[1,134,1,135],[1,136,1,137],[1,146,1,147],[1,152,1,153],[1,148,1,149],[1,150,1,151],[1,160,1,161],[1,162,1,163],[1,164,1,165],[1,126,1,127],[1,140,1,141],[1,154,1,155],[1,130,1,131],[1,144,1,145],[1,158,1,159],[1,102,1,103],[1,104,1,105],[1,114,1,115],[1,116,1,117],[1,80,1,81],[1,94,1,95],[1,108,1,109],[1,84,1,85],[1,98,1,99],[1,112,1,113],[1,266,1,267],[1,70,1,71],[1,32,1,33],[1,34,1,35],[1,36,1,37],[1,38,1,39],[1,40,1,41],[1,50,1,51],[1,52,1,53],[1,54,1,55],[1,56,1,57],[1,58,1,59],[1,68,1,69],[1,42,1,43],[1,60,1,61],[1,44,1,45],[1,62,1,63],[1,46,1,47],[1,64,1,65],[1,48,1,49],[1,66,1,67],[1,88,1,89],[1,90,1,91],[1,100,1,101],[1,244,1,245],[1,262,1,263],[1,234,1,235],[1,224,1,225],[1,196,1,197],[1,198,1,199],[1,252,1,253],[1,254,1,255],[1,242,1,243],[1,246,1,247],[1,230,1,231],[1,248,1,249],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,11,1,12],[1,13,1,14],[1,15,1,16],[1,17,1,18],[1,284,1,285],[1,19,1,20],[1,21,1,22],[1,23,1,24],[1,25,1,26],[1,27,1,28],[1,29,1,30],[1,118,1,119],[1,72,1,73],[1,74,1,75],[1,76,1,77],[1,86,1,87],[1,264,1,265],[1,282,1,283],[1,128,1,129],[1,142,1,143],[1,156,1,157],[1,174,1,175],[1,82,1,83],[1,96,1,97],[1,110,1,111],[1,280,1,281],[1,190,1,191],[1,208,1,209]]}
[2021,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,null,null,null,null,null,null,"Historik"]
["Mælkeproduktion",{"$f":"\"Alle (stor race og jersey) \"& A1","v":"Alle (stor race og jersey) 2021"},null,{"$f":"\"Stor race, Konventionel \"&A1","v":"Stor race, Konventionel 2021"},null,{"$f":"\"Stor race, Konventionel, Malkestald < 150 årskøer \"&A1","v":"Stor race, Konventionel, Malkestald < 150 årskøer 2021"},null,{"$f":"\"Stor race, Konventionel, Malkestald 150-300 årskøer \"&A1","v":"Stor race, Konventionel, Malkestald 150-300 årskøer 2021"},null,{"$f":"\"Stor race, Konventionel, Malkestald >300 årskøer \"&A1","v":"Stor race, Konventionel, Malkestald >300 årskøer 2021"},null,{"$f":"\"Stor race, Konventionel, AMS <150 køer             \"&A1","v":"Stor race, Konventionel, AMS <150 køer             2021"},null,{"$f":"\"Stor race, Konventionel, AMS 150-300 køer        \"&A1","v":"Stor race, Konventionel, AMS 150-300 køer        2021"},null,{"$f":"\"Stor race, Konventionel, AMS > 300 køer           \"&A1","v":"Stor race, Konventionel, AMS > 300 køer           2021"},null,{"$f":"\"Stor race, Konventionel, Karrusel                        \"&A1","v":"Stor race, Konventionel, Karrusel                        2021"},null,{"$f":"\"Stor race, Økologi               \"&A1","v":"Stor race, Økologi               2021"},null,{"$f":"\"Jersey, Konventionel           \"&A1","v":"Jersey, Konventionel           2021"},null,{"$f":"\"Jersey, Konventionel, Malkestald                    \"&A1","v":"Jersey, Konventionel, Malkestald                    2021"},null,{"$f":"\"Jersey, Konventionel, AMS                              \"&A1","v":"Jersey, Konventionel, AMS                              2021"},null,{"$f":"\"Jersey, Konventionel, Karrusel                        \"&A1","v":"Jersey, Konventionel, Karrusel                        2021"},null,{"$f":"\"Jersey, Økologi                          \"&A1","v":"Jersey, Økologi                          2021"},null,null,"Alle (stor race og jersey) 2013",null,"Alle (stor race og jersey) 2014",null,"Alle (stor race og jersey) 2015",null,"Alle (stor race og jersey) 2016",null,"Alle (stor race og jersey) 2017",null,"Alle (stor race og jersey) 2018",null,"Alle (stor race og jersey) 2019",null,"Alle (stor race og jersey) 2020",null,"Alle (stor race og jersey) 2021",null,"Stor race, Konventionel 2013",null,"Stor race, Konventionel 2014",null,"Stor race, Konventionel 2015",null,"Stor race, Konventionel 2016",null,"Stor race, Konventionel 2017",null,"Stor race, Konventionel 2018",null,"Stor race, Konventionel 2019",null,"Stor race, Konventionel 2020",null,"Stor race, Konventionel 2021",null,"Stor race, Konventionel, Malkestald                          2013",null,"Stor race, Konventionel, Malkestald                   2014",null,"Stor race, Konventionel, Malkestald < 150 årskøer 2015",null,"Stor race, Konventionel, Malkestald < 150 årskøer 2016",null,"Stor race, Konventionel, Malkestald < 150 årskøer 2017",null,"Stor race, Konventionel, Malkestald < 150 årskøer 2018",null,"Stor race, Konventionel, Malkestald < 150 årskøer 2019",null,"Stor race, Konventionel, Malkestald < 150 årskøer 2020",null,"Stor race, Konventionel, Malkestald < 150 årskøer 2021",null,"Stor race, Konventionel, Malkestald 150-300 årskøer 2015",null,"Stor race, Konventionel, Malkestald 150-300 årskøer 2016",null,"Stor race, Konventionel, Malkestald 150-300 årskøer 2017",null,"Stor race, Konventionel, Malkestald 150-300 årskøer 2018",null,"Stor race, Konventionel, Malkestald 150-300 årskøer 2019",null,"Stor race, Konventionel, Malkestald 150-300 årskøer 2020",null,"Stor race, Konventionel, Malkestald 150-300 årskøer 2021",null,"Stor race, Konventionel, Malkestald >300 årskøer 2015",null,"Stor race, Konventionel, Malkestald >300 årskøer 2016",null,"Stor race, Konventionel, Malkestald >300 årskøer 2017",null,"Stor race, Konventionel, Malkestald >300 årskøer 2018",null,"Stor race, Konventionel, Malkestald >300 årskøer 2019",null,"Stor race, Konventionel, Malkestald >300 årskøer 2020",null,"Stor race, Konventionel, Malkestald >300 årskøer 2021",null,"Stor race, Konventionel, AMS                            2013",null,"Stor race, Konventionel, AMS                               2014",null,"Stor race, Konventionel, AMS <150 køer             2015",null,"Stor race, Konventionel, AMS <150 køer             2016",null,"Stor race, Konventionel, AMS <150 køer             2017",null,"Stor race, Konventionel, AMS <150 køer             2018",null,"Stor race, Konventionel, AMS <150 køer             2019",null,"Stor race, Konventionel, AMS <150 køer             2020",null,"Stor race, Konventionel, AMS <150 køer             2021",null,"Stor race, Konventionel, AMS 150-300 køer        2015",null,"Stor race, Konventionel, AMS 150-300 køer         2016",null,"Stor race, Konventionel, AMS 150-300 køer        2017",null,"Stor race, Konventionel, AMS 150-300 køer        2018",null,"Stor race, Konventionel, AMS 150-300 køer        2019",null,"Stor race, Konventionel, AMS 150-300 køer        2020",null,"Stor race, Konventionel, AMS 150-300 køer        2021",null,"Stor race, Konventionel, AMS > 300 køer           2015",null,"Stor race, Konventionel, AMS > 300 køer           2016",null,"Stor race, Konventionel, AMS > 300 køer           2017",null,"Stor race, Konventionel, AMS > 300 køer           2018",null,"Stor race, Konventionel, AMS > 300 køer           2019",null,"Stor race, Konventionel, AMS > 300 køer           2020",null,"Stor race, Konventionel, AMS > 300 køer           2021",null,"Stor race, Konventionel, Karrusel                        2013",null,"Stor race, Konventionel, Karrusel                        2014",null,"Stor race, Konventionel, Karrusel                        2015",null,"Stor race, Konventionel, Karrusel                        2016",null,"Stor race, Konventionel, Karrusel                        2017",null,"Stor race, Konventionel, Karrusel                        2018",null,"Stor race, Konventionel, Karrusel                        2019",null,"Stor race, Konventionel, Karrusel                        2020",null,"Stor race, Konventionel, Karrusel                        2021",null,"Stor race, Økologi               2013",null,"Stor race, Økologi               2014",null,"Stor race, Økologi               2015",null,"Stor race, Økologi               2016",null,"Stor race, Økologi               2017",null,"Stor race, Økologi               2018",null,"Stor race, Økologi               2019",null,"Stor race, Økologi               2020",null,"Stor race, Økologi               2021",null,"Jersey, Konventionel           2013",null,"Jersey, Konventionel           2014",null,"Jersey, Konventionel           2015",null,"Jersey, Konventionel           2016",null,"Jersey, Konventionel           2017",null,"Jersey, Konventionel           2018",null,"Jersey, Konventionel           2019",null,"Jersey, Konventionel           2020",null,"Jersey, Konventionel           2021",null,"Jersey, Konventionel, Malkestald                    2013",null,"Jersey, Konventionel, Malkestald                    2014",null,"Jersey, Konventionel, Malkestald                    2015",null,"Jersey, Konventionel, Malkestald                    2016",null,"Jersey, Konventionel, Malkestald                    2017",null,"Jersey, Konventionel, Malkestald                    2018",null,"Jersey, Konventionel, Malkestald                    2019",null,"Jersey, Konventionel, Malkestald                    2020",null,"Jersey, Konventionel, Malkestald                    2021",null,"Jersey, Konventionel, AMS                              2013",null,"Jersey, Konventionel, AMS                              2014",null,"Jersey, Konventionel, AMS                              2015",null,"Jersey, Konventionel, AMS                              2016",null,"Jersey, Konventionel, AMS                              2017",null,"Jersey, Konventionel, AMS                              2018",null,"Jersey, Konventionel, AMS                              2019",null,"Jersey, Konventionel, AMS                              2020",null,"Jersey, Konventionel, AMS                              2021",null,"Jersey, Konventionel, Karrusel                        2013",null,"Jersey, Konventionel, Karrusel                        2014",null,"Jersey, Konventionel, Karrusel                        2015",null,"Jersey, Konventionel, Karrusel                        2016",null,"Jersey, Konventionel, Karrusel                        2017",null,"Jersey, Konventionel, Karrusel                        2018",null,"Jersey, Konventionel, Karrusel                        2019",null,"Jersey, Konventionel, Karrusel                        2020",null,"Jersey, Konventionel, Karrusel                        2021",null,"Jersey, Økologi                          2013",null,"Jersey, Økologi                          2014",null,"Jersey, Økologi                          2015",null,"Jersey, Økologi                          2016",null,"Jersey, Økologi                          2017",null,"Jersey, Økologi                          2018",null,"Jersey, Økologi                          2019",null,"Jersey, Økologi                          2020",null,"Jersey, Økologi                          2021"]
["DG6000","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3",null,"Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3"]
["Antal",{"$f":"_xlfn.XLOOKUP($B$2,$AG$2:$JZ$2,AG4:JZ4)","v":727},{"$f":"_xlfn.XLOOKUP($B$2,$AG$2:$JZ$2,AH4:KA4)","v":255},{"$f":"_xlfn.XLOOKUP($D$2,$AG$2:$JZ$2,AG4:JZ4)","v":637},{"$f":"_xlfn.XLOOKUP($D$2,$AG$2:$JZ$2,AH4:KA4)","v":225},{"$f":"_xlfn.XLOOKUP($F$2,$AG$2:$JZ$2,AG4:JZ4)","v":65},{"$f":"_xlfn.XLOOKUP($F$2,$AG$2:$JZ$2,AH4:KA4)","v":13},{"$f":"_xlfn.XLOOKUP($H$2,$AG$2:$JZ$2,AG4:JZ4)","v":148},{"$f":"_xlfn.XLOOKUP($H$2,$AG$2:$JZ$2,AH4:KA4)","v":50},{"$f":"_xlfn.XLOOKUP($J$2,$AG$2:$JZ$2,AG4:JZ4)","v":120},{"$f":"_xlfn.XLOOKUP($J$2,$AG$2:$JZ$2,AH4:KA4)","v":41},{"$f":"_xlfn.XLOOKUP($L$2,$AG$2:$JZ$2,AG4:JZ4)","v":52},{"$f":"_xlfn.XLOOKUP($L$2,$AG$2:$JZ$2,AH4:KA4)","v":8},{"$f":"_xlfn.XLOOKUP($N$2,$AG$2:$JZ$2,AG4:JZ4)","v":92},{"$f":"_xlfn.XLOOKUP($N$2,$AG$2:$JZ$2,AH4:KA4)","v":28},{"$f":"_xlfn.XLOOKUP($P$2,$AG$2:$JZ$2,AG4:JZ4)","v":61},{"$f":"_xlfn.XLOOKUP($P$2,$AG$2:$JZ$2,AH4:KA4)","v":20},{"$f":"_xlfn.XLOOKUP($R$2,$AG$2:$JZ$2,AG4:JZ4)","v":66},{"$f":"_xlfn.XLOOKUP($R$2,$AG$2:$JZ$2,AH4:KA4)","v":26},{"$f":"_xlfn.XLOOKUP($T$2,$AG$2:$JZ$2,AG4:JZ4)","v":107},{"$f":"_xlfn.XLOOKUP($T$2,$AG$2:$JZ$2,AH4:KA4)","v":32},{"$f":"_xlfn.XLOOKUP($V$2,$AG$2:$JZ$2,AG4:JZ4)","v":84},{"$f":"_xlfn.XLOOKUP($V$2,$AG$2:$JZ$2,AH4:KA4)","v":30},{"$f":"_xlfn.XLOOKUP($X$2,$AG$2:$JZ$2,AG4:JZ4)","v":44},{"$f":"_xlfn.XLOOKUP($X$2,$AG$2:$JZ$2,AH4:KA4)","v":15},{"$f":"_xlfn.XLOOKUP($Z$2,$AG$2:$JZ$2,AG4:JZ4)","v":12},{"$f":"_xlfn.XLOOKUP($Z$2,$AG$2:$JZ$2,AH4:KA4)","v":4},{"$f":"_xlfn.XLOOKUP($AB$2,$AG$2:$JZ$2,AG4:JZ4)","v":15},{"$f":"_xlfn.XLOOKUP($AB$2,$AG$2:$JZ$2,AH4:KA4)","v":6},{"$f":"_xlfn.XLOOKUP($AD$2,$AG$2:$JZ$2,AG4:JZ4)","v":14},{"$f":"_xlfn.XLOOKUP($AD$2,$AG$2:$JZ$2,AH4:KA4)","v":7},null,1296,432,1222,408,1224,388,1167,363,1195,438,1094,405,1056,393,966,298,727,255,1037,346,1107,369,1102,356,1052,324,1067,392,984,358,941,289,864,269,637,225,488,163,528,176,199,69,165,42,147,33,126,38,247,73,90,18,65,13,273,87,263,80,264,85,233,75,247,73,218,61,148,50,62,20,86,27,112,35,110,33,127,40,140,41,120,41,289,97,307,103,112,41,106,31,100,33,98,31,91,24,80,18,52,8,134,40,124,34,138,44,122,39,108,37,117,33,92,28,39,14,48,13,58,20,64,21,58,13,64,19,61,20,91,31,93,31,92,30,95,28,93,30,96,34,104,30,88,27,66,26,141,47,158,53,150,52,147,43,181,64,177,62,178,51,161,39,107,32,99,33,113,38,121,33,114,40,125,47,113,42,114,32,97,28,84,30,53,18,58,20,68,21,64,23,64,23,59,22,61,18,51,13,44,15,23,8,26,9,26,5,27,8,33,11,28,9,28,10,25,8,12,4,20,8,11,4,13,4,10,3,12,5,11,4,15,6,14,5,15,6,14,null,14,5,12,3,14,5,23,10,19,8,20,6,21,7,14,7]
["Årskøer",314,436,313,438,124,134,218,221,500,598,127,"",215,230,448,504,501,690,240,287,323,422,291,412,262,"",457,"",214,"",null,193.2,231.1,194,221,208,207,228,285,241,327,253,317,265,343,283,376,314,436,192.5,231.7,193,221,208,209,228,283,242,327,254,318,264,348,280,366,313,438,188.5,209.6,182,201,117,118,117,126,120,126,120,124,211,217,119,131,124,134,202,201,203,211,203,214,209,218,211,217,213,218,218,221,433,435,455,515,449,501,449,432,472,526,481,509,500,598,200.6,241.8,199,233,121,119,123,130,122,129,124,131,124,132,127,132,127,"",212,212,214,208,217,228,218,227,225,227,220,238,215,230,437,424,443,454,434,476,421,426,442,451,441,466,448,504,290.8,317.60000000000002,324,318,334,329,355,401,376,478,414,466,422,506,399,417,501,690,174.5,186.6,184,213,183,208,197,276,208,275,216,271,226,291,227,274,240,287,229,265.89999999999998,210,248,205,208,231,305,234,305,254,312,276,336,306,439,323,422,206.8,212.9,208,204,218,239,224,282,227,286,234,248,268,363,302,400,291,412,262.5,null,223,null,200,null,233,null,226,335,245,"",256,309,262,"",262,"",299,"",290,null,253,null,352,null,364,null,383,"",396,"",380,"",457,"",173.6,null,151,null,147,null,178,null,204,251,218,"",197,"",211,"",214,""]
["Antal årsopdræt pr. årsko",0.9,0.9,0.89,0.88,0.86,0.81,0.88,0.88,0.88,0.84,0.92,"",0.92,0.93,0.9,0.92,0.88,0.91,0.92,0.93,0.97,1.03,0.97,1.05,0.9,"",1.01,"",0.92,"",null,0.93685300207039346,0.92600605798355695,0.98453608247422686,0.9773755656108597,0.96634615384615385,0.97584541062801933,0.92982456140350878,0.92982456140350878,0.9045643153526971,0.88990825688073394,0.9,0.87,0.89,0.88,0.89,0.86,0.9,0.9,0.94545454545454544,0.93223996547259391,0.98963730569948183,0.99547511312217196,0.98076923076923073,0.98086124401913877,0.93421052631578949,0.94346289752650181,0.91322314049586772,0.8990825688073395,0.9,0.87,0.89,0.88,0.89,0.86,0.89,0.88,0.93368700265251992,0.92557251908396954,0.98351648351648346,0.99004975124378114,0.98290598290598286,1,0.94017094017094016,0.94444444444444442,0.93333333333333335,0.97619047619047616,0.92,0.88,0.88,0.87,0.86,0.8,0.86,0.81,0.97029702970297027,0.9850746268656716,0.9211822660098522,0.91469194312796209,0.91133004926108374,0.90186915887850472,0.89,0.87,0.88,0.87,0.89,0.84,0.88,0.88,0.94457274826789839,0.93563218390804592,0.91868131868131864,0.91844660194174754,0.87082405345211578,0.85229540918163671,0.82,0.77,0.83,0.77,0.86,0.85,0.88,0.84,0.96709870388833508,0.9760132340777502,1.0201005025125629,1.0343347639484979,1,1.0084033613445378,0.97560975609756095,1.0538461538461539,0.95081967213114749,0.94573643410852715,0.93,0.92,0.93,0.97,0.93,0.9,0.92,"",1.0094339622641511,1.0377358490566038,0.96261682242990654,0.99519230769230771,0.95852534562211977,0.95175438596491224,0.93,0.93,0.93,0.92,0.93,0.94,0.92,0.93,1,1.0070754716981132,0.95485327313769752,0.94052863436123346,0.89400921658986177,0.8928571428571429,0.88,0.93,0.88,0.91,0.88,0.9,0.9,0.92,0.9147180192572214,0.9036523929471032,0.96913580246913578,1,0.97904191616766467,0.99088145896656532,0.92676056338028168,0.972568578553616,0.90957446808510634,0.87447698744769875,0.92,0.9,0.89,0.85,0.86,0.89,0.88,0.91,0.92263610315186251,0.91103965702036449,0.95652173913043481,0.98122065727699526,0.97267759562841527,0.97115384615384615,0.9441624365482234,0.91666666666666663,0.93269230769230771,0.90181818181818185,0.92,0.91,0.92,0.93,0.9,0.87,0.92,0.93,0.87772925764192145,0.9138773975178639,0.88095238095238093,0.87903225806451613,0.87804878048780488,0.88461538461538458,0.8571428571428571,0.83606557377049184,0.82051282051282048,0.79344262295081969,0.86,0.83,0.91,0.92,0.95,0.88,0.97,1.03,0.89941972920696323,0.93940817285110378,0.89423076923076927,0.86274509803921573,0.87614678899082565,0.89539748953974896,0.8571428571428571,0.85815602836879434,0.81938325991189431,0.77972027972027969,0.83,0.8,0.87,0.9,0.96,0.94,0.97,1.05,0.86095238095238091,null,0.91479820627802688,null,0.89,null,0.90128755364806867,null,0.86725663716814161,0.83283582089552244,0.92,"",1,0.96,0.93,"",0.9,"",0.95,"",0.80689655172413788,null,0.82213438735177868,null,0.79829545454545459,null,0.77197802197802201,null,0.86,"",0.86,"",0.93,"",1.01,"",0.80645161290322587,null,0.81456953642384111,null,0.72789115646258506,null,0.7247191011235955,null,0.7990196078431373,0.78087649402390436,0.83,"",0.9,"",0.93,"",0.92,""]
["Kg EKM pr. årsko (leveret)",10952,11297,11097,11421,10724,11108,10843,11032,11306,11776,10890,"",11234,11520,11589,11846,11226,11325,9991,10489,9864,10306,9797,10149,9728,"",9933,"",8928,"",null,9180,9621,9675,10010,10145,10258,10146,10527,10289,10676,10476,10885,10749,11090,10831,11234,10952,11297,9375,9754,9755,10126,10233,10335,10231,10601,10403,10748,10587,10979,10869,11277,10943,11368,11097,11421,9351,9680,9745,10064,10089,10069,10061,10488,10168,10382,10306,10536,10796,11123,10602,10956,10724,11108,10285,10360,10286,10432,10380,10597,10498,10762,10796,11123,10821,11003,10843,11032,10430,10721,10526,10935,10714,11233,10847,11433,11222,11673,11187,11680,11306,11776,9611,10016,9962,10354,10241,10447,10114,10408,10425,10759,10422,10837,10744,11044,10805,10674,10890,"",10516,10634,10447,10851,10702,11016,10883,11229,11129,11401,11166,11408,11234,11520,10615,10794,10577,11010,10846,10977,11126,11300,11446,11785,11547,11784,11589,11846,9408,9807,9698,10067,10228,10223,10215,10484,10389,10673,10632,10856,10854,11197,10944,11139,11226,11325,8270,8670,8735,9072,9048,9381,9238,9569,9405,9813,9613,10154,9673,10331,9796,10195,9991,10489,8609,9102,8919,9275,9358,9627,9344,9615,9326,9718,9503,9787,9749,10092,9850,10131,9864,10306,8653,9073,9036,9263,9423,9699,9416,9666,9386,9747,9532,9862,9792,10148,9903,10459,9797,10149,8739,null,8942,null,9162,null,9250,null,9331,9801,9560,"",9683,9975,9785,"",9728,"",9938,"",9034,null,9706,null,9576,null,9541,null,9555,"",9774,"",9955,"",9933,"",7877,null,8340,null,8890,null,8619,null,8779,9302,8953,"",8810,"",9022,"",8928,""]
[null,3,3,3,3,4,4,4,4,4,4,3,"",3,3,3,3,2,2,4,3,3,3,4,4,3,"",2,"",3,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4,4,4,null,null,null,null,null,null,null,null,null,null,4,4,4,4,null,null,null,null,null,null,null,null,null,null,4,4,4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,"",null,null,null,null,null,null,null,null,null,null,3,3,3,3,null,null,null,null,null,null,null,null,null,null,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,2,2,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4,4,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,3,3,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,4,4,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"",3,"",3,"",null,null,null,null,null,null,null,null,null,null,null,null,2,"",2,"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,"",3,""]
["Anvendt pris eget grovfoder kr./FEN",1.1399999999999999,1.1299999999999999,1.1399999999999999,1.1299999999999999,1.1499999999999999,1.1599999999999999,1.1399999999999999,1.1399999999999999,1.1399999999999999,1.1299999999999999,1.1499999999999999,"",1.1499999999999999,1.1399999999999999,1.1399999999999999,1.1299999999999999,1.1299999999999999,1.1200000000000001,1.35,1.37,1.1299999999999999,1.1200000000000001,1.1200000000000001,1.1100000000000001,1.1100000000000001,"",1.1499999999999999,"",1.35,"",null,null,null,null,null,null,null,1.0900000000000001,1.0900000000000001,null,null,1.1100000000000001,1.1100000000000001,1.1399999999999999,1.1299999999999999,1.1599999999999999,1.1499999999999999,1.1399999999999999,1.1299999999999999,null,null,null,null,null,null,null,null,null,null,1.1100000000000001,1.1100000000000001,1.1399999999999999,1.1299999999999999,1.1599999999999999,1.1599999999999999,1.1399999999999999,1.1299999999999999,null,null,null,null,null,null,null,null,null,null,1.1200000000000001,1.1200000000000001,1.1399999999999999,1.1399999999999999,1.1599999999999999,1.1599999999999999,1.1499999999999999,1.1599999999999999,null,null,null,null,null,null,1.1100000000000001,1.1100000000000001,1.1399999999999999,1.1399999999999999,1.1599999999999999,1.1599999999999999,1.1399999999999999,1.1399999999999999,null,null,null,null,null,null,1.1100000000000001,1.1100000000000001,1.1399999999999999,1.1299999999999999,1.1499999999999999,1.1499999999999999,1.1399999999999999,1.1299999999999999,null,null,null,null,null,null,null,null,null,null,1.1200000000000001,1.1200000000000001,1.1399999999999999,1.1499999999999999,1.17,1.17,1.1499999999999999,"",null,null,null,null,null,null,1.1100000000000001,1.1100000000000001,1.1299999999999999,1.1299999999999999,1.1599999999999999,1.1599999999999999,1.1499999999999999,1.1399999999999999,null,null,null,null,null,null,1.1100000000000001,1.1000000000000001,1.1399999999999999,1.1200000000000001,1.1599999999999999,1.18,1.1399999999999999,1.1299999999999999,null,null,null,null,null,null,null,null,null,null,1.1100000000000001,1.1100000000000001,1.1299999999999999,1.1299999999999999,1.1599999999999999,1.17,1.1299999999999999,1.1200000000000001,null,null,null,null,null,null,null,null,null,null,1.44,1.43,1.44,1.44,1.35,1.36,1.35,1.37,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.1000000000000001,1.1200000000000001,1.1100000000000001,1.1399999999999999,1.1499999999999999,1.1299999999999999,1.1200000000000001,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,1.0900000000000001,1.1100000000000001,1.0900000000000001,1.1399999999999999,1.1399999999999999,1.1200000000000001,1.1100000000000001,null,null,null,null,null,null,null,null,null,null,1.1000000000000001,"",1.1200000000000001,1.1200000000000001,1.1599999999999999,"",1.1100000000000001,"",1.1299999999999999,"",null,null,null,null,null,null,null,null,1.1000000000000001,"",1.1200000000000001,"",1.1499999999999999,"",1.1499999999999999,"",null,null,null,null,null,null,null,null,null,null,1.44,"",1.46,"",1.35,"",1.35,""]
[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,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,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,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,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,null,null,null,null,null,null,null,"","","","","","","",""]
["Nøgletal pr. kg EKM","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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,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,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,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,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,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,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,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,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,"","","","","","","","",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,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Dyreomsætning og andre landbrugsindtægter ekskl. værdiændringer pr. kg EKM",-0.3,-0.31,-0.3,-0.3,-0.3,-0.25,-0.3,-0.31,-0.28999999999999998,-0.28000000000000003,-0.32,"",-0.33,-0.33,-0.32,-0.33,-0.28999999999999998,-0.32,-0.39,-0.4,-0.26,-0.31,-0.26,-0.32,-0.25,"",-0.28999999999999998,"",-0.4,"",null,-0.31,-0.32,-0.27,-0.27,-0.3,-0.31,-0.27,-0.28000000000000003,-0.3,-0.3,-0.28000000000000003,-0.28000000000000003,-0.26,-0.26,-0.26,-0.26,-0.3,-0.31,-0.32,-0.33,-0.28000000000000003,-0.28000000000000003,-0.31,-0.32,-0.28000000000000003,-0.28000000000000003,-0.31,-0.3,-0.28999999999999998,-0.28999999999999998,-0.27,-0.26,-0.26,-0.26,-0.3,-0.3,-0.32,-0.33,-0.27,-0.27,-0.31,-0.31,-0.27,-0.28999999999999998,-0.31,-0.33,-0.28000000000000003,-0.28000000000000003,-0.27,-0.28000000000000003,-0.26,-0.24,-0.3,-0.25,-0.31,-0.32,-0.27,-0.28000000000000003,-0.31,-0.32,-0.31,-0.28999999999999998,-0.27,-0.28000000000000003,-0.27,-0.25,-0.3,-0.31,-0.28999999999999998,-0.31,-0.27,-0.27,-0.28000000000000003,-0.28000000000000003,-0.27,-0.25,-0.24,-0.23,-0.25,-0.25,-0.28999999999999998,-0.28000000000000003,-0.32,-0.33,-0.28999999999999998,-0.3,-0.34,-0.34,-0.28999999999999998,-0.3,-0.33,-0.36,-0.32,-0.33,-0.3,-0.34,-0.28999999999999998,-0.3,-0.32,"",-0.32,-0.34,-0.28999999999999998,-0.3,-0.33,-0.32,-0.31,-0.31,-0.28999999999999998,-0.28000000000000003,-0.28000000000000003,-0.28999999999999998,-0.33,-0.33,-0.31,-0.32,-0.28000000000000003,-0.28999999999999998,-0.3,-0.28999999999999998,-0.28999999999999998,-0.28999999999999998,-0.27,-0.28999999999999998,-0.27,-0.28000000000000003,-0.32,-0.33,-0.31,-0.34,-0.25,-0.28999999999999998,-0.31,-0.32,-0.27,-0.3,-0.3,-0.3,-0.28999999999999998,-0.3,-0.27,-0.26,-0.25,-0.26,-0.28999999999999998,-0.32,-0.35,-0.35,-0.32,-0.34,-0.4,-0.4,-0.38,-0.37,-0.4,-0.39,-0.38,-0.35,-0.36,-0.36,-0.33,-0.31,-0.39,-0.4,-0.2,-0.2,-0.17,-0.2,-0.22,-0.26,-0.19,-0.2,-0.22,-0.21,-0.21,-0.21,-0.24,-0.26,-0.25,-0.23,-0.26,-0.31,-0.21,-0.22,-0.18,-0.2,-0.24,-0.27,-0.21,-0.23,-0.24,-0.23,-0.22,-0.24,-0.24,-0.25,-0.25,-0.26,-0.26,-0.32,-0.21,null,-0.18,null,-0.21,null,-0.2,null,-0.21,-0.22,-0.22,"",-0.28000000000000003,-0.27,-0.25,"",-0.25,"",-0.27,"",-0.13,null,-0.17,null,-0.13,null,-0.16,null,-0.14000000000000001,"",-0.19,"",-0.26,"",-0.28999999999999998,"",-0.23,null,-0.15,null,-0.3,null,-0.24,null,-0.31,-0.31,-0.33,"",-0.3,"",-0.34,"",-0.4,""]
["Foderomkostninger ekskl. Værdiændring pr. kg EKM",1.48,1.43,1.48,1.44,1.51,1.41,1.51,1.46,1.48,1.42,1.51,"",1.48,1.43,1.45,1.41,1.49,1.47,1.95,1.93,1.45,1.4,1.46,1.44,1.46,"",1.49,"",1.9,"",null,1.62,1.51,1.48,1.41,1.38,1.34,1.36,1.32,1.38,1.34,1.4,1.35,1.39,1.35,1.4,1.36,1.48,1.43,1.59,1.51,1.48,1.42,1.39,1.35,1.37,1.33,1.38,1.35,1.4,1.36,1.39,1.35,1.4,1.36,1.48,1.44,1.58,1.5,1.47,1.39,1.38,1.36,1.36,1.31,1.39,1.39,1.4,1.34,1.4,1.34,1.4,1.36,1.51,1.41,1.39,1.35,1.36,1.29,1.38,1.33,1.4,1.33,1.4,1.34,1.41,1.36,1.51,1.46,1.39,1.33,1.38,1.36,1.38,1.35,1.39,1.32,1.38,1.35,1.38,1.34,1.48,1.42,1.59,1.52,1.5,1.44,1.42,1.38,1.39,1.34,1.38,1.34,1.41,1.36,1.43,1.37,1.4,1.35,1.51,"",1.41,1.35,1.39,1.34,1.39,1.32,1.39,1.33,1.39,1.33,1.39,1.34,1.48,1.43,1.39,1.4,1.37,1.3,1.36,1.38,1.39,1.37,1.39,1.35,1.39,1.39,1.45,1.41,1.59,1.51,1.46,1.42,1.39,1.36,1.37,1.31,1.4,1.36,1.42,1.35,1.39,1.32,1.41,1.37,1.49,1.47,2.0499999999999998,1.92,1.93,1.85,1.88,1.85,1.92,1.9,1.99,1.91,2.0499999999999998,1.99,2,1.94,1.94,1.86,1.95,1.93,1.49,1.4,1.4,1.35,1.28,1.19,1.26,1.23,1.31,1.26,1.33,1.27,1.35,1.27,1.35,1.31,1.45,1.4,1.47,1.36,1.4,1.33,1.28,1.2,1.25,1.22,1.3,1.22,1.32,1.26,1.33,1.26,1.34,1.29,1.46,1.44,1.49,null,1.42,null,1.28,null,1.25,null,1.3,1.28,1.29,"",1.33,1.29,1.3,"",1.46,"",1.38,"",1.38,null,1.29,null,1.3,null,1.34,null,1.39,"",1.4,"",1.41,"",1.49,"",1.97,null,1.85,null,1.74,null,1.83,null,1.97,1.99,2,"",2.02,"",1.94,"",1.9,""]
["Dyrlæge og diverse pr. kg EKM",0.24,0.23,0.24,0.22,0.26,0.25,0.25,0.24,0.23,0.2,0.26,"",0.25,0.25,0.23,0.22,0.23,0.22,0.26,0.25,0.28000000000000003,0.27,0.28000000000000003,0.25,0.28000000000000003,"",0.3,"",0.33,"",null,0.25,0.23,0.25,0.23,0.24,0.21,0.23,0.21,0.23,0.21,0.24,0.22,0.24,0.22,0.24,0.22,0.24,0.23,0.25,0.23,0.25,0.23,0.24,0.21,0.23,0.21,0.23,0.21,0.23,0.21,0.24,0.21,0.24,0.22,0.24,0.22,0.24,0.22,0.26,0.24,0.25,0.22,0.24,0.22,0.26,0.24,0.26,0.24,0.25,0.24,0.26,0.25,0.26,0.25,0.24,0.22,0.24,0.23,0.24,0.22,0.25,0.23,0.25,0.24,0.25,0.23,0.25,0.24,0.22,0.2,0.21,0.2,0.21,0.19,0.21,0.19,0.22,0.19,0.22,0.2,0.23,0.2,0.26,0.24,0.25,0.24,0.25,0.23,0.24,0.24,0.25,0.23,0.25,0.24,0.25,0.24,0.25,0.25,0.26,"",0.24,0.22,0.24,0.21,0.24,0.22,0.24,0.22,0.24,0.23,0.24,0.24,0.25,0.25,0.22,0.21,0.22,0.21,0.22,0.2,0.22,0.23,0.23,0.22,0.23,0.23,0.23,0.22,0.23,0.21,0.24,0.21,0.22,0.2,0.22,0.19,0.22,0.2,0.23,0.21,0.23,0.2,0.23,0.21,0.23,0.22,0.27,0.25,0.27,0.26,0.26,0.25,0.25,0.24,0.25,0.22,0.26,0.23,0.26,0.24,0.26,0.24,0.26,0.25,0.25,0.23,0.26,0.24,0.26,0.22,0.26,0.23,0.27,0.25,0.28000000000000003,0.26,0.28999999999999998,0.27,0.28999999999999998,0.27,0.28000000000000003,0.27,0.24,0.21,0.26,0.24,0.26,0.21,0.25,0.22,0.27,0.25,0.28999999999999998,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.28000000000000003,0.27,0.28000000000000003,0.25,0.27,null,0.28000000000000003,null,0.27,null,0.27,null,0.27,0.24,0.28000000000000003,"",0.28999999999999998,0.25,0.28999999999999998,"",0.28000000000000003,"",0.27,"",0.24,null,0.26,null,0.25,null,0.26,null,0.28000000000000003,"",0.3,"",0.3,"",0.3,"",0.32,null,0.26,null,0.25,null,0.26,null,0.26,0.23,0.27,"",0.33,"",0.34,"",0.33,""]
["Energi, vedligehold m.v.",0.23,0.21,0.23,0.21,0.22,0.21,0.21,0.2,0.21,0.19,0.28000000000000003,"",0.26,0.26,0.27,0.26,0.21,0.19,0.28999999999999998,0.27,0.24,0.23,0.24,0.24,0.28999999999999998,"",0.21,"",0.31,"",null,null,null,null,null,null,null,null,null,null,null,0.23,0.21,0.22,0.2,0.22,0.2,0.23,0.21,null,null,null,null,null,null,null,null,null,null,0.23,0.21,0.22,0.19,0.21,0.2,0.23,0.21,null,null,null,null,null,null,null,null,null,null,0.22,0.21,0.2,0.18,0.22,0.17,0.22,0.21,null,null,null,null,null,null,0.21,0.2,0.2,0.18,0.19,0.18,0.21,0.2,null,null,null,null,null,null,0.19,0.17,0.18,0.16,0.19,0.17,0.21,0.19,null,null,null,null,null,null,null,null,null,null,0.28999999999999998,0.27,0.28000000000000003,0.26,0.27,0.26,0.28000000000000003,"",null,null,null,null,null,null,0.27,0.24,0.26,0.23,0.24,0.22,0.26,0.26,null,null,null,null,null,null,0.25,0.25,0.24,0.21,0.24,0.22,0.27,0.26,null,null,null,null,null,null,null,null,null,null,0.21,0.2,0.2,0.18,0.21,0.18,0.21,0.19,null,null,null,null,null,null,null,null,null,null,0.28999999999999998,0.26,0.28000000000000003,0.25,0.27,0.24,0.28999999999999998,0.27,null,null,null,null,null,null,null,null,null,null,0.24,0.21,0.24,0.22,0.23,0.22,0.24,0.23,null,null,null,null,null,null,null,null,null,null,0.22,0.19,0.22,0.22,0.22,0.21,0.24,0.24,null,null,null,null,null,null,null,null,null,null,0.28999999999999998,"",0.28000000000000003,0.28999999999999998,0.27,"",0.28999999999999998,"",0.27,"",null,null,null,null,null,null,null,null,0.2,"",0.2,"",0.19,"",0.21,"",null,null,null,null,null,null,null,null,null,null,0.3,"",0.28999999999999998,"",0.28999999999999998,"",0.31,""]
["Arbejdsomkostninger pr. kg EKM",0.42,0.4,0.41,0.39,0.46,0.42,0.45,0.42,0.42,0.39,0.38,"",0.36,0.32,0.36,0.35,0.41,0.4,0.51,0.47,0.48,0.47,0.49,0.49,0.46,"",0.48,"",0.55000000000000004,"",null,0.43,0.39,0.43,0.39,0.41,0.38,0.39,0.37,0.4,0.37,0.4,0.37,0.41,0.38,0.4,0.37,0.42,0.4,0.42,0.38,0.43,0.38,0.4,0.38,0.39,0.37,0.39,0.37,0.39,0.37,0.4,0.38,0.39,0.37,0.41,0.39,0.44,0.4,0.45,0.41,0.47,0.45,0.46,0.43,0.47,0.45,0.46,0.41,0.44,0.43,0.45,0.4,0.46,0.42,0.43,0.4,0.41,0.41,0.42,0.39,0.43,0.4,0.44,0.43,0.43,0.41,0.45,0.42,0.39,0.34,0.38,0.36,0.39,0.36,0.4,0.37,0.41,0.37,0.4,0.37,0.42,0.39,0.36,0.32,0.37,0.33,0.39,0.36,0.37,0.34,0.37,0.35,0.36,0.34,0.35,0.32,0.35,0.35,0.38,"",0.35,0.34,0.34,0.35,0.34,0.33,0.35,0.33,0.34,0.31,0.34,0.28999999999999998,0.36,0.32,0.32,0.28999999999999998,0.33,0.31,0.32,0.32,0.32,0.3,0.33,0.3,0.33,0.28999999999999998,0.36,0.35,0.4,0.37,0.42,0.39,0.4,0.38,0.37,0.35,0.39,0.37,0.4,0.38,0.4,0.38,0.4,0.39,0.41,0.4,0.47,0.45,0.47,0.44,0.46,0.44,0.47,0.43,0.47,0.44,0.48,0.44,0.48,0.45,0.5,0.46,0.51,0.47,0.44,0.4,0.45,0.39,0.44,0.43,0.43,0.41,0.46,0.43,0.47,0.43,0.47,0.45,0.47,0.43,0.48,0.47,0.47,0.44,0.48,0.42,0.46,0.42,0.43,0.43,0.47,0.42,0.47,0.44,0.47,0.45,0.47,0.41,0.49,0.49,0.38,null,0.39,null,0.4,null,0.4,null,0.42,0.41,0.45,"",0.45,0.39,0.44,"",0.46,"",0.45,"",0.41,null,0.42,null,0.41,null,0.45,null,0.45,"",0.46,"",0.45,"",0.48,"",0.45,null,0.49,null,0.48,null,0.49,null,0.48,0.45,0.48,"",0.55000000000000004,"",0.51,"",0.55000000000000004,""]
["Ejendomsskat, fors, diverse",0.1,0.08,0.1,0.08,0.12,0.11,0.1,0.1,0.08,7.0000000000000007E-2,0.12,"",0.1,0.1,0.08,7.0000000000000007E-2,0.09,7.0000000000000007E-2,0.13,0.11,0.11,0.1,0.11,0.1,0.11,"",0.1,"",0.14000000000000001,"",null,null,null,null,null,null,null,null,null,null,null,0.1,0.08,0.1,0.08,0.1,0.08,0.1,0.08,null,null,null,null,null,null,null,null,null,null,0.1,0.08,0.1,0.08,0.1,0.08,0.1,0.08,null,null,null,null,null,null,null,null,null,null,0.12,0.1,0.1,0.09,0.11,0.1,0.12,0.11,null,null,null,null,null,null,0.1,0.09,0.1,0.09,0.1,0.09,0.1,0.1,null,null,null,null,null,null,0.08,7.0000000000000007E-2,0.08,7.0000000000000007E-2,0.08,7.0000000000000007E-2,0.08,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,0.12,0.1,0.12,0.1,0.12,0.11,0.12,"",null,null,null,null,null,null,0.1,0.08,0.1,0.09,0.09,0.08,0.1,0.1,null,null,null,null,null,null,7.0000000000000007E-2,0.06,7.0000000000000007E-2,0.06,0.08,7.0000000000000007E-2,0.08,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,0.09,7.0000000000000007E-2,0.09,7.0000000000000007E-2,0.09,0.08,0.09,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,0.12,0.1,0.12,0.1,0.12,0.1,0.13,0.11,null,null,null,null,null,null,null,null,null,null,0.12,0.1,0.11,0.1,0.11,0.1,0.11,0.1,null,null,null,null,null,null,null,null,null,null,0.11,0.1,0.11,0.1,0.11,0.09,0.11,0.1,null,null,null,null,null,null,null,null,null,null,0.12,"",0.11,0.1,0.12,"",0.11,"",0.11,"",null,null,null,null,null,null,null,null,0.09,"",0.09,"",0.09,"",0.1,"",null,null,null,null,null,null,null,null,null,null,0.12,"",0.12,"",0.12,"",0.14000000000000001,""]
["Afskrivninger",0.24,0.21,0.24,0.21,0.22,0.19,0.22,0.2,0.21,0.2,0.3,"",0.3,0.28999999999999998,0.27,0.24,0.21,0.18,0.28999999999999998,0.23,0.22,0.22,0.21,0.18,0.24,"",0.24,"",0.3,"",null,null,null,null,null,null,null,null,null,null,null,0.24,0.22,0.23,0.21,0.23,0.22,0.24,0.21,null,null,null,null,null,null,null,null,null,null,0.24,0.22,0.24,0.21,0.23,0.22,0.24,0.21,null,null,null,null,null,null,null,null,null,null,0.22,0.21,0.22,0.19,0.22,0.2,0.22,0.19,null,null,null,null,null,null,0.22,0.2,0.22,0.19,0.22,0.19,0.22,0.2,null,null,null,null,null,null,0.21,0.2,0.21,0.19,0.2,0.19,0.21,0.2,null,null,null,null,null,null,null,null,null,null,0.32,0.28000000000000003,0.3,0.25,0.32,0.25,0.3,"",null,null,null,null,null,null,0.28000000000000003,0.27,0.28000000000000003,0.26,0.28000000000000003,0.27,0.3,0.28999999999999998,null,null,null,null,null,null,0.27,0.25,0.27,0.26,0.26,0.26,0.27,0.24,null,null,null,null,null,null,null,null,null,null,0.22,0.19,0.21,0.18,0.21,0.2,0.21,0.18,null,null,null,null,null,null,null,null,null,null,0.28999999999999998,0.25,0.28000000000000003,0.24,0.28000000000000003,0.23,0.28999999999999998,0.23,null,null,null,null,null,null,null,null,null,null,0.23,0.22,0.22,0.21,0.23,0.21,0.22,0.22,null,null,null,null,null,null,null,null,null,null,0.23,0.2,0.21,0.19,0.23,0.2,0.21,0.18,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,"",0.27,0.3,0.26,"",0.24,"",0.25,"",null,null,null,null,null,null,null,null,0.21,"",0.22,"",0.22,"",0.24,"",null,null,null,null,null,null,null,null,null,null,0.28000000000000003,"",0.31,"",0.3,"",0.3,""]
["Renteromk. og leje",0.11,0.12,0.11,0.12,0.09,0.1,0.1,0.1,0.12,0.12,0.1,"",0.12,0.11,0.14000000000000001,0.14000000000000001,0.12,0.15,0.13,0.13,0.11,0.11,0.1,0.1,0.11,"",0.14000000000000001,"",0.13,"",null,null,null,null,null,null,null,null,null,null,null,0.13,0.13,0.12,0.13,0.12,0.12,0.11,0.12,null,null,null,null,null,null,null,null,null,null,0.13,0.13,0.12,0.13,0.12,0.12,0.11,0.12,null,null,null,null,null,null,null,null,null,null,0.1,0.09,0.12,0.13,0.09,0.09,0.09,0.1,null,null,null,null,null,null,0.12,0.13,0.12,0.13,0.11,0.11,0.1,0.1,null,null,null,null,null,null,0.15,0.15,0.13,0.12,0.13,0.13,0.12,0.12,null,null,null,null,null,null,null,null,null,null,0.12,0.11,0.11,0.11,0.11,0.1,0.1,"",null,null,null,null,null,null,0.13,0.12,0.12,0.13,0.12,0.14000000000000001,0.12,0.11,null,null,null,null,null,null,0.15,0.15,0.13,0.13,0.13,0.13,0.14000000000000001,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,0.15,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.12,0.12,0.15,null,null,null,null,null,null,null,null,null,null,0.15,0.16,0.14000000000000001,0.15,0.13,0.15,0.13,0.13,null,null,null,null,null,null,null,null,null,null,0.13,0.14000000000000001,0.12,0.13,0.12,0.14000000000000001,0.11,0.11,null,null,null,null,null,null,null,null,null,null,0.13,0.14000000000000001,0.12,0.13,0.12,0.15,0.1,0.1,null,null,null,null,null,null,null,null,null,null,0.13,"",0.12,0.12,0.13,"",0.11,"",0.11,"",null,null,null,null,null,null,null,null,0.16,"",0.15,"",0.14000000000000001,"",0.14000000000000001,"",null,null,null,null,null,null,null,null,null,null,0.13,"",0.14000000000000001,"",0.14000000000000001,"",0.13,""]
["Fremstillingspris pr. kg EKM",2.52,2.37,2.5100000000000002,2.37,2.58,2.44,2.5400000000000005,2.41,2.46,2.31,2.63,"",2.54,2.4299999999999997,2.48,2.36,2.4699999999999998,2.36,3.17,2.9899999999999993,2.63,2.4899999999999998,2.63,2.48,2.6999999999999997,"",2.6700000000000004,"",3.2600000000000002,"",null,2.81,2.48,2.68,2.4500000000000002,2.4500000000000002,2.2799999999999998,2.4,2.2599999999999998,2.41,2.2799999999999998,{"$f":"SUM(AQ13:AQ20)","v":2.46},{"$f":"SUM(AR13:AR20)","v":2.3000000000000003},2.4300000000000002,2.2999999999999998,2.4500000000000002,2.3100000000000005,2.52,2.37,2.75,2.46,2.68,2.4500000000000002,2.4500000000000002,2.2799999999999998,2.4,2.2599999999999998,2.39,2.2799999999999998,{"$f":"SUM(BI13:BI20)","v":2.4299999999999997},{"$f":"SUM(BJ13:BJ20)","v":2.29},{"$f":"SUM(BK13:BK20)","v":2.4400000000000004},{"$f":"SUM(BL13:BL20)","v":2.29},2.4300000000000002,2.3100000000000005,2.5100000000000002,2.37,2.68,2.4500000000000002,2.65,2.4300000000000002,2.48,2.37,2.44,2.2599999999999998,2.48,2.36,{"$f":"SUM(CA13:CA20)","v":2.5000000000000004},{"$f":"SUM(CB13:CB20)","v":2.3199999999999998},{"$f":"SUM(CC13:CC20)","v":2.4600000000000004},{"$f":"SUM(CD13:CD20)","v":2.3199999999999998},2.4899999999999998,2.33,2.58,2.44,2.44,2.27,2.38,2.2599999999999998,2.39,2.2599999999999998,{"$f":"SUM(CO13:CO20)","v":2.42},{"$f":"SUM(CP13:CP20)","v":2.29},{"$f":"SUM(CQ13:CQ20)","v":2.4600000000000004},{"$f":"SUM(CR13:CR20)","v":2.3199999999999998},2.44,2.3199999999999998,2.5400000000000005,2.41,2.38,2.1800000000000002,2.33,2.2200000000000002,2.3199999999999998,2.21,{"$f":"SUM(DC13:DC20)","v":2.36},{"$f":"SUM(DD13:DD20)","v":2.2199999999999998},{"$f":"SUM(DE13:DE20)","v":2.3699999999999997},{"$f":"SUM(DF13:DF20)","v":2.2200000000000002},2.35,2.2200000000000002,2.46,2.31,2.8,2.5499999999999998,2.75,2.52,2.62,2.44,2.58,2.42,2.5299999999999998,2.34,{"$f":"SUM(DU13:DU20)","v":2.5499999999999998},{"$f":"SUM(DV13:DV20)","v":2.37},{"$f":"SUM(DW13:DW20)","v":2.5399999999999996},{"$f":"SUM(DX13:DX20)","v":2.31},2.5299999999999998,2.37,2.63,"",2.54,2.37,2.5099999999999998,2.34,2.46,2.31,{"$f":"SUM(EI13:EI20)","v":2.4500000000000002},{"$f":"SUM(EJ13:EJ20)","v":2.2800000000000002},{"$f":"SUM(EK13:EK20)","v":2.4400000000000004},{"$f":"SUM(EL13:EL20)","v":2.2999999999999998},2.42,2.2900000000000005,2.54,2.4299999999999997,2.4300000000000002,2.2999999999999998,2.42,2.25,2.35,2.29,{"$f":"SUM(EW13:EW20)","v":2.38},{"$f":"SUM(EX13:EX20)","v":2.3199999999999998},{"$f":"SUM(EY13:EY20)","v":2.3899999999999997},{"$f":"SUM(EZ13:EZ20)","v":2.2400000000000002},2.3899999999999997,2.3099999999999996,2.48,2.36,2.7,2.44,2.63,2.39,2.39,2.23,2.35,2.17,2.39,2.2799999999999998,{"$f":"SUM(FO13:FO20)","v":2.4299999999999997},{"$f":"SUM(FP13:FP20)","v":2.2400000000000002},{"$f":"SUM(FQ13:FQ20)","v":2.3899999999999997},{"$f":"SUM(FR13:FR20)","v":2.21},2.4299999999999997,2.2900000000000005,2.4699999999999998,2.36,3.42,3.11,3.27,3.01,3.08,2.96,3.13,3.01,3.16,2.97,{"$f":"SUM(GG13:GG20)","v":3.26},{"$f":"SUM(GH13:GH20)","v":3.08},{"$f":"SUM(GI13:GI20)","v":3.2000000000000006},{"$f":"SUM(GJ13:GJ20)","v":3.0100000000000002},3.17,2.97,3.17,2.9899999999999993,2.74,2.5099999999999998,2.68,2.44,2.46,2.2400000000000002,2.4300000000000002,2.29,2.5299999999999998,2.37,{"$f":"SUM(GY13:GY20)","v":2.5900000000000003},{"$f":"SUM(GZ13:GZ20)","v":2.4200000000000004},{"$f":"SUM(HA13:HA20)","v":2.5600000000000005},{"$f":"SUM(HB13:HB20)","v":2.3899999999999997},2.5499999999999998,2.4500000000000002,2.63,2.4899999999999998,2.68,2.4,2.68,2.4,2.4,2.19,2.36,2.2200000000000002,2.5,2.31,{"$f":"SUM(HQ13:HQ20)","v":2.5499999999999998},{"$f":"SUM(HR13:HR20)","v":2.37},{"$f":"SUM(HS13:HS20)","v":2.5},{"$f":"SUM(HT13:HT20)","v":2.38},2.52,2.36,2.63,2.48,2.83,null,2.81,null,2.62,null,2.54,null,2.58,2.4,{"$f":"SUM(II13:II20)","v":2.62},null,{"$f":"SUM(IK13:IK20)","v":2.5700000000000003},{"$f":"SUM(IL13:IL20)","v":2.4700000000000002},2.5600000000000005,"",2.6999999999999997,"",2.57,"",2.5499999999999998,null,2.48,null,2.4500000000000002,null,2.5099999999999998,null,{"$f":"SUM(JA13:JA20)","v":2.64},"",{"$f":"SUM(JC13:JC20)","v":2.63},"",2.54,"",2.6700000000000004,"",3.43,null,3.39,null,3.13,null,3.24,null,3.16,2.98,{"$f":"SUM(JS13:JS20)","v":3.25},"",{"$f":"SUM(JU13:JU20)","v":3.46},"",3.3000000000000003,"",3.2600000000000002,""]
["Korrektion ved egen fremst.pris, grovfoder",1.1624772659732545E-2,-7.513551886792454E-3,1.1650544715447155E-2,-7.5303184713375777E-3,2.7912537037037041E-2,-7.1775400000000003E-2,6.7276495726495732E-3,-1.1848487179487178E-2,2.2514875E-2,-1.1087142857142873E-3,1.1364236842105262E-2,"",-8.4029743589743473E-3,-3.6397565217391306E-2,-2.3954181818181819E-2,-3.0750499999999993E-2,2.6615533333333333E-2,-9.6021538461538471E-3,4.3938942307692281E-3,-1.0686766666666661E-2,3.9387809523809519E-2,1.4868434782608696E-2,4.3918382352941175E-2,3.7314E-2,3.4007899999999994E-2,"",2.0861000000000001E-2,"",-6.0499499999999998E-2,"",null,null,null,null,null,null,null,null,null,null,null,0.1083233287128714,6.0153786350148411E-2,9.0968012358393392E-3,-2.1215735083532229E-2,-4.8600700564971787E-3,-2.4953150943396236E-2,1.1624772659732545E-2,-7.513551886792454E-3,null,null,null,null,null,null,null,null,null,null,0.10936474666666675,7.1117911764705916E-2,1.9222883590462848E-2,-1.1271462962962966E-2,-8.0627233384853204E-3,-2.0255709844559593E-2,1.1650544715447155E-2,-7.5303184713375777E-3,null,null,null,null,null,null,null,null,null,null,0.11197081521739127,2.4274679999999989E-2,2.5196711442786079E-2,-9.782781249999992E-3,-6.8410909090909078E-3,-5.4050500000000001E-2,2.7912537037037041E-2,-7.1775400000000003E-2,null,null,null,null,null,null,0.11788599470899468,6.584342E-2,2.5196711442786079E-2,-9.782781249999992E-3,-6.3266428571428597E-3,-1.8412791666666668E-2,6.7276495726495732E-3,-1.1848487179487178E-2,null,null,null,null,null,null,0.10615299999999997,6.5405279999999996E-2,2.9035791208791201E-2,1.0859652173913043E-2,2.602884615384649E-4,-3.6644687499999924E-3,2.2514875E-2,-1.1087142857142873E-3,null,null,null,null,null,null,null,null,null,null,0.10828102631578958,5.5924150000000027E-2,1.0949969696969696E-2,-1.8689400000000002E-2,6.3774426229508208E-3,-1.0047411764705883E-2,1.1364236842105262E-2,"",null,null,null,null,null,null,7.4013614583333276E-2,2.2571999999999998E-2,-2.367295918367348E-3,-1.6817843749999992E-2,-3.8061988372093028E-2,-6.3526279999999991E-2,-8.4029743589743473E-3,-3.6397565217391306E-2,null,null,null,null,null,null,8.1259205128205142E-2,8.1793222222222198E-2,-7.4042325581395365E-3,-5.1854666666666667E-2,-1.5274348837209302E-2,-4.7752499999999996E-2,-2.3954181818181819E-2,-3.0750499999999993E-2,null,null,null,null,null,null,null,null,null,null,0.11286010606060605,8.1455357142857135E-2,1.3160835820895517E-2,-5.8464137931034466E-3,-1.2893407407407409E-2,-3.8643666666666666E-2,2.6615533333333333E-2,-9.6021538461538471E-3,null,null,null,null,null,null,null,null,null,null,0.1002566274509803,3.7745780000000007E-2,-3.9855277777777802E-2,-5.5582568421052643E-2,-4.80845890410959E-3,-6.6514578947368411E-2,4.3938942307692281E-3,-1.0686766666666661E-2,null,null,null,null,null,null,null,null,null,null,0.12372778409090911,9.210388571428571E-2,3.4534987179487178E-2,1.3783081632653064E-2,1.9081394736842099E-2,4.7190357142857103E-3,3.9387809523809519E-2,1.4868434782608696E-2,null,null,null,null,null,null,null,null,null,null,0.13604460869565216,0.10033122222222221,5.5149104166666664E-2,3.0529999999999998E-2,3.2098976744186047E-2,4.6117384615384616E-2,4.3918382352941175E-2,3.7314E-2,null,null,null,null,null,null,null,null,null,null,0.11886934782608695,null,-5.0394999999999995E-2,-2.9467999999999994E-2,9.4831578947368426E-3,"",3.4007899999999994E-2,"",3.1925923076923074E-2,"",null,null,null,null,null,null,null,null,9.9280111111111125E-2,null,6.7448249999999987E-2,"",3.9975444444444445E-2,"",2.0861000000000001E-2,"",null,null,null,null,null,null,null,null,null,null,6.0825947368421084E-2,null,-6.1671999999999998E-2,"",1.0454312499999997E-2,"",-6.0499499999999998E-2,""]
["Fremstillingspris inkl. korrektion",2.5316247726597325,2.3624864481132075,2.5216505447154476,2.3624696815286623,2.6079125370370373,2.3682246,2.5467276495726501,2.3981515128205131,2.4825148750000001,2.3088912857142856,2.6413642368421053,"",2.5315970256410258,2.3936024347826086,2.4560458181818183,2.3292495,2.4966155333333333,2.3503978461538462,3.1743938942307692,2.9793132333333325,2.6693878095238093,2.5048684347826087,2.6739183823529409,2.5173139999999998,2.7340078999999999,0,2.6908610000000004,0,3.1995005000000001,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AQ21+AQ22","v":2.5683233287128715},{"$f":"AR21+AR22","v":2.3601537863501485},{"$f":"AS21+AS22","v":2.4390968012358396},{"$f":"AT21+AT22","v":2.2787842649164678},2.4451399299435028,2.285046849056604,2.5316247726597325,2.3624864481132075,null,null,null,null,null,null,null,null,null,null,{"$f":"BI21+BI22","v":2.5393647466666667},{"$f":"BJ21+BJ22","v":2.3611179117647061},{"$f":"BK21+BK22","v":2.459222883590463},{"$f":"BL21+BL22","v":2.2787285370370371},2.4219372766615148,2.2897442901554408,2.5216505447154476,2.3624696815286623,null,null,null,null,null,null,null,null,null,null,{"$f":"CA21+CA22","v":2.6119708152173917},{"$f":"CB21+CB22","v":2.3442746799999998},{"$f":"CC21+CC22","v":2.4851967114427866},{"$f":"CD21+CD22","v":2.3102172187499996},2.4831589090909088,2.2759495000000003,2.6079125370370373,2.3682246,null,null,null,null,null,null,{"$f":"CO21+CO22","v":2.5378859947089945},{"$f":"CP21+CP22","v":2.3558434200000002},{"$f":"CQ21+CQ22","v":2.4851967114427866},{"$f":"CR21+CR22","v":2.3102172187499996},2.4336733571428573,2.3015872083333333,2.5467276495726501,2.3981515128205131,null,null,null,null,null,null,{"$f":"DC21+DC22","v":2.4661529999999998},{"$f":"DD21+DD22","v":2.2854052799999995},{"$f":"DE21+DE22","v":2.399035791208791},{"$f":"DF21+DF22","v":2.2308596521739132},2.3502602884615387,2.2163355312500004,2.4825148750000001,2.3088912857142856,null,null,null,null,null,null,null,null,null,null,{"$f":"DU21+DU22","v":2.6582810263157892},{"$f":"DV21+DV22","v":2.4259241500000002},{"$f":"DW21+DW22","v":2.5509499696969691},{"$f":"DX21+DX22","v":2.2913106000000001},2.5363774426229506,2.3599525882352941,2.6413642368421053,"",null,null,null,null,null,null,{"$f":"EI21+EI22","v":2.5240136145833336},{"$f":"EJ21+EJ22","v":2.3025720000000001},{"$f":"EK21+EK22","v":2.4376327040816332},{"$f":"EL21+EL22","v":2.2831821562499997},2.381938011627907,2.2264737200000004,2.5315970256410258,2.3936024347826086,null,null,null,null,null,null,{"$f":"EW21+EW22","v":2.4612592051282052},{"$f":"EX21+EX22","v":2.401793222222222},{"$f":"EY21+EY22","v":2.3825957674418601},{"$f":"EZ21+EZ22","v":2.1881453333333334},2.3747256511627906,2.2622474999999995,2.4560458181818183,2.3292495,null,null,null,null,null,null,null,null,null,null,{"$f":"FO21+FO22","v":2.5428601060606058},{"$f":"FP21+FP22","v":2.3214553571428573},{"$f":"FQ21+FQ22","v":2.4031608358208953},{"$f":"FR21+FR22","v":2.2041535862068966},2.4171065925925923,2.2513563333333337,2.4966155333333333,2.3503978461538462,null,null,null,null,null,null,null,null,null,null,{"$f":"GG21+GG22","v":3.3602566274509802},{"$f":"GH21+GH22","v":3.1177457799999999},{"$f":"GI21+GI22","v":3.1601447222222228},{"$f":"GJ21+GJ22","v":2.9544174315789475},3.1651915410958904,2.9034854210526317,3.1743938942307692,2.9793132333333325,null,null,null,null,null,null,null,null,null,null,{"$f":"GY21+GY22","v":2.7137277840909095},{"$f":"GZ21+GZ22","v":2.5121038857142861},{"$f":"HA21+HA22","v":2.5945349871794878},{"$f":"HB21+HB22","v":2.4037830816326529},2.5690813947368421,2.4547190357142861,2.6693878095238093,2.5048684347826087,null,null,null,null,null,null,null,null,null,null,{"$f":"HQ21+HQ22","v":2.686044608695652},{"$f":"HR21+HR22","v":2.4703312222222222},{"$f":"HS21+HS22","v":2.5551491041666665},{"$f":"HT21+HT22","v":2.4105300000000001},2.552098976744186,2.4061173846153845,2.6739183823529409,2.5173139999999998,null,null,null,null,null,null,null,null,null,null,{"$f":"II21+II22","v":2.7388693478260873},null,{"$f":"IK21+IK22","v":2.5196050000000003},{"$f":"IL21+IL22","v":2.4405320000000001},2.5694831578947372,null,2.7340078999999999,null,2.6019259230769229,null,null,null,null,null,null,null,null,null,{"$f":"JA21+JA22","v":2.7392801111111114},null,{"$f":"JC21+JC22","v":2.6974482499999999},null,null,null,2.6908610000000004,null,null,null,null,null,null,null,null,null,null,null,{"$f":"JS21+JS22","v":3.310825947368421},null,{"$f":"JU21+JU22","v":3.3983279999999998},null,3.3104543125000001,null,3.1995005000000001]
["Kr. pr. kg EKM leveret",2.84,2.85,2.83,2.84,2.81,2.85,2.83,2.84,2.83,2.84,2.81,"",2.82,2.84,2.82,2.82,2.83,2.84,3.45,3.48,2.93,2.95,2.93,2.94,2.91,"",2.93,"",3.58,"",null,2.93,2.92,2.9,2.91,2.2799999999999998,2.2999999999999998,2.16,2.17,2.74,2.74,2.65,2.66,2.59,2.59,2.61,2.62,2.84,2.85,2.87,2.88,2.88,2.89,2.2799999999999998,2.29,2.15,2.17,2.72,2.73,2.64,2.65,2.57,2.58,2.6,2.61,2.83,2.84,2.87,2.88,2.88,2.89,2.2599999999999998,2.2799999999999998,2.15,2.19,2.73,2.78,2.61,2.63,2.58,2.58,2.6,2.61,2.81,2.85,2.27,2.29,2.15,2.1800000000000002,2.74,2.75,2.64,2.65,2.58,2.58,2.6,2.61,2.83,2.84,2.29,2.2999999999999998,2.16,2.19,2.75,2.77,2.64,2.65,2.58,2.59,2.59,2.6,2.83,2.84,2.87,2.88,2.88,2.89,2.27,2.27,2.14,2.15,2.4700000000000002,2.73,2.62,2.65,2.57,2.59,2.59,2.61,2.81,"",2.27,2.27,2.14,2.16,2.73,2.74,2.62,2.63,2.57,2.57,2.6,2.6,2.82,2.84,2.2999999999999998,2.33,2.15,2.17,2.73,2.75,2.63,2.64,2.57,2.58,2.62,2.65,2.82,2.82,2.87,2.87,2.89,2.9,2.2799999999999998,2.29,2.16,2.16,2.75,2.77,2.65,2.67,2.57,2.59,2.61,2.61,2.83,2.84,3.33,3.36,3.43,3.44,3.15,3.18,3.34,3.43,3.55,3.58,3.39,3.45,3.37,3.4,3.3,3.31,3.45,3.48,3.01,3.01,3.01,3.03,2.35,2.36,2.2200000000000002,2.2400000000000002,2.84,2.85,2.77,2.79,2.7,2.71,2.72,2.73,2.93,2.95,3.01,3.01,3.01,3.03,2.36,2.36,2.23,2.25,2.84,2.85,2.77,2.78,2.71,2.73,2.73,2.75,2.93,2.94,3,null,3.02,null,2.35,null,2.2200000000000002,null,2.85,2.87,2.77,"",2.69,2.69,2.72,"",2.91,"",2.94,"",3.04,null,2.36,null,2.19,null,2.82,null,2.78,"",2.7,"",2.71,"",2.93,"",3.39,null,3.61,null,3.38,null,3.5,null,3.64,3.64,3.55,"",3.53,"",3.45,"",3.58,""]
["Dækningsbidrag pr. kg EKM",1.42,1.5,1.41,1.48,1.34,1.44,1.37,1.45,1.42,1.5,1.36,"",1.43,1.5,1.45,1.51,1.41,1.47,1.63,1.71,1.47,1.6,1.46,1.58,1.4,"",1.45,"",1.76,"",null,1.36,1.49,1.45,1.57,0.97,1.06,0.84,0.92,1.43,1.49,1.29,1.36,1.22,1.29,1.23,1.3,1.42,1.5,1.35,1.47,1.44,1.55,0.96,1.05,0.84,0.92,1.43,1.49,1.29,1.36,1.21,1.28,1.22,1.29,1.41,1.48,1.36,1.5,1.44,1.55,0.95,1.01,0.82,0.95,1.39,1.48,1.23,1.33,1.19,1.27,1.2,1.24,1.34,1.44,0.95,1.05,0.83,0.95,1.43,1.51,1.29,1.38,1.19,1.27,1.2,1.27,1.37,1.45,0.98,1.07,0.84,0.91,1.45,1.51,1.3,1.39,1.22,1.28,1.23,1.3,1.42,1.5,1.34,1.46,1.43,1.54,0.94,1,0.8,0.88,1.41,1.51,1.27,1.38,1.18,1.31,1.23,1.32,1.36,"",0.95,1.05,0.81,0.92,1.43,1.52,1.3,1.36,1.22,1.27,1.25,1.32,1.43,1.5,1,1.04,0.84,0.96,1.44,1.47,1.3,1.34,1.22,1.31,1.25,1.29,1.45,1.51,1.35,1.49,1.45,1.59,0.98,1.06,0.84,0.96,1.43,1.49,1.29,1.42,1.23,1.36,1.21,1.29,1.41,1.47,1.36,1.55,1.57,1.7,1.41,1.48,1.54,1.66,1.71,1.83,1.45,1.57,1.46,1.57,1.44,1.53,1.63,1.71,1.47,1.6,1.54,1.66,1.04,1.21,0.9,0.98,1.48,1.56,1.37,1.47,1.31,1.42,1.33,1.39,1.47,1.6,1.51,1.67,1.55,1.68,1.07,1.21,0.94,1.05,1.52,1.61,1.37,1.48,1.35,1.45,1.36,1.44,1.46,1.58,1.46,null,1.52,null,1.02,null,0.91,null,1.49,1.54,1.41,"",1.31,1.33,1.36,"",1.4,"",1.56,"",1.57,null,0.97,null,0.77,null,1.37,null,1.25,"",1.2,"",1.26,"",1.45,"",1.32,null,1.66,null,1.69,null,1.65,null,1.7,1.73,1.6,"",1.5,"",1.51,"",1.76,""]
[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,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,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,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,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,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,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,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,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,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,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Nøgletal pr. årsko","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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,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,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,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,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,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,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,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,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,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,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Værdiændring besætning og beholdninger",789,783,825,819,823,764,860,868,815,837,872,"",810,843,832,870,785,742,866,886,519,480,447,344,529,"",628,"",592,"",null,null,null,null,null,null,null,17,15,null,null,17,15,116,126,15,15,789,783,null,null,null,null,null,null,null,null,null,null,20,18,31,36,15,16,825,819,null,null,null,null,null,null,null,null,null,null,39,26,42,31,26,27,823,764,null,null,null,null,null,null,18,13,42,31,-3,9,860,868,null,null,null,null,null,null,33,57,21,27,21,39,815,837,null,null,null,null,null,null,null,null,null,null,43,19,-37,26,30,17,872,"",null,null,null,null,null,null,16,1,27,2913,-2,-17,810,843,null,null,null,null,null,null,12,7,25,3,18,11,832,870,null,null,null,null,null,null,null,null,null,null,9,-17,49,33,25,26,785,742,null,null,null,null,null,null,null,null,null,null,21,-17,22,11,-73,-47,866,886,null,null,null,null,null,null,null,null,null,null,-9,-18,792,799,15,7,519,480,null,null,null,null,null,null,null,null,null,null,2,-6,776,806,34,3,447,344,null,null,null,null,null,null,null,null,null,null,-5,"",750,844,-14,"",529,"",536,"",null,null,null,null,null,null,null,null,-19,"",842,"",-1,"",628,"",null,null,null,null,null,null,null,null,null,null,-40,"",756,"",-62,"",592,""]
["Dækningsbidrag pr. årsko",15636,16883,15813,16938,14418,16034,14806,15966,16077,17604,14740,"",16006,17180,16753,17887,15806,16538,16481,17994,14457,16278,14342,15902,13747,"",14077,"",15628,"",null,null,null,null,null,null,null,13721,14938,null,null,13721,14938,13263,14314,13499,14556,15636,16883,null,null,null,null,null,null,null,null,null,null,13813,15014,13332,14494,13549,14658,15813,16938,null,null,null,null,null,null,null,null,null,null,12748,13960,12945,14192,12771,13629,14418,16034,null,null,null,null,null,null,13614,14891,12945,14192,13050,14018,14806,15966,null,null,null,null,null,null,14175,15939,13743,14901,13878,15235,16077,17604,null,null,null,null,null,null,null,null,null,null,13393,14995,12798,14552,13233,14078,14740,"",null,null,null,null,null,null,14217,15571,13637,0,14054,15025,16006,17180,null,null,null,null,null,null,14550,15046,13960,15394,14471,15340,16753,17887,null,null,null,null,null,null,null,null,null,null,13710,15422,13268,14890,13346,14275,15806,16538,null,null,null,null,null,null,null,null,null,null,14165,16220,14331,16307,14359,15861,16481,17994,null,null,null,null,null,null,null,null,null,null,13004,14315,12716,14473,13143,14050,14457,16278,null,null,null,null,null,null,null,null,null,null,13084,14508,13095,14500,13395,15194,14342,15902,null,null,null,null,null,null,null,null,null,null,13463,"",13057,14170,13423,"",13747,"",15545,"",null,null,null,null,null,null,null,null,11878,"",11459,"",12503,"",14077,"",null,null,null,null,null,null,null,null,null,null,14646,"",13259,"",13617,"",15628,""]
["Krav til dækningsbidrag pr. årsko",11949,11567,12044,11590,11988,11490,11829,11230,11655,11116,12874,"",12846,12436,12696,12395,11588,11245,13300,12738,11269,11350,10996,11214,11622,"",11450,"",12753,"",null,11490,10549,11839,10895,11653,10757,11092,10566,11373,10922,11451,11022,11554,11110,11463,11036,11949,11567,11533,10563,11968,11025,11747,10800,11167,10630,11415,10971,11480,11035,11604,11139,11486,11053,12044,11590,11114,10258,11672,10858,11765,11047,11246,10642,11564,11114,11496,10730,11571,11314,11596,10543,11988,11490,11566,10624,10891,10618,11282,10854,11303,10901,11571,11314,11404,10837,11829,11230,11107,10221,10590,10172,10955,10649,11045,10938,11289,10583,11185,10731,11655,11116,12509,11611,12852,11766,13328,12218,12630,11911,12827,12076,12567,12006,12461,11499,12601,11470,12874,"",12810,12269,12233,11925,12422,12035,12221,11736,12266,14696,12068,11550,12846,12436,11914,10908,11637,11412,11528,11111,11836,11328,11959,11005,11861,11279,12696,12395,10994,10223,11318,10552,11020,10169,10588,10241,11093,10891,11265,10893,11324,10890,11104,10557,11588,11245,12036,11235,12285,11356,12319,12037,12508,11982,12651,12123,12830,12173,12483,12246,12586,11967,13300,12738,10526,9949,10713,9885,10781,10461,10372,9946,11005,10531,11179,10630,11161,10960,11281,10994,11269,11350,10174,9661,10788,9722,10448,10098,10054,9766,11047,10329,11013,10513,11026,10878,11170,10976,10996,11214,11514,null,11638,null,11883,null,11505,null,11632,10834,11778,"",11668,11457,11686,"",11622,"",11526,"",9544,null,10514,null,9613,null,10032,null,10510,"",10684,"",10807,"",11450,"",10752,null,12031,null,12917,null,12140,null,11097,10200,11537,"",12169,"",12257,"",12753,""]
["Heraf afskrivninger pr. årsko",2500,2317,2548,2328,2362,2134,2408,2214,2373,2336,3244,"",3399,3418,3029,2785,2163,1768,2771,2485,2180,2260,2053,1989,2246,"",2333,"",2743,"",null,2588,2335,2618,2444,2668,2407,2481,2395,2452,2286,2463,2352,2483,2345,2486,2416,2500,2317,2579,2363,2670,2495,2705,2425,2504,2417,2466,2298,2488,2360,2523,2318,2514,2454,2548,2328,2359,2231,2454,2381,2563,2394,2304,2202,2294,2021,2270,2206,2361,2090,2376,2200,2362,2134,2528,2366,2313,2233,2334,2214,2325,2120,2361,2090,2375,2131,2408,2214,2467,2368,2271,2215,2266,2152,2272,2326,2366,2196,2306,2213,2373,2336,3305,3161,3368,3031,3701,3195,3505,3224,3414,3064,3338,3055,3242,2830,3408,2721,3244,"",3591,3439,3310,3241,3189,2924,3059,3069,3177,11524,3188,3097,3399,3418,3303,2776,3041,2864,2946,2437,3033,2757,3057,2932,3037,2967,3029,2785,2169,2075,2329,2330,2237,1944,2230,2363,2166,1746,2236,1911,2192,1788,2274,2089,2163,1768,2959,2613,3042,2799,2914,2679,2916,2684,2808,2568,2767,2564,2593,2394,2680,2314,2771,2485,2222,2136,2165,2089,2321,2330,2270,2299,2319,2110,2199,2181,2158,2171,2273,2198,2180,2260,2031,2116,2030,1958,2190,2317,2134,2075,2352,2074,2135,1948,2031,2023,2231,2208,2053,1989,2705,null,2849,null,2956,null,2883,null,2692,2326,2588,"",2578,2803,2505,"",2246,"",2447,"",1895,null,2231,null,2005,null,2026,null,1994,"",2083,"",2226,"",2333,"",2585,null,2757,null,3209,null,2740,null,2499,2146,2419,"",2581,"",2646,"",2743,""]
["Arbejdsomkostninger pr. årsko",4618,4510,4603,4469,4994,4675,4866,4640,4769,4551,4110,"",4036,3706,4181,4125,4578,4511,5175,4962,4706,4773,4777,5002,4441,"",4729,"",4914,"",null,3945,3746,4190,3901,4183,3995,4005,3904,4138,3963,4246,4080,4416,4273,4373,4168,4618,4510,3965,3715,4207,3919,4182,3971,4001,3896,4121,3944,4225,4064,4396,4255,4347,4146,4603,4469,4166,3895,4437,4141,4776,4531,4642,4453,4778,4717,4748,4357,4749,4784,4754,4375,4994,4675,4432,4173,4199,4317,4371,4183,4522,4323,4749,4784,4706,4547,4866,4640,4095,3653,3963,3924,4203,4060,4360,4196,4576,4309,4508,4333,4769,4551,3506,3170,3732,3412,3982,3782,3751,3560,3833,3805,3770,3686,3756,3547,3793,3767,4110,"",3735,3666,3567,3818,3669,3617,3790,3692,3800,2621,3817,3284,4036,3706,3392,3162,3460,3395,3497,3548,3583,3366,3764,3477,3752,3381,4181,4125,3783,3655,4077,3886,4027,3902,3826,3674,4010,4008,4231,4182,4415,4326,4348,4311,4578,4511,3917,3886,4129,3969,4191,4130,4369,4098,4449,4312,4666,4472,4740,4691,4933,4772,5175,4962,3850,3722,4045,3710,4194,4198,4034,3900,4301,4142,4447,4209,4572,4504,4605,4366,4706,4773,4041,4041,4351,3920,4317,4091,4105,4165,4401,4102,4467,4267,4638,4536,4650,4296,4777,5002,3368,null,3466,null,3676,null,3745,null,4020,4055,4316,"",4390,3953,4289,"",4441,"",4437,"",3707,null,4039,null,3830,null,4232,null,4298,"",4441,"",4503,"",4729,"",3550,null,4100,null,4341,null,4337,null,4350,4233,4387,"",4817,"",4626,"",4914,""]
["Bygningsomk. pr. årsko",2456,2396,2492,2414,2475,2440,2421,2208,2369,2277,2544,"",2774,2691,2494,2244,2585,2668,2738,2704,2221,2327,2145,2075,2214,"",2364,"",2500,"",null,null,null,null,null,null,null,null,null,null,null,2510,2445,2536,2481,2493,2354,2456,2396,null,null,null,null,null,null,null,null,null,null,2519,2444,2556,2492,2509,2367,2492,2414,null,null,null,null,null,null,null,null,null,null,2519,2316,2518,2409,2562,2522,2475,2440,null,null,null,null,null,null,2509,2353,2518,2409,2454,2227,2421,2208,null,null,null,null,null,null,2476,2458,2486,2333,2416,2187,2369,2277,null,null,null,null,null,null,null,null,null,null,2746,2650,2786,2740,2847,2651,2544,"",null,null,null,null,null,null,2569,2420,2682,3536,2708,2516,2774,2691,null,null,null,null,null,null,2701,2462,2716,2584,2652,2537,2494,2244,null,null,null,null,null,null,null,null,null,null,2532,2570,2546,2575,2399,2130,2585,2668,null,null,null,null,null,null,null,null,null,null,2729,2697,2687,2601,2774,2688,2738,2704,null,null,null,null,null,null,null,null,null,null,2398,2410,2375,2455,2370,2362,2221,2327,null,null,null,null,null,null,null,null,null,null,2398,2338,2325,2388,2369,2440,2145,2075,null,null,null,null,null,null,null,null,null,null,2563,"",2502,2551,2540,"",2214,"",2244,"",null,null,null,null,null,null,null,null,2358,"",2338,"",2221,"",2364,"",null,null,null,null,null,null,null,null,null,null,2467,"",2659,"",2598,"",2500,""]
["Inventar inkl. energi pr. årsko",3713,3517,3775,3555,3214,3062,3297,3160,3405,3268,4893,"",4839,4867,4861,4704,3358,3021,4109,3902,3277,3196,3005,3029,3904,"",3320,"",4098,"",null,null,null,null,null,null,null,null,null,null,null,3537,3384,3459,3251,3448,3379,3713,3517,null,null,null,null,null,null,null,null,null,null,3574,3411,3498,3253,3479,3414,3775,3555,null,null,null,null,null,null,null,null,null,null,2993,2929,3099,2848,3029,2491,3214,3062,null,null,null,null,null,null,3092,3003,3099,2848,3047,2868,3297,3160,null,null,null,null,null,null,3111,3030,3140,2957,3180,3073,3405,3268,null,null,null,null,null,null,null,null,null,null,4783,4450,4663,4083,4653,3856,4893,"",null,null,null,null,null,null,4608,4514,4537,2459,4336,4341,4839,4867,null,null,null,null,null,null,4538,4505,4454,4060,4439,4303,4861,4704,null,null,null,null,null,null,null,null,null,null,3331,2986,3224,2872,3207,2966,3358,3021,null,null,null,null,null,null,null,null,null,null,4139,3777,3788,3715,3701,3381,4109,3902,null,null,null,null,null,null,null,null,null,null,3232,2969,3151,2986,3195,3077,3277,3196,null,null,null,null,null,null,null,null,null,null,2977,2711,2989,2961,3066,3037,3005,3029,null,null,null,null,null,null,null,null,null,null,3833,"",3771,3942,3747,"",3904,"",3794,"",null,null,null,null,null,null,null,null,2831,"",2880,"",3029,"",3320,"",null,null,null,null,null,null,null,null,null,null,3633,"",3626,"",3942,"",4098,""]
["Forrentning driftskapital pr. årsko",440,450,453,465,420,406,440,434,475,447,420,"",441,423,476,527,398,388,463,439,343,332,334,327,356,"",376,"",339,"",null,null,null,null,null,null,null,null,null,null,null,451,459,451,456,454,462,440,450,null,null,null,null,null,null,null,null,null,null,460,466,462,476,463,471,453,465,null,null,null,null,null,null,null,null,null,null,431,415,470,512,432,460,420,406,null,null,null,null,null,null,452,493,470,512,455,473,440,434,null,null,null,null,null,null,479,485,464,419,465,454,475,447,null,null,null,null,null,null,null,null,null,null,461,520,458,489,446,465,420,"",null,null,null,null,null,null,458,445,440,4162,452,497,441,423,null,null,null,null,null,null,463,468,468,432,463,457,476,527,null,null,null,null,null,null,null,null,null,null,474,417,469,398,487,493,398,388,null,null,null,null,null,null,null,null,null,null,515,513,491,521,448,459,463,439,null,null,null,null,null,null,null,null,null,null,359,356,367,367,381,412,343,332,null,null,null,null,null,null,null,null,null,null,345,360,358,374,362,417,334,327,null,null,null,null,null,null,null,null,null,null,349,"",338,308,401,"",356,"",319,"",null,null,null,null,null,null,null,null,423,"",398,"",390,"",376,"",null,null,null,null,null,null,null,null,null,null,333,"",366,"",348,"",339,""]
["Øvrige omkostninger pr. årsko",723,694,721,687,884,909,806,787,636,575,907,"",756,750,685,796,671,660,815,728,721,718,737,778,700,"",656,"",908,"",null,null,null,null,null,null,null,null,null,null,null,707,654,692,650,695,673,723,694,null,null,null,null,null,null,null,null,null,null,702,648,692,664,689,655,721,687,null,null,null,null,null,null,null,null,null,null,806,712,736,762,818,698,884,909,null,null,null,null,null,null,728,731,736,762,741,719,806,787,null,null,null,null,null,null,617,764,625,564,617,682,636,575,null,null,null,null,null,null,null,null,null,null,805,698,800,640,859,728,907,"",null,null,null,null,null,null,797,665,808,468,753,909,756,750,null,null,null,null,null,null,555,531,556,456,559,603,685,796,null,null,null,null,null,null,null,null,null,null,695,738,670,718,662,652,671,660,null,null,null,null,null,null,null,null,null,null,780,713,776,717,729,668,815,728,null,null,null,null,null,null,null,null,null,null,742,686,691,640,728,775,721,718,null,null,null,null,null,null,null,null,null,null,822,834,713,613,722,788,737,778,null,null,null,null,null,null,null,null,null,null,719,"",663,696,705,"",700,"",729,"",null,null,null,null,null,null,null,null,593,"",620,"",666,"",656,"",null,null,null,null,null,null,null,null,null,null,723,"",697,"",748,"",908,""]
[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,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,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,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,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,null,null,null,null,null,null,null,"","","","","","","",""]
["Bundet kapital",49677,47931,50527,48232,44851,45585,48206,44663,50968,50258,56136,"",57525,52991,56017,51725,45204,40921,52292,49190,43106,44507,40867,39717,39954,"",49025,"",47271,"",null,53184,50131,51743,49290,52866,48809,51805,52152,50476,49224,49458,48599,49306,47751,49843,49104,49677,47931,53512,50451,52800,50326,53827,49493,52470,52842,51207,49624,50095,49049,49884,47828,50448,49870,50527,48232,50663,49034,49842,48707,48075,46365,47626,46766,46732,43110,45773,44682,47532,43713,46004,43438,44851,45585,50960,48476,49911,50236,48652,47060,47699,46222,47532,43713,47120,43908,48206,44663,55134,49490,53607,54064,52760,50828,50021,47497,50241,46419,49993,48196,50968,50258,62686,61707,61196,57490,60260,54172,58813,55130,56438,49247,54395,50152,54143,49610,54038,47048,56136,"",63575,61787,60062,60357,58117,55909,54220,54686,55421,2.2999999999999998,56400,56646,57525,52991,63140,55848,59270,57549,56106,49723,57120,54844,56464,53956,57009,55906,56017,51725,50148,46299,49787,48106,50529,43400,49638,50471,49300,42727,48556,44404,47686,40936,49131,47271,45204,40921,55543,54988,56720,55611,55706,56198,57839,57060,55992,53564,52368,51927,51846,51873,50307,44674,52292,49190,47333,45300,42372,42961,43960,44015,45707,47959,43904,42960,43738,43311,44761,45488,44532,42458,43106,44507,44682,46616,39125,38240,42809,43888,42572,46098,43680,41238,42583,39807,43215,41458,44340,42744,40867,39717,53326,null,54411,null,52156,null,53807,null,48886,46649,46719,"",48226,51860,44308,"",39954,"",42205,"",38384,null,42717,null,47476,null,42974,null,48241,"",46980,"",47389,"",49025,"",49993,null,47817,null,50029,null,50987,null,47613,47699,45670,"",45375,"",47890,"",47271,""]
["Anvendt rentesats, pct.",2.2000000000000002,2.2999999999999998,2.2000000000000002,2.2999999999999998,1.9,2,2.2000000000000002,2.1,2.4,2.4,1.9,"",2.1,2.1,2.4,2.6,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2999999999999998,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,2.2000000000000002,"",2.4,"",2.1,"",null,3.1626052948255117,3.0160978237019012,2.9839785091703224,2.8261310610671537,2.8733023115045588,2.8273474154356779,2.7120934272753598,2.6863782788771284,2.6983120691021476,2.8624248334145945,2.4,2.5,2.4,2.5,2.2999999999999998,2.4,2.2000000000000002,2.2999999999999998,3.1600388697862165,3.0068779607936413,2.9848484848484849,2.8394865477089377,2.8740223308005275,2.8589901602246783,2.721555174385363,2.7080731236516407,2.7066611986642455,2.907867161051104,2.4,2.5,2.4,2.5,2.2999999999999998,2.4,2.2000000000000002,2.2999999999999998,3.1600971122910209,2.9836440021209771,2.9794149512459374,2.8250559467838299,2.6978679147165887,2.6291383586757253,2.4692394910343087,2.3884873626138647,2.4073440041085337,2.493620969612619,2.2000000000000002,2.1,2.4,2.6,2,2.2000000000000002,1.9,2,3.0043171114599683,2.7518772175922108,2.8110035863837632,2.6972688908352573,2.7460330510564828,2.9260518487037821,2.4,2.7,2.4,2.6,2.2999999999999998,2.4,2.2000000000000002,2.1,3.0707004752058618,3.1905435441503336,2.9716268397783874,2.8817697543651968,2.8790750568612586,3.0868812465570157,2.7,2.8,2.5,2.4,2.4,2.5,2.4,2.4,3.1235044507545542,3.0450354092728538,2.840054905549382,2.6822056009740822,2.6385662130766678,2.6471239754854907,2.4280346181966572,2.597496825684745,2.4628796201141072,2.696610961073771,2.2999999999999998,2.5,2.2000000000000002,2.2999999999999998,2.1,2.1,1.9,"",2.744789618560755,2.877627979995792,2.5773367520229096,2.4106565932700432,2.5551903917958603,2.6704108461964977,2.2999999999999998,2.2999999999999998,2.2000000000000002,8.59,2.2000000000000002,2.2999999999999998,2.1,2.1,2.6845106113398796,2.5587308408537459,2.6117766154884428,2.7715511998470865,2.6342993619220758,2.9885566035838544,2.5,2.5,2.5,2.4,2.4,2.4,2.4,2.6,3.4398181383106006,3.1469362189248145,3.3402293771466445,2.9954683407475162,3.1209800312691724,3.0806451612903225,2.7922156412425965,2.7421687701848585,2.8580121703853956,3.0191682074566435,2.6,2.4,2.5,2.2999999999999998,2.5,2.5,2.2000000000000002,2.2000000000000002,3.2191275228201572,2.8224339855968577,2.5740479548660087,2.0337702972433513,2.6550102322909561,2.6887077831951314,2.5761164612112935,2.7532422011917279,2.7218174024860695,2.8246583526248972,2.5,2.6,2.4,2.4,2.2000000000000002,2.5,2.2000000000000002,2.2999999999999998,3.1690364016648007,3.240618101545254,2.9783819503445672,2.6698633644468237,2.8730664240218378,2.521867545155061,2.6122913339313452,2.4416689255405659,2.6125182215743439,2.6722532588454375,2.6,2.7,2.5,2.5,2.4,2.6,2.2000000000000002,2.2000000000000002,3.0907300478940067,2.8337909730564612,2.8805111821086262,2.4581589958158996,2.8265084444859725,2.4699234414874227,2.572113125998309,2.336326955616296,2.5343406593406592,2.6456181192104369,2.6,2.6,2.5,2.5,2.2999999999999998,2.6,2.2000000000000002,2.2000000000000002,3.3042043280951132,null,2.872580911947952,null,2.7571132755579417,null,2.6799487055587563,null,2.6551568956347418,2.6731548371883642,2.6,"",2.2999999999999998,2.2000000000000002,2.6,"",2.2000000000000002,"",2.1,"",3.371196331804919,null,3.3171805136128474,null,2.7719268683124105,null,2.8063480243868386,null,2.8,"",2.6,"",2.5,"",2.4,"",2.8904046566519312,null,2.8148984670723802,null,2.3406424273921127,null,2.3633475199560672,null,2.5875286161342488,2.5031971320153463,2.2999999999999998,"",2.2999999999999998,"",2.1,"",2.1,""]
["Resultatkorrektion ved 4 % rente",-875,-806,-887,-797,-929,-915,-890,-824,-833,-868,-1191,"",-1088,-1026,-934,-771,-835,-728,-956,-932,-769,-825,-757,-741,-664,"",-801,"",-889,"",null,null,null,null,null,null,null,null,null,null,null,-739,-691,-779,-730,-837,-786,-875,-806,null,null,null,null,null,null,null,null,null,null,-753,-706,-789,-707,-853,-806,-887,-797,null,null,null,null,null,null,null,null,null,null,-820,-816,-753,-597,-898,-784,-929,-915,null,null,null,null,null,null,-762,-607,-753,-597,-830,-694,-890,-824,null,null,null,null,null,null,-654,-557,-750,-751,-789,-777,-833,-868,null,null,null,null,null,null,null,null,null,null,-937,-729,-988,-800,-1043,-842,-1191,"",null,null,null,null,null,null,-903,-979,-1005,51334,-1059,-986,-1088,-1026,null,null,null,null,null,null,-805,-831,-818,-883,-913,-860,-934,-771,null,null,null,null,null,null,null,null,null,null,-669,-706,-705,-703,-799,-825,-835,-728,null,null,null,null,null,null,null,null,null,null,-737,-796,-827,-769,-903,-717,-956,-932,null,null,null,null,null,null,null,null,null,null,-624,-593,-696,-686,-699,-592,-769,-825,null,null,null,null,null,null,null,null,null,null,-642,-516,-690,-608,-754,-568,-757,-741,null,null,null,null,null,null,null,null,null,null,-666,"",-881,-950,-647,"",-664,"",-848,"",null,null,null,null,null,null,null,null,-615,"",-610,"",-673,"",-801,"",null,null,null,null,null,null,null,null,null,null,-730,"",-668,"",-821,"",-889,""]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},"",null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},{"$error":"#N/A"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},"",{"$error":"#N/A"},"",null,null,null,null,null,null,null,null,null,null,null,null,null,"",{"$error":"#N/A"},"",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$error":"#N/A"},""]
["Afkastningsgrad",{"$f":"_xlfn.XLOOKUP($B$2,$AG$2:$JZ$2,AG44:JZ44)","v":11.25},{"$f":"_xlfn.XLOOKUP($B$2,$AG$2:$JZ$2,AH44:KA44)","v":15.04},{"$f":"_xlfn.XLOOKUP($D$2,$AG$2:$JZ$2,AG44:JZ44)","v":11.33},{"$f":"_xlfn.XLOOKUP($D$2,$AG$2:$JZ$2,AH44:KA44)","v":15.13},{"$f":"_xlfn.XLOOKUP($F$2,$AG$2:$JZ$2,AG44:JZ44)","v":9.18},{"$f":"_xlfn.XLOOKUP($F$2,$AG$2:$JZ$2,AH44:KA44)","v":13.63},{"$f":"_xlfn.XLOOKUP($H$2,$AG$2:$JZ$2,AG44:JZ44)","v":10.11},{"$f":"_xlfn.XLOOKUP($H$2,$AG$2:$JZ$2,AH44:KA44)","v":14.71},{"$f":"_xlfn.XLOOKUP($J$2,$AG$2:$JZ$2,AG44:JZ44)","v":12.64},{"$f":"_xlfn.XLOOKUP($J$2,$AG$2:$JZ$2,AH44:KA44)","v":16.850000000000001},{"$f":"_xlfn.XLOOKUP($L$2,$AG$2:$JZ$2,AG44:JZ44)","v":6.76},{"$f":"_xlfn.XLOOKUP($L$2,$AG$2:$JZ$2,AH44:KA44)","v":""},{"$f":"_xlfn.XLOOKUP($N$2,$AG$2:$JZ$2,AG44:JZ44)","v":9.01},{"$f":"_xlfn.XLOOKUP($N$2,$AG$2:$JZ$2,AH44:KA44)","v":12.6},{"$f":"_xlfn.XLOOKUP($P$2,$AG$2:$JZ$2,AG44:JZ44)","v":11.06},{"$f":"_xlfn.XLOOKUP($P$2,$AG$2:$JZ$2,AH44:KA44)","v":14.8},{"$f":"_xlfn.XLOOKUP($R$2,$AG$2:$JZ$2,AG44:JZ44)","v":13.22},{"$f":"_xlfn.XLOOKUP($R$2,$AG$2:$JZ$2,AH44:KA44)","v":16.96},{"$f":"_xlfn.XLOOKUP($T$2,$AG$2:$JZ$2,AG44:JZ44)","v":9.91},{"$f":"_xlfn.XLOOKUP($T$2,$AG$2:$JZ$2,AH44:KA44)","v":14.6},{"$f":"_xlfn.XLOOKUP($V$2,$AG$2:$JZ$2,AG44:JZ44)","v":10.82},{"$f":"_xlfn.XLOOKUP($V$2,$AG$2:$JZ$2,AH44:KA44)","v":14.3},{"$f":"_xlfn.XLOOKUP($X$2,$AG$2:$JZ$2,AG44:JZ44)","v":11.43},{"$f":"_xlfn.XLOOKUP($X$2,$AG$2:$JZ$2,AH44:KA44)","v":14.81},{"$f":"_xlfn.XLOOKUP($Z$2,$AG$2:$JZ$2,AG44:JZ44)","v":9},{"$f":"_xlfn.XLOOKUP($Z$2,$AG$2:$JZ$2,AH44:KA44)","v":""},{"$f":"_xlfn.XLOOKUP($AB$2,$AG$2:$JZ$2,AG44:JZ44)","v":9.01},{"$f":"_xlfn.XLOOKUP($AB$2,$AG$2:$JZ$2,AH44:KA44)","v":""},{"$f":"_xlfn.XLOOKUP($AD$2,$AG$2:$JZ$2,AG44:JZ44)","v":9.44},{"$f":"_xlfn.XLOOKUP($AD$2,$AG$2:$JZ$2,AH44:KA44)","v":""},null,3.91,10.87,6.87,13.76,0.4,4.21,-2,1.1100000000000001,10.15,13.67,7.13,10.67,6.12,9.44,6.43,9.6,11.25,15.04,4.0599999999999996,10.93,6.52,13.33,0.3,4.04,-2.06,1.06,10.199999999999999,13.64,7.19,10.71,5.94,9.61,6.43,9.64,11.33,15.13,5.27,11.52,7.69,13.84,-1,1.89,-3.71,0.85,8.43,13.08,5.03,9.4600000000000009,5.39,9.2899999999999991,4.66,9.35,9.18,13.63,0.34,4.12,-1.81,1.1499999999999999,10.57,14.23,7.29,11.34,5.39,9.2899999999999991,5.73,9.69,10.11,14.71,2.2400000000000002,6.53,-0.19,2.34,12,15.73,9.02,13.49,7.43,11.74,7.85,11.82,12.64,16.850000000000001,2.84,7.95,4.53,10.42,-2.76,0.17,-5.17,-2.5,6.21,11.79,3.88,8.5500000000000007,2.73,8.59,3.3,7.79,6.76,"",-1.1100000000000001,1.82,-3.65,-0.84,7.91,11.62,6.04,9.2200000000000006,4.71,0,5.64,8.3699999999999992,9.01,12.6,1.19,3.92,-2.0499999999999998,1.29,10.36,13.42,7.36,9.27,6.14,10.5,7,9.74,11.06,14.8,6.33,14.51,8.6300000000000008,16.170000000000002,1.8,5.52,-1.01,2.72,11.17,15.78,7.68,12.57,6.7,12.13,6.99,10.19,13.22,16.96,0.85,6.89,4.7699999999999996,10.86,4.5199999999999996,7.04,5.93,9.7799999999999994,9.7200000000000006,14.43,5.18,10.23,6.02,10.37,5.59,11,9.91,14.6,7.2,13.94,10.26,17.170000000000002,1.59,6.24,-1.39,1.66,9.86,14.09,6.73,11.1,7.7,11.99,6.65,9.82,10.82,14.3,8.77,14.45,11.02,18.78,3.01,7.13,0.11,3.51,10.41,16.09,7.37,12.73,8.99,13.23,7.4,12.54,11.43,14.81,5.01,null,6.22,null,-1.27,null,-2.82,null,8.42,13.07,6.17,"",6.62,9.0399999999999991,6.44,"",9,"",12.79,"",14.39,null,1.74,null,-2.0099999999999998,null,10.039999999999999,null,5.54,"",6.16,"",6.15,"",9.01,"",1.22,null,6.42,null,7.7,null,7.16,null,12.07,16.07,9.11,"",6.61,"",4.9800000000000004,"",9.44,""]
[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,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,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,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,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,null,null,null,null,null,null,null,"","","","","","","",""]
["Specifikation af resultat","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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,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,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,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,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,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,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,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,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,"","","","","","","","",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,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Mælk",31344,32163,31687,32411,30316,31749,30693,31335,32118,33425,30578,"",31807,32657,32596,33280,31741,31924,34928,36734,28947,30127,28833,29860,28250,"",28736,"",32053,"",null,27133,28174,28382,29580,23423,23856,22181,22941,28605,29529,28025,29052,28108,28872,28515,29363,31344,32163,27168,28212,28508,29703,23555,23973,22325,23119,28809,29664,28219,29226,28328,29210,28724,29646,31687,32411,26999,27959,28422,29550,22849,23031,21688,22889,27809,28878,26957,27688,27880,28725,27640,28615,30316,31749,23367,23792,22141,22775,28446,29113,27725,28558,27880,28725,28193,28705,30693,31335,23984,24529,22819,23724,29578,31052,28728,30436,28932,30166,29083,30439,32118,33425,27713,28930,29045,30230,23300,23716,21749,22455,28333,29420,27427,28720,27741,28755,28060,27956,30578,"",23978,24188,22374,23456,29260,30190,28604,29515,28650,29350,29136,29708,31807,32657,24406,25197,22725,23940,29518,30115,29206,29729,29297,30349,30082,30970,32596,33280,27005,28205,28006,29522,23237,23382,22227,22898,28682,29628,28154,29079,28025,29137,28561,28821,31741,31924,27746,29309,30310,31612,28771,30142,31224,33040,33853,35321,33035,35354,33103,35262,32805,34340,34928,36734,26185,27791,27315,28736,22208,22853,20828,21423,26827,27793,26394,27175,26356,27443,26875,27650,28947,30127,26079,27699,27316,28601,22327,22841,21090,21728,26801,27822,26358,27232,26581,27586,27032,29007,28833,29860,26502,null,27313,null,21683,null,20719,null,27105,28320,26459,"",26122,26985,26681,"",28250,"",29230,"",27732,null,22847,null,20495,null,26656,null,26477,"",25979,"",26801,"",28736,"",26745,null,30275,null,30330,null,30779,null,32643,34464,32467,"",31323,"",31142,"",32053,""]
["Salg af dyr inkl. andre indtægter kvæg",3264,3343,3362,3386,3326,3367,3316,3403,3215,3060,3510,"",3679,3628,3424,3517,3279,3475,4195,4514,2536,2819,2400,2651,3186,"",2559,"",3314,"",null,2933,2975,3018,3088,2763,2755,2726,2682,3000,3014,3040,3082,2955,2994,2809,2741,3264,3343,3098,3195,3141,3236,2842,2821,2822,2745,3100,3094,3174,3197,3035,3096,2878,2834,3362,3386,3074,3243,3061,3134,2987,2881,2955,2948,3198,3312,3213,3324,2986,3092,2954,3047,3326,3367,2749,2684,2729,2740,3093,3104,3279,3195,2986,3092,2843,2943,3316,3403,2392,2195,2572,2524,2856,2914,2873,2921,2766,2600,2696,2796,3215,3060,3172,3339,3299,3466,3325,3357,3173,3092,3462,4033,3630,3877,3322,3624,3135,3417,3510,"",3188,3343,2996,2933,3283,3406,3429,3512,3154,3215,3012,3061,3679,3628,2913,2991,2828,2926,2995,3086,3172,3047,3004,3247,2955,3624,3424,3517,2948,3017,2968,3125,2788,2858,2715,2797,3007,2901,3122,3295,3326,3979,2812,2554,3279,3475,2912,2824,2908,2997,2994,2903,3292,3305,3429,3433,3633,3395,3511,3883,3513,3519,4195,4514,1585,1746,1921,2216,2022,2273,1849,1872,2119,2046,1880,1829,2318,2544,2263,2089,2536,2819,1623,1790,2033,2244,2132,2248,2017,2203,2385,2345,2084,2301,2340,2587,2424,2694,2400,2651,1657,null,1878,null,1920,null,1957,null,2176,1952,1862,"",2523,2744,2171,"",3186,"",3057,"",1631,null,1672,null,1297,null,1255,null,1312,"",2038,"",2280,"",2559,"",1710,null,1879,null,2303,null,1995,null,2516,2621,2533,"",2522,"",2935,"",3314,""]
["Køb af dyr, kvæg",-365,-400,-353,-408,-156,-554,-207,-129,-385,-82,-392,"",-136,-9,-489,-937,-343,-373,-615,-494,-361,-92,-364,-12,-1287,"",-148,"",-169,"",null,2876,2893,-334,-323,-292,-247,-259,-240,-429,-445,-299,-273,-226,-192,-402,-322,-365,-400,3039,3097,-361,-353,-307,-262,-266,-264,-431,-448,-305,-297,-219,-186,-420,-374,-353,-408,2984,3060,-300,-302,-274,-348,-211,-73,-210,-23,-271,-234,-174,-95,-324,-338,-156,-554,-312,-115,-213,-268,-317,-153,-337,-325,-174,-95,-232,-309,-207,-129,-383,-139,-373,-172,-474,-357,-322,-252,-226,-130,-413,-567,-385,-82,3138,3309,-274,-475,-125,-122,-184,-11,-241,-250,-364,-356,-241,-76,-175,-227,-392,"",-209,-142,-122,-30,-202,-308,-279,-699,-244,-479,-188,-198,-136,-9,-244,-609,-199,-52,-147,-94,-368,-224,-77,-69,-264,-735,-489,-937,2922,2986,-758,-168,-395,-134,-269,-121,-657,-870,-142,-55,-386,-399,-1015,-749,-343,-373,2839,2811,-125,-38,-150,-163,-300,-148,-297,-355,-237,-303,-269,-362,-473,-631,-615,-494,-195,-62,-95,-51,-153,-130,-201,-44,-414,-456,-222,-74,-287,-152,-264,-25,-361,-92,-120,-72,-85,-27,-165,-170,-240,-74,-385,-394,-175,-120,-177,-209,-309,-2,-364,-12,-211,null,-59,null,-18,null,-50,null,-843,-1050,-61,"",-361,-4,-359,"",-1287,"",-677,"",-127,null,-377,null,-257,null,-21,null,-814,"",-562,"",-124,"",-148,"",-177,null,-509,null,-742,null,-632,null,-586,-175,-23,"",-474,"",-40,"",-169,""]
["Besætningsforskydning",1136,1230,1156,1254,812,793,950,945,1257,1139,1147,"",945,964,1489,2085,1123,1168,1135,1059,911,897,954,835,1000,"",976,"",954,"",null,-93,-131,-327,-256,1016,1121,323,526,695,776,210,201,182,181,389,420,1136,1230,-102,-144,-303,-220,1055,1159,327,568,717,784,202,199,77,60,387,448,1156,1254,-103,-227,-316,-269,843,1036,2,182,344,385,-49,-210,112,43,118,-81,812,793,1177,1145,320,435,660,566,234,229,112,43,229,123,950,945,1424,1605,644,610,820,671,297,158,136,123,473,641,1257,1139,-163,-131,-411,-198,629,599,-36,71,420,314,30,5,73,174,115,-11,1147,"",778,860,223,357,580,616,131,558,242,438,254,329,945,964,1005,1453,316,409,536,379,395,428,159,264,293,317,1489,2085,-26,-64,0,-342,1120,997,357,543,972,1365,85,-10,-58,-667,946,1051,1123,1168,-61,149,-276,-186,1216,1409,503,414,844,943,229,457,196,185,227,268,1135,1059,-23,-151,-548,-549,660,804,295,266,500,652,266,259,1006,949,402,251,911,897,-56,-63,-593,-653,733,903,364,342,411,396,168,136,895,950,337,-40,954,835,-5,null,-467,null,421,null,91,null,883,1437,230,"",1205,710,542,"",1000,"",860,"",-666,null,767,null,321,null,386,null,811,"",1174,"",344,"",976,"",-147,null,-473,null,934,null,602,null,1044,721,269,"",1337,"",62,"",954,""]
["Andre landbrugsindtægter",85,88,89,87,87,53,61,37,101,81,119,"",97,106,104,129,73,66,67,97,66,91,72,107,38,"",88,"",112,"",null,108,123,43,56,29,39,26,20,48,46,46,50,50,48,64,77,85,88,105,126,46,62,31,42,27,21,48,46,50,52,53,47,66,81,89,87,100,95,37,47,23,24,19,26,47,27,39,25,44,53,59,47,87,53,20,28,26,20,40,45,39,25,44,53,41,36,61,37,38,49,22,32,47,75,52,88,55,35,71,76,101,81,86,85,45,61,63,127,34,14,70,38,50,74,52,44,85,98,119,"",19,27,25,13,83,73,88,119,75,42,84,128,97,106,15,9,26,21,47,51,44,28,55,33,104,122,104,129,151,304,38,67,18,30,29,7,26,20,33,28,30,25,35,53,73,66,119,103,43,55,75,43,82,25,65,66,79,69,91,94,66,71,67,97,124,128,19,8,15,11,18,10,42,54,22,20,33,25,50,52,66,91,118,166,24,3,9,8,24,13,44,66,19,25,35,4,53,67,72,107,207,null,7,null,30,null,8,null,36,36,28,null,39,59,26,"",38,"",36,"",25,null,15,null,11,null,35,null,null,null,18,"",71,"",88,"",147,null,68,null,675,null,227,null,51,91,null,null,70,"",93,"",112,""]
["Bruttoudbytte i alt",35440,36408,35915,36713,34367,35399,34795,35585,36272,37611,34911,"",36378,37341,37097,38023,35844,36235,39691,41876,32082,33825,31881,33414,31179,"",32179,"",36221,"",null,29710,30919,30782,32145,26940,27523,24997,25929,31918,32920,31023,32113,31061,31892,31359,32259,35440,36408,29869,31130,31031,32428,27177,27733,25235,26189,32243,33140,31341,32378,31266,32215,31617,32612,35915,36713,29651,30884,30904,32160,26430,26623,24453,25973,31187,32579,29889,30593,30842,31809,30440,31267,34367,35399,27000,27534,25004,25702,31922,33158,30939,31683,30842,31809,31064,31493,34795,35585,27455,28239,25684,26719,32827,34355,31628,33351,31650,32785,31884,33371,36272,37611,30486,31940,31704,33084,27194,27677,24735,25621,32044,33555,30774,32320,30939,32520,31200,31205,34911,"",27755,28275,25495,26729,33005,33977,31974,33005,31876,32560,32279,33012,36378,37341,28096,29042,25696,27243,32949,33536,32449,33007,32428,33796,33144,34244,37097,38023,29557,31197,30254,32205,26769,27133,25059,26123,32030,33043,31252,32338,30932,32073,31336,31728,35844,36235,30384,32082,32859,34440,32905,34334,34801,36637,37897,39408,36739,38972,36617,39038,36132,37562,39691,41876,27678,29451,28612,30360,24752,25811,22789,23527,29073,30089,28339,29210,29424,30805,29315,30015,32082,33825,27644,29519,28694,30168,25036,25830,23255,24212,29256,30235,28454,29573,29672,30913,29521,31723,31881,33414,28149,null,28672,null,24036,null,22725,null,29358,30694,28518,"",29528,30495,29061,"",31179,"",32502,"",28596,null,24924,null,21867,null,28310,null,27810,"",28644,"",29365,"",32179,"",28279,null,31239,null,33501,null,32969,null,35667,37722,35434,"",34761,"",34183,"",36221,""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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,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,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,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,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,null,null,null,null,null,null,"","","","","","","",""]
["Korn",-1204,-1244,-1219,-1263,-1107,-1278,-1241,-1278,-1393,-1529,-1057,"",-1092,-1112,-1048,-1134,-1277,-1303,-2995,-2853,-1056,-1026,-1098,-965,-1465,"",-791,"",-2616,"",null,-1223,-1073,-825,-844,-756,-738,-1085,-1109,-967,-941,-1078,-1092,-1003,-990,-991,-985,-1204,-1244,-1048,-1032,-840,-865,-771,-751,-1116,-1146,-988,-955,-1104,-1130,-1016,-979,-1013,-1025,-1219,-1263,-1075,-1023,-825,-865,-676,-493,-1003,-1038,-905,-861,-989,-776,-1027,-949,-881,-620,-1107,-1278,-814,-750,-1132,-1215,-1008,-1053,-1147,-1008,-1027,-949,-915,-893,-1241,-1278,-740,-734,-1112,-1096,-1052,-1185,-1172,-1332,-1014,-1285,-1118,-1369,-1393,-1529,-948,-896,-805,-860,-855,-924,-1073,-1281,-891,-938,-1167,-986,-1139,-1096,-981,-952,-1057,"",-652,-590,-1006,-1089,-912,-864,-1039,-981,-1074,-1063,-979,-986,-1092,-1112,-671,-834,-1161,-1390,-1029,-1064,-982,-842,-911,-679,-907,-1061,-1048,-1134,-994,-1065,-784,-854,-753,-718,-1088,-1116,-1012,-976,-966,-994,-998,-1157,-1108,-1035,-1277,-1303,-2884,-2820,-2700,-2661,-2638,-2476,-2905,-2774,-2989,-2830,-3298,-3399,-3107,-3259,-2894,-2746,-2995,-2853,-861,-728,-685,-667,-620,-544,-791,-793,-767,-684,-818,-745,-895,-881,-804,-673,-1056,-1026,-780,-765,-748,-710,-600,-511,-812,-708,-773,-575,-995,-869,-987,-660,-834,-519,-1098,-965,-748,null,-549,null,-564,null,-746,null,-733,-731,-652,"",-972,-956,-760,"",-1465,"",-1324,"",-661,null,-803,null,-838,null,-804,null,-602,"",-519,"",-716,"",-791,"",-2177,null,-2061,null,-2376,null,-1847,null,-2390,-2332,-2899,"",-2624,"",-2505,"",-2616,""]
["Råvarer",-3171,-3553,-3274,-3686,-2212,-2371,-2970,-2858,-4050,-4600,-1313,"",-2318,-2117,-2830,-3274,-3643,-4287,-867,-988,-2471,-2546,-2157,-2211,-3297,"",-2466,"",-594,"",null,-2256,-2709,-2475,-2796,-2573,-2631,-2668,-2887,-2723,-3064,-2751,-3065,-2855,-3188,-2932,-3178,-3171,-3553,-2436,-2795,-2497,-2801,-2627,-2682,-2722,-2931,-2786,-3069,-2799,-3125,-2907,-3330,-2991,-3237,-3274,-3686,-2508,-2666,-2615,-2915,-1944,-2140,-1882,-1911,-2001,-1592,-1833,-1591,-2698,-2925,-2196,-1694,-2212,-2371,-2755,-2856,-2813,-2907,-2798,-2948,-2710,-2847,-2698,-2925,-2789,-2546,-2970,-2858,-3415,-3477,-3609,-3581,-3538,-3756,-3602,-3789,-3688,-3695,-3763,-4065,-4050,-4600,-2222,-2405,-2399,-2636,-1813,-2118,-1750,-1881,-1722,-2378,-1696,-2387,-1613,-1766,-1814,-1826,-1313,"",-2441,-2634,-2456,-2338,-2510,-2815,-2461,-2449,-2418,-2465,-2317,-2510,-2318,-2117,-2903,-2692,-2715,-2577,-2905,-3146,-2729,-3111,-2810,-3071,-2755,-2753,-2830,-3274,-2755,-3448,-2639,-3397,-2619,-2378,-2955,-3106,-2946,-3462,-3084,-3182,-3211,-3536,-3231,-3176,-3643,-4287,-695,-1000,-759,-815,-774,-389,-868,-959,-857,-934,-823,-1263,-1043,-1384,-1015,-884,-867,-988,-2393,-3042,-2287,-2675,-2088,-2468,-2165,-2666,-2146,-2558,-2280,-2702,-2437,-2741,-2439,-2686,-2471,-2546,-2642,-3672,-2415,-2699,-2387,-2587,-2297,-2531,-2117,-1996,-2403,-2757,-2642,-2872,-2735,-2655,-2157,-2211,-2309,null,-2178,null,-1830,null,-1875,null,-2202,-2852,-2225,"",-2182,-1896,-2176,"",-3297,"",-3015,"",-2485,null,-1593,null,-2447,null,-2302,null,-2417,"",-2073,"",-2277,"",-2466,"",-1914,null,-729,null,-671,null,-468,null,-904,-1075,-656,"",-992,"",-810,"",-594,""]
["Kraftfoder, tilskudsfoder, færdigblanding mv.",-4016,-3593,-4018,-3564,-4922,-3774,-3998,-3998,-3086,-2498,-5949,"",-5182,-5355,-5141,-4497,-3680,-2865,-6572,-6975,-4042,-3868,-4364,-4572,-2833,"",-4515,"",-6629,"",null,-3910,-3318,-3422,-3032,-3281,-2972,-3093,-2801,-3236,-2915,-3360,-3059,-3673,-3326,-3649,-3352,-4016,-3593,-3817,-3233,-3429,-3078,-3268,-2979,-3080,-2817,-3224,-2943,-3377,-3039,-3684,-3228,-3665,-3394,-4018,-3564,-3501,-3303,-3047,-2652,-3548,-3252,-3563,-3445,-3785,-4454,-3955,-4173,-3694,-3349,-4143,-4977,-4922,-3774,-2890,-2617,-2772,-2440,-2988,-2817,-3167,-2939,-3694,-3349,-3774,-3947,-3998,-3998,-2461,-2448,-2164,-2173,-2455,-2354,-2439,-2446,-3034,-3095,-2705,-2419,-3086,-2498,-4570,-4283,-4110,-3830,-4331,-3645,-4067,-3622,-4339,-3537,-4253,-3852,-4919,-4491,-4649,-4386,-5949,"",-4085,-3762,-3787,-3787,-3863,-3248,-4027,-4060,-4334,-4169,-4486,-4045,-5182,-5355,-3487,-3672,-3414,-3357,-3232,-2710,-3933,-3699,-4498,-4431,-4582,-4879,-5141,-4497,-3425,-2624,-3037,-2268,-3179,-2958,-2828,-2323,-2974,-2259,-3188,-2579,-3093,-2321,-3363,-3017,-3680,-2865,-4846,-4615,-5011,-5243,-4786,-5772,-5488,-5961,-6273,-6510,-6966,-6902,-6765,-6743,-6456,-6823,-6572,-6975,-3607,-2852,-3369,-2856,-3383,-2564,-3225,-2510,-3387,-2977,-3335,-2814,-3598,-3095,-3563,-3153,-4042,-3868,-3076,-1804,-2917,-2407,-2818,-2306,-2879,-2607,-3221,-3515,-2835,-2486,-3245,-3387,-3280,-3782,-4364,-4572,-4095,null,-3804,null,-3777,null,-3661,null,-3616,-3022,-3583,"",-3606,-4074,-3569,"",-2833,"",-2889,"",-3586,null,-4694,null,-3384,null,-3336,null,-3710,"",-4646,"",-3894,"",-4515,"",-4850,null,-6282,null,-5852,null,-7429,null,-6792,-7907,-7278,"",-6952,"",-7089,"",-6629,""]
["Mineraler og vitaminer",-683,-685,-683,-689,-559,-468,-621,-587,-706,-688,-636,"",-699,-725,-670,-665,-762,-825,-470,-521,-702,-679,-769,-754,-608,"",-711,"",-474,"",null,-561,-586,-603,-599,-590,-551,-554,-547,-573,-577,-622,-639,-656,-651,-658,-676,-683,-685,-594,-609,-609,-598,-599,-559,-562,-555,-580,-584,-623,-640,-650,-667,-652,-669,-683,-689,-579,-572,-602,-600,-509,-491,-484,-440,-501,-494,-539,-514,-619,-621,-537,-547,-559,-468,-600,-577,-542,-529,-566,-536,-586,-599,-619,-621,-619,-607,-621,-587,-616,-535,-591,-558,-599,-586,-638,-618,-652,-659,-657,-621,-706,-688,-624,-636,-644,-613,-568,-559,-555,-547,-565,-582,-569,-588,-646,-561,-645,-636,-636,"",-642,-588,-587,-527,-650,-625,-654,-673,-690,-678,-652,-660,-699,-725,-627,-722,-568,-543,-605,-677,-659,-634,-695,-647,-729,-654,-670,-665,-632,-642,-639,-680,-620,-588,-607,-597,-601,-671,-683,-729,-705,-720,-695,-611,-762,-825,-329,-353,-356,-371,-355,-355,-355,-357,-394,-403,-408,-428,-426,-475,-431,-428,-470,-521,-528,-529,-549,-635,-516,-484,-487,-502,-509,-532,-622,-606,-700,-656,-718,-731,-702,-679,-528,-468,-554,-615,-542,-476,-498,-446,-486,-456,-619,-561,-708,-645,-748,-769,-769,-754,-596,null,-556,null,-524,null,-498,null,-522,-545,-562,"",-586,-601,-553,"",-608,"",-522,"",-534,null,-446,null,-466,null,-553,null,-821,"",-829,"",-863,"",-711,"",-454,null,-373,null,-457,null,-380,null,-463,-556,-491,"",-438,"",-426,"",-474,""]
["Biprodukter mv.",-645,-687,-638,-681,-436,-664,-590,-542,-824,-802,-391,"",-475,-348,-574,-714,-617,-671,-47,-17,-688,-710,-699,-729,-715,"",-611,"",-10,"",null,-584,-703,-604,-637,-573,-607,-580,-610,-649,-738,-730,-781,-718,-778,-708,-722,-645,-687,-654,-744,-596,-616,-569,-599,-581,-608,-646,-730,-726,-796,-714,-820,-698,-713,-638,-681,-713,-697,-656,-609,-530,-600,-449,-463,-526,-519,-531,-518,-648,-781,-491,-527,-436,-664,-607,-567,-593,-537,-572,-558,-657,-623,-648,-781,-611,-505,-590,-542,-699,-639,-722,-612,-794,-798,-943,-1032,-838,-827,-906,-1009,-824,-802,-457,-505,-490,-612,-363,-411,-314,-309,-392,-419,-494,-545,-472,-491,-407,-383,-391,"",-416,-433,-355,-351,-466,-495,-535,-480,-616,-476,-507,-408,-475,-348,-524,-571,-582,-581,-716,-1035,-671,-780,-624,-611,-603,-496,-574,-714,-754,-786,-656,-724,-617,-728,-676,-891,-765,-985,-846,-947,-864,-952,-778,-732,-617,-671,-35,-45,-31,-21,-52,-73,-57,-54,-112,-44,-30,-16,-41,-28,-46,-17,-47,-17,-619,-819,-654,-884,-609,-681,-580,-695,-661,-808,-760,-712,-749,-842,-792,-790,-688,-710,-678,-903,-743,-1054,-709,-712,-659,-755,-623,-803,-810,-782,-789,-874,-872,-930,-699,-729,-446,null,-662,null,-561,null,-559,null,-663,-751,-716,"",-673,-420,-724,"",-715,"",-665,"",-205,null,-310,null,-386,null,-663,null,-814,"",-683,"",-752,"",-611,"",-30,null,-25,null,-6,null,-5,null,-89,-127,-52,"",-1,"",-37,"",-10,""]
["Grovfoder til kvæg",-6585,-6388,-6745,-6499,-7031,-7057,-6936,-6887,-6718,-6626,-7099,"",-6922,-6713,-6544,-6331,-6694,-6559,-8486,-8636,-5337,-5442,-5267,-5375,-5271,"",-5375,"",-6605,"",null,-6527,-6216,-6438,-6286,-6373,-6368,-5990,-6005,-6187,-6145,-6218,-6141,-6160,-6038,-6277,-6276,-6585,-6388,-6485,-6342,-6590,-6475,-6539,-6541,-6145,-6131,-6332,-6279,-6374,-6244,-6341,-6231,-6430,-6428,-6745,-6499,-6506,-6283,-6692,-6486,-6686,-6701,-6336,-6465,-6427,-6487,-6555,-6496,-6426,-6300,-6632,-6539,-7031,-7057,-6603,-6594,-6115,-5879,-6363,-6208,-6409,-6295,-6426,-6300,-6615,-6435,-6936,-6887,-6582,-6424,-6339,-6681,-6354,-6419,-6329,-5946,-6218,-6087,-6325,-6227,-6718,-6626,-6497,-6497,-6609,-6368,-6663,-6755,-6330,-6413,-6550,-6628,-6547,-6317,-6632,-6808,-6664,-6301,-7099,"",-6598,-6336,-6291,-6406,-6494,-6493,-6400,-6287,-6344,-6371,-6576,-6702,-6922,-6713,-6543,-6646,-6019,-5911,-6238,-6449,-6404,-6326,-6269,-6386,-6383,-6419,-6544,-6331,-6445,-6206,-6348,-6427,-6409,-6491,-5970,-5850,-6245,-6207,-6347,-6242,-6262,-6213,-6239,-6594,-6694,-6559,-8322,-7924,-8108,-7718,-8561,-8458,-8260,-8181,-8262,-8109,-8348,-8291,-8162,-8217,-8255,-8235,-8486,-8636,-4963,-4941,-5092,-5028,-4848,-4796,-4574,-4592,-4899,-4704,-4829,-4797,-4726,-4568,-5012,-5224,-5337,-5442,-5015,-4932,-5232,-4980,-5017,-5049,-4698,-4725,-5006,-4544,-4953,-4915,-4640,-4347,-4829,-4989,-5267,-5375,-4968,null,-4977,null,-4523,null,-4355,null,-4625,-4711,-4616,"",-4902,-5022,-5001,"",-5271,"",-5314,"",-5047,null,-4682,null,-4644,null,-5017,null,-4888,"",-4655,"",-5405,"",-5375,"",-6129,null,-5971,null,-6279,null,-5958,null,-7087,-6868,-6920,"",-6768,"",-6631,"",-6605,""]
["Dyrlæge og medicin",-634,-582,-630,-575,-726,-672,-658,-642,-608,-547,-711,"",-677,-642,-658,-630,-557,-522,-750,-773,-657,-640,-608,-612,-763,"",-704,"",-700,"",null,-658,-618,-693,-642,-662,-596,-606,-563,-604,-555,-610,-560,-634,-589,-643,-597,-634,-582,-663,-620,-696,-643,-661,-595,-605,-563,-601,-550,-606,-553,-627,-573,-635,-588,-630,-575,-676,-655,-711,-678,-751,-654,-686,-630,-692,-600,-712,-646,-654,-631,-745,-753,-726,-672,-662,-592,-614,-582,-618,-571,-622,-561,-654,-631,-663,-635,-658,-642,-595,-613,-558,-540,-546,-490,-546,-527,-582,-526,-575,-543,-608,-547,-664,-606,-704,-626,-717,-612,-680,-680,-694,-646,-653,-677,-709,-639,-705,-586,-711,"",-712,-622,-657,-592,-675,-638,-651,-577,-674,-634,-658,-622,-677,-642,-595,-567,-566,-530,-542,-524,-604,-616,-619,-582,-658,-601,-658,-630,-600,-575,-628,-594,-613,-493,-562,-505,-545,-499,-561,-489,-582,-497,-599,-496,-557,-522,-655,-611,-702,-679,-737,-699,-719,-738,-669,-620,-707,-663,-735,-769,-730,-732,-750,-773,-611,-576,-664,-668,-676,-603,-611,-576,-626,-606,-647,-619,-692,-672,-701,-678,-657,-640,-563,-528,-644,-672,-685,-570,-623,-603,-630,-628,-644,-668,-670,-693,-655,-664,-608,-612,-694,null,-728,null,-642,null,-653,null,-685,-685,-656,"",-729,-691,-763,"",-763,"",-706,"",-635,null,-658,null,-511,null,-589,null,-682,"",-722,"",-736,"",-704,"",-592,null,-691,null,-726,null,-672,null,-636,-615,-622,"",-786,"",-738,"",-700,""]
["Avl, rådgivning og kontrol",-811,-765,-795,-740,-884,-900,-860,-816,-737,-669,-902,"",-914,-874,-776,-741,-743,-713,-808,-835,-925,-967,-939,-938,-909,"",-938,"",-994,"",null,-810,-780,-836,-786,-828,-755,-793,-741,-795,-745,-802,-755,-816,-776,-826,-764,-811,-765,-810,-786,-833,-785,-820,-749,-785,-739,-788,-741,-790,-750,-796,-750,-811,-752,-795,-740,-806,-781,-842,-793,-866,-739,-851,-845,-855,-880,-865,-831,-854,-834,-896,-841,-884,-900,-847,-773,-826,-769,-830,-790,-842,-803,-854,-834,-862,-810,-860,-816,-752,-654,-699,-610,-708,-636,-700,-660,-716,-634,-730,-670,-737,-669,-858,-832,-883,-829,-896,-906,-867,-903,-877,-849,-880,-895,-926,-956,-935,-870,-902,"",-885,-824,-857,-800,-879,-826,-854,-807,-885,-852,-897,-871,-914,-874,-806,-730,-794,-787,-749,-707,-772,-792,-809,-829,-837,-770,-776,-741,-731,-751,-690,-697,-731,-648,-712,-675,-732,-686,-743,-704,-727,-658,-787,-733,-743,-713,-823,-799,-835,-852,-836,-834,-818,-784,-806,-764,-813,-817,-794,-783,-829,-757,-808,-835,-782,-713,-857,-806,-893,-825,-868,-787,-856,-787,-922,-846,-973,-976,-945,-853,-925,-967,-813,-766,-874,-832,-879,-793,-835,-744,-886,-811,-965,-924,-993,-974,-947,-954,-939,-938,-816,null,-921,null,-951,null,-944,null,-851,-726,-919,"",-997,-940,-977,"",-909,"",-908,"",-785,null,-865,null,-868,null,-816,null,-864,"",-942,"",-967,"",-938,"",-802,null,-802,null,-689,null,-738,null,-837,-717,-889,"",-980,"",-1037,"",-994,""]
["Diverse stykomkostninger, inkl. pasningsaftale",-1266,-1245,-1275,-1259,-1249,-1416,-1254,-1142,-1257,-1210,-1240,"",-1282,-1433,-1271,-1280,-1280,-1210,-1349,-1398,-1228,-1189,-1191,-1012,-1041,"",-1364,"",-1379,"",null,-856,-817,-953,-906,-955,-866,-973,-923,-1047,-996,-1114,-1067,-1166,-1117,-1162,-1138,-1266,-1245,-869,-831,-965,-929,-961,-886,-977,-940,-1048,-991,-1109,-1069,-1168,-1106,-1159,-1131,-1275,-1259,-816,-715,-982,-956,-934,-848,-899,-814,-1116,-1012,-1123,-1062,-1235,-1195,-1122,-1113,-1249,-1416,-1013,-919,-1014,-1006,-1089,-1017,-1167,-1103,-1235,-1195,-1169,-1088,-1254,-1142,-946,-843,-993,-987,-1010,-1046,-1050,-1005,-1144,-1049,-1206,-1175,-1257,-1210,-951,-934,-965,-981,-913,-870,-936,-884,-1072,-1030,-1079,-1058,-1123,-1135,-1138,-1170,-1240,"",-968,-869,-993,-853,-1017,-925,-1119,-1120,-1178,-1136,-1155,-1200,-1282,-1433,-967,-941,-1005,-1009,-1071,-929,-1133,-1154,-1208,-1163,-1200,-1260,-1271,-1280,-880,-731,-1011,-818,-876,-905,-960,-831,-1029,-972,-1114,-1066,-1173,-1097,-1165,-1034,-1280,-1210,-790,-740,-817,-801,-808,-793,-835,-810,-905,-800,-1160,-990,-1191,-1061,-1190,-1127,-1349,-1398,-779,-754,-850,-804,-902,-750,-942,-833,-1035,-999,-1132,-1071,-1147,-1101,-1183,-1170,-1228,-1189,-702,-506,-852,-714,-870,-684,-948,-783,-1027,-1032,-1144,-1108,-1128,-1155,-1191,-1264,-1191,-1012,-836,null,-872,null,-882,null,-886,null,-1010,-985,null,null,-1074,-880,-1128,"",-1041,"",-1078,"",-755,null,-1031,null,-979,null,-1089,null,null,null,-1274,"",-1253,"",-1364,"",-1104,null,-691,null,-848,null,-884,null,-865,-854,null,null,-1205,"",-1355,"",-1379,""]
["Stykomkostninger i alt",-19015,-18742,-19277,-18956,-19126,-18600,-19128,-18750,-19379,-19169,-19298,"",-19561,-19319,-19512,-19266,-19253,-18955,-22344,-22996,-17106,-17067,-17092,-17168,-16902,"",-17475,"",-20001,"",null,-17385,-16820,-16849,-16528,-16591,-16084,-16342,-16186,-16781,-16676,-17285,-17159,-17681,-17453,-17846,-17688,-19015,-18742,-17376,-16992,-17055,-16790,-16815,-16341,-16573,-16430,-16993,-16842,-17508,-17346,-17903,-17684,-18054,-17937,-19277,-18956,-17180,-16695,-16972,-16554,-16444,-15918,-16153,-16051,-16808,-16899,-17102,-16607,-17855,-17585,-17643,-17611,-19126,-18600,-16791,-16245,-16421,-15864,-16832,-16498,-17307,-16778,-17855,-17585,-18017,-17466,-19128,-18750,-16806,-16367,-16787,-16838,-17056,-17270,-17419,-17355,-17886,-17857,-17985,-18098,-19379,-19169,-17791,-17594,-17609,-17355,-17119,-16800,-16572,-16520,-17102,-17007,-17338,-17305,-18179,-17943,-17938,-17110,-19298,"",-17399,-16658,-16989,-16743,-17466,-16929,-17740,-17434,-18213,-17844,-18227,-18004,-19561,-19319,-17123,-17375,-16824,-16685,-17087,-17241,-17887,-17954,-18443,-18399,-18654,-18893,-19512,-19266,-17216,-16828,-16432,-16459,-16417,-15907,-16358,-15894,-16849,-16717,-17532,-16932,-17615,-17151,-17965,-17428,-19253,-18955,-19379,-18907,-19319,-19161,-19547,-19849,-20305,-20618,-21267,-21014,-22553,-22769,-22264,-22719,-21846,-21749,-22344,-22996,-15143,-14954,-15007,-15023,-14535,-13715,-14243,-13954,-14886,-14655,-15345,-14912,-15917,-15532,-16157,-15958,-17106,-17067,-14797,-14344,-14979,-14683,-14507,-13688,-14249,-13902,-14769,-14360,-15368,-15070,-15802,-15607,-16091,-16526,-17092,-17168,-15508,null,-15247,null,-14254,null,-14177,null,-14907,-15008,-15060,"",-15721,-15480,-15651,"",-16902,"",-16421,"",-14693,null,-15082,null,-14523,null,-15169,null,-15951,"",-16343,"",-16863,"",-17475,"",-18052,null,-17625,null,-17904,null,-18381,null,-20063,-21051,-20829,"",-20746,"",-20628,"",-20001,""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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,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,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,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,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,null,null,null,null,null,null,"","","","","","","",""]
["Dækningsbidrag",16425,17666,16637,17757,15241,16799,15667,16835,16893,18442,15613,"",16817,18023,17584,18757,16590,17280,17347,18880,14976,16758,14789,16245,14277,"",14705,"",16220,"",null,12325,14099,13933,15617,10349,11439,8655,9743,15137,16244,13737,14953,13379,14440,13513,14571,16425,17666,12493,14138,13976,15638,10362,11392,8662,9759,15250,16298,13832,15032,13363,14531,13563,14675,16637,17757,12471,14189,13932,15606,9986,10705,8300,9922,14379,15680,12787,13986,12987,14224,12797,13656,15241,16799,10209,11289,8583,9838,15090,16660,13632,14905,12987,14224,13047,14027,15667,16835,10649,11872,8897,9881,15771,17085,14209,15996,13764,14928,13898,15274,16893,18442,12695,14346,14095,15729,10075,10877,8163,9101,14942,16548,13436,15014,12761,14577,13263,14095,15613,"",10356,11617,8506,9986,15539,17048,14233,15571,13664,14717,14052,15008,16817,18023,10973,11667,8872,10558,15862,16295,14563,15053,13985,15397,14489,15351,17584,18757,12341,14369,13822,15746,10352,11226,8701,10229,15181,16326,13720,15406,13317,14923,13371,14301,16590,17280,11005,13175,13540,15279,13358,14485,14496,16019,16630,18394,14186,16203,14353,16318,14286,15814,17347,18880,12535,14497,13605,15337,10217,12096,8546,9573,14187,15434,12995,14298,13507,15273,13158,14057,14976,16758,12847,15175,13715,15485,10529,12142,9006,10310,14487,15875,13086,14503,13870,15306,13430,15197,14789,16245,12641,null,13425,null,9782,null,8548,null,14451,15686,13458,"",13807,15015,13409,"",14277,"",16081,"",13903,null,9842,null,7344,null,13141,null,11858,"",12301,"",12502,"",14705,"",10227,null,13614,null,15597,null,14588,null,15604,16671,14605,"",14015,"",13555,"",16220,""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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,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,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,"","","","","","","","",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,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,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Energi",-478,-447,-485,-451,-460,-427,-476,-433,-413,-401,-644,"",-595,-570,-597,-529,-442,-413,-553,-499,-436,-416,-429,-415,-577,"",-366,"",-559,"",null,-804,-749,-537,-497,-506,-462,-505,-464,-457,-409,-471,-439,-387,-349,-341,-311,-478,-447,-807,-760,-544,-501,-511,-467,-511,-467,-461,-413,-475,-444,-390,-349,-344,-313,-485,-451,-768,-748,-505,-478,-506,-483,-517,-491,-484,-485,-528,-533,-360,-348,-381,-336,-460,-427,-470,-431,-480,-460,-444,-407,-445,-430,-360,-348,-328,-303,-476,-433,-429,-429,-422,-392,-375,-348,-398,-387,-339,-311,-298,-293,-413,-401,-919,-880,-671,-632,-694,-609,-693,-672,-638,-602,-640,-622,-557,-469,-479,-432,-644,"",-644,-574,-627,-555,-572,-501,-611,-563,-500,-447,-420,-405,-595,-570,-573,-551,-593,-594,-502,-446,-540,-489,-447,-358,-401,-377,-597,-529,-745,-748,-443,-428,-446,-399,-458,-420,-410,-373,-429,-403,-344,-292,-308,-283,-442,-413,-854,-828,-617,-620,-524,-506,-546,-507,-491,-454,-543,-531,-463,-440,-393,-384,-553,-499,-716,-620,-470,-467,-453,-410,-453,-430,-427,-371,-435,-393,-367,-335,-314,-298,-436,-416,-668,-629,-429,-445,-390,-384,-397,-382,-383,-336,-396,-355,-337,-292,-289,-279,-429,-415,-893,null,-587,null,-641,null,-606,null,-543,-437,-532,"",-462,-476,-403,"",-577,"",-522,"",-403,null,-425,null,-422,null,-358,null,-375,"",-326,"",-255,"",-366,"",-784,null,-734,null,-639,null,-458,null,-449,-389,-482,"",-461,"",-392,"",-559,""]
["Brændstof og maskinstation",-413,-417,-412,-425,-365,-408,-363,-363,-481,-484,-311,"",-337,-384,-418,-495,-378,-365,-376,-396,-425,-349,-431,-448,-433,"",-474,"",-572,"",null,-39,-44,-337,-327,-312,-314,-314,-301,-358,-360,-381,-367,-393,-393,-410,-426,-413,-417,-36,-44,-343,-329,-316,-314,-316,-302,-357,-356,-383,-367,-389,-390,-407,-434,-412,-425,-36,-25,-361,-334,-285,-276,-308,-310,-323,-380,-336,-322,-382,-399,-336,-252,-365,-408,-323,-298,-324,-264,-351,-314,-400,-419,-382,-399,-360,-369,-363,-363,-359,-356,-347,-300,-377,-415,-387,-362,-404,-384,-448,-427,-481,-484,-33,-22,-308,-289,-288,-314,-284,-264,-337,-362,-333,-345,-340,-345,-305,-249,-311,"",-304,-308,-274,-251,-334,-333,-346,-338,-352,-297,-303,-315,-337,-384,-287,-275,-305,-315,-373,-346,-403,-430,-404,-405,-438,-423,-418,-495,-55,-113,-363,-368,-301,-344,-322,-306,-367,-364,-360,-325,-415,-380,-395,-392,-378,-365,-21,-26,-296,-265,-311,-306,-327,-338,-350,-373,-409,-375,-402,-415,-360,-338,-376,-396,-77,-56,-285,-314,-268,-310,-292,-256,-370,-411,-384,-353,-427,-512,-442,-376,-425,-349,-100,-54,-276,-279,-272,-262,-320,-231,-408,-424,-419,-379,-472,-554,-522,-410,-431,-448,-97,null,-315,null,-232,null,-247,null,-300,-341,-328,"",-391,-429,-357,"",-433,"",-364,"",-297,null,-195,null,-239,null,-253,null,-287,"",-330,"",-346,"",-474,"",-127,null,-517,null,-579,null,-588,null,-334,-361,-589,"",-574,"",-714,"",-572,""]
["Vedligehold",-1587,-1479,-1611,-1480,-1574,-1475,-1466,-1418,-1405,-1284,-2112,"",-1998,-1968,-2035,-2002,-1473,-1351,-1914,-1865,-1398,-1448,-1288,-1356,-1709,"",-1258,"",-1594,"",null,-1304,-1143,-1441,-1271,-1310,-1129,-1260,-1149,-1455,-1351,-1489,-1419,-1506,-1383,-1517,-1454,-1587,-1479,-1300,-1141,-1460,-1285,-1319,-1129,-1273,-1166,-1467,-1359,-1497,-1426,-1525,-1407,-1529,-1451,-1611,-1480,-1104,-956,-1308,-1163,-1166,-1074,-1152,-1072,-1371,-1238,-1396,-1298,-1391,-1272,-1551,-1322,-1574,-1475,-1144,-978,-1098,-1017,-1340,-1273,-1326,-1248,-1391,-1272,-1408,-1299,-1466,-1418,-1060,-848,-1021,-908,-1246,-1200,-1237,-1170,-1280,-1190,-1332,-1208,-1405,-1284,-1707,-1601,-1864,-1744,-1884,-1784,-1875,-1816,-2052,-1920,-2038,-1965,-2106,-2036,-2120,-2123,-2112,"",-1747,-1478,-1762,-1661,-1974,-1924,-1932,-1834,-1976,-1839,-1894,-1848,-1998,-1968,-1657,-1520,-1545,-1469,-1669,-1427,-1809,-1868,-1897,-1695,-1843,-1773,-2035,-2002,-1149,-1079,-1216,-1126,-1171,-1092,-1187,-1202,-1399,-1350,-1427,-1385,-1406,-1303,-1452,-1305,-1473,-1351,-1495,-1365,-1638,-1517,-1598,-1467,-1738,-1807,-1769,-1665,-1808,-1655,-1712,-1673,-1765,-1668,-1914,-1865,-1109,-1002,-1271,-1182,-1220,-1080,-1134,-998,-1359,-1307,-1426,-1296,-1358,-1159,-1408,-1445,-1398,-1448,-943,-815,-1172,-1173,-1050,-969,-969,-852,-1237,-1171,-1268,-1196,-1272,-1165,-1295,-1326,-1288,-1356,-1510,null,-1735,null,-1756,null,-1596,null,-1789,-1531,-1690,"",-1651,-1669,-1796,"",-1709,"",-1703,"",-1080,null,-1134,null,-976,null,-1077,null,-1252,"",-1217,"",-1257,"",-1258,"",-1264,null,-1563,null,-1802,null,-1782,null,-1277,-984,-1534,"",-1487,"",-1521,"",-1594,""]
["Lønomkostninger",-3563,-3734,-3539,-3689,-2130,-1622,-3285,-3116,-4082,-3893,-1519,"",-2529,-2140,-3472,-3425,-3928,-4109,-3988,-3872,-3715,-4025,-3557,-4234,-3322,"",-4124,"",-3469,"",null,-2053,-2191,-2320,-2271,-2450,-2143,-2465,-2634,-2700,-2862,-2887,-2950,-3117,-3224,-3171,-3234,-3563,-3734,-2043,-2152,-2321,-2280,-2435,-2115,-2449,-2622,-2677,-2827,-2871,-2942,-3096,-3233,-3143,-3197,-3539,-3689,-2176,-2108,-2412,-2318,-1726,-1256,-1583,-1785,-1817,-1679,-1853,-1597,-3081,-3160,-1823,-1302,-2130,-1622,-2578,-2246,-2448,-2657,-2627,-2467,-2809,-2615,-3081,-3160,-3079,-3033,-3285,-3116,-3172,-2674,-3078,-3035,-3323,-3148,-3466,-3151,-3779,-3507,-3758,-3589,-4082,-3893,-1632,-1603,-1870,-1815,-1103,-634,-1043,-1039,-1111,-1100,-1214,-1190,-1191,-1287,-1244,-1316,-1519,"",-1943,-1742,-1848,-2024,-2033,-2023,-2232,-2112,-2372,-2142,-2349,-1957,-2529,-2140,-2486,-2274,-2640,-2566,-2682,-2670,-2792,-2438,-3006,-2529,-2998,-2544,-3472,-3425,-2473,-2549,-2972,-2766,-2912,-2604,-2842,-2793,-3098,-3224,-3452,-3531,-3597,-3621,-3490,-3526,-3928,-4109,-2067,-2132,-2361,-2553,-2509,-2563,-2868,-2984,-2986,-3150,-3221,-3292,-3434,-3599,-3602,-3521,-3988,-3872,-2188,-2410,-2332,-2367,-2588,-2503,-2607,-2712,-2913,-3026,-3114,-3024,-3289,-3520,-3426,-3509,-3715,-4025,-2236,-2254,-2538,-2150,-2785,-2638,-2554,-2852,-2870,-2941,-2955,-2847,-3230,-3554,-3386,-3360,-3557,-4234,-1888,null,-1791,null,-1901,null,-2434,null,-2650,-2972,-2912,"",-3029,-2840,-2946,"",-3322,"",-3416,"",-2581,null,-2909,null,-2927,null,-3367,null,-3574,"",-3603,"",-3638,"",-4124,"",-1396,null,-1978,null,-2357,null,-2458,null,-2797,-3097,-3061,"",-3243,"",-3167,"",-3469,""]
["Ejeraflønning",-1055,-776,-1064,-780,-2864,-3053,-1581,-1524,-686,-658,-2590,"",-1507,-1566,-709,-699,-650,-403,-1187,-1090,-992,-749,-1220,-768,-1119,"",-605,"",-1445,"",null,-1892,-1555,-1869,-1630,-1733,-1852,-1540,-1269,-1438,-1100,-1358,-1130,-1299,-1049,-1202,-934,-1055,-776,-1922,-1563,-1887,-1638,-1747,-1856,-1553,-1275,-1443,-1116,-1354,-1123,-1301,-1021,-1204,-950,-1064,-780,-1990,-1787,-2025,-1823,-3049,-3275,-3059,-2669,-2961,-3038,-2895,-2760,-1668,-1624,-2931,-3073,-2864,-3053,-1854,-1927,-1751,-1660,-1744,-1715,-1713,-1708,-1668,-1624,-1627,-1514,-1581,-1524,-923,-978,-885,-889,-880,-912,-894,-1045,-797,-801,-749,-744,-686,-658,-1874,-1567,-1862,-1598,-2879,-3147,-2709,-2521,-2722,-2705,-2556,-2496,-2565,-2260,-2549,-2450,-2590,"",-1792,-1924,-1719,-1794,-1636,-1594,-1558,-1580,-1428,-1394,-1468,-1327,-1507,-1566,-906,-888,-821,-829,-815,-878,-790,-928,-759,-948,-754,-837,-709,-699,-1309,-1107,-1106,-1120,-1116,-1297,-984,-881,-911,-784,-778,-651,-818,-705,-858,-784,-650,-403,-1851,-1754,-1768,-1416,-1682,-1567,-1501,-1114,-1463,-1162,-1445,-1180,-1306,-1091,-1331,-1251,-1187,-1090,-1662,-1312,-1713,-1343,-1606,-1695,-1427,-1188,-1388,-1116,-1333,-1185,-1284,-985,-1179,-857,-992,-749,-1805,-1787,-1813,-1770,-1533,-1453,-1552,-1313,-1530,-1161,-1512,-1419,-1408,-982,-1264,-935,-1220,-768,-1480,null,-1675,null,-1775,null,-1311,null,-1371,-1083,-1404,"",-1362,-1113,-1343,"",-1119,"",-1020,"",-1126,null,-1129,null,-902,null,-865,null,-724,"",-838,"",-866,"",-605,"",-2154,null,-2122,null,-1984,null,-1879,null,-1553,-1136,-1326,"",-1574,"",-1459,"",-1445,""]
["Forsikring",-340,-295,-341,-292,-472,-454,-381,-374,-308,-296,-464,"",-430,-382,-316,-292,-304,-241,-393,-359,-330,-313,-301,-293,-363,"",-333,"",-366,"",null,-302,-268,-324,-295,-326,-307,-318,-295,-324,-285,-332,-288,-339,-311,-343,-303,-340,-295,-303,-264,-325,-292,-326,-306,-320,-293,-324,-283,-331,-288,-340,-306,-345,-305,-341,-292,-301,-262,-328,-294,-376,-347,-386,-359,-393,-369,-410,-344,-361,-334,-432,-380,-472,-454,-331,-293,-315,-305,-335,-302,-347,-321,-361,-334,-368,-348,-381,-374,-265,-254,-279,-254,-273,-247,-283,-258,-295,-283,-295,-273,-308,-296,-302,-273,-327,-291,-401,-358,-385,-339,-413,-342,-418,-377,-434,-386,-484,-431,-464,"",-339,-346,-339,-338,-349,-301,-363,-306,-372,-332,-392,-317,-430,-382,-270,-284,-293,-311,-277,-217,-310,-250,-317,-276,-327,-285,-316,-292,-293,-269,-289,-291,-314,-287,-303,-291,-314,-270,-304,-271,-306,-254,-326,-298,-304,-241,-319,-293,-350,-299,-368,-345,-359,-298,-339,-280,-353,-331,-381,-328,-383,-337,-393,-359,-276,-269,-311,-311,-326,-328,-308,-294,-326,-289,-324,-287,-334,-312,-325,-282,-330,-313,-262,-254,-299,-317,-307,-310,-295,-294,-322,-306,-321,-303,-321,-307,-317,-278,-301,-293,-289,null,-352,null,-352,null,-318,null,-332,-269,-356,"",-381,-358,-373,"",-363,"",-357,"",-283,null,-345,null,-318,null,-312,null,-279,"",-275,"",-300,"",-333,"",-277,null,-298,null,-326,null,-274,null,-260,-230,-264,"",-319,"",-347,"",-366,""]
["Diverse kapacitetsomkostninger",-631,-552,-627,-539,-816,-750,-728,-684,-543,-436,-868,"",-712,-701,-563,-575,-564,-455,-764,-667,-664,-676,-703,-740,-677,"",-542,"",-842,"",null,-589,-509,-605,-531,-598,-543,-571,-481,-592,-507,-610,-535,-614,-539,-608,-546,-631,-552,-592,-511,-605,-528,-595,-541,-569,-475,-588,-504,-604,-529,-611,-532,-605,-533,-627,-539,-584,-505,-626,-537,-743,-693,-718,-626,-759,-750,-757,-674,-656,-621,-765,-661,-816,-750,-630,-566,-629,-556,-643,-618,-665,-615,-656,-621,-681,-623,-728,-684,-493,-419,-483,-396,-500,-398,-508,-525,-543,-493,-522,-495,-543,-436,-623,-529,-620,-546,-734,-696,-695,-590,-733,-639,-774,-687,-783,-648,-821,-696,-868,"",-622,-567,-612,-528,-671,-585,-679,-618,-695,-639,-643,-629,-712,-701,-442,-413,-490,-386,-458,-426,-495,-467,-508,-424,-514,-535,-563,-575,-510,-458,-484,-465,-508,-442,-467,-400,-520,-469,-542,-449,-547,-452,-558,-488,-564,-455,-604,-569,-642,-626,-669,-639,-673,-553,-685,-587,-673,-568,-695,-632,-696,-620,-764,-667,-544,-439,-598,-556,-628,-578,-575,-498,-635,-581,-647,-570,-641,-575,-635,-652,-664,-676,-537,-409,-572,-552,-586,-522,-581,-510,-679,-581,-697,-609,-679,-575,-606,-608,-703,-740,-610,null,-695,null,-775,null,-644,null,-641,-602,-665,null,-611,-548,-688,"",-677,"",-694,"",-463,null,-541,null,-414,null,-471,null,null,null,-520,"",-527,"",-542,"",-605,null,-632,null,-746,null,-693,null,-642,-643,null,null,-626,"",-669,"",-842,""]
["Kapacitetsomkostninger i alt",-8067,-7700,-8078,-7658,-8682,-8187,-8278,-7912,-7919,-7451,-8509,"",-8107,-7711,-8111,-8018,-7739,-7337,-9175,-8748,-7960,-7975,-7929,-8254,-8199,"",-7701,"",-8848,"",null,-6983,-6459,-7433,-6822,-7235,-6750,-6973,-6593,-7324,-6874,-7528,-7127,-7656,-7247,-7591,-7207,-8067,-7700,-7003,-6435,-7485,-6853,-7249,-6728,-6991,-6600,-7317,-6858,-7515,-7117,-7651,-7239,-7576,-7183,-8078,-7658,-6959,-6391,-7565,-6947,-7851,-7404,-7723,-7312,-8108,-7939,-8174,-7528,-7899,-7758,-8220,-7326,-8682,-8187,-7330,-6739,-7045,-6919,-7484,-7096,-7706,-7356,-7899,-7758,-7851,-7489,-8278,-7912,-6701,-5958,-6515,-6174,-6974,-6668,-7175,-6898,-7437,-6969,-7402,-7029,-7919,-7451,-7090,-6475,-7522,-6915,-7983,-7542,-7684,-7241,-8006,-7670,-7973,-7681,-7976,-7430,-8002,-7697,-8509,"",-7391,-6939,-7181,-7151,-7569,-7261,-7721,-7352,-7694,-7091,-7470,-6799,-8107,-7711,-6621,-6205,-6687,-6470,-6776,-6410,-7140,-6870,-7337,-6635,-7275,-6774,-8111,-8018,-6534,-6323,-6873,-6564,-6768,-6465,-6563,-6293,-7019,-6834,-7293,-7017,-7432,-7008,-7387,-7076,-7739,-7337,-7211,-6967,-7672,-7296,-7661,-7393,-8012,-7601,-8083,-7671,-8452,-7932,-8393,-8179,-8532,-8119,-9175,-8748,-6572,-6108,-6980,-6540,-7089,-6904,-6796,-6376,-7418,-7101,-7664,-7109,-7699,-7397,-7729,-7418,-7960,-7975,-6551,-6202,-7099,-6686,-6923,-6538,-6668,-6434,-7429,-6920,-7569,-7108,-7719,-7429,-7679,-7197,-7929,-8254,-6767,null,-7150,null,-7432,null,-7156,null,-7626,-7235,-7887,"",-7887,-7434,-7906,"",-8199,"",-8078,"",-6233,null,-6678,null,-6198,null,-6703,null,-6954,"",-7109,"",-7188,"",-7701,"",-6607,null,-7844,null,-8433,null,-8132,null,-7312,-6840,-7906,"",-8283,"",-8269,"",-8848,""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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,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,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,"","","","","","","","",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,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,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Afskrivning bygninger",-1234,-1116,-1253,-1113,-1421,-1287,-1358,-1196,-1230,-1175,-1380,"",-1484,-1424,-1285,-1178,-1057,-844,-1409,-1245,-1114,-1183,-1101,-1024,-1023,"",-1190,"",-1371,"",null,-1333,-1248,-1376,-1341,-1416,-1315,-1314,-1303,-1287,-1186,-1274,-1201,-1307,-1213,-1273,-1208,-1234,-1116,-1329,-1262,-1401,-1358,-1431,-1323,-1323,-1310,-1287,-1184,-1282,-1197,-1327,-1208,-1284,-1226,-1253,-1113,-1351,-1295,-1445,-1445,-1560,-1477,-1391,-1330,-1420,-1244,-1422,-1355,-1371,-1233,-1453,-1431,-1421,-1287,-1477,-1389,-1337,-1340,-1344,-1254,-1368,-1209,-1371,-1233,-1360,-1179,-1358,-1196,-1308,-1245,-1260,-1263,-1242,-1145,-1220,-1204,-1262,-1124,-1178,-1051,-1230,-1175,-1478,-1443,-1521,-1395,-1727,-1574,-1653,-1610,-1628,-1588,-1575,-1572,-1567,-1507,-1604,-1434,-1380,"",-1682,-1753,-1491,-1579,-1449,-1370,-1383,-1330,-1485,-1360,-1457,-1352,-1484,-1424,-1557,-1148,-1385,-1271,-1334,-1054,-1333,-1090,-1428,-1391,-1336,-1329,-1285,-1178,-1089,-1153,-1159,-1225,-1201,-1102,-1234,-1247,-1132,-798,-1156,-1002,-1145,-855,-1196,-1071,-1057,-844,-1530,-1336,-1547,-1466,-1498,-1331,-1498,-1321,-1410,-1228,-1393,-1343,-1347,-1204,-1387,-1190,-1409,-1245,-1139,-1137,-1150,-1219,-1272,-1341,-1238,-1305,-1288,-1184,-1177,-1212,-1145,-1154,-1188,-1157,-1114,-1183,-1088,-1094,-1106,-1109,-1247,-1351,-1188,-1175,-1360,-1164,-1196,-1138,-1107,-1049,-1216,-1185,-1101,-1024,-1216,null,-1366,null,-1430,null,-1435,null,-1354,-1286,-1311,"",-1268,-1368,-1231,"",-1023,"",-1157,"",-1131,null,-1320,null,-1224,null,-1193,null,-1147,"",-1133,"",-1141,"",-1190,"",-1348,null,-1415,null,-1640,null,-1422,null,-1435,-1272,-1331,"",-1461,"",-1338,"",-1371,""]
["Afskrivning inventar",-1192,-1128,-1221,-1144,-881,-812,-1004,-972,-1061,-1086,-1794,"",-1841,-1941,-1695,-1526,-979,-797,-1302,-1185,-1000,-998,-905,-913,-1156,"",-1093,"",-1281,"",null,-1255,-1087,-1243,-1103,-1252,-1092,-1167,-1092,-1165,-1101,-1114,-1076,-1113,-1071,-1157,-1154,-1192,-1128,-1250,-1101,-1269,-1137,-1274,-1103,-1181,-1107,-1180,-1114,-1129,-1090,-1132,-1049,-1174,-1175,-1221,-1144,-1009,-936,-1009,-936,-1004,-917,-913,-872,-874,-777,-769,-767,-953,-822,-840,-748,-881,-812,-1051,-977,-976,-894,-990,-959,-898,-868,-953,-822,-983,-925,-1004,-972,-1159,-1123,-1011,-952,-1024,-1006,-981,-995,-1028,-980,-1059,-1103,-1061,-1086,-1827,-1718,-1847,-1635,-1975,-1621,-1852,-1615,-1786,-1476,-1698,-1454,-1607,-1289,-1741,-1268,-1794,"",-1910,-1686,-1819,-1662,-1740,-1554,-1629,-1701,-1639,-1525,-1674,-1702,-1841,-1941,-1745,-1628,-1656,-1594,-1612,-1382,-1584,-1494,-1569,-1490,-1658,-1619,-1695,-1526,-1080,-921,-1169,-1105,-1036,-843,-995,-1115,-1034,-949,-981,-845,-965,-854,-1016,-917,-979,-797,-1429,-1277,-1496,-1333,-1416,-1347,-1418,-1362,-1398,-1340,-1302,-1174,-1186,-1147,-1250,-1094,-1302,-1185,-1083,-999,-1015,-870,-1050,-990,-1033,-994,-1031,-925,-959,-899,-960,-983,-1009,-961,-1000,-998,-943,-1022,-924,-849,-943,-966,-946,-899,-992,-910,-892,-780,-859,-942,-955,-1002,-905,-913,-1489,null,-1483,null,-1527,null,-1448,null,-1338,-1041,-1244,"",-1264,-1391,-1202,"",-1156,"",-1153,"",-765,null,-911,null,-781,null,-833,null,-816,"",-917,"",-1035,"",-1093,"",-1237,null,-1341,null,-1570,null,-1318,null,-1064,-875,-1045,"",-1075,"",-1264,"",-1281,""]
["Øvrige kapitalomkostninger",-37,-69,-38,-74,-29,-109,-25,-26,-19,-21,0,"",0,0,-63,-122,-64,-150,0,0,-11,0,0,0,42,"",-73,"",-28,"",null,null,null,null,null,null,null,null,null,null,null,-49,-62,-40,-70,-44,-76,-37,-69,null,null,null,null,null,null,null,null,null,null,-49,-62,-44,-91,-43,-71,-38,-74,null,null,null,null,null,null,null,null,null,null,-14,0,-43,-96,-18,0,-29,-109,null,null,null,null,null,null,-19,-58,-43,-96,-29,-57,-25,-26,null,null,null,null,null,null,-44,-130,-40,-23,-38,-84,-19,-21,null,null,null,null,null,null,null,null,null,null,8,32,8,31,-7,0,0,"",null,null,null,null,null,null,-80,-5,-82,-230,-75,-247,0,0,null,null,null,null,null,null,-17,-20,-11,0,-4,0,-63,-122,null,null,null,null,null,null,null,null,null,null,-99,-227,-80,-207,-60,-134,-64,-150,null,null,null,null,null,null,null,null,null,null,-61,-81,-45,-39,0,-2,0,0,null,null,null,null,null,null,null,null,null,null,-45,-70,-12,-12,-39,-95,-11,0,null,null,null,null,null,null,null,null,null,null,-75,-167,-13,-20,-57,-168,0,0,null,null,null,null,null,null,null,null,null,null,19,"",20,0,20,"",42,"",22,"",null,null,null,null,null,null,null,null,-86,"",-53,"",-80,"",-73,"",null,null,null,null,null,null,null,null,null,null,-30,"",-35,"",-40,"",-28,""]
["Leje af driftsbygninger",-234,-370,-245,-399,-50,-153,-79,-116,-137,-166,-65,"",-127,-214,-188,-174,-651,-1084,-218,-466,-162,-156,-137,-120,-278,"",-179,"",-138,"",null,-237,-244,-244,-236,-232,-222,-232,-176,-233,-352,-171,-228,-181,-269,-185,-159,-234,-370,-260,-247,-237,-248,-245,-232,-246,-182,-246,-372,-176,-239,-180,-286,-189,-158,-245,-399,-195,-173,-168,-154,-53,-30,-43,-11,-39,-78,-26,-24,-121,-220,-40,-67,-50,-153,-176,-186,-129,-110,-127,-168,-106,-128,-121,-220,-92,-95,-79,-116,-245,-316,-211,-225,-196,-260,-207,-237,-188,-289,-229,-251,-137,-166,-156,-97,-225,-280,-53,-46,-14,-13,-18,-15,-22,-23,-74,-86,-61,-10,-65,"",-82,-112,-193,-77,-178,-357,-95,-103,-102,-75,-137,-125,-127,-214,-295,-497,-360,-483,-328,-778,-171,-322,-113,-166,-181,-163,-188,-174,-566,-370,-454,-216,-438,-423,-410,-202,-498,-1020,-362,-669,-417,-953,-216,-186,-651,-1084,-78,-103,-111,-130,-264,-454,-90,-127,-235,-372,-192,-314,-203,-328,-264,-463,-218,-466,-233,-237,-305,-108,-107,-116,-113,-101,-121,-172,-144,-130,-193,-238,-155,-174,-162,-156,-210,-23,-532,-135,-127,-160,-158,-180,-160,-243,-170,-211,-221,-350,-183,-263,-137,-120,-280,null,-76,null,-55,null,-23,null,-17,-25,-122,"",-172,-90,-165,"",-278,"",-179,"",-122,null,-187,null,-94,null,-96,null,-153,"",-161,"",-92,"",-179,"",-115,null,-84,null,-104,null,-64,null,-54,-19,-91,"",-117,"",-212,"",-138,""]
["Renteomk. af bundet kapital",-1112,-1111,-1134,-1132,-865,-906,-1038,-963,-1206,-1141,-1056,"",-1213,-1092,-1305,-1296,-972,-905,-1137,-1039,-956,-959,-877,-851,-941,"",-1164,"",-997,"",null,-1682,-1512,-1544,-1393,-1519,-1380,-1405,-1401,-1362,-1409,-1240,-1254,-1193,-1180,-1157,-1178,-1112,-1111,-1691,-1517,-1576,-1429,-1547,-1415,-1428,-1431,-1386,-1443,-1251,-1256,-1206,-1206,-1165,-1188,-1134,-1132,-1601,-1463,-1485,-1376,-1297,-1219,-1176,-1117,-1125,-1075,-1010,-972,-1147,-1149,-942,-950,-865,-906,-1531,-1334,-1403,-1355,-1336,-1377,-1146,-1239,-1147,-1149,-1056,-1065,-1038,-963,-1693,-1579,-1593,-1558,-1519,-1569,-1347,-1348,-1257,-1106,-1210,-1153,-1206,-1141,-1958,-1879,-1738,-1542,-1590,-1434,-1428,-1432,-1390,-1328,-1242,-1279,-1178,-1184,-1122,-1042,-1056,"",-1745,-1778,-1548,-1455,-1485,-1493,-1265,-1207,-1211,-1215,-1198,-1282,-1213,-1092,-1695,-1429,-1548,-1595,-1478,-1486,-1476,-1359,-1442,-1271,-1364,-1375,-1305,-1296,-1725,-1457,-1663,-1441,-1577,-1337,-1386,-1384,-1409,-1290,-1276,-1069,-1203,-934,-1167,-1071,-972,-905,-1788,-1552,-1460,-1131,-1479,-1511,-1490,-1571,-1524,-1513,-1359,-1283,-1248,-1307,-1110,-1068,-1137,-1039,-1500,-1468,-1262,-1147,-1263,-1110,-1194,-1171,-1147,-1148,-1127,-1140,-1099,-1141,-1085,-1109,-956,-959,-1381,-1321,-1127,-940,-1210,-1084,-1095,-1077,-1107,-1091,-1064,-1078,-1042,-1056,-1021,-1140,-877,-851,-1762,null,-1563,null,-1438,null,-1442,null,-1298,-1247,-1200,"",-1052,-1131,-1130,"",-941,"",-844,"",-1294,null,-1417,null,-1316,null,-1206,null,-1322,"",-1278,"",-1222,"",-1164,"",-1445,null,-1346,null,-1171,null,-1205,null,-1232,-1194,-1090,"",-1152,"",-1089,"",-997,""]
["Kapitalomkostninger i alt",-3882,-3867,-3966,-3932,-3306,-3302,-3550,-3318,-3735,-3665,-4365,"",-4739,-4725,-4585,-4377,-3850,-3908,-4125,-3990,-3309,-3375,-3067,-2959,-3423,"",-3749,"",-3906,"",null,-4507,-4091,-4407,-4073,-4419,-4009,-4118,-3972,-4047,-4048,-3923,-3895,-3898,-3863,-3872,-3828,-3882,-3867,-4530,-4127,-4483,-4172,-4497,-4073,-4178,-4030,-4099,-4113,-3965,-3917,-3953,-3900,-3910,-3870,-3966,-3932,-4156,-3867,-4107,-3911,-3914,-3643,-3523,-3330,-3458,-3174,-3321,-3202,-3672,-3556,-3376,-3218,-3306,-3302,-4235,-3886,-3845,-3699,-3797,-3758,-3597,-3545,-3672,-3556,-3552,-3349,-3550,-3318,-4405,-4263,-4075,-3998,-3981,-3980,-3870,-4040,-3852,-3614,-3783,-3702,-3735,-3665,-5419,-5137,-5331,-4852,-5345,-4675,-4947,-4670,-4822,-4407,-4593,-4325,-4486,-4069,-4598,-3772,-4365,"",-5419,-5329,-5051,-4773,-4852,-4774,-4500,-4384,-4572,-4433,-4598,-4752,-4739,-4725,-5292,-4702,-4949,-4943,-4752,-4700,-4697,-4458,-4623,-4370,-4586,-4505,-4585,-4377,-4460,-3901,-4445,-3987,-4252,-3705,-4025,-3948,-4073,-4057,-3972,-3876,-3891,-3882,-3717,-3480,-3850,-3908,-4825,-4268,-4614,-4060,-4657,-4643,-4496,-4381,-4567,-4453,-4378,-4242,-4090,-4068,-4054,-3847,-4125,-3990,-3955,-3841,-3732,-3344,-3692,-3557,-3578,-3571,-3587,-3429,-3515,-3521,-3462,-3562,-3552,-3576,-3309,-3375,-3622,-3460,-3689,-3033,-3527,-3561,-3387,-3331,-3619,-3408,-3444,-3404,-3307,-3449,-3491,-3779,-3067,-2959,-4747,null,-4488,null,-4450,null,-4348,null,-4007,-3599,-3890,"",-3781,-4024,-3780,"",-3423,"",-3448,"",-3312,null,-3835,null,-3415,null,-3328,null,-3555,"",-3575,"",-3620,"",-3749,"",-4145,null,-4186,null,-4485,null,-4009,null,-3785,-3360,-3631,"",-3886,"",-3988,"",-3906,""]
["","","","","","","","","","","","","","","","","","","","","","","","","","","","","","","",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,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,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,"","","","","","","","",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,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,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Resultat, driftsgren",4476,6098,4594,6167,3253,5309,3838,5605,5238,7326,2738,"",3971,5586,4888,6362,5002,6035,4047,6142,3707,5408,3793,5031,2654,"",3255,"",3466,"",null,835,3549,2093,4722,-1305,680,-2436,-822,3766,5322,2286,3931,1825,3329,2050,3535,4476,6098,960,3576,2008,4613,-1384,591,-2507,-871,3834,5327,2352,3998,1759,3392,2077,3622,4594,6167,1356,3931,2260,4748,-1779,-342,-2946,-720,2813,4567,1291,3257,1417,2910,1202,3113,3253,5309,-1356,664,-2307,-780,3809,5806,2329,4004,1417,2910,1644,3190,3838,5605,-457,1651,-1693,-291,4816,6437,3164,5057,2475,4345,2713,4542,5238,7326,186,2734,1242,3962,-3253,-1340,-4468,-2810,2114,4471,869,3008,299,3078,662,2625,2738,"",-2454,-651,-3726,-1938,3118,5013,2013,3835,1398,3193,1985,3458,3971,5586,-940,760,-2764,-855,4334,5185,2726,3725,2026,4393,2628,4073,4888,6362,1347,4145,2504,5195,-668,1056,-1887,-12,4089,5435,2454,4513,1994,4033,2268,3744,5002,6035,-1031,1940,1254,3923,1040,2449,1988,4037,3980,6270,1356,4030,1870,4072,1700,3847,4047,6142,2008,4548,2893,5453,-564,1635,-1828,-374,3182,4904,1815,3668,2347,4313,1877,3063,3707,5408,2674,5513,2927,5766,79,2043,-1049,545,3439,5547,2073,3990,2844,4428,2260,4221,3793,5031,1127,null,1787,null,-2100,null,-2956,null,2818,4852,1681,"",2139,3557,1723,"",2654,"",4556,"",4358,null,-671,null,-2269,null,3110,null,1349,"",1617,"",1695,"",3255,"",-525,null,1584,null,2679,null,2447,null,4507,6471,3068,"",1846,"",1298,"",3466,""]
[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,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,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,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,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,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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,""]

{"sheet":"Tabel 3 Grovfoder","index":2,"n_rows":71,"n_cols":102,"rows_kept":71,"cut":false,"hidden":false,"merged":[[0,2,0,10],[1,90,1,91],[1,92,1,93],[1,78,1,79],[1,50,1,51],[1,30,1,31],[1,44,1,45],[1,62,1,63],[1,80,1,81],[1,88,1,89],[1,48,1,49],[1,42,1,43],[1,12,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,20,1,21],[1,22,1,23],[1,40,1,41],[1,32,1,33],[1,34,1,35],[1,36,1,37],[1,38,1,39],[1,26,1,27],[1,24,1,25],[1,28,1,29],[1,66,1,67],[1,68,1,69],[1,70,1,71],[1,60,1,61],[1,94,1,95],[1,72,1,73],[1,74,1,75],[1,84,1,85],[1,86,1,87],[1,46,1,47],[1,64,1,65],[1,82,1,83],[1,100,1,101],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,98,1,99],[1,96,1,97],[1,58,1,59],[1,76,1,77],[1,52,1,53],[1,54,1,55],[1,56,1,57]]}
[2021,null,null,null,null,null,null,null,null,null,null,null,"Historik"]
["Grovfoder",{"$f":"\"Alle jordtyper            \"&A1","v":"Alle jordtyper            2021"},null,{"$f":"\"Lerjord                          \"&A1","v":"Lerjord                          2021"},null,{"$f":"\"Sandjord, m. vand       \"&A1","v":"Sandjord, m. vand       2021"},null,{"$f":"\"Sandjord, u. vand       \"&A1","v":"Sandjord, u. vand       2021"},null,{"$f":"\"Økologisk Grovfoder            \"&A1","v":"Økologisk Grovfoder            2021"},null,null,"Alle jordtyper             2013",null,"Alle jordtyper             2014",null,"Alle jordtyper             2015",null,"Alle jordtyper             2016",null,"Alle jordtyper            2017",null,"Alle jordtyper            2018",null,"Alle jordtyper            2019",null,"Alle jordtyper            2020",null,"Alle jordtyper            2021",null,"Lerjord                          2013",null,"Lerjord                          2014",null,"Lerjord                          2015",null,"Lerjord                          2016",null,"Lerjord                          2017",null,"Lerjord                          2018",null,"Lerjord                          2019",null,"Lerjord                          2020",null,"Lerjord                          2021",null,"Sandjord, m. vand       2013",null,"Sandjord, m. vand       2014",null,"Sandjord, m. vand       2015",null,"Sandjord, m. vand       2016",null,"Sandjord, m. vand       2017",null,"Sandjord, m. vand       2018",null,"Sandjord, m. vand       2019",null,"Sandjord, m. vand       2020",null,"Sandjord, m. vand       2021",null,"Sandjord, u. vand       2013",null,"Sandjord, u. vand       2014",null,"Sandjord, u. vand       2015",null,"Sandjord, u. vand       2016",null,"Sandjord, u. vand       2017",null,"Sandjord, u. vand       2018",null,"Sandjord, u. vand       2019",null,"Sandjord, u. vand       2020",null,"Sandjord, u. vand       2021",null,"Økologisk Grovfoder     2013",null,"Økologisk Grovfoder     2014",null,"Økologisk Grovfoder     2015",null,"Økologisk Grovfoder     2016",null,"Økologisk Grovfoder     2017",null,"Økologisk Grovfoder     2018",null,"Økologisk Grovfoder     2019",null,"Økologisk Grovfoder            2020",null,"Økologisk Grovfoder            2021"]
["DG5950","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3",null,"Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3"]
["Antal bedrifter",{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,M4:UR4)","v":745},{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,N4:US4)","v":196},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,M4:UR4)","v":151},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,N4:US4)","v":46},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,M4:UR4)","v":218},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,N4:US4)","v":60},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,M4:UR4)","v":368},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,N4:US4)","v":96},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,M4:UR4)","v":111},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,N4:US4)","v":37},null,865,289,956,319,1282,320,1199,305,1185,359,1180,137,1110,291,1037,257,745,196,163,55,180,60,272,77,218,80,202,83,192,79,218,74,219,54,151,46,166,56,273,91,300,89,290,89,295,99,304,106,326,87,320,69,218,60,386,129,403,135,531,148,508,174,478,176,184,174,556,171,490,92,368,96,66,22,81,27,139,48,132,43,158,59,149,53,162,62,147,31,111,37]
["Areal med grovfoder",{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,M5:UR5)","v":167},{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,N5:US5)","v":208.8},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,M5:UR5)","v":132.80000000000001},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,N5:US5)","v":167.6},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,M5:UR5)","v":170.8},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,N5:US5)","v":230.5},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,M5:UR5)","v":180},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,N5:US5)","v":217.1},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,M5:UR5)","v":196.8},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,N5:US5)","v":219.3},null,134,143.1,137.1,152.9,131.80000000000001,131.80000000000001,140.19999999999999,174.8,141.1,180.3,147.9,200.8,160.5,172,164.3,209,167,208.8,111.1,115.7,108.9,128.80000000000001,105.8,113.9,116.7,146.9,118.6,151.1,127.5,151.30000000000001,134.1,169.5,133.5,171.6,132.80000000000001,167.6,130,141.6,135.9,144.19999999999999,132.30000000000001,131.80000000000001,136.19999999999999,171.6,130.69999999999999,137.1,136.30000000000001,178.2,160.30000000000001,206.1,170,237.8,170.8,230.5,140.1,152,140.80000000000001,155,135.19999999999999,138.30000000000001,143.6,181.8,145.4,197.3,127.1,190.6,170.9,200.2,175.6,210.4,180,217.1,166.6,180.2,178.7,204.3,164.9,192.6,173,235.1,171.1,220.5,190.8,230.9,210.4,245.7,209.1,265.5,196.8,219.3]
["Areal med majshelsæd (ha)",62.6,96.7,60.7,86.3,64.099999999999994,106.5,63.3,98.1,13.3,20.9,null,56.3,60.8,57,63.8,52.6,62,55,85.2,54.4,88.7,59.6,98.8,61.9,79.2,64.599999999999994,102.2,62.6,96.7,50.7,56.3,49.8,59.9,52.2,58.3,56.7,72,61.9,82.7,67.7,79.099999999999994,58.8,93.6,59.5,90.5,60.7,86.3,58.7,67.599999999999994,62.8,71.099999999999994,60.9,61.7,62.6,82.8,58.8,62.5,65,90.1,60.2,101.7,66.900000000000006,115.6,64.099999999999994,106.5,62.2,71.3,63.2,75.3,60.3,62.5,64.8,87.8,65.400000000000006,93.6,67.900000000000006,95.7,64.099999999999994,96.7,66.3,97.6,63.3,98.1,25.5,26.6,25.5,29.3,15.8,16.5,12.6,20,11.6,18,13.1,23,16.600000000000001,24.3,17.399999999999999,31,13.3,20.9]
["Areal med sædskiftegræs (ha)",82.7,88.1,57.4,62.8,83,94.5,93.2,94.9,152.19999999999999,167.7,null,62.2,66.7,64.900000000000006,72.7,63.6,57.2,66.3,72.2,70,74,69.599999999999994,80.8,79.2,75.8,81.400000000000006,86,82.7,88.1,49.4,47.9,49.1,57,42.3,43.6,47.7,60.6,46.9,56,49,60.2,62.8,64.5,61.3,62.6,57.4,62.8,56,60.9,58,59.9,58.5,58.3,57.6,70.900000000000006,56.9,59.7,57,68.8,78.599999999999994,83.1,82.9,95.8,83,94.5,62.7,65.7,64.5,66.8,61,62,62,76.5,64.5,83.2,48.4,76.8,85.9,84.3,89.7,93.8,93.2,94.9,108.6,126.7,118.4,138.9,116.7,140,120.4,162,128.9,164.2,136.4,160.19999999999999,154.4,177,157,189.6,152.19999999999999,167.7]
["Areal med andet grovfoder ekskl. vedv. græs (ha)",14.2,12.4,11.2,12.4,13.2,10.8,16,14.9,28.7,27,null,15.6,15.6,12.8,13.3,14.2,11.4,15,12.4,12.3,10.7,16.2,14.5,14.9,11.1,13.4,12.4,14.2,12.4,11,11.6,8.6,10.4,10,11.1,9.5,10.9,6.2,7,9.9,10.6,9.6999999999999993,7,9,11.7,11.2,12.4,15.3,13,11,8.6,11.4,10.6,9.6999999999999993,11.1,8.4,9.6,10,12.4,15.4,11.1,14.1,13.1,13.2,10.8,15.2,14.9,11.1,9.9,12.7,12,12.5,12.7,10.6,13,10.1,13.7,16.5,12.7,15,12.7,16,14.9,32.5,26.9,33.9,35.200000000000003,30.9,36.200000000000003,39.5,52,29.9,36.700000000000003,40.4,45.8,38.5,42.9,34.4,45,28.7,27]
[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,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,null,null,"","","","","","","",""]
["Udbytte majs (FEN/ha)",11107,11297,11652,12051,10903,10877,11021,11222,9381,9370,null,9860,10188,11215,11599,7828,8092,11271,11606,10452,10664,9875,10187,10827,11047,10885,11124,11107,11297,10695,11410,11781,12263,8598,8402,11645,11926,10998,11208,9719,9745,11369,11663,11529,11891,11652,12051,10156,10487,11438,12090,7916,8141,11438,11645,10733,11298,10344,10749,10894,11369,10667,10971,10903,10877,9720,10084,10989,11262,7555,7896,11141,11459,10277,10405,9662,10083,10601,10866,10775,10911,11021,11222,8011,7718,9637,9719,5871,5107,9485,9856,7929,8167,9883,10154,8583,8982,8323,8533,9381,9370]
["Udbytte græs (FEN/ha)",8129,8975,8866,9771,8396,9447,7825,8474,6690,7161,null,6894,7167,7687,7619,7747,8454,8113,8814,8052,8870,6197,6996,8072,8669,8362,9533,8129,8975,7124,7525,8404,8612,8170,8280,8566,8610,9027,9217,6656,6864,8385,9334,8738,9835,8866,9771,7286,7772,8102,8190,8175,8575,8710,9066,8512,9005,6958,7427,7968,9132,8306,9910,8396,9447,6887,7228,7781,7910,8226,8316,8572,8827,8573,8869,6619,6750,8029,8933,8287,9447,7825,8474,5259,5627,6163,6307,6369,6541,6782,6969,6746,7030,5115,5388,6414,6611,6478,6776,6690,7161]
["Gennemsnitligt udbytte grovfoder totalt (FEN/ha)",8967,9796,9799,10579,9057,9818,8683,9489,6449,6932,null,8303.1628691983115,8607.6023529411759,9336.6800656275627,9479.2490842490843,7783.6660929432019,8265.7114093959735,9544.9043693322328,10325.298602287166,8767,9596,7516,8430,8913,9611,9101,10024,8967,9796,8932.6883116883109,9624.0930902111322,10104.450960566228,10482.786142001709,8406.419047619047,8349.7998037291454,10238.21551724138,10410.542986425342,9874,10156,8133,8291,9546,10513,9785,10653,9799,10579,8754.7794245858768,9147.9156976744198,9836.2781456953635,10051.864406779663,8042.8969849246223,8361.2331288343557,10130.738768718802,10402.134566862911,9370,9884,8523,9051,8856,10128,8954,10070,9057,9818,8297.8294635708553,8714.3708029197078,9368.6711041503531,9686.2533427163962,7892.4361088211044,8105.1566265060246,9884.8643533123031,10233.51004260499,9155,9413,8092,8299,8748,9660,8975,9789,8683,9489,5782.3109619686802,5989.821917808219,6778.6150104239059,6901.3614744351953,6309.6158490566031,6389.8115015974436,7038.0736842105262,7286.2527472527463,6425,6709,5149,5662,6212,6551,6298,6590,6449,6932]
[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,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,null,null,"","","","","","","",""]
["JB 5-6 og 7-9",0.22,0.22,0.88,0.9,0.04,0.05,0.05,0.04,0.05,0.05,null,0.19459459459459461,0.23737373737373738,0.20105820105820105,0.19047619047619047,0.2422680412371134,0.25133689839572193,0.21634615384615385,0.20920502092050208,0.20370370370370369,0.19678714859437751,0.2,0.15,0.21,0.23,0.22,0.22,0.22,0.22,0.88823529411764701,0.91061452513966479,0.89080459770114939,0.9,0.9042553191489362,0.88709677419354838,0.88613861386138615,0.90043290043290047,0.87264150943396224,0.88259109311740891,0.88,0.87,0.88,0.89,0.87,0.88,0.88,0.9,2.9411764705882353E-2,2.0833333333333332E-2,3.9325842696629212E-2,3.0769230769230771E-2,3.783783783783784E-2,3.3333333333333333E-2,3.6458333333333336E-2,3.9301310043668124E-2,4.060913705583756E-2,3.7735849056603772E-2,0.04,0.04,0.04,0.03,0.04,0.04,0.04,0.05,4.7619047619047616E-2,0.05,4.7619047619047616E-2,3.8834951456310676E-2,4.1884816753926704E-2,3.2085561497326207E-2,3.8834951456310676E-2,3.7499999999999999E-2,4.2452830188679243E-2,3.5433070866141732E-2,0.89,0.03,0.05,0.04,0.05,0.04,0.05,0.04,3.8461538461538464E-2,2.0080321285140562E-2,5.3061224489795916E-2,5.2264808362369339E-2,4.2918454935622317E-2,3.1128404669260701E-2,3.968253968253968E-2,3.0674846625766871E-2,4.2145593869731802E-2,4.2553191489361701E-2,0.03,0.02,0.06,0.06,0.04,0.04,0.05,0.05]
["JB 2 & 4",0.39,0.36,7.0000000000000007E-2,7.0000000000000007E-2,0.28000000000000003,0.31,0.59,0.54,0.43,0.33,null,0.4,0.33333333333333331,0.37037037037037035,0.33333333333333331,0.38144329896907214,0.36363636363636365,0.36538461538461536,0.37656903765690375,0.37037037037037035,0.33734939759036142,0.37,0.3,0.36,0.33,0.36,0.31,0.39,0.36,8.2352941176470587E-2,5.5865921787709494E-2,8.0459770114942528E-2,8.5000000000000006E-2,6.9148936170212769E-2,8.0645161290322578E-2,8.4158415841584164E-2,7.3593073593073599E-2,9.9056603773584911E-2,8.9068825910931168E-2,0.08,0.08,0.08,0.08,0.08,0.08,7.0000000000000007E-2,7.0000000000000007E-2,0.27058823529411763,0.25520833333333331,0.3146067415730337,0.31794871794871793,0.34594594594594597,0.34444444444444444,0.296875,0.31441048034934499,0.30964467005076141,0.31603773584905659,0.28999999999999998,0.22,0.26,0.24,0.25,0.25,0.28000000000000003,0.31,0.60317460317460314,0.54500000000000004,0.55555555555555558,0.4563106796116505,0.59162303664921467,0.5401069518716578,0.55339805825242716,0.52083333333333337,0.53773584905660377,0.46062992125984253,0.08,0.47,0.54,0.47,0.56000000000000005,0.5,0.59,0.54,0.3247863247863248,0.31726907630522089,0.29795918367346941,0.25087108013937282,0.34334763948497854,0.33073929961089493,0.34920634920634919,0.34049079754601225,0.40996168582375481,0.39209726443769,0.4,0.31,0.39,0.36,0.39,0.43,0.43,0.33]
["JB 1 & 3",0.36,0.39,0.03,0.01,0.65,0.6,0.33,0.39,0.49,0.57999999999999996,null,0.3783783783783784,0.40909090909090912,0.40211640211640209,0.45714285714285713,0.36082474226804123,0.37433155080213903,0.38461538461538464,0.38493723849372385,0.3888888888888889,0.42971887550200805,0.39,0.53,0.4,0.4,0.39,0.45,0.36,0.39,2.3529411764705882E-2,2.23463687150838E-2,2.8735632183908046E-2,2.5000000000000001E-2,2.1276595744680851E-2,3.2258064516129031E-2,2.4752475247524754E-2,2.5974025974025976E-2,2.8301886792452831E-2,2.8340080971659919E-2,0.02,0.03,0.03,0.02,0.03,0.03,0.03,0.01,0.68235294117647061,0.69270833333333337,0.6292134831460674,0.63589743589743586,0.59459459459459463,0.6,0.640625,0.62008733624454149,0.62944162436548223,0.62735849056603776,0.64,0.71,0.66,0.69,0.68,0.68,0.65,0.6,0.32804232804232802,0.38500000000000001,0.37566137566137564,0.49514563106796117,0.35602094240837695,0.41711229946524064,0.38349514563106796,0.41249999999999998,0.40094339622641512,0.48031496062992124,0.02,0.47,0.39,0.47,0.36,0.43,0.33,0.39,0.61111111111111116,0.63052208835341361,0.6244897959183674,0.68292682926829273,0.59656652360515017,0.61867704280155644,0.57539682539682535,0.59509202453987731,0.51724137931034486,0.52887537993920974,0.53,0.63,0.52,0.56000000000000005,0.52,0.5,0.49,0.57999999999999996]
["Andel der kan vandes (% af areal)",0.21,0.22,0.03,0.04,0.66,0.64,0.02,0.01,0.28999999999999998,0.3,null,null,null,null,null,null,null,null,null,null,null,0.22,0.24,0.21,0.23,0.22,0.25,0.21,0.22,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.04,0.03,0.03,0.04,0.03,0.04,null,null,null,null,null,null,null,null,null,null,0.65,0.66,0.65,0.66,0.65,0.61,0.66,0.64,null,null,null,null,null,null,null,null,null,null,0,0.01,0.01,0.01,0.02,0.01,0.02,0.01,null,null,null,null,null,null,null,null,null,null,0.33,0.38,0.3,0.26,0.31,0.28000000000000003,0.28999999999999998,0.3]
["Forpagtet andel af areal",0.34,0.38,0.33,0.42,0.31,0.3,0.35,0.42,0.44,0.52,null,0.3376693766937669,0.33266129032258063,0.33828207847295866,0.34157944814462415,0.34089736977823615,0.31939978563772775,0.35869041887337511,0.31814381270903008,0.35998151571164511,0.39123441897868921,0.33,0.38,0.34,0.3,0.34,0.38,0.34,0.38,0.36721504112808462,0.34692737430167597,0.36295871559633025,0.385077616424637,0.38064859117490696,0.39493534482758619,0.41860465116279066,0.38891294932871373,0.38545111006140764,0.45867098865478118,0.36,0.41,0.35,0.41,0.36,0.41,0.33,0.42,0.29546792230723956,0.27627471383975027,0.31833520809898763,0.32135523613963035,0.28710725893824485,0.25890868596881961,0.3098591549295775,0.30775937227550126,0.29432624113475175,0.28436911487758942,0.28000000000000003,0.31,0.3,0.32,0.3,0.35,0.31,0.3,0.33421610169491522,0.34515484515484512,0.32258064516129031,0.30690661478599224,0.32111052907281296,0.31942215088282505,0.33317167798254127,0.30403998334027488,0.35030645921735032,0.38700787401574804,0.36,0.36,0.35,0.37,0.35,0.36,0.35,0.42,0.37094017094017095,0.36842105263157893,0.39190845933796492,0.37961029923451639,0.41358555460017199,0.50816485225505437,0.42090620031796505,0.53834355828220859,0.43611323641928085,0.55531914893617018,0.41,0.47,0.43,0.51,0.43,0.52,0.44,0.52]
[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,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,null,null,"","","","","","","",""]
["Stykomkostninger øre pr. FEN",24,24,24,23,24,25,24,25,16,16,null,28.013421350899993,24.87336092225997,24.34484189265428,22.027061230719887,28.122994664231332,28.261330263049988,22.975609970971597,22.943646389802623,24.147370822402188,24.968736973739059,27,26,24,25,23,24,24,24,28.569226989155549,24.812727574600096,24.56343258714687,22.141060292171527,30.024675021582148,29.725263579271704,{"$f":"-AK50/AK12*100","v":24.906684135587337},23.754764792044259,25.248126392546084,24.852304056715241,29,28,23,23,23,23,24,23,28.909923108882012,26.497839290497925,24.92812793295262,23.080295416989845,30.300027522021526,28.428821004915321,24.776080573217964,23.533631335614139,25.880469583778016,24.392958316471063,28,26,24,25,24,25,24,25,28.995534441420194,26.714493250849674,25.457185693533813,24.096004073185401,29.78801434163487,27.649064703713833,23.854652079366794,22.475181930974326,25.352266521026763,24.721130351641346,29,26,24,25,23,24,24,25,19.092712364679286,14.808453609662052,17.437190313690387,15.286838747804335,16.736359633651713,16.948856781287706,14.762562124504761,14.204832523689802,15.937743190661479,15.710239976151438,20,18,17,17,16,16,16,16]
["Maskinomkostninger inkl. arbejde øre pr. FEN",75,69,72,65,75,69,77,69,97,94,null,85.099090686027466,71.027725979880103,77.478942025653183,66.996079102144535,86.143160861373161,78.98613643934894,69.308054201645831,63.136551337336542,76.937695418939697,70.361336117655199,90,79,76,70,74,67,75,69,81.614037064993113,68.374754345623842,75.24612424743222,60.5213113123136,85.05246985566221,80.815333081673003,{"$f":"AK29/AK12*100","v":67.699231283715676},64.575731557216784,70.242462175452133,64.843290724555814,85,80,73,66,71,65,72,65,81.426694670645986,68.523892761085179,73.928917188185665,64.923995532197495,81.795346332302472,75.234722548700944,66.022344725919098,61.933914832285275,72.365452668897376,63.582114741239437,80,76,77,68,75,65,75,69,86.358372561809176,69.545372470232465,77.873021133685512,66.248955370957319,85.79012680072131,81.221716380483571,66.9302281281213,63.450056339882487,74.826566830108703,72.594884477872512,85,81,77,70,75,70,77,69,108.53443711751653,89.454526836267462,95.26105951858824,83.624495460716346,98.516088412667841,91.356804218147303,89.026939007904176,81.945471149679506,97.411415586296684,90.272584648114091,121,111,97,89,97,90,97,94]
["Øvrige omkostninger øre pr. FEN",12,11,11,9,13,12,12,12,15,14,null,9.6872879986037503,7.5369535059150792,40.136398273547755,30.096178812677838,45.610663830910205,42.359883679531492,34.081885999198228,33.750963159687544,35.705771361454815,33.564656794291515,15,13,11,11,11,11,12,11,9.8830656527355885,7.368282755860406,38.374383323294673,28.857950538005529,42.828605161169705,41.25793366871828,32.622823105332763,30.276896148836922,34.019126807362241,29.689209011755818,13,11,10,9,11,9,11,9,10.904622978540424,9.547427920363738,39.236716978505385,32.078470194885149,47.056960625714453,42.579047827158888,35.279454627238849,33.545276581443403,36.766943603218294,37.142286786842377,15,14,13,11,12,11,13,12,10.186875025775137,7.8707537489969823,41.451622398654479,30.90056455359904,48.409936516068655,42.802192097472904,34.948354559258,34.163142948158544,37.352246201108308,35.995237646065583,13,12,11,10,10,9,12,12,2.5536009047940311,0.32338599302971716,42.051048109180279,29.382823960833974,37.648065983319242,31.892660993755285,30.654377682829509,23.737087863297823,29.646026363058354,21.862999106953389,20,19,15,14,15,13,15,14]
["Jordleje øre pr. FEN",41,37,40,41,37,34,43,39,63,62,null,59.733052068613368,48.741387298943124,17.636161425584906,16.492688575197281,20.950567532044463,19.597686030320062,17.522743189481158,14.344135476333065,18.929477214130415,19.021068363584767,52,47,43,38,41,37,41,37,54.886601087207801,41.878435320824408,18.944834695523046,19.198742563940385,22.361256806695231,23.642801730268999,19.855138396938461,19.243246212224378,20.156073565291756,23.663640476370528,51,52,44,40,41,39,40,41,54.856856661779055,47.224980452085433,15.2264244243606,12.877647583543567,17.276631682245263,17.094559845193967,13.684878972505841,13.681096092765824,14.240069042718911,13.652369010161811,43,42,40,35,39,35,37,34,60.19453667887916,48.479365814736106,16.82059903412701,14.710036259232769,19.719459533988605,19.242909611969903,15.806390866171968,13.726897634359617,17.029269983529016,18.351341808920722,51,48,44,39,42,38,43,39,87.915441307729779,75.619324950772665,27.087256886415638,24.704638359617839,30.565488924103811,32.326329121228589,29.009937046458145,34.705104643856494,32.086526922240296,37.901679622485048,78,70,65,64,63,61,63,62]
["EU-støtte øre pr. FEN",-30,-27,-28,-26,-29,-27,-31,-28,-40,-38,null,-41.670867529713654,-39.720701071091469,-36.308409157984165,-35.234858482090239,-42.268000203435854,-40.637760425336005,-32.855227026432701,-31.030579583337946,-34.800958138473817,-32.03418090871196,-40,-35,-31,-29,-29,-26,-30,-27,-38.487853600594349,-35.400738210495192,-34.19285237251912,-32.06208687720315,-40.100308834292164,-40.456059778718704,{"$f":"-AK65/AK12*100","v":-31.382422010840045},-30.853337853637754,-31.577881304435891,-30.484442693974007,-38,-37,-29,-27,-28,-26,-28,-26,-40.526435081119473,-39.812347646861987,-34.647251221656823,-34.08322935284793,-41.191625433096966,-39.77882148184618,-31.221809901628855,-29.49394646146412,-33.030949839914619,-30.726426547956294,-36,-33,-31,-26,-29,-25,-29,-27,-42.071243032002457,-39.348796115620075,-36.568686870459892,-34.843193550557302,-42.775132461658586,-41.677171159814961,-32.625637385902415,-31.846355614367539,-34.046968869470234,-32.667587379156487,-38,-37,-32,-29,-30,-28,-31,-28,-55.393077630496158,-53.891418547902035,-46.440165065564585,-45.03459225419514,-46.484604929451201,-45.635149006680464,-40.224074470137609,-37.659961782613358,-43.595330739299612,-41.034431360858548,-54,-49,-43,-40,-40,-39,-40,-38]
["Andre landbrugsindtægter øre pr. FEN",-4,-2,-2,-1,-4,-2,-4,-2,-17,-17,null,null,null,null,null,null,null,null,null,null,null,-5,-2,-4,-2,-4,-1,-4,-2,null,null,null,null,null,null,null,null,null,null,-2,-1,-2,-1,-2,-1,-2,-1,null,null,null,null,null,null,null,null,null,null,-2,-2,-4,-1,-4,-1,-4,-2,null,null,null,null,null,null,null,null,null,null,-2,-2,-4,-1,-4,-2,-4,-2,null,null,null,null,null,null,null,null,null,null,-24,-20,-17,-16,-16,-16,-17,-17]
["Fremstillingspris øre pr. FEN",118,112,117,111,116,111,121,115,134,131,null,140.86198457443092,112.45872663590681,123.28793445945595,100.37714923864931,138.55938668512329,128.56727598691447,111.0330663348641,103.14471677982181,120.91935667845328,115.88161734055856,{"$f":"SUM(W20:W25)","v":139},{"$f":"SUM(X20:X25)","v":128},{"$f":"SUM(Y20:Y25)","v":119},{"$f":"SUM(Z20:Z25)","v":113},116,112,118,112,136.46507719349771,107.03346178641355,122.93592248087768,98.656977829227884,140.16669801081713,134.9852722812133,{"$f":"SUM(AK20:AK24)","v":113.7014549107342},106.9973008566846,118.08790763621633,112.5640015754234,{"$f":"SUM(AO20:AO25)","v":138},{"$f":"SUM(AP20:AP25)","v":133},{"$f":"SUM(AQ20:AQ25)","v":119},{"$f":"SUM(AR20:AR25)","v":110},116,109,117,111,135.571662338728,111.98179277717028,118.67293530234744,98.877179374768133,135.23734072918677,123.55832974412293,108.54094899725288,103.19997238064452,116.22198505869798,108.04330230675839,{"$f":"SUM(BG20:BG25)","v":128},{"$f":"SUM(BH20:BH25)","v":123},{"$f":"SUM(BI20:BI25)","v":119},{"$f":"SUM(BJ20:BJ25)","v":112},117,110,116,111,143.66407567588121,113.26118916919515,125.03374138954095,101.11236670641723,140.93240473075485,129.23871163382523,108.91398824701565,101.96892323900745,120.51338066630255,118.99500690534367,{"$f":"SUM(BY20:BY25)","v":138},{"$f":"SUM(BZ20:BZ25)","v":128},{"$f":"SUM(CA20:CA25)","v":120},{"$f":"SUM(CB20:CB25)","v":114},116,111,121,115,162.70311406422348,126.31427284182986,135.39638976230998,107.96420427477736,136.98139802429142,126.88950210773841,123.22974139155896,116.93253439791027,131.48638132295721,124.71307199284541,{"$f":"SUM(CQ20:CQ25)","v":161},{"$f":"SUM(CR20:CR25)","v":149},{"$f":"SUM(CS20:CS25)","v":134},{"$f":"SUM(CT20:CT25)","v":128},135,125,134,131]
["Anvendt intern overførselspris øre pr. FEN",117,113,114,113,117,114,118,113,136,136,null,null,null,null,null,null,null,null,null,null,null,116,111,119,115,118,115,117,113,null,null,null,null,null,null,null,null,null,null,110,110,116,112,117,114,114,113,null,null,null,null,null,null,null,null,null,null,112,111,119,114,119,116,117,114,null,null,null,null,null,null,null,null,null,null,110,111,119,113,119,116,118,113,null,null,null,null,null,null,null,null,null,null,143,142,144,143,134,132,136,136]
[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,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,null,null,"","","","","","","",""]
["Maskinomkostninger inkl. Arbejde pr. ha",6760,6726,7067,6923,6811,6789,6644,6575,6234,6500,null,7065.9160998676316,6113.7842126847709,7233.9609351682975,6350.7252147728277,6705.0960033562214,6528.7660915083361,6615.3874937920446,6519.0374527663298,6745.1277573784437,6751.8738138501922,6729,6689,6770,6771,6746,6745,6760,6726,7290.3275496016049,6580.4500084260198,7603.2077243085223,6344.3196352049226,7149.8670264168368,6747.9185230365874,6931.1932023425097,6722.6842925626879,6935.7407152041442,6585.4846059858883,6930,6634,6956,6988,6921,6898,7067,6923,7128.7275111460795,6268.5079425488966,7271.8539247307299,6526.0719983601794,6578.7154439694086,6290.5505461285939,6688.5512731658582,6442.4491633805819,6780.642915075684,6284.4562210241056,6847,6851,6815,6842,6718,6571,6811,6789,7165.8704826940912,6060.4416333276986,7295.6672288804921,6417.0416541340464,6770.9309454235408,6583.1473273746933,6615.962261827266,6493.1678875803991,6850.3721932964527,6833.3564759021392,6916,6693,6693,6718,6700,6833,6644,6575,6275.7986549571624,5358.1668549103833,6457.3804796158738,5771.2287129166862,6215.9867283563062,5837.5275834230351,6265.7815661734603,5970.7541428927298,6258.6834514195616,6056.3877040419748,6253,6276,5995,5822,6094,5898,6234,6500]
["Øvrige omkostninger pr. ha",1073,1118,1101,950,1174,1195,1011,1108,992,943,null,null,null,null,null,null,null,null,null,null,null,1095,1113,1020,1010,1016,1055,1073,1118,null,null,null,null,null,null,null,null,null,null,1066,949,981,944,1059,1006,1101,950,null,null,null,null,null,null,null,null,null,null,1265,1276,1142,1104,1107,1109,1174,1195,null,null,null,null,null,null,null,null,null,null,1058,1017,966,987,939,901,1011,1108,null,null,null,null,null,null,null,null,null,null,1055,1091,932,887,935,883,992,943]
["Jordleje inkl. forpagtning korr. for EU-støtte",994,968,1195,1595,738,681,1094,957,1513,1634,null,1482.0035298329167,767.35738102455343,1178.7079754601227,479.10766096891348,1134.8974383123004,870.38922767809891,1087.8858368323627,967.80249685108902,1114.1912522313378,1148.1897637795282,916,966,1049,901,1046,1030,994,968,1413.2502019033027,551.02942366026309,1267.6527996402074,721.63564443467749,1176.4953691430137,1136.1381102806627,1230.6640577965081,1107.2404734070988,1287.2898738423119,1418.9185113432468,1087,1244,1377,1407,1281,1349,1195,1595,1183.9343248479308,637.63788595823644,1009.2234666981058,281.00990724766416,927.2675058338591,682.85002901714188,881.27944842980696,989.93962485345855,794.48067582222302,290.37962552050385,610,829,819,906,847,973,738,681,1373.2710260429922,1853.3934467797371,1179.1270332949516,380.05744093913017,1149.1604595912358,819.72485103399958,982.92568482907882,895.23473576841752,1055.2863470369166,1244.121434800074,1103,960,1076,937,1096,1000,1094,957,1804.9465917830757,1219.9237057472965,1390.5862884374128,707.7134210646982,1334.1096890726276,1187.0686670254754,1462.4466343060994,1650.5796016654604,1483.9985748794716,1599.7849786241741,1223,1176,1364,1604,1413,1476,1513,1634]
["Rest til jordleje ekskl. EU-støtte til salgsafgrøder","","","","","","","","","","",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,"","","","","","",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,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,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,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Jordværdi (ejet jord), kr. pr. ha",143483,137997,156186,154743,137412,136410,141960,131670,136681,127990,null,null,null,null,null,null,null,null,null,null,null,140748,125539,140177,141254,140365,133078,143483,137997,null,null,null,null,null,null,null,null,null,null,143836,136287,154026,140901,151293,148672,156186,154743,null,null,null,null,null,null,null,null,null,null,135198,129757,135019,133124,135124,133178,137412,136410,null,null,null,null,null,null,null,null,null,null,144504,136870,137769,132048,138402,129777,141960,131670,null,null,null,null,null,null,null,null,null,null,140718,130497,133138,123207,137991,132418,136681,127990]
["Bundet kapital - Inventar",5357,5080,5807,4507,5627,5617,5110,4866,5538,5486,null,6727,5821,6719,5961,6064,6570,5466,5355,5330,5058,5792,5017,5486,6385,5277,4828,5357,5080,6698,6442,7242,6696,6189,6528,5973,5995,5572,5378,5488,4603,5491,6132,5724,5228,5807,4507,6045,5821,6529,6263,6008,6409,5148,5533,5300,5796,6640,8413,5692,5562,5496,5686,5627,5617,7323,6123,6777,5799,6033,6484,5274,5265,5262,4779,5517,6174,5384,6003,4984,4106,5110,4866,5832,6007,6093,6061,6078,6132,6140,5906,5619,5719,5478,5087,5454,5581,5703,5085,5538,5486]
["Gennemsnitlig betalt rente",2.2200000000000002,2.31,2.23,2.41,2.16,2.13,2.2599999999999998,2.36,2.25,2.19,null,3.2034898725430616,2.8609382522332973,2.9116232797214394,2.3718005491099108,2.7988492953646467,2.7380238993267301,2.6258521829427965,2.5971021446871223,2.6369093313848633,2.7730668281849384,2.4500000000000002,2.69,2.38,2.19,2.27,2.4,2.2200000000000002,2.31,2.931552698843531,2.4005729693292888,2.7378007645603777,2.2634875288429841,2.7109541361292364,2.7592924704361521,2.5751190411033877,2.4241270876944965,2.6060786761828445,2.719957731130362,2.38,2.57,2.37,2.42,2.23,2.3199999999999998,2.23,2.41,3.2934866289349678,3.092629976503293,2.9516535154572328,2.481936354474489,2.8385767088521354,2.6574504759677433,2.7074463776203634,2.6590642651603962,2.6281975340143804,2.267083384478835,2.44,2.6,2.3199999999999998,2.4300000000000002,2.2400000000000002,2.38,2.16,2.13,3.2157718919540041,2.9141075486936763,2.9491899255607272,2.3426690614714301,2.8567171345082487,2.7400981423063442,2.6249582153099102,2.5972164852858119,2.6801533065769969,2.8962503551727856,2.39,2.61,2.42,2.5499999999999998,2.31,2.42,2.2599999999999998,2.36,3.3152086426156786,3.026403495778403,2.8908724965477401,2.2926314824155165,2.6581923905379168,2.7493720846788663,2.5527808643780339,2.6701937106321396,2.5904850463416853,2.6197532063738826,2.4,2.38,2.25,2.25,2.21,2.46,2.25,2.19]
["Resultatkorr. ved 2 % rente på jord og 4 % på andet",2305,2274,2565,2378,2204,2057,2287,2282,1965,1698,null,-1274.8999999999996,-1579.2200000000003,828.76000000000022,182.98000000000002,714.98,605.55999999999995,530.7800000000002,541.96,533.2800000000002,614.52,2611,2656,2450,2439,2347,2373,2305,2274,-1621.6800000000003,-2288.6400000000003,624.75999999999976,66.5,584.59999999999991,608.73999999999978,429.83999999999969,291.65999999999985,468.85999999999967,497.38000000000011,2537,2432,2507,2248,2433,2372,2565,2378,-1147.9399999999996,-1437.6999999999998,863.92000000000007,291.92000000000007,764.95999999999958,519.54,630.27999999999975,582.54,545.15999999999985,487.26000000000022,2588,2558,2407,2393,2279,2259,2204,2057,-1278.2600000000002,-1430.5,894,176.81999999999971,818.02,617.40000000000009,557.96,558.48,595.23999999999978,758.76000000000022,2522,2754,2443,2563,2353,2504,2287,2282,-1038.7600000000002,-1317.8600000000006,762.57999999999993,100.80000000000018,491.82000000000016,489.42000000000007,402.19999999999982,394.63999999999987,434.44000000000005,359.67999999999984,2215,1948,1913,1672,1946,1787,1965,1698]
["Afkastningsgrad",2.2000000000000002,2.5,2.2000000000000002,2.8,2.2999999999999998,2.6,2.1,2.4,2.6,3.1,null,-0.2,3,1.8,4.3,1.3,1.6,2.4,2.8,2.2000000000000002,2.2000000000000002,0.9,1.3,2.4,2.4,2.5,2.9,2.2000000000000002,2.5,-2,3.2,1.5,3.9,0.8,1.3,1.8,2.2999999999999998,1.9,2.4,0.3,0.7,2.2999999999999998,2.6,2.4,2.9,2.2000000000000002,2.8,-0.5,2.8,1.9,4,1.2,1.8,2.4,2.9,2.2000000000000002,2.6,1.2,1.6,2.4,2.7,2.5,3.1,2.2999999999999998,2.6,-0.1,2.7,1.5,4.5,1,1.6,2.2999999999999998,2.9,1.9,2.1,0.2,1.1000000000000001,2.4,2.6,2.6,2.9,2.1,2.4,2,4.0999999999999996,3.3,4.7,2.8,3.8,3.4,4.4000000000000004,3.4,4.2,1.6,2,3.4,3.9,2.5,3.1,2.6,3.1]
[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,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,0,0,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Specifikation af resultat","","","","","","","","","","",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,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,null,"","","","","","","",""]
["Bruttoudbytte grovfoder",10655,11311,11452,12198,10740,11379,10382,10922,9074,9796,null,9225,9749,10389,10879,8983,9377,10392,10914,10130,10598,8814,9535,10720,11110,10898,11664,10655,11311,9870,10609,11100,11604,9502,9714,10818,11043,10873,11112,9098,9347,11219,11939,11539,12222,11452,12198,9459,10006,10696,11469,8962,9391,10700,11016,10373,10638,9603,10114,10707,11526,10753,11813,10740,11379,9093,9633,10201,10711,8844,9163,10449,10795,10153,10419,9046,9270,10574,11094,10781,11465,10382,10922,8131,8603,9418,9876,8840,9004,9522,9949,9223,9709,7621,8230,9272,9639,8735,8909,9074,9796]
["Maskinstationsindtægter",64,90,38,36,56,36,76,141,46,50,null,81,77,89,88,83,73,73,64,70,79,58,56,58,59,64,73,64,90,117,68,128,71,95,86,70,124,75,99,39,14,29,35,58,148,38,36,60,104,65,74,62,52,54,46,43,44,39,48,53,62,32,30,56,36,93,112,78,106,103,50,90,86,90,100,41,86,69,94,86,84,76,141,30,53,85,73,47,43,40,34,45,37,46,29,52,48,66,79,46,50]
["Andre landbrugsindtægter",11,9,13,4,17,10,7,9,27,21,null,153,192,161,249,194,59,197,55,277,60,352,141,9,9,5,4,11,9,71,100,43,53,153,74,69,76,75,72,131,59,10,12,6,4,13,4,49,27,87,106,56,54,33,34,56,65,151,177,9,16,7,6,17,10,112,122,73,113,44,57,49,68,58,59,136,135,9,16,3,2,7,9,700,735,768,882,839,814,942,944,1159,1116,1239,1147,6,6,3,1,27,21]
["Bruttoudbytte",11060,11564,11705,12361,11148,11599,10831,11225,10225,11011,null,9459,10018,10639,11216,9260,9509,10662,11033,10477,10737,9224,9732,11090,11335,11286,11874,11060,11564,10058,10777,11271,11728,9750,9874,{"$f":"SUM(AK41:AK43)","v":10957},11243,11023,11283,9268,9420,11485,12057,11835,12512,11705,12361,9568,10137,10848,11649,9080,9497,10787,11096,10472,10747,9793,10339,11106,11719,11136,11985,11148,11599,9298,9867,10352,10930,8991,9270,10588,10949,10301,10578,9223,9491,10960,11294,11199,11699,10831,11225,8861,9391,10271,10831,9726,9861,10504,10927,10427,10862,8906,9406,10387,10755,9831,10013,10225,11011]
[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,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,null,null,"","","","","","","",""]
["Udsæd",-833,-908,-901,-933,-840,-906,-811,-897,-570,-634,null,-882,-842,-872,-869,-820,-859,-806,-870,-798,-877,-863,-878,-814,-864,-808,-875,-833,-908,-927,-887,-927,-905,-944,-954,-910,-915,-932,-970,-978,-959,-862,-937,-894,-925,-901,-933,-898,-877,-907,-922,-849,-835,-864,-865,-840,-862,-903,-903,-832,-855,-824,-888,-840,-906,-890,-859,-869,-886,-834,-835,-831,-842,-830,-846,-976,-905,-790,-861,-770,-812,-811,-897,-734,-640,-740,-735,-618,-609,-596,-605,-575,-588,-660,-657,-639,-666,-564,-595,-570,-634]
["Gødning",-605,-716,-630,-664,-677,-824,-559,-656,-142,-147,null,-755,-674,-691,-587,-694,-775,-748,-817,-669,-806,-622,-728,-695,-787,-681,-828,-605,-716,-870,-791,-720,-657,-752,-739,-874,-829,-754,-735,-713,-702,-676,-748,-662,-744,-630,-664,-890,-863,-794,-721,-862,-852,-942,-910,-856,-847,-801,-805,-716,-901,-721,-906,-677,-824,-792,-759,-762,-706,-786,-735,-832,-781,-781,-803,-719,-687,-689,-812,-662,-823,-559,-656,-80,-26,-145,-61,-153,-181,-158,-172,-166,-178,-141,-123,-150,-163,-163,-187,-142,-147]
["Planteværn",-321,-386,-414,-481,-297,-350,-308,-383,-2,-1,null,-359,-329,-338,-305,-335,-387,-300,-355,-300,-364,-258,-292,-293,-357,-299,-377,-321,-386,-397,-393,-442,-421,-455,-444,-393,-388,-411,-424,-354,-331,-335,-398,-364,-444,-414,-481,-376,-368,-355,-330,-381,-374,-344,-339,-356,-347,-310,-305,-281,-386,-279,-360,-297,-350,-410,-408,-382,-390,-387,-370,-358,-348,-364,-349,-355,-309,-287,-377,-290,-358,-308,-383,0,0,0,0,0,0,-1,0,-1,-1,-1,-1,-2,-1,-3,-9,-2,-1]
["Diverse vedrørende mark",-384,-382,-367,-360,-391,-347,-385,-407,-313,-346,null,-330,-296,-372,-327,-340,-315,-339,-327,-350,-349,-311,-308,-343,-352,-341,-344,-384,-382,-358,-317,-393,-338,-373,-345,-373,-341,-396,-395,-335,-311,-365,-378,-358,-371,-367,-360,-367,-316,-396,-347,-345,-316,-360,-334,-373,-355,-342,-337,-332,-340,-328,-321,-391,-347,-314,-302,-372,-352,-344,-301,-337,-329,-346,-329,-335,-294,-343,-346,-341,-352,-385,-407,-290,-221,-297,-259,-285,-293,-284,-258,-282,-287,-237,-249,-263,-263,-274,-279,-313,-346]
["Stykomkostninger",-2144,-2393,-2311,-2438,-2205,-2425,-2062,-2341,-1029,-1128,null,-2326,-2141,-2273,-2088,-2189,-2336,-2193,-2369,-2117,-2396,-2053,-2206,-2145,-2359,-2129,-2425,-2144,-2393,-2552,-2388,-2482,-2321,-2524,-2482,{"$f":"SUM(AK46:AK49)","v":-2550},-2473,-2493,-2524,-2379,-2304,-2238,-2461,-2278,-2484,-2311,-2438,-2531,-2424,-2452,-2320,-2437,-2377,-2510,-2448,-2425,-2411,-2356,-2350,-2162,-2482,-2152,-2475,-2205,-2425,-2406,-2328,-2385,-2334,-2351,-2241,-2358,-2300,-2321,-2327,-2386,-2195,-2109,-2395,-2064,-2345,-2062,-2341,-1104,-887,-1182,-1055,-1056,-1083,-1039,-1035,-1024,-1054,-1039,-1031,-1053,-1093,-1004,-1070,-1029,-1128]
[null,"","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Dækningsbidrag",8916,9171,9394,9923,8942,9174,8768,8884,9196,9884,null,7133,7877,8366,9128,7071,7173,8469,8664,8360,8341,7171,7526,8946,8976,9156,9448,8916,9171,7506,8389,8789,9407,7226,7392,{"$f":"SUM(AK44,AK50)","v":8407},8770,8530,8759,6889,7116,9247,9596,9557,10029,9394,9923,7037,7713,8396,9329,6643,7120,8277,8648,8047,8336,7437,7989,8944,9237,8984,9510,8942,9174,6892,7539,7967,8596,6640,7029,8230,8649,7980,8251,6837,7296,8852,8898,9135,9354,8768,8884,7757,8504,9089,9776,8670,8778,9465,9892,9403,9808,7866,8375,9334,9661,8827,8943,9196,9884]
[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,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,null,null,"","","","","","","",""]
["Brændstof og energi",-394,-395,-359,-290,-443,-466,-378,-376,-433,-454,null,-620,-570,-591,-535,-431,-430,-395,-403,-395,-385,-544,-548,-446,-451,-402,-417,-394,-395,-578,-541,-601,-542,-468,-430,-417,-398,-435,-414,-475,-420,-393,-425,-391,-364,-359,-290,-621,-540,-627,-553,-441,-402,-417,-437,-391,-385,-666,-697,-517,-510,-437,-487,-443,-466,-623,-578,-549,-485,-415,-436,-387,-381,-387,-386,-470,-504,-425,-442,-383,-388,-378,-376,-721,-702,-661,-613,-434,-432,-390,-390,-407,-428,-620,-751,-474,-556,-446,-457,-433,-454]
["Maskinstation",-3750,-3923,-3939,-4486,-3609,-3658,-3770,-3901,-2994,-3089,null,-3197,-2741,-3309,-2962,-3155,-3026,-3252,-3281,-3464,-3706,-3423,-3680,-3622,-3638,-3639,-3802,-3750,-3923,-3373,-2869,-3567,-3009,-3386,-3225,-3352,-3286,-3586,-3544,-3593,-3642,-3811,-3707,-3789,-4294,-3939,-4486,-3259,-2964,-3235,-3047,-3055,-2915,-3230,-2980,-3544,-3641,-3360,-3350,-3367,-3511,-3389,-3237,-3609,-3658,-3300,-2799,-3460,-3225,-3372,-3077,-3446,-3389,-3631,-3741,-3586,-3662,-3699,-3862,-3750,-4140,-3770,-3901,-2329,-1794,-2574,-2247,-2456,-2376,-2696,-2581,-2807,-2663,-2789,-2634,-2725,-2482,-2806,-2742,-2994,-3089]
["Vedligehold",-904,-873,-925,-744,-1010,-1013,-837,-821,-889,-933,null,-891,-798,-921,-813,-824,-810,-820,-786,-844,-792,-910,-894,-864,-843,-891,-893,-904,-873,-961,-946,-999,-798,-918,-827,-922,-919,-917,-877,-932,-861,-830,-871,-949,-923,-925,-744,-890,-769,-970,-857,-826,-809,-850,-839,-819,-742,-1006,-1018,-971,-950,-959,-953,-1010,-1013,-887,-766,-866,-754,-779,-787,-750,-735,-836,-797,-936,-806,-819,-817,-827,-799,-837,-821,-848,-758,-885,-805,-847,-839,-871,-815,-831,-825,-908,-981,-849,-859,-872,-890,-889,-933]
["Løn",-658,-641,-551,-399,-752,-752,-644,-644,-820,-938,null,-584,-523,-626,-590,-602,-536,-625,-655,-627,-640,-655,-677,-658,-709,-662,-663,-658,-641,-559,-481,-650,-522,-587,-483,-580,-613,-579,-603,-562,-506,-583,-669,-557,-469,-551,-399,-518,-554,-587,-489,-548,-446,-600,-692,-569,-606,-600,-694,-753,-764,-784,-811,-752,-752,-597,-499,-585,-537,-564,-581,-591,-670,-603,-680,-568,-627,-630,-620,-622,-590,-644,-644,-791,-683,-817,-847,-803,-652,-801,-828,-785,-900,-905,-1048,-850,-916,-868,-909,-820,-938]
["Ejeraflønning",-574,-503,-628,-521,-579,-480,-551,-496,-567,-527,null,-820,-674,-794,-668,-786,-855,-725,-628,-696,-599,-684,-534,-627,-576,-613,-534,-574,-503,-876,-801,-882,-787,-899,-925,-818,-754,-726,-590,-716,-622,-643,-565,-624,-474,-628,-521,-884,-635,-843,-701,-779,-865,-739,-633,-735,-596,-773,-724,-671,-604,-636,-552,-579,-480,-795,-654,-777,-637,-752,-819,-704,-614,-681,-599,-707,-598,-599,-555,-590,-517,-551,-496,-705,-644,-646,-527,-749,-674,-647,-545,-668,-532,-579,-495,-564,-507,-539,-403,-567,-527]
["Ejendomsskat og forsikring",-300,-291,-362,-301,-312,-318,-274,-266,-263,-233,null,-265,-250,-285,-272,-293,-306,-296,-293,-304,-292,-302,-281,-295,-310,-297,-299,-300,-291,-322,-313,-331,-311,-343,-335,-333,-315,-346,-318,-330,-307,-334,-318,-346,-328,-362,-301,-279,-283,-291,-283,-293,-309,-308,-303,-323,-304,-329,-329,-314,-316,-314,-321,-312,-318,-246,-218,-272,-264,-278,-290,-282,-280,-289,-276,-325,-284,-273,-290,-268,-271,-274,-266,-235,-210,-255,-242,-266,-238,-262,-245,-265,-236,-252,-227,-243,-228,-251,-232,-263,-233]
["Diverse",-330,-333,-364,-337,-349,-364,-310,-310,-343,-334,null,-369,-313,-373,-314,-357,-333,-336,-296,-331,-315,-334,-291,-341,-324,-335,-325,-330,-333,-359,-306,-396,-330,-394,-337,-358,-314,-354,-342,-350,-308,-355,-329,-342,-325,-364,-337,-428,-345,-395,-316,-372,-373,-362,-306,-353,-339,-363,-350,-353,-347,-351,-344,-349,-364,-353,-295,-358,-320,-340,-309,-324,-291,-312,-297,-348,-301,-330,-291,-321,-302,-310,-310,-359,-314,-342,-294,-345,-291,-319,-271,-326,-272,-307,-289,-315,-283,-322,-283,-343,-334]
["Kapacitetsomkostninger",-6909,-6959,-7127,-7078,-7054,-7051,-6764,-6813,-6309,-6509,null,-6746,-5869,-6899,-6154,-6448,-6296,-6449,-6342,-6661,-6729,-6853,-6906,-6853,-6850,-6839,-6933,-6909,-6959,-7028,-6257,-7426,-6299,-6995,-6562,{"$f":"SUM(AK54:AK60)","v":-6780},-6599,-6943,-6688,-6958,-6666,-6949,-6884,-6998,-7177,-7127,-7078,-6879,-6090,-6948,-6246,-6314,-6119,-6506,-6190,-6734,-6613,-7098,-7162,-6947,-7002,-6869,-6704,-7054,-7051,-6801,-5809,-6867,-6222,-6500,-6299,-6484,-6360,-6739,-6776,-6941,-6783,-6776,-6877,-6762,-7008,-6764,-6813,-5988,-5105,-6180,-5575,-5900,-5502,-5986,-5675,-6089,-5856,-6360,-6426,-6021,-5831,-6104,-5918,-6309,-6509]
[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,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,null,null,"","","","","","","",""]
["Afskrivninger bygninger og grundforbedringer",-103,-84,-114,-69,-116,-96,-92,-76,-87,-81,null,-123,-113,-125,-112,-128,-120,-124,-112,-115,-92,-99,-93,-90,-89,-100,-93,-103,-84,-128,-122,-118,-100,-141,-119,-126,-140,-130,-123,-104,-102,-101,-96,-103,-79,-114,-69,-145,-120,-138,-142,-146,-139,-152,-120,-138,-100,-108,-94,-108,-89,-123,-102,-116,-96,-111,-93,-110,-89,-111,-111,-108,-96,-100,-79,-105,-82,-77,-70,-83,-85,-92,-76,-138,-111,-166,-140,-132,-114,-128,-122,-113,-99,-94,-100,-85,-74,-104,-103,-87,-81]
["Afskrivninger inventar",-706,-662,-781,-584,-737,-738,-670,-632,-718,-734,null,-845,-725,-884,-730,-849,-802,-791,-761,-732,-680,-746,-658,-725,-727,-720,-667,-706,-662,-858,-805,-875,-728,-856,-819,-830,-801,-713,-624,-755,-665,-728,-774,-745,-620,-781,-584,-845,-714,-883,-792,-856,-799,-820,-853,-705,-632,-769,-692,-793,-753,-730,-747,-737,-738,-862,-754,-910,-725,-837,-766,-756,-718,-751,-705,-746,-729,-690,-648,-701,-607,-670,-632,-747,-714,-787,-677,-850,-833,-823,-786,-747,-713,-740,-735,-715,-691,-730,-677,-718,-734]
["EU-støtte",2672,2681,2715,2730,2649,2623,2665,2700,2555,2641,null,3460,3419,3390,3340,3290,3359,3136,3204,3051,3074,3023,2958,2785,2752,2674,2650,2672,2681,3438,3407,3455,3361,3371,3378,3213,3212,3118,3096,3077,3054,2786,2816,2721,2802,2715,2730,3548,3642,3408,3426,3313,3326,3163,3068,3095,3037,3034,2957,2754,2651,2632,2515,2649,2623,3491,3429,3426,3375,3376,3378,3225,3259,3117,3075,3062,3058,2802,2813,2683,2717,2665,2700,3203,3228,3148,3108,2933,2916,2831,2744,2801,2753,2805,2785,2644,2614,2526,2542,2555,2641]
["Renteomkostninger af bundet kapital",-2268,-2228,-2590,-2439,-2171,-2066,-2233,-2228,-1923,-1692,null,-3848,-3209,-3512,-2678,-3269,-3107,-2908,-3031,-2851,-2747,-2611,-2610,-2423,-2448,-2339,-2337,-2268,-2228,-3521,-2849,-3409,-2472,-3170,-3031,-2823,-2675,-2797,-2471,-2568,-2452,-2548,-2275,-2483,-2362,-2590,-2439,-3893,-3738,-3505,-2906,-3333,-3068,-3008,-2994,-2884,-2573,-2618,-2643,-2396,-2373,-2251,-2205,-2171,-2066,-3918,-3103,-3637,-2726,-3451,-3127,-2984,-3081,-2965,-2956,-2554,-2678,-2401,-2452,-2339,-2515,-2233,-2228,-3707,-3269,-3203,-2500,-2752,-2452,-2619,-2251,-2563,-2157,-2210,-1862,-1932,-1693,-1919,-1724,-1923,-1692]
["Forpagtning",-1573,-1622,-1516,-2065,-1364,-1377,-1712,-1679,-2312,-2762,null,-1502,-1311,-1458,-1430,-1469,-1457,-1539,-1358,-1523,-1689,-1529,-1534,-1592,-1382,-1554,-1526,-1573,-1622,-1729,-1455,-1738,-1907,-1716,-1796,-1884,-1863,-1852,-2269,-1837,-2019,-1811,-2157,-1748,-1982,-1516,-2065,-1233,-931,-1307,-1139,-1222,-1261,-1250,-1278,-1198,-1520,-1231,-1404,-1352,-1353,-1382,-1442,-1364,-1377,-1519,-1446,-1382,-1292,-1396,-1416,-1440,-1293,-1422,-1592,-1856,-1556,-1658,-1493,-1606,-1329,-1712,-1679,-1657,-1496,-1661,-1567,-1772,-1897,-1891,-2373,-1917,-2394,-1987,-2252,-2240,-2693,-2177,-2453,-2312,-2762]
["Øvrige kapitalomkostninger",-14,-30,-3,-6,-2,0,-24,-58,-1,-2,null,null,null,null,null,null,null,null,null,null,null,-12,-1,-13,-5,-14,-19,-14,-30,null,null,null,null,null,null,null,null,null,null,-39,-76,-10,-23,-5,-3,-3,-6,null,null,null,null,null,null,null,null,null,null,-3,-1,-3,-1,-4,-6,-2,0,null,null,null,null,null,null,null,null,null,null,-40,-1,-20,-28,-23,-1,-24,-58,null,null,null,null,null,null,null,null,null,null,-8,-10,-4,-3,-7,-4,-1,-2]
["Kapitalomkostninger",{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,M69:UR69)","v":-1990},{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,N69:US69)","v":-1948},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,M69:UR69)","v":-2275},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,N69:US69)","v":-2434},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,M69:UR69)","v":-1741},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,N69:US69)","v":-1655},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,M69:UR69)","v":-2066},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,N69:US69)","v":-1972},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,M69:UR69)","v":-2485},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,N69:US69)","v":-2629},null,-2858,-1939,-2589,-1610,-2425,-2127,-2226,-2058,-2170,-2134,-1971,-1937,-2058,-1897,-2049,-1992,-1990,-1948,-2798,-1824,-2685,-1846,-2512,-2387,{"$f":"SUM(AK63:AK67)","v":-2450},-2267,-2374,-2391,-2202,-2212,-2410,-2502,-2347,-2245,-2275,-2434,-2568,-1861,-2425,-1553,-2244,-1941,-2067,-2177,-1830,-1788,-1695,-1878,-1897,-1918,-1858,-1985,-1741,-1655,-2919,-1967,-2613,-1457,-2419,-2042,-2063,-1929,-2121,-2257,-2216,-1988,-2044,-1877,-2069,-1820,-2066,-1972,-3046,-2362,-2669,-1776,-2573,-2380,-2630,-2788,-2539,-2610,-2233,-2173,-2334,-2539,-2412,-2420,-2485,-2629]
[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,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,null,null,"","","","","","","",""]
["Årets resultat",15,264,-22,411,148,468,-62,98,402,746,null,-2471,69,-1122,1364,-1802,-1250,-206,264,-471,-522,-1656,-1318,34,227,266,523,15,264,-2320,308,-1322,1262,-2281,-1557,{"$f":"SUM(AK52,AK61,AK69)","v":-823},-96,-787,-320,-2294,-1808,-115,203,196,607,-22,411,-2410,-238,-977,1530,-1915,-940,-296,281,-517,-65,-1356,-1051,100,316,257,821,148,468,-2828,-237,-1513,917,-2279,-1312,-317,360,-880,-782,-2343,-1475,32,144,304,526,-62,98,-1277,1037,240,2425,197,896,849,1429,775,1342,-727,-224,980,1291,312,605,402,746]

{"sheet":"Tabel 4 Sohold frav_og_30kg","index":3,"n_rows":72,"n_cols":82,"rows_kept":72,"cut":false,"hidden":false,"merged":[[0,2,0,8],[1,22,1,23],[1,40,1,41],[1,24,1,25],[1,58,1,59],[1,34,1,35],[1,36,1,37],[1,46,1,47],[1,48,1,49],[1,28,1,29],[1,42,1,43],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,26,1,27],[1,20,1,21],[1,38,1,39],[1,56,1,57],[1,50,1,51],[1,52,1,53],[1,54,1,55],[1,30,1,31],[1,32,1,33],[1,44,1,45],[1,10,1,11],[1,12,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,62,1,63],[1,80,1,81],[1,60,1,61],[1,78,1,79],[1,76,1,77],[1,70,1,71],[1,72,1,73],[1,74,1,75],[1,64,1,65],[1,66,1,67],[1,68,1,69]]}
[2021,null,null,null,null,null,null,null,null,null,"Historik"]
["Sohold (fravænnede grise og 30kg's grise)",{"$f":"\"Sohold, 30 kg - alle                   \"&A1","v":"Sohold, 30 kg - alle                   2021"},null,{"$f":"\"Sohold, 7 kg                 \"&A1","v":"Sohold, 7 kg                 2021"},null,{"$f":"\"Sohold, 30 kg,                       < 750 årssøer                 \"&A1","v":"Sohold, 30 kg,                       < 750 årssøer                 2021"},null,{"$f":"\"Sohold, 30 kg,                       > 750 årssøer                        \"&A1","v":"Sohold, 30 kg,                       > 750 årssøer                        2021"},null,null,"Sohold, 30 kg - alle                  2013",null,"Sohold, 30 kg - alle                  2014",null,"Sohold, 30 kg - alle                  2015",null,"Sohold, 30 kg - alle                  2016",null,"Sohold, 30 kg - alle                   2017",null,"Sohold, 30 kg - alle                   2018",null,"Sohold, 30 kg - alle                   2019",null,"Sohold, 30 kg - alle                   2020",null,"Sohold, 30 kg - alle                   2021",null,"Sohold, 7 kg                 2013",null,"Sohold, 7 kg                 2014",null,"Sohold, 7 kg                 2015",null,"Sohold, 7 kg                 2016",null,"Sohold, 7 kg                 2017",null,"Sohold, 7 kg                 2018",null,"Sohold, 7 kg                  2019",null,"Sohold, 7 kg                 2020",null,"Sohold, 7 kg                 2021",null,"Sohold, 30 kg,                       < 750 årssøer                 2013",null,"Sohold, 30 kg,                       < 750 årssøer                 2014",null,"Sohold, 30 kg,                       < 750 årssøer                 2015",null,"Sohold, 30 kg,                       < 750 årssøer                 2016",null,"Sohold, 30 kg,                       < 750 årssøer                 2017",null,"Sohold, 30 kg,                       < 750 årssøer                 2018",null,"Sohold, 30 kg,                       < 750 årssøer                 2019",null,"Sohold, 30 kg,                       < 750 årssøer                 2020",null,"Sohold, 30 kg,                       < 750 årssøer                 2021",null,"Sohold, 30 kg,                       > 750 årssøer                        2013",null,"Sohold, 30 kg,                       > 750 årssøer                        2014",null,"Sohold, 30 kg,                       > 750 årssøer                        2015",null,"Sohold, 30 kg,                       > 750 årssøer                        2016",null,"Sohold, 30 kg,                       > 750 årssøer                        2017",null,"Sohold, 30 kg,                       > 750 årssøer                        2018",null,"Sohold, 30 kg,                       > 750 årssøer                        2019",null,"Sohold, 30 kg,                       > 750 årssøer                        2020",null,"Sohold, 30 kg,                       > 750 årssøer                        2021"]
["DG7910 og DG7000","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3",null,"Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Sohold, 30 kg,                       > 750 årssøer                        2018","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3"]
["Antal",{"$f":"_xlfn.XLOOKUP($B$2,$K$2:$UP$2,K4:UP4)","v":348},{"$f":"_xlfn.XLOOKUP($B$2,$K$2:$UP$2,L4:UQ4)","v":69},{"$f":"_xlfn.XLOOKUP($D$2,$K$2:$UP$2,K4:UP4)","v":40},{"$f":"_xlfn.XLOOKUP($D$2,$K$2:$UP$2,L4:UQ4)","v":4},{"$f":"_xlfn.XLOOKUP($F$2,$K$2:$UP$2,K4:UP4)","v":199},{"$f":"_xlfn.XLOOKUP($F$2,$K$2:$UP$2,L4:UQ4)","v":35},{"$f":"_xlfn.XLOOKUP($H$2,$K$2:$UP$2,K4:UP4)","v":150},{"$f":"_xlfn.XLOOKUP($H$2,$K$2:$UP$2,L4:UQ4)","v":41},null,390,130,445,149,494,97,515,90,382,87,472,108,380,98,457,79,348,69,110,37,138,46,130,21,102,20,66,14,70,15,57,13,58,11,40,4,202,68,201,67,368,68,366,54,251,52,314,57,236,49,284,38,199,35,38,63,244,82,126,28,151,36,132,32,160,48,144,48,174,46,150,41]
["Antal årssøer",{"$f":"_xlfn.XLOOKUP($B$2,$K$2:$UP$2,K5:UP5)","v":832},{"$f":"_xlfn.XLOOKUP($B$2,$K$2:$UP$2,L5:UQ5)","v":874},{"$f":"_xlfn.XLOOKUP($D$2,$K$2:$UP$2,K5:UP5)","v":920},{"$f":"_xlfn.XLOOKUP($D$2,$K$2:$UP$2,L5:UQ5)","v":""},{"$f":"_xlfn.XLOOKUP($F$2,$K$2:$UP$2,K5:UP5)","v":503},{"$f":"_xlfn.XLOOKUP($F$2,$K$2:$UP$2,L5:UQ5)","v":564},{"$f":"_xlfn.XLOOKUP($H$2,$K$2:$UP$2,K5:UP5)","v":1268},{"$f":"_xlfn.XLOOKUP($H$2,$K$2:$UP$2,L5:UQ5)","v":1201},null,548,650,617,691,624,649,668,971,725,985,740,986,772,1042,769,1109,832,874,822,1124,864,1008,863,973,978,1385,1029,1628,1006,1555,1055,1584,952,1265,920,"",340,379,343,362,460,495,467,607,498,604,489,564,494,566,485,557,503,564,557,805,842,862,1103,1114,1156,1168,1159,1285,1231,1338,1227,1209,1232,1335,1268,1201]
["Antal frav./prod. smågrise",27312,30030,30057.866666666669,"",16272,18875,41908,41110,null,15690.723860589818,19325.443548387106,17584.5,20522.7,18602.46486486488,19894.990322580637,19973.2,30392.3,22910,32406.5,24115,33678,24864,34454,25298,38132,27312,30030,24338.270967741941,34134.717241379301,26092.799999999999,31852.800000000003,26344.013043478255,29937.673684210527,29144.400000000001,45151,33442.5,54375.199999999997,33097.4,53336.499999999993,33865.5,53856,31035.200000000001,43769,30057.866666666669,"",9593.6082474226841,11052.658208955225,9501.1,10317,13682.827777777782,15178.768656716415,13963.3,18938.399999999998,15637.199999999999,19750.800000000003,15743,18701,15737,18767,15714,18990,16272,18875,18990,24079.385964912279,24586.399999999998,26118.600000000002,33100.027272727275,34452.592307692306,34564.400000000001,37142.400000000001,37088,42147.999999999993,40561,46179,39823,40952,40937,46151,41908,41110]
["Frav./prod. smågrise pr. årsso",32.671594202898554,33.89558823529412,32.671594202898554,"",32.299999999999997,33.5,33.1,34.299999999999997,null,28.632707774798938,29.731451612903239,28.5,29.7,29.811642411642438,30.654838709677406,30.5,31.6,31.6,32.9,32.299999999999997,34,32.1,33.4,32.6,34.700000000000003,32.671594202898554,33.89558823529412,29.608602150537639,30.368965517241374,30.2,31.6,30.526086956521734,30.768421052631581,31.6,32.6,32.9,34.299999999999997,32.9,34.299999999999997,32.1,34,32.6,34.6,32.671594202898554,"",28.216494845360835,29.16268656716418,27.7,28.5,29.745277777777787,30.664179104477604,30.3,31.8,31.4,32.700000000000003,31.2,33.1,31.7,33,32.200000000000003,34,32.299999999999997,33.5,34,29.912280701754383,29.2,30.3,30.009090909090911,30.926923076923078,31,31.8,32,32.799999999999997,33,34.6,32.700000000000003,33.9,33.4,34.9,33.1,34.299999999999997]
["Vægt solgte/overførte smågrise, kg.",31.145348837209301,31.8,"","",31.3,32.1,30.7,31.4,null,null,null,null,null,null,null,null,null,null,null,31,30.9,30.5,30.5,31.1,31.5,31.145348837209301,31.8,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,31.2,31.2,30.5,30.7,31.3,32,31.3,32.1,32,null,null,null,null,null,null,null,null,null,30.6,30.7,30.3,30.5,30.7,31.3,30.7,31.4]
[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,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,null,null,"","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"",""]
["Nøgletal ",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,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,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,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,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,null,null,null,null,null,null,null,null,null,null,"",""]
["Foderomkostninger pr. enhed",-6415.0700000000006,-6489.03,-3207.31,0,-6420.7999999999993,-6415.4,-6410.51,-6321.7599999999993,null,6650,6666,5934.4900000000007,5884.93,5712.59,5677.87,5720.6900000000005,5752.06,5709.41,5715.17,-5900.89,-5978.14,-6073.79,-6048.1900000000005,-6049.81,-6166.75,-6415.0700000000006,-6489.03,3461,3283,3042.1200000000003,2925.8,2961.44,2975.85,2919.54,2843.53,2909.7899999999995,3134.5699999999997,-2969.96,-3030.13,-3093.5099999999998,"",-3090.5400000000004,"",-3207.31,0,6861,6751,5959.4999999999991,5712.2800000000007,5688.12,5619.6,5670.27,5585.16,5668.25,5736.7000000000007,-5874.03,-5784.7699999999995,-6052.9299999999994,-6158.9400000000005,-5984.82,-6009.57,-6420.7999999999993,-6415.4,-6009.57,6555,5926.1100000000006,5948.3300000000008,5742.41,5921.63,5768.81,5837.11,5741.76,5777.58,-5924.64,-6030.2800000000007,-6087.52,-6196.7699999999995,-6094.6,-6188.05,-6410.51,-6321.7599999999993]
["Arbejdsomkostninger pr. enhed",-2240.94,-2181.5500000000002,-1746.61,0,-2335.42,-2170.09,-2191.48,-2133.42,null,1772,1701,1777.1100000000001,1729.05,1770.21,1740.6899999999998,1823.64,1746.1699999999998,1925.97,1870.25,-1955.67,-1877.4099999999999,-2047.04,-2014.3400000000001,-2162.69,-2162.29,-2240.94,-2181.5500000000002,1345,1231,1358.78,1258.3600000000001,1395.42,1336.49,1409.32,1342.3700000000001,1445.71,1377.52,-1477.31,-1467.67,-1561.11,-1391.3400000000001,-1637.35,-1458.65,-1746.61,0,1871,1755,1895.6299999999999,1885.1,1827.6000000000001,1808.3700000000001,1891.23,1857.1299999999999,2036.33,2077.87,-2028.1100000000001,-1998.2800000000002,-2128.25,-2065.6999999999998,-2205.44,-2191.69,-2335.42,-2170.09,-2191.69,1638,1737.31,1685.3200000000002,1700.23,1640.67,1756.4499999999998,1665.6100000000001,1834.36,1761.82,-1898.06,-1840.93,-1993.5,-2012.9099999999999,-2133.84,-2122.33,-2191.48,-2133.42]
["Krav til dækningsbidrag pr. enhed",5037,4872,3632,"",5125,4914,4986,4738,null,4633,4462,4531.99,4383.93,4376.22,4301.71,4520.12,4451.93,4684.8600000000006,4665.67,4622,4543,4802,4763,4883,5014,5037,4872,3454,3246,3312.61,3106.5699999999997,3275.8900000000003,3232.3,3327.0299999999997,3239.73,3335.9299999999994,3191.75,3289,3275,3365,3081,3479,3276,3632,"",4621,4279,4526.24,4336.88,4370.18,4309.46,4536.46,4495.95,4757.3100000000004,4681.3700000000008,4640,4518,4834,4747,4908,5006,5125,4914,5006,4419,4533.91,4326.24,4383.6100000000006,4228.7900000000009,4499.9499999999989,4374.09,4622.5899999999992,4638.6799999999994,4604,4549,4781,4857,4865,4989,4986,4738]
["","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Bundet kapital pr. enhed",17337,18330,12229,"",16781,17431,17600,18935,null,18888,19734,18045,18840,17078,18632,18265,18551,17384,16747,16667,19137,18399,17847,17090,17037,17337,18330,14418,14136,13214,13055,12605,13724,13075,13315,13310,12221,11843,12409,12833,12573,12903,12830,12229,"",17405,16721,16505,16120,16663,17351,18092,18706,17440,17095,16364,17309,17834,17152,16404,15719,16781,17431,{"$error":"#N/A"},20197,18561,19048,17585,19378,18439,18430,17312,15745,16901,19902,18771,17299,17552,17029,17600,18935]
["Anvendt rentesats, pct.",1.8,1.8,1.6,"",1.8,1.9,1.9,1.6,null,3.1,2.7,2.9000000000000004,2.5,2.7,2.7,2.6,2.9,2.4,2.7,2.1,2.1,2.1,2.2999999999999998,1.8,2,1.8,1.8,3.1,2.9,3,2.7,2.8,2.9,2.4,2.7,2.7,3.2,2.4,2.8,2.1,2.7,1.6,1.9,1.6,"",3.2,2.7,2.8,2.4,2.6,2.8,2.5,2.8,2.4,2.5,2.1,2,2.1,2.2999999999999998,1.8,2.1,1.8,1.9,2.1,2.9,3,2.6,3.1,2.6,2.7,2.9,2.5,2.7,2.2999999999999998,2.2000000000000002,2.2999999999999998,2.4,1.9,2,1.9,1.6]
["Resultatkorrektion ved 4 % rente",-384,-431,-297,"",-386,-380,-383,-470,null,-167.80645161290317,-267.7037037037037,-199.06586206896554,-295.18200000000002,-224.25962962962956,-226.13259259259252,-254.65461538461528,-193.34586206896563,-279.53333333333325,-211.38962962962961,-308,-375,-344,-315,-372,-349,-384,-431,-135,-164.24137931034488,-131.62666666666678,-167.74814814814806,-152.54571428571438,-150.18413793103451,-221.46666666666664,-168.22962962962958,-176.25592592592585,-89.427500000000009,-187,-139,-225,-152,-302,-280,-297,"",-134,-220.03703703703695,-192.02142857142866,-257.55333333333334,-234.89307692307682,-199.26000000000005,-274.7399999999999,-218.04428571428582,-275.09333333333336,-256.572,-313,-346,-348,-309,-362,-307,-386,-380,-307,-228.34482758620697,-183.52999999999997,-270.85153846153844,-145.6780645161291,-262.33846153846144,-234.38037037037037,-201.25068965517244,-254.142,-211.02370370370363,-305,-394,-341,-288,-379,-347,-383,-470]
["Afkastningsgrad",-3.5,6.2,1.4,"",-3.7,5,-3.4,5.2,null,2.7,11.3,0.70944860072041349,6.4596602972399149,-3.6148260920482462,2.2664770287677123,12.948152203668222,17.89838822704974,18.682063966866085,25.731354869528879,-1.2,4.3,27.8,33.6,12.8,19.3,-3.5,6.2,3.5000000000000004,11.3,0.66580899046465447,6.5391037916507191,-1.9298690995636656,4.3598076362576554,12.769713193116619,17.418024784078128,15.185649887302793,21.673594632190497,-0.1,3.8,18.899999999999999,25.1,16.100000000000001,22.6,1.4,"",-0.1,9.1999999999999993,-1.9078461072402222,4.7583126550868498,-4.0809578107183677,0.7961500778053181,11.756190581472463,16.214476638511709,16.529472477064218,23.475987130739973,-3.2,2.4,25.6,32.700000000000003,12.1,21.5,-3.7,5,21.5,12.9,1.4907063197025923,7.3698026039479201,-3.0760307079897671,3.5324078852306728,14.164976408698957,19.144709712425399,20.428200092421442,29.507272149888852,0.3,5.4,29.2,36.5,13.2,19.399999999999999,-3.4,5.2]
[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,null,null,null,null,null,null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Dyreoms. og andre indtægter pr smågris",-2,-3,1,"",-4,8,0,1,null,null,null,null,null,null,null,null,null,null,null,-4,-4,-3,-6,-6,-7,-2,-3,null,null,null,null,null,null,null,null,null,null,0,-1,-5,-4,3,-1,1,"",null,null,null,null,null,null,null,null,null,null,-4,-4,-4,-6,-5,-6,-4,8,-6,null,null,null,null,null,null,null,null,null,-5,-6,-2,-6,-6,-7,0,1]
["Foderomkostning pr. smågris",196,189,95,"",199,192,194,185,null,null,null,null,null,null,null,null,null,null,null,181,175,189,183,184,179,196,189,null,null,null,null,null,null,null,null,null,null,90,90,96,95,92,92,95,"",null,null,null,null,null,null,null,null,null,null,183,174,190,186,185,176,199,192,176,null,null,null,null,null,null,null,null,null,180,175,188,183,184,179,194,185]
["Dyrlæge og diverse pr. smågris",45,41,32,"",46,40,45,41,null,null,null,null,null,null,null,null,null,null,null,38,36,41,41,44,42,45,41,null,null,null,null,null,null,null,null,null,null,27,23,29,24,32,28,32,"",null,null,null,null,null,null,null,null,null,null,39,36,42,42,44,42,46,40,42,null,null,null,null,null,null,null,null,null,38,35,41,39,44,42,45,41]
["Energi, vedl., m.v. pr. smågris",28.76,25.42,18.52,"",29.5,25.69,27.77,24.66,null,null,null,null,null,null,null,null,null,null,null,24.95,23,26.44,24.77,27.97,25.95,28.76,25.42,null,null,null,null,null,null,null,null,null,null,15.39,14,17.32,11.15,17.45,14.36,18.52,"",null,null,null,null,null,null,null,null,null,null,25.47,23.98,27.07,24.67,29.25,28.08,29.5,25.69,28.08,null,null,null,null,null,null,null,null,null,23.86,22.25,25.4,25.02,25.77,25.39,27.77,24.66]
["Arbejdsomkostninger pr. smågris",68,64,52,"",72,65,66,62,null,null,null,null,null,null,null,null,null,null,null,60,55,64,61,66,63,68,64,null,null,null,null,null,null,null,null,null,null,45,43,49,42,49,43,52,"",null,null,null,null,null,null,null,null,null,null,63,60,67,62,68,64,72,65,64,null,null,null,null,null,null,null,null,null,58,53,61,59,64,61,66,62]
["Ejendomsskat, fors., div. kap.omk. pr. smågris",15.15,14.12,10.58,"",15.9,15.63,14.15,12.88,null,null,null,null,null,null,null,null,null,null,null,13.21,12.04,14.36,12.85,14.37,12.62,15.15,14.12,null,null,null,null,null,null,null,null,null,null,9.1999999999999993,7.2,9.3000000000000007,6.85,9.59,7.82,10.58,"",null,null,null,null,null,null,null,null,null,null,14.01,13.26,15.21,14.47,15.09,14.29,15.9,15.63,14.29,null,null,null,null,null,null,null,null,null,11.62,10.75,12.97,11.79,13.22,11.93,14.15,12.88]
["Afskrivninger pr. smågris",28.88,27.59,19.7,"",28.22,28.17,29.68,27.88,null,null,null,null,null,null,null,null,null,null,null,28.73,28.77,28.72,25.46,27.56,25.72,28.88,27.59,null,null,null,null,null,null,null,null,null,null,19.37,19.87,19.47,17.46,20.170000000000002,24.09,19.7,"",null,null,null,null,null,null,null,null,null,null,29.25,27.46,29.42,27.76,27.77,25.76,28.22,28.17,25.76,null,null,null,null,null,null,null,null,null,27.7,29.96,27.58,23.12,27.25,24.91,29.68,27.88]
["Renteomk. og leje pr. smågris",12.62,13.38,8,"",11.94,12.94,13.47,11.54,null,null,null,null,null,null,null,null,null,null,null,14.55,14.07,15.59,18.98,12.93,17.649999999999999,12.62,13.38,null,null,null,null,null,null,null,null,null,null,10.01,12.8,10.32,13.23,7.59,7,8,"",null,null,null,null,null,null,null,null,null,null,12.15,11,12.97,13.71,11.11,14.76,11.94,12.94,14.76,null,null,null,null,null,null,null,null,null,19.21,16.25,19.88,23.4,15.94,19.46,13.47,11.54]
["Fremstillingspris pr. smågris",392.40999999999997,371.51,236.8,"",398.56,387.43,390.07,365.96,null,425.91151685393243,400.88859956058246,397,373,381,371,359,342,361,342,{"$f":"SUM(U21:U28)","v":356.44},{"$f":"SUM(V21:V28)","v":339.88},{"$f":"SUM(W21:W28)","v":376.10999999999996},{"$f":"SUM(X21:X28)","v":361.06},370.83000000000004,358.93999999999994,392.40999999999997,371.51,256.68497921080177,238.24599511656601,241.0049668874172,215.09303797468351,230.10810425865267,224.10672254533011,210,211,212,197,{"$f":"SUM(AM21:AM28)","v":215.96999999999997},{"$f":"SUM(AN21:AN28)","v":208.87},{"$f":"SUM(AO21:AO28)","v":225.41},{"$f":"SUM(AP21:AP28)","v":205.69},230.79999999999998,215.27,236.8,"",440.55955675897502,400.4205327635957,406,385,383,370,359,341,362,351,{"$f":"SUM(BE21:BE28)","v":361.88},{"$f":"SUM(BF21:BF28)","v":341.7},{"$f":"SUM(BG21:BG28)","v":379.67},{"$f":"SUM(BH21:BH28)","v":364.61},375.21999999999997,358.89,398.56,387.43,358.89,401.72463451320732,393,373,381,363,358,335,359,332,{"$f":"SUM(BW21:BW28)","v":353.39},{"$f":"SUM(BX21:BX28)","v":336.21},{"$f":"SUM(BY21:BY28)","v":373.83},{"$f":"SUM(BZ21:BZ28)","v":358.33},368.18,356.69,390.07,365.96]
["Kr. pr. solgt smågris",373.51307189542484,401.13235294117646,236,"",382,409,347,383,null,435.37621722846427,450.33119049556495,414.10561403508774,419.2164983164983,350.51641421537829,363.08166894664856,395.43508196721314,409.03481012658227,462.9639240506329,467.96595744680855,324,354,479.4,485.6,470.8,485,373.51307189542484,401.13235294117646,260.43107205113301,263.52560463267861,245.37913907284769,245.54493670886075,217.75145990599634,235.23501539514197,241.64683544303796,252.11748466257669,267.62523076923077,270.824251497006,232,234,269.43,269.57,296,305,236,"",425.95652173913027,430.31014893290342,414.9332129963899,428.43052631578951,354.35406180252693,370.4296130445365,390.50099009900993,397.46509433962262,454.57579617834398,467.75902140672775,310,351,474.7,476.3,470.1,493,382,409,493,458.94193548387102,407.72397260273976,419.70957095709571,344.51660102999085,353.64850143017037,396.57419354838709,408.65660377358489,465.9453125,479.85304878048788,351,357,486,491,472,483,347,383]
["","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Pris soyaskrå, kr. pr. kg",2.71,2.79,2.73,"",2.71,2.71,2.71,2.76,null,3.24,3.24,3.03,3.03,2.87,2.92,2.74,2.74,2.7,2.69,2.63,2.62,2.6,2.58,2.65,2.57,2.71,2.79,3.21,3.16,3.01,3.01,2.88,2.94,2.73,2.73,2.72,2.86,2.66,2.59,2.59,2.5299999999999998,2.6,2.56,2.73,"",3.29,3.27,3.05,3.05,2.91,2.96,2.75,2.78,2.69,2.71,2.64,2.61,2.61,2.62,2.62,2.66,2.71,2.71,2.66,3.19,3.02,3.02,2.82,2.88,2.72,2.72,2.71,2.68,2.63,2.61,2.58,2.58,2.67,2.5499999999999998,2.71,2.76]
["Pris tilskudsfoder, kr. pr. kg",2.93,2.41,2.98,"",2.83,3.31,3.06,2.21,null,null,null,null,null,null,null,null,null,null,null,2.99,3.1,2.89,2.78,2.89,3.21,2.93,2.41,null,null,null,null,null,null,null,null,null,null,2.87,2.98,2.8,2.82,2.97,5.59,2.98,"",null,null,null,null,null,null,null,null,null,null,2.85,2.93,2.9,2.96,2.93,2.74,2.83,3.31,2.74,null,null,null,null,null,null,null,null,null,3.22,3.15,2.89,2.74,2.84,3.39,3.06,2.21]
["Pris færdigblanding søer, kr. pr. kg",1.78,1.79,1.8,"",1.81,1.75,1.78,1.82,null,2.12,2.12,1.82,1.82,1.74,1.73,1.7,1.72,1.61,1.63,1.69,1.69,1.73,1.74,1.69,1.74,1.78,1.79,2.15,2.14,1.86,1.86,1.79,1.83,1.79,2.0299999999999998,1.65,1.66,1.69,1.69,1.77,1.79,1.76,1.68,1.8,"",2.16,2.14,1.85,1.85,1.75,1.73,1.71,1.67,1.63,1.63,1.68,1.64,1.73,1.74,1.7,1.66,1.81,1.75,1.66,2.12,1.81,1.81,1.74,1.78,1.69,1.76,1.82,1.63,1.7,1.72,1.74,1.75,1.69,1.75,1.78,1.82]
[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,null,null,null,null,null,null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Specifikation af resultat","","","","","","","","",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,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,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,null,null,null,null,null,null,"","","","","","","",""]
["Salg/overførsel smågrise",12001.48,13492.19,7945.79,"",12195.13,13656.67,11890.3,13068.16,null,12466,13389,11802.01,12450.73,10449.469999999999,11130.21,12060.77,12925.5,14629.66,15396.08,11476.04,12460.48,15232.8,15852.64,15160.91,16387.32,12001.48,13492.19,7711,8003,7410.45,7759.22,6647.1,7237.81,7636.04,8219.0300000000007,8697.82,9045.5300000000007,7030.75,7369.96,8611.07,8960.84,9947.24,10405.65,7945.79,"",12019,12549,11493.65,12210.27,10540.36,11358.92,11832.18,12639.39,14273.68,15295.72,11160.95,11825.48,14690.09,15661.06,14891.32,16372.17,12195.13,13656.67,16372.17,13728,11905.54,12717.2,10338.629999999999,10937.26,12293.8,12995.28,14910.25,15739.18,11724.04,12745.44,15590.58,16365.12,15325.73,16397.36,11890.3,13068.16]
["Salg andre svin",710.99,734.65,538.71,"",904.43,542.71,608.83000000000004,526.28,null,852,912,833.81,850.65,711.42000000000007,805.67,760.53,628.14,837.69,794.21,631.15,649.91999999999996,707.52,706.89,681.35,676.9,710.99,734.65,778,734,715.64,685.49,620.11,575.94000000000005,642.32999999999993,654.03,891.51,1207.8900000000001,569.84,593.32000000000005,704.65,640.9,675.22,647.41999999999996,538.71,"",986,1314,818.56999999999994,647.66,668.64,596.71,757.26,617.79000000000008,917.87,767.43000000000006,617.21,567.12,738.89,762.36,722.18,697.35,904.43,542.71,697.35,747,838.92000000000007,729.06999999999994,763.59,1015.36,762.61,663.07999999999993,771.6099999999999,753.23,642.30999999999995,684.44,686.84,711.77,654.44000000000005,659.82,608.83000000000004,526.28]
["Køb af grise",-779.66,-775.34,-671.62,"",-843.91,-753.55,-746.4,-775.16,null,-1014,-1099,-760.56,-628.1,-794.88,-851.66,-676.1,-565.12,-851.18,-650.5,-686.18,-790.62,-827.5,-788.85,-891.31,-938.96,-779.66,-775.34,-793,-800,-699.71,-641.66,-638.55999999999995,-558.57000000000005,-688.02,-684.97,-732.31,-768.67,-622.04,-657.65,-722.09,-710.08,-894.95,-596.63,-671.62,"",-964,-1058,-758.92,-739.56,-878.09,-1150.47,-662.27,-582.73,-849.65,-618.5,-666.19,-800.87,-750.85,-784.04,-866.67,-767.99,-843.91,-753.55,-767.99,-1179,-761.12,-596.41,-693.41,-492.93,-685.34,-421.91,-851.6,-747.79,-702.56,-794.94,-878.04,-785.66,-911.82,-1002.55,-746.4,-775.16]
["Besætningsforskydning",-272.07,-249.26,-32.64,"",-328.4,-407.76,-242.86,-156.61000000000001,null,289,385,-695.71,-624.72,-238.99,-126.74,1131.29,1121.3800000000001,-204.97,-107.92,-317.82,-235.92,1701.89,1847.02,-841.34,-697.86,-272.07,-249.26,141,195,-573.26,-526.62,-209.73,-122.84,828.66,697.91,-133.53,-120.99,-176.15,-155.25,876.21,983.86,-308.77,-471.46,-32.64,"",153,184,-741.4,-682.92,-284.45,-172.94,1105.1500000000001,1031.97,-249.59,-267.56,-346.13,-99.68,1656.14,1709.4,-930.5,-908.31,-328.4,-407.76,-908.31,405,-680.37,-630.51,-183.56,-72.17,1155.53,1074.92,-169.8,-12.51,-294.79000000000002,-268.2,1732.05,1871.12,-775.93,-629.25,-242.86,-156.61000000000001]
["Andre Landbrugsindtægter svin",353.36000000000058,389.97999999999956,123.89000000000033,"",196.1200000000008,187.78999999999905,437.27000000000044,498.27000000000044,null,29,30,20.27,26.86,23.02,19.32,22,23.229999999999997,31.26,40.620000000000005,126.53999999999905,101.57000000000153,118.70999999999913,138.21000000000276,152.27999999999884,157.72999999999774,353.36000000000058,389.97999999999956,47,43,24.98,29.259999999999998,79.66,21.76,20.64,13.290000000000001,24.04,27.93,49.199999999999818,48.159999999999854,63.979999999999563,23.819999999999709,79.56000000000131,83.679999999998472,123.89000000000033,"",27,28,20.260000000000002,31.43,19.5,12.4,15.629999999999999,19.47,27.96,36.840000000000003,147.96999999999935,92.970000000001164,94.579999999999927,180.90000000000146,191.48999999999978,110.23999999999796,196.1200000000008,187.78999999999905,110.23999999999796,34,20.27,19.27,27.32,25.599999999999998,28.099999999999998,26.86,33.800000000000004,42.79,109.52000000000044,104.82999999999993,134.63000000000102,134.88000000000102,126.55999999999949,161.04999999999927,437.27000000000044,498.27000000000044]
["Bruttoudbytte i alt",12014.1,13592.22,7904.13,"",12123.37,13225.86,11947.14,13160.94,null,12622,13617,11199.82,12075.42,10150.040000000001,10976.8,13298.490000000002,14133.129999999997,14442.460000000001,15472.490000000002,11229.73,12185.43,16933.419999999998,17755.91,14261.89,15585.13,12014.1,13592.22,7884,8175,6878.0999999999995,7305.6900000000014,6498.58,7154.1,8439.6499999999978,8899.2900000000027,8747.5300000000007,9391.69,6851.6,7198.54,9533.82,9899.34,9498.2999999999993,10068.66,7904.13,"",12221,13017,10832.16,11466.880000000001,10065.959999999999,10644.62,13047.949999999999,13725.89,14120.27,15213.93,10913.81,11585.02,16428.849999999999,17529.68,14007.82,15503.46,12123.37,13225.86,15503.46,13735,11323.24,12238.62,10252.57,11413.12,13554.7,14338.230000000001,14694.26,15774.9,11478.52,12471.57,17266.060000000001,18297.23,14418.98,15586.43,11947.14,13160.94]
["","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Korn",-1937.66,-1862.32,-905.09,"",-2044.32,-1869.09,-1882.92,-1836.08,null,-2241,-2265,-1857.66,-1881.25,-1722.9,-1728.15,-1707.51,-1662.83,-1698.65,-1753.46,-1806.5,-1780.07,-1899.39,-1820.42,-1734.39,-1724.37,-1937.66,-1862.32,-1118,-1195,-933.45,-980.77,-840.88,-902.44,-850.26,-750.16,-857.52,-995.77,-814.53,-933.85,-939.59,-845.7,-837.97,-652.01,-905.09,"",-2088,-2293,-1548.29,-1612.75,-1620.04,-1639.69,-1575.77,-1568.21,-1623.1,-1360.49,-1753.39,-1696.81,-1988.2,-1632.3,-1776.04,-1767.57,-2044.32,-1869.09,-1767.57,-2266,-1961.54,-1894.41,-1848.34,-1755.65,-1841.81,-1756.53,-1762.87,-1681.72,-1844.19,-1796.72,-1840.84,-2019.55,-1701.57,-1808.21,-1882.92,-1836.08]
["Tilskudsfoder og råvarer",-1597.4,-1664.55,-644.38,"",-1611.3,-1579.31,-1587.92,-1619.31,null,-1596,-1719,-1521.92,-1565.96,-1473.45,-1531.92,-1423.47,-1352.56,-1481.83,-1568.31,-1459.48,-1342.99,-1450.63,-1413.23,-1443.5,-1528.18,-1597.4,-1664.55,-652,-741,-526.33000000000004,-529.76,-610.6,-503.49,-600.62,-554.78,-576.67999999999995,-731.11,-562.82000000000005,-600.54999999999995,-446.16,-408.72,-587.70000000000005,-550.6,-644.38,"",-1522,-1819,-1363.2,-1371.22,-1396.37,-1492.49,-1374.16,-1502.24,-1356.03,-1048.95,-1343.72,-1207.98,-1371,-1205.3599999999999,-1439.74,-1750.49,-1611.3,-1579.31,-1750.49,-1577,-1575.21,-1600.85,-1567.44,-1548.29,-1481.94,-1458.93,-1582.43,-1587.35,-1544.46,-1399.46,-1503.12,-1567.76,-1440.88,-1496.78,-1587.92,-1619.31]
["Færdigblanding",-2018.17,-2136.36,-1363.8,"",-1941.49,-2215.79,-2057.4899999999998,-1945.33,null,-2154,-1921,-1857.27,-1684.08,-1838.91,-1710.17,-1900.44,-1996.95,-1762.41,-1571.11,-1869.96,-2050.44,-2032.9,-2087.98,-2088.64,-2113.3000000000002,-2018.17,-2136.36,-1448,-983,-1315.88,-1043.5999999999999,-1239.3699999999999,-1112.3499999999999,-1155.77,-1188.9100000000001,-1190.1099999999999,-1093.1099999999999,-1313.36,-1148.68,-1448.41,-1697.88,-1377.76,-1662.33,-1363.8,"",-2735,-2037,-2537.39,-2203.88,-2067,-1832.09,-2077.5300000000002,-1745.49,-1957.77,-2686.75,-2048.79,-2096.85,-1990.69,-2707.19,-2019.38,-1758.59,-1941.49,-2215.79,-1758.59,-1861,-1628.92,-1704.02,-1560.75,-1929.78,-1711.22,-1973.78,-1595.93,-1697.22,-1741.53,-2111.67,-2060.7199999999998,-1878.22,-2149.7199999999998,-1970.6,-2057.4899999999998,-1945.33]
["Andet foder",-861.84,-825.8,-294.04000000000002,"",-823.69,-751.21,-882.18,-921.04,null,-659,-761,-697.64,-753.64,-677.33,-707.63,-689.27,-739.72,-766.52,-822.29,-764.95,-804.64,-690.87,-726.56,-783.28,-800.9,-861.84,-825.8,-243,-364,-266.45999999999998,-371.67,-270.58999999999997,-457.57,-312.89,-349.68,-285.48,-314.58,-279.25,-347.05,-259.35000000000002,-239.91,-287.11,-287.86,-294.04000000000002,"",-516,-602,-510.62,-524.42999999999995,-604.71,-655.33000000000004,-642.80999999999995,-769.22,-731.35,-640.51,-728.13,-783.13,-703.04,-614.09,-749.66,-732.92,-823.69,-751.21,-732.92,-851,-760.44,-749.05,-765.88,-687.91,-733.84,-647.87,-800.53,-811.29,-794.46,-722.43,-682.84,-731.24,-802.43,-912.46,-882.18,-921.04]
["Dyrlæge og medicin",-846.06,-818.83,-577.66999999999996,"",-820.21,-767.47,-859.59,-838.26,null,-567,-550,-606.91,-572.91,-614.73,-563.02,-625.78,-613.20000000000005,-657.63,-676.12,-682.09,-675.69,-748.09,-764.78,-805.78,-837.03,-846.06,-818.83,-421,-445,-424.26,-409.27,-445.95,-373,-429.49,-444.59,-431.25,-428.98,-460.5,-453.82,-472.97,-421.82,-561.19000000000005,-515.96,-577.66999999999996,"",-566,-548,-576.07000000000005,-540.27,-590.05999999999995,-568.49,-609.47,-594.30999999999995,-635.77,-651.89,-662.65,-657.01,-723.23,-770.54,-757.67,-805.46,-820.21,-767.47,-805.46,-541,-617.27,-566.22,-644.82000000000005,-573.79,-643.09,-617.41,-675.1,-634.96,-697.5,-672.84,-764.48,-760.31,-837.51,-830.09,-859.59,-838.26]
["Avl, rådgivning og kontrol",-294.41000000000003,-287.98,-282.79000000000002,"",-343.45,-319.60000000000002,-268.20999999999998,-253.57,null,-275,-254,-283.88,-281.51,-279.76,-260.7,-272.04000000000002,-243.12,-277.76,-266.55,-286.35000000000002,-259.74,-279.04000000000002,-259.08,-303.51,-276.70999999999998,-294.41000000000003,-287.98,-223,-204,-228.29,-214.1,-222.1,-202.79,-225.06,-194.25,-210.85,-142.13999999999999,-234.17,-145.71,-253.79,-200.26,-283.68,-234.69,-282.79000000000002,"",-293,-282,-298.14999999999998,-285.61,-292.08999999999997,-255.12,-296.41000000000003,-283.63,-304.77999999999997,-300.38,-318.39,-294.47000000000003,-319.27,-315.51,-348.55,-338.92,-343.45,-319.60000000000002,-338.92,-240,-279.08999999999997,-271.73,-264.70999999999998,-259.01,-248.66,-253.06,-256.56,-238.53,-261.39,-246.36,-252.51,-248.78,-274.24,-264.27,-268.20999999999998,-253.57]
["Diverse vedr. husdyr",-342.04999999999927,-295.21000000000004,-230.38999999999987,"",-328.44000000000051,-261.05000000000018,-348.81999999999971,-314.79000000000087,null,-226,-215,-239.34,-227.11,-249.85,-220.87,-267.81,-262.22000000000003,-284.41000000000003,-278.79000000000002,-293.75999999999931,-289.95000000000073,-311.89000000000033,-318.51999999999953,-335.28999999999996,-333.17000000000007,-342.04999999999927,-295.21000000000004,-168,-154,-177.72,-144.66999999999999,-192.4,-167.76,-201.09,-207.38,-204.57,-203.23,-196.92000000000007,-174.45999999999958,-213.53000000000065,-193.76999999999998,-216.59999999999991,-217.44999999999936,-230.38999999999987,"",-236,-224,-235.14,-211.13,-241.75,-218.75,-266.31,-242.53,-284.06,-257.99,-280.96000000000004,-259.61999999999989,-299.13999999999942,-298.73999999999887,-317.43000000000029,-287.26000000000022,-328.44000000000051,-261.05000000000018,-287.26000000000022,-210,-240.76,-225.31,-259.72000000000003,-232.59,-269.10000000000002,-258.76,-285.29000000000002,-277.51,-303.3799999999992,-296.85999999999967,-320.31999999999971,-327.48000000000047,-346.25,-341.82999999999993,-348.81999999999971,-314.79000000000087]
["Stykomkostninger i alt",-7897.59,-7891.05,-4298.16,"",-7912.9,-7763.52,-7887.13,-7728.38,null,-7718,-7685,-7064.6200000000008,-6966.46,-6856.93,-6722.4599999999991,-6886.3200000000006,-6870.6,-6929.21,-6936.63,-7163.09,-7203.52,-7412.81,-7390.57,-7494.39,-7613.66,-7897.59,-7891.05,-4273,-4086,-3872.39,-3693.84,-3821.89,-3719.3999999999996,-3775.18,-3689.7500000000005,-3756.4599999999996,-3908.9199999999996,-3861.55,-3804.12,-4033.8,-4008.06,-4152.01,-4120.8999999999996,-4298.16,"",-7956,-7805,-7068.8599999999988,-6749.2900000000009,-6812.02,-6661.96,-6842.4600000000009,-6705.6299999999992,-6892.8600000000006,-6946.9600000000009,-7136.03,-6995.87,-7394.57,-7543.73,-7408.47,-7441.21,-7912.9,-7763.52,-7441.21,-7546,-7063.2300000000014,-7011.5900000000011,-6911.66,-6987.02,-6929.6600000000008,-6966.34,-6958.7100000000009,-6928.58,-7186.91,-7246.34,-7424.83,-7533.34,-7552.6,-7624.24,-7887.13,-7728.38]
["","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Dækningsbidrag",4116.51,5701.17,3605.97,"",4210.47,5462.34,4060.01,5432.56,null,4904,5932,4135.1999999999989,5108.96,3293.1100000000006,4254.34,6412.170000000001,7262.529999999997,7513.2500000000009,8535.86,4066.64,4981.91,9520.61,10365.34,6767.49,7971.47,4116.51,5701.17,3611,4089,3005.7099999999996,3611.8500000000013,2676.69,3434.7000000000007,4664.4699999999975,5209.5400000000027,4991.0700000000015,5482.77,2990.05,3394.42,5500.01,5891.28,5346.29,5947.76,3605.97,"",4265,5212,3763.3000000000011,4717.59,3253.9399999999987,3982.6600000000008,6205.489999999998,7020.26,7227.41,8266.9699999999993,3777.78,4589.1499999999996,9034.2800000000007,9985.9500000000007,6599.35,8062.25,4210.47,5462.34,8062.25,6189,4260.0099999999984,5227.03,3340.91,4426.1000000000004,6625.04,7371.8900000000012,7735.5499999999993,8846.32,4291.6099999999997,5225.2299999999996,9841.23,10763.89,6866.38,7962.19,4060.01,5432.56]
["","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Energi svin",-425.23,-379.74,-251.39,"",-438.46,-370.46,-418.15,-383.43,null,-489,-450,-428.35,-415.04,-400.73,-368.14,-410.68,-384.92,-392.49,-372.31,-383.17,-349.42,-343.5,-331.2,-329.13,-315.27,-425.23,-379.74,-322,-301,-284.92,-275.97000000000003,-248.12,-222.34,-262.39999999999998,-250.47,-237.98,-220.47,-247.18,-258.14,-202.99,-149.68,-182.2,-171.36,-251.39,"",-502,-476,-442.29,-421.5,-402.92,-377.98,-421.62,-397.99,-410.05,-366.01,-405.06,-369.02,-363.7,-350.83,-349.9,-358.27,-438.46,-370.46,-358.27,-448,-423.66,-394.4,-398.06,-349.46,-399.09,-372.58,-379.56,-364.19,-365.73,-347.25,-330.18,-340.37,-315.17,-317.29000000000002,-418.15,-383.43]
["Vedligehold",-467.53,-443.9,-331.22,"",-493.31,-460.07,-453.58,-418,null,-340,-335,-333.27,-300.63,-306.22000000000003,-279.56,-338.07,-318.69,-422.69,-419.72,-379.69,-369.8,-460.08,-448.9,-529,-520.54,-467.53,-443.9,-258,-259,-238.86,-230.87,-222.91,-224.96,-228.66,-202.84,-282.97000000000003,-267.56,-243.87,-222.6,-313.52999999999997,-197.66,-349.19,-262.83,-331.22,"",-358,-345,-368.22,-360.29,-314.77,-308.36,-338.6,-293.20999999999998,-425.22,-393.27,-392.68,-394.05,-473.07,-447.32,-572.25,-566.69000000000005,-493.31,-460.07,-566.69000000000005,-320,-321.54000000000002,-290.24,-295.8,-235.48,-337.02,-314.3,-419.83,-408.86,-368.89,-356.26,-451.52,-458.72,-500.08,-496.5,-453.58,-418]
["Lønomkostninger",-1928.19,-1862.76,-1486.79,"",-1841.3,-1665.29,-1974.42,-1920.36,null,-1253,-1236,-1328.89,-1306.33,-1354.84,-1248.8599999999999,-1418.91,-1387.33,-1554.13,-1523.76,-1606.75,-1592.52,-1716.43,-1711.45,-1824.97,-1862.74,-1928.19,-1862.76,-998,-985,-1034.1199999999999,-964.95,-1079.01,-958.47,-1138.25,-1060.17,-1190.07,-1169.5,-1222.72,-1268.27,-1326.02,-1196.42,-1393.51,-1180.47,-1486.79,"",-1088,-1091,-1136.6199999999999,-1126.31,-1276.8800000000001,-1162.4100000000001,-1343.01,-1324.36,-1516.07,-1517.65,-1517.43,-1513.88,-1640.95,-1530.8,-1708.94,-1597.35,-1841.3,-1665.29,-1597.35,-1249,-1393.44,-1332.64,-1449.92,-1346.94,-1491.62,-1397.69,-1583.78,-1489.78,-1673.97,-1615.53,-1766.19,-1753.57,-1898.1,-1872.36,-1974.42,-1920.36]
["Ejeraflønning",-312.75,-318.79000000000002,-259.82,"",-494.12,-504.8,-217.06,-213.06,null,-519,-465,-448.22,-422.72,-415.37,-491.83,-404.73,-358.84,-371.84,-346.49,-348.92,-284.89,-330.61,-302.89,-337.72,-299.55,-312.75,-318.79000000000002,-347,-246,-324.66000000000003,-293.41000000000003,-316.41000000000003,-378.02,-271.07,-282.2,-255.64,-208.02,-254.59,-199.4,-235.09,-194.92,-243.84,-278.18,-259.82,"",-783,-664,-759.01,-758.79,-550.72,-645.96,-548.22,-532.77,-520.26,-560.22,-510.68,-484.4,-487.3,-534.9,-496.5,-594.34,-494.12,-504.8,-594.34,-389,-343.87,-352.68,-250.31,-293.73,-264.83,-267.92,-250.58,-272.04000000000002,-224.09,-225.4,-227.31,-259.33999999999997,-235.74,-249.97,-217.06,-213.06]
["Forsikring",-142.24,-145.72999999999999,-115.89,"",-157.47999999999999,-163.01,-134.03,-131.9,null,-114,-105,-115.93,-106.14,-119.69,-119.02,-122.11,-106.03,-118.8,-102.43,-123.55,-115.29,-126.8,-110.61,-134.46,-118.19,-142.24,-145.72999999999999,-83,-67,-85.69,-77.36,-88.93,-79.459999999999994,-86.24,-89.91,-85.35,-77.400000000000006,-90.01,-79.39,-84.46,-73.61,-95.33,-81.87,-115.89,"",-123,-106,-126.64,-114.25,-127.34,-126.21,-135.26,-120.42,-135.24,-124.52,-139.97,-139.16,-139.49,-132.79,-150.63,-140.79,-157.47999999999999,-163.01,-140.79,-98,-112.34,-101.69,-110.36,-112.38,-109.06,-99.93,-105.68,-86.95,-110.44,-102.49,-118.43,-104.87,-124.32,-112.09,-134.03,-131.9]
["Diverse kapacitetsomkostninger svin",-365.99000000000024,-334.59000000000015,-247.04999999999973,"",-376.01000000000022,-373.46000000000004,-360.28999999999996,-325.2199999999998,null,-279,-277,-272.11,-255.48000000000002,-268.42,-254.82,-288.18,-283.92,-315.01,-315.92,-308.02999999999975,-302.45000000000027,-334.06999999999925,-334.5,-343.29000000000042,-378.49999999999955,-365.99000000000024,-334.59000000000015,-199,-166,-207.07,-173.87,-223.59,-217.01,-210.6,-212.89,-216.95,-188.47,-213.91000000000031,-173.67999999999984,-204.57999999999993,-161.88999999999987,-236.15999999999985,-261.53999999999996,-247.04999999999973,"",-291,-267,-294.98,-283.5,-272.83999999999997,-271.29000000000002,-302.24,-294.58999999999997,-317.09000000000003,-331.94,-318.12000000000035,-310.11000000000013,-347.20999999999958,-363.42000000000007,-341.32999999999993,-365.27999999999975,-376.01000000000022,-373.46000000000004,-365.27999999999975,-273,-264.43,-242.25,-263.03999999999996,-244.99,-274.06,-275.16000000000003,-313.18,-332.37,-300.4399999999996,-301.62000000000035,-325.40999999999985,-323.09000000000015,-344.81999999999971,-375.82000000000062,-360.28999999999996,-325.2199999999998]
["Kapacitetsomkostninger i alt",-3641.93,-3485.51,-2692.16,"",-3800.68,-3537.09,-3557.53,-3391.97,null,-2994,-2868,-2926.7700000000004,-2806.34,-2865.27,-2762.23,-2982.68,-2839.7300000000005,-3174.9600000000009,-3080.6299999999997,-3150.11,-3014.37,-3311.49,-3239.55,-3498.57,-3494.79,-3641.93,-3485.51,-2207,-2024,-2175.3200000000002,-2016.4299999999998,-2178.9700000000003,-2080.2600000000002,-2197.2199999999998,-2098.48,-2268.9599999999996,-2131.42,-2272.2800000000002,-2201.48,-2366.67,-1974.18,-2500.23,-2236.25,-2692.16,"",-3145,-2949,-3127.7599999999998,-3064.64,-2945.4700000000003,-2892.21,-3088.95,-2963.34,-3323.9300000000003,-3293.6100000000006,-3283.94,-3210.62,-3451.72,-3360.06,-3619.55,-3622.72,-3800.68,-3537.09,-3622.72,-2777,-2859.28,-2713.9,-2767.4900000000002,-2582.9800000000005,-2875.6799999999994,-2727.58,-3052.6099999999997,-2954.1899999999996,-3043.56,-2948.55,-3219.04,-3239.96,-3418.23,-3424.03,-3557.53,-3391.97]
["","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Afskrivning bygninger",-565.03,-574.5,-407.22,"",-591.32000000000005,-604.37,-550.41999999999996,-569.28,null,-532,-551,-522.87,-528.25,-528.85,-549.85,-527.99,-524.1,-517.9,-466.12,-552.91,-574.42999999999995,-538.28,-470.18,-533.03,-492.6,-565.03,-574.5,-385,-383,-377.66,-388.9,-368.25,-387.74,-369.08,-384.47,-383.21,-352.83,-368.61,-369.05,-352.72,-270.55,-421.66,-445.98,-407.22,"",-534,-507,-549,-538.97,-548.41,-540.29999999999995,-553.98,-552.01,-563.15,-550.61,-585.35,-569.37,-587.32000000000005,-559.42999999999995,-567.69000000000005,-490.8,-591.32000000000005,-604.37,-490.8,-536,-514.09,-518.21,-505,-549.08000000000004,-501.72,-519.08000000000004,-480.32,-408.07,-528.29,-581.38,-505.96,-427.93,-511.7,-480.74,-550.41999999999996,-569.28]
["Afskrivning inventar og Øvrige omk.",-378.77,-342.53,-243.95,"",-334.92,-332.49,-400.84,-355.62,null,-368,-376,-371.53999999999996,-389.13,-370.03,-386.96999999999997,-381.7,-420.06,-381.93,-371.26000000000005,-359.91,-411.03,-363.39,-350.68,-349.37,-350.88,-378.77,-342.53,-328,-322,-301.39,-289.76000000000005,-300.05,-317.65999999999997,-301.08999999999997,-318.35999999999996,-280.31,-270.02000000000004,-252.72,-224.05,-261.85000000000002,-302.17,-282.44,-352.82,-243.95,"",-350,-337,-335.48,-296.51,-359.02,-361.84000000000003,-376.35,-413.78000000000003,-384.27,-390.49,-349.02,-351.62,-350.06,-353.39,-324.66000000000003,-362.68,-334.92,-332.49,-362.68,-362,-383.64,-400.66999999999996,-383.46,-397.75,-388.65,-392.21000000000004,-380.28,-318.71999999999997,-368.07,-426.84,-372.17,-337.26,-364.69,-334.5,-400.84,-355.62]
["Leje af driftsbygninger",-97.22,-127.12,-86.05,"",-56.06,-20.55,-118.5,-121.74,null,-161,-111,-186,-168.24,-146.30000000000001,-133,-154.82,-158.31,-190.77,-308.62,-156.28,-135.63,-161.81,-254.63,-145.75,-240.89,-97.22,-127.12,-69,-84,-63.36,-63.08,-72.679999999999993,-50.699999999999996,-127.44,-89.02000000000001,-37.380000000000003,-79.77,-102.23,-121.66,-79.19,-149.55000000000001,-45.2,-5.52,-86.05,"",-56,-29,-65.95,-50.43,-81.05,-50.17,-59.28,-58.05,-73.319999999999993,-19.04,-44.3,-15.95,-31.64,-17.559999999999999,-52.49,-53.92,-56.06,-20.55,-53.92,-142,-226.31,-190.45,-225.88,-211.78,-247.10999999999999,-204.65,-285.81,-519.41999999999996,-242.38,-175.85,-247.62,-402.88,-205.14,-326.72000000000003,-118.5,-121.74]
["Renteomk. af bundet kapital",-309.12,-301.82,-192.61,"",-285.32,-317.86,-320.91000000000003,-287.89,null,-578,-556,-524.80999999999995,-491.97,-465.77,-469.66,-472.93,-509.73,-419.3,-439.04,-358.55,-390.2,-393.11,-399.94,-311.55,-332.54,-309.12,-301.82,-465,-433,-394.88,-348.4,-355.94,-395.94,-332.2,-349.4,-366.07,-357.71,-286.49,-358.02,-288.62,-351.11,-213.46,-229.92,-192.61,"",-536,-457,-448.05,-386.33,-436.23,-464.94,-457.9,-508.77,-412.64,-427.62,-342.4,-346.49,-365.54,-376.89,-294.62,-322.48,-285.32,-317.86,-322.48,-602,-550.59,-503.01,-501.78,-487.2,-486.79,-530.57000000000005,-423.57,-438.28,-370.92,-401.35,-411.28,-404.84,-323.11,-334.34,-320.91000000000003,-287.89]
["Kapitalomkostninger i alt",-1394.72,-1386.17,-940.03,"",-1324.37,-1377.03,-1428.74,-1345.81,null,-1639,-1594,-1605.2199999999998,-1577.59,-1510.95,-1539.48,-1537.44,-1612.2,-1509.8999999999999,-1585.04,-1471.91,-1528.42,-1490.41,-1523,-1384.77,-1519.16,-1394.72,-1386.17,-1247,-1222,-1137.29,-1090.1400000000001,-1096.9199999999998,-1152.04,-1129.81,-1141.25,-1066.97,-1060.33,-1016.37,-1073.71,-998.33,-1106.71,-978.33,-1039.26,-940.03,"",-1476,-1330,-1398.48,-1272.24,-1424.71,-1417.25,-1447.51,-1532.61,-1433.38,-1387.76,-1356.39,-1307.57,-1382.19,-1386.45,-1288.54,-1383.67,-1324.37,-1377.03,-1383.67,-1642,-1674.63,-1612.34,-1616.1200000000001,-1645.8100000000002,-1624.27,-1646.5100000000002,-1569.9799999999998,-1684.49,-1560.84,-1600.49,-1561.75,-1617.41,-1446.97,-1564.86,-1428.74,-1345.81]
["",{"$f":"_xlfn.XLOOKUP($B$2,$K$2:$UP$2,K69:UP69)","v":""},{"$f":"_xlfn.XLOOKUP($B$2,$K$2:$UP$2,L69:UQ69)","v":""},{"$f":"_xlfn.XLOOKUP($D$2,$K$2:$UP$2,K69:UP69)","v":""},{"$f":"_xlfn.XLOOKUP($D$2,$K$2:$UP$2,L69:UQ69)","v":""},{"$f":"_xlfn.XLOOKUP($F$2,$K$2:$UP$2,K69:UP69)","v":""},{"$f":"_xlfn.XLOOKUP($F$2,$K$2:$UP$2,L69:UQ69)","v":""},{"$f":"_xlfn.XLOOKUP($H$2,$K$2:$UP$2,K69:UP69)","v":""},{"$f":"_xlfn.XLOOKUP($H$2,$K$2:$UP$2,L69:UQ69)","v":""},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,null,null,null,null,null,null,"","","","","","","","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Resultat, driftsgren",-920.19,829.26,-26.22,"",-914.58,548.22,-926.33,694.5,null,271,1470,-396.79000000000133,725.03,-1083.1099999999994,-47.369999999999891,1892.0500000000011,2810.5999999999967,2828.3900000000003,3870.1900000000014,-555.38,439.12,4718.72,5602.79,1884.16,2957.51,-920.19,829.26,null,null,-306.90000000000055,505.28000000000134,-599.20000000000005,202.40000000000055,1337.4399999999978,1969.8100000000027,1655.1400000000019,2291.0200000000004,-298.61,119.23,2135.02,2810.39,1867.73,2672.24,-26.22,"",-356,933,-762.93999999999869,380.71000000000026,-1116.2400000000016,-326.79999999999927,1669.0299999999982,2524.3100000000004,2470.0999999999995,3585.5999999999985,-862.55,70.959999999999994,4200.37,5239.4399999999996,1691.26,3055.87,-914.58,548.22,3055.87,1770,-273.90000000000191,900.78999999999974,-1042.7000000000005,197.30999999999972,2125.0900000000006,2997.8000000000011,3112.96,4207.6400000000003,-312.79000000000002,676.18,5060.4399999999996,5906.51,2001.17,2973.29,-926.33,694.5]
[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,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,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,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,null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","",""]

{"sheet":"Tabel 5 Slagtesvin","index":4,"n_rows":71,"n_cols":98,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,28,1,29],[0,2,0,10],[1,74,1,75],[1,84,1,85],[1,42,1,43],[1,78,1,79],[1,50,1,51],[1,60,1,61],[1,56,1,57],[1,66,1,67],[1,68,1,69],[1,70,1,71],[1,58,1,59],[1,80,1,81],[1,22,1,23],[1,32,1,33],[1,24,1,25],[1,12,1,13],[1,14,1,15],[1,16,1,17],[1,18,1,19],[1,20,1,21],[1,36,1,37],[1,34,1,35],[1,46,1,47],[1,64,1,65],[1,82,1,83],[1,92,1,93],[1,90,1,91],[1,76,1,77],[1,52,1,53],[1,54,1,55],[1,72,1,73],[1,96,1,97],[1,1,1,2],[1,3,1,4],[1,5,1,6],[1,7,1,8],[1,9,1,10],[1,94,1,95],[1,26,1,27],[1,44,1,45],[1,62,1,63],[1,40,1,41],[1,86,1,87],[1,88,1,89],[1,38,1,39],[1,48,1,49],[1,30,1,31]]}
[2021,null,null,null,null,null,null,null,null,null,null,null,"Historik"]
["Slagtesvin",{"$f":"\"Alle                                     \"&A1","v":"Alle                                     2021"},null,{"$f":"\"Slagtesvin, 2.000-7.000        \"&A1","v":"Slagtesvin, 2.000-7.000        2021"},null,{"$f":"\"Slagtesvin, 7.000-10.000        \"&A1","v":"Slagtesvin, 7.000-10.000        2021"},null,{"$f":"\"Slagtesvin, 10.000-20.000              \"&A1","v":"Slagtesvin, 10.000-20.000              2021"},null,{"$f":"\"Slagtesvin, >20.000                        \"&A1","v":"Slagtesvin, >20.000                        2021"},null,null,"Alle                                     2013",null,"Alle                                     2014",null,"Alle                                     2015",null,"Alle                                     2016",null,"Alle                                     2017",null,"Alle                                     2018",null,"Alle                                     2019",null,"Alle                                     2020",null,"Alle                                     2021",null,"Slagtesvin, 2.000-7.000        2013",null,"Slagtesvin, 2.000-7.000        2014",null,"Slagtesvin, 2.000-7.000        2015",null,"Slagtesvin, 2.000-7.000        2016",null,"Slagtesvin, 2.000-7.000        2017",null,"Slagtesvin, 2.000-7.000        2018",null,"Slagtesvin, 2.000-7.000        2019",null,"Slagtesvin, 2.000-7.000        2020",null,"Slagtesvin, 2.000-7.000        2021",null,"Slagtesvin, 7.000-10.000        2013",null,"Slagtesvin, 7.000-10.000        2014",null,"Slagtesvin, 7.000-10.000        2015",null,"Slagtesvin, 7.000-10.000        2016",null,"Slagtesvin, 7.000-10.000        2017",null,"Slagtesvin, 7.000-10.000        2018",null,"Slagtesvin, 7.000-10.000        2019",null,"Slagtesvin, 7.000-10.000        2020",null,"Slagtesvin, 7.000-10.000        2021",null,"Slagtesvin, >10.000              2013",null,"Slagtesvin, >10000              2014",null,"Slagtesvin, 10.000-20.000              2015",null,"Slagtesvin, 10.000-20.000              2016",null,"Slagtesvin, 10.000-20.000              2017",null,"Slagtesvin, 10.000-20.000              2018",null,"Slagtesvin, 10.000-20.000              2019",null,"Slagtesvin, 10.000-20.000              2020",null,"Slagtesvin, 10.000-20.000              2021",null,"Slagtesvin, >20.000                        2015",null,"Slagtesvin, >20.000                        2016",null,"Slagtesvin, >20.000                        2017",null,"Slagtesvin, >20.000                        2018",null,"Slagtesvin, >20.000                        2019",null,"Slagtesvin, >20.000                        2020",null,"Slagtesvin, >20.000                        2021"]
["DG7200","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3",null,"Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3"]
["Antal",{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,M4:UR4)","v":337},{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,N4:US4)","v":53},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,M4:UR4)","v":106},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,N4:US4)","v":15},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,M4:UR4)","v":60},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,N4:US4)","v":13},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,M4:UR4)","v":89},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,N4:US4)","v":15},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,M4:UR4)","v":44},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,N4:US4)","v":9},null,732,244,805,269,777,107,779,92,698,100,609,91,533,80,586,65,337,53,316,106,333,111,320,39,302,29,241,31,211,26,169,25,194,15,106,15,142,48,158,53,137,24,163,30,142,26,127,25,103,20,128,20,60,13,153,51,184,62,162,30,152,20,161,25,135,22,120,22,141,15,89,15,54,17,60,6,59,13,64,11,64,9,74,12,44,9]
["Antal producerede slagtesvin",{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,M5:UR5)","v":11011},{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,N5:US5)","v":15571},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,M5:UR5)","v":4653},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,N5:US5)","v":5220},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,M5:UR5)","v":8513},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,N5:US5)","v":8053},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,M5:UR5)","v":14267},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,N5:US5)","v":13899},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,M5:UR5)","v":31683},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,N5:US5)","v":""},null,7104,9205,7287,9278,8231,11176,8583,14201,9175,16046,9879,14172,10063,17731,10821,20648,11011,15571,4506,4802,4304,4637,4523,4927,4463,5032,4614,5628,4557,5261,4680,5552,4618,5603,4653,5220,8279,8295,8241,8179,8162,8289,8339,8432,8356,8634,8286,8555,8379,8636,8337,8674,8513,8053,16130,16634,16930,17064,13854,13070,13769,13689,13732,13967,13761,13826,14067,14331,14029,13879,14267,13899,28713,31815,29565,null,30832,36909,32353,36952,30317,"",31729,44151,31683,""]
["Slagtevægt, kg.",90.6,91.8,90.4,92.7,91.5,91.2,90.1,92.7,91.6,"",null,78.900000000000006,79.400000000000006,80.8,82.6,83.2,84.5,83.6,85.4,84.9,86.5,85.8,86.6,87.1,87.6,90.3,90.7,90.6,91.8,79,79.8,81.8,82.6,84,84.9,83.8,86.3,85.9,83.6,85.9,86.6,87.3,87.9,90.6,91.7,90.4,92.7,80.400000000000006,80.2,80.8,82.7,82.8,84.1,84,85,84.5,86.4,85.9,87,87.3,87,90.1,90.6,91.5,91.2,78.900000000000006,81.3,78.7,78.7,83.4,84.2,83.3,84.8,85.4,86.4,86.1,86.5,87.3,87.8,90.8,91,90.1,92.7,83.7,84.5,84.6,null,85.8,86.8,86,86.8,87.6,"",90.5,90.8,91.6,""]
["Vægt indsatte smågrise, kg.",31.4,30.8,31.4,31.5,30.8,29.3,32,32,30.7,"",null,null,null,31.2,31,31.31089108910891,31.388349514563107,30.9,30.7,30.9,31,31.1,31,30.7,30.3,31.3,31,31.4,30.8,null,null,31.1,31.5,31.341293532338309,31.176470588235293,31,30.4,30.9,30.5,31.1,31.1,30.5,30.8,31.1,31,31.4,31.5,null,null,31.6,31.6,31.638095238095239,32.166666666666664,30.7,30.8,31.1,31.8,31.2,31.6,31,30.8,31.4,31.5,30.8,29.3,null,null,30.8,30.8,31.12,31.428571428571427,30.9,30.9,30.8,30.9,31.2,31,31.1,30.7,31.5,31.1,32,32,30.410256410256409,30.5,30.8,null,30.6,29.9,30.9,29.6,29.9,"",30.9,31,30.7,""]
[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,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Nøgletal ","","","","","","","","","","",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,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,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,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Foderomkostninger pr. enhed",-400.21,-389.73,-406.03000000000003,-391.28000000000003,-402.12,-364.24,-397.85,-400.18,-398.56000000000006,"",null,265,238,241.33,214.49,231.66000000000003,216.32999999999998,344.78000000000003,340.81,341.73,339.97,-345.84000000000003,-340.80999999999995,-373.03,-373.89,-366.91999999999996,-366.28,-400.21,-389.73,288,258,265.35000000000002,257.46999999999997,248.87,239.72,353.36,346.04999999999995,346.92,339.16,-359.46999999999997,-348.91999999999996,-381.07,-366.23000000000008,-388.67,-377.26,-406.03000000000003,-391.28000000000003,251,205,216.92,195.58999999999997,202.65,194.47,341.56,325.58999999999997,334.45000000000005,315.52,-341.57,-336.64,-373.82000000000005,-371.68,-365.92,-360.12999999999994,-402.12,-364.24,253,219,236.15,211.56,222.24,211.6,343.19,341.6,341.65000000000003,346.85,-342.15000000000003,-341.41,-369.16999999999996,-367.45,-360.33000000000004,-353.76,-397.85,-400.18,246.95999999999998,216.19000000000003,340.10999999999996,null,341.34,349.32,-343.84999999999997,-338.74999999999994,-371.73,"",-364.76000000000005,-369.5,-398.56000000000006,""]
["Arbejdsomkostninger pr. enhed",-37.83,-33.739999999999995,-42.45,-46.269999999999996,-40.47,-39.54,-36.090000000000003,-30.22,-36.57,"",null,38,35,38.230000000000004,34.590000000000003,34.849999999999994,31.369999999999997,35.35,32.049999999999997,35.78,33.019999999999996,-35.07,-32.58,-36.090000000000003,-31.67,-37.299999999999997,-33.950000000000003,-37.83,-33.739999999999995,47,43,45.01,40.409999999999997,40.79,39.790000000000006,41.629999999999995,43,41.23,39.68,-41.28,-37.370000000000005,-43.8,-40.020000000000003,-43.010000000000005,-40.81,-42.45,-46.269999999999996,39,36,38.980000000000004,37.82,37.78,38.19,37.96,39.71,38.090000000000003,36.61,-38.590000000000003,-36.81,-37.42,-37.47,-37.65,-38.64,-40.47,-39.54,33,31,33.200000000000003,31.78,32.86,29.64,33.739999999999995,33.370000000000005,35.35,37.880000000000003,-34.43,-35.620000000000005,-35.549999999999997,-32.43,-36.950000000000003,-33.11,-36.090000000000003,-30.22,28.46,26.87,29.39,null,30.369999999999997,28.34,-30.74,-26.580000000000002,-32.43,"",-35.24,-34.71,-36.57,""]
["Krav til dækningsbidrag pr. enhed",126,117,133,136,129,125,124,111,125,"",null,142,128,139.44,125.86000000000001,129.06,121,127.83999999999999,121.94,128.91,124.15,120,117,128,118,127,120,126,117,159,133,151.08000000000001,128.79000000000002,141.72000000000003,132.36000000000001,136.82,142.65,137.47,131.81,132,127,138,132,136,135,133,136,138,126,139.39000000000001,124.41000000000001,130.95999999999998,111.59,129.25,128.69,128.03,119.80999999999999,124,118,126,122,124,121,129,125,135,128,130.32999999999998,122.72,124.28999999999999,123.35,126.47,119.71000000000001,129.82,136.69,121,120,130,117,128,119,124,111,118.72999999999999,121.18,117.62,null,120.13999999999999,120.15,112,109,120,"",123,115,125,""]
["","","","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Bundet kapital pr. enhed",605,566,615,618,611,598,598,573,601,"",null,715,689,684,656,654,662,670,685,640,602,591,642,695,676,614,587,605,566,738,628,711,631,679,668,680,783,701,681,626,628,723,725,682,694,615,618,711,692,702,645,677,627,685,715,642,607,624,630,740,728,606,533,611,598,700,758,655,660,676,754,693,652,674,681,628,604,745,627,653,629,598,573,565,566,610,null,557,465,517,599,616,"",560,526,601,""]
["Anvendt rentesats, pct.",1.6,1.6,1.6,1.5,1.7,1.8,1.6,1.4,1.7,"",null,3,2.7,2.7,2.4,2.5,2.2000000000000002,2.4,2.2999999999999998,2.2999999999999998,2.4,2.1,2,2,2.2000000000000002,1.8,2,1.6,1.6,2.9,2.7,2.6,2.4,2.5,2.1,2.2999999999999998,2.1,2.2000000000000002,2.2999999999999998,2,2,1.8,1.8,1.7,1.7,1.6,1.5,2.8,2.4,2.8,2.2000000000000002,2.1,0.90000000000000013,2.2000000000000002,2.1,2.2000000000000002,2,2,1.8,1.8,1.8,1.7,1.6,1.7,1.8,3,2.7,2.8,2.4,2.6,2.8,2.6,2.9,2.4,2.6,2.2000000000000002,2,2.2999999999999998,2.5,2,2.2999999999999998,1.6,1.4,2.7,3.1,2.5,null,2.5,2.7,2.2000000000000002,2.2999999999999998,2.4,"",1.9,1.9,1.7,""]
["Resultatkorrektion ved 4 % rente",-14,-13,-15,-15,-15,-13,-14,-15,-14,"",null,-7,-8.6666666666666643,-8.7918518518518525,-10.526666666666667,-9.6239999999999988,-12.730909090909089,-10.786666666666665,-11.693043478260869,-11.116521739130437,-10.040000000000001,-11,-13,-13,-12,-13,-12,-14,-13,-8.3448275862068968,-8.1851851851851833,-9.73,-9.8666666666666636,-10.103999999999996,-12.956190476190478,-11.707826086956519,-15.010000000000002,-12.526363636363635,-11.441739130434787,-12,-13,-15,-16,-16,-16,-15,-15,-8.1428571428571459,-10.666666666666664,-8.138571428571435,-11.315454545454545,-12.34095238095238,-5.8899999999999988,-12.092727272727272,-13.254761904761905,-11.339999999999996,-12.19,-13,-15,-17,-15,-14,-13,-15,-13,-7,-9.6296296296296262,-7.585714285714289,-10.313333333333334,-9.1538461538461533,-8.8200000000000038,-9.4230769230769198,-6.8579310344827604,-10.68,-9.8807692307692285,-11,-12,-14,-10,-14,-12,-14,-15,-7.3088888888888874,-5.2374193548387105,-9.2039999999999971,null,-8.5739999999999981,-6.3651851851851848,-9,-11,-10,"",-12,-12,-14,""]
["Afkastningsgrad",9.9,17,6.9,10.6,9.4,13.3,8.8000000000000007,13.4,12.7,"",null,-2.2377622377622379,4.7895500725689404,-3.5599415204678402,3.4298780487805027,-1.8226299694189658,2.5045317220543604,5.4044776119403091,8.1708029197080521,6.545312499999981,10.151162790697663,-4.9000000000000004,-2.4,24,27.6,24.4,29.6,9.9,17,-6.2330623306233059,4.1401273885350314,-6.6694796061884887,2.3565768621236147,-5.9675994108983881,-2.2724550898203741,1.6779411764705769,6.1098339719029493,3.0870185449358165,5.819383259911894,-9.9,-6.9,18,22.3,17,21.4,6.9,10.6,-2.109704641350211,5.3468208092485554,-3.2364672364672296,3.3891472868217032,-2.0576070901033972,-0.10526315789475911,4.6277372262773664,7.3664335664335567,6.1775700934579323,10.856672158154877,-6.2,-3.1,21.1,23.7,23.4,28.9,9.4,13.3,0.5714285714285714,6.9920844327176779,-1.2717557251908378,5.2848484848484931,-0.11982248520708831,4.0649867374005098,5.9942279942279928,8.9233128834355817,7.3338278931750862,10.477239353891369,-3.5,-2.6,22.9,29.3,24.1,28.9,8.8000000000000007,13.4,1.2407079646017507,3.9257950530035259,9.6836065573770629,null,9.4290843806104139,12.210752688172038,-2.2000000000000002,0.7,30.5,"",29.1,36.299999999999997,12.7,""]
[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,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Dyreoms. og andre indtægter pr. kg",4.42,4.5,4.4000000000000004,4.68,4.3,4.68,4.5199999999999996,4.32,4.42,"",null,null,null,null,null,null,null,null,null,null,null,4.22,4.3499999999999996,5.31,5.48,5.24,5.51,4.42,4.5,null,null,null,null,null,null,null,null,null,null,4.24,4.47,5.45,5.42,5.12,5.19,4.4000000000000004,4.68,null,null,null,null,null,null,null,null,null,null,4.26,4.38,5.32,5.53,5.39,5.69,4.3,4.68,null,null,null,null,null,null,null,null,null,null,4.2,4.38,5.37,5.51,5.23,5.35,4.5199999999999996,4.32,null,null,null,null,null,null,4.2699999999999996,4.25,5.39,"",5.36,5.59,4.42,""]
["Foderomkostning pr. kg",4.5,4.2,4.54,4.22,4.4000000000000004,4.01,4.42,4.34,4.37,"",null,null,null,null,null,null,null,null,null,null,null,4.1100000000000003,3.94,4.4000000000000004,4.25,4.13,4.01,4.5,4.2,null,null,null,null,null,null,null,null,null,null,4.21,4.0199999999999996,4.42,4.2,4.32,4.07,4.54,4.22,null,null,null,null,null,null,null,null,null,null,3.99,3.88,4.28,4.2699999999999996,4.0599999999999996,3.98,4.4000000000000004,4.01,null,null,null,null,null,null,null,null,null,null,3.98,3.96,4.26,4.21,3.99,3.97,4.42,4.34,null,null,null,null,null,null,3.97,3.87,4.24,"",4.0199999999999996,3.98,4.37,""]
["Dyrlæge og diverse pr. kg",0.16,0.12,0.17,0.13,0.15,0.14000000000000001,0.15,0.11,0.15,"",null,null,null,null,null,null,null,null,null,null,null,0.16,0.13,0.16,0.13,0.16,0.13,0.16,0.12,null,null,null,null,null,null,null,null,null,null,0.17,0.14000000000000001,0.17,0.14000000000000001,0.17,0.14000000000000001,0.17,0.13,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.12,0.14000000000000001,0.14000000000000001,0.14000000000000001,0.13,0.15,0.14000000000000001,null,null,null,null,null,null,null,null,null,null,0.14000000000000001,0.13,0.15,0.12,0.15,0.13,0.15,0.11,null,null,null,null,null,null,0.13,0.1,0.15,"",0.15,0.14000000000000001,0.15,""]
["Energi, vedl., m.v. pr. kg",0.33,0.28999999999999998,0.33,0.33,0.31,0.3,0.31,0.28000000000000003,0.31,"",null,null,null,null,null,null,null,null,null,null,null,0.28000000000000003,0.28000000000000003,0.31,0.25,0.3,0.28000000000000003,0.33,0.28999999999999998,null,null,null,null,null,null,null,null,null,null,0.3,0.31,0.32,0.32,0.31,0.27,0.33,0.33,null,null,null,null,null,null,null,null,null,null,0.27,0.27,0.28000000000000003,0.26,0.3,0.26,0.31,0.3,null,null,null,null,null,null,null,null,null,null,0.26,0.28999999999999998,0.28000000000000003,0.24,0.3,0.3,0.31,0.28000000000000003,null,null,null,null,null,null,0.25,0.24,0.26,"",0.28000000000000003,0.24,0.31,""]
["Arbejdsomkostninger pr. kg",0.44,0.41,0.47,0.51,0.44,0.43,0.4,0.33,0.4,"",null,null,null,null,null,null,null,null,null,null,null,0.46,0.41,0.46,0.39,0.44,0.39,0.44,0.41,null,null,null,null,null,null,null,null,null,null,0.5,0.44,0.52,0.46,0.48,0.44,0.47,0.51,null,null,null,null,null,null,null,null,null,null,0.45,0.42,0.43,0.44,0.42,0.42,0.44,0.43,null,null,null,null,null,null,null,null,null,null,0.4,0.41,0.41,0.37,0.41,0.36,0.4,0.33,null,null,null,null,null,null,0.36,0.28999999999999998,0.37,"",0.39,0.39,0.4,""]
["Ejendomsskat, fors., div. kap.omk. pr. kg",0.18,0.16,0.19,0.23,0.17,0.17,0.15,0.13,0.14000000000000001,"",null,null,null,null,null,null,null,null,null,null,null,0.18,0.17,0.19,0.16,0.17,0.15,0.18,0.16,null,null,null,null,null,null,null,null,null,null,0.21,0.22,0.21,0.25,0.19,0.24,0.19,0.23,null,null,null,null,null,null,null,null,null,null,0.18,0.19,0.18,0.17,0.17,0.17,0.17,0.17,null,null,null,null,null,null,null,null,null,null,0.15,0.17,0.16,0.16,0.15,0.16,0.15,0.13,null,null,null,null,null,null,0.12,0.11,0.13,"",0.13,0.09,0.14000000000000001,""]
["Afskrivninger pr. kg",0.3,0.26,0.31,0.33,0.26,0.21,0.3,0.28999999999999998,0.28999999999999998,"",null,null,null,null,null,null,null,null,null,null,null,0.34,0.33,0.35,0.3,0.31,0.26,0.3,0.26,null,null,null,null,null,null,null,null,null,null,0.37,0.36,0.35,0.33,0.34,0.36,0.31,0.33,null,null,null,null,null,null,null,null,null,null,0.33,0.31,0.33,0.27,0.28999999999999998,0.25,0.26,0.21,null,null,null,null,null,null,null,null,null,null,0.32,0.33,0.36,0.28999999999999998,0.3,0.28999999999999998,0.3,0.28999999999999998,null,null,null,null,null,null,0.28000000000000003,0.27,0.27,"",0.26,0.23,0.28999999999999998,""]
["Renteomk. og leje pr. kg",0.2,0.18,0.18,0.1,0.22,0.25,0.2,0.16,0.23,"",null,null,null,null,null,null,null,null,null,null,null,0.24,0.19,0.27,0.28999999999999998,0.24,0.25,0.2,0.18,null,null,null,null,null,null,null,null,null,null,0.2,0.15,0.21,0.15,0.21,0.15,0.18,0.1,null,null,null,null,null,null,null,null,null,null,0.22,0.17,0.22,0.28000000000000003,0.2,0.22,0.22,0.25,null,null,null,null,null,null,null,null,null,null,0.26,0.19,0.28000000000000003,0.28000000000000003,0.25,0.19,0.2,0.16,null,null,null,null,null,null,0.3,0.34,0.35,"",0.3,0.31,0.23,""]
["Fremstillingspris pr. kg sl.svin",10.53,10.119999999999997,10.590000000000002,10.53,10.25,10.190000000000001,10.450000000000001,9.9599999999999991,10.31,"",null,13.103105196451203,12.505163727959697,12.114727722772278,11.428934624697337,10.677403846153844,10.396508875739645,10.48,10.36,10.73,10.78,{"$f":"SUM(W20:W27)","v":9.99},{"$f":"SUM(X20:X27)","v":9.7999999999999989},{"$f":"SUM(Y20:Y27)","v":11.450000000000001},{"$f":"SUM(Z20:Z27)","v":11.250000000000002},10.990000000000002,10.98,10.53,10.119999999999997,13.517088607594937,12.806641604010025,12.372616136919317,11.617796610169494,10.965714285714284,10.528798586572439,10.46,10.46,10.75,10.5,{"$f":"SUM(AO20:AO27)","v":10.199999999999999},{"$f":"SUM(AP20:AP27)","v":10.11},{"$f":"SUM(AQ20:AQ27)","v":11.650000000000002},{"$f":"SUM(AR20:AR27)","v":11.270000000000003},11.140000000000002,10.860000000000001,10.590000000000002,10.53,12.786815920398009,12.12007481296758,12.063737623762377,11.383010882708584,10.697222222222223,10.287931034482758,10.09,10.1,10.48,10.4,{"$f":"SUM(BG20:BG27)","v":9.84},{"$f":"SUM(BH20:BH27)","v":9.7399999999999984},{"$f":"SUM(BI20:BI27)","v":11.180000000000001},{"$f":"SUM(BJ20:BJ27)","v":11.36},10.969999999999999,11.120000000000001,10.25,10.190000000000001,12.836945500633712,11.970418204182042,12.19536213468869,11.890406607369759,10.519064748201439,10.605700712589075,10.130000000000001,9.9499999999999993,10.69,11.32,{"$f":"SUM(BY20:BY27)","v":9.7100000000000009},{"$f":"SUM(BZ20:BZ27)","v":9.86},{"$f":"SUM(CA20:CA27)","v":11.269999999999998},{"$f":"SUM(CB20:CB27)","v":11.179999999999996},10.780000000000003,10.75,10.450000000000001,9.9599999999999991,10.376642771804063,10.268461538461537,10.029999999999999,null,10.67,10.66,{"$f":"SUM(CM20:CM27)","v":9.68},{"$f":"SUM(CN20:CN27)","v":9.4699999999999989},{"$f":"SUM(CO20:CO27)","v":11.159999999999998},null,10.89,10.970000000000002,10.31,""]
["Heraf køb af smågrise pr. kg",4.4800000000000004,4.53,4.41,4.59,4.41,4.63,4.63,4.49,4.5,"",null,null,null,null,null,null,null,null,null,null,null,4.24,4.4000000000000004,5.58,5.65,5.6,5.71,4.4800000000000004,4.53,null,null,null,null,null,null,null,null,null,null,4.2300000000000004,4.3899999999999997,5.52,5.62,5.55,5.48,4.41,4.59,null,null,null,null,null,null,null,null,null,null,4.3099999999999996,4.45,5.51,5.77,5.62,5.64,4.41,4.63,null,null,null,null,null,null,null,null,null,null,4.24,4.4000000000000004,5.48,5.6,5.56,5.55,4.63,4.49,null,null,null,null,null,null,4.3099999999999996,4.3499999999999996,5.57,"",5.67,5.93,4.5,""]
["Pris pr. kg prod. slagtesvin",11.11,11.16,11.07,11.22,10.96,11.11,11.13,10.93,11.19,"",null,12.484157160963244,12.544080604534004,11.437376237623763,11.360169491525426,10.191346153846153,10.258579881656804,10.659928229665073,10.706206088992975,null,null,9.5,9.57,12.15,12.27,12.88,13.13,11.11,11.16,12.50632911392405,12.769423558897243,11.42200488997555,11.46864406779661,10.132857142857143,10.03133097762073,10.667661097852028,10.798609501738124,null,null,9.44,9.6199999999999992,12.05,12.11,12.73,12.85,11.07,11.22,12.213930348258705,12.231920199501246,11.397524752475249,11.330108827085851,10.214251207729468,10.10975029726516,10.508571428571429,10.558941176470588,null,null,9.42,9.5399999999999991,11.98,12.34,12.91,13.15,10.96,11.11,12.471482889733839,12.226322263222633,11.714612452350698,11.987039390088945,10.155515587529976,10.575296912114013,10.67827130852341,10.447641509433963,null,null,9.48,9.68,12.16,12.29,12.81,13,11.13,10.93,10.129032258064516,10.167928994082839,10.6096926713948,null,null,null,9.61,9.5299999999999994,12.29,"",13.01,13.32,11.19,""]
["","","","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Pris soyaskrå, kr. pr. kg",2.69,2.67,2.74,2.7,2.64,2.63,2.67,2.81,2.68,"",null,3.19,3.14,3.02,3,2.89,2.9,2.74,2.76,2.67,2.66,2.61,2.5299999999999998,2.57,2.56,2.63,2.56,2.69,2.67,3.24,3.2,3.02,2.99,2.92,2.92,2.75,2.81,2.7,2.72,2.67,2.67,2.58,2.57,2.6,2.61,2.74,2.7,3.1,3.06,3,3,2.89,2.88,2.75,2.72,2.65,2.69,2.7,2.63,2.59,2.6,2.58,2.59,2.64,2.63,3.17,3.15,3.02,3.01,2.88,2.97,2.75,2.75,2.69,2.68,2.57,2.36,2.57,2.5499999999999998,2.63,2.57,2.67,2.81,2.88,2.85,2.71,null,2.62,2.65,2.58,2.56,2.5499999999999998,"",2.66,2.5,2.68,""]
["Pris tilskudsfoder, kr. pr. kg",2.96,3.03,3.06,2.97,2.88,3.37,3.03,3.23,2.86,"",null,3.3,3.32,3.1,3.11,3.03,3,2.92,2.84,2.76,2.78,2.77,2.6,2.73,2.62,2.8,2.66,2.96,3.03,3.34,3.47,3.18,3.4,3.07,3.15,2.92,2.86,2.88,2.97,2.71,2.08,2.9,2.95,2.96,2.86,3.06,2.97,3.27,3.33,3.11,3.15,3,2.8,2.91,2.9,2.81,2.8,2.87,2.84,2.65,2.37,2.66,2.2000000000000002,2.88,3.37,3.24,3.24,2.99,3.06,3.03,3.03,2.9,2.72,2.89,2.54,2.79,2.5499999999999998,2.64,2.84,2.83,2.69,3.03,3.23,3.09,3.01,2.89,null,2.39,2.87,2.64,2.73,2.76,"",2.75,3,2.86,""]
["Pris færdigblanding slsvin, kr. pr. kg",1.79,1.77,1.8,1.81,1.86,1.75,1.81,1.83,1.75,"",null,null,null,null,null,null,null,null,null,null,null,1.65,1.62,1.72,1.69,1.66,1.63,1.79,1.77,null,null,null,null,null,null,null,null,null,null,1.68,1.68,1.76,1.74,1.7,1.71,1.8,1.81,null,null,null,null,null,null,null,null,null,null,1.67,1.63,1.77,1.74,1.69,1.66,1.86,1.75,null,null,null,null,null,null,null,null,null,null,1.64,1.55,1.7,1.7,1.65,1.63,1.81,1.83,null,null,null,null,null,null,1.62,1.62,1.7,"",1.64,1.6,1.75,""]
[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,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Specifikation af resultat","","","","","","","","","","",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,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,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,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Salg af slagtesvin",1010.5,1027.8699999999999,1004.36,1042.3699999999999,1003.46,1013.7,1003.3,1012.54,1023.62,"",null,985,996,924.14,938.35,847.92,866.84999999999991,891.17000000000007,914.31000000000006,973.3,996.64,817.05,829.25,1062.2,1077.3399999999999,1167.72,1198.02,1010.5,1027.8699999999999,988,1019,934.31999999999994,947.31,851.16,851.66,893.94999999999993,931.92000000000007,969.05000000000007,973.77,810.64,832.27,1051.6500000000001,1064.6600000000001,1153.8599999999999,1179.97,1004.36,1042.3699999999999,982,981,920.92000000000007,937,845.74,850.2299999999999,882.72,897.51,960.27,967.12,808.29,830.01,1046.5899999999999,1074.6099999999999,1162.79,1191.25,1003.46,1013.7,984,994,921.93999999999994,943.38,846.97,890.43999999999994,889.5,885.96,982.29000000000008,1052.0800000000002,816.41,837.08,1061.54,1078.46,1163.5,1179.8,1003.3,1012.54,847.8,859.18999999999994,897.58,null,974.72,991.81,827.24,830.51,1077.6400000000001,"",1182.01,1223.4100000000001,1023.62,""]
["Køb af grise",-409.57,-410.24,-398.23,-421.03,-402.45,-419.42,-415.04,-415.97,-411.59,"",null,-442,-442,-417.25,-415.93,-374.64,-386.13,-407.75,-425.69,-461.21,-476.51,-368.14,-380.58,-482.38,-493.27,-506.75,-515.88,-409.57,-410.24,-442,-453,-419.71,-410.65,-374.84,-378.35,-408.21,-425.64,-457.97,-467.68,-363.58,-379.41,-480.97,-493.67,-503.22,-504.91,-398.23,-421.03,-445,-439,-419.85,-418.65,-376.28,-383.05,-406.42,-418.81,-457.36,-461.59,-370.97,-389.19,-481.2,-503.25,-505.59,-510.47,-402.45,-419.42,-440,-428,-414.56,-409.78,-375.54,-392.5,-407.96,-409.88,-465.01,-510.32,-365.94,-380.29,-477.57,-492.31,-503.61,-503.58,-415.04,-415.97,-373.62,-387.18,-408.85,null,-461.96,-467.65,-371.79,-379.53,-487.3,"",-511.22,-527.08000000000004,-411.59,""]
["Besætningsforskydning",-16.739999999999998,-15.67,-26.52,-30.03,-14.36,-25.73,-15.74,-9.59,-14.39,"",null,-1,2,-20.25,-16.3,-1.1599999999999999,6.78,21.74,24.78,-11.48,-6.7,-15.99,-10.41,78.94,87.22,-21.66,-24.04,-16.739999999999998,-15.67,-5,4,-27,-21.14,-7.83,4.4800000000000004,13.42,28,-17.52,-8.51,-22.32,-22.69,71.430000000000007,85.04,-18.13,-14.95,-26.52,-30.03,-4,8,-23.39,-23.47,-5.18,-6.68,23.33,25.02,-14.26,-15.27,-15.57,-7.05,86.51,90.64,-28.26,-48.37,-14.36,-25.73,5,-3,-16.079999999999998,-16.13,1.41,2.0699999999999998,24.32,33.75,-9.5,-2.93,-13.79,-13.7,74.3,76.010000000000005,-21.63,-24.72,-15.74,-9.59,7.42,19.36,24.97,null,-7.7,-4.96,-14.64,-6.55,82.68,"",-20.56,-19.440000000000001,-14.39,""]
["Andre Landbrugsindtægter svin",6.1999999999999318,2.7400000000001228,6.6699999999999591,3.8100000000000591,5.8799999999999955,2.3400000000000318,5.5800000000000409,4.0200000000000955,5.9700000000000273,"",null,1,1,1.08,1.25,0.71,0.83000000000000007,0.79999999999999993,1.19,9.8099999999999987,8.26,4.660000000000025,2.5600000000000023,6.9600000000000364,2.9500000000000455,7.2499999999998863,2.6399999999999864,6.1999999999999318,2.7400000000001228,1,1,1.34,2.21,0.82000000000000006,0.15,0.96000000000000008,0.39,11.43,10.11,6.9300000000000068,2.1700000000000159,8.1899999999998272,2.07000000000005,11.570000000000164,0.55000000000006821,6.6699999999999591,3.8100000000000591,1,1,1.08,1.42,0.63,0.8,0.71000000000000008,0.53,12.2,9.8800000000000008,5.1900000000000546,1.5800000000000409,3.4900000000001228,2.5400000000000773,6.2899999999999636,5.9600000000000364,5.8799999999999955,2.3400000000000318,1,1,1.04,1.3800000000000001,0.61,0.8899999999999999,0.92,2.6,10.129999999999999,9.9,3.6800000000000637,2.6199999999999477,7.8500000000000227,1.7299999999999045,8.6800000000000637,3.9700000000000273,5.5800000000000409,4.0200000000000955,0.71000000000000008,1.28,0.64,null,6.67,5.59,3.8500000000000227,3.9900000000000091,5.4699999999997999,"",4.5699999999999363,1.6900000000000546,5.9700000000000273,""]
["Bruttoudbytte i alt",590.39,604.70000000000005,586.28,595.12,592.53,570.89,578.1,591,603.61,"",null,543,557,487.71999999999997,507.37000000000006,472.82999999999993,488.32999999999987,505.96000000000009,514.59000000000015,510.4199999999999,521.68999999999994,437.58,440.82,665.72,674.24,646.55999999999995,660.74,590.39,604.70000000000005,542,571,488.94999999999987,517.73,469.31,477.93999999999994,500.11999999999995,534.67000000000007,504.99000000000007,507.69,431.67,432.34,650.29999999999995,658.1,644.08000000000004,660.66,586.28,595.12,534,551,478.76000000000005,496.3,464.91,461.2999999999999,500.34,504.24999999999994,500.84999999999997,500.14000000000004,426.94,435.35,655.39,664.54,635.23,638.37,592.53,570.89,550,564,492.34,518.85,473.45000000000005,500.89999999999992,506.78000000000003,512.43000000000006,517.91000000000008,548.73000000000025,440.36,445.71,666.12,663.89,646.94000000000005,655.47,578.1,591,482.30999999999995,492.64999999999992,514.34,null,511.73,524.79,444.66,448.42,678.49,"",654.79999999999995,678.58,603.61,""]
["","","","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Korn",-149.97999999999999,-152.52000000000001,-150.15,-191.32,-154.55000000000001,-173.3,-148.19999999999999,-137.69,-150.61000000000001,"",null,-160,-164,-136.08000000000001,-147.59,-126.41,-137.27000000000001,-124.72,-130.24,-128.77000000000001,-127.67,-135.07,-138.1,-144.41999999999999,-131.26,-137.12,-148.36000000000001,-149.97999999999999,-152.52000000000001,-148,-157,-123.76,-117.37,-121.09,-119.71,-119.05,-151.94,-116.17,-119.11,-128.9,-170.33,-138.88,-169.62,-127.28,-172.82,-150.15,-191.32,-166,-187,-151.66,-156.4,-145.78,-145.63,-138.6,-165.69,-138.77000000000001,-135.81,-144.31,-159.84,-152.55000000000001,-140.16,-145.41999999999999,-178.73,-154.55000000000001,-173.3,-167,-172,-138.56,-153,-131.13,-142.59,-133.25,-146.24,-132.28,-119.01,-142.80000000000001,-143.66,-156.25,-149.52000000000001,-140.76,-171.27,-148.19999999999999,-137.69,-112.14,-140.03,-110.15,null,-127.59,-111.51,-126.33,-110.1,-134.87,"",-135.53,-135.69,-150.61000000000001,""]
["Tilskudsfoder og råvarer",-84.09,-81.63,-89.99,-118.3,-91.5,-106.35,-80.099999999999994,-72.91,-83.68,"",null,-95,-97,-92.3,-101.43,-90.82,-96.36,-87.23,-94.27,-82.5,-79.739999999999995,-75.92,-79.47,-74.7,-70.09,-80.64,-84.3,-84.09,-81.63,-96,-94,-86.89,-78.8,-91.4,-86.75,-82.11,-115.1,-80.89,-97.44,-78.89,-110.31,-72.069999999999993,-83.67,-79.33,-102.25,-89.99,-118.3,-96,-96,-93.11,-93.17,-101.43,-100.95,-91.7,-121.58,-90.52,-93.12,-81.03,-91.77,-86.34,-103.8,-89.46,-125.44,-91.5,-106.35,-95,-106,-95.7,-112.89,-90.26,-102.09,-91.22,-95.16,-82.64,-79.2,-80.319999999999993,-84.09,-78.42,-71.790000000000006,-80.81,-100.97,-80.099999999999994,-72.91,-84.96,-93.81,-84.82,null,-78.98,-62.21,-67.81,-61.72,-68.099999999999994,"",-77.930000000000007,-73.47,-83.68,""]
["Færdigblanding",-145.01,-130.71,-152.08000000000001,-65.37,-137.75,-62.49,-147.69,-166.91,-139.91999999999999,"",null,-153,-120,-130.76,-92.12,-121.73,-99.11,-112.92,-95.56,-109.95,-112.43,-116.72,-106.1,-134.29,-155.41999999999999,-129.66999999999999,-114.34,-145.01,-130.71,-180,-149,-167.16,-164.53,-144.72,-145.31,-140.08000000000001,-65.58,-134.29,-109.26,-138.6,-57.5,-156.18,-95.65,-166.89,-82,-152.08000000000001,-65.37,-141,-89,-105.86,-81.91,-79.430000000000007,-72.61,-90.81,-17.96,-88.06,-71.760000000000005,-99.35,-69.69,-118.33,-111.54,-115.98,-41.38,-137.75,-62.49,-136,-87,-117.8,-74.790000000000006,-111.1,-85.66,-94.64,-77.2,-104.87,-127.39,-99.09,-93.97,-111.85,-126.97,-116.98,-60.78,-147.69,-166.91,-140.36000000000001,-100.79,-124.3,null,-110.1,-156.56,-130.16999999999999,-149.6,-147.83000000000001,"",-129.76,-141.66,-139.91999999999999,""]
["Andet foder",-21.13,-24.87,-13.81,-16.29,-18.32,-22.1,-21.86,-22.67,-24.35,"",null,-17,-21,-18.27,-20.94,-19.11,-20.86,-19.91,-20.74,-20.51,-20.13,-18.13,-17.14,-19.62,-17.12,-19.489999999999998,-19.28,-21.13,-24.87,-12,-15,-11.3,-14.14,-12.75,-7.66,-12.12,-13.43,-15.57,-13.35,-13.08,-10.78,-13.94,-17.29,-15.17,-20.190000000000001,-13.81,-16.29,-14,-20,-17.95,-20.51,-21.79,-20.91,-20.45,-20.36,-17.100000000000001,-14.83,-16.88,-15.34,-16.600000000000001,-16.18,-15.06,-14.58,-18.32,-22.1,-22,-26,-22.65,-23.88,-20.88,-23.85,-24.08,-23,-21.86,-21.25,-19.940000000000001,-19.690000000000001,-22.65,-19.170000000000002,-21.78,-20.74,-21.86,-22.67,-21.64,-21.59,-20.84,null,-24.67,-19.04,-19.54,-17.329999999999998,-20.93,"",-21.54,-18.68,-24.35,""]
["Dyrlæge og medicin",-6.4,-5.37,-7.23,-6.44,-6.1,-5.43,-6.53,-5.0999999999999996,-6.04,"",null,-6,-6,-6.73,-6.51,-6.58,-6.27,-6.48,-5.37,-6.21,-5.14,-5.99,-4.9800000000000004,-6.22,-4.92,-6.54,-5.65,-6.4,-5.37,-7,-7,-7.03,-6.76,-7.45,-7.18,-7.05,-7.55,-7.02,-6.29,-6.92,-6.16,-6.79,-5.75,-7.2,-5.75,-7.23,-6.44,-6,-6,-5.65,-5.65,-5.85,-5.6,-6.16,-5.6,-5.76,-4.78,-5.55,-4.72,-5.82,-5.43,-5.92,-5.37,-6.1,-5.43,-6,-6,-7.06,-6.45,-6.82,-7.54,-6.6,-5.48,-6.33,-5.33,-6.02,-4.8899999999999997,-5.92,-4.95,-6.3,-5.99,-6.53,-5.0999999999999996,-5.86,-4.88,-5.89,null,-5.8,-5.12,-5.58,-4.72,-6.31,"",-6.65,-5.74,-6.04,""]
["Avl, rådgivning og kontrol",-0.7,-0.4,-0.9,-0.56999999999999995,-0.56999999999999995,-0.8,-0.77,-0.41,-0.57999999999999996,"",null,null,null,null,null,null,null,null,null,null,null,-0.75,-0.61,-0.73,-0.65,-0.71,-0.66,-0.7,-0.4,null,null,null,null,null,null,null,null,null,null,-0.83,-0.64,-0.94,-0.6,-0.84,-0.91,-0.9,-0.56999999999999995,null,null,null,null,null,null,null,null,null,null,-0.96,-0.69,-0.55000000000000004,-0.74,-0.66,-0.8,-0.56999999999999995,-0.8,null,null,null,null,null,null,null,null,null,null,-0.81,-0.87,-0.86,-0.91,-0.83,-1.08,-0.77,-0.41,null,null,null,null,null,null,-0.53,-0.42,-0.55000000000000004,"",-0.57999999999999996,-0.35,-0.57999999999999996,""]
["Diverse vedr. husdyr",-6.64,-5.47,-6.51,-5.5,-6.89,-6.39,-5.98,-5.14,-7.11,"",null,-7,-6,-6.75,-6.2100000000000009,-7.08,-6.4399999999999995,-6.83,-6.32,-6.72,-6.38,-5.56,-5.03,-6.05,-5.36,-6.48,-5.72,-6.64,-5.47,-8,-7,-7.22,-7.27,-7.54,-8.4700000000000006,-7.32,-7.17,-7.25,-6.28,-6.21,-5.05,-6.54,-5.61,-6.94,-6.38,-6.51,-5.5,-7,-6,-6.85,-6.22,-7.24,-6.38,-6.4499999999999993,-6.35,-6.81,-6.32,-5.23,-4.7300000000000004,-5.53,-6.17,-6.48,-5.63,-6.89,-6.39,-6,-6,-6.27,-5.71,-6.78,-5.75,-6.48,-5.5399999999999991,-6.7,-6.86,-5.69,-5.63,-5.79,-4.5,-6.09,-4.5599999999999996,-5.98,-5.14,-6.79,-6.1899999999999995,-6.99,null,-6.22,-6.64,-5.23,-3.92,-6.21,"",-6.61,-6.01,-7.11,""]
["Stykomkostninger i alt",-414.1,-401.04,-420.89,-403.8,-415.85,-376.85,-411.26,-411.05,-412.47,"",null,-438,-414,-390.89,-374.79999999999995,-371.72999999999996,-366.31,-358.09000000000003,-352.5,-354.66,-351.49,-358.64,-351.78,-386.31,-384.96,-380.92,-378.84,-414.1,-401.04,-451,-429,-403.36,-388.87,-384.95000000000005,-375.08000000000004,-367.73,-360.77,-361.19,-351.73,-374.01,-361.24,-395.58,-378.31,-403.77,-389.72,-420.89,-403.8,-430,-404,-381.08,-363.86,-361.52000000000004,-352.08000000000004,-354.17,-337.54,-347.02000000000004,-326.61999999999995,-353.67,-347.58,-385.98,-384,-379.08,-371.95,-415.85,-376.85,-432,-403,-388.03999999999996,-376.71999999999997,-366.96999999999997,-367.48000000000008,-356.27000000000004,-352.62000000000006,-354.68,-359.04,-355.37,-353.46,-382.21,-378.34,-373.97,-368.77,-411.26,-411.05,-371.75000000000006,-367.28999999999996,-352.98999999999995,null,-353.36,-361.08,-355.6,-347.81,-384.92,"",-378.92,-381.6,-412.47,""]
["","","","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Dækningsbidrag",176.29,203.66,165.39,191.32,176.68,194.03,166.84,179.95,191.15,"",null,105,143,96.829999999999984,132.57000000000011,101.09999999999997,122.01999999999987,147.87000000000006,162.09000000000015,155.75999999999988,170.19999999999993,78.930000000000007,89.05,279.41000000000003,289.27999999999997,265.64,281.89999999999998,176.29,203.66,91,142,85.589999999999861,128.86000000000001,84.359999999999957,102.8599999999999,132.38999999999993,173.90000000000009,143.80000000000007,155.95999999999998,57.66,71.099999999999994,254.72,279.79000000000002,240.31,270.94,165.39,191.32,104,147,97.680000000000064,132.44,103.38999999999999,109.21999999999986,146.16999999999996,166.70999999999992,153.82999999999993,173.5200000000001,73.27,87.78,269.42,280.54000000000002,256.16000000000003,266.42,176.68,194.03,118,161,104.30000000000001,142.13000000000005,106.48000000000008,133.41999999999985,150.51,159.81,163.23000000000008,189.69000000000023,84.99,92.25,283.91000000000003,285.56,272.97000000000003,286.7,166.84,179.95,110.55999999999989,125.35999999999996,161.35000000000008,null,158.37,163.70999999999998,89.06,100.62,293.57,"",275.88,296.98,191.15,""]
["","","","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Energi svin",-11.41,-10.33,-12.66,-11.38,-12.02,-12.63,-11.28,-10.27,-10.71,"",null,-13,-13,-12.66,-11.98,-11.27,-10.11,-11.5,-10.67,-11.13,-10.31,-10.49,-10.54,-9.0399999999999991,-7.37,-8.75,-7.8,-11.41,-10.33,-14,-12,-13.68,-11.06,-12.02,-10.26,-11.87,-12.04,-11.86,-9.8800000000000008,-11.44,-11.64,-10.34,-9.1300000000000008,-9.2899999999999991,-8.67,-12.66,-11.38,-14,-13,-12.38,-11.85,-11.86,-10.130000000000001,-11.75,-12.15,-10.87,-10.59,-11.01,-10.93,-9.51,-7.84,-9.25,-8,-12.02,-12.63,-13,-14,-11.97,-11.36,-10.95,-10.23,-11.64,-10.31,-11.18,-10.54,-10.46,-10.43,-9.1,-6.82,-8.9700000000000006,-8.14,-11.28,-10.27,-10.220000000000001,-10.49,-10.41,null,-10.56,-10.3,-9.65,-10.18,-7.95,"",-8.0299999999999994,-7.52,-10.71,""]
["Vedligehold",-15.81,-14.3,-17.059999999999999,-20.84,-15.28,-14.33,-16.29,-15.62,-14.96,"",null,-13,-11,-13.06,-11.83,-11.59,-11.49,-11.5,-11.02,-13.13,-12.26,-11.64,-12.48,-14.6,-12.25,-16.86,-15.95,-15.81,-14.3,-15,-13,-14.66,-12.85,-13.19,-12.21,-12.16,-14.64,-14.31,-14.59,-13,-13.8,-16.47,-18.37,-17.72,-16.52,-17.059999999999999,-20.84,-13,-12,-13.66,-12.53,-12.39,-11.65,-12.41,-12.84,-13.23,-12.03,-11.89,-12.57,-14.35,-13.65,-16.63,-15.43,-15.28,-14.33,-11,-11,-11.52,-10.8,-11.14,-11.3,-11.43,-11.11,-13,-13.89,-11.57,-13.88,-14.99,-13.38,-17.5,-17.649999999999999,-16.29,-15.62,-9.66,-11.58,-10.029999999999999,null,-12.4,-10.66,-10.83,-10.039999999999999,-13.48,"",-16.14,-13.73,-14.96,""]
["Lønomkostninger",-25.61,-20.7,-19.22,-9.0399999999999991,-21.59,-11.49,-25.11,-16.690000000000001,-29.81,"",null,-18,-18,-19.18,-18.79,-18.309999999999999,-12.08,-19.98,-17.239999999999998,-21.41,-19.98,-21.27,-18.98,-22.48,-18.89,-24.39,-22.47,-25.61,-20.7,-16,-16,-15.04,-13.61,-13.79,-3.02,-14.95,-6.58,-14.87,-5.88,-13.94,-9.32,-16.05,-6.5,-17.73,-7.03,-19.22,-9.0399999999999991,-16,-16,-16.3,-14.33,-16.13,-6.93,-18.27,-13.4,-17.739999999999998,-9.3699999999999992,-18.440000000000001,-12.9,-17.05,-9.15,-18.54,-13.72,-21.59,-11.49,-21,-19,-22.07,-22.19,-19.79,-14.06,-21.58,-17.82,-23.59,-23.25,-22.55,-21.69,-23.63,-17.03,-25.59,-18.670000000000002,-25.11,-16.690000000000001,-22,-18.37,-23,null,-24.95,-23.57,-25.11,-19.78,-26.35,"",-28.62,-28.31,-29.81,""]
["Ejeraflønning",-12.22,-13.04,-23.23,-37.229999999999997,-18.88,-28.05,-10.98,-13.53,-6.76,"",null,-20,-17,-19.05,-15.8,-16.54,-19.29,-15.37,-14.81,-14.37,-13.04,-13.8,-13.6,-13.61,-12.78,-12.91,-11.48,-12.22,-13.04,-31,-27,-29.97,-26.8,-27,-36.770000000000003,-26.68,-36.42,-26.36,-33.799999999999997,-27.34,-28.05,-27.75,-33.520000000000003,-25.28,-33.78,-23.23,-37.229999999999997,-23,-20,-22.68,-23.49,-21.65,-31.26,-19.690000000000001,-26.31,-20.350000000000001,-27.24,-20.149999999999999,-23.91,-20.37,-28.32,-19.11,-24.92,-18.88,-28.05,-12,-12,-11.13,-9.59,-13.07,-15.58,-12.16,-15.55,-11.76,-14.63,-11.88,-13.93,-11.92,-15.4,-11.36,-14.44,-10.98,-13.53,-6.46,-8.5,-6.39,null,-5.42,-4.7699999999999996,-5.63,-6.8,-6.08,"",-6.62,-6.4,-6.76,""]
["Forsikring",-4.82,-4.3,-6.95,-8.24,-5.14,-4.49,-4.5599999999999996,-4.3899999999999997,-4.13,"",null,-5,-4,-5.0199999999999996,-4.01,-5,-4.9800000000000004,-4.7300000000000004,-4.43,-4.6399999999999997,-4.13,-4.5999999999999996,-4.6900000000000004,-4.66,-3.86,-4.53,-3.71,-4.82,-4.3,-6,-5,-6.12,-4.87,-6.73,-6.49,-6.26,-7.38,-6.21,-7.7,-6.53,-6.98,-6.44,-6.3,-6.22,-6.96,-6.95,-8.24,-5,-4,-5.43,-4.3899999999999997,-5.56,-5.59,-5.27,-5.52,-5.49,-4.8,-5.68,-6.59,-5.64,-4.13,-5.24,-4.53,-5.14,-4.49,-4,-4,-4.1399999999999997,-3.73,-4.55,-5.29,-4.46,-4.09,-4.49,-4.93,-4.47,-5.07,-4.72,-4.6900000000000004,-4.63,-4.5,-4.5599999999999996,-4.3899999999999997,-3.36,-3.54,-3.24,null,-3.16,-2.37,-3.2,-3.06,-3.36,"",-3.49,-2.44,-4.13,""]
["Diverse kapacitetsomkostninger svin",-9.3000000000000007,-8.39,-10.65,-13.29,-10.25,-10.76,-9.08,-7.33,-8.51,"",null,-10,-10,-9.870000000000001,-8.68,-9.32,-8.7600000000000016,-8.93,-8.67,-9.23,-9.3699999999999992,-8.33,-7.96,-9.17,-8.61,-9,-7.96,-9.3000000000000007,-8.39,-12,-10,-11.4,-10.780000000000001,-11.180000000000001,-12.58,-11.010000000000002,-12.93,-11.030000000000001,-12.8,-11.1,-12.26,-11.73,-15.41,-10.99,-15.6,-10.65,-13.29,-9,-9,-10.77,-10.149999999999999,-9.7299999999999986,-10.49,-9.41,-9.6300000000000008,-10.139999999999999,-11.08,-9.52,-9.81,-10.19,-10.71,-10.11,-10.88,-10.25,-10.76,-9,-9,-8.620000000000001,-7.66,-8.17,-7.46,-8.43,-9.14,-9.0200000000000014,-10.32,-8.33,-9.59,-8.91,-9,-9.3000000000000007,-9.6999999999999993,-9.08,-7.33,-8.66,-7.18,-7.35,null,-7.58,-8.89,-6.35,-5.61,-7.73,"",-7.49,-5.7,-8.51,""]
["Kapacitetsomkostninger i alt",-80.52,-72.34,-90.01,-100.08,-84.43,-82.23,-78.069999999999993,-68.84,-77.22,"",null,-79,-73,-78.84,-71.09,-72.03,-66.710000000000008,-72.009999999999991,-66.839999999999989,-73.91,-69.09,-70.75,-68.92,-74.180000000000007,-64.31,-77.3,-70.489999999999995,-80.52,-72.34,-94,-83,-90.87,-79.97,-83.910000000000011,-81.33,-82.93,-89.990000000000009,-84.64,-84.649999999999991,-83.73,-83.12,-89.03,-89.59,-87.59,-88.58,-90.01,-100.08,-80,-74,-81.220000000000013,-76.740000000000009,-77.319999999999993,-76.05,-76.8,-79.849999999999994,-77.820000000000007,-75.109999999999985,-77.06,-76.73,-77.709999999999994,-74.33,-79.81,-78.489999999999995,-84.43,-82.23,-70,-69,-69.45,-65.33,-67.669999999999987,-63.92,-69.7,-68.02000000000001,-73.039999999999992,-77.56,-69.540000000000006,-74.8,-73.86,-66.8,-78.05,-73.98,-78.069999999999993,-68.84,-60.36,-59.66,-60.42,null,-64.069999999999993,-60.559999999999995,-61.91,-57.05,-65.73,"",-71.540000000000006,-65.650000000000006,-77.22,""]
["","","","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Afskrivning bygninger",-16.98,-16.32,-20.11,-24.82,-17.510000000000002,-15.6,-17.350000000000001,-19.440000000000001,-15.12,"",null,-19,-17,-19.2,-17.920000000000002,-18.579999999999998,-18.47,-17.96,-17.46,-16.88,-15.98,-16.649999999999999,-18.09,-17.86,-16.39,-16.84,-14.64,-16.98,-16.32,-22,-17,-23.04,-18.36,-22.75,-25.21,-21.06,-26.47,-20.93,-21.58,-20.73,-19.170000000000002,-21.34,-21.38,-21.79,-24.24,-20.11,-24.82,-20,-18,-19.57,-18,-19.98,-18.23,-18.73,-20.64,-17.579999999999998,-17.16,-18.18,-19.12,-19.3,-16.12,-17.739999999999998,-17.399999999999999,-17.510000000000002,-15.6,-17,-17,-16.760000000000002,-18,-18.18,-21.32,-18.45,-13.12,-17.75,-18.36,-17.73,-19.14,-19.489999999999998,-15.9,-17.7,-16.07,-17.350000000000001,-19.440000000000001,-13.28,-12.12,-13.73,null,-12.62,-9.32,-12.67,-12.43,-14.08,"",-13.79,-12.65,-15.12,""]
["Afskrivning inventar og Øvrige omk.",-8.5299999999999994,-7.02,-7.78,-5.57,-5.89,-3.45,-9.06,-8.01,-9.25,"",null,-13,-12,-12.75,-11.96,-11.74,-10.66,-11.23,-10.62,-10.299999999999999,-9.7999999999999989,-9.33,-9.2100000000000009,-9.69,-9.5500000000000007,-8.6,-7.93,-8.5299999999999994,-7.02,-13,-9,-12.709999999999999,-10.35,-12.46,-11.149999999999999,-10.37,-9.4699999999999989,-10.29,-9.51,-9.74,-11.03,-8.1999999999999993,-7.4,-7.67,-7.16,-7.78,-5.57,-13,-13,-11.770000000000001,-10.66,-12.54,-10.27,-11.08,-9,-9.5,-6.32,-9.1300000000000008,-6.73,-9.11,-6.56,-7.67,-4.4400000000000004,-5.89,-3.45,-14,-13,-12.85,-13.4,-11.68,-11.39,-11.93,-9.7199999999999989,-11.370000000000001,-11.64,-10.029999999999999,-9.4499999999999993,-11.45,-10.039999999999999,-9.4600000000000009,-11.32,-9.06,-8.01,-10.450000000000001,-10.15,-10.98,null,-9.5399999999999991,-7.2200000000000006,-8.7200000000000006,-8.73,-9.01,"",-8.66,-6.77,-9.25,""]
["Leje af driftsbygninger",-9.68,-10.85,-4.8499999999999996,-0.13,-10,-12.18,-9.0299999999999994,-6.33,-12.01,"",null,-10,-8,-10.39,-9.1,-10.67,-9.6,-10.459999999999999,-11.2,-12.78,-14.219999999999999,-9.8699999999999992,-7.5,-10.39,-11.11,-11.84,-14.4,-9.68,-10.85,-8,-7,-6.3900000000000006,-5.31,-5.76,-0.35,-6.62,-0.12999999999999998,-6.3000000000000007,-0.59,-3.89,-1.08,-5.81,-1.63,-5.65,-0.86,-4.8499999999999996,-0.13,-6,-5,-7.84,-5.18,-7.4799999999999995,-5.33,-7.86,-4.55,-9.27,-9.0300000000000011,-5.4,-3.17,-6.79,-10.77,-8.1199999999999992,-11.36,-10,-12.18,-13,-9,-13.57,-10.52,-9.7600000000000016,-6.1400000000000006,-8.89,-10.770000000000001,-11.64,-10.780000000000001,-8.35,-3.89,-7.42,-5.48,-9.4700000000000006,-2.67,-9.0299999999999994,-6.33,-19.46,-21.21,-17.149999999999999,null,-19.62,-29.830000000000002,-16.23,-17.850000000000001,-16.190000000000001,"",-17.71,-20.37,-12.01,""]
["Renteomk. af bundet kapital",-9.76,-9.57,-9.7200000000000006,-9.73,-9.68,-10.67,-9.48,-8.0299999999999994,-9.9600000000000009,"",null,-21,-18,-18.260000000000002,-15.79,-16.04,-15.56,-16.18,-15.82,-15.04,-15.06,-12.57,-12.79,-14.61,-15.27,-11.18,-11.55,-9.76,-9.57,-22,-17,-18.07,-14.8,-16.84,-14.32,-15.84,-16.59,-15.31,-15.48,-12.69,-12.44,-13.77,-13.24,-11.71,-12.19,-9.7200000000000006,-9.73,-19,-16,-18.989999999999998,-13.83,-13.64,-1.71,-14.78,-14.65,-13.86,-12.19,-11.84,-10.36,-12.79,-13.62,-10.02,-8.58,-9.68,-10.67,-21,-20,-17.7,-15.47,-17,-20.58,-17.5,-18.079999999999998,-16.02,-18.350000000000001,-14.02,-12.22,-16.25,-15.35,-12.56,-13.75,-9.48,-8.0299999999999994,-15.18,-18.04,-15.34,null,-14.29,-13.22,-11.44,-12.69,-14.27,"",-10.38,-8.94,-9.9600000000000009,""]
["Kapitalomkostninger i alt",-45.83,-44.49,-42.93,-35.71,-44.6,-42.93,-45.52,-42.17,-47.38,"",null,-63,-55,-60.600000000000009,-54.77,-57.03,-54.29,-55.83,-55.1,-55,-55.06,-49.67,-48.33,-53.46,-53.44,-49.54,-49.08,-45.83,-44.49,-65,-50,-60.21,-48.820000000000007,-57.81,-51.03,-53.89,-52.66,-52.83,-47.16,-48.48,-43.95,-49.44,-42,-48.39,-46.04,-42.93,-35.71,-58,-52,-58.17,-47.67,-53.639999999999993,-35.54,-52.45,-48.839999999999996,-50.209999999999994,-44.7,-46.98,-41.11,-48.37,-47.62,-44.41,-42.36,-44.6,-42.93,-65,-59,-60.879999999999995,-57.39,-56.620000000000005,-59.43,-56.769999999999996,-51.69,-56.78,-59.13,-51.25,-45.55,-55.93,-50.49,-50.28,-44.57,-45.52,-42.17,-58.37,-61.52,-57.2,null,-56.07,-59.59,-49.81,-52.26,-54.54,"",-51.54,-49.29,-47.38,""]
["","","","","","","","","","","",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,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,"","","","","","","",""]
["Resultat, driftsgren",{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,M69:UR69)","v":49.93},{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UR$2,N69:US69)","v":86.83},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,M69:UR69)","v":32.450000000000003},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UR$2,N69:US69)","v":55.53},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,M69:UR69)","v":47.65},{"$f":"_xlfn.XLOOKUP($F$2,$M$2:$UR$2,N69:US69)","v":68.87},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,M69:UR69)","v":43.23},{"$f":"_xlfn.XLOOKUP($H$2,$M$2:$UR$2,N69:US69)","v":68.94},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,M69:UR69)","v":66.55},{"$f":"_xlfn.XLOOKUP($J$2,$M$2:$UR$2,N69:US69)","v":""},null,-37,15,-42.610000000000028,6.7100000000001003,-27.960000000000036,1.019999999999861,20.030000000000072,40.150000000000155,26.849999999999881,46.049999999999926,-41.49,-28.21,151.77000000000001,171.53,138.80000000000001,162.33000000000001,49.93,86.83,-68,9,-65.490000000000151,7.000000000000739E-2,-57.360000000000056,-29.500000000000099,-4.4300000000000779,31.250000000000085,6.3300000000000693,24.149999999999991,-74.55,-55.97,116.25,148.19999999999999,104.32,136.32,32.450000000000003,55.53,-34,21,-41.709999999999951,8.0299999999999869,-27.57,-2.3700000000001396,16.919999999999959,38.019999999999932,25.799999999999926,53.710000000000107,-50.77,-30.07,143.33000000000001,158.58000000000001,131.94,145.57,47.65,68.87,-17,33,-26.029999999999987,19.410000000000053,-17.809999999999917,10.069999999999844,24.039999999999992,40.099999999999994,33.410000000000082,53.00000000000022,-35.81,-28.1,154.11000000000001,168.26,144.63999999999999,168.16,43.23,68.94,-8.1700000000001083,4.1799999999999571,43.730000000000075,null,38.230000000000011,43.559999999999974,-22.66,-8.6999999999999993,173.3,"",152.80000000000001,182.04,66.55,""]
[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,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,"","","","",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,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,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,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","",null,null,null,null,null,null,null,null,null,null,"","","",""]

{"sheet":"Tabel 6 Smaagrise","index":5,"n_rows":72,"n_cols":22,"rows_kept":72,"cut":false,"hidden":false,"merged":[[1,20,1,21],[1,1,1,2],[0,1,0,2],[1,18,1,19],[1,16,1,17],[1,14,1,15],[1,4,1,5],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,1,13]]}
[2021,null,null,null,"Historik"]
["Smågrise",{"$f":"\"Alle                                      \"&A1","v":"Alle                                      2021"},null,null,"Alle                                      2013",null,"Alle                                      2014",null,"Alle                                      2015",null,"Alle                                      2016",null,"Alle                                      2017",null,"Alle                                      2018",null,"Alle                                      2019",null,"Alle                                      2020",null,"Alle                                      2021"]
["DG7100","Gns","Bedste 1/3",null,"Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3"]
["Antal",{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,E4:UJ4)","v":38},{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,F4:UK4)","v":13},null,75,25,102,34,94,32,83,28,79,27,63,21,58,20,41,14,38,13]
["Antal årssøer",{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,E5:UJ5)","v":0},{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,F5:UK5)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Antal producerede smågrise",24629,26305,null,16648,15961,18771,18883,21749,22115,25523,31792,22345,25833,24525,27806,24868,19379,25881,20317,24629,26305]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0,0,0]
["Vægt solgte/overførte smågrise, kg.",31.2,33.299999999999997,null,null,null,null,null,null,null,null,null,null,null,31.1,31.3,30.8,31,31,31.7,31.2,33.299999999999997]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Nøgletal ","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Foderomkostninger pr. enhed",-98.05,-101.67,null,87,99,84.97,82.860000000000014,78.179999999999993,64.61,99.3,95.16,94.56,95.76,-97.88,-93.44,-97.700000000000017,-101.46000000000001,-95.52,-96.9,-98.05,-101.67]
["Arbejdsomkostninger pr. enhed",-17.55,-15.42,null,17,18,16.98,18.75,15.5,13.61,15.280000000000001,16.060000000000002,18.309999999999999,16.72,-18.11,-15.64,-17.59,-16.060000000000002,-16.940000000000001,-18.59,-17.55,-15.42]
["Krav til dækningsbidrag pr. enhed",47,45,null,55,58,53.889999999999993,55.209999999999994,48.09,45.789999999999992,48.059999999999995,48.019999999999996,50.75,48.830000000000005,47,42,49,47,46,50,47,45]
["","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Bundet kapital pr. enhed",175,186,null,229,205,206,212,182,182,188,219,178,204,162,176,197,162,192,184,175,186]
["Anvendt rentesats, pct.",1.7,1.7,null,3.1,3,2.6,2.9,2.7,2.2999999999999998,2.6,2.5,2.5,2.2999999999999998,2.4,2.2999999999999998,2,2,1.7,1.3,1.7,1.7]
["Resultatkorrektion ved 4 % rente",-4,-4,null,-2.0322580645161299,-1.6666666666666679,-2.9561538461538444,-2.2568965517241386,-2.3496296296296286,-3.2078260869565218,-2.6923076923076916,-3.2640000000000002,-2.6639999999999997,-3.3113043478260868,-3,-4,-4,-3,-4,-5,-4,-4]
["Afkastningsgrad",-11.4,-19.399999999999999,null,5.2401746724890827E-2,7.8048780487804878E-2,-1.9368932038834868E-2,3.1698113207547132E-2,-8.9505494505494429E-2,4.9120879120878994E-2,0.10553191489361677,0.19931506849315059,0.17016853932584267,0.2770588235294118,-4,9.3000000000000007,29.8,32.1,3.9,7.3,-11.4,-19.399999999999999]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Dyreoms. og andre indtægter pr smågris",242,241,null,null,null,null,null,null,null,null,null,null,null,211,210,266,264,297,300,242,241]
["Foderomkostning pr. smågris",99,103,null,null,null,null,null,null,null,null,null,null,null,98,93,98,101,96,97,99,103]
["Dyrlæge og diverse pr. smågris",12,10,null,null,null,null,null,null,null,null,null,null,null,11,10,11,8,11,12,12,10]
["Energi, vedl., m.v. pr. smågris",10.08,9.85,null,null,null,null,null,null,null,null,null,null,null,10.44,8.52,11.4,10.7,11.41,12.64,10.08,9.85]
["Arbejdsomkostninger pr. smågris",18,15,null,null,null,null,null,null,null,null,null,null,null,18,16,18,16,17,19,18,15]
["Ejendomsskat, fors., div. kap.omk. pr. smågris",5.87,5.23,null,null,null,null,null,null,null,null,null,null,null,5.35,4.4800000000000004,5.64,5.4,5.24,5.21,5.87,5.23]
["Afskrivninger pr. smågris",10.39,9.85,null,null,null,null,null,null,null,null,null,null,null,8.6,6.62,9.64,8.15,9.1199999999999992,8.86,10.39,9.85]
["Renteomk. og leje pr. smågris",3.97,4.08,null,null,null,null,null,null,null,null,null,null,null,6.03,5.62,5.64,5.7,4.29,5.64,3.97,4.08]
["Fremstillingspris pr. smågris",401.31,398.01000000000005,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(O21:O28)","v":368.42},{"$f":"SUM(P21:P28)","v":354.24},{"$f":"SUM(Q21:Q28)","v":425.31999999999994},{"$f":"SUM(R21:R28)","v":418.94999999999993},451.06000000000006,460.34999999999997,401.31,398.01000000000005]
["Kr. pr. solgt smågris",388,429,null,null,null,null,null,null,null,null,null,null,null,296,331,478,484,484,503,388,429]
["","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Pris soyaskrå, kr. pr. kg",2.67,2.63,null,3.2,3.1,3,3.02,2.88,2.89,2.75,2.74,2.58,2.72,2.65,2.6,2.57,2.56,2.64,2.88,2.67,2.63]
["Pris tilskudsfoder, kr. pr. kg",2.81,2.74,null,5.88,6.7,4.99,5.79,5.13,5.39,4.8600000000000003,5.24,3.19,2.58,2.86,2.67,2.7,2.71,2.85,2.74,2.81,2.74]
["Pris færdigblanding søer, kr. pr. kg",1.8,1.69,null,null,null,null,null,null,null,null,null,null,null,1.66,1.61,1.79,2.0499999999999998,1.84,1.72,1.8,1.69]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Specifikation af resultat","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Salg/overførsel smågrise",382.13,366.27,null,438,453,405.88,426.19,346.27,357.28999999999996,394.84999999999997,400.06,448.11,459.12,359.97,371.82,460.32,451.77,465.18,478.2,382.13,366.27]
["Salg andre svin",0.21,0,null,null,null,null,null,null,null,null,null,null,null,0.98,0,0.17,0.64,0.15,0,0.21,0]
["Køb af grise",-232.32,-237.67,null,-254,-244,-239.53,-245.89,-208.91,-209.76,-230.74,-217.83,-262.41000000000003,-246.88,-210.44,-209.07,-274.14999999999998,-273.58,-297.16000000000003,-303.91000000000003,-232.32,-237.67]
["Besætningsforskydning",-4.6100000000000003,-9.82,null,5,2,-4.9000000000000004,-8.1,0.05,3.12,8.76,9.92,-3.29,-4.1500000000000004,-4.3499999999999996,-4.9000000000000004,26.22,26.04,-11.21,-4.1399999999999997,-4.6100000000000003,-9.82]
["Andre Landbrugsindtægter svin",1.55,0.04,null,0,0,0.49,0.16999999999999998,0.21000000000000002,0.25,null,null,null,null,0.09,0.04,0.15,0.4,0.16,0.11,1.55,0.04]
["Bruttoudbytte i alt",134.69,118.82,null,189,211,161.94,172.37,137.62,150.89999999999998,173.33999999999995,192.36999999999998,182.67,208.17000000000002,146.25,157.88999999999999,212.76,205.44,157.44999999999999,170.26,134.69,118.82]
["","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Korn",-25.68,-31.51,null,-33,-33,-23.04,-23.54,-22.59,-27.59,-23.41,-24.6,-22.44,-22.55,-24.47,-28.28,-25.83,-32.97,-22.44,-31.31,-25.68,-31.51]
["Tilskudsfoder og råvarer",-20.440000000000001,-17.14,null,-29,-29,-26.03,-27.85,-25.54,-24.8,-25.67,-25.85,-22.41,-27.82,-20.55,-23.39,-23.01,-28.93,-23.04,-32.630000000000003,-20.440000000000001,-17.14]
["Færdigblanding",-37.729999999999997,-30.47,null,-46,-60,-49.73,-43.83,-41.73,-27.22,-37.42,-31.15,-37.29,-32.64,-44.73,-30.74,-37.9,-24,-38.49,-24.65,-37.729999999999997,-30.47]
["Andet foder",-14.2,-22.55,null,-12,-10,-9.2100000000000009,-11.18,-10.91,-12.59,-12.8,-13.56,-12.42,-12.75,-8.1300000000000008,-11.03,-10.96,-15.56,-11.55,-8.31,-14.2,-22.55]
["Dyrlæge og medicin",-8.68,-6.2,null,-5,-6,-5.96,-5.95,-6.26,-5.12,-7.13,-6.93,-7.71,-7.93,-7.63,-6.51,-7.52,-5.22,-7.92,-8.81,-8.68,-6.2]
["Avl, rådgivning og kontrol",-0.32,-0.14000000000000001,null,null,null,null,null,null,null,null,null,null,null,-0.45,-0.3,-0.25,-0.25,-0.19,-0.11,-0.32,-0.14000000000000001]
["Diverse vedr. husdyr",-3.44,-3.63,null,-4,-4,-3.56,-4.04,-3.67,-3.19,-4.01,-4.05,-3.8,-3.6100000000000003,-3.09,-2.92,-3.14,-2.79,-3.26,-3.3,-3.44,-3.63]
["Stykomkostninger i alt",-110.86,-112.9,null,-129,-142,-117.52999999999999,-116.39000000000001,-110.69999999999999,-100.51,-110.44,-106.14,-106.07,-107.3,-109.05,-103.16,-108.65,-109.71,-107.17,-109.12,-110.86,-112.9]
["","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Dækningsbidrag",23.82,5.92,null,60,69,44.410000000000011,55.97999999999999,26.920000000000016,50.389999999999972,62.899999999999949,86.229999999999976,76.599999999999994,100.87000000000002,37.200000000000003,54.73,104.11,95.74,50.28,61.15,23.82,5.92]
["","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Energi svin",-4.71,-4.8,null,-7,-8,-6.89,-7.67,-5.81,-6.82,-5.95,-5.56,-5.75,-5.26,-5.42,-4.84,-4.9000000000000004,-4.7,-4.12,-3.78,-4.71,-4.8]
["Vedligehold",-4.45,-4.2,null,-5,-6,-5.4,-5.44,-3.73,-4.09,-4.1900000000000004,-4.47,-5.3,-5.55,-4.07,-4.03,-5.45,-5.51,-5.5,-6.59,-4.45,-4.2]
["Lønomkostninger",-14.98,-13.1,null,-11,-11,-11.69,-12.05,-10.74,-10.18,-10.9,-11.83,-13.59,-11.72,-13.9,-12.13,-14.16,-11.66,-13.83,-14.19,-14.98,-13.1]
["Ejeraflønning",-2.57,-2.3199999999999998,null,-6,-7,-5.29,-6.7,-4.76,-3.43,-4.38,-4.2300000000000004,-4.72,-5,-4.21,-3.51,-3.43,-4.4000000000000004,-3.11,-4.4000000000000004,-2.57,-2.3199999999999998]
["Forsikring",-1.58,-1.59,null,-1,-1,-1.38,-1.54,-1.4,-1.45,-1.41,-1.2,-1.48,-1.57,-1.42,-1.22,-1.58,-1.63,-1.39,-1.45,-1.58,-1.59]
["Diverse kapacitetsomkostninger svin",-3.3,-2.82,null,-3,-3,-3.5,-3.4699999999999998,-3.64,-3.7,-3.47,-2.9299999999999997,-3.73,-3.3499999999999996,-3.3,-2.92,-3.58,-3.27,-3.13,-2.71,-3.3,-2.82]
["Kapacitetsomkostninger i alt",-31.91,-29.06,null,-33,-36,-34.149999999999991,-36.869999999999997,-30.08,-29.669999999999998,-30.299999999999997,-30.22,-34.57,-32.450000000000003,-32.53,-28.7,-33.24,-31.22,-31.49,-33.49,-31.91,-29.06]
["","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Afskrivning bygninger",-6.34,-7.08,null,-6,-5,-6.33,-6.14,-5.74,-5.41,-5.67,-6.27,-5.38,-6.23,-5.0599999999999996,-4.75,-5.7,-5.36,-5.38,-3.64,-6.34,-7.08]
["Afskrivning inventar og Øvrige omk.",-3.9,-3.5,null,-5,-4,-4.53,-4.8,-4.2399999999999993,-4.6899999999999995,-4.2799999999999994,-4.8600000000000003,-4.1100000000000003,-4.75,-3.31,-3.07,-3.76,-3.21,-3.73,-3.51,-3.9,-3.5]
["Leje af driftsbygninger",-1.51,-2.34,null,-4,-8,-3.39,-1.45,-3.15,-1.68,-2.81,-1.23,-2.25,-0.92,-2.62,-1.52,-2.4,-2.92,-1.83,-6.79,-1.51,-2.34]
["Renteomk. af bundet kapital",-2.93,-3.09,null,-7,-5,-5.49,-5.95,-4.88,-4.34,-5,-5.44,-4.4400000000000004,-4.4800000000000004,-3.67,-3.48,-3.95,-3.66,-3.45,-2.64,-2.93,-3.09]
["Kapitalomkostninger i alt",-14.76,-16.03,null,-22,-22,-19.740000000000002,-18.34,-18.010000000000002,-16.119999999999997,-17.759999999999998,-17.8,-16.18,-16.380000000000003,-14.88,-13.19,-16.16,-16.100000000000001,-14.84,-16.89,-14.76,-16.03]
["",{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,E69:UJ69)","v":""},{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,F69:UK69)","v":""},null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Resultat, driftsgren",-22.84,-39.159999999999997,null,5,11,-9.4799999999999827,0.76999999999999247,-21.169999999999984,4.5999999999999766,14.839999999999954,38.20999999999998,25.849999999999994,52.040000000000013,-10.210000000000001,12.83,54.71,48.42,3.95,10.77,-22.84,-39.159999999999997]
[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,null,null,null,"","","",""]

{"sheet":"Tabel 7 Slagtekalve","index":6,"n_rows":58,"n_cols":22,"rows_kept":58,"cut":false,"hidden":false,"merged":[[1,20,1,21],[0,1,0,2],[1,1,1,2],[1,18,1,19],[1,16,1,17],[1,14,1,15],[1,4,1,5],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,1,13]]}
[2021,null,null,null,"Historik"]
["Slagtekalve",{"$f":"\"Alle                             \"&A1","v":"Alle                             2021"},null,null,"Alle                                  2013",null,"Alle                             2014",null,"Alle                             2015",null,"Alle                             2016",null,"Alle                             2017",null,"Alle                             2018",null,"Alle                             2019",null,"Alle                             2020",null,"Alle                             2021"]
["DG6300","Gns","Bedste 1/3",null,"Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3"]
["Antal bedrifter",{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,E4:UJ4)","v":24},{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,F4:UK4)","v":8},null,126,42,147,49,139,47,128,43,113,38,83,28,91,31,52,18,24,8]
["Antal producerede kalve",{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,E5:UJ5)","v":1092},{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,F5:UK5)","v":""},null,253,392,276,449,329,343,323,431,432,370,573,725,493,625,812,441,1092,""]
["Slagtevægt",217,"",null,214,190,217,212,201,225,221,219,217,227,220,220,222,219,229,235,217,""]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Pris kalveblanding kr. pr. kg",1.88,"",null,2.21,2.15,2.02,2.04,1.9,1.95,1.85,1.83,1.81,1.97,1.8,1.8,1.85,1.85,1.85,1.88,1.88,""]
["Pris sojaskrå kr. pr. kg",3.07,"",null,3.24,3.2,2.96,2.96,2.86,2.87,2.74,2.72,2.66,2.7,2.61,2.59,2.5299999999999998,2.57,2.63,2.5499999999999998,3.07,""]
[null,"","",null,null,null,"","","","","","","","","","","","","","","",""]
["Krav til dækningsbidrag pr. produceret kalv",1522,"",null,1940,1758,1869,1696,1753,1555,1749,1687,1714,1512,1563,1372,1652,1554,1512,1710,1522,""]
["Heraf afskrivninger",306,"",null,382,296,391,337,365,361,341,301,347,358,311,286,325,232,287,312,306,""]
["Arbejdsomkostninger",544,"",null,720,646,710,637,669,605,650,597,623,566,562,506,615,592,562,697,544,""]
["Foderomkostninger pr. produceret kalv",3009,"",null,3676,3505,3274,3074,3045,2783,3216,3168,3053,2875,2940,2737,3063,3016,2900,3290,3009,""]
[null,"","",null,null,null,"","","","","","","","","","","","","","","",""]
["Bundet kapital pr. produceret kalv",8245,"",null,8395,7668,8138,7140,7731,7666,8770,8245,8484,8785,7988,7610,8215,6886,7440,8064,8245,""]
["Heraf bygninger og inventar",3796,"",null,3829,3078,3548,2857,3252,3242,3469,2851,3315,3351,4179,4176,4071,2598,3497,3992,3796,""]
["Gns. betalt rente",2,"",null,2.63,2.4500000000000002,2.2999999999999998,2.42,2.2799999999999998,2,2.06,2.4,2.5,2.37,2.2999999999999998,2.2999999999999998,2,2.2999999999999998,2.1,2,2,""]
["Resultatkorrektion ved 4 % rente",-174,"",null,2,6,-106,-78,-115,-134,-116,-87,-134,-177,-125,-135,-148,-110,-142,-158,-174,""]
["Afkastningsgrad",16.34,"",null,-11.04,-10.79,-3.04,-0.28000000000000003,4.76,14.09,0.42,1.8,1.61,9.9,1.42,6.92,0.66,1.08,8.81,4.88,16.34,""]
[null,"","",null,null,null,"","","","","","","","","","","","","","","",""]
["Specifikation af resultat","","",null,null,null,"","","","","","","","","","","","","","","",""]
["Salg af dyr, kvæg",6562,"",null,5610,5331,5914,5778,6226,6468,5974,5944,6188,6383,6032,5930,5913,5840,6135,6600,6562,""]
["Køb af dyr, kvæg",-1043,"",null,-1011,-1036,-1040,-1057,-1201,-1174,-1290,-1433,-1476,-1361,-1363,-1332,-1149,-1166,-988,-1032,-1043,""]
["Besætningsforskydning",447,"",null,-91,-41,34,45,158,165,302,473,196,203,-12,115,48,18,-12,-39,447,""]
["Andre landbrugsindtægter",56,"",null,{"$f":"E27-SUM(E23:E25)","v":464},{"$f":"F27-SUM(F23:F25)","v":407},14,7,18,12,12,6,45,71,17,12,36,34,27,18,56,""]
["Bruttoudbytte",5984,"",null,4972,4661,4922,4773,5201,5471,4996,4991,4952,5296,4674,4726,4838,4717,5145,5535,5984,""]
[null,"","",null,null,null,"","","","","","","","","","","","","","","",""]
["Korn",-769,"",null,-904,-726,-762,-756,-647,-657,-762,-676,-674,-985,-676,-613,-761,-706,-770,-1085,-769,""]
["Råvarer",-127,"",null,-316,-419,-227,-259,-174,-160,-168,-219,-191,-116,-158,-239,-152,-161,-173,-150,-127,""]
["Færdigblanding og tilskudsfoder",-1733,"",null,-1871,-1702,-1654,-1435,-1687,-1452,-1841,-1824,-1707,-1330,-1728,-1504,-1824,-1835,-1589,-1711,-1733,""]
["Mineraler og vitaminer",-28,"",null,-64,-65,-63,-75,-53,-43,-48,-60,-53,-52,-45,-69,-30,-37,-34,-39,-28,""]
["Biprodukter mv.",-84,"",null,-83,-60,-94,-128,-69,-93,-63,-108,-72,-119,-60,-77,-55,-80,-52,-93,-84,""]
["Grovfoder",-270,"",null,-438,-533,-473,-422,-416,-378,-329,-274,-356,-272,-270,-232,-219,-164,-267,-210,-270,""]
["Dyrlæge og medicin",-137,"",null,-117,-112,-114,-115,-109,-105,-112,-121,-132,-114,-124,-112,-130,-138,-124,-132,-137,""]
["Rådgivning og kontrol",-20,"",null,-30,-26,-31,-32,-24,-18,-26,-25,-26,-29,-20,-16,-18,-18,-20,-19,-20,""]
["Diverse vedr. husdyr",-104,"",null,-84,-69,-101,-83,-97,-102,-90,-82,-96,-70,-111,null,-102,-82,-89,-155,-104,""]
["Stykomkostninger",-3270,"",null,-3908,-3712,-3520,-3304,-3274,-3009,-3444,-3397,-3307,-3089,-3192,-2996,-3312,-3254,-3133,-3596,-3270,""]
[null,"","",null,"","","","","","","","","","","","","","","","","",""]
["Dækningsbidrag",2713,"",null,1064,949,1402,1469,1927,2463,1552,1594,1645,2207,1482,1729,1526,1463,2012,1939,2713,""]
[null,"","",null,null,null,"","","","","","","","","","","","","","","",""]
["Energi",-47,"",null,-101,-104,-56,-48,-50,-47,-47,-40,-49,-43,-44,-35,-45,-39,-29,-49,-47,""]
["Maskinstation mv.",-71,"",null,-30,-18,-57,-63,-53,-45,-49,-54,-79,-76,-63,-43,-74,-66,-57,-58,-71,""]
["Vedligehold",-135,"",null,-152,-126,-171,-143,-147,-127,-150,-142,-144,-143,-131,-102,-151,-147,-153,-180,-135,""]
["Lønomkostninger",-358,"",null,-269,-266,-236,-264,-264,-334,-279,-350,-302,-361,-306,-333,-340,-388,-338,-338,-358,""]
["Ejeraflønning",-187,"",null,-451,-381,-474,-373,-404,-271,-370,-248,-321,-205,-256,-173,-275,-203,-224,-360,-187,""]
["Forsikring",-62,"",null,-69,-62,-73,-58,-68,-61,-68,-55,-68,-58,-68,-55,-70,-51,-60,-86,-62,""]
["Diverse kapacitetsomksotninger",-122,"",null,-136,-119,-145,-121,-142,-110,-122,-118,-122,-93,-119,-91,-120,-122,-128,-156,-122,""]
["Kapacitetsomkostninger",-981,"",null,-1207,-1075,-1212,-1069,-1129,-995,-1086,-1006,-1085,-977,-987,-831,-1074,-1017,-989,-1226,-981,""]
[null,"","",null,null,null,"","","","","","","","","","","","","","","",""]
["Afskrivninger bygninger",-189,"",null,-220,-164,-238,-182,-218,-218,-197,-167,-214,-231,-201,-194,-206,-132,-174,-201,-189,""]
["Afskrivninger inventar",-116,"",null,-147,-121,-142,-142,-131,-121,-128,-113,-122,-117,-110,-91,-118,-100,-112,-111,-116,""]
["Staldleje",-79,"",null,-120,-190,-107,-139,-72,-27,-103,-174,-88,-45,-71,-86,-72,-140,-80,-7,-79,""]
["Renteomkostninger af bundet kapital",-156,"",null,-258,-241,-219,-207,-194,-172,-235,-242,-206,-174,-194,-169,-181,-165,-156,-165,-156,""]
["Øvrige kapitalomkostninger",0,"",null,null,null,null,null,null,null,null,null,null,null,0,0,-1,-1,0,0,0,""]
["Kapitalomkostninger",-541,"",null,-732,-683,-657,-626,-624,-560,-663,-681,-629,-535,-576,-540,-578,-537,-523,-484,-541,""]
[null,"","",null,"","","","","","","","","","","","","","","","","",""]
["Årets resultat",1191,"",null,-875,-809,-466,-227,174,908,-198,-93,-69,695,-81,357,-127,-90,500,229,1191,""]

{"sheet":"Tabel 8 Slagtekyllinger","index":7,"n_rows":54,"n_cols":22,"rows_kept":54,"cut":false,"hidden":false,"merged":[[1,20,1,21],[0,1,0,2],[1,1,1,2],[1,18,1,19],[1,16,1,17],[1,14,1,15],[1,4,1,5],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,1,13]]}
[2021,null,null,null,"Historik"]
["Slagtekyllinger",{"$f":"\"Alle                                    \"&A1","v":"Alle                                    2021"},null,null,"Alle                                    2013",null,"Alle                                    2014",null,"Alle                                    2015",null,"Alle                                    2016",null,"Alle                                    2017",null,"Alle                                    2018",null,"Alle                                    2019",null,"Alle                                    2020",null,"Alle                                    2021"]
["DG8100","Gns","Bedste 1/3",null,"Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3"]
["Antal bedrifter",{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,E4:UJ4)","v":24},{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,F4:UK4)","v":8},null,40,14,52,18,57,19,40,14,41,14,37,13,39,13,34,12,24,8]
["Antal producerede slagtekyllinger",{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,E5:UJ5)","v":877550.20833333337},{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,F5:UK5)","v":""},null,628580,535757,663092,625234,607217,675345,736176,839756,753536,825036,767291,705578,741011,637249,800856,962629,877550.20833333337,""]
["Antal kvm nettoareal",4282,"",null,1444,1999,6055,1665,5349.4516129032254,5366.636363636364,6346,8333,6041,7466,6065,5059,6286.8064516129034,3344,4598,4073,4282,""]
["Gns. vægt ved slagt, gram",2271.9565217391305,0,null,1433,1506,1376,1325,2216.5,2249.3571428571427,2173,2192,2118.5,2192,2213.15,2267,2265.25,2224.3076923076924,2335,null,2271.9565217391305]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Krav til dækningsbidrag",2.2599999999999998,"",null,2.2599999999999998,2.2199999999999998,2.23,2.16,2.39,2.2400000000000002,{"$f":"-(K47+K41)","v":2.1999999999999997},{"$f":"-(L47+L41)","v":2.04},2.2399999999999998,2.0299999999999998,2.29,2.08,2.37,2.0700000000000003,2.36,2.19,2.2599999999999998,""]
["Afskrivninger",-0.54,"",null,0.47,0.54,0.56999999999999995,0.53,0.57999999999999996,0.55000000000000004,0.55000000000000004,0.6,0.57999999999999996,0.55000000000000004,-0.52,-0.53,-0.52,-0.52,-0.54,-0.51,-0.54,""]
["Arbejdsomkostninger",0.56000000000000005,"",null,0.58000000000000007,0.61,0.54,0.48000000000000004,0.59000000000000008,0.53,{"$f":"-(K37+K38)","v":0.53},{"$f":"-(L37+L38)","v":0.44999999999999996},0.51,0.44000000000000006,0.55000000000000004,0.48,0.59000000000000008,0.59000000000000008,0.56000000000000005,0.5,0.56000000000000005,""]
["Bunden kapital pr. kylling",8.5399999999999991,"",null,7.82,8.9499999999999993,8.5299999999999994,7.9,9.9,8.52,9.18,9.33,8.9,7.88,8,9,8.5299999999999994,7.21,8.61,8.18,8.5399999999999991,""]
["Afkastningsgrad",5.29,"",null,4.71,20.46,6.14,14.29,3.2400000000000007,10.67,6.52,12.1,7.580000000000001,16.34,9.09,14.01,7.57,20.48,6.97,13.84,5.29,""]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Fremstillingspris pr. kg solgt kylling",0,"",null,null,null,10.072591123245298,10.243667929497542,6.2718716024755707,6.1060065403620749,6.0680164534157619,5.8727843201557137,6.1439984014019347,5.7738275309703262,null,"",null,"",null,"",null,""]
["Kr. pr kg solgt kylling",6.23,"",null,5.22,6.29,4.42,4.87,6.6574285714285715,7.4469230769230768,6.22,6.32,6.34,6.32,6.27,6.63,6.2097499999999988,6.4092307692307688,5.95,6.3,6.23,""]
["Kr. pr daggammel kylling",2.5099999999999998,"",null,2.81,3.3,2.65,2.8,2.84,3.22,2.52,2.65,2.5099999999999998,2.6,2.54,2.68,2.71,2.92,2.79,3.36,2.5099999999999998,""]
["Kr. pr kg foder",0,"",null,2.73,2.79,2.41,2.4500000000000002,2.2999999999999998,2.5499999999999998,2.27,2.39,2.21,2.34,2.19,2.1800000000000002,0,0,0,0,0,""]
[]
["Specifikation af resultat","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Salg af slagtekyllinger",13.68,"",null,15.53,16.329999999999998,13.88,14.2,13.87,14.11,13.36,13.53,13.35,13.76,13.82,14.22,14.04,13.87,13.82,14.28,13.68,""]
["Køb af daggamle kyllinger",-2.5499999999999998,"",null,-2.72,-2.9,-2.58,-2.58,-2.58,-2.66,-2.56,-2.56,-2.5299999999999998,-2.58,-2.56,-2.56,-2.63,-2.66,-2.5299999999999998,-2.59,-2.5499999999999998,""]
["Besætningsforskydning",0.1,"",null,-0.11,0.2,0,-0.1,0.05,0.2,0.28000000000000003,0.3,0.01,0.14000000000000001,0.1,0.01,-0.1,-0.02,0.11,0.05,0.1,""]
["Andet",7.0000000000000007E-2,"",null,0.02,0.04,0.01,0,0.04,0.03,0.03,0.02,0.03,0.02,0.04,0.03,0.05,0.03,7.0000000000000007E-2,0.08,7.0000000000000007E-2,""]
["Bruttoudbytte i alt",11.3,"",null,12.72,13.68,11.31,11.52,11.37,11.69,11.12,11.29,10.86,11.34,11.4,11.7,11.34,11.22,11.46,11.79,11.3,""]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Korn",-0.3,"",null,-1.1599999999999999,-1.1299999999999999,-0.69,-0.66,-0.52,-0.49,-0.51,-0.48,-0.35,-0.39,-0.3,-0.43,-0.3,-0.24,-0.22,-0.05,-0.3,""]
["Færdigblanding",-8.0299999999999994,"",null,-8.85,-9.01,-7.78,-7.53,-8,-7.88,-7.67,-7.47,-7.46,-7.37,-7.84,-7.65,-7.82,-7.25,-7.98,-8.1300000000000008,-8.0299999999999994,""]
["Dyrlæge og medicin",-0.05,"",null,-0.02,-0.03,-0.02,-0.02,-0.05,-0.05,-0.04,-0.03,-0.03,-0.03,-0.03,-0.02,-0.02,-0.01,-7.0000000000000007E-2,-0.06,-0.05,""]
["Diverse vedr. husdyr",-0.39,"",null,-0.28999999999999998,-0.23,-0.28999999999999998,-0.27,-0.34,-0.34,-0.32,-0.33,-0.32,-0.39,-0.37,-0.43,-0.38,-0.32,-0.43,-0.42,-0.39,""]
["Stykomkostninger i alt",-8.77,"",null,-10.32,-10.4,-8.7899999999999991,-8.48,-8.91,-8.77,-8.5399999999999991,-8.32,-8.16,-8.19,-8.5399999999999991,-8.5299999999999994,-8.52,-7.83,-8.7100000000000009,-8.66,-8.77,""]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Dækningsbidrag",2.5299999999999998,"",null,2.4,3.27,2.52,3.04,2.4500000000000002,2.92,2.58,2.97,2.7,3.15,2.85,3.18,2.82,3.39,2.75,3.13,2.5299999999999998,""]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Energi",-0.39,"",null,-0.43,-0.34,-0.35,-0.37,-0.37,-0.35,-0.37,-0.3,-0.38,-0.34,-0.4,-0.33,-0.4,-0.32,-0.37,-0.37,-0.39,""]
["Vedligehold",-0.26,"",null,-0.26,-0.24,-0.25,-0.25,-0.25,-0.21,-0.24,-0.25,-0.23,-0.18,-0.26,-0.24,-0.28000000000000003,-0.19,-0.31,-0.28000000000000003,-0.26,""]
["Lønomkostninger",-0.31,"",null,-0.25,-0.21,-0.23,-0.14000000000000001,-0.27,-0.22,-0.26,-0.16,-0.25,-0.16,-0.28000000000000003,-0.19,-0.33,-0.25,-0.28000000000000003,-0.28999999999999998,-0.31,""]
["Ejeraflønning",-0.25,"",null,-0.33,-0.4,-0.31,-0.34,-0.32,-0.31,-0.27,-0.28999999999999998,-0.26,-0.28000000000000003,-0.27,-0.28999999999999998,-0.26,-0.34,-0.28000000000000003,-0.21,-0.25,""]
["Forsikringer",-0.11,"",null,-0.09,-0.08,-0.09,-7.0000000000000007E-2,-0.1,-7.0000000000000007E-2,-0.09,-0.08,-0.09,-0.09,-0.1,-0.11,-0.11,-0.11,-0.13,-0.09,-0.11,""]
["Diverse kapacitetsomkostninger",-0.16,"",null,-0.17,-0.17,-0.16,-0.16,-0.18,-0.18,-0.16,-0.15,-0.16,-0.14000000000000001,-0.17,-0.18,-0.17,-0.15,-0.18,-0.12,-0.16,""]
["Kont. kapacitetsomkostninger i alt",-1.47,"",null,-1.52,-1.45,-1.4,-1.34,-1.48,-1.35,-1.38,-1.23,-1.38,-1.19,-1.48,-1.34,-1.56,-1.37,-1.54,-1.37,-1.47,""]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Afskrivninger",-0.54,"",null,-0.46,-0.55000000000000004,-0.57000000000000006,-0.54,-0.59000000000000008,-0.56000000000000005,-0.56000000000000005,-0.62,-0.57999999999999996,-0.56999999999999995,-0.52,-0.53,-0.52,-0.52,-0.54,-0.51,-0.54,""]
["Leje af driftsbygninger",-0.06,"",null,-0.04,0,-0.03,-0.04,-0.08,-0.11,-0.06,-0.04,-0.06,-0.13,-0.09,-0.05,-0.09,-0.03,-7.0000000000000007E-2,-0.12,-0.06,""]
["Renteomk. af bunden kapital",-0.19,"",null,-0.23,-0.24,-0.24,-0.24,-0.26,-0.24,-0.22,-0.2,-0.22,-0.16,-0.2,-0.16,-0.2,-0.15,-0.22,-0.19,-0.19,""]
["Øvrige kapitalomkostninger",0,"",null,null,null,null,null,null,null,null,null,null,null,0,0,0,0,0,0,0,""]
["Kapitalomkostninger",-0.79,"",null,-0.74,-0.77,-0.83,-0.82,-0.91,-0.89,-0.82,-0.81,-0.86,-0.84,-0.81,-0.74,-0.81,-0.7,-0.82,-0.82,-0.79,""]
[null,"","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Årets resultat",0.27,"",null,0.14000000000000001,1.06,0.28999999999999998,0.89,0.06,0.67,0.37,0.93,0.45,1.1200000000000001,0.56000000000000005,1.0900000000000001,0.45,1.33,0.38,0.94,0.27,""]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8.9499999999999993,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65.56,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.5,""]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.1499999999999999,1.1499999999999999]

{"sheet":"Tabel 9 Salgsafgroeder","index":8,"n_rows":82,"n_cols":85,"rows_kept":82,"cut":false,"hidden":false,"merged":[[1,6,1,8],[0,2,0,8],[1,3,1,5],[1,1,1,2],[1,23,1,25],[1,10,1,11],[1,12,1,13],[1,14,1,16],[1,17,1,19],[1,20,1,22],[1,26,1,28],[1,51,1,53],[1,29,1,31],[1,54,1,56],[1,76,1,78],[1,48,1,50],[1,35,1,36],[1,73,1,75],[1,37,1,38],[1,39,1,41],[1,42,1,44],[1,45,1,47],[1,60,1,61],[1,62,1,63],[1,32,1,34],[1,57,1,59],[1,82,1,84],[1,79,1,81],[1,64,1,66],[1,67,1,69],[1,70,1,72]]}
[2021,null,null,null,null,null,null,null,null,null,"Historik"]
["Salgsafgrøder*",{"$f":"\"Alle jordtyper                                     \"&A1","v":"Alle jordtyper                                     2021"},null,{"$f":"\"Primært lerjord                                      \"&A1","v":"Primært lerjord                                      2021"},null,null,{"$f":"\"Primært sandjord                             \"&A1","v":"Primært sandjord                             2021"},null,null,null,"Alle jordtyper                                     2013",null,"Alle jordtyper                                     2014",null,"Alle jordtyper                                     2015",null,null,"Alle jordtyper                                     2016",null,null,"Alle jordtyper                                     2017",null,null,"Alle jordtyper                                     2018",null,null,"Alle jordtyper                                     2019",null,null,"Alle jordtyper                                     2020",null,null,"Alle jordtyper                                     2021",null,null,"Primært lerjord                                      2013",null,"Primært lerjord                                      2014",null,"Primært lerjord                                      2015",null,null,"Primært lerjord                                      2016",null,null,"Primært lerjord                                      2017",null,null,"Primært lerjord                                      2018",null,null,"Primært lerjord                                      2019",null,null,"Primært lerjord                                      2020",null,null,"Primært lerjord                                      2021",null,null,"Primært sandjord                          2013",null,"Primært sandjord                          2014",null,"Primært sandjord                          2015",null,null,"Primært sandjord                          2016",null,null,"Primært sandjord                             2017",null,null,"Primært sandjord                             2018",null,null,"Primært sandjord                             2019",null,null,"Primært sandjord                             2020",null,null,"Primært sandjord                             2021"]
["DG5910","Gns","Bedste 1/3","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin",null,"Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste 1/3","Gns","Bedste plavl","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste plavl","bedste svin","Gns","Bedste plavl","bedste svin","Gns","Bedste plavl","bedste svin","Gns","Bedste plavl","bedste svin","Gns","Bedste plavl","Bedste svin","Gns","Bedste plavl","bedste svin","Gns","Bedste plavl","bedste svin"]
["Antal bedrifter",{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UP$2,M4:UP4)","v":935},{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UP$2,N4:UQ4)","v":62},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UP$2,M4:UP4)","v":484},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UP$2,N4:UQ4)","v":42},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UP$2,O4:UR4)","v":83},{"$f":"_xlfn.XLOOKUP($G$2,$M$2:$UP$2,M4:UP4)","v":445},{"$f":"_xlfn.XLOOKUP($G$2,$M$2:$UP$2,N4:UQ4)","v":22},{"$f":"_xlfn.XLOOKUP($G$2,$M$2:$UP$2,O4:UR4)","v":71},null,1923,641,2114,705,2406,90,316,2539,88,258,2329,132,268,1464,99,213,1445,73,154,1319,69,142,935,62,159,993,331,1167,389,1232,74,187,1266,59,180,1105,88,178,774,80,119,776,53,102,737,46,81,484,42,83,909,303,1069,357,1146,24,122,1223,27,120,1185,38,132,668,22,94,655,21,83,574,28,73,445,22,71]
["Ha i alt, driftsgren",{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UP$2,M5:UP5)","v":228.7},{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UP$2,N5:UQ5)","v":414.9},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UP$2,M5:UP5)","v":243.9},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UP$2,N5:UQ5)","v":386.9},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UP$2,O5:UR5)","v":325.8},{"$f":"_xlfn.XLOOKUP($G$2,$M$2:$UP$2,M5:UP5)","v":210.5},{"$f":"_xlfn.XLOOKUP($G$2,$M$2:$UP$2,N5:UQ5)","v":420},{"$f":"_xlfn.XLOOKUP($G$2,$M$2:$UP$2,O5:UR5)","v":316.5},null,135.6,175.7,142,179.4,143.4,250.5,209.2,154.80000000000001,295.2,236.9,159.6,321,252.8,199.4,295.5,285.5,214.1,369,269.5,217.7,343.4,302.89999999999998,228.7,414.9,315.5,152.9,187.6,156.69999999999999,184.2,162.6,241.8,213,176.3,311.5,237,186.5,317.39999999999998,259.8,214,292,289.2,231.6,350.1,279.8,229.7,320.8,320.7,243.9,386.9,325.8,116.1,147.80000000000001,114.4,134.1,123.4,253,211.1,132.5,260.5,230.8,133.80000000000001,304.8,243,183.2,289.10000000000002,272,193.5,371.5,242.3,200.6,373.9,259.3,210.5,420,316.5]
["Andel vårbyg i pct.",0.31001311762133804,0.27259580621836588,0.25215252152521522,0.23701214784181962,0.25046040515653772,0.38337292161520192,0.29738095238095241,0.32985781990521329,null,{"$f":"52/K5","v":0.38348082595870209},{"$f":"59.3/L5","v":0.33750711439954467},{"$f":"46.9/M5","v":0.33028169014084507},{"$f":"54.6/N5","v":0.30434782608695654},{"$f":"49.8/O5","v":0.34728033472803344},{"$f":"91/P5","v":0.36327345309381237},{"$f":"62.4/Q5","v":0.29827915869980881},{"$f":"62.6/R5","v":0.40439276485788112},{"$f":"100/S5","v":0.33875338753387535},{"$f":"92.4/T5","v":0.39003799071338119},{"$f":"60.1/U5","v":0.37656641604010027},{"$f":"109.8/V5","v":0.34205607476635513},{"$f":"87.7/W5","v":0.34691455696202533},0.38615847542627885,0.34213197969543147,0.3285464098073555,0.25455394675385334,0.26720867208672083,0.2345083487940631,0.31373449701423978,0.3048922539312755,0.25982172334103665,0.31001311762133804,0.27259580621836588,0.27638668779714737,{"$f":"51.2/AJ5","v":0.33485938521909747},{"$f":"56.8/AK5","v":0.30277185501066095},{"$f":"44.5/AL5","v":0.28398213146139123},{"$f":"49.4/AM5","v":0.26818675352877308},{"$f":"47.7/AN5","v":0.29335793357933582},{"$f":"68.4/AO5","v":0.28287841191066998},{"$f":"57.8/AP5","v":0.27136150234741785},{"$f":"61.1/AQ5","v":0.34656834940442427},{"$f":"82.6/AR5","v":0.26516853932584267},{"$f":"85.6/AS5","v":0.36118143459915608},{"$f":"58.1/AT5","v":0.31152815013404828},{"$f":"91.4/AU5","v":0.2879647132955262},{"$f":"77.5/AV5","v":0.298306389530408},0.35280373831775702,0.323972602739726,0.29875518672199175,0.20639032815198619,0.2210796915167095,0.20478913509649749,0.26164562472790598,0.24189526184538651,0.22294979731836609,0.25215252152521522,0.23701214784181962,0.25046040515653772,{"$f":"52.5/BI5","v":0.45219638242894061},{"$f":"63.3/BJ5","v":0.42828146143437074},{"$f":"45.7/BK5","v":0.39947552447552448},{"$f":"49.4/BL5","v":0.36838180462341535},{"$f":"52.3/BM5","v":0.4238249594813614},{"$f":"145.6/BN5","v":0.57549407114624507},{"$f":"72.6/BO5","v":0.34391283751776408},{"$f":"64.4/BP5","v":0.48603773584905663},{"$f":"130.2/BQ5","v":0.49980806142034545},{"$f":"96.5/BR5","v":0.41811091854419408},{"$f":"61.9/BS5","v":0.46263079222720471},{"$f":"143.8/BT5","v":0.47178477690288717},{"$f":"102.6/BU5","v":0.42222222222222222},0.43231441048034941,0.33586994119681768,0.37205882352941178,0.32093023255813952,0.31063257065948857,0.29178704085843993,0.38783649052841473,0.33966301150040118,0.30929425376012343,0.38337292161520192,0.29738095238095241,0.32985781990521329]
["Andel vinterhvede i pct.",0.33799737647573241,0.30874909616775126,0.40959409594095941,0.37399844921168257,0.42142418661755682,0.25083135391923989,0.23166666666666666,0.28404423380726701,null,{"$f":"50.1/K5","v":0.36946902654867259},{"$f":"71.7/L5","v":0.40808195788275475},{"$f":"61.6/M5","v":0.43380281690140848},{"$f":"80.5/N5","v":0.44871794871794868},{"$f":"56.7/O5","v":0.39539748953974896},{"$f":"80.5/P5","v":0.32135728542914171},{"$f":"91.4/Q5","v":0.43690248565965589},{"$f":"55.6/R5","v":0.35917312661498707},{"$f":"102.4/S5","v":0.3468834688346884},{"$f":"84.4/T5","v":0.35626846770789367},{"$f":"59/U5","v":0.36967418546365916},{"$f":"110.7/V5","v":0.34485981308411218},{"$f":"95.5/W5","v":0.37776898734177211},0.26680040120361082,0.24940778341793571,0.29667250437828374,0.3764595983185427,0.34579945799457995,0.38256029684601112,0.34313275149288014,0.29557367501456028,0.37570155166721692,0.33799737647573241,0.30874909616775126,0.36798732171156889,{"$f":"67.2/AJ5","v":0.43950294310006538},{"$f":"86.3/AK5","v":0.46002132196162049},{"$f":"78.7/AL5","v":0.50223356732610092},{"$f":"91.3/AM5","v":0.49565689467969598},{"$f":"77.1/AN5","v":0.47416974169741694},{"$f":"94/AO5","v":0.38875103391232424},{"$f":"107.3/AP5","v":0.50375586854460097},{"$f":"76/AQ5","v":0.43108338060124785},{"$f":"125.4/AR5","v":0.40256821829855538},{"$f":"100.5/AS5","v":0.42405063291139239},{"$f":"82.3/AT5","v":0.44128686327077749},{"$f":"122.2/AU5","v":0.38500315059861379},{"$f":"114.5/AV5","v":0.44072363356428018},0.31308411214953269,0.28595890410958902,0.35235131396957126,0.44084628670120896,0.40159954298771777,0.44210150107219442,0.41184153243360905,0.40211970074812964,0.43935141877143752,0.40959409594095941,0.37399844921168257,0.42142418661755682,{"$f":"31.2/BI5","v":0.26873385012919898},{"$f":"40.1/BJ5","v":0.27131258457374829},{"$f":"34.5/BK5","v":0.30157342657342656},{"$f":"40/BL5","v":0.29828486204325133},{"$f":"34.7/BM5","v":0.28119935170178284},{"$f":"40.5/BN5","v":0.1600790513833992},{"$f":"66.8/BO5","v":0.31643770724774989},{"$f":"34.4/BP5","v":0.25962264150943393},{"$f":"65.6/BQ5","v":0.2518234165067178},{"$f":"67/BR5","v":0.29029462738301559},{"$f":"36.7/BS5","v":0.27428998505231689},{"$f":"74.3/BT5","v":0.24376640419947504},{"$f":"68.5/BU5","v":0.28189300411522633},0.20305676855895199,0.16776202006226218,0.21470588235294116,0.28630490956072352,0.29421265141318975,0.29178704085843993,0.24327018943170489,0.19925113666755817,0.28075588121866563,0.25083135391923989,0.23166666666666666,0.28404423380726701]
["Andel vinterbyg i pct.",5.9029296020988199E-2,4.1214750542299353E-2,6.273062730627306E-2,4.1095890410958909E-2,7.489257213014118E-2,5.4156769596199528E-2,3.952380952380953E-2,6.8246445497630343E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6198595787362077E-2,4.5685279187817257E-2,8.6164623467600704E-2,7.7533862680990204E-2,4.3360433604336043E-2,9.9814471243042671E-2,6.8902158934313285E-2,6.4065230052417016E-2,9.144932320897986E-2,5.9029296020988199E-2,4.1214750542299353E-2,7.2266244057052301E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.4953271028037385E-2,4.5205479452054789E-2,8.2987551867219914E-2,7.8583765112262519E-2,3.3133390459868607E-2,0.10364546104360257,6.7914671310404878E-2,5.0187032418952622E-2,9.2921733707514817E-2,6.273062730627306E-2,4.1095890410958909E-2,7.489257213014118E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.768558951965066E-2,3.4244206157039082E-2,9.1544117647058817E-2,7.7002583979328174E-2,5.3297442799461643E-2,8.6256706562113067E-2,7.0289132602193424E-2,7.3281626103236158E-2,9.0242961820285378E-2,5.4156769596199528E-2,3.952380952380953E-2,6.8246445497630343E-2]
["Andel rug i pct.",6.0778312199387848E-2,6.0014461315979754E-2,3.0340303403034032E-2,3.2049625226156633E-2,3.3763044812768567E-2,9.9762470308788598E-2,0.10047619047619048,0.10552922590837283,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.7642928786359076E-2,4.1285956006768189E-2,4.5183887915936957E-2,6.7258290518449323E-2,6.7750677506775062E-2,7.4211502782931357E-2,5.9715204409738175E-2,9.405940594059406E-2,6.2066688676130743E-2,6.0778312199387848E-2,6.0014461315979754E-2,5.7686212361331216E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2897196261682243E-2,2.3972602739726026E-2,2.1784232365145227E-2,3.3246977547495685E-2,3.141959440159954E-2,3.9671193709792704E-2,2.960383108402264E-2,4.5822942643391519E-2,3.6794512004989087E-2,3.0340303403034032E-2,3.2049625226156633E-2,3.3763044812768567E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,8.078602620087337E-2,8.7858872362504309E-2,7.5367647058823525E-2,0.11627906976744186,0.10551816958277255,0.1221626083367726,0.10468594217347957,0.14950521529820809,0.10566910913999228,9.9762470308788598E-2,0.10047619047619048,0.10552922590837283]
["Andel øvrigt korn i pct.",1.6178399650196768E-2,3.711737768136901E-2,7.7900779007790072E-3,9.8216593434996124E-3,5.5248618784530384E-3,2.2802850356294535E-2,0.08,9.4786729857819912E-3,null,{"$f":"14.9/K5","v":0.10988200589970502},{"$f":"16.3/L5","v":9.2771770062606729E-2},{"$f":"13.4/M5","v":9.4366197183098591E-2},{"$f":"14.9/N5","v":8.3054626532887407E-2},{"$f":"15.3/O5","v":0.10669456066945607},{"$f":"21.5/P5","v":8.5828343313373259E-2},{"$f":"23/Q5","v":0.10994263862332697},{"$f":"15.2/R5","v":9.8191214470284227E-2},{"$f":"28.9999999999999/S5","v":9.8238482384823508E-2},{"$f":"24.9/T5","v":0.10510764035457998},{"$f":"16.6/U5","v":0.10401002506265665},{"$f":"32.8/V5","v":0.10218068535825545},{"$f":"28.4/W5","v":0.11234177215189872},1.1534603811434301E-2,2.8764805414551606E-2,2.4168126094570929E-2,1.0742643624474545E-2,8.130081300813009E-3,1.1873840445269018E-2,1.1024345429490124E-2,1.4269073966220153E-2,2.1459227467811159E-2,1.6178399650196768E-2,3.711737768136901E-2,1.5213946117274167E-2,{"$f":"10.6/AJ5","v":6.9326357096141267E-2},{"$f":"11/AK5","v":5.8635394456289978E-2},{"$f":"8.09999999999999/AL5","v":5.1691129546904857E-2},{"$f":"11/AM5","v":5.9717698154180245E-2},{"$f":"9.90000000000001/AN5","v":6.0885608856088617E-2},{"$f":"15.2/AO5","v":6.2861869313482213E-2},{"$f":"11.4/AP5","v":5.3521126760563385E-2},{"$f":"10.5/AQ5","v":5.9557572319909241E-2},{"$f":"25.9/AR5","v":8.3146067415730329E-2},{"$f":"12.8/AS5","v":5.4008438818565402E-2},{"$f":"12.3/AT5","v":6.595174262734585E-2},{"$f":"24.6/AU5","v":7.7504725897920609E-2},{"$f":"18.4/AV5","v":7.0823710546574284E-2},4.6728971962616819E-3,4.4520547945205479E-3,9.3360995850622422E-3,6.9084628670120904E-3,6.2839188803199084E-3,1.7869907076483202E-3,7.40095777100566E-3,1.5274314214463841E-2,3.7418147801683817E-3,7.7900779007790072E-3,9.8216593434996124E-3,5.5248618784530384E-3,{"$f":"19.4/BI5","v":0.16709732988802756},{"$f":"24.4/BJ5","v":0.16508795669824083},{"$f":"22.1/BK5","v":0.19318181818181818},{"$f":"27.9/BL5","v":0.20805369127516779},{"$f":"21.5/BM5","v":0.17423014586709887},{"$f":"38.3/BN5","v":0.15138339920948615},{"$f":"43.4/BO5","v":0.20558976788252012},{"$f":"19.9/BP5","v":0.15018867924528301},{"$f":"32.2/BQ5","v":0.12360844529750481},{"$f":"39.3/BR5","v":0.17027729636048525},{"$f":"21/BS5","v":0.15695067264573989},{"$f":"45.7/BT5","v":0.14993438320209973},{"$f":"41.2/BU5","v":0.16954732510288067},2.074235807860262E-2,0.10792113455551711,4.5220588235294124E-2,1.7054263565891473E-2,8.3445491251682366E-3,2.3524556335121748E-2,1.6949152542372881E-2,8.8258892752072753E-3,4.5121480910142689E-2,2.2802850356294535E-2,0.08,9.4786729857819912E-3]
["Andel vinterraps i pct.",0.11149978137297771,0.13906965533863583,0.13038130381303814,0.15378650814163869,0.14333947206875383,8.5510688836104506E-2,0.12452380952380952,0.10363349131121642,null,{"$f":"14/K5","v":0.10324483775811209},{"$f":"20.3/L5","v":0.1155378486055777},{"$f":"14.6/M5","v":0.10281690140845071},{"$f":"20/N5","v":0.11148272017837235},{"$f":"16.6/O5","v":0.11576011157601117},{"$f":"33.3/P5","v":0.13293413173652693},{"$f":"26.9/Q5","v":0.12858508604206501},{"$f":"16/R5","v":0.10335917312661498},{"$f":"36.5/S5","v":0.12364498644986451},{"$f":"29.5/T5","v":0.12452511608273532},{"$f":"17.7/U5","v":0.11090225563909774},{"$f":"40.8/V5","v":0.12710280373831775},{"$f":"34.5/W5","v":0.13647151898734178},9.8294884653961884E-2,0.11065989847715738,0.11348511383537653,0.11443250817375059,0.12493224932249324,0.12541743970315397,0.1015158474965549,0.10570762958648806,0.11918124793661276,0.11149978137297771,0.13906965533863583,0.12868462757527735,{"$f":"17.8/AJ5","v":0.11641595814257685},{"$f":"23.5/AK5","v":0.12526652452025586},{"$f":"18.5/AL5","v":0.11805998723675815},{"$f":"22/AM5","v":0.11943539630836049},{"$f":"21.2/AN5","v":0.13038130381303814},{"$f":"36.7/AO5","v":0.15177832919768405},{"$f":"30.4/AP5","v":0.14272300469483568},{"$f":"21/AQ5","v":0.11911514463981848},{"$f":"43.5/AR5","v":0.13964686998394862},{"$f":"31.8/AS5","v":0.13417721518987341},{"$f":"24.7/AT5","v":0.13243967828418229},{"$f":"46.7/AU5","v":0.14713295526149969},{"$f":"40.2/AV5","v":0.15473441108545036},0.10700934579439252,0.11027397260273973,0.12240663900414937,0.12651122625215891,0.13024850042844902,0.13688348820586133,0.11449717022202874,0.11814214463840399,0.13221078889928281,0.13038130381303814,0.15378650814163869,0.14333947206875383,{"$f":"9.9/BI5","v":8.5271317829457377E-2},{"$f":"14.3/BJ5","v":9.6752368064952632E-2},{"$f":"8.5/BK5","v":7.4300699300699297E-2},{"$f":"10.7/BL5","v":7.9791200596569717E-2},{"$f":"11.8/BM5","v":9.5623987034035657E-2},{"$f":"18.7/BN5","v":7.3913043478260873E-2},{"$f":"22.7/BO5","v":0.10753197536712458},{"$f":"10.8/BP5","v":8.1509433962264149E-2},{"$f":"20.1/BQ5","v":7.7159309021113245E-2},{"$f":"23.9/BR5","v":0.10355285961871749},{"$f":"11/BS5","v":8.2212257100149469E-2},{"$f":"25.5/BT5","v":8.3661417322834636E-2},{"$f":"24.9/BU5","v":0.10246913580246914},8.6244541484716164E-2,0.1304047042545832,0.10147058823529412,9.7157622739018096E-2,0.11332436069986541,0.11060668592653734,8.3250249252243266E-2,9.9491842738700195E-2,9.7956035480138828E-2,8.5510688836104506E-2,0.12452380952380952,0.10363349131121642]
["Andel frø i pct.",5.5094009619588984E-2,9.4480597734393837E-2,6.0270602706027056E-2,0.10131817006978548,4.1436464088397788E-2,4.7505938242280284E-2,8.3571428571428574E-2,5.4344391785150076E-2,null,{"$f":"4.6/K5","v":3.3923303834808259E-2},{"$f":"8.1/L4","v":1.2636505460218408E-2},{"$f":"5.5/M5","v":3.873239436619718E-2},{"$f":"9.4/N5","v":5.2396878483835008E-2},{"$f":"5/O5","v":3.4867503486750349E-2},{"$f":"24.2/P5","v":9.6606786427145708E-2},{"$f":"5.5/Q5","v":2.6290630975143406E-2},{"$f":"5.4/R5","v":3.4883720930232558E-2},{"$f":"26.9/S5","v":9.1124661246612462E-2},{"$f":"5.7/T5","v":2.4060785141409878E-2},{"$f":"6.2/U5","v":3.884711779448622E-2},{"$f":"26.9/V5","v":8.3800623052959503E-2},{"$f":"6.7/W5","v":2.6503164556962024E-2},5.5667001003009024E-2,0.11573604060913706,4.7985989492119088E-2,6.1186361513311534E-2,0.1040650406504065,3.970315398886827E-2,5.5121727147450623E-2,7.1345369831100763E-2,4.1267745130406076E-2,5.5094009619588984E-2,9.4480597734393837E-2,4.4057052297939776E-2,{"$f":"6.1/AJ5","v":3.9895356442119029E-2},{"$f":"10/AK5","v":5.3304904051172712E-2},{"$f":"6.9/AL5","v":4.4033184428844935E-2},{"$f":"10.5/AM5","v":5.7003257328990233E-2},{"$f":"6.7/AN5","v":4.1205412054120545E-2},{"$f":"26.6/AO5","v":0.11000827129859388},{"$f":"6.1/AP5","v":2.8638497652582157E-2},{"$f":"7.7/AQ5","v":4.3675553034600113E-2},{"$f":"34.1/AR5","v":0.10947030497592296},{"$f":"6.3/AS5","v":2.6582278481012658E-2},{"$f":"9.1/AT5","v":4.8793565683646109E-2},{"$f":"32.5/AU5","v":0.10239445494643983},{"$f":"9.2/AV5","v":3.5411855273287142E-2},7.1028037383177561E-2,0.13801369863013699,5.2213001383125866E-2,7.5561312607944728E-2,0.13853184804341614,4.431736954967834E-2,6.3561166739225072E-2,7.6995012468827922E-2,4.4589959463673216E-2,6.0270602706027056E-2,0.10131817006978548,4.1436464088397788E-2,{"$f":"3.1/BI5","v":2.6701119724375541E-2},{"$f":"5.7/BJ5","v":3.8565629228687413E-2},{"$f":"3.6/BK5","v":3.1468531468531465E-2},{"$f":"6.1/BL5","v":4.5488441461595822E-2},{"$f":"3.1/BM5","v":2.5121555915721232E-2},{"$f":"9.9/BN5","v":3.9130434782608699E-2},{"$f":"5.6/BO5","v":2.6527711984841308E-2},{"$f":"3/BP5","v":2.2641509433962263E-2},{"$f":"12.4/BQ5","v":4.7600767754318617E-2},{"$f":"4.1/BR5","v":1.7764298093587521E-2},{"$f":"3.2/BS5","v":2.391629297458894E-2},{"$f":"15.5/BT5","v":5.085301837270341E-2},{"$f":"5.8/BU5","v":2.3868312757201644E-2},3.5480349344978165E-2,7.0563818747838111E-2,4.1911764705882357E-2,4.1343669250645997E-2,5.5989232839838497E-2,3.2604209657449444E-2,4.2871385842472583E-2,7.0607114201658203E-2,3.9722329348245274E-2,4.7505938242280284E-2,8.3571428571428574E-2,5.4344391785150076E-2]
["Andel øvrige afgrøder i pct.",4.9409707039790085E-2,4.6758255001205007E-2,4.674046740467408E-2,5.0917549754458391E-2,2.9158993247391018E-2,5.605700712589079E-2,4.2857142857142927E-2,4.4865718799368071E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.7703109327983846E-2,6.6328257191201168E-2,5.7793345008756547E-2,3.7832788416627738E-2,3.875338753387525E-2,3.1910946196660461E-2,4.6853468075332971E-2,5.0087361677344178E-2,2.9052492571805755E-2,4.9409707039790085E-2,4.6758255001205007E-2,3.7717908082409046E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,6.3551401869158974E-2,6.8150684931506889E-2,6.0165975103734226E-2,3.1951640759930844E-2,3.7703513281919454E-2,2.6804860614724868E-2,4.3535045711797893E-2,4.956359102244412E-2,2.7439975054568189E-2,4.674046740467408E-2,5.0917549754458391E-2,2.9158993247391018E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,7.3689956331877693E-2,6.5375302663438384E-2,5.7720588235294246E-2,4.3927648578811374E-2,5.8681022880215372E-2,4.1271151465125944E-2,5.0847457627118731E-2,5.9374164215030834E-2,3.1237948322406561E-2,5.605700712589079E-2,4.2857142857142927E-2,4.4865718799368071E-2]
[""]
["Udbytter"]
["Udbytte pr. ha vårbyg, hkg",56,59,60,62,62,52,56,53,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,47,48,65,69,65,66,63,67,56,59,58,null,null,null,null,null,null,null,null,null,null,null,null,null,46,49,49,69,72,68,70,71,70,60,62,62,null,null,null,null,null,null,null,null,null,null,null,null,null,43,44,46,60,63,60,62,59,64,52,56,53]
["Udbytte pr. ha vinterhvede, hkg",68.2,71.400000000000006,73.2,81.3,76.099999999999994,60.7,54,62.3,null,57,69,69.650000000000006,74.599999999999994,81,90,82,73,77,73,84,87,86,54.7,53.9,57.6,72.400000000000006,76.099999999999994,72.8,71.8,68.5,74.099999999999994,68.2,71.400000000000006,71.2,71,80,67.7,75,85,93,85,76,79,76,88,91,89,58.9,54.1,63,76.2,79.2,75.5,76.2,80.099999999999994,77.2,73.2,81.3,76.099999999999994,40,46,63.7,68.099999999999994,72,74,75,66,66,68,76,78,77,49.3,49.1,51.6,66.8,78.599999999999994,67,65.5,58.5,68.8,60.7,54,62.3]
["Udbytte pr. ha vinterbyg, hkg",79,79,81,81,83,74,74,75,null,56,61,63.55,67.95,64.849999999999994,71.7,66.3,58.9,62.25,60.15,64.75,67.150000000000006,65.3,68,94,70,85,87,84,85,86,84,79,79,80,60,65,68,72.5,69.900000000000006,78.05,69.599999999999994,62.9,66.150000000000006,64,69.05,70.45,70.5,72,98,73,89,90,88,88,88,87,81,81,83,51,54,57.35,60.9,58.75,63.2,61.3,53.95,54.65,55.65,59.6,59.9,59.8,60,62,65,76,82,76,77,83,77,74,74,75]
["Udbytte pr. ha rug, hkg",68,70.900000000000006,71.099999999999994,82.8,72.5,66.8,63.2,71.099999999999994,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,57.8,58,67.599999999999994,67,67.599999999999994,68,68.8,68.7,68,70.900000000000006,71.2,null,null,null,null,null,null,null,null,null,null,null,null,null,57.1,55.9,64.099999999999994,73.099999999999994,75.900000000000006,71,69.599999999999994,69.400000000000006,67.5,71.099999999999994,82.8,72.5,null,null,null,null,null,null,null,null,null,null,null,null,null,54.2,61.6,57.1,65.400000000000006,67.7,65.7,67.2,67.900000000000006,68.099999999999994,66.8,63.2,71.099999999999994]
["Gennemsnitligt kornudbytte hkg pr. ha",49.208395277656329,45.638828633405645,52.349815498154982,51.083303179116044,56.262829957028856,45.832589073634203,38.438190476190485,47.800031595576627,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50.981948986265529,53.358054862842891,54.867222222222217,54.938720224194299,53.064390243902437,56.494545454545452,55.260725769407443,51.435905649388481,57.193265103994712,49.208395277656329,45.638828633405645,52.119683042789219,null,null,null,null,null,null,null,null,null,null,null,null,null,53.936081835089887,54.652798789712563,58.596203110704472,57.257728842832464,53.091173950299904,59.241779842744819,57.734436221158035,56.980922693266827,60.092235734331155,52.349815498154982,51.083303179116044,56.262829957028856,null,null,null,null,null,null,null,null,null,null,null,null,null,47.254317548746521,48.823604201216142,51.013121951219517,51.837829457364343,54.20893674293405,51.638547255468424,52.427218344965105,47.930088258892752,53.255611261087545,45.832589073634203,38.438190476190485,47.800031595576627]
["Udbytte pr. ha vinterraps, hkg",40.6,41.8,41,42.9,41.6,39.5,39.6,39,null,null,null,null,null,null,null,null,null,null,null,null,null,null,35.4,37.5,37.9,45.2,46.4,44.9,38.799999999999997,38.799999999999997,39.1,40.6,41.8,41,null,null,null,null,null,null,null,null,null,null,null,null,null,37.200000000000003,39.4,39.9,47.3,48.5,46.3,40.5,41.3,40.299999999999997,41,42.9,41.6,null,null,null,null,null,null,null,null,null,null,null,null,null,32.4,32.4,34.4,41.5,43.5,42.5,35.299999999999997,37.799999999999997,35.5,39.5,39.6,39]
[]
["Fremstillingspris kr/hkg korn",120.49624469586877,102.2,118.6,95,106.6,126.1,117.1,107,null,null,null,null,null,null,null,null,null,null,null,null,null,null,168.6,144.6,143.69999999999999,104.14,85.78,120,118.5,109.7,118.2,120.49624469586877,102.2,105.7,null,null,null,null,null,null,null,null,null,null,null,null,null,167.8,150.19999999999999,137.69999999999999,98.6,80.8,113.6,117.1,104.8,118.4,118.6,95,106.6,null,null,null,null,null,null,null,null,null,null,null,null,null,169.5,116.8,153.1,112,80.3,115,120.7,112.5,119.1,126.1,117.1,107]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",""]
["Jordbundsforhold",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",""]
["Andel med JB 5-6 og 7-9",0.51,0.59,0.9,0.92,0.9,0.08,7.0000000000000007E-2,0.11,null,0.52,0.65,0.53,0.65,0.5,0.61,0.62,0.5,0.6,0.54,0.48,0.6,0.56000000000000005,0.52,0.68,0.53,0.53,0.59,0.51,0.54,0.48,0.54,0.51,0.59,0.59,0.93,0.95,0.93,0.94,0.91,0.94,0.92,0.91,0.89,0.91,0.91,0.9,0.9,0.91,0.93,0.91,0.91,0.92,0.88,0.91,0.94,0.9,0.9,0.92,0.9,0.08,0.09,7.0000000000000007E-2,0.08,7.0000000000000007E-2,0.03,0.08,7.0000000000000007E-2,7.0000000000000007E-2,0.1,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,0.08,0.11,0.11,0.08,0.11,0.08,0.08,0.03,0.09,0.08,7.0000000000000007E-2,0.11]
["Andel med finsand 2 og 4",0.28000000000000003,0.27,7.0000000000000007E-2,0.06,0.08,0.52,0.65,0.51,null,0.28999999999999998,0.23,0.26,0.19,0.28000000000000003,0.15,0.23,0.28000000000000003,0.2,0.3,0.28999999999999998,0.2,0.25,0.27,0.16,0.28000000000000003,0.26,0.21,0.28999999999999998,0.26,0.25,0.28999999999999998,0.28000000000000003,0.27,0.26,0.06,0.04,0.06,0.05,7.0000000000000007E-2,0.06,7.0000000000000007E-2,0.08,0.11,0.08,0.08,0.08,0.08,7.0000000000000007E-2,0.05,7.0000000000000007E-2,0.06,0.06,0.09,7.0000000000000007E-2,0.04,0.08,7.0000000000000007E-2,0.06,0.08,0.54,0.56000000000000005,0.49,0.43,0.51,0.26,0.55000000000000004,0.49,0.37,0.55000000000000004,0.49,0.38,0.48,0.52,0.41,0.54,0.5,0.46,0.54,0.51,0.44,0.56999999999999995,0.52,0.65,0.51]
["Andel med grovsand",0.19,0.12,0.02,0.01,0.01,0.38,0.26,0.37,null,0.19,0.13,0.2,0.17,0.21,0.24,0.14000000000000001,0.22,0.2,0.16,0.23,0.19,0.19,0.18,0.13,0.17,0.19,0.17,0.17,0.18,0.26,0.16,0.19,0.12,0.15,0.01,0,0.02,0.01,0.02,0,0.01,0.01,0.01,0.01,0.01,0.02,0.01,0.01,0.01,0.01,0.01,0.01,0.02,0.02,0.02,0.02,0.02,0.01,0.01,0.39,0.35,0.44,0.48,0.42,0.71,0.37,0.44,0.56000000000000005,0.35,0.44,0.54,0.45,0.38,0.47,0.35,0.41,0.42,0.36,0.39,0.52,0.32,0.38,0.26,0.37]
["Andel der kan vandes",0.11,0.03,0.01,0.01,0.01,0.21,0.1,0.16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.09,7.0000000000000007E-2,0.09,0.09,7.0000000000000007E-2,0.08,0.1,0.15,0.08,0.11,0.03,7.0000000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,0.01,0,0,0.01,0,0,0.01,0,0.01,0.01,0.01,0.01,null,null,null,null,null,null,null,null,null,null,null,null,null,0.19,0.28999999999999998,0.19,0.2,0.15,0.17,0.21,0.3,0.16,0.21,0.1,0.16]
["Forpagtet andel af areal",0.34,0.68,0.35,0.62,0.38,0.34,0.75,0.31,null,0.34808743169398909,0.36400541271989179,0.34839726747241195,0.38088947600176137,0.35318275154004103,0.66505858028945553,0.35387403715450838,0.37648174490279757,0.56468479235135949,0.38436744560838038,0.380559376432829,0.6062775330396476,0.4095022624434389,0.33,0.47,0.27,0.34,0.61,0.38,0.34,0.59,0.4,0.34,0.68,0.34,0.36013215859030839,0.37286612758310872,0.36470588235294121,0.36284001844167818,0.37945492662473795,0.66234756097560987,0.3604860486048605,0.40626506024096382,0.5502692998204668,0.41927612850752333,0.4051094890510949,0.58973607038123166,0.46553002223869527,0.34,0.41,0.28000000000000003,0.35,0.52,0.41,0.35,0.49,0.44,0.35,0.62,0.38,0.33369624387588459,0.35411020776874436,0.3413510747185261,0.38334778837814398,0.32264529058116237,0.59760023412350016,0.34767339771729588,0.33909388136384866,0.51757754800590838,0.3125509372453138,0.35016211208893,0.62275756022552542,0.31720430107526881,0.31,0.61,0.25,0.32,0.7,0.31,0.33,0.72,0.34,0.34,0.75,0.31]
[""]
["Rest til jordleje før EU-støtte pr. ha",2408,4280,3003,4949,3677,1624,3247,2547,null,692.28993036708493,2679.6722211702327,318.31879264006614,1943.8792147154675,433.3210009354537,1699.8202361616004,1693.9812657071052,-1189.2085417824717,-33.876546433817509,-639.4425250586479,444.87066341291603,1655.5064089263897,-376.13503871261582,-25,1369,983,1360,2581,1558,994,1453,1143,2408,4280,3270,1369.8219506189421,3391.1275609571976,794.42835164835162,2325.1191313251375,832.51547807712632,2279.7220666836347,2102.4207065288074,-901.0525999642839,435.8897869514127,-151.39593880745957,979.30598400514407,2139.8223212716011,1599.8511940841313,292,1376,1508,1977,3282,1984,1467,2374,1599,3003,4949,3677,-230.39387988872528,1464.9649352348554,-330.43504371779073,1299.4238319417304,-74.226429807247143,177.77507776049765,1031.2820067760401,-1383.3741743638325,-1010.2845707383485,-1034.2825624253751,-87.38697035848611,408.915876829002,-3.6450635568118059,-452,1304,221,469,1777,698,294,831,460,1624,3247,2547]
["Rest til jordleje efter EU-støtte pr. ha",4623,6415,5185,7069,5801,3878,5383,4739,null,3089.2899303670847,5054.6722211702327,2687.318792640066,4332.8792147154672,2829.3210009354539,4031.8202361616004,3940.9812657071052,1100.7914582175283,2170.1234535661824,1487.5574749413522,2736.8706634129162,3870.5064089263897,1733.8649612873842,2227,3545,3131,3621,4783,3741,3208,3627,3306,4623,6415,5418,3696.8219506189421,5705.1275609571976,3113.4283516483515,4707.1191313251375,3145.5154780771263,4457.7220666836347,4318.4207065288074,1320.9474000357161,2599.8897869514126,1983.6040611925405,3176.3059840051442,4270.8223212716011,3681.8511940841313,2486,3514,3634,4200,5438,4161,3650,4485,3727,5185,7069,5801,2266.6061201112748,3990.9649352348551,2154.5649562822091,3826.4238319417304,2438.7735701927527,2968.7750777604979,3316.2820067760404,998.62582563616752,1281.7154292616515,1076.7174375746249,2326.613029641514,2834.9158768290022,2142.3549364431883,1872,3596,2402,2784,4059,2900,2560,3043,2665,3878,5383,4739]
["Maskinomk. inkl. arbejde pr. ha",4746,4246,4758,4170,4744,4712,4422,4511,null,5157.1586203687912,4627.8212459761407,5086.6909241265248,4615.0810510152924,4939.0645541004051,4631.2884987237994,4561.3870230751654,4714.876269644752,4546.1271748000654,4669.7242111509822,4783.4489756555722,4624.8725246098165,4732.6041445270985,4615,4276,4608,4656,4281,4670,4728,4465,4749,4746,4246,4691,5178.0860475007275,4719.4156563750284,5139.9741758241762,4728.8495571419362,5033.659210625613,4730.1085633633356,4616.6439962934064,4795.2778382064062,4395.8350891534255,4762.9555520969707,4816.5254671864323,4561.3148184535194,4748.5523093708325,4612,4302,4590,4671,4137,4758,4721,4062,4769,4758,4170,4744,5122.8850270004905,4441.0289153473768,5055.7168642308234,4475.1907532421392,4814.3809001632671,4485.1232503888023,4472.1555818882789,4622.4107435769238,4869.0767522084943,4493.6175050615166,4747.7286587236877,4889.5522166411884,4656.1171019447875,4633,4275,4655,4645,4334,4645,4749,4760,4694,4712,4422,4511]
["Øvrige omkostninger ha",1274,1145,1347,1317,1172,1179,886,1092,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1256,1265,1184,1265,1301,990,1323,1218,1245,1274,1145,1161,null,null,null,null,null,null,null,null,null,null,null,null,null,1330,1386,1180,1367,1452,1050,1386,1378,1148,1347,1317,1172,null,null,null,null,null,null,null,null,null,null,null,null,null,1150,1037,1208,1118,1039,986,1218,1087,1353,1179,886,1092]
["Jordleje fratrukket EU-støtte pr. ha",1118,1607,1367,1635,1460,820,1617,714,null,null,null,1832.318792640066,1252.8969666583102,1657.343506392267,1468.7984118390182,1913.9577336074935,1663.7914582175281,1197.1234535661824,2073.4564058341912,null,null,null,1435,1528,1388,1419,1717,1660,1153,1231,1291,1118,1607,1138,null,null,1918.428351648352,1219.1191313251375,1777.4946796468189,1645.7220666836347,1942.4207065288074,1906.9474000357159,1283.9095488683388,2340.4798725613164,null,null,null,1698,1507,1600,1719,1946,1990,1439,1529,1625,1367,1635,1460,null,null,1655.538088659845,946.40255818084916,1500.7986694933838,1002.7750777604979,1815.2569220755377,1339.5795812390902,1081.7154292616515,1717.7174375746249,null,null,null,1072,1625,1091,995,1051,1093,732,1117,856,820,1617,714]
["","","","","","","","","",null,null,null,null,null,null,null,null,0,0,0,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,null,null,null,null,"","","","","","","","","","","",""]
["Jordværdi (ejet jord), Kr. pr ha",160768.4530042813,157792.36611597278,172383.92450686992,170656.08738720458,166812.58270446741,145628.35020179406,123986.99880779767,148655.17947375955,null,null,null,null,null,null,null,null,null,null,null,null,null,null,153013,139549,157414,153262,119745,140671,154084,116056,142342,160768.4530042813,157792.36611597278,160801.39941893172,null,null,null,null,null,null,null,null,null,null,null,null,null,164984,156499,168422,165965,140748,153517,166377,152849,155554,172383.92450686992,170656.08738720458,166812.58270446741,null,null,null,null,null,null,null,null,null,null,null,null,null,140776,110058,145306,138667,87405,135890,138266,75995,127398,145628.35020179406,123986.99880779767,148655.17947375955]
["Bundet kapital - Inventar",9144,6667,9580,7293,10137,8386,5347,10717,null,8792,9180,8685,8905,8623,8490,8303,8433,7603,7667,8270,8173,7924,8236,7112,9583,8745,7186,7624,9252,6840,9247,9144,6667,10705,9202,9546,9145,9490,9167,8565,8487,9165,7329,8131,8792,8474,7808,8550,8011,9145,9118,8339,8244,9659,7605,9304,9580,7293,10137,8247,8089,7880,7765,7864,9302,7740,7543,9303,7335,7640,7328,8263,7861,4011,9983,8272,5364,7272,8580,5836,8777,8386,5347,10717]
["Anvendt rentesats, pct.",1.8,2.0699999999999998,1.77,2.08,1.65,1.84,2.04,1.64,null,2.6860625610644995,2.1113425487597048,2.3568327475708086,1.7751942842817749,2.2505456813221079,2.1824322582308509,2.3532099611606125,2.1922953829568619,2.0140362330667538,2.5267276790267692,2.0973273960770502,1.95610577033912,2.3170639137695463,2.09,1.99,2.02,2.06,2.41,2.27,1.88,2.39,2.0099999999999998,1.8,2.0699999999999998,1.67,2.5003917355001901,1.8585340076998567,2.1648351648351651,1.5895632997042841,2.0798430307146631,1.8926860871376017,2.2345233450383661,2.1088689384223258,1.9761916926378174,2.4837726244861713,2.0077964875617891,1.9390467129280122,2.3124015032125107,1.98,1.69,1.89,2.02,2.3199999999999998,2.19,1.8,1.88,1.93,1.77,2.08,1.65,2.9815087547046311,2.4728509747481353,2.6867622364317683,2.1273760881151182,2.5099300631137753,2.6244167962674965,2.5084700502361601,2.3122198538634948,2.0431769559120081,2.4624063403069787,2.2215793026660706,2.01354007425202,2.3129263214908344,2.19,2.73,2.17,2.11,2.21,2.33,1.99,3.22,2.04,1.84,2.04,1.64]
["Resultatkorr. (2% på jord og 4% på resten)",2109,1167,2177,1444,1954,1981,651,1857,null,528.31999999999971,-233.34000000000015,109.88000000000011,-647.64000000000033,-23.139999999999873,-242.59999999999991,118.42000000000007,-71.100000000000364,-328.57999999999993,310.53999999999996,-188.15999999999985,-413,68.019999999999982,2480,1799,2632,2455,1552,2157,2250,1574,2054,2109,1167,2009,272.13999999999987,-603.69999999999982,-166.31999999999971,-973.18000000000029,-285.0600000000004,-513.61999999999989,-36.900000000000091,-204.5,-373.59999999999991,275.36000000000013,-337.46000000000004,-472.52,168.32000000000016,2410,1808,2418,2496,2056,2105,2214,1795,1869,2177,1444,1954,901.47999999999956,257.38000000000011,532.16000000000031,-144.80000000000018,345.5,157.86000000000013,321.73999999999978,109.13999999999987,-302.65999999999985,266.18000000000029,4.819999999999709,-280.81999999999994,-1227.8800000000001,2514,1480,2860,2390,801,2474,2263,1108,2189,1981,651,1857]
["Afkastningsgrad",2.7,6.2,2.9,6.2,3.4,2.4,6.4,3.1,null,0.6,4.7,0.7,3.6,1.3,2.4,2.1,-0.2,0.6,0,1.2,2,1.4,0.7,1.6,1.6,1.8,3.3,2,1.6,2.4,1.7,2.7,6.2,3.3,1.3,4.4000000000000004,1.2,4,1.3,2.5,2.2999999999999998,-0.2,1,0.2,1.3,2.2000000000000002,1.7,0.7,1.5,1.7,2.1,3.3,2.1,1.7,2.6,1.8,2.9,6.2,3.4,0,5,0.3,3.5,1.2,1.6,1.8,-0.2,-0.4,-0.1,1,1,1.1000000000000001,0.7,1.6,1.3,1.5,4.2,1.6,1.4,2.7,1.6,2.4,6.4,3.1]
["","","","","","","","","",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,null,null,"","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",""]
["Specifikation af resultat","","","","","","","","",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,null,null,"","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",""]
["Salgsafgrøder",10949,12389,11824,13314,12127,9790,11093,10234,null,9524,10795,8944,9953,9035,10051,9531,7225,8399,7342,8855,9941,9054,8209,9416,9000,9922,10784,9600,9657,9680,9608,10949,12389,11474,10467,11808,9729,10647,9776,11005,10108,7877,8801,7965,9694,10631,9865,8765,9732,9559,10839,11690,10275,10402,10757,10120,11824,13314,12127,8206,8959,7718,8592,8021,7925,8580,6351,7437,6624,7768,8498,7932,7455,8793,8219,8608,9343,8590,8553,8834,8816,9790,11093,10234]
["Maskinstationsindtægter",67,52,66,74,72,67,30,94,null,257,318,236,241,231,303,260,196,197,195,194,272,187,41,51,59,64,60,89,69,53,97,67,52,84,300,366,262,280,252,321,294,209,229,242,207,287,177,38,42,48,58,50,83,65,61,97,66,74,72,196,206,198,179,206,228,201,178,92,138,168,134,164,47,42,78,73,86,90,76,34,96,67,30,94]
["Diverse indtægter",22,39,29,34,28,12,48,17,null,118,147,119,128,92,182,85,95,238,91,95,175,73,127,169,109,21,51,17,13,1,13,22,39,27,129,145,102,108,101,232,99,102,269,109,100,179,64,128,175,124,20,50,15,17,2,18,29,34,28,102,141,194,229,80,190,83,84,171,40,90,205,81,125,244,100,25,58,20,8,-10,3,12,48,17]
["Bruttoudbytte i alt",11209,12644,12090,13598,12440,10043,11316,10557,null,9899,11260,9299,10322,9358,10536,9876,7516,8834,7628,9144,10388,9314,8377,9636,9168,10104,11100,9800,9895,9988,9850,11209,12644,11786,10896,12319,10093,11035,10129,11558,10501,8188,9299,8316,10001,11097,10106,8931,9949,9731,11009,11895,10482,10618,10938,10359,12090,13598,12440,8504,9306,8110,9000,8307,8343,8864,6613,7700,6802,8026,8837,8177,7627,9079,8397,8805,9925,8780,8825,9266,9058,10043,11316,10557]
["","","","","","","","","",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,null,null,"","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",""]
["Udsæd",-564,-531,-550,-505,-549,-583,-571,-565,null,-630,-579,-560,-526,-545,-485,-543,-561,-563,-557,-514,-486,-512,-567,-497,-545,-515,-489,-516,-572,-566,-572,-564,-531,-549,-599,-536,-546,-512,-535,-459,-533,-557,-545,-544,-496,-472,-503,-548,-488,-531,-490,-446,-502,-554,-518,-551,-550,-505,-549,-675,-645,-600,-578,-560,-548,-554,-572,-599,-575,-537,-516,-523,-592,-555,-569,-550,-556,-562,-595,-617,-601,-583,-571,-565]
["Gødning",-696,-821,-783,-912,-624,-586,-700,-524,null,-894,-949,-821,-852,-860,-1082,-712,-951,-1131,-761,-805,-961,-706,-768,-925,-649,-857,-923,-658,-868,-875,-720,-696,-821,-580,-1001,-1065,-888,-919,-933,-1267,-748,-1051,-1195,-807,-882,-1024,-733,-856,-1014,-689,-942,-987,-705,-973,-1072,-762,-783,-912,-624,-741,-738,-664,-670,-750,-790,-665,-798,-1104,-716,-697,-787,-671,-645,-742,-577,-732,-782,-606,-707,-736,-672,-586,-700,-524]
["Planteværn",-1001,-1060,-1088,-1100,-1151,-892,-1061,-932,null,-768,-792,-824,-842,-882,-924,-927,-895,-982,-935,-922,-985,-1014,-793,-859,-836,-924,-958,-979,-922,-944,-990,-1001,-1060,-1064,-818,-825,-881,-863,-964,-999,-994,-989,-1033,-1010,-1017,-1039,-1097,-860,-906,-878,-1006,-994,-1062,-995,-1017,-1068,-1088,-1100,-1151,-695,-707,-676,-675,-767,-720,-845,-762,-848,-850,-794,-822,-892,-698,-784,-780,-807,-908,-847,-814,-851,-878,-892,-1061,-932]
["Diverse vedrørende mark",-392,-450,-414,-480,-358,-365,-384,-268,null,-339,-298,-308,-287,-355,-363,-283,-334,-398,-270,-458,-454,-388,-294,-284,-263,-415,-465,-314,-366,-370,-302,-392,-450,-327,-339,-291,-308,-274,-352,-362,-301,-333,-404,-271,-462,-475,-389,-310,-305,-263,-427,-484,-307,-383,-390,-325,-414,-480,-358,-335,-311,-308,-290,-358,-354,-265,-334,-377,-271,-451,-424,-381,-270,-247,-273,-393,-438,-322,-341,-324,-279,-365,-384,-268]
["Stykomkostninger i alt",-2653,-2862,-2836,-2997,-2685,-2425,-2716,-2291,null,-2631,-2618,-2513,-2507,-2642,-2854,-2465,-2741,-3074,-2523,-2699,-2885,-2620,-2422,-2564,-2293,-2709,-2829,-2467,-2723,-2755,-2585,-2653,-2862,-2522,-2757,-2717,-2623,-2568,-2784,-3087,-2576,-2930,-3177,-2632,-2857,-3010,-2722,-2574,-2713,-2361,-2865,-2911,-2576,-2905,-2998,-2706,-2836,-2997,-2685,-2446,-2401,-2248,-2213,-2435,-2412,-2329,-2466,-2928,-2412,-2479,-2549,-2467,-2205,-2327,-2200,-2478,-2665,-2338,-2449,-2528,-2429,-2425,-2716,-2291]
["","","","","","","","","",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,null,null,"","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",""]
["Dækningsbidrag",8556,9783,9254,10601,9755,7618,8599,8266,null,7268,8642,6786,7815,6715,7682,7411,4775,5760,5105,6444,7503,6694,5955,7072,6875,7395,8271,7332,7172,7233,7266,8556,9783,9264,8139,9602,7470,8467,7345,8471,7925,5258,6122,5684,7144,8087,7384,6357,7236,7370,8144,8984,7906,7712,7941,7652,9254,10601,9755,6058,6905,5862,6787,5872,5931,6535,4147,4772,4390,5547,6288,5710,5422,6751,6198,6326,7260,6442,6376,6738,6629,7618,8599,8266]
["","","","","","","","","",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,null,null,"","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",""]
["Energi",-72,-79,-44,-54,-28,-107,-103,-100,null,-695,-670,-660,-634,-539,-566,-542,-481,-490,-490,-517,-532,-529,-66,-84,-55,-59,-74,-48,-50,-85,-42,-72,-79,-54,-689,-670,-647,-636,-556,-553,-548,-492,-486,-509,-529,-541,-526,-41,-62,-21,-43,-50,-34,-41,-87,-36,-44,-54,-28,-698,-643,-666,-622,-516,-604,-537,-467,-491,-467,-503,-547,-538,-101,-126,-99,-80,-89,-71,-62,-76,-42,-107,-103,-100]
["Brændstof",-427,-301,-442,-324,-480,-405,-275,-459,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-486,-417,-538,-489,-441,-509,-454,-412,-489,-427,-301,-470,null,null,null,null,null,null,null,null,null,null,null,null,null,-492,-425,-548,-487,-402,-529,-453,-364,-494,-442,-324,-480,null,null,null,null,null,null,null,null,null,null,null,null,null,-480,-392,-533,-498,-525,-487,-454,-469,-474,-405,-275,-459]
["Maskinstation mv.",-1036,-1578,-880,-1116,-827,-1243,-2373,-704,null,-889,-692,-843,-685,-907,-717,-775,-904,-731,-951,-944,-928,-1009,-934,-1062,-794,-905,-1142,-1055,-926,-1056,-840,-1036,-1578,-778,-783,-655,-767,-607,-801,-566,-777,-823,-518,-950,-846,-741,-976,-819,-799,-757,-834,-852,-969,-842,-721,-800,-880,-1116,-827,-1038,-818,-1027,-903,-1059,-1019,-809,-1013,-1056,-922,-1075,-1394,-948,-1079,-1801,-844,-975,-1230,-1134,-1062,-1285,-930,-1243,-2373,-704]
["Vedligehold",-981,-703,-1011,-765,-1027,-942,-588,-900,null,-980,-932,-954,-889,-911,-894,-837,-942,-904,-963,-927,-834,-945,-926,-816,-971,-920,-719,-900,-1057,-893,-1095,-981,-703,-967,-1046,-978,-998,-930,-960,-923,-842,-989,-943,-980,-952,-816,-976,-943,-892,-958,-918,-698,-952,-1073,-885,-1095,-1011,-765,-1027,-884,-804,-882,-777,-840,-844,-811,-884,-821,-913,-895,-923,-911,-914,-675,-1006,-933,-783,-869,-1035,-868,-1083,-942,-588,-900]
["Lønomkostninger",-766,-518,-789,-489,-949,-738,-530,-806,null,-577,-626,-617,-627,-597,-584,-557,-608,-670,-717,-638,-700,-740,-648,-678,-800,-705,-700,-769,-733,-764,-875,-766,-518,-863,-604,-669,-626,-650,-623,-596,-581,-632,-691,-743,-679,-764,-773,-668,-677,-838,-710,-666,-841,-729,-720,-943,-789,-489,-949,-537,-557,-605,-590,-555,-529,-517,-567,-642,-647,-576,-493,-686,-624,-619,-768,-708,-930,-706,-737,-817,-748,-738,-530,-806]
["Ejeraflønning",-654,-569,-691,-775,-555,-608,-308,-586,null,-1026,-898,-965,-848,-927,-961,-865,-835,-848,-643,-793,-704,-607,-754,-641,-578,-700,-488,-543,-700,-550,-560,-654,-569,-604,-1083,-958,-1033,-941,-1005,-1186,-864,-875,-881,-625,-819,-745,-592,-789,-737,-560,-741,-666,-519,-744,-758,-522,-691,-775,-555,-945,-790,-869,-707,-824,-527,-864,-789,-782,-708,-763,-705,-634,-709,-487,-608,-645,-253,-608,-636,-385,-646,-608,-308,-586]
["Forsikring",-359,-224,-396,-287,-335,-309,-136,-304,null,-354,-357,-374,-362,-364,-321,-332,-355,-328,-316,-360,-327,-325,-355,-315,-356,-361,-256,-306,-369,-270,-331,-359,-224,-335,-403,-393,-422,-413,-405,-374,-357,-392,-355,-329,-398,-378,-323,-394,-373,-374,-400,-332,-333,-402,-357,-341,-396,-287,-335,-284,-268,-298,-282,-304,-237,-276,-305,-284,-313,-313,-256,-336,-307,-198,-345,-310,-166,-300,-320,-201,-316,-309,-136,-304]
["Diverse kapacitetsomkostninger",-352,-276,-382,-309,-342,-316,-229,-281,null,-416,-394,-308,-363,-355,-374,-343,-334,-351,-291,-458,-454,-388,-350,-335,-286,-360,-415,-300,-344,-269,-287,-352,-276,-317,-467,-441,-447,-406,-435,-421,-356,-392,-379,-305,-391,-369,-309,-375,-354,-301,-403,-472,-356,-376,-345,-306,-382,-309,-342,-344,-300,-343,-312,-343,-299,-308,-319,-286,-285,-316,-292,-258,-317,-339,-273,-301,-298,-240,-296,-206,-262,-316,-229,-281]
["Kapacitetsomkostninger i alt",-4646,-4247,-4635,-4119,-4542,-4668,-4542,-4141,null,-4937,-4569,-4816,-4408,-4646,-4417,-4251,-4486,-4322,-4371,-4536,-4364,-4443,-4519,-4349,-4378,-4501,-4234,-4430,-4633,-4299,-4519,-4646,-4247,-4388,-5075,-4764,-4940,-4583,-4785,-4619,-4325,-4595,-4253,-4441,-4614,-4354,-4475,-4520,-4320,-4357,-4536,-4138,-4533,-4659,-4238,-4537,-4635,-4119,-4542,-4730,-4180,-4690,-4193,-4441,-4059,-4122,-4344,-4362,-4255,-4441,-4610,-4311,-4531,-4638,-4476,-4450,-4275,-4415,-4602,-4307,-4500,-4668,-4542,-4141]
["","","","","","","","","",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,null,null,"","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",""]
["Afskrivning bygninger og grundforbedring",-181,-129,-194,-162,-163,-162,-97,-156,null,-225,-207,-217,-199,-227,-270,-172,-210,-222,-148,-194,-213,-136,-179,-182,-178,-182,-134,-95,-186,-127,-132,-181,-129,-166,-258,-254,-253,-241,-255,-265,-180,-230,-205,-145,-223,-256,-139,-194,-214,-189,-202,-158,-108,-198,-174,-134,-194,-162,-163,-147,-137,-162,-137,-187,-372,-155,0,0,0,0,-159,-156,-149,-125,-167,-151,-95,-121,-165,-67,-135,-162,-97,-156]
["Afskrivning, markinventar",{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UP$2,M69:UP69)","v":-1033},{"$f":"_xlfn.XLOOKUP($B$2,$M$2:$UP$2,N69:UQ69)","v":-714},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UP$2,M69:UP69)","v":-1096},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UP$2,N69:UQ69)","v":-901},{"$f":"_xlfn.XLOOKUP($D$2,$M$2:$UP$2,O69:UR69)","v":-1083},{"$f":"_xlfn.XLOOKUP($G$2,$M$2:$UP$2,M69:UP69)","v":-925},{"$f":"_xlfn.XLOOKUP($G$2,$M$2:$UP$2,N69:UQ69)","v":-389},{"$f":"_xlfn.XLOOKUP($G$2,$M$2:$UP$2,O69:UR69)","v":-1180},null,-935,-791,-1015,-944,-1021,-876,-924,-940,-906,-900,-950,-903,-883,-960,-770,-1041,-1006,-836,-969,-1018,-796,-1067,-1033,-714,-1163,-938,-806,-1059,-1000,-1066,-909,-954,-977,-882,-935,-979,-935,-878,-1006,-899,-1029,-1042,-890,-996,-1043,-772,-1086,-1096,-901,-1083,-918,-771,-940,-851,-964,-855,-866,-901,-1068,-839,-918,-818,-914,-907,-385,-1033,-967,-670,-942,-979,-734,-1000,-925,-389,-1180]
["Afkoblet EU-støtte",2214,2135,2181,2120,2123,2255,2137,2193,null,2397,2375,2369,2389,2396,2332,2247,2290,2204,2127,2292,2215,2110,2252,2176,2148,2261,2202,2182,2214,2173,2163,2214,2135,2147,2327,2314,2319,2382,2313,2178,2216,2222,2164,2135,2197,2131,2082,2194,2138,2125,2223,2156,2177,2182,2111,2128,2181,2120,2123,2284,2526,2485,2527,2513,2791,2285,2382,2292,2111,2414,2426,2146,2324,2292,2181,2314,2282,2201,2266,2212,2205,2255,2137,2193]
["Renteomk. af bundet kapital",-1891,-907,-1973,-1114,-1856,-1770,-555,-1769,null,-3464,-2676,-3078,-2266,-2887,-1693,-2884,-2603,-1851,-2725,-2501,-1697,-2442,-2291,-1630,-2444,-2258,-1318,-2015,-2021,-1405,-1901,-1891,-907,-1874,-3351,-2462,-2955,-2220,-2756,-1636,-2749,-2598,-1934,-2713,-2498,-1875,-2289,-2281,-1771,-2328,-2301,-1688,-2063,-2036,-1675,-1755,-1973,-1114,-1856,-2311,-2835,-3248,-2395,-3090,-2160,-3006,-2636,-1996,-2846,-2534,-1383,-2733,-2313,-1218,-2601,-2210,-881,-2140,-1988,-1225,-2101,-1770,-555,-1769]
["Forpagtning",-1704,-3168,-1870,-3029,-1994,-1526,-3453,-1373,null,-1631,-1722,-1543,-1721,-1554,-2592,-1686,-1679,-1954,-1830,-1655,-2460,-1877,-1694,-2419,-1377,-1731,-2975,-2076,-1658,-2490,-1927,-1704,-3168,-1671,-1820,-1896,-1745,-1725,-1783,-2669,-1827,-1925,-1936,-2101,-1921,-2536,-2332,-1925,-2238,-1675,-1984,-2849,-2372,-1896,-2310,-2278,-1870,-3029,-1994,-1280,-1372,-1305,-1398,-1291,-2114,-1471,-1383,-1748,-1318,-1336,-2471,-1153,-1353,-2943,-961,-1359,-2701,-1381,-1319,-2792,-1446,-1526,-3453,-1373]
["Diverse kapitalomkostninger",-24,-79,-31,-83,-23,-16,-71,-7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-25,-57,-10,-38,-114,-29,-30,-66,-31,-24,-79,-16,null,null,null,null,null,null,null,null,null,null,null,null,null,-27,-91,-9,-45,-80,-16,-33,-36,-15,-31,-83,-23,-18,null,null,null,null,null,null,null,null,null,null,null,null,-23,-55,-11,-29,-193,-39,-25,-111,-49,-16,-71,-7]
["Kapitalomkostninger i alt",-2624,-2869,-2993,-3187,-2995,-2146,-2428,-2293,null,-3858,-3021,-3512,-2741,-3325,-3099,-3419,-3173,-2729,-3476,-3040,-3124,-3262,-2897,-2882,-2902,-2959,-3174,-3003,-2695,-2724,-2895,-2624,-2869,-2744,-4040,-3104,-3693,-2804,-3547,-3301,-3494,-3508,-2793,-3759,-3424,-3471,-3556,-3239,-3075,-3105,-3355,-3546,-3379,-3012,-2876,-3140,-2993,-3187,-2995,-2408,-2589,-3170,-2254,-3019,-2710,-3213,-2538,-2520,-2892,-2374,-2405,-2810,-2421,-2434,-2592,-2409,-2258,-2422,-2220,-2717,-2525,-2146,-2428,-2293]
["","","","","","","","","",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,null,null,"","","","","","","","","","","","","",null,null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","","","","",""]
["Resultat, driftsgren",1291,2674,1636,3314,2217,804,1629,1832,null,-1527,1052,-1542,666,-1254,166,-259,-2882,-1291,-2742,-1126,30,-1011,-1460,-159,-405,-59,863,-101,-159,222,-148,1291,2674,2133,-976,1734,-1163,1080,-987,551,106,-2845,-924,-2516,-894,262,-647,-1405,-131,-92,258,1336,-6,29,846,-25,1636,3314,2217,-1428,136,-1998,340,-1588,-838,-800,-2735,-2110,-2757,-1268,-727,-1411,-1523,-321,-870,-525,727,-395,-437,-286,-396,804,1629,1832]
[]
["* Salgsafgrøder er korn, raps, frø, ærter m.v., men ikke kartofler og fabriksroer."]
[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,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,null,null,null,null,121351,87649,100593,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,110984,43335,111039]
[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,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,null,null,null,null,64.28,61.43,67.739999999999995,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70.84,68.150000000000006,62.22]
[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,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,null,null,null,null,1.68,1.88,1.89,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.91,3.32,1.75]
[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,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,null,null,null,null,1.19,1.19,1.19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.19,1.19,1.19]

{"sheet":"Tabel 10 Kartofler","index":9,"n_rows":71,"n_cols":42,"rows_kept":71,"cut":false,"hidden":false,"merged":[[1,18,1,19],[1,20,1,21],[0,2,0,4],[1,3,1,4],[1,1,1,2],[1,40,1,41],[1,38,1,39],[1,36,1,37],[1,34,1,35],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,1,13],[1,14,1,15],[1,24,1,25],[1,26,1,27],[1,28,1,29],[1,30,1,31],[1,32,1,33],[1,22,1,23],[1,16,1,17]]}
[2021,null,null,null,null,null,"Historik"]
["Kartofler",{"$f":"\"Alle                              \"&A1","v":"Alle                              2021"},null,{"$f":"\"Stivelseskartofler*      \"&A1","v":"Stivelseskartofler*      2021"},null,null,"Alle                                      2013",null,"Alle                                    2014",null,"Alle                                      2015",null,"Alle                              2016",null,"Alle                              2017",null,"Alle                              2018",null,"Alle                              2019",null,"Alle                              2020",null,"Alle                              2021",null,"Stivelseskartofler*                          2013",null,"Stivelseskartofler*                       2014",null,"Stivelseskartofler*                                  2015",null,"Stivelseskartofler*                  2016",null,"Stivelseskartofler*                        2017",null,"Stivelseskartofler*                        2018",null,"Stivelseskartofler*                        2019",null,"Stivelseskartofler*      2020",null,"Stivelseskartofler*      2021"]
["DG 3300","Gns","Bedste 1/3","Gns","Bedste 1/3",null,"Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3"]
["Antal bedrifter",{"$f":"_xlfn.XLOOKUP($B$2,$G$2:$UL$2,G4:UL4)","v":93},{"$f":"_xlfn.XLOOKUP($B$2,$G$2:$UL$2,H4:UM4)","v":31},{"$f":"_xlfn.XLOOKUP($D$2,$G$2:$UL$2,G4:UL4)","v":85},{"$f":"_xlfn.XLOOKUP($D$2,$G$2:$UL$2,H4:UM4)","v":29},null,87,29,73,25,90,30,78,26,122,41,131,44,137,46,107,36,93,31,70,24,66,22,74,25,67,23,104,35,109,37,120,40,98,33,85,29]
["Ha i alt, driftsgren",{"$f":"_xlfn.XLOOKUP($B$2,$G$2:$UL$2,G5:UL5)","v":76.599999999999994},{"$f":"_xlfn.XLOOKUP($B$2,$G$2:$UL$2,H5:UM5)","v":75.3},{"$f":"_xlfn.XLOOKUP($D$2,$G$2:$UL$2,G5:UL5)","v":72.599999999999994},{"$f":"_xlfn.XLOOKUP($D$2,$G$2:$UL$2,H5:UM5)","v":79.900000000000006},null,50.3,54.6,50.3,47.7,56.5,47.8,64.3,67.900000000000006,63.6,53.2,65.7,63,78,80.3,66.3,57.8,76.599999999999994,75.3,51.2,62.3,48.9,39.9,59.6,42.6,62.2,67.900000000000006,58.9,51.8,60.5,64.099999999999994,76.5,76.900000000000006,65.3,60,72.599999999999994,79.900000000000006]
["Andel stivelseskartofler",0.7767624020887729,0.77025232403718458,0.86501377410468328,0.84730913642052563,null,0.87688984881209497,0.90056285178236406,0.80597014925373134,0.86061946902654862,0.69318181818181812,1,0.77,0.51111111111111107,0.20918367346938771,0.25106382978723402,0.69863013698630128,0.63968253968253963,0.77692307692307694,0.7559153175591532,0.85369532428355965,0.91868512110726652,0.7767624020887729,0.77025232403718458,0.90254237288135586,0.90863787375415284,0.9078947368421052,0.92602040816326536,0.91176470588235303,1,0.90566037735849059,0.92857142857142849,0.18181818181818182,0.2528901734104046,0.86446280991735536,0.86271450858034326,0.87058823529411755,0.87126137841352402,0.92955589586523746,0.94166666666666665,0.86501377410468328,0.84730913642052563]
["Andel læggekartofler",8.3550913838120119E-2,8.8977423638778225E-2,8.1267217630854011E-2,8.7609511889862324E-2,null,null,null,null,null,null,null,null,null,null,null,0.12328767123287671,0.12857142857142856,0.10128205128205128,0.1083437110834371,7.3906485671191569E-2,7.7854671280276816E-2,8.3550913838120119E-2,8.8977423638778225E-2,null,null,null,null,null,null,null,null,null,null,7.1074380165289247E-2,8.1123244929797209E-2,6.535947712418301E-2,5.4616384915474638E-2,5.5130168453292501E-2,6.0000000000000005E-2,8.1267217630854011E-2,8.7609511889862324E-2]
["Andel spisekartofler",3.0026109660574413E-2,7.9681274900398405E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,7.7625570776255703E-2,0.18571428571428569,4.7435897435897441E-2,8.4682440846824414E-2,2.2624434389140271E-2,5.1903114186851208E-3,3.0026109660574413E-2,7.9681274900398405E-2,null,null,null,null,null,null,null,null,null,null,1.6528925619834713E-3,3.1201248049922002E-3,6.5359477124183009E-3,1.4304291287386216E-2,1.5313935681470138E-3,0,0,0]
["Andel proceskartofler",0.11096605744125328,6.1088977423638773E-2,5.647382920110193E-2,6.5081351689612016E-2,null,0.12311015118790496,9.9437148217636023E-2,0.19402985074626866,0.13938053097345132,0.30681818181818182,0,0.22999999999999998,0.48888888888888882,0.79081632653061218,0.74893617021276593,0.1004566210045662,4.7619047619047616E-2,7.6923076923076927E-2,5.7285180572851806E-2,5.4298642533936653E-2,8.6505190311418692E-3,0.11096605744125328,6.1088977423638773E-2,9.7457627118644058E-2,9.1362126245847178E-2,9.2105263157894732E-2,7.3979591836734693E-2,8.8235294117647065E-2,0,9.4339622641509441E-2,7.1428571428571425E-2,0.81818181818181823,0.74710982658959535,6.2809917355371891E-2,5.4602184087363496E-2,6.0130718954248361E-2,6.7620286085825751E-2,2.1439509954058193E-2,0.01,5.647382920110193E-2,6.5081351689612016E-2]
[]
["Udbytte pr. ha stivelseskartofler, hkg",481.81022727272722,509.93529411764695,480.40941176470585,510.80526315789467,null,303.10000000000002,302.10000000000002,477,497,466.40129870129846,481.78965517241392,462.3,493,494.6,521.4,468.8,504.9,483.9,514.70000000000005,512.4,537.20000000000005,481.81022727272722,509.93529411764695,323.10000000000002,352,473.2,492.8,466.48648648648629,485.62400000000014,461.8,486.9,497.9,527.20000000000005,465.6,508.3,487.9,522.29999999999995,512.29999999999995,537.5,480.40941176470585,510.80526315789467]
["Udbytte pr. ha læggekartofler, hkg",256.8,276.10000000000002,258,277.2,null,null,null,null,null,null,null,null,null,null,null,287.3,300.39999999999998,301.10000000000002,303.3,305.60000000000002,299.60000000000002,256.8,276.10000000000002,null,null,null,null,null,null,null,null,null,null,251.3,258,284,298.60000000000002,287.60000000000002,291.3,258,277.2]
["Udbytte pr. ha spisekartofler, hkg",275.89999999999998,275.89999999999998,0,0,null,null,null,null,null,null,null,null,null,null,null,364.9,376.5,368.8,394.4,307.8,378.7,275.89999999999998,275.89999999999998,null,null,null,null,null,null,null,null,null,null,292.5,305.5,459,449.1,261.2,0,0,0]
["Udbytte pr. ha proceskartofler, hkg",371.6,371,384.3,418.6,null,null,null,null,null,null,null,null,null,null,null,333.5,443.4,373.1,410,376.1,384.2,371.6,371,null,null,null,null,null,null,null,null,null,null,394.6,449,394.2,414.2,437.1,384.2,384.3,418.6]
["Gennemsnitlig kartoffeludbytte pr. ha, hkg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,424.76621004566209,452.63428571428562,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,445.6231404958678,484.91716068642756]
[]
["Jordbundsforhold      "]
["Andel med JB 5-6 og 7-9",0.09,0.11,0.09,0.1,null,5.5813953488372092E-2,3.7037037037037035E-2,0.04,0.03,0.02,0,0.01,0.01,0.03,0.02,7.0000000000000007E-2,0.11,0.08,0.1,0.11,0.14000000000000001,0.09,0.11,4.1860465116279076E-2,3.4615384615384617E-2,0.02,0.01,0.02,0.01,0.01,0.01,0.03,0.02,0.05,0.06,0.08,0.11,0.1,0.12,0.09,0.1]
["Andel med finsand 2 og 4",0.48,0.4,0.49,0.39,null,0.32558139534883723,0.50462962962962965,0.37,0.51,0.08,0.05,0.09,0.09,0.13,0.15,0.39,0.32,0.4,0.47,0.47,0.53,0.48,0.4,0.35813953488372091,0.5115384615384615,0.39,0.57999999999999996,0.04,0.05,0.06,0.06,0.1,0.16,0.38,0.33,0.41,0.51,0.48,0.55000000000000004,0.49,0.39]
["Andel med grovsand",0.4,0.46,0.39,0.48,null,0.61860465116279073,0.45833333333333337,0.59,0.46,0.91,0.95,0.9,0.9,0.84,0.83,0.51,0.55000000000000004,0.49,0.4,0.39,0.32,0.4,0.46,0.6,0.45384615384615384,0.59,0.41,0.94,0.94,0.93,0.93,0.87,0.82,0.55000000000000004,0.59,0.5,0.36,0.41,0.32,0.39,0.48]
["Andel med særlig bonitet",0.03,0.03,0.03,0.03,null,null,null,null,null,null,null,null,null,null,null,0.03,0.03,0.03,0.02,0.03,0.02,0.03,0.03,null,null,null,null,null,null,null,null,null,null,0.01,0.01,0.01,0.01,0.01,0.02,0.03,0.03]
["Andel der kan vandes",0.32,0.37,0.32,0.33,null,null,null,null,null,null,null,null,null,null,null,0.33,0.34,0.33,0.28999999999999998,0.28999999999999998,0.28000000000000003,0.32,0.37,null,null,null,null,null,null,null,null,null,null,0.35,0.37,0.34,0.23,0.3,0.3,0.32,0.33]
["Forpagtet andel af areal",0.46,0.41,0.46,0.42,null,0.38114942528735635,0.35454545454545455,0.39885574172456068,0.40263770364623735,0.39516407599309156,0.39083651509892392,0.44992389649923897,0.49928366762177645,0.46500630517023961,0.416445623342175,0.42,0.36,0.42,0.45,0.44,0.41,0.46,0.41,0.38110902255639095,0.36934865900383146,0.37456747404844293,0.34381297863764609,0.38363443145589793,0.35073734555599839,0.43441636582430809,0.48120300751879697,0.44105960264900657,0.36582064297800337,0.41,0.33,0.42,0.43,0.44,0.4,0.46,0.42]
[]
["Rest til jordleje før EU-støtte pr. ha",7016,12715,6325,10977,null,7146.9510070689184,13887.642288913483,5655.1973263347827,10765.882174373455,4842.3807976871431,10818.365917565252,6034.1172659722952,12254.594278755214,7211.2987337714376,11738.809315150478,7025,12939,8674,14790,9465,14523,7016,12715,6330.011433748301,10296.726728907057,6082.5084369008428,11752.183019183623,4651.9069251582396,10320.877608614928,5431.5746961655241,11016.853337690303,6935.0597425613287,11363.114811923151,6201,11109,8297,13985,10001,14393,6325,10977]
["Rest til jordleje inkl. EU-støtte pr. ha",9438,15071,8761,13393,null,11239.951007068918,17626.642288913485,9018.1973263347827,13977.882174373455,8224.3807976871431,13740.365917565252,8859.1172659722943,14972.594278755214,9909.2987337714367,14462.809315150478,9748,15700,11246,17298,11954,16888,9438,15071,10772.011433748301,14907.726728907057,9621.5084369008437,15083.183019183623,8176.9069251582396,13548.877608614928,8378.5746961655241,13798.853337690303,9775.0597425613287,14243.114811923151,9074,14151,10912,16563,12497,16780,8761,13393]
["Maskinomk. inkl. arbejde pr. ha",11060,10249,10742,9705,null,12201.161174217885,12848.991354729509,10956.283523333061,9416.0872337922101,11010.021201193733,8979.1629547515877,9981.3097241607429,8623.6521389889349,8619.7333867606994,7275.5671597127221,10489,10288,10760,9854,10427,8979,11060,10249,10851.377423033067,9829.1014023817606,10159.969720348628,8681.3221495551461,10359.599782243058,8338.2033865577432,9435.9749683883274,7782.4027013213345,8540.1733980039171,8218.8181552017395,9868,8512,10066,8908,9947,8911,10742,9705]
["Øvrige omkostninger ha",2877,2875,2838,2867,null,null,null,null,null,null,null,null,null,null,null,3122,3584,3068,3067,2389,2072,2877,2875,null,null,null,null,null,null,null,null,null,null,3039,3192,2862,2878,2320,2059,2838,2867]
["Jordleje korrigeret for EU-støtte pr. ha",1115,451,951,468,null,null,null,955.16833801808752,359.88217437345565,833.43380067147518,1141.3659175652524,831.13902492154011,253.61487834581385,1285.2987337714376,503.84934308025549,1023,898,1016,1069,1165,664,1115,451,null,null,800.50843690084275,351.20781894500988,683.90692515823957,490.92294095803936,693.57469616552407,216.87433493368189,1008.0360662873491,326.09572539943656,700,458,867,925,1073,683,951,468]
[null,"","","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Jordværdi (ejet jord), kr. pr ha",120541,128372,121653,130746,null,null,null,null,null,null,null,null,null,null,null,133181,133388,127858,122751,129153,132176,120541,128372,null,null,null,null,null,null,null,null,null,null,134195,130530,126826,124970,129140,131703,121653,130746]
["Bundet kapital - Inventar",15337,16297,15153,16398,null,null,null,null,null,null,null,null,null,null,null,13178,14378,13244,11291,12698,13461,15337,16297,null,null,null,null,null,null,null,null,null,null,12132,10583,11991,9131,11501,13826,15153,16398]
["Anvendt rentesats, pct.",1.82,1.78,1.83,1.81,null,null,null,null,null,null,null,null,null,null,null,2.25,2.14,2.21,2.25,1.87,1.66,1.82,1.78,null,null,null,null,null,null,null,null,null,null,2.2599999999999998,2.09,2.16,2.0699999999999998,1.88,1.65,1.83,1.81]
["Resultatkorr. (2% på jord og 4% på resten)",2443,2651,2564,2723,null,940.65999999999985,622.42000000000007,340.52,-78.180000000000291,-3.9000000000000909,-10.740000000000236,-716.68000000000029,-774.69999999999982,-413.13999999999987,-1044.54,2792,3045,2927,2975,2431,2453,2443,2651,1137.1799999999998,1049.48,422.39999999999964,-62.680000000000291,-38.380000000000109,-352.34000000000015,-623.42000000000007,-725.0600000000004,-533.04,-1114.8400000000001,2866,2883,2789,2774,2501,2454,2564,2723]
["Afkastningsgrad",6.1,9.5,5.5,8.3000000000000007,null,13.7,36.200000000000003,10.9,20,5.6,9.5,6.3,12.3,7.2,10,7.1,10.3,7.9,12.2,8,10.5,6.1,9.5,11.8,29.6,11.5,21.1,5.6,9.4,6,11.1,6.9,9.6,6.6,9.6,7.8,11.4,8.4,10.3,5.5,8.3000000000000007]
[null,"","","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Specifikation af resultat    ","","","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Salgsafgrøder",33248,37713,32445,35244,null,32758,41102,29496,31133,29240,32751,30055,34308,30861,33211,32684,40132,35273,39784,35297,38022,33248,37713,28855,30887,27953,30603,27783,31012,28403,31663,30403,32315,30443,34786,33442,37380,34827,37406,32445,35244]
["Maskinstationsindtægter",218,187,251,188,null,111,73,135,182,149,180,178,311,239,367,460,646,192,204,231,528,218,187,135,105,153,247,167,198,178,256,177,439,490,564,214,225,247,555,251,188]
["Diverse indtægter",8,4,9,24,null,82,108,84,41,35,14,35,63,65,46,131,137,5,11,1,0,8,4,38,33,75,57,40,19,39,74,66,52,135,126,6,13,1,0,9,24]
["Bruttoudbytte i alt",33667,37987,32894,35468,null,32951,41283,29715,31356,29424,32945,30268,34682,31165,33624,33275,40915,35588,40143,35630,38644,33667,37987,29028,31025,28181,30907,27990,31229,28620,31993,30646,32806,31068,35476,33781,37752,35180,38056,32894,35468]
[null,"","","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Udsæd",-5026,-5197,-5064,-5025,null,-3986,-3845,-4289,-4264,-4457,-4519,-4551,-4793,-4461,-3956,-5018,-5791,-4893,-4863,-5049,-5261,-5026,-5197,-3770,-3617,-3822,-4078,-4280,-4324,-4444,-4575,-4266,-3991,-4577,-4743,-4607,-4396,-4832,-5156,-5064,-5025]
["Gødning",-1926,-1803,-1953,-1740,null,-2547,-2588,-2324,-2008,-2747,-2193,-2648,-2187,-2303,-2139,-2205,-2198,-2385,-2034,-2220,-2001,-1926,-1803,-2441,-2403,-2227,-1880,-2640,-2029,-2526,-2010,-2311,-2062,-2122,-2060,-2365,-1997,-2181,-1992,-1953,-1740]
["Planteværn",-4143,-3782,-4268,-3894,null,-2647,-2304,-2680,-2410,-3171,-2986,-3956,-3981,-3713,-3637,-3463,-3467,-4156,-4078,-4161,-3854,-4143,-3782,-2591,-2290,-2699,-2232,-3136,-3032,-3914,-3874,-3806,-3818,-3474,-3713,-4091,-4065,-4147,-3792,-4268,-3894]
["Diverse vedrørende mark",-1314,-1078,-1359,-984,null,-1417,-2510,-969,-910,-920,-994,-883,-800,-1058,-1364,-1263,-1681,-1384,-1211,-1575,-1377,-1314,-1078,-576,-495,-756,-823,-847,-1243,-753,-815,-988,-1361,-1134,-1445,-1222,-1261,-1410,-1154,-1359,-984]
["Stykomkostninger i alt",-12409,-11861,-12644,-11642,null,-10597,-11247,-10262,-9592,-11295,-10692,-12038,-11761,-11535,-11096,-11948,-13137,-12819,-12186,-13005,-12493,-12409,-11861,-9378,-8805,-9504,-9013,-10903,-10628,-11637,-11274,-11371,-11232,-11306,-11961,-12285,-11719,-12569,-12094,-12644,-11642]
[null,"","","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Dækningsbidrag",21259,26127,20250,23826,null,22354,30036,19453,21764,18129,22253,18230,22921,19630,22528,21326,27778,22769,27956,22625,26151,21259,26127,19650,22220,18677,21894,17087,20601,16983,20719,19275,21574,19762,23516,21496,26033,22611,25961,20250,23826]
[null,"","","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Energi",-446,-459,-427,-424,null,null,null,null,null,null,null,null,null,null,null,-714,-882,-479,-440,-278,-128,-446,-459,null,null,null,null,null,null,null,null,null,null,-667,-786,-430,-330,-244,-130,-427,-424]
["Brændstof",-846,-770,-803,-842,null,-1723,-1661,-1607,-333,-1143,-1138,-1099,-1069,-1254,-1167,-923,-985,-927,-808,-806,-753,-846,-770,-1729,-1843,-1523,-231,-1078,-1050,-1068,-1039,-1206,-1081,-886,-945,-890,-766,-756,-760,-803,-842]
["Maskinstation mv.",-2693,-2303,-2947,-2358,null,-1318,-1043,-1677,-1684,-2805,-1155,-1737,-1108,-2119,-1597,-2394,-1651,-2467,-2577,-2899,-2832,-2693,-2303,-1357,-995,-1749,-2169,-2936,-1160,-1771,-1158,-2092,-1660,-2421,-1611,-2519,-2711,-2944,-2794,-2947,-2358]
["Vedligehold",-2169,-2024,-2021,-1802,null,-2064,-2021,-1587,-1288,-1449,-1301,-1848,-1707,-1904,-1611,-1950,-2280,-2039,-1832,-2088,-1903,-2169,-2024,-1916,-1807,-1526,-1156,-1361,-1177,-1641,-1297,-1902,-1458,-1839,-1875,-1886,-1658,-2008,-1921,-2021,-1802]
["Lønomkostninger",-2460,-2321,-2284,-2049,null,-2466,-3437,-2114,-1647,-2022,-1966,-1959,-1798,-1670,-1413,-2539,-2709,-2532,-2282,-2127,-1610,-2460,-2321,-1686,-1609,-1611,-1357,-1801,-1263,-1788,-1810,-1631,-1272,-2227,-1943,-2252,-1950,-1913,-1575,-2284,-2049]
["Ejeraflønning",-1182,-1048,-1136,-859,null,-2445,-2551,-2082,-1883,-1887,-1854,-1556,-1636,-1544,-1374,-1572,-1686,-1258,-1111,-1322,-910,-1182,-1048,-2239,-1885,-1968,-1702,-1648,-2101,-1486,-1281,-1623,-1424,-1491,-1328,-1172,-982,-1288,-881,-1136,-859]
["Ejendomsskat og forsikringer",-343,-364,-326,-332,null,-426,-412,-381,-341,-332,-345,-335,-347,-332,-321,-349,-391,-372,-318,-331,-338,-343,-364,-388,-309,-359,-339,-290,-327,-317,-328,-318,-308,-323,-324,-343,-294,-324,-341,-326,-332]
["Diverse kapacitetsomkostninger",-611,-647,-580,-631,null,-877,-896,-783,-777,-572,-521,-591,-582,-542,-534,-602,-659,-691,-688,-603,-475,-611,-647,-721,-604,-730,-701,-565,-548,-558,-480,-547,-529,-584,-551,-652,-700,-567,-459,-580,-631]
["Kapacitetsomkostninger i alt",-10749,-9935,-10525,-9297,null,-11319,-12021,-10231,-7953,-10210,-8280,-9125,-8247,-9365,-8017,-11044,-11244,-10766,-10054,-10455,-8949,-10749,-9935,-10036,-9052,-9466,-7655,-9679,-7626,-8629,-7393,-9319,-7732,-10438,-9364,-10145,-9391,-10043,-8862,-10525,-9297]
[null,"","","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Afskrivning bygninger og grundforbedring",-296,-182,-291,-174,null,-643,-885,-568,-326,-448,-532,-346,-260,-349,-394,-367,-390,-331,-272,-261,-231,-296,-182,-477,-438,-400,-244,-375,-332,-337,-282,-341,-292,-330,-223,-295,-252,-245,-217,-291,-174]
["Afskrivning, markinventar",-1938,-2062,-1823,-2000,null,-1942,-1876,-1745,-1752,-1515,-1411,-1708,-1290,-1519,-1331,-1557,-1710,-1692,-1404,-1526,-1575,-1938,-2062,-1676,-1368,-1649,-1347,-1392,-1516,-1582,-1141,-1489,-1248,-1445,-1345,-1543,-1142,-1410,-1597,-1823,-2000]
["Afkoblet EU-støtte",2422,2356,2436,2416,null,4093,3739,3363,3212,3382,2922,2825,2718,2698,2724,2722,2761,2571,2508,2489,2365,2422,2356,4442,4611,3539,3331,3525,3228,2947,2782,2840,2880,2874,3041,2615,2578,2495,2386,2436,2416]
["Renteomk. af bundet kapital",-2453,-2563,-2485,-2752,null,-4520,-4606,-3888,-3234,-3410,-3682,-2697,-2385,-3052,-2809,-2853,-3138,-2892,-2905,-2291,-2322,-2453,-2563,-4362,-4223,-3787,-3409,-3187,-3052,-2762,-2506,-3046,-2738,-2915,-3111,-2716,-2734,-2353,-2361,-2485,-2752]
["Forpagtning",-2216,-1349,-2062,-1381,null,-1666,-1672,-1784,-1524,-2107,-1783,-2091,-1557,-2157,-1495,-2126,-1927,-1865,-1907,-2212,-1528,-2216,-1349,-1699,-1645,-1745,-1467,-2227,-1729,-1990,-1430,-2039,-1442,-1913,-1782,-1845,-1831,-2053,-1546,-2062,-1381]
["Diverse kapitalomkostninger",-127,-127,-126,-128,null,null,null,null,null,null,null,null,null,null,null,-89,-58,-135,-202,-68,-52,-127,-127,null,null,null,null,null,null,null,null,null,null,-94,-80,-137,-200,-75,-55,-126,-128]
["Kapitalomkostninger i alt",-4609,-3927,-4350,-4020,null,-4678,-5300,-4622,-3624,-4098,-4486,-4017,-2774,-4379,-3305,-4270,-4462,-4345,-4181,-3869,-3342,-4609,-3927,-3772,-3063,-4042,-3136,-3656,-3401,-3724,-2577,-4075,-2840,-3823,-3500,-3921,-3582,-3640,-3389,-4350,-4020]
[null,"","","","",null,null,null,null,null,null,null,null,null,null,null,"","","","","","","","",null,null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Resultat, driftsgren",{"$f":"_xlfn.XLOOKUP($B$2,$G$2:$UL$2,G69:UL69)","v":5901},{"$f":"_xlfn.XLOOKUP($B$2,$G$2:$UL$2,H69:UM69)","v":12265},{"$f":"_xlfn.XLOOKUP($D$2,$G$2:$UL$2,G69:UL69)","v":5374},{"$f":"_xlfn.XLOOKUP($D$2,$G$2:$UL$2,H69:UM69)","v":10509},null,6357,12715,4600,10187,3821,9487,5088,11900,5886,11206,6002,12041,7658,13721,8301,13859,5901,12265,5842,10105,5169,11103,3752,9574,4630,10749,5881,11002,5501,10651,7430,13061,8928,13711,5374,10509]
[]
["*Vurderet som værende bedrifter med over 50 % andel af kartoffelarealet der er stivelseskartofler. "]

{"sheet":"Tabel 11 Fabriksroer","index":10,"n_rows":57,"n_cols":20,"rows_kept":57,"cut":false,"hidden":false,"merged":[[1,18,1,19],[0,1,0,2],[1,1,1,2],[1,16,1,17],[1,14,1,15],[1,4,1,5],[1,6,1,7],[1,8,1,9],[1,10,1,11],[1,12,1,13]]}
[2021,null,null,null,"Historik"]
["Fabriksroer",{"$f":"\"Alle                                  \"&A1","v":"Alle                                  2021"},null,null,"Alle                                  2014",null,"Alle                                  2015",null,"Alle                                  2016",null,"Alle                                  2017",null,"Alle                                  2018",null,"Alle                                  2019",null,"Alle                                  2020",null,"Alle                                  2021"]
["DG3400","Gns","Bedste 1/3",null,"Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3","Gns","Bedste 1/3"]
["Antal bedrifter",{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,E4:UJ4)","v":66},{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,F4:UK4)","v":22},null,54,18,28,10,40,14,42,14,98,33,125,42,132,44,66,22]
["Ha i alt, driftsgren",{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,E5:UJ5)","v":38.9},{"$f":"_xlfn.XLOOKUP($B$2,$E$2:$UJ$2,F5:UK5)","v":54.1},null,83.1,83.8,82.2,77.7,76.099999999999994,78.2,81.099999999999994,79.5,52.2,53.4,39.799999999999997,39.799999999999997,44.1,52.7,38.9,54.1]
[null,"","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Forpagtet andel af areal",0.26,0.3,null,0.43798219584569731,0.36920777279521672,0.52276480301958006,0.47018129770992367,0.42577536886479977,0.47752971875906058,0.39556692242114239,0.36197844708483007,0.36,0.28999999999999998,0.28000000000000003,0.26,0.31,0.34,0.26,0.3]
["Udbytte pr. ha fabriksroer, ton polsukker",14,14.4,null,148.30000000000001,151.5,13.8,14.6,13.1,14,12.5,13.2,11.2,12.3,13.8,14.2,14.1,14.7,14,14.4]
["","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Jordbundsforhold      ","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Andel med JB 5-6 og 7-9",0.98,0.97,null,0.99,0.99,0.19,0.19,0.27,0.36,0.24,0.28000000000000003,0.97,0.96,0.97,0.96,0.98,0.97,0.98,0.97]
["","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Rest til jordleje før EU-støtte pr. ha",2861,5126,null,10348.779670115442,13132.325940140188,4038.5980520414523,7264.9050294804319,3185.0521399979471,6541.3176648876588,614.76287354845817,2677.1271557446389,307,3081,1365,3949,3505,6130,2861,5126]
["Rest til jordleje inkl. EU-støtte pr. ha",5155,7362,null,12815.779670115442,15726.325940140188,6562.5980520414523,9992.9050294804329,5661.0521399979471,9054.3176648876579,3066.7628735484582,5101.1271557446389,2598,5446,3635,6282,5696,8251,5155,7362]
["Maskinomk. inkl. arbejde pr. ha",7423,6553,null,8627.7882590932986,7685.9811039151409,8528.0795690381437,8010.8131341967355,7995.1315474357662,6984.8253673321469,7996.7344756104276,7362.788423659008,7512,6424,7257,6393,7462,6608,7423,6553]
["Øvrige omkostninger ha",1715,1548,null,null,null,null,null,null,null,null,null,1642,1464,1639,1383,1593,1373,1715,1548]
["Jordleje fratrukket EU-støtte pr. ha",1612,1474,null,1946.779670115443,1323.3166440126861,2240.5980520414523,1485.9050294804319,2282.0660303123605,2496.3176648876588,2306.7628735484577,1166.1380417533701,2358,2004,2195,1795,2146,1870,1612,1474]
["","","",null,null,null,null,null,null,null,0,0,"","","","","","","",""]
["Jordværdi (ejet jord), kr. pr ha",229189,223232,null,null,null,null,null,null,null,null,null,223535,211459,222806,216485,222962,215738,229189,223232]
["Bundet kapital - Inventar",12584,10438,null,null,null,null,null,null,null,null,null,12402,11317,11471,10725,10757,8430,12584,10438]
["Anvendt rentesats, pct.",1.41,1.33,null,null,null,null,null,null,null,null,null,1.56,1.36,1.63,1.42,1.45,1.24,1.41,1.33]
["Resultatkorr. (2% på jord og 4% på resten)",2620,2101,null,-2017.0600000000004,-2549.54,-1837,-2768.34,-1509.1400000000003,-1433.8400000000001,-1422.3400000000001,-1797.3200000000002,2586,2179,2622,2306,2321,1728,2620,2101]
["Afkastningsgrad",1.9,3.3,null,39.299999999999997,51,2.2000000000000002,3.8,1.9,4,0.3,2,0.2,1.9,1,2.6,2.1,4.0999999999999996,1.9,3.3]
["","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Specifikation af resultat    ","","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Salgsafgrøder",17825,18693,null,25993,27003,20601,22067,19807,21201,15297,16164,15029,16380,16223,17331,18877,20133,17825,18693]
["Maskinstationsindtægter",12,17,null,12,0,137,355,0,0,124,353,13,10,36,60,88,221,12,17]
["Diverse indtægter",5,14,null,-17,-15,125,218,1,4,19,64,48,-2,-44,-11,-26,-30,5,14]
["Bruttoudbytte i alt",17851,18738,null,25988,26988,20863,22640,19808,21205,15440,16581,15090,16388,16206,17341,18930,20292,17851,18738]
[null,"","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Udsæd",-1692,-1667,null,-1842,-1863,-1918,-1822,-1807,-1775,-1736,-1676,-1795,-1747,-1831,-1806,-1721,-1693,-1692,-1667]
["Gødning",-1244,-1122,null,-1322,-1259,-1531,-1543,-1591,-1408,-1267,-1277,-1413,-1458,-1482,-1338,-1568,-1478,-1244,-1122]
["Planteværn",-2282,-2076,null,-2440,-2188,-2358,-2208,-2402,-2196,-2036,-2022,-1990,-1849,-2154,-1989,-2374,-2307,-2282,-2076]
["Diverse vedrørende mark",-465,-526,null,-969,-359,-962,-209,-1206,-807,-233,-248,-273,-232,-347,-308,-438,-312,-465,-526]
["Stykomkostninger i alt",-5684,-5391,null,-6573,-5669,-6769,-5782,-7006,-6186,-5272,-5223,-5471,-5285,-5814,-5440,-6101,-5790,-5684,-5391]
[null,"","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Dækningsbidrag",12167,13347,null,19415,21319,14094,16858,12802,15019,10168,11358,9619,11103,10392,11901,12829,14502,12167,13347]
[null,"","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Energi",-31,-34,null,null,null,null,null,null,null,null,null,-29,-28,-34,-28,-30,-25,-31,-34]
["Brændstof",-662,-616,null,-91,-149,-1082,-1144,-823,-924,-850,-897,-771,-723,-729,-684,-650,-596,-662,-616]
["Maskinstation mv.",-1631,-1461,null,-1431,-1551,-1558,-990,-1528,-1204,-1548,-1529,-1415,-1210,-1490,-1301,-1846,-1714,-1631,-1461]
["Vedligehold",-1412,-1067,null,-1430,-1222,-1405,-1312,-1371,-1335,-1323,-1005,-1389,-1100,-1321,-1204,-1488,-1222,-1412,-1067]
["Lønomkostninger",-748,-837,null,-1562,-1244,-1810,-1983,-1432,-1126,-1476,-1547,-960,-696,-1011,-598,-890,-978,-748,-837]
["Ejeraflønning",-1629,-1344,null,-1724,-1344,-1470,-1372,-1533,-1306,-1266,-1030,-1662,-1644,-1507,-1604,-1582,-1421,-1629,-1344]
["Ejendomsskat og forsikringer",-581,-508,null,-525,-517,-510,-570,-516,-501,-554,-512,-566,-518,-553,-487,-549,-496,-581,-508]
["Diverse kapacitetsomkostninger",-514,-481,null,-511,-472,-439,-413,-427,-444,-447,-408,-463,-391,-490,-445,-471,-444,-514,-481]
["Kapacitetsomkostninger i alt",-7206,-6346,null,-7274,-6499,-8274,-7784,-7630,-6840,-7464,-6928,-7256,-6311,-7135,-6352,-7507,-6895,-7206,-6346]
[null,"","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Afskrivning bygninger og grundforbedring",-310,-266,null,-347,-478,-252,-280,-349,-262,-293,-245,-258,-248,-239,-211,-268,-209,-310,-266]
["Afskrivning, markinventar",-1483,-1361,null,-1169,-958,-1287,-1329,-1334,-1094,-1532,-1333,-1437,-1186,-1249,-1115,-1263,-1074,-1483,-1361]
["Afkoblet EU-støtte",2294,2235,null,2467,2594,2524,2728,2476,2513,2452,2424,2291,2365,2270,2333,2191,2122,2294,2235]
["Renteomk. af bundet kapital",-2376,-2015,null,-2009,-1744,-1542,-1310,-2436,-2024,-2235,-1763,-2430,-2171,-2408,-2256,-2069,-1630,-2376,-2015]
["Forpagtning",-1828,-1939,null,-2730,-2430,-3609,-3403,-2667,-3267,-2880,-2002,-2550,-2473,-2446,-2145,-2529,-2535,-1828,-1939]
["Diverse kapitalomkostninger",-8,-4,null,null,null,null,null,null,null,null,null,-31,-1,-15,-2,-25,-22,-8,-4]
["Kapitalomkostninger i alt",-3710,-3349,null,-3788,-3016,-4166,-3594,-4310,-4134,-4488,-2919,-4415,-3714,-4087,-3395,-3962,-3348,-3710,-3349]
[null,"","",null,null,null,null,null,null,null,null,null,"","","","","","","",""]
["Resultat, driftsgren",1250,3652,null,8353,11804,1654,5480,862,4045,-1784,1511,-2051,1077,-830,2154,1359,4259,1250,3652]