{"text_format":"1","workbook":"xlsx","n_sheets":25,"sheets":["Forudsætninger","Budget","Årsrapport","Årsrapport 1 år før","Årsrapport 2 år før","Årsrapport 3 år før","DB pr enhed budget","DB pr enhed årsrapporter","Forklaring til fremskrivning","Fremskrivning","Resultatopgørelse","Pengebinding","Balance","Budget n","Budget n+1","Budget n+2","Budget n+3","Budget n+4","Skjul Prodgren værdier kvæg","Skjul Prodgren værdier gris","Skjul Opstilling driftsg kvæg","Skjul Opstilling driftsg gris","Skjul Resultatopstilling","Skjul Anvendte refnr_formler","Skjul Specifikationer"],"not_rendered":{"charts":1,"images":73,"macros":1,"external_links":0,"defined_names":13,"comments":1,"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":9,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Forudsætninger","index":0,"n_rows":53,"n_cols":4,"rows_kept":53,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Input til værktøjet"]
[]
[null,"For at komme i gang skal der først indhentes data til værktøjet"]
[]
[null,"Hvis man kun vil bruge årsrapporter hentes datastrengen på den pågældende ejendom i RegnskabsDataBanken"]
[null,"Der hentes for det seneste år og årene før hvis man vil have historik med"]
[]
[null,"Hvis man vil bruge det seneste budget udlæses dette i Ø90 - resultatbudget"]
[]
[null,"Inputfaner er grønne"]
[]
[null,"Hvis der tages udgangspunkt i budget skal der indsættes i følgende faner:"]
[null,"Budget for fremskrivningsåret i fanen \"Budget\""]
[null,"Årsrapporten for året før i fanen \"Årsrapport 1 år før\""]
[null,"Årsrapporten for to år før i fanen \"Årsrapport 2 år før\" osv."]
[null,"Fanen Årsrapport skal ikke anvendes i dette tilfælde"]
[]
[null,"Hvis der tages udgangspunkt i årsrapport skal der indsættes i følgende faner:"]
[null,"Årsrapport for fremskrivningsåret i fanen \"årsrapport\""]
[null,"Årsrapporten for året før i fanen \"Årsrapport 1 år før\""]
[null,"Årsrapporten for to år før i fanen \"Årsrapport 2 år før\" osv."]
[null,"Fanen Budget skal ikke anvendes i dette tilfælde"]
[]
[]
[]
[null,"Udgangspunkt og fremskrivningsår"]
[]
[null,"Skal der tages udgangspunkt i budget eller årsrapport?"]
[]
[]
[null,"Hvilket regnskabsår skal der fremskrives på?"]
[null,2024,"Indtast årstal"]
[]
[]
[null,"Dækningsbidrag pr. enhed"]
[]
[null,"Værktøjet tager udgangspunkt i Dækningsbidrag pr enhed og der skal derfor tages stilling til enheder og beløb."]
[]
[null,"Hvis man tager udgangspunkt i budgettet er der ingen enheder angivet så det skal man selv indtaste (se nedenstående)"]
[]
[null,"Ved årsrapporterne skal der også tages stilling, især hvis der ikke er lavet driftsgrensanalyser på (se nedenstående)"]
[]
[null,{"$f":"IF($B$31=\"årsrapport\",D45,IF($B$31=\"Budget\",D48,\"\"))","v":""},null,"Hvis årsrapporten ikke indeholder driftsgrensanalyser skal der indtastes oplysninger omkring dækningsbidrag pr. enhed."]
[null,{"$f":"IF($B$31=\"årsrapport\",D46,IF($B$31=\"Budget\",D49,\"\"))","v":""},null,"Dette gøres i fanen DB pr enhed årsrapport"]
[]
[null,{"$f":"IF($B$31=\"Budget\",D51,\"\")","v":""},null,"Hvis der fremskrives på budgettet, skal der indtastes oplysninger omkring dækningsbidrag pr. enhed"]
[null,{"$f":"IF($B$31=\"Budget\",D52,\"\")","v":""},null,"Dette gøres i fanen DB pr enhed budget"]
[null,""]
[null,null,null,"Hvis de historiske år ikke indeholder driftsgrensanalyser og man vil have historikken med,"]
[null,"Mere forklaring findes i de pågældende faner",null,"så skal der indtastes oplysninger omkring dækningsbidrag pr enhed i de historiske år"]
[null,null,null,"Dette gøres i fanen DB pr enhed årsrapport"]

{"sheet":"Budget","index":1,"n_rows":3852,"n_cols":1,"rows_kept":3852,"cut":false,"hidden":false,"merged":[]}
["INDSÆT BUDGET HER ->"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E14,4),MID(E14&\" \",6,2))),\"\")","v":""}]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E15,4),MID(E15&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E79,4),MID(E79&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E143,4),MID(E143&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E207,4),MID(E207&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E271,4),MID(E271&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E335,4),MID(E335&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E399,4),MID(E399&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E463,4),MID(E463&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E527,4),MID(E527&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E591,4),MID(E591&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E655,4),MID(E655&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E719,4),MID(E719&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E783,4),MID(E783&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E847,4),MID(E847&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E911,4),MID(E911&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E975,4),MID(E975&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1039,4),MID(E1039&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1103,4),MID(E1103&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1167,4),MID(E1167&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1231,4),MID(E1231&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1295,4),MID(E1295&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1359,4),MID(E1359&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1423,4),MID(E1423&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1487,4),MID(E1487&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1551,4),MID(E1551&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1615,4),MID(E1615&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1679,4),MID(E1679&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1743,4),MID(E1743&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1807,4),MID(E1807&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1871,4),MID(E1871&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1935,4),MID(E1935&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1999,4),MID(E1999&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2063,4),MID(E2063&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2127,4),MID(E2127&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2191,4),MID(E2191&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2255,4),MID(E2255&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2319,4),MID(E2319&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2383,4),MID(E2383&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2447,4),MID(E2447&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2511,4),MID(E2511&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2575,4),MID(E2575&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2639,4),MID(E2639&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2703,4),MID(E2703&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2767,4),MID(E2767&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2831,4),MID(E2831&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2895,4),MID(E2895&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2959,4),MID(E2959&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3023,4),MID(E3023&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3087,4),MID(E3087&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3151,4),MID(E3151&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3215,4),MID(E3215&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3279,4),MID(E3279&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3343,4),MID(E3343&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3407,4),MID(E3407&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3471,4),MID(E3471&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3535,4),MID(E3535&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3599,4),MID(E3599&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3663,4),MID(E3663&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3727,4),MID(E3727&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3791,4),MID(E3791&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

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

{"sheet":"Årsrapport 1 år før","index":3,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Årsrapport 2 år før","index":4,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Årsrapport 3 år før","index":5,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"DB pr enhed budget","index":6,"n_rows":73,"n_cols":15,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dækningsbidrag pr. enhed i budgettet"]
[]
[null,"I denne fane kan man fordele sit dækningsbidrag i budgettet"]
[null,"enten helt manuelt eller med hjælp fra fordelinger året før budgettet"]
[]
[]
[null,"Ved budget skal der tages stilling til enheder, da de ikke findes i budgettet",null,null,null,null,null,null,null,"Fordel DB-beløb i de grå felter hvis der ikke skal bruges samme fordeling af beløb som året før eller de ikke findes"]
[null,"Enten indtast eller brug antal fra sidste år evt med en faktor"]
[]
[]
[null,"Budget","Angivelse af antal enten manuelt eller via året før",null,null,null,null,null,null,"Budget","Manuelt indtastet fordeling af beløb"]
[]
[null,"Enheder",null,null,"Indtast","Antal ","Antal ",null,null,"Dækningsbidrag pr enhed",null,null,{"$f":"IF(M37=\"\",\"\",M37)","v":"Enheder"},{"$f":"IF(N37=\"\",\"\",N37)","v":"Kr pr enhed"},{"$f":"IF(O37=\"\",\"\",O37)","v":"I alt"}]
[null,null,null,null,"nyt antal","året før","med faktor"]
[null,"Salgsafgrøder","Ha",null,null,{"$f":"Fremskrivning!Q11","v":0},{"$f":"F16*$G$30","v":0},null,null,"Salgsafgrøder","Ha",null,{"$f":"IF(E16<>\"\",E16,G16)","v":0},{"$f":"IFERROR(O16/M16,0)","v":0}]
[null,"Kartofler","Ha",null,null,{"$f":"Fremskrivning!Q12","v":0},{"$f":"F17*$G$30","v":0},null,null,"Kartofler","Ha",null,0,{"$f":"IFERROR(O17/M17,0)","v":0}]
[null,"Roer","Ha",null,null,{"$f":"Fremskrivning!Q13","v":0},0,null,null,"Roer","Ha",null,0,0]
[null,"Grovfoder","Ha",null,null,{"$f":"Fremskrivning!Q14","v":0},0,null,null,"Grovfoder","Ha",null,0,0]
[null,null,"Ha",null,null,{"$f":"'DB pr enhed årsrapporter'!M18","v":0},0,null,null,{"$f":"IF(B20=\"\",\"\",B20)","v":""},"Ha",null,0,0]
[null,"Mælk","Årskøer",null,null,{"$f":"Fremskrivning!Q16","v":0},0,null,null,"Mælk","Årskøer",null,0,0]
[null,"Slagtekalve","Prod. slagtekalve",null,null,{"$f":"Fremskrivning!Q17","v":0},0,null,null,"Slagtekalve","Prod. slagtekalve",null,0,0]
[null,"Sohold 7 kg","Årssøer",null,null,{"$f":"Fremskrivning!Q18","v":0},0,null,null,"Sohold 7 kg","Årssøer",null,0,0]
[null,"Sohold 30 kg","Årssøer",null,null,{"$f":"Fremskrivning!Q19","v":0},0,null,null,"Sohold 30 kg","Årssøer",null,0,0]
[null,"Slagtegrise","Prod. Slagtegrise",null,null,{"$f":"Fremskrivning!Q20","v":0},0,null,null,"Slagtegrise","Prod. Slagtegrise",null,0,0]
[null,"Slagtekyllinger","Prod. Slagtekyllinger",null,null,{"$f":"Fremskrivning!Q21","v":0},0,null,null,"Slagtekyllinger","Prod. Slagtekyllinger",null,0,0]
[null,"Høns","Årshøns",null,null,{"$f":"Fremskrivning!Q22","v":0},0,null,null,"Høns","Årshøns",null,0,0]
[null,null,null,null,null,null,null,null,null,"Øvrige","Rest",null,null,null,{"$f":"O30-SUM(O16:O27)","v":0}]
[null,null,null,null,null,null,"Evt faktor:"]
[null,null,null,null,null,null,null,null,null,"Dækningsbidrag i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!R18*1000","v":0}]
[null,null,null,null,"Indtastning overruler faktor."]
[]
[null,"Fordelinger af beløb året før hvis den findes",null,null,null,null,null,null,null,"Fordeling ud fra fordeling året før hvis den findes"]
[]
[null,"Årsrapport året før",null,null,"Procentvis fordeling fra året før",null,null,null,null,"Budget ud fra fordeling året før",null,null,"Beløbfordeling udfra året før"]
[]
[null,"Enheder",null,null,"Enheder","Kr pr enhed","I alt","Fordeling",null,"Dækningsbidrag pr enhed",null,null,"Enheder","Kr pr enhed","I alt"]
[]
[null,"Salgsafgrøder","Ha",null,{"$f":"'Skjul Resultatopstilling'!E642","v":0},{"$f":"'Skjul Resultatopstilling'!E740","v":0},{"$f":"E39*F39","v":0},{"$f":"IFERROR(G39/$G$53,0)","v":0},null,"Salgsafgrøder","Ha",null,{"$f":"IF(E16<>\"\",E16,G16)","v":0},{"$f":"IFERROR(O39/M39,0)","v":0},{"$f":"H39*$O$53","v":0}]
[null,"Kartofler","Ha",null,{"$f":"'Skjul Resultatopstilling'!E643","v":0},{"$f":"'Skjul Resultatopstilling'!E741","v":0},0,0,null,"Kartofler","Ha",null,0,{"$f":"IFERROR(O40/M40,0)","v":0},0]
[null,"Roer","Ha",null,{"$f":"'Skjul Resultatopstilling'!E644","v":0},{"$f":"'Skjul Resultatopstilling'!E742","v":0},0,0,null,"Roer","Ha",null,0,0,0]
[null,"Grovfoder","Ha",null,{"$f":"'Skjul Resultatopstilling'!E641","v":0},{"$f":"'Skjul Resultatopstilling'!E743","v":0},0,0,null,"Grovfoder","Ha",null,0,0,0]
[null,{"$f":"IF(B20=\"\",\"\",B20)","v":""},"Ha",null,{"$f":"'DB pr enhed årsrapporter'!M39","v":0},{"$f":"'DB pr enhed årsrapporter'!N39","v":0},{"$f":"'DB pr enhed årsrapporter'!O39","v":0},0,null,{"$f":"IF(B20=\"\",\"\",B20)","v":""},"Ha",null,0,{"$f":"IFERROR(O43/M43,0)","v":0},0]
[null,"Mælk","Årskøer",null,{"$f":"'Skjul Resultatopstilling'!E648","v":0},{"$f":"'Skjul Resultatopstilling'!E745","v":0},0,0,null,"Mælk","Årskøer",null,0,0,0]
[null,"Slagtekalve","Prod. slagtekalve",null,{"$f":"'Skjul Resultatopstilling'!E658","v":0},{"$f":"'Skjul Resultatopstilling'!E746","v":0},0,0,null,"Slagtekalve","Prod. slagtekalve",null,0,0,0]
[null,"Sohold 7 kg","Årssøer",null,{"$f":"'Skjul Resultatopstilling'!E662","v":0},{"$f":"'Skjul Resultatopstilling'!E747","v":0},0,0,null,"Sohold 7 kg","Årssøer",null,0,0,0]
[null,"Sohold 30 kg","Årssøer",null,{"$f":"'Skjul Resultatopstilling'!E662","v":0},{"$f":"'Skjul Resultatopstilling'!E748","v":0},0,0,null,"Sohold 30 kg","Årssøer",null,0,0,0]
[null,"Slagtegrise","Prod. Slagtegrise",null,{"$f":"'Skjul Resultatopstilling'!E665","v":0},{"$f":"'Skjul Resultatopstilling'!E750","v":0},0,0,null,"Slagtegrise","Prod. Slagtegrise",null,0,0,0]
[null,"Slagtekyllinger","Prod. Slagtekyllinger",null,{"$f":"'Skjul Resultatopstilling'!E683","v":0},{"$f":"'Skjul Resultatopstilling'!E751","v":0},0,0,null,"Slagtekyllinger","Prod. Slagtekyllinger",null,0,0,0]
[null,"Høns","Årshøns",null,{"$f":"'Skjul Resultatopstilling'!E684","v":0},{"$f":"'Skjul Resultatopstilling'!E752","v":0},0,0,null,"Høns","Årshøns",null,0,0,0]
[null,null,null,null,null,null,{"$f":"G53-SUM(G39:G50)","v":0},0,null,"Øvrige","Rest",null,null,null,{"$f":"O53-SUM(O39:O50)","v":0}]
[]
[null,"Dækningsbidrag i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!E18","v":0},{"$f":"SUM(H39:H51)","v":0},null,"Dækningsbidrag i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!R18*1000","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Hvilken skal bruges:"]
[]
[null,null,null,null,null,null,null,null,null,"Salgsafgrøder",null,null,{"$f":"IF($O16<>\"\",M16,M39)","v":0},0,0]
[null,null,null,null,null,null,null,null,null,"Kartofler",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"Roer",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"Grovfoder",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(B20=\"\",\"\",B20)","v":""},null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"Mælk",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"Slagtekalve",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"Sohold 7 kg",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"Sohold 30 kg",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"Slagtegrise",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"Slagtekyllinger",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"Høns",null,null,0,0,0]
[null,null,null,null,null,null,null,null,null,"Øvrige",null,null,0,0,{"$f":"O73-SUM(O59:O70)","v":0}]
[]
[null,null,null,null,null,null,null,null,null,"Dækningsbidrag i alt",null,null,{"$f":"IF($O30<>\"\",M30,M53)","v":0},{"$f":"IF($O30<>\"\",N30,N53)","v":0},{"$f":"IF($O30<>\"\",O30,O53)","v":0}]

{"sheet":"DB pr enhed årsrapporter","index":7,"n_rows":69,"n_cols":19,"rows_kept":69,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Dækningsbidrag pr. enhed i årsrapporten"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Forudsætninger!B31=\"Årsrapport\",1,0)","v":0}]
[null,"I denne fane kan man fordele sit dækningsbidrag ved de forskellige driftsgrene for at beregne dækningsbidrag pr enhed"]
[null,"Det totale dækningsbidrag vises forneden og øvrige ændres efterhånden som der sættes ind"]
[null,"Enheder hentes direkte fra de historiske årsrapporter"]
[]
[null,"Hvis der er lavet driftsgrensanalyser laves fordelingen automatisk og kan ses nedenunder"]
[]
[null,"Fordel beløb i de grå felter",null,null,{"$f":"Forudsætninger!B34-3","v":2021},null,null,null,{"$f":"Forudsætninger!B34-2","v":2022},null,null,null,{"$f":"Forudsætninger!B34-1","v":2023},null,null,null,{"$f":"IF(Forudsætninger!B31=\"Årsrapport\",Forudsætninger!B34,\"Denne udfyldes ved budget\")","v":"Denne udfyldes ved budget"}]
[]
[null,"Dækningsbidrag pr enhed",{"$f":"IF(C33=\"\",\"\",C33)","v":""},null,"Enheder","Kr pr enhed","I alt","","Enheder","Kr pr enhed","I alt","","Enheder","Kr pr enhed","I alt","","Enheder","Kr pr enhed","I alt"]
[null,null,"",null,{"$f":"IF(E34=\"\",\"\",E34)","v":""},"","","","","","","","","","","","","",""]
[null,"Salgsafgrøder","Ha",null,{"$f":"IF(E35=\"\",\"\",E35)","v":0},{"$f":"IFERROR(G14/E14,0)","v":0},null,{"$f":"IF(H35=\"\",\"\",H35)","v":""},0,{"$f":"IFERROR(K14/I14,0)","v":0},null,{"$f":"IF(L35=\"\",\"\",L35)","v":""},0,{"$f":"IFERROR(O14/M14,0)","v":0},null,{"$f":"IF(P35=\"\",\"\",P35)","v":""},0,{"$f":"IFERROR(S14/Q14,0)","v":0}]
[null,"Kartofler","Ha",null,{"$f":"IF(E36=\"\",\"\",E36)","v":0},{"$f":"IFERROR(G15/E15,0)","v":0},null,"",0,{"$f":"IFERROR(K15/I15,0)","v":0},null,"",0,{"$f":"IFERROR(O15/M15,0)","v":0},null,"",0,{"$f":"IFERROR(S15/Q15,0)","v":0}]
[null,"Roer","Ha",null,{"$f":"IF(E37=\"\",\"\",E37)","v":0},0,null,"",0,0,null,"",0,0,null,"",0,0]
[null,"Grovfoder","Ha",null,{"$f":"IF(E38=\"\",\"\",E38)","v":0},0,null,"",0,0,null,"",0,0,null,"",0,0]
[null,null,"Ha",null,null,0,null,null,null,0,null,null,null,0,null,null,null,0]
[null,"Mælk","Årskøer",null,{"$f":"IF(E40=\"\",\"\",E40)","v":0},0,null,{"$f":"IF(H40=\"\",\"\",H40)","v":""},0,0,null,{"$f":"IF(L40=\"\",\"\",L40)","v":""},0,0,null,{"$f":"IF(P40=\"\",\"\",P40)","v":""},0,0]
[null,"Slagtekalve","Prod. slagtekalve",null,0,0,null,"",0,0,null,"",0,0,null,"",0,0]
[null,"Sohold 7 kg","Årssøer",null,0,0,null,"",0,0,null,"",0,0,null,"",0,0]
[null,"Sohold 30 kg","Årssøer",null,0,0,null,"",0,0,null,"",0,0,null,"",0,0]
[null,"Slagtegrise","Prod. Slagtegrise",null,0,0,null,"",0,0,null,"",0,0,null,"",0,0]
[null,"Slagtekyllinger","Prod. Slagtekyllinger",null,0,0,null,"",0,0,null,"",0,0,null,"",0,0]
[null,"Høns","Årshøns",null,0,0,null,"",0,0,null,"",0,0,null,"",0,0]
[null,"Øvrige","Rest",null,"",{"$f":"IF(F47=\"\",\"\",F47)","v":""},{"$f":"G28-SUM(G14:G25)","v":0},"","",{"$f":"IF(J47=\"\",\"\",J47)","v":""},{"$f":"K28-SUM(K14:K25)","v":0},"","",{"$f":"IF(N47=\"\",\"\",N47)","v":""},{"$f":"O28-SUM(O14:O25)","v":0},"","",{"$f":"IF(R47=\"\",\"\",R47)","v":""},{"$f":"S28-SUM(S14:S25)","v":0}]
[null,"","",null,"",{"$f":"IF(F48=\"\",\"\",F48)","v":""},{"$f":"IF(G48=\"\",\"\",G48)","v":""},"","",{"$f":"IF(J48=\"\",\"\",J48)","v":""},{"$f":"IF(K48=\"\",\"\",K48)","v":""},"","",{"$f":"IF(N48=\"\",\"\",N48)","v":""},{"$f":"IF(O48=\"\",\"\",O48)","v":""},"","",{"$f":"IF(R48=\"\",\"\",R48)","v":""},{"$f":"IF(S48=\"\",\"\",S48)","v":""}]
[null,"Dækningsbidrag i alt","",null,"",{"$f":"IF(F49=\"\",\"\",F49)","v":""},{"$f":"IF(G49=\"\",\"\",G49)","v":0},"","",{"$f":"IF(J49=\"\",\"\",J49)","v":""},{"$f":"IF(K49=\"\",\"\",K49)","v":0},"","",{"$f":"IF(N49=\"\",\"\",N49)","v":""},{"$f":"IF(O49=\"\",\"\",O49)","v":0},"","",{"$f":"IF(R49=\"\",\"\",R49)","v":""},{"$f":"IF(S49=\"\",\"\",S49)","v":0}]
[]
[]
[null,"Hvis der findes driftsgrensopgørelse på de forskellige driftsgrene:"]
[]
[null,"Dækningsbidrag pr enhed",null,null,"Enheder","Kr pr enhed","I alt",null,"Enheder","Kr pr enhed","I alt",null,"Enheder","Kr pr enhed","I alt",null,"Enheder","Kr pr enhed","I alt"]
[null,null,""]
[null,"Salgsafgrøder","Ha",null,{"$f":"'Skjul Resultatopstilling'!C642","v":0},{"$f":"'Skjul Resultatopstilling'!C740","v":0},{"$f":"E35*F35","v":0},null,{"$f":"'Skjul Resultatopstilling'!D642","v":0},{"$f":"'Skjul Resultatopstilling'!D740","v":0},{"$f":"I35*J35","v":0},null,{"$f":"'Skjul Resultatopstilling'!E642","v":0},{"$f":"'Skjul Resultatopstilling'!E740","v":0},{"$f":"M35*N35","v":0},null,{"$f":"'Skjul Resultatopstilling'!F642","v":0},{"$f":"'Skjul Resultatopstilling'!F740","v":0},{"$f":"Q35*R35","v":0}]
[null,"Kartofler","Ha",null,{"$f":"'Skjul Resultatopstilling'!C643","v":0},{"$f":"'Skjul Resultatopstilling'!C741","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!D643","v":0},{"$f":"'Skjul Resultatopstilling'!D741","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!E643","v":0},{"$f":"'Skjul Resultatopstilling'!E741","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!F643","v":0},{"$f":"'Skjul Resultatopstilling'!F741","v":0},0]
[null,"Roer","Ha",null,{"$f":"'Skjul Resultatopstilling'!C644","v":0},{"$f":"'Skjul Resultatopstilling'!C742","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!D644","v":0},{"$f":"'Skjul Resultatopstilling'!D742","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!E644","v":0},{"$f":"'Skjul Resultatopstilling'!E742","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!F644","v":0},{"$f":"'Skjul Resultatopstilling'!F742","v":0},0]
[null,"Grovfoder","Ha",null,{"$f":"'Skjul Resultatopstilling'!C641","v":0},{"$f":"'Skjul Resultatopstilling'!C743","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!D641","v":0},{"$f":"'Skjul Resultatopstilling'!D743","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!E641","v":0},{"$f":"'Skjul Resultatopstilling'!E743","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!F641","v":0},{"$f":"'Skjul Resultatopstilling'!F743","v":0},0]
[null,{"$f":"IF(B18=\"\",\"\",B18)","v":""},"Ha",null,{"$f":"IF(E18=\"\",0,E18)","v":0},{"$f":"IF(F18=\"\",0,F18)","v":0},{"$f":"IF(G18=\"\",0,G18)","v":0},null,{"$f":"IF(I18=\"\",0,I18)","v":0},{"$f":"IF(J18=\"\",0,J18)","v":0},{"$f":"IF(K18=\"\",0,K18)","v":0},null,{"$f":"IF(M18=\"\",0,M18)","v":0},{"$f":"IF(N18=\"\",0,N18)","v":0},{"$f":"IF(O18=\"\",0,O18)","v":0},null,{"$f":"IF(Q18=\"\",0,Q18)","v":0},{"$f":"IF(R18=\"\",0,R18)","v":0},{"$f":"IF(S18=\"\",0,S18)","v":0}]
[null,"Mælk","Årskøer",null,{"$f":"'Skjul Resultatopstilling'!C648","v":0},{"$f":"'Skjul Resultatopstilling'!C745","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!D648","v":0},{"$f":"'Skjul Resultatopstilling'!D745","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!E648","v":0},{"$f":"'Skjul Resultatopstilling'!E745","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!F648","v":0},{"$f":"'Skjul Resultatopstilling'!F745","v":0},0]
[null,"Slagtekalve","Prod. slagtekalve",null,{"$f":"'Skjul Resultatopstilling'!C658","v":0},{"$f":"'Skjul Resultatopstilling'!C746","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!D658","v":0},{"$f":"'Skjul Resultatopstilling'!D746","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!E658","v":0},{"$f":"'Skjul Resultatopstilling'!E746","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!F658","v":0},{"$f":"'Skjul Resultatopstilling'!F746","v":0},0]
[null,"Sohold 7 kg","Årssøer",null,{"$f":"'Skjul Resultatopstilling'!C662","v":0},{"$f":"'Skjul Resultatopstilling'!C747","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!D662","v":0},{"$f":"'Skjul Resultatopstilling'!D747","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!E662","v":0},{"$f":"'Skjul Resultatopstilling'!E747","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!F662","v":0},{"$f":"'Skjul Resultatopstilling'!F747","v":0},0]
[null,"Sohold 30 kg","Årssøer",null,{"$f":"'Skjul Resultatopstilling'!C662","v":0},{"$f":"'Skjul Resultatopstilling'!C748","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!D662","v":0},{"$f":"'Skjul Resultatopstilling'!D748","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!E662","v":0},{"$f":"'Skjul Resultatopstilling'!E748","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!F662","v":0},{"$f":"'Skjul Resultatopstilling'!F748","v":0},0]
[null,"Slagtegrise","Prod. Slagtegrise",null,{"$f":"'Skjul Resultatopstilling'!C665","v":0},{"$f":"'Skjul Resultatopstilling'!C750","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!D665","v":0},{"$f":"'Skjul Resultatopstilling'!D750","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!E665","v":0},{"$f":"'Skjul Resultatopstilling'!E750","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!F665","v":0},{"$f":"'Skjul Resultatopstilling'!F750","v":0},0]
[null,"Slagtekyllinger","Prod. Slagtekyllinger",null,{"$f":"'Skjul Resultatopstilling'!C683","v":0},{"$f":"'Skjul Resultatopstilling'!C751","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!D683","v":0},{"$f":"'Skjul Resultatopstilling'!D751","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!E683","v":0},{"$f":"'Skjul Resultatopstilling'!E751","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!F683","v":0},{"$f":"'Skjul Resultatopstilling'!F751","v":0},0]
[null,"Høns","Årshøns",null,{"$f":"'Skjul Resultatopstilling'!C684","v":0},{"$f":"'Skjul Resultatopstilling'!C752","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!D684","v":0},{"$f":"'Skjul Resultatopstilling'!D752","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!E684","v":0},{"$f":"'Skjul Resultatopstilling'!E752","v":0},0,null,{"$f":"'Skjul Resultatopstilling'!F684","v":0},{"$f":"'Skjul Resultatopstilling'!F752","v":0},0]
[null,"Øvrige","Rest",null,null,null,{"$f":"G49-SUM(G35:G46)","v":0},null,null,null,{"$f":"K49-SUM(K35:K46)","v":0},null,null,null,{"$f":"O49-SUM(O35:O46)","v":0},null,null,null,{"$f":"S49-SUM(S35:S46)","v":0}]
[null,"",""]
[null,"Dækningsbidrag i alt","",null,null,null,{"$f":"'Skjul Resultatopstilling'!C18","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D18","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E18","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F18","v":0}]
[]
[null,"Det der skal bruges:"]
[]
[null,"Dækningsbidrag pr enhed",null,null,"Enheder","Kr pr enhed","I alt",null,"Enheder","Kr pr enhed","I alt",null,"Enheder","Kr pr enhed","I alt",null,"Enheder","Kr pr enhed","I alt"]
[null,null,""]
[null,"Salgsafgrøder","Ha",null,{"$f":"IF(E14<>\"\",E14,E35)","v":0},{"$f":"IFERROR(G55/E55,0)","v":0},{"$f":"IF(G14<>\"\",G14,G35)","v":0},null,{"$f":"IF(I14<>\"\",I14,I35)","v":0},{"$f":"IFERROR(K55/I55,0)","v":0},{"$f":"IF(K14<>\"\",K14,K35)","v":0},null,{"$f":"IF(M14<>\"\",M14,M35)","v":0},{"$f":"IFERROR(O55/M55,0)","v":0},{"$f":"IF(O14<>\"\",O14,O35)","v":0},null,{"$f":"IF(Q14<>\"\",Q14,Q35)","v":0},{"$f":"IFERROR(S55/Q55,0)","v":0},{"$f":"IF(S14<>\"\",S14,S35)","v":0}]
[null,"Kartofler","Ha",null,0,{"$f":"IFERROR(G56/E56,0)","v":0},0,null,0,{"$f":"IFERROR(K56/I56,0)","v":0},0,null,0,{"$f":"IFERROR(O56/M56,0)","v":0},0,null,0,{"$f":"IFERROR(S56/Q56,0)","v":0},0]
[null,"Roer","Ha",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"Grovfoder","Ha",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,{"$f":"B18","v":0},"Ha",null,0,{"$f":"IFERROR(G59/E59,0)","v":0},0,null,0,{"$f":"IFERROR(K59/I59,0)","v":0},0,null,0,{"$f":"IFERROR(O59/M59,0)","v":0},0,null,0,{"$f":"IFERROR(S59/Q59,0)","v":0},0]
[null,"Mælk","Årskøer",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"Slagtekalve","Prod. slagtekalve",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"Sohold 7 kg","Årssøer",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"Sohold 30 kg","Årssøer",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"Slagtegrise","Prod. Slagtegrise",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"Slagtekyllinger","Prod. Slagtekyllinger",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"Høns","Årshøns",null,0,0,0,null,0,0,0,null,0,0,0,null,0,0,0]
[null,"Øvrige","Rest",null,null,null,{"$f":"G69-SUM(G55:G66)","v":0},null,null,null,{"$f":"K69-SUM(K55:K66)","v":0},null,null,null,{"$f":"O69-SUM(O55:O66)","v":0},null,null,null,{"$f":"S69-SUM(S55:S66)","v":0}]
[null,"","",null,null,null,{"$f":"IF(G24=\"\",\"\",G24)","v":""},null,null,null,{"$f":"IF(K24=\"\",\"\",K24)","v":""},null,null,null,{"$f":"IF(O24=\"\",\"\",O24)","v":""},null,null,null,{"$f":"IF(S24=\"\",\"\",S24)","v":""}]
[null,"Dækningsbidrag i alt","",null,null,null,{"$f":"G49","v":0},null,null,null,{"$f":"K49","v":0},null,null,null,{"$f":"O49","v":0},null,null,null,{"$f":"S49","v":0}]

{"sheet":"Forklaring til fremskrivning","index":8,"n_rows":61,"n_cols":2,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,"Værktøjet tager udgangspunkt i ern manuel fremskrivning af resultaterne ud fra dækningsbidraget."]
[]
[null,"Dækningsbidrag:"]
[null,"Ved dækningsbidraget skal man fremskrive både antallet af enheder (f.eks. Antal årskøer) og kroner pr. enhed."]
[null,"Man kan enten vælge at fremskrive med en faktor eller med et beløb. Hvis der skrives i begge er det beløbet der gælder."]
[null,"Parameteren Øvrige kan kun fremskrives med faktor på beløbet eller selve beløbet."]
[]
[null,"Hele fremskrivningen af dækningsbidraget fungerer manuelt, så ved eventuelle ændringer frem i tid skal der tages stilling til hvorledes det påvirker dækningsbidraget"]
[]
[null,"Resten af resultatopgørelsen:"]
[]
[null,"Kontante kapacitetsomkostninger:"]
[null,"Kan gøres på to måder. Hvis der ikke er de store ændringer kan man bare skrive en faktor i det grønne felt, så bruger den den faktor i alle årene frem."]
[null,"Ellers fremskrives enten med en faktor der ganges på året før eller et beløb (beløb bruges hvis der er tastet i begge)"]
[null,"Hvis der hverken er faktor eller belløb fremskrives beløbet fra året før bare"]
[]
[null,"Afskrivninger:"]
[null,"Afskrivninger bliver delt op i driftsbygninger, Markredskaber og staldinventar, da de påvirkes af de investeringer der foretages det pågældende år"]
[null,"Selve investeringerne indtastes længere nede i pengebindingen"]
[null,"Afskrivningerne fremskrivers ud fra afskrivninger året før plus nye afskrivninger beregnet ud fra nye investeringer. "]
[null,"(Det antages at der er fuld afskrivning i året der er investeriet i. Hvis dette ikke er tilfældet og har stor betydning må man selv indtaste afskrivningsbeløbet)"]
[null,"Hvis der vælges en faktor fremskrives de gamle med denne faktor og de nye lægges til. "]
[null,"Hvis der skrives et beløb er det dette beløb den tager med videre"]
[]
[null,"Resten af resultatopgørelsen:"]
[null,"Faktor/beløb afskrivningen fortsætter hele vejen ned gennem resultatopgørelsen, undtaget rente og bidragsudgifter "]
[null,"Specielt for renteudgifter:"]
[null,"Renteudgifter bestemmes via nogle parametre længere nede på siden udender balancen"]
[null,"Her er gæld delt op i forksellige grupper og der skrives en rentesats for hver gruppe, hvor renteudgiften så bliver beregnet ud fra Ultimo og primo gælden "]
[null,"Hvis man har tastet en rentesata i første fremskrivningsår og intet i de efterfølgende bruger den samme rentesat i årene frem."]
[null,"Hvis der ikke beregnes en renteudgift i den nederste tabel bruger den bare renteudgiften fra året før"]
[]
[null,"Pengebinding:"]
[null,"Årest resultat og tilbageførsel hentes fra resultatopgørelsen"]
[null,"Privat udtræk, skat og pension fremskrives med enten faktor eller beløb"]
[]
[null,"Besætning og beholdning indtastes beløb"]
[null,"Ved investeringer er der opdelt i jord, driftsbygnnger, inventar markbrug, inventar husdyrbrug, privat m.m."]
[null,"I det turkise felt indtastes investeringsbeløbet (med - foran)"]
[null,"I det lysegrønne felt indtastes levetiden på investeringen hvis det skal med i afskrivningerne (efterlades tom hvis investeringen ikke skal afskrives)"]
[null,"Det antages at investeringen laves først på året så fulde afskrivninger kommer med det samme år. Hvis ikke må man manuelt skrive et andet beøb ved afskrivninger"]
[]
[null,"Under finansiering skal der tages stilling til hvordan et likviditetsunderskud skal finansieres ved optagelse af gæld"]
[null,"Eller hvis der er et likviditetsoverskud hvordan det giver reducering i gælden"]
[null,"Der er plads til at skrive både anvendelse (afdrag) og Fremskaffelse (låneoptagelse)"]
[null,"Ved begge gælder følgende: Reducering af gæld skrives med minus og optagelse af gæld skrives med +"]
[null,"Kassekreditten bliver default. Dvs resten af beløbet fra det indtastede og op til likviditetsanvendelse/-fremskaffelse"]
[null,"Hvis der ikke indtastes noget bliver beløbene 0 (kassekredit stadig default)"]
[]
[null,"Denne optagelse eller reducering af gæld tages med ned i nederste tabel hvor renteudgifter skal beregnes."]
[null,"Her anvendes nemlig den gennemsnitlige gæld henover året til at beregne renteudgiften"]
[null,"Der tages ikke hensyn til hvornår I løbet af året investeringen er lavet , renten beregnes bare som den gennemsnitlige gæld henover året gange rentesats."]
[null,"Dette gøres for at forsimple beregningerne. Hvis det ønskes mere præcist må man i gang med de manuelle indtastninger"]
[]
[]
[null,"Balancen:"]
[null,"Balancen er sat ind til sidst, da der ikke skal tages hensyn til noget her, den bruger bare alle beregningerne fra resultatopgøelsen og pengebindingen"]
[null,"Man kan bruge faktor eller beløb fremskrivninger hvis man vil det"]
[null,"Undtagen ved gæld, der kan man kun skrive et nyt beløb da en faktorfremskrivning ikke giver mening her."]

{"sheet":"Fremskrivning","index":9,"n_rows":158,"n_cols":111,"rows_kept":158,"cut":false,"hidden":false,"merged":[[2,20,3,27],[87,105,91,105],[87,33,91,33],[87,41,91,41],[87,49,91,49],[87,57,91,57],[87,65,91,65],[26,32,32,33],[87,73,91,73],[87,81,91,81],[87,89,91,89],[87,97,91,97],[97,33,104,33],[97,41,104,41],[97,49,104,49],[97,57,104,57],[97,65,104,65],[97,73,104,73],[97,81,104,81],[97,89,104,89],[97,97,104,97],[97,105,104,105]]}
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Disse kolonner skjules da de kommer hen i næste kolonne hvis valgt",null,null,null,null,null,null,null,{"$f":"IF(Forudsætninger!B31=\"Budget\",\"Budget\",\"Årsrapport\")","v":"Årsrapport"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"disse kolonner skal være skjult i det færdige regneark"]
[null,null,null,null,null,null,null,null,"Historik",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Fremskrivning"]
[]
[null,null,null,null,null,"Resultatopgørelse",null,null,{"$f":"\"Årsrapport \"&Forudsætninger!B34-3","v":"Årsrapport 2021"},null,null,null,{"$f":"\"Årsrapport \"&Forudsætninger!B34-2","v":"Årsrapport 2022"},null,null,null,{"$f":"\"Årsrapport \"&Forudsætninger!B34-1","v":"Årsrapport 2023"},null,null,null,{"$f":"\"Årsrapport \"&Forudsætninger!B34","v":"Årsrapport 2024"},null,null,null,{"$f":"\"Budget \"&Forudsætninger!B34","v":"Budget 2024"},null,null,null,{"$f":"IF(AC2=\"Budget\",Y6,U6)","v":"Årsrapport 2024"},null,null,null,null,null,null,null,null,null,{"$f":"Forudsætninger!B34+1","v":2025},null,null,null,null,null,null,null,{"$f":"Forudsætninger!B34+2","v":2026},null,null,null,null,null,null,null,{"$f":"Forudsætninger!B34+3","v":2027},null,null,null,null,null,null,null,{"$f":"Forudsætninger!B34+4","v":2028},null,null,null,null,null,null,null,{"$f":"Forudsætninger!B34+5","v":2029},null,null,null,null,null,null,null,{"$f":"Forudsætninger!B34+6","v":2030},null,null,null,null,null,null,null,{"$f":"Forudsætninger!B34+7","v":2031},null,null,null,null,null,null,null,{"$f":"Forudsætninger!B34+8","v":2032},null,null,null,null,null,null,null,{"$f":"Forudsætninger!B34+9","v":2033},null,null,null,null,null,null,null,{"$f":"Forudsætninger!B34+10","v":2034}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Stk overruler faktor",null,null,null,null,null,null,null,"Stk overruler %",null,null,null,null,null,null,null,"Stk overruler %",null,null,null,null,null,null,null,"Stk overruler %",null,null,null,null,null,null,null,"Stk overruler %",null,null,null,null,null,null,null,"Stk overruler %",null,null,null,null,null,null,null,"Stk overruler %",null,null,null,null,null,null,null,"Stk overruler %",null,null,null,null,null,null,null,"Stk overruler %",null,null,null,null,null,null,null,"Stk overruler %"]
[null,null,null,null,null,"Dækningsbidrag pr enhed",null,null,"Enheder","Kr pr enhed","I alt",null,"Enheder","Kr pr enhed","I alt",null,"Enheder","Kr pr enhed","I alt",null,"Enheder","Kr pr enhed","I alt",null,null,null,null,null,"Enheder","Kr pr enhed","I alt",null,"Enhed","Enhed","Kr pr enhed eller beløb","Kr pr enhed eller beløb","Enhed","Kr pr enhed","I alt",null,"Enhed","Enhed","Kr pr enhed eller beløb","Kr pr enhed eller beløb","Enhed","Kr pr enhed","I alt",null,"Enhed","Enhed","Kr pr enhed eller beløb","Kr pr enhed eller beløb","Enhed","Kr pr enhed","I alt",null,"Enhed","Enhed","Kr pr enhed eller beløb","Kr pr enhed eller beløb","Enhed","Kr pr enhed","I alt",null,"Enhed","Enhed","Kr pr enhed eller beløb","Kr pr enhed eller beløb","Enhed","Kr pr enhed","I alt",null,"Enhed","Enhed","Kr pr enhed eller beløb","Kr pr enhed eller beløb","Enhed","Kr pr enhed","I alt",null,"Enhed","Enhed","Kr pr enhed eller beløb","Kr pr enhed eller beløb","Enhed","Kr pr enhed","I alt",null,"Enhed","Enhed","Kr pr enhed eller beløb","Kr pr enhed eller beløb","Enhed","Kr pr enhed","I alt",null,"Enhed","Enhed","Kr pr enhed eller beløb","Kr pr enhed eller beløb","Enhed","Kr pr enhed","I alt",null,"Enhed","Enhed","Kr pr enhed eller beløb","Kr pr enhed eller beløb","Enhed","Kr pr enhed","I alt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Faktor","Stk","Faktor","Beløb",null,null,null,null,"Faktor","Stk","Faktor","Beløb",null,null,null,null,"Faktor","Stk","Faktor","Beløb",null,null,null,null,"Faktor","Stk","Faktor","Beløb",null,null,null,null,"Faktor","Stk","Faktor","Beløb",null,null,null,null,"Faktor","Stk","Faktor","Beløb",null,null,null,null,"Faktor","Stk","Faktor","Beløb",null,null,null,null,"Faktor","Stk","Faktor","Beløb",null,null,null,null,"Faktor","Stk","Faktor","Beløb",null,null,null,null,"Faktor","Stk","Faktor","Beløb"]
[null,null,null,null,null,"Salgsafgrøder","Ha",null,{"$f":"'DB pr enhed årsrapporter'!E55","v":0},{"$f":"'DB pr enhed årsrapporter'!F55","v":0},{"$f":"I11*J11","v":0},null,{"$f":"'DB pr enhed årsrapporter'!I55","v":0},{"$f":"'DB pr enhed årsrapporter'!J55","v":0},{"$f":"M11*N11","v":0},null,{"$f":"'DB pr enhed årsrapporter'!M55","v":0},{"$f":"'DB pr enhed årsrapporter'!N55","v":0},{"$f":"Q11*R11","v":0},null,{"$f":"'DB pr enhed årsrapporter'!Q55","v":0},{"$f":"'DB pr enhed årsrapporter'!R55","v":0},{"$f":"U11*V11","v":0},null,{"$f":"'DB pr enhed budget'!M59","v":0},{"$f":"'DB pr enhed budget'!N59","v":0},{"$f":"'DB pr enhed budget'!O59","v":0},null,{"$f":"IF($AC$2=\"Budget\",Y11,U11)","v":0},{"$f":"IF($AC$2=\"Budget\",Z11,V11)","v":0},{"$f":"IF($AC$2=\"Budget\",AA11,W11)","v":0},null,null,null,null,null,{"$f":"IF(AND(AG11=\"\",AH11=\"\"),AC11,IF(AH11<>\"\",AH11,AG11*AC11))","v":0},{"$f":"IF(AND(AI11=\"\",AJ11=\"\"),AD11,IF(AJ11<>\"\",AJ11,AI11*AD11))","v":0},{"$f":"AK11*AL11","v":0},null,null,null,null,null,{"$f":"IF(AND(AO11=\"\",AP11=\"\"),AK11,IF(AP11<>\"\",AP11,AO11*AK11))","v":0},{"$f":"IF(AND(AQ11=\"\",AR11=\"\"),AL11,IF(AR11<>\"\",AR11,AQ11*AL11))","v":0},{"$f":"AS11*AT11","v":0},null,null,null,null,null,{"$f":"IF(AND(AW11=\"\",AX11=\"\"),AS11,IF(AX11<>\"\",AX11,AW11*AS11))","v":0},{"$f":"IF(AND(AY11=\"\",AZ11=\"\"),AT11,IF(AZ11<>\"\",AZ11,AY11*AT11))","v":0},{"$f":"BA11*BB11","v":0},null,null,null,null,null,{"$f":"IF(AND(BE11=\"\",BF11=\"\"),BA11,IF(BF11<>\"\",BF11,BE11*BA11))","v":0},{"$f":"IF(AND(BG11=\"\",BH11=\"\"),BB11,IF(BH11<>\"\",BH11,BG11*BB11))","v":0},{"$f":"BI11*BJ11","v":0},null,null,null,null,null,{"$f":"IF(AND(BM11=\"\",BN11=\"\"),BI11,IF(BN11<>\"\",BN11,BM11*BI11))","v":0},{"$f":"IF(AND(BO11=\"\",BP11=\"\"),BJ11,IF(BP11<>\"\",BP11,BO11*BJ11))","v":0},{"$f":"BQ11*BR11","v":0},null,null,null,null,null,{"$f":"IF(AND(BU11=\"\",BV11=\"\"),BQ11,IF(BV11<>\"\",BV11,BU11*BQ11))","v":0},{"$f":"IF(AND(BW11=\"\",BX11=\"\"),BR11,IF(BX11<>\"\",BX11,BW11*BR11))","v":0},{"$f":"BY11*BZ11","v":0},null,null,null,null,null,{"$f":"IF(AND(CC11=\"\",CD11=\"\"),BY11,IF(CD11<>\"\",CD11,CC11*BY11))","v":0},{"$f":"IF(AND(CE11=\"\",CF11=\"\"),BZ11,IF(CF11<>\"\",CF11,CE11*BZ11))","v":0},{"$f":"CG11*CH11","v":0},null,null,null,null,null,{"$f":"IF(AND(CK11=\"\",CL11=\"\"),CG11,IF(CL11<>\"\",CL11,CK11*CG11))","v":0},{"$f":"IF(AND(CM11=\"\",CN11=\"\"),CH11,IF(CN11<>\"\",CN11,CM11*CH11))","v":0},{"$f":"CO11*CP11","v":0},null,null,null,null,null,{"$f":"IF(AND(CS11=\"\",CT11=\"\"),CO11,IF(CT11<>\"\",CT11,CS11*CO11))","v":0},{"$f":"IF(AND(CU11=\"\",CV11=\"\"),CP11,IF(CV11<>\"\",CV11,CU11*CP11))","v":0},{"$f":"CW11*CX11","v":0},null,null,null,null,null,{"$f":"IF(AND(DA11=\"\",DB11=\"\"),CW11,IF(DB11<>\"\",DB11,DA11*CW11))","v":0},{"$f":"IF(AND(DC11=\"\",DD11=\"\"),CX11,IF(DD11<>\"\",DD11,DC11*CX11))","v":0},{"$f":"DE11*DF11","v":0}]
[null,null,null,null,null,"Kartofler","Ha",null,{"$f":"'DB pr enhed årsrapporter'!E56","v":0},{"$f":"'DB pr enhed årsrapporter'!F56","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!I56","v":0},{"$f":"'DB pr enhed årsrapporter'!J56","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!M56","v":0},{"$f":"'DB pr enhed årsrapporter'!N56","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!Q56","v":0},{"$f":"'DB pr enhed årsrapporter'!R56","v":0},0,null,{"$f":"'DB pr enhed budget'!M60","v":0},{"$f":"'DB pr enhed budget'!N60","v":0},{"$f":"'DB pr enhed budget'!O60","v":0},null,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AG12=\"\",AH12=\"\"),AC12,IF(AH12<>\"\",AH12,AG12*AC12))","v":0},{"$f":"IF(AND(AI12=\"\",AJ12=\"\"),AD12,IF(AJ12<>\"\",AJ12,AI12*AD12))","v":0},{"$f":"AK12*AL12","v":0},null,null,null,null,null,{"$f":"IF(AND(AO12=\"\",AP12=\"\"),AK12,IF(AP12<>\"\",AP12,AO12*AK12))","v":0},{"$f":"IF(AND(AQ12=\"\",AR12=\"\"),AL12,IF(AR12<>\"\",AR12,AQ12*AL12))","v":0},{"$f":"AS12*AT12","v":0},null,null,null,null,null,{"$f":"IF(AND(AW12=\"\",AX12=\"\"),AS12,IF(AX12<>\"\",AX12,AW12*AS12))","v":0},{"$f":"IF(AND(AY12=\"\",AZ12=\"\"),AT12,IF(AZ12<>\"\",AZ12,AY12*AT12))","v":0},{"$f":"BA12*BB12","v":0},null,null,null,null,null,{"$f":"IF(AND(BE12=\"\",BF12=\"\"),BA12,IF(BF12<>\"\",BF12,BE12*BA12))","v":0},{"$f":"IF(AND(BG12=\"\",BH12=\"\"),BB12,IF(BH12<>\"\",BH12,BG12*BB12))","v":0},{"$f":"BI12*BJ12","v":0},null,null,null,null,null,{"$f":"IF(AND(BM12=\"\",BN12=\"\"),BI12,IF(BN12<>\"\",BN12,BM12*BI12))","v":0},{"$f":"IF(AND(BO12=\"\",BP12=\"\"),BJ12,IF(BP12<>\"\",BP12,BO12*BJ12))","v":0},{"$f":"BQ12*BR12","v":0},null,null,null,null,null,{"$f":"IF(AND(BU12=\"\",BV12=\"\"),BQ12,IF(BV12<>\"\",BV12,BU12*BQ12))","v":0},{"$f":"IF(AND(BW12=\"\",BX12=\"\"),BR12,IF(BX12<>\"\",BX12,BW12*BR12))","v":0},{"$f":"BY12*BZ12","v":0},null,null,null,null,null,{"$f":"IF(AND(CC12=\"\",CD12=\"\"),BY12,IF(CD12<>\"\",CD12,CC12*BY12))","v":0},{"$f":"IF(AND(CE12=\"\",CF12=\"\"),BZ12,IF(CF12<>\"\",CF12,CE12*BZ12))","v":0},{"$f":"CG12*CH12","v":0},null,null,null,null,null,{"$f":"IF(AND(CK12=\"\",CL12=\"\"),CG12,IF(CL12<>\"\",CL12,CK12*CG12))","v":0},{"$f":"IF(AND(CM12=\"\",CN12=\"\"),CH12,IF(CN12<>\"\",CN12,CM12*CH12))","v":0},{"$f":"CO12*CP12","v":0},null,null,null,null,null,{"$f":"IF(AND(CS12=\"\",CT12=\"\"),CO12,IF(CT12<>\"\",CT12,CS12*CO12))","v":0},{"$f":"IF(AND(CU12=\"\",CV12=\"\"),CP12,IF(CV12<>\"\",CV12,CU12*CP12))","v":0},{"$f":"CW12*CX12","v":0},null,null,null,null,null,{"$f":"IF(AND(DA12=\"\",DB12=\"\"),CW12,IF(DB12<>\"\",DB12,DA12*CW12))","v":0},{"$f":"IF(AND(DC12=\"\",DD12=\"\"),CX12,IF(DD12<>\"\",DD12,DC12*CX12))","v":0},{"$f":"DE12*DF12","v":0}]
[null,null,null,null,null,"Roer","Ha",null,{"$f":"'DB pr enhed årsrapporter'!E57","v":0},{"$f":"'DB pr enhed årsrapporter'!F57","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!I57","v":0},{"$f":"'DB pr enhed årsrapporter'!J57","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!M57","v":0},{"$f":"'DB pr enhed årsrapporter'!N57","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!Q57","v":0},{"$f":"'DB pr enhed årsrapporter'!R57","v":0},0,null,{"$f":"'DB pr enhed budget'!M61","v":0},{"$f":"'DB pr enhed budget'!N61","v":0},{"$f":"'DB pr enhed budget'!O61","v":0},null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Grovfoder","Ha",null,{"$f":"'DB pr enhed årsrapporter'!E58","v":0},{"$f":"'DB pr enhed årsrapporter'!F58","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!I58","v":0},{"$f":"'DB pr enhed årsrapporter'!J58","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!M58","v":0},{"$f":"'DB pr enhed årsrapporter'!N58","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!Q58","v":0},{"$f":"'DB pr enhed årsrapporter'!R58","v":0},0,null,{"$f":"'DB pr enhed budget'!M62","v":0},{"$f":"'DB pr enhed budget'!N62","v":0},{"$f":"'DB pr enhed budget'!O62","v":0},null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[null,null,null,null,null,{"$f":"IF(AND('DB pr enhed budget'!B20=\"\",'DB pr enhed årsrapporter'!B18=\"\"),\"\",IF('DB pr enhed budget'!B20=\"\",'DB pr enhed årsrapporter'!B18,'DB pr enhed budget'!B20))","v":""},"Ha",null,{"$f":"'DB pr enhed årsrapporter'!E59","v":0},{"$f":"'DB pr enhed årsrapporter'!F59","v":0},{"$f":"I15*J15","v":0},null,{"$f":"'DB pr enhed årsrapporter'!I59","v":0},{"$f":"'DB pr enhed årsrapporter'!J59","v":0},{"$f":"M15*N15","v":0},null,{"$f":"'DB pr enhed årsrapporter'!M59","v":0},{"$f":"'DB pr enhed årsrapporter'!N59","v":0},{"$f":"Q15*R15","v":0},null,{"$f":"'DB pr enhed årsrapporter'!Q59","v":0},{"$f":"'DB pr enhed årsrapporter'!R59","v":0},{"$f":"U15*V15","v":0},null,{"$f":"'DB pr enhed budget'!M63","v":0},{"$f":"'DB pr enhed budget'!N63","v":0},{"$f":"'DB pr enhed budget'!O63","v":0},null,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AG15=\"\",AH15=\"\"),AC15,IF(AH15<>\"\",AH15,AG15*AC15))","v":0},{"$f":"IF(AND(AI15=\"\",AJ15=\"\"),AD15,IF(AJ15<>\"\",AJ15,AI15*AD15))","v":0},{"$f":"AK15*AL15","v":0},null,null,null,null,null,{"$f":"IF(AND(AO15=\"\",AP15=\"\"),AK15,IF(AP15<>\"\",AP15,AO15*AK15))","v":0},{"$f":"IF(AND(AQ15=\"\",AR15=\"\"),AL15,IF(AR15<>\"\",AR15,AQ15*AL15))","v":0},{"$f":"AS15*AT15","v":0},null,null,null,null,null,{"$f":"IF(AND(AW15=\"\",AX15=\"\"),AS15,IF(AX15<>\"\",AX15,AW15*AS15))","v":0},{"$f":"IF(AND(AY15=\"\",AZ15=\"\"),AT15,IF(AZ15<>\"\",AZ15,AY15*AT15))","v":0},{"$f":"BA15*BB15","v":0},null,null,null,null,null,{"$f":"IF(AND(BE15=\"\",BF15=\"\"),BA15,IF(BF15<>\"\",BF15,BE15*BA15))","v":0},{"$f":"IF(AND(BG15=\"\",BH15=\"\"),BB15,IF(BH15<>\"\",BH15,BG15*BB15))","v":0},{"$f":"BI15*BJ15","v":0},null,null,null,null,null,{"$f":"IF(AND(BM15=\"\",BN15=\"\"),BI15,IF(BN15<>\"\",BN15,BM15*BI15))","v":0},{"$f":"IF(AND(BO15=\"\",BP15=\"\"),BJ15,IF(BP15<>\"\",BP15,BO15*BJ15))","v":0},{"$f":"BQ15*BR15","v":0},null,null,null,null,null,{"$f":"IF(AND(BU15=\"\",BV15=\"\"),BQ15,IF(BV15<>\"\",BV15,BU15*BQ15))","v":0},{"$f":"IF(AND(BW15=\"\",BX15=\"\"),BR15,IF(BX15<>\"\",BX15,BW15*BR15))","v":0},{"$f":"BY15*BZ15","v":0},null,null,null,null,null,{"$f":"IF(AND(CC15=\"\",CD15=\"\"),BY15,IF(CD15<>\"\",CD15,CC15*BY15))","v":0},{"$f":"IF(AND(CE15=\"\",CF15=\"\"),BZ15,IF(CF15<>\"\",CF15,CE15*BZ15))","v":0},{"$f":"CG15*CH15","v":0},null,null,null,null,null,{"$f":"IF(AND(CK15=\"\",CL15=\"\"),CG15,IF(CL15<>\"\",CL15,CK15*CG15))","v":0},{"$f":"IF(AND(CM15=\"\",CN15=\"\"),CH15,IF(CN15<>\"\",CN15,CM15*CH15))","v":0},{"$f":"CO15*CP15","v":0},null,null,null,null,null,{"$f":"IF(AND(CS15=\"\",CT15=\"\"),CO15,IF(CT15<>\"\",CT15,CS15*CO15))","v":0},{"$f":"IF(AND(CU15=\"\",CV15=\"\"),CP15,IF(CV15<>\"\",CV15,CU15*CP15))","v":0},{"$f":"CW15*CX15","v":0},null,null,null,null,null,{"$f":"IF(AND(DA15=\"\",DB15=\"\"),CW15,IF(DB15<>\"\",DB15,DA15*CW15))","v":0},{"$f":"IF(AND(DC15=\"\",DD15=\"\"),CX15,IF(DD15<>\"\",DD15,DC15*CX15))","v":0},{"$f":"DE15*DF15","v":0}]
[null,null,null,null,null,"Mælk","Årskøer",null,{"$f":"'DB pr enhed årsrapporter'!E60","v":0},{"$f":"'DB pr enhed årsrapporter'!F60","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!I60","v":0},{"$f":"'DB pr enhed årsrapporter'!J60","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!M60","v":0},{"$f":"'DB pr enhed årsrapporter'!N60","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!Q60","v":0},{"$f":"'DB pr enhed årsrapporter'!R60","v":0},0,null,{"$f":"'DB pr enhed budget'!M64","v":0},{"$f":"'DB pr enhed budget'!N64","v":0},{"$f":"'DB pr enhed budget'!O64","v":0},null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Slagtekalve","Prod. slagtekalve",null,{"$f":"'DB pr enhed årsrapporter'!E61","v":0},{"$f":"'DB pr enhed årsrapporter'!F61","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!I61","v":0},{"$f":"'DB pr enhed årsrapporter'!J61","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!M61","v":0},{"$f":"'DB pr enhed årsrapporter'!N61","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!Q61","v":0},{"$f":"'DB pr enhed årsrapporter'!R61","v":0},0,null,{"$f":"'DB pr enhed budget'!M65","v":0},{"$f":"'DB pr enhed budget'!N65","v":0},{"$f":"'DB pr enhed budget'!O65","v":0},null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Sohold 7 kg","Årssøer",null,{"$f":"'DB pr enhed årsrapporter'!E62","v":0},{"$f":"'DB pr enhed årsrapporter'!F62","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!I62","v":0},{"$f":"'DB pr enhed årsrapporter'!J62","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!M62","v":0},{"$f":"'DB pr enhed årsrapporter'!N62","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!Q62","v":0},{"$f":"'DB pr enhed årsrapporter'!R62","v":0},0,null,{"$f":"'DB pr enhed budget'!M66","v":0},{"$f":"'DB pr enhed budget'!N66","v":0},{"$f":"'DB pr enhed budget'!O66","v":0},null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Sohold 30 kg","Årssøer",null,{"$f":"'DB pr enhed årsrapporter'!E63","v":0},{"$f":"'DB pr enhed årsrapporter'!F63","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!I63","v":0},{"$f":"'DB pr enhed årsrapporter'!J63","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!M63","v":0},{"$f":"'DB pr enhed årsrapporter'!N63","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!Q63","v":0},{"$f":"'DB pr enhed årsrapporter'!R63","v":0},0,null,{"$f":"'DB pr enhed budget'!M67","v":0},{"$f":"'DB pr enhed budget'!N67","v":0},{"$f":"'DB pr enhed budget'!O67","v":0},null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Slagtegrise","Prod. Slagtegrise",null,{"$f":"'DB pr enhed årsrapporter'!E64","v":0},{"$f":"'DB pr enhed årsrapporter'!F64","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!I64","v":0},{"$f":"'DB pr enhed årsrapporter'!J64","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!M64","v":0},{"$f":"'DB pr enhed årsrapporter'!N64","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!Q64","v":0},{"$f":"'DB pr enhed årsrapporter'!R64","v":0},0,null,{"$f":"'DB pr enhed budget'!M68","v":0},{"$f":"'DB pr enhed budget'!N68","v":0},{"$f":"'DB pr enhed budget'!O68","v":0},null,0,0,0,null,null,null,null,null,{"$f":"IF(AND(AG20=\"\",AH20=\"\"),AC20,IF(AH20<>\"\",AH20,AG20*AC20))","v":0},{"$f":"IF(AND(AI20=\"\",AJ20=\"\"),AD20,IF(AJ20<>\"\",AJ20,AI20*AD20))","v":0},{"$f":"AK20*AL20","v":0},null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Slagtekyllinger","Prod. Slagtekyllinger",null,{"$f":"'DB pr enhed årsrapporter'!E65","v":0},{"$f":"'DB pr enhed årsrapporter'!F65","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!I65","v":0},{"$f":"'DB pr enhed årsrapporter'!J65","v":0},{"$f":"M21*N21","v":0},null,{"$f":"'DB pr enhed årsrapporter'!M65","v":0},{"$f":"'DB pr enhed årsrapporter'!N65","v":0},{"$f":"Q21*R21","v":0},null,{"$f":"'DB pr enhed årsrapporter'!Q65","v":0},{"$f":"'DB pr enhed årsrapporter'!R65","v":0},{"$f":"U21*V21","v":0},null,{"$f":"'DB pr enhed budget'!M69","v":0},{"$f":"'DB pr enhed budget'!N69","v":0},{"$f":"'DB pr enhed budget'!O69","v":0},null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Høns","Årshøns",null,{"$f":"'DB pr enhed årsrapporter'!E66","v":0},{"$f":"'DB pr enhed årsrapporter'!F66","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!I66","v":0},{"$f":"'DB pr enhed årsrapporter'!J66","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!M66","v":0},{"$f":"'DB pr enhed årsrapporter'!N66","v":0},0,null,{"$f":"'DB pr enhed årsrapporter'!Q66","v":0},{"$f":"'DB pr enhed årsrapporter'!R66","v":0},0,null,{"$f":"'DB pr enhed budget'!M70","v":0},{"$f":"'DB pr enhed budget'!N70","v":0},{"$f":"'DB pr enhed budget'!O70","v":0},null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0,null,null,null,null,null,0,0,0]
[null,null,null,null,null,"Øvrige","Rest",null,null,null,{"$f":"K25-SUM(K11:K22)","v":0},null,null,null,{"$f":"O25-SUM(O11:O22)","v":0},null,null,null,{"$f":"S25-SUM(S11:S22)","v":0},null,null,null,{"$f":"W25-SUM(W11:W22)","v":0},null,{"$f":"'DB pr enhed budget'!M71","v":0},{"$f":"'DB pr enhed budget'!N71","v":0},{"$f":"'DB pr enhed budget'!O71","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA23,W23)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI23=\"\",AJ23=\"\"),AE23,IF(AJ23<>\"\",AJ23,AI23*AE23))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ23=\"\",AR23=\"\"),AM23,IF(AR23<>\"\",AR23,AQ23*AM23))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY23=\"\",AZ23=\"\"),AU23,IF(AZ23<>\"\",AZ23,AY23*AU23))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG23=\"\",BH23=\"\"),BC23,IF(BH23<>\"\",BH23,BG23*BC23))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO23=\"\",BP23=\"\"),BK23,IF(BP23<>\"\",BP23,BO23*BK23))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW23=\"\",BX23=\"\"),BS23,IF(BX23<>\"\",BX23,BW23*BS23))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE23=\"\",CF23=\"\"),CA23,IF(CF23<>\"\",CF23,CE23*CA23))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM23=\"\",CN23=\"\"),CI23,IF(CN23<>\"\",CN23,CM23*CI23))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU23=\"\",CV23=\"\"),CQ23,IF(CV23<>\"\",CV23,CU23*CQ23))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC23=\"\",DD23=\"\"),CY23,IF(DD23<>\"\",DD23,DC23*CY23))","v":0}]
[]
[null,null,null,null,null,"Dækningsbidrag i alt",null,null,null,null,{"$f":"'DB pr enhed årsrapporter'!G69","v":0},null,null,null,{"$f":"'DB pr enhed årsrapporter'!K69","v":0},null,null,null,{"$f":"'DB pr enhed årsrapporter'!O69","v":0},null,null,null,{"$f":"'DB pr enhed årsrapporter'!S69","v":0},null,null,null,{"$f":"'DB pr enhed budget'!O73","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA25,W25)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM11:AM23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU11:AU23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC11:BC23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK11:BK23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS11:BS23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA11:CA23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI11:CI23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ11:CQ23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY11:CY23)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG11:DG23)","v":0}]
[]
[null,null,null,null,null,"Energi og brændstof",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C20","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D20","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E20","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F20","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R20*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA27,W27)","v":0},null,"Hvis der ønskes at de kontante kapacitetsomkostninger bare fremskrives med en fast faktor i alle årene frem indtastes der i nedenstående grønne felt. En indtastning i de blå vil altid overrule denne standardfremskrivning",null,null,null,null,null,{"$f":"IF(AND(AI27=\"\",AJ27=\"\"),IF($AG$34=\"\",AE27,AE27*$AG$34),IF(AJ27<>\"\",AJ27,AI27*AE27))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ27=\"\",AR27=\"\"),IF($AG$34=\"\",AM27,AM27*$AG$34),IF(AR27<>\"\",AR27,AQ27*AM27))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY27=\"\",AZ27=\"\"),IF($AG$34=\"\",AU27,AU27*$AG$34),IF(AZ27<>\"\",AZ27,AY27*AU27))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG27=\"\",BH27=\"\"),IF($AG$34=\"\",BC27,BC27*$AG$34),IF(BH27<>\"\",BH27,BG27*BC27))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO27=\"\",BP27=\"\"),IF($AG$34=\"\",BK27,BK27*$AG$34),IF(BP27<>\"\",BP27,BO27*BK27))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW27=\"\",BX27=\"\"),IF($AG$34=\"\",BS27,BS27*$AG$34),IF(BX27<>\"\",BX27,BW27*BS27))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE27=\"\",CF27=\"\"),IF($AG$34=\"\",CA27,CA27*$AG$34),IF(CF27<>\"\",CF27,CE27*CA27))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM27=\"\",CN27=\"\"),IF($AG$34=\"\",CI27,CI27*$AG$34),IF(CN27<>\"\",CN27,CM27*CI27))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU27=\"\",CV27=\"\"),IF($AG$34=\"\",CQ27,CQ27*$AG$34),IF(CV27<>\"\",CV27,CU27*CQ27))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC27=\"\",DD27=\"\"),IF($AG$34=\"\",CY27,CY27*$AG$34),IF(DD27<>\"\",DD27,DC27*CY27))","v":0}]
[null,null,null,null,null,"Maskinstation",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C21","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D21","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E21","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F21","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R21*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AI28=\"\",AJ28=\"\"),IF($AG$34=\"\",AE28,AE28*$AG$34),IF(AJ28<>\"\",AJ28,AI28*AE28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ28=\"\",AR28=\"\"),IF($AG$34=\"\",AM28,AM28*$AG$34),IF(AR28<>\"\",AR28,AQ28*AM28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY28=\"\",AZ28=\"\"),IF($AG$34=\"\",AU28,AU28*$AG$34),IF(AZ28<>\"\",AZ28,AY28*AU28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG28=\"\",BH28=\"\"),IF($AG$34=\"\",BC28,BC28*$AG$34),IF(BH28<>\"\",BH28,BG28*BC28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO28=\"\",BP28=\"\"),IF($AG$34=\"\",BK28,BK28*$AG$34),IF(BP28<>\"\",BP28,BO28*BK28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW28=\"\",BX28=\"\"),IF($AG$34=\"\",BS28,BS28*$AG$34),IF(BX28<>\"\",BX28,BW28*BS28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE28=\"\",CF28=\"\"),IF($AG$34=\"\",CA28,CA28*$AG$34),IF(CF28<>\"\",CF28,CE28*CA28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM28=\"\",CN28=\"\"),IF($AG$34=\"\",CI28,CI28*$AG$34),IF(CN28<>\"\",CN28,CM28*CI28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU28=\"\",CV28=\"\"),IF($AG$34=\"\",CQ28,CQ28*$AG$34),IF(CV28<>\"\",CV28,CU28*CQ28))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC28=\"\",DD28=\"\"),IF($AG$34=\"\",CY28,CY28*$AG$34),IF(DD28<>\"\",DD28,DC28*CY28))","v":0}]
[null,null,null,null,null,"Vedligeholdelse",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C22","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D22","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E22","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F22","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R22*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Investeringer over driften",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C23","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D23","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E23","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F23","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R23*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Lønomkostninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C24","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D24","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E24","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F24","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R24*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Ejendomsskat og forsikringer",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C25","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D25","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E25","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F25","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R25*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Diverse omkostninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C26","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D26","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E26","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F26","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R26*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Kontante kapacitetsomkostninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C27","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D27","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E27","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F27","v":0},null,null,null,{"$f":"SUM(AA27:AA33)","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(AM27:AM33)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU27:AU33)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC27:BC33)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK27:BK33)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS27:BS33)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA27:CA33)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI27:CI33)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ27:CQ33)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY27:CY33)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG27:DG33)","v":0}]
[]
[null,null,null,null,null,"Afskrivninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C29","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D29","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E29","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F29","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R29*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA36,W36)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM37:AM40)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU37:AU40)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC37:BC40)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK37:BK40)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS37:BS40)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA37:CA40)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI37:CI40)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ37:CQ40)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY37:CY40)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG37:DG40)","v":0}]
[null,null,null,null,null,"  Driftsbygninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C30","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D30","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E30","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F30","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R30*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA37,W37)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI37=\"\",AJ37=\"\"),AE37+IFERROR(AJ89/AI89,0),IF(AJ37<>\"\",AJ37,AI37*AE37+IFERROR(AJ89/AI89,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ37=\"\",AR37=\"\"),AM37+IFERROR(AR89/AQ89,0),IF(AR37<>\"\",AR37,AQ37*AM37+IFERROR(AR89/AQ89,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY37=\"\",AZ37=\"\"),AU37+IFERROR(AZ89/AY89,0),IF(AZ37<>\"\",AZ37,AY37*AU37+IFERROR(AZ89/AY89,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG37=\"\",BH37=\"\"),BC37+IFERROR(BH89/BG89,0),IF(BH37<>\"\",BH37,BG37*BC37+IFERROR(BH89/BG89,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO37=\"\",BP37=\"\"),BK37+IFERROR(BP89/BO89,0),IF(BP37<>\"\",BP37,BO37*BK37+IFERROR(BP89/BO89,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW37=\"\",BX37=\"\"),BS37+IFERROR(BX89/BW89,0),IF(BX37<>\"\",BX37,BW37*BS37+IFERROR(BX89/BW89,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE37=\"\",CF37=\"\"),CA37+IFERROR(CF89/CE89,0),IF(CF37<>\"\",CF37,CE37*CA37+IFERROR(CF89/CE89,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM37=\"\",CN37=\"\"),CI37+IFERROR(CN89/CM89,0),IF(CN37<>\"\",CN37,CM37*CI37+IFERROR(CN89/CM89,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU37=\"\",CV37=\"\"),CQ37+IFERROR(CV89/CU89,0),IF(CV37<>\"\",CV37,CU37*CQ37+IFERROR(CV89/CU89,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC37=\"\",DD37=\"\"),CY37+IFERROR(DD89/DC89,0),IF(DD37<>\"\",DD37,DC37*CY37+IFERROR(DD89/DC89,0)))","v":0}]
[null,null,null,null,null,"  Markredskaber",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C31","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D31","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E31","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F31","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R31*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AI38=\"\",AJ38=\"\"),AE38+IFERROR(AJ90/AI90,0),IF(AJ38<>\"\",AJ38,AI38*AE38+IFERROR(AJ90/AI90,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ38=\"\",AR38=\"\"),AM38+IFERROR(AR90/AQ90,0),IF(AR38<>\"\",AR38,AQ38*AM38+IFERROR(AR90/AQ90,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY38=\"\",AZ38=\"\"),AU38+IFERROR(AZ90/AY90,0),IF(AZ38<>\"\",AZ38,AY38*AU38+IFERROR(AZ90/AY90,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG38=\"\",BH38=\"\"),BC38+IFERROR(BH90/BG90,0),IF(BH38<>\"\",BH38,BG38*BC38+IFERROR(BH90/BG90,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO38=\"\",BP38=\"\"),BK38+IFERROR(BP90/BO90,0),IF(BP38<>\"\",BP38,BO38*BK38+IFERROR(BP90/BO90,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW38=\"\",BX38=\"\"),BS38+IFERROR(BX90/BW90,0),IF(BX38<>\"\",BX38,BW38*BS38+IFERROR(BX90/BW90,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE38=\"\",CF38=\"\"),CA38+IFERROR(CF90/CE90,0),IF(CF38<>\"\",CF38,CE38*CA38+IFERROR(CF90/CE90,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM38=\"\",CN38=\"\"),CI38+IFERROR(CN90/CM90,0),IF(CN38<>\"\",CN38,CM38*CI38+IFERROR(CN90/CM90,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU38=\"\",CV38=\"\"),CQ38+IFERROR(CV90/CU90,0),IF(CV38<>\"\",CV38,CU38*CQ38+IFERROR(CV90/CU90,0)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC38=\"\",DD38=\"\"),CY38+IFERROR(DD90/DC90,0),IF(DD38<>\"\",DD38,DC38*CY38+IFERROR(DD90/DC90,0)))","v":0}]
[null,null,null,null,null,"  Staldinventar",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C32","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D32","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E32","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F32","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R32*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"  Øvrige",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C33","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D33","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E33","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F33","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R33*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Nedskrivninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C34","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D34","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E34","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F34","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R34*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA41,W41)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI41=\"\",AJ41=\"\"),AE41,IF(AJ41<>\"\",AJ41,AI41*AE41))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ41=\"\",AR41=\"\"),AM41,IF(AR41<>\"\",AR41,AQ41*AM41))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY41=\"\",AZ41=\"\"),AU41,IF(AZ41<>\"\",AZ41,AY41*AU41))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG41=\"\",BH41=\"\"),BC41,IF(BH41<>\"\",BH41,BG41*BC41))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO41=\"\",BP41=\"\"),BK41,IF(BP41<>\"\",BP41,BO41*BK41))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW41=\"\",BX41=\"\"),BS41,IF(BX41<>\"\",BX41,BW41*BS41))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE41=\"\",CF41=\"\"),CA41,IF(CF41<>\"\",CF41,CE41*CA41))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM41=\"\",CN41=\"\"),CI41,IF(CN41<>\"\",CN41,CM41*CI41))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU41=\"\",CV41=\"\"),CQ41,IF(CV41<>\"\",CV41,CU41*CQ41))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC41=\"\",DD41=\"\"),CY41,IF(DD41<>\"\",DD41,DC41*CY41))","v":0}]
[null,null,null,null,null,"Tab/gevinst",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C35","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D35","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E35","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F35","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R35*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA42,W42)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Kapacitetsomkostninger i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C36","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D36","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E36","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F36","v":0},null,null,null,{"$f":"SUM(AA37:AA42)+AA34","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA43,W43)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM37:AM42)+AM34","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU37:AU42)+AU34","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC37:BC42)+BC34","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK37:BK42)+BK34","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS37:BS42)+BS34","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA37:CA42)+CA34","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI37:CI42)+CI34","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ37:CQ42)+CQ34","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY37:CY42)+CY34","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG37:DG42)+DG34","v":0}]
[]
[null,null,null,null,null,"Resultat af primær drift",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C38","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D38","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E38","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F38","v":0},null,null,null,{"$f":"AA25+AA43","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA45,W45)","v":0},null,null,null,null,null,null,null,{"$f":"AM25+AM43","v":0},null,null,null,null,null,null,null,{"$f":"AU25+AU43","v":0},null,null,null,null,null,null,null,{"$f":"BC25+BC43","v":0},null,null,null,null,null,null,null,{"$f":"BK25+BK43","v":0},null,null,null,null,null,null,null,{"$f":"BS25+BS43","v":0},null,null,null,null,null,null,null,{"$f":"CA25+CA43","v":0},null,null,null,null,null,null,null,{"$f":"CI25+CI43","v":0},null,null,null,null,null,null,null,{"$f":"CQ25+CQ43","v":0},null,null,null,null,null,null,null,{"$f":"CY25+CY43","v":0},null,null,null,null,null,null,null,{"$f":"DG25+DG43","v":0}]
[]
[null,null,null,null,null,"Anden indtjening/virksomhed",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C40","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D40","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E40","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F40","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R40*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA47,W47)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI47=\"\",AJ47=\"\"),AE47,IF(AJ47<>\"\",AJ47,AI47*AE47))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ47=\"\",AR47=\"\"),AM47,IF(AR47<>\"\",AR47,AQ47*AM47))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY47=\"\",AZ47=\"\"),AU47,IF(AZ47<>\"\",AZ47,AY47*AU47))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG47=\"\",BH47=\"\"),BC47,IF(BH47<>\"\",BH47,BG47*BC47))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO47=\"\",BP47=\"\"),BK47,IF(BP47<>\"\",BP47,BO47*BK47))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW47=\"\",BX47=\"\"),BS47,IF(BX47<>\"\",BX47,BW47*BS47))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE47=\"\",CF47=\"\"),CA47,IF(CF47<>\"\",CF47,CE47*CA47))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM47=\"\",CN47=\"\"),CI47,IF(CN47<>\"\",CN47,CM47*CI47))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU47=\"\",CV47=\"\"),CQ47,IF(CV47<>\"\",CV47,CU47*CQ47))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC47=\"\",DD47=\"\"),CY47,IF(DD47<>\"\",DD47,DC47*CY47))","v":0}]
[null,null,null,null,null,"Afkoblet EU-støtte mv.",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C41","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D41","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E41","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F41","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R41*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA48,W48)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,"Resultat før finansiering",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C43","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D43","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E43","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F43","v":0},null,null,null,{"$f":"AA45+AA47+AA48","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA50,W50)","v":0},null,null,null,null,null,null,null,{"$f":"AM45+AM47+AM48","v":0},null,null,null,null,null,null,null,{"$f":"AU45+AU47+AU48","v":0},null,null,null,null,null,null,null,{"$f":"BC45+BC47+BC48","v":0},null,null,null,null,null,null,null,{"$f":"BK45+BK47+BK48","v":0},null,null,null,null,null,null,null,{"$f":"BS45+BS47+BS48","v":0},null,null,null,null,null,null,null,{"$f":"CA45+CA47+CA48","v":0},null,null,null,null,null,null,null,{"$f":"CI45+CI47+CI48","v":0},null,null,null,null,null,null,null,{"$f":"CQ45+CQ47+CQ48","v":0},null,null,null,null,null,null,null,{"$f":"CY45+CY47+CY48","v":0},null,null,null,null,null,null,null,{"$f":"DG45+DG47+DG48","v":0}]
[]
[null,null,null,null,null,"Forpagtningsindtægt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C45","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D45","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E45","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F45","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R45*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA52,W52)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI52=\"\",AJ52=\"\"),AE52,IF(AJ52<>\"\",AJ52,AI52*AE52))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ52=\"\",AR52=\"\"),AM52,IF(AR52<>\"\",AR52,AQ52*AM52))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY52=\"\",AZ52=\"\"),AU52,IF(AZ52<>\"\",AZ52,AY52*AU52))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG52=\"\",BH52=\"\"),BC52,IF(BH52<>\"\",BH52,BG52*BC52))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO52=\"\",BP52=\"\"),BK52,IF(BP52<>\"\",BP52,BO52*BK52))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW52=\"\",BX52=\"\"),BS52,IF(BX52<>\"\",BX52,BW52*BS52))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE52=\"\",CF52=\"\"),CA52,IF(CF52<>\"\",CF52,CE52*CA52))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM52=\"\",CN52=\"\"),CI52,IF(CN52<>\"\",CN52,CM52*CI52))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU52=\"\",CV52=\"\"),CQ52,IF(CV52<>\"\",CV52,CU52*CQ52))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC52=\"\",DD52=\"\"),CY52,IF(DD52<>\"\",DD52,DC52*CY52))","v":0}]
[null,null,null,null,null,"Forpagtningsafgift",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C46","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D46","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E46","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F46","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R46*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Renteindtægter, aktieudbytte og tilskud",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C47","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D47","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E47","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F47","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R47*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AI54=\"\",AJ54=\"\"),AE54,IF(AJ54<>\"\",AJ54,AI54*AE54))","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Realiseret gevinst/tab finansaktiver",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C48","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D48","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E48","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F48","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R48*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AI55=\"\",AJ55=\"\"),AE55,IF(AJ55<>\"\",AJ55,AI55*AE55))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ55=\"\",AR55=\"\"),AM55,IF(AR55<>\"\",AR55,AQ55*AM55))","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Rente- og bidragsudgifter",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C49","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D49","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E49","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F49","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R49*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AM154=0,AE56,AM154)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AU154=0,AM56,AU154)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BC154=0,AU56,BC154)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BK154=0,BC56,BK154)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BS154=0,BK56,BS154)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CA154=0,BS56,CA154)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CI154=0,CA56,CI154)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CQ154=0,CI56,CQ154)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CY154=0,CQ56,CY154)","v":0},null,null,null,null,null,null,null,{"$f":"IF(DG154=0,CY56,DG154)","v":0}]
[null,null,null,null,null,"Prioritetsomkostninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C50","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D50","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E50","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F50","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R50*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Realiseret gevinst/tab gæld",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C51","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D51","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E51","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F51","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R51*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Finansiering i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C52","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D52","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E52","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F52","v":0},null,null,null,{"$f":"SUM(AA52:AA58)","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(AM52:AM58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU52:AU58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC52:BC58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK52:BK58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS52:BS58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA52:CA58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI52:CI58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ52:CQ58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY52:CY58)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG52:DG58)","v":0}]
[]
[null,null,null,null,null,"Engangsposter",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C54","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D54","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E54","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F54","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R54*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA61,W61)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI61=\"\",AJ61=\"\"),AE61,IF(AJ61<>\"\",AJ61,AI61*AE61))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ61=\"\",AR61=\"\"),AM61,IF(AR61<>\"\",AR61,AQ61*AM61))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY61=\"\",AZ61=\"\"),AU61,IF(AZ61<>\"\",AZ61,AY61*AU61))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG61=\"\",BH61=\"\"),BC61,IF(BH61<>\"\",BH61,BG61*BC61))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO61=\"\",BP61=\"\"),BK61,IF(BP61<>\"\",BP61,BO61*BK61))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW61=\"\",BX61=\"\"),BS61,IF(BX61<>\"\",BX61,BW61*BS61))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE61=\"\",CF61=\"\"),CA61,IF(CF61<>\"\",CF61,CE61*CA61))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM61=\"\",CN61=\"\"),CI61,IF(CN61<>\"\",CN61,CM61*CI61))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU61=\"\",CV61=\"\"),CQ61,IF(CV61<>\"\",CV61,CU61*CQ61))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC61=\"\",DD61=\"\"),CY61,IF(DD61<>\"\",DD61,DC61*CY61))","v":0}]
[]
[null,null,null,null,null,"Resultat efter finansiering",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C56","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D56","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E56","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F56","v":0},null,null,null,{"$f":"AA50+AA59+AA61","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA63,W63)","v":0},null,null,null,null,null,null,null,{"$f":"AM50+AM59+AM61","v":0},null,null,null,null,null,null,null,{"$f":"AU50+AU59+AU61","v":0},null,null,null,null,null,null,null,{"$f":"BC50+BC59+BC61","v":0},null,null,null,null,null,null,null,{"$f":"BK50+BK59+BK61","v":0},null,null,null,null,null,null,null,{"$f":"BS50+BS59+BS61","v":0},null,null,null,null,null,null,null,{"$f":"CA50+CA59+CA61","v":0},null,null,null,null,null,null,null,{"$f":"CI50+CI59+CI61","v":0},null,null,null,null,null,null,null,{"$f":"CQ50+CQ59+CQ61","v":0},null,null,null,null,null,null,null,{"$f":"CY50+CY59+CY61","v":0},null,null,null,null,null,null,null,{"$f":"DG50+DG59+DG61","v":0}]
[]
[null,null,null,null,null,"Private indtægter/omkostninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C58","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D58","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E58","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F58","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R58","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA65,W65)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI65=\"\",AJ65=\"\"),AE65,IF(AJ65<>\"\",AJ65,AI65*AE65))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ65=\"\",AR65=\"\"),AM65,IF(AR65<>\"\",AR65,AQ65*AM65))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY65=\"\",AZ65=\"\"),AU65,IF(AZ65<>\"\",AZ65,AY65*AU65))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG65=\"\",BH65=\"\"),BC65,IF(BH65<>\"\",BH65,BG65*BC65))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO65=\"\",BP65=\"\"),BK65,IF(BP65<>\"\",BP65,BO65*BK65))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW65=\"\",BX65=\"\"),BS65,IF(BX65<>\"\",BX65,BW65*BS65))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE65=\"\",CF65=\"\"),CA65,IF(CF65<>\"\",CF65,CE65*CA65))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM65=\"\",CN65=\"\"),CI65,IF(CN65<>\"\",CN65,CM65*CI65))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU65=\"\",CV65=\"\"),CQ65,IF(CV65<>\"\",CV65,CU65*CQ65))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC65=\"\",DD65=\"\"),CY65,IF(DD65<>\"\",DD65,DC65*CY65))","v":0}]
[]
[null,null,null,null,null,"Resultat før regulering og skat",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C60","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D60","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E60","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F60","v":0},null,null,null,{"$f":"AA63+AA65","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA67,W67)","v":0},null,null,null,null,null,null,null,{"$f":"AM63+AM65","v":0},null,null,null,null,null,null,null,{"$f":"AU63+AU65","v":0},null,null,null,null,null,null,null,{"$f":"BC63+BC65","v":0},null,null,null,null,null,null,null,{"$f":"BK63+BK65","v":0},null,null,null,null,null,null,null,{"$f":"BS63+BS65","v":0},null,null,null,null,null,null,null,{"$f":"CA63+CA65","v":0},null,null,null,null,null,null,null,{"$f":"CI63+CI65","v":0},null,null,null,null,null,null,null,{"$f":"CQ63+CQ65","v":0},null,null,null,null,null,null,null,{"$f":"CY63+CY65","v":0},null,null,null,null,null,null,null,{"$f":"DG63+DG65","v":0}]
[]
[]
[]
[null,null,null,null,null,"Pengebinding"]
[]
[null,null,null,null,null,"Årets resultat før skat",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C142","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D142","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E142","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F142","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R142*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA73,W73)","v":0},null,null,null,null,null,null,null,{"$f":"AM67","v":0},null,null,null,null,null,null,null,{"$f":"AU67","v":0},null,null,null,null,null,null,null,{"$f":"BC67","v":0},null,null,null,null,null,null,null,{"$f":"BK67","v":0},null,null,null,null,null,null,null,{"$f":"BS67","v":0},null,null,null,null,null,null,null,{"$f":"CA67","v":0},null,null,null,null,null,null,null,{"$f":"CI67","v":0},null,null,null,null,null,null,null,{"$f":"CQ67","v":0},null,null,null,null,null,null,null,{"$f":"CY67","v":0},null,null,null,null,null,null,null,{"$f":"DG67","v":0}]
[]
[null,null,null,null,null,"Tilbageførsel i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C152","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D152","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E152","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F152","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R152*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA75,W75)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI75=\"\",AJ75=\"\"),-SUM(AM37:AM42),IF(AJ75<>\"\",AJ75,AI75*-SUM(AM37:AM42)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ75=\"\",AR75=\"\"),-SUM(AU37:AU42),IF(AR75<>\"\",AR75,AQ75*-SUM(AU37:AU42)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY75=\"\",AZ75=\"\"),-SUM(BC37:BC42),IF(AZ75<>\"\",AZ75,AY75*-SUM(BC37:BC42)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG75=\"\",BH75=\"\"),-SUM(BK37:BK42),IF(BH75<>\"\",BH75,BG75*-SUM(BK37:BK42)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO75=\"\",BP75=\"\"),-SUM(BS37:BS42),IF(BP75<>\"\",BP75,BO75*-SUM(BS37:BS42)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW75=\"\",BX75=\"\"),-SUM(CA37:CA42),IF(BX75<>\"\",BX75,BW75*-SUM(CA37:CA42)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE75=\"\",CF75=\"\"),-SUM(CI37:CI42),IF(CF75<>\"\",CF75,CE75*-SUM(CI37:CI42)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM75=\"\",CN75=\"\"),-SUM(CQ37:CQ42),IF(CN75<>\"\",CN75,CM75*-SUM(CQ37:CQ42)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU75=\"\",CV75=\"\"),-SUM(CY37:CY42),IF(CV75<>\"\",CV75,CU75*-SUM(CY37:CY42)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC75=\"\",DD75=\"\"),-SUM(DG37:DG42),IF(DD75<>\"\",DD75,DC75*-SUM(DG37:DG42)))","v":0}]
[]
[null,null,null,null,null,"Betalt skat",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C154","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D154","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E154","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F154","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R154*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA77,W77)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI77=\"\",AJ77=\"\"),AE77,IF(AJ77<>\"\",AJ77,AI77*AE77))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ77=\"\",AR77=\"\"),AM77,IF(AR77<>\"\",AR77,AQ77*AM77))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY77=\"\",AZ77=\"\"),AU77,IF(AZ77<>\"\",AZ77,AY77*AU77))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG77=\"\",BH77=\"\"),BC77,IF(BH77<>\"\",BH77,BG77*BC77))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO77=\"\",BP77=\"\"),BK77,IF(BP77<>\"\",BP77,BO77*BK77))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW77=\"\",BX77=\"\"),BS77,IF(BX77<>\"\",BX77,BW77*BS77))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE77=\"\",CF77=\"\"),CA77,IF(CF77<>\"\",CF77,CE77*CA77))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM77=\"\",CN77=\"\"),CI77,IF(CN77<>\"\",CN77,CM77*CI77))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU77=\"\",CV77=\"\"),CQ77,IF(CV77<>\"\",CV77,CU77*CQ77))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC77=\"\",DD77=\"\"),CY77,IF(DD77<>\"\",DD77,DC77*CY77))","v":0}]
[null,null,null,null,null,"Privat",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C155","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D155","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E155","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F155","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R155*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA78,W78)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI78=\"\",AJ78=\"\"),AE78,IF(AJ78<>\"\",AJ78,AI78*AE78))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ78=\"\",AR78=\"\"),AM78,IF(AR78<>\"\",AR78,AQ78*AM78))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY78=\"\",AZ78=\"\"),AU78,IF(AZ78<>\"\",AZ78,AY78*AU78))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG78=\"\",BH78=\"\"),BC78,IF(BH78<>\"\",BH78,BG78*BC78))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO78=\"\",BP78=\"\"),BK78,IF(BP78<>\"\",BP78,BO78*BK78))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW78=\"\",BX78=\"\"),BS78,IF(BX78<>\"\",BX78,BW78*BS78))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE78=\"\",CF78=\"\"),CA78,IF(CF78<>\"\",CF78,CE78*CA78))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM78=\"\",CN78=\"\"),CI78,IF(CN78<>\"\",CN78,CM78*CI78))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU78=\"\",CV78=\"\"),CQ78,IF(CV78<>\"\",CV78,CU78*CQ78))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC78=\"\",DD78=\"\"),CY78,IF(DD78<>\"\",DD78,DC78*CY78))","v":0}]
[null,null,null,null,null,"Afskrivninger privat tlbf. m.m.",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C156+'Skjul Resultatopstilling'!C157","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D156+'Skjul Resultatopstilling'!D157","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E156+'Skjul Resultatopstilling'!E157","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F156+'Skjul Resultatopstilling'!F157","v":0},null,null,null,{"$f":"('Skjul Resultatopstilling'!R156+'Skjul Resultatopstilling'!R157)*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA79,W79)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Pensionsindbetaling",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C158","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D158","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E158","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F158","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R158*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA80,W80)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Privat udtræk, skat og pension i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C159","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D159","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E159","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F159","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R159*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA81,W81)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM77:AM80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU77:AU80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC77:BC80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK77:BK80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS77:BS80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA77:CA80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI77:CI80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ77:CQ80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY77:CY80)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG77:DG80)","v":0}]
[]
[null,null,null,null,null,"Til investering og afdrag",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C162","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D162","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E162","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F162","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R162*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA83,W83)","v":0},null,null,null,null,null,null,null,{"$f":"AM81+AM75+AM73","v":0},null,null,null,null,null,null,null,{"$f":"AU81+AU75+AU73","v":0},null,null,null,null,null,null,null,{"$f":"BC81+BC75+BC73","v":0},null,null,null,null,null,null,null,{"$f":"BK81+BK75+BK73","v":0},null,null,null,null,null,null,null,{"$f":"BS81+BS75+BS73","v":0},null,null,null,null,null,null,null,{"$f":"CA81+CA75+CA73","v":0},null,null,null,null,null,null,null,{"$f":"CI81+CI75+CI73","v":0},null,null,null,null,null,null,null,{"$f":"CQ81+CQ75+CQ73","v":0},null,null,null,null,null,null,null,{"$f":"CY81+CY75+CY73","v":0},null,null,null,null,null,null,null,{"$f":"DG81+DG75+DG73","v":0}]
[]
[null,null,null,null,null,"Besætning",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C164","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D164","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E164","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F164","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R164*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA85,W85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ85=\"\",AE85,AJ85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AR85=\"\",AM85,AR85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AZ85=\"\",AU85,AZ85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BH85=\"\",BC85,BH85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BP85=\"\",BK85,BP85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BX85=\"\",BS85,BX85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CF85=\"\",CA85,CF85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CN85=\"\",CI85,CN85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CV85=\"\",CQ85,CV85)","v":0},null,null,null,null,null,null,null,{"$f":"IF(DD85=\"\",CY85,DD85)","v":0}]
[null,null,null,null,null,"Beholdning",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C165+'Skjul Resultatopstilling'!C166","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D165+'Skjul Resultatopstilling'!D166","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E165+'Skjul Resultatopstilling'!E166","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F165+'Skjul Resultatopstilling'!F166","v":0},null,null,null,{"$f":"('Skjul Resultatopstilling'!R165+'Skjul Resultatopstilling'!R166)*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA86,W86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ86=\"\",AE86,AJ86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AR86=\"\",AM86,AR86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AZ86=\"\",AU86,AZ86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BH86=\"\",BC86,BH86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BP86=\"\",BK86,BP86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BX86=\"\",BS86,BX86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CF86=\"\",CA86,CF86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CN86=\"\",CI86,CN86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CV86=\"\",CQ86,CV86)","v":0},null,null,null,null,null,null,null,{"$f":"IF(DD86=\"\",CY86,DD86)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Levetid","Investering",null,null,null,null,null,null,"Levetid","Investering",null,null,null,null,null,null,"Levetid","Investering",null,null,null,null,null,null,"Levetid","Investering",null,null,null,null,null,null,"Levetid","Investering",null,null,null,null,null,null,"Levetid","Investering",null,null,null,null,null,null,"Levetid","Investering",null,null,null,null,null,null,"Levetid","Investering",null,null,null,null,null,null,"Levetid","Investering",null,null,null,null,null,null,"Levetid","Investering"]
[null,null,null,null,null,"Jord",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C171","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D171","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E171","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F171","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R171*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA88,W88)","v":0},null,null,"Hvis investeringen ikke skal afskrives skal levetid være tom ",null,null,null,null,{"$f":"IF(AJ88=\"\",0,AJ88)","v":0},null,null,"Hvis investeringen ikke skal afskrives skal levetid være tom ",null,null,null,null,{"$f":"IF(AR88=\"\",0,AR88)","v":0},null,null,"Hvis investeringen ikke skal afskrives skal levetid være tom ",null,null,null,null,{"$f":"IF(AZ88=\"\",0,AZ88)","v":0},null,null,"Hvis investeringen ikke skal afskrives skal levetid være tom ",null,null,null,null,{"$f":"IF(BH88=\"\",0,BH88)","v":0},null,null,"Hvis investeringen ikke skal afskrives skal levetid være tom ",null,null,null,null,{"$f":"IF(BP88=\"\",0,BP88)","v":0},null,null,"Hvis investeringen ikke skal afskrives skal levetid være tom ",null,null,null,null,{"$f":"IF(BX88=\"\",0,BX88)","v":0},null,null,"Hvis investeringen ikke skal afskrives skal levetid være tom ",null,null,null,null,{"$f":"IF(CF88=\"\",0,CF88)","v":0},null,null,"Hvis investeringen ikke skal afskrives skal levetid være tom ",null,null,null,null,{"$f":"IF(CN88=\"\",0,CN88)","v":0},null,null,"Hvis investeringen ikke skal afskrives skal levetid være tom ",null,null,null,null,{"$f":"IF(CV88=\"\",0,CV88)","v":0},null,null,"Hvis investeringen ikke skal afskrives skal levetid være tom ",null,null,null,null,{"$f":"IF(DD88=\"\",0,DD88)","v":0}]
[null,null,null,null,null,"Driftsbygninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C174","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D174","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E174","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F174","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R174*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA89,W89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ89=\"\",0,AJ89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AR89=\"\",0,AR89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AZ89=\"\",0,AZ89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BH89=\"\",0,BH89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BP89=\"\",0,BP89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BX89=\"\",0,BX89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CF89=\"\",0,CF89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CN89=\"\",0,CN89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CV89=\"\",0,CV89)","v":0},null,null,null,null,null,null,null,{"$f":"IF(DD89=\"\",0,DD89)","v":0}]
[null,null,null,null,null,"Inventar markbrug",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C175","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D175","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E175","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F175","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R175*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA90,W90)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Inventar husdyrbrug",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C176+'Skjul Resultatopstilling'!C177","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D176+'Skjul Resultatopstilling'!D177","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E176+'Skjul Resultatopstilling'!E177","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F176+'Skjul Resultatopstilling'!F177","v":0},null,null,null,{"$f":"('Skjul Resultatopstilling'!R176+'Skjul Resultatopstilling'!R177)*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA91,W91)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Privat m.m.",null,null,null,null,{"$f":"K93-(K88+K89+K90+K91+K86+K85)","v":0},null,null,null,{"$f":"O93-(O88+O89+O90+O91+O86+O85)","v":0},null,null,null,{"$f":"S93-(S88+S89+S90+S91+S85+S86)","v":0},null,null,null,{"$f":"W93-(W88+W89+W90+W91)","v":0},null,null,null,{"$f":"AA93-(AA88+AA89+AA90+AA91)","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA92,W92)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Investeringer i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C181+K86+K85","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D181+O86+O85","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E181+S85+S86","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F181","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R181*1000","v":0},null,null,null,{"$f":"SUM(AE85:AE92)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM88:AM92,AM85:AM86)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU88:AU92,AU85:AU86)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC88:BC92,BC85:BC86)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK88:BK92,BK85:BK86)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS88:BS92,BS85:BS86)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA88:CA92,CA85:CA86)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI88:CI92,CI85:CI86)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ88:CQ92,CQ85:CQ86)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY88:CY92,CY85:CY86)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG88:DG92,DG85:DG86)","v":0}]
[]
[null,null,null,null,null,"Likviditet efter investeringer",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C183","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D183","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E183","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F183","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R183*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA95,W95)","v":0},null,null,null,null,null,null,null,{"$f":"AM93+AM83","v":0},null,null,null,null,null,null,null,{"$f":"AU93+AU83","v":0},null,null,null,null,null,null,null,{"$f":"BC93+BC83","v":0},null,null,null,null,null,null,null,{"$f":"BK93+BK83","v":0},null,null,null,null,null,null,null,{"$f":"BS93+BS83","v":0},null,null,null,null,null,null,null,{"$f":"CA93+CA83","v":0},null,null,null,null,null,null,null,{"$f":"CI93+CI83","v":0},null,null,null,null,null,null,null,{"$f":"CQ93+CQ83","v":0},null,null,null,null,null,null,null,{"$f":"CY93+CY83","v":0},null,null,null,null,null,null,null,{"$f":"DG93+DG83","v":0}]
[]
[null,null,null,null,null,"Finansiering:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Avendelse","Fremskaffelse",null,null,null,null,null,null,"Avendelse","Fremskaffelse",null,null,null,null,null,null,"Avendelse","Fremskaffelse",null,null,null,null,null,null,"Avendelse","Fremskaffelse",null,null,null,null,null,null,"Avendelse","Fremskaffelse",null,null,null,null,null,null,"Avendelse","Fremskaffelse",null,null,null,null,null,null,"Avendelse","Fremskaffelse",null,null,null,null,null,null,"Avendelse","Fremskaffelse",null,null,null,null,null,null,"Avendelse","Fremskaffelse",null,null,null,null,null,null,"Avendelse","Fremskaffelse"]
[null,null,null,null,null,"Tilgodehavende",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C186","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D186","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E186","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F186","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R186*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA98,W98)","v":0},null,null,"Reducering af gæld skrives med minus foran, optagelse af gæld med positivt fortegn. Kassekredit er default op til det samlede beløb",null,null,null,null,{"$f":"IF(AND(AJ98=\"\",AI98=\"\"),0,AJ98+AI98)","v":0},null,null,"Reducering af gæld skrives med minus foran, optagelse af gæld med positivt fortegn. Kassekredit er default op til det samlede beløb",null,null,null,null,{"$f":"IF(AND(AR98=\"\",AQ98=\"\"),0,AR98+AQ98)","v":0},null,null,"Reducering af gæld skrives med minus foran, optagelse af gæld med positivt fortegn. Kassekredit er default op til det samlede beløb",null,null,null,null,{"$f":"IF(AND(AZ98=\"\",AY98=\"\"),0,AZ98+AY98)","v":0},null,null,"Reducering af gæld skrives med minus foran, optagelse af gæld med positivt fortegn. Kassekredit er default op til det samlede beløb",null,null,null,null,{"$f":"IF(AND(BH98=\"\",BG98=\"\"),0,BH98+BG98)","v":0},null,null,"Reducering af gæld skrives med minus foran, optagelse af gæld med positivt fortegn. Kassekredit er default op til det samlede beløb",null,null,null,null,{"$f":"IF(AND(BP98=\"\",BO98=\"\"),0,BP98+BO98)","v":0},null,null,"Reducering af gæld skrives med minus foran, optagelse af gæld med positivt fortegn. Kassekredit er default op til det samlede beløb",null,null,null,null,{"$f":"IF(AND(BX98=\"\",BW98=\"\"),0,BX98+BW98)","v":0},null,null,"Reducering af gæld skrives med minus foran, optagelse af gæld med positivt fortegn. Kassekredit er default op til det samlede beløb",null,null,null,null,{"$f":"IF(AND(CF98=\"\",CE98=\"\"),0,CF98+CE98)","v":0},null,null,"Reducering af gæld skrives med minus foran, optagelse af gæld med positivt fortegn. Kassekredit er default op til det samlede beløb",null,null,null,null,{"$f":"IF(AND(CN98=\"\",CM98=\"\"),0,CN98+CM98)","v":0},null,null,"Reducering af gæld skrives med minus foran, optagelse af gæld med positivt fortegn. Kassekredit er default op til det samlede beløb",null,null,null,null,{"$f":"IF(AND(CV98=\"\",CU98=\"\"),0,CV98+CU98)","v":0},null,null,"Reducering af gæld skrives med minus foran, optagelse af gæld med positivt fortegn. Kassekredit er default op til det samlede beløb",null,null,null,null,{"$f":"IF(AND(DD98=\"\",DC98=\"\"),0,DD98+DC98)","v":0}]
[null,null,null,null,null,"Værdipapirer m.m.",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C187","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D187","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E187","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F187","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R187*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ99=\"\",AI99=\"\"),0,AJ99+AI99)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AR99=\"\",AQ99=\"\"),0,AR99+AQ99)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AZ99=\"\",AY99=\"\"),0,AZ99+AY99)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BH99=\"\",BG99=\"\"),0,BH99+BG99)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BP99=\"\",BO99=\"\"),0,BP99+BO99)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BX99=\"\",BW99=\"\"),0,BX99+BW99)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CF99=\"\",CE99=\"\"),0,CF99+CE99)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CN99=\"\",CM99=\"\"),0,CN99+CM99)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CV99=\"\",CU99=\"\"),0,CV99+CU99)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DD99=\"\",DC99=\"\"),0,DD99+DC99)","v":0}]
[null,null,null,null,null,"Realkreditinstitutter",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C189","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D189","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E189","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F189","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R189*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Pengeinstitut",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C190","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D190","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E190","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F190","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R190*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Leasingforpligtelser",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C192","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D192","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E192","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F192","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R192*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Anden gæld",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C193","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D193","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E193","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F193","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R193*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Kassekredit",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C191","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D191","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E191","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F191","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R191*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"AM107-SUM(AM98:AM103,AM105)","v":0},null,null,null,null,null,null,null,{"$f":"AU107-SUM(AU98:AU103,AU105)","v":0},null,null,null,null,null,null,null,{"$f":"BC107-SUM(BC98:BC103,BC105)","v":0},null,null,null,null,null,null,null,{"$f":"BK107-SUM(BK98:BK103,BK105)","v":0},null,null,null,null,null,null,null,{"$f":"BS107-SUM(BS98:BS103,BS105)","v":0},null,null,null,null,null,null,null,{"$f":"CA107-SUM(CA98:CA103,CA105)","v":0},null,null,null,null,null,null,null,{"$f":"CI107-SUM(CI98:CI103,CI105)","v":0},null,null,null,null,null,null,null,{"$f":"CQ107-SUM(CQ98:CQ103,CQ105)","v":0},null,null,null,null,null,null,null,{"$f":"CY107-SUM(CY98:CY103,CY105)","v":0},null,null,null,null,null,null,null,{"$f":"DG107-SUM(DG98:DG103,DG105)","v":0}]
[null,null,null,null,null,"Ændring hensættelser",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C194","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D194","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E194","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F194","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R194*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AND(AJ105=\"\",AI105=\"\"),0,AJ105+AI105)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AR105=\"\",AQ105=\"\"),0,AR105+AQ105)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AZ105=\"\",AY105=\"\"),0,AZ105+AY105)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BH105=\"\",BG105=\"\"),0,BH105+BG105)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BP105=\"\",BO105=\"\"),0,BP105+BO105)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BX105=\"\",BW105=\"\"),0,BX105+BW105)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CF105=\"\",CE105=\"\"),0,CF105+CE105)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CN105=\"\",CM105=\"\"),0,CN105+CM105)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CV105=\"\",CU105=\"\"),0,CV105+CU105)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DD105=\"\",DC105=\"\"),0,DD105+DC105)","v":0}]
[]
[null,null,null,null,null,"Likviditetsanvendelse/-fremskaffelse",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C196","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D196","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E196","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F196","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R196*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA107,W107)","v":0},null,null,null,null,null,null,null,{"$f":"-AM95","v":0},null,null,null,null,null,null,null,{"$f":"-AU95","v":0},null,null,null,null,null,null,null,{"$f":"-BC95","v":0},null,null,null,null,null,null,null,{"$f":"-BK95","v":0},null,null,null,null,null,null,null,{"$f":"-BS95","v":0},null,null,null,null,null,null,null,{"$f":"-CA95","v":0},null,null,null,null,null,null,null,{"$f":"-CI95","v":0},null,null,null,null,null,null,null,{"$f":"-CQ95","v":0},null,null,null,null,null,null,null,{"$f":"-CY95","v":0},null,null,null,null,null,null,null,{"$f":"-DG95","v":0}]
[]
[]
[]
[null,null,null,null,null,"Balance"]
[]
[null,null,null,null,null,"Jord",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C579","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D579","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E579","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F579","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R579*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA113,W113)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI113=\"\",AJ113=\"\"),AE113-AJ88,IF(AJ113<>\"\",AJ113,AI113*(AE113-AJ88)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ113=\"\",AR113=\"\"),AM113-AR88,IF(AR113<>\"\",AR113,AQ113*(AM113-AR88)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY113=\"\",AZ113=\"\"),AU113-AZ88,IF(AZ113<>\"\",AZ113,AY113*(AU113-AZ88)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG113=\"\",BH113=\"\"),BC113-BH88,IF(BH113<>\"\",BH113,BG113*(BC113-BH88)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO113=\"\",BP113=\"\"),BK113-BP88,IF(BP113<>\"\",BP113,BO113*(BK113-BP88)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW113=\"\",BX113=\"\"),BS113-BX88,IF(BX113<>\"\",BX113,BW113*(BS113-BX88)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE113=\"\",CF113=\"\"),CA113-CF88,IF(CF113<>\"\",CF113,CE113*(CA113-CF88)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM113=\"\",CN113=\"\"),CI113-CN88,IF(CN113<>\"\",CN113,CM113*(CI113-CN88)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU113=\"\",CV113=\"\"),CQ113-CV88,IF(CV113<>\"\",CV113,CU113*(CQ113-CV88)))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC113=\"\",DD113=\"\"),CY113-DD88,IF(DD113<>\"\",DD113,DC113*(CY113-DD88)))","v":0}]
[null,null,null,null,null,"Driftsbygninger og installationer",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C580","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D580","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E580","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F580","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R580*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA114,W114)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI114=\"\",AJ114=\"\"),AE114-AJ89,IF(AJ114<>\"\",AJ114,AI114*AE114))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ114=\"\",AR114=\"\"),AM114-AR89,IF(AR114<>\"\",AR114,AQ114*AM114))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY114=\"\",AZ114=\"\"),AU114-AZ89,IF(AZ114<>\"\",AZ114,AY114*AU114))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG114=\"\",BH114=\"\"),BC114-BH89,IF(BH114<>\"\",BH114,BG114*BC114))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO114=\"\",BP114=\"\"),BK114-BP89,IF(BP114<>\"\",BP114,BO114*BK114))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW114=\"\",BX114=\"\"),BS114-BX89,IF(BX114<>\"\",BX114,BW114*BS114))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE114=\"\",CF114=\"\"),CA114-CF89,IF(CF114<>\"\",CF114,CE114*CA114))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM114=\"\",CN114=\"\"),CI114-CN89,IF(CN114<>\"\",CN114,CM114*CI114))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU114=\"\",CV114=\"\"),CQ114-CV89,IF(CV114<>\"\",CV114,CU114*CQ114))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC114=\"\",DD114=\"\"),CY114-DD89,IF(DD114<>\"\",DD114,DC114*CY114))","v":0}]
[null,null,null,null,null,"Beboelse landbrug",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C578","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D578","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E578","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F578","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R578*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA115,W115)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI115=\"\",AJ115=\"\"),AE115,IF(AJ115<>\"\",AJ115,AI115*AE115))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ115=\"\",AR115=\"\"),AM115,IF(AR115<>\"\",AR115,AQ115*AM115))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY115=\"\",AZ115=\"\"),AU115,IF(AZ115<>\"\",AZ115,AY115*AU115))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG115=\"\",BH115=\"\"),BC115,IF(BH115<>\"\",BH115,BG115*BC115))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO115=\"\",BP115=\"\"),BK115,IF(BP115<>\"\",BP115,BO115*BK115))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW115=\"\",BX115=\"\"),BS115,IF(BX115<>\"\",BX115,BW115*BS115))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE115=\"\",CF115=\"\"),CA115,IF(CF115<>\"\",CF115,CE115*CA115))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM115=\"\",CN115=\"\"),CI115,IF(CN115<>\"\",CN115,CM115*CI115))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU115=\"\",CV115=\"\"),CQ115,IF(CV115<>\"\",CV115,CU115*CQ115))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC115=\"\",DD115=\"\"),CY115,IF(DD115<>\"\",DD115,DC115*CY115))","v":0}]
[null,null,null,null,null,"Grundforbedring m.m.",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C581","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D581","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E581","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F581","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R581*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA116,W116)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI116=\"\",AJ116=\"\"),AE116,IF(AJ116<>\"\",AJ116,AI116*AE116))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ116=\"\",AR116=\"\"),AM116,IF(AR116<>\"\",AR116,AQ116*AM116))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY116=\"\",AZ116=\"\"),AU116,IF(AZ116<>\"\",AZ116,AY116*AU116))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG116=\"\",BH116=\"\"),BC116,IF(BH116<>\"\",BH116,BG116*BC116))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO116=\"\",BP116=\"\"),BK116,IF(BP116<>\"\",BP116,BO116*BK116))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW116=\"\",BX116=\"\"),BS116,IF(BX116<>\"\",BX116,BW116*BS116))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE116=\"\",CF116=\"\"),CA116,IF(CF116<>\"\",CF116,CE116*CA116))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM116=\"\",CN116=\"\"),CI116,IF(CN116<>\"\",CN116,CM116*CI116))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU116=\"\",CV116=\"\"),CQ116,IF(CV116<>\"\",CV116,CU116*CQ116))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC116=\"\",DD116=\"\"),CY116,IF(DD116<>\"\",DD116,DC116*CY116))","v":0}]
[null,null,null,null,null,"Fast ejendom i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C78","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D78","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E78","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F78","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R78*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA117,W117)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM113:AM116)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU113:AU116)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC113:BC116)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK113:BK116)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS113:BS116)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA113:CA116)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI113:CI116)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ113:CQ116)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY113:CY116)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG113:DG116)","v":0}]
[]
[null,null,null,null,null,"Inventar markbrug",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C583","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D583","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E583","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F583","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R583*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA119,W119)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI119=\"\",AJ119=\"\"),AE119-AJ90,IF(AJ119<>\"\",AJ119,AI119*AE119))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ119=\"\",AR119=\"\"),AM119-AR90,IF(AR119<>\"\",AR119,AQ119*AM119))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY119=\"\",AZ119=\"\"),AU119-AZ90,IF(AZ119<>\"\",AZ119,AY119*AU119))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG119=\"\",BH119=\"\"),BC119-BH90,IF(BH119<>\"\",BH119,BG119*BC119))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO119=\"\",BP119=\"\"),BK119-BP90,IF(BP119<>\"\",BP119,BO119*BK119))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW119=\"\",BX119=\"\"),BS119-BX90,IF(BX119<>\"\",BX119,BW119*BS119))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE119=\"\",CF119=\"\"),CA119-CF90,IF(CF119<>\"\",CF119,CE119*CA119))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM119=\"\",CN119=\"\"),CI119-CN90,IF(CN119<>\"\",CN119,CM119*CI119))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU119=\"\",CV119=\"\"),CQ119-CV90,IF(CV119<>\"\",CV119,CU119*CQ119))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC119=\"\",DD119=\"\"),CY119-DD90,IF(DD119<>\"\",DD119,DC119*CY119))","v":0}]
[null,null,null,null,null,"Inventar husdyrbrug m.m.",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C584+'Skjul Resultatopstilling'!C585","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D584+'Skjul Resultatopstilling'!D585","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E584+'Skjul Resultatopstilling'!E585","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F584+'Skjul Resultatopstilling'!F585","v":0},null,null,null,{"$f":"('Skjul Resultatopstilling'!R584+'Skjul Resultatopstilling'!R585)*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA120,W120)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI120=\"\",AJ120=\"\"),AE120-AJ91,IF(AJ120<>\"\",AJ120,AI120*AE120))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ120=\"\",AR120=\"\"),AM120-AR91,IF(AR120<>\"\",AR120,AQ120*AM120))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY120=\"\",AZ120=\"\"),AU120-AZ91,IF(AZ120<>\"\",AZ120,AY120*AU120))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG120=\"\",BH120=\"\"),BC120-BH91,IF(BH120<>\"\",BH120,BG120*BC120))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO120=\"\",BP120=\"\"),BK120-BP91,IF(BP120<>\"\",BP120,BO120*BK120))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW120=\"\",BX120=\"\"),BS120-BX91,IF(BX120<>\"\",BX120,BW120*BS120))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE120=\"\",CF120=\"\"),CA120-CF91,IF(CF120<>\"\",CF120,CE120*CA120))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM120=\"\",CN120=\"\"),CI120-CN91,IF(CN120<>\"\",CN120,CM120*CI120))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU120=\"\",CV120=\"\"),CQ120-CV91,IF(CV120<>\"\",CV120,CU120*CQ120))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC120=\"\",DD120=\"\"),CY120-DD91,IF(DD120<>\"\",DD120,DC120*CY120))","v":0}]
[null,null,null,null,null,"Besætning",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C83","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D83","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E83","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F83","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R83*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA121,W121)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI121=\"\",AJ121=\"\"),AE121-AM85,IF(AJ121<>\"\",AJ121,AI121*AE121))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ121=\"\",AR121=\"\"),AM121-AU85,IF(AR121<>\"\",AR121,AQ121*AM121))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY121=\"\",AZ121=\"\"),AU121-BC85,IF(AZ121<>\"\",AZ121,AY121*AU121))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG121=\"\",BH121=\"\"),BC121-BK85,IF(BH121<>\"\",BH121,BG121*BC121))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO121=\"\",BP121=\"\"),BK121-BS85,IF(BP121<>\"\",BP121,BO121*BK121))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW121=\"\",BX121=\"\"),BS121-CA85,IF(BX121<>\"\",BX121,BW121*BS121))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE121=\"\",CF121=\"\"),CA121-CI85,IF(CF121<>\"\",CF121,CE121*CA121))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM121=\"\",CN121=\"\"),CI121-CQ85,IF(CN121<>\"\",CN121,CM121*CI121))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU121=\"\",CV121=\"\"),CQ121-CY85,IF(CV121<>\"\",CV121,CU121*CQ121))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC121=\"\",DD121=\"\"),CY121-DG85,IF(DD121<>\"\",DD121,DC121*CY121))","v":0}]
[null,null,null,null,null,"Beholdninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C84","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D84","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E84","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F84","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R84*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA122,W122)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI122=\"\",AJ122=\"\"),AE122-AM86,IF(AJ122<>\"\",AJ122,AI122*AE122))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ122=\"\",AR122=\"\"),AM122-AU86,IF(AR122<>\"\",AR122,AQ122*AM122))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY122=\"\",AZ122=\"\"),AU122-BC86,IF(AZ122<>\"\",AZ122,AY122*AU122))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG122=\"\",BH122=\"\"),BC122-BK86,IF(BH122<>\"\",BH122,BG122*BC122))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO122=\"\",BP122=\"\"),BK122-BS86,IF(BP122<>\"\",BP122,BO122*BK122))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW122=\"\",BX122=\"\"),BS122-CA86,IF(BX122<>\"\",BX122,BW122*BS122))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE122=\"\",CF122=\"\"),CA122-CI86,IF(CF122<>\"\",CF122,CE122*CA122))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM122=\"\",CN122=\"\"),CI122-CQ86,IF(CN122<>\"\",CN122,CM122*CI122))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU122=\"\",CV122=\"\"),CQ122-CY86,IF(CV122<>\"\",CV122,CU122*CQ122))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC122=\"\",DD122=\"\"),CY122-DG86,IF(DD122<>\"\",DD122,DC122*CY122))","v":0}]
[null,null,null,null,null,"Landbrugsaktiver i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C85","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D85","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E85","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F85","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R85*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA123,W123)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM117:AM122)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU117:AU122)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC117:BC122)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK117:BK122)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS117:BS122)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA117:CA122)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI117:CI122)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ117:CQ122)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY117:CY122)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG117:DG122)","v":0}]
[]
[null,null,null,null,null,"Private aktiver og aktiver udenfor landbruget",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C87+'Skjul Resultatopstilling'!C88","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D87+'Skjul Resultatopstilling'!D88","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E87+'Skjul Resultatopstilling'!E88","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F87+'Skjul Resultatopstilling'!F88","v":0},null,null,null,{"$f":"('Skjul Resultatopstilling'!R87+'Skjul Resultatopstilling'!R88)*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA125,W125)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI125=\"\",AJ125=\"\"),AE125-AJ92,IF(AJ125<>\"\",AJ125,AI125*AE125))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ125=\"\",AR125=\"\"),AM125-AR92,IF(AR125<>\"\",AR125,AQ125*AM125))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY125=\"\",AZ125=\"\"),AU125-AZ92,IF(AZ125<>\"\",AZ125,AY125*AU125))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG125=\"\",BH125=\"\"),BC125-BH92,IF(BH125<>\"\",BH125,BG125*BC125))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO125=\"\",BP125=\"\"),BK125-BP92,IF(BP125<>\"\",BP125,BO125*BK125))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW125=\"\",BX125=\"\"),BS125-BX92,IF(BX125<>\"\",BX125,BW125*BS125))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE125=\"\",CF125=\"\"),CA125-CF92,IF(CF125<>\"\",CF125,CE125*CA125))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM125=\"\",CN125=\"\"),CI125-CN92,IF(CN125<>\"\",CN125,CM125*CI125))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU125=\"\",CV125=\"\"),CQ125-CV92,IF(CV125<>\"\",CV125,CU125*CQ125))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC125=\"\",DD125=\"\"),CY125-DD92,IF(DD125<>\"\",DD125,DC125*CY125))","v":0}]
[]
[null,null,null,null,null,"Tilgodehavender",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C90","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D90","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E90","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F90","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R90*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA127,W127)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI127=\"\",AJ127=\"\"),AE127-AM98,IF(AJ127<>\"\",AJ127,AI127*AE127))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ127=\"\",AR127=\"\"),AM127-AU98,IF(AR127<>\"\",AR127,AQ127*AM127))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY127=\"\",AZ127=\"\"),AU127-BC98,IF(AZ127<>\"\",AZ127,AY127*AU127))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG127=\"\",BH127=\"\"),BC127-BK98,IF(BH127<>\"\",BH127,BG127*BC127))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO127=\"\",BP127=\"\"),BK127-BS98,IF(BP127<>\"\",BP127,BO127*BK127))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW127=\"\",BX127=\"\"),BS127-CA98,IF(BX127<>\"\",BX127,BW127*BS127))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE127=\"\",CF127=\"\"),CA127-CI98,IF(CF127<>\"\",CF127,CE127*CA127))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM127=\"\",CN127=\"\"),CI127-CQ98,IF(CN127<>\"\",CN127,CM127*CI127))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU127=\"\",CV127=\"\"),CQ127-CY98,IF(CV127<>\"\",CV127,CU127*CQ127))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC127=\"\",DD127=\"\"),CY127-DG98,IF(DD127<>\"\",DD127,DC127*CY127))","v":0}]
[null,null,null,null,null,"Andel og Mellemregning I/S",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C91","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D91","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E91","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F91","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R91*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA128,W128)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI128=\"\",AJ128=\"\"),AE128,IF(AJ128<>\"\",AJ128,AI128*AE128))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ128=\"\",AR128=\"\"),AM128,IF(AR128<>\"\",AR128,AQ128*AM128))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY128=\"\",AZ128=\"\"),AU128,IF(AZ128<>\"\",AZ128,AY128*AU128))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG128=\"\",BH128=\"\"),BC128,IF(BH128<>\"\",BH128,BG128*BC128))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO128=\"\",BP128=\"\"),BK128,IF(BP128<>\"\",BP128,BO128*BK128))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW128=\"\",BX128=\"\"),BS128,IF(BX128<>\"\",BX128,BW128*BS128))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE128=\"\",CF128=\"\"),CA128,IF(CF128<>\"\",CF128,CE128*CA128))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM128=\"\",CN128=\"\"),CI128,IF(CN128<>\"\",CN128,CM128*CI128))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU128=\"\",CV128=\"\"),CQ128,IF(CV128<>\"\",CV128,CU128*CQ128))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC128=\"\",DD128=\"\"),CY128,IF(DD128<>\"\",DD128,DC128*CY128))","v":0}]
[null,null,null,null,null,"Værdipapirer",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C92","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D92","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E92","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F92","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R92*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA129,W129)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI129=\"\",AJ129=\"\"),AE129-AM99,IF(AJ129<>\"\",AJ129,AI129*AE129))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ129=\"\",AR129=\"\"),AM129-AU99,IF(AR129<>\"\",AR129,AQ129*AM129))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY129=\"\",AZ129=\"\"),AU129-BC99,IF(AZ129<>\"\",AZ129,AY129*AU129))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG129=\"\",BH129=\"\"),BC129-BK99,IF(BH129<>\"\",BH129,BG129*BC129))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO129=\"\",BP129=\"\"),BK129-BS99,IF(BP129<>\"\",BP129,BO129*BK129))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW129=\"\",BX129=\"\"),BS129-CA99,IF(BX129<>\"\",BX129,BW129*BS129))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE129=\"\",CF129=\"\"),CA129-CI99,IF(CF129<>\"\",CF129,CE129*CA129))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM129=\"\",CN129=\"\"),CI129-CQ99,IF(CN129<>\"\",CN129,CM129*CI129))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU129=\"\",CV129=\"\"),CQ129-CY99,IF(CV129<>\"\",CV129,CU129*CQ129))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC129=\"\",DD129=\"\"),CY129-DG99,IF(DD129<>\"\",DD129,DC129*CY129))","v":0}]
[null,null,null,null,null,"Likvidide beholdninger",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C93","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D93","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E93","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F93","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R93*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA130,W130)","v":0},null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,"Hensættelser",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C96","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D96","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E96","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F96","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R96*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA132,W132)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AI132=\"\",AJ132=\"\"),AE132,IF(AJ132<>\"\",AJ132,AI132*AE132))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AQ132=\"\",AR132=\"\"),AM132,IF(AR132<>\"\",AR132,AQ132*AM132))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(AY132=\"\",AZ132=\"\"),AU132,IF(AZ132<>\"\",AZ132,AY132*AU132))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BG132=\"\",BH132=\"\"),BC132,IF(BH132<>\"\",BH132,BG132*BC132))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BO132=\"\",BP132=\"\"),BK132,IF(BP132<>\"\",BP132,BO132*BK132))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(BW132=\"\",BX132=\"\"),BS132,IF(BX132<>\"\",BX132,BW132*BS132))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CE132=\"\",CF132=\"\"),CA132,IF(CF132<>\"\",CF132,CE132*CA132))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CM132=\"\",CN132=\"\"),CI132,IF(CN132<>\"\",CN132,CM132*CI132))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(CU132=\"\",CV132=\"\"),CQ132,IF(CV132<>\"\",CV132,CU132*CQ132))","v":0},null,null,null,null,null,null,null,{"$f":"IF(AND(DC132=\"\",DD132=\"\"),CY132,IF(DD132<>\"\",DD132,DC132*CY132))","v":0}]
[]
[null,null,null,null,null,"Aktiver i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C98","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D98","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E98","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F98","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R98*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA134,W134)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AM123:AM132)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU123:AU132)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC123:BC132)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK123:BK132)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS123:BS132)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA123:CA132)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI123:CI132)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ123:CQ132)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY123:CY132)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG123:DG132)","v":0}]
[]
[null,null,null,null,null,"Realkreditinstitutter",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C101","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D101","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E101","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F101","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R101*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA136,W136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ136=\"\",AE136-AM100,AJ136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AR136=\"\",AM136-AU100,AR136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AZ136=\"\",AU136-BC100,AZ136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BH136=\"\",BC136-BK100,BH136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BP136=\"\",BK136-BS100,BP136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BX136=\"\",BS136-CA100,BX136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CF136=\"\",CA136-CI100,CF136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CN136=\"\",CI136-CQ100,CN136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CV136=\"\",CQ136-CY100,CV136)","v":0},null,null,null,null,null,null,null,{"$f":"IF(DD136=\"\",CY136-DG100,DD136)","v":0}]
[null,null,null,null,null,"Pengeinstitutter",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C102","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D102","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E102","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F102","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R102*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"IF(AJ137=\"\",AE137-AM101,AJ137)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AR137=\"\",AM137-AU101,AR137)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AZ137=\"\",AU137-BC101,AZ137)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BH137=\"\",BC137-BK101,BH137)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BP137=\"\",BK137-BS101,BP137)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BX137=\"\",BS137-CA101,BX137)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CF137=\"\",CA137-CI101,CF137)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CN137=\"\",CI137-CQ101,CN137)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CV137=\"\",CQ137-CY101,CV137)","v":0},null,null,null,null,null,null,null,{"$f":"IF(DD137=\"\",CY137-DG101,DD137)","v":0}]
[null,null,null,null,null,"Leasingforpligtelser",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C614","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D614","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E614","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F614","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R614*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Anden gæld",null,null,null,null,{"$f":"K141-(K136+K137+K138+K140)","v":0},null,null,null,{"$f":"O141-(O136+O137+O138+O140)","v":0},null,null,null,{"$f":"S141-(S136+S137+S138+S140)","v":0},null,null,null,{"$f":"W141-(W136+W137+W138+W140)","v":0},null,null,null,{"$f":"AA141-(AA136+AA137+AA138+AA140)","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Kassekredit",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C106","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D106","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E106","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F106","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R106*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Gæld i alt",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C107","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D107","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E107","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F107","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R107*1000","v":0},null,null,null,0,null,null,null,null,null,null,null,{"$f":"SUM(AM136:AM140)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(AU136:AU140)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BC136:BC140)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BK136:BK140)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(BS136:BS140)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CA136:CA140)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CI136:CI140)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CQ136:CQ140)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(CY136:CY140)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(DG136:DG140)","v":0}]
[]
[null,null,null,null,null,"Hensættelser",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C109","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D109","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E109","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F109","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R109*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA143,W143)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AJ143=\"\",AE143-AM107,AJ143)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AR143=\"\",AM143-AU107,AR143)","v":0},null,null,null,null,null,null,null,{"$f":"IF(AZ143=\"\",AU143-BC107,AZ143)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BH143=\"\",BC143-BK107,BH143)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BP143=\"\",BK143-BS107,BP143)","v":0},null,null,null,null,null,null,null,{"$f":"IF(BX143=\"\",BS143-CA107,BX143)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CF143=\"\",CA143-CI107,CF143)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CN143=\"\",CI143-CQ107,CN143)","v":0},null,null,null,null,null,null,null,{"$f":"IF(CV143=\"\",CQ143-CY107,CV143)","v":0},null,null,null,null,null,null,null,{"$f":"IF(DD143=\"\",CY143-DG107,DD143)","v":0}]
[]
[null,null,null,null,null,"Egenkapital",null,null,null,null,{"$f":"'Skjul Resultatopstilling'!C111","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!D111","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!E111","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!F111","v":0},null,null,null,{"$f":"'Skjul Resultatopstilling'!R111*1000","v":0},null,null,null,{"$f":"IF($AC$2=\"Budget\",AA145,W145)","v":0},null,null,null,null,null,null,null,{"$f":"AM143+AM141+AM134","v":0},null,null,null,null,null,null,null,{"$f":"AU143+AU141+AU134","v":0},null,null,null,null,null,null,null,{"$f":"BC143+BC141+BC134","v":0},null,null,null,null,null,null,null,{"$f":"BK143+BK141+BK134","v":0},null,null,null,null,null,null,null,{"$f":"BS143+BS141+BS134","v":0},null,null,null,null,null,null,null,{"$f":"CA143+CA141+CA134","v":0},null,null,null,null,null,null,null,{"$f":"CI143+CI141+CI134","v":0},null,null,null,null,null,null,null,{"$f":"CQ143+CQ141+CQ134","v":0},null,null,null,null,null,null,null,{"$f":"CY143+CY141+CY134","v":0},null,null,null,null,null,null,null,{"$f":"DG143+DG141+DG134","v":0}]
[]
[]
[null,null,null,null,null,"Gæld og renteudgifter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Primo","Ultimo","Rentesats",null,null,"Beløb",null,null,"Primo","Ultimo","Rentesats",null,null,"Beløb",null,null,"Primo","Ultimo","Rentesats",null,null,"Beløb",null,null,"Primo","Ultimo","Rentesats",null,null,"Beløb",null,null,"Primo","Ultimo","Rentesats",null,null,"Beløb",null,null,"Primo","Ultimo","Rentesats",null,null,"Beløb",null,null,"Primo","Ultimo","Rentesats",null,null,"Beløb",null,null,"Primo","Ultimo","Rentesats",null,null,"Beløb",null,null,"Primo","Ultimo","Rentesats",null,null,"Beløb",null,null,"Primo","Ultimo","Rentesats",null,null,"Beløb"]
[null,null,null,null,null,"Realkreditinstitutter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE136","v":0},{"$f":"AE136-AM100","v":0},null,null,null,{"$f":"(AH149+AI149)/2*AJ149/100","v":0},null,null,{"$f":"AM136","v":0},{"$f":"AM136-AU100","v":0},null,null,null,{"$f":"IF(AR149=\"\",(AP149+AQ149)/2*$AJ149/100,(AP149+AQ149)/2*AR149/100)","v":0},null,null,{"$f":"AU136","v":0},{"$f":"AU136-BC100","v":0},null,null,null,{"$f":"IF(AZ149=\"\",(AX149+AY149)/2*$AJ149/100,(AX149+AY149)/2*AZ149/100)","v":0},null,null,{"$f":"BC136","v":0},{"$f":"BC136-BK100","v":0},null,null,null,{"$f":"IF(BH149=\"\",(BF149+BG149)/2*$AJ149/100,(BF149+BG149)/2*BH149/100)","v":0},null,null,{"$f":"BK136","v":0},{"$f":"BK136-BS100","v":0},null,null,null,{"$f":"IF(BP149=\"\",(BN149+BO149)/2*$AJ149/100,(BN149+BO149)/2*BP149/100)","v":0},null,null,{"$f":"BS136","v":0},{"$f":"BS136-CA100","v":0},null,null,null,{"$f":"IF(BX149=\"\",(BV149+BW149)/2*$AJ149/100,(BV149+BW149)/2*BX149/100)","v":0},null,null,{"$f":"CA136","v":0},{"$f":"CA136-CI100","v":0},null,null,null,{"$f":"IF(CF149=\"\",(CD149+CE149)/2*$AJ149/100,(CD149+CE149)/2*CF149/100)","v":0},null,null,{"$f":"CI136","v":0},{"$f":"CI136-CQ100","v":0},null,null,null,{"$f":"IF(CN149=\"\",(CL149+CM149)/2*$AJ149/100,(CL149+CM149)/2*CN149/100)","v":0},null,null,{"$f":"CQ136","v":0},{"$f":"CQ136-CY100","v":0},null,null,null,{"$f":"IF(CV149=\"\",(CT149+CU149)/2*$AJ149/100,(CT149+CU149)/2*CV149/100)","v":0},null,null,{"$f":"CY136","v":0},{"$f":"CY136-DG100","v":0},null,null,null,{"$f":"IF(DD149=\"\",(DB149+DC149)/2*$AJ149/100,(DB149+DC149)/2*DD149/100)","v":0}]
[null,null,null,null,null,"Pengeinstitutter",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE137","v":0},{"$f":"AE137-AM101","v":0},null,null,null,{"$f":"(AH150+AI150)/2*AJ150/100","v":0},null,null,{"$f":"AM137","v":0},{"$f":"AM137-AU101","v":0},null,null,null,{"$f":"IF(AR150=\"\",(AP150+AQ150)/2*$AJ150/100,(AP150+AQ150)/2*AR150/100)","v":0},null,null,{"$f":"AU137","v":0},{"$f":"AU137-BC101","v":0},null,null,null,{"$f":"IF(AZ150=\"\",(AX150+AY150)/2*$AJ150/100,(AX150+AY150)/2*AZ150/100)","v":0},null,null,{"$f":"BC137","v":0},{"$f":"BC137-BK101","v":0},null,null,null,{"$f":"IF(BH150=\"\",(BF150+BG150)/2*$AJ150/100,(BF150+BG150)/2*BH150/100)","v":0},null,null,{"$f":"BK137","v":0},{"$f":"BK137-BS101","v":0},null,null,null,{"$f":"IF(BP150=\"\",(BN150+BO150)/2*$AJ150/100,(BN150+BO150)/2*BP150/100)","v":0},null,null,{"$f":"BS137","v":0},{"$f":"BS137-CA101","v":0},null,null,null,{"$f":"IF(BX150=\"\",(BV150+BW150)/2*$AJ150/100,(BV150+BW150)/2*BX150/100)","v":0},null,null,{"$f":"CA137","v":0},{"$f":"CA137-CI101","v":0},null,null,null,{"$f":"IF(CF150=\"\",(CD150+CE150)/2*$AJ150/100,(CD150+CE150)/2*CF150/100)","v":0},null,null,{"$f":"CI137","v":0},{"$f":"CI137-CQ101","v":0},null,null,null,{"$f":"IF(CN150=\"\",(CL150+CM150)/2*$AJ150/100,(CL150+CM150)/2*CN150/100)","v":0},null,null,{"$f":"CQ137","v":0},{"$f":"CQ137-CY101","v":0},null,null,null,{"$f":"IF(CV150=\"\",(CT150+CU150)/2*$AJ150/100,(CT150+CU150)/2*CV150/100)","v":0},null,null,{"$f":"CY137","v":0},{"$f":"CY137-DG101","v":0},null,null,null,{"$f":"IF(DD150=\"\",(DB150+DC150)/2*$AJ150/100,(DB150+DC150)/2*DD150/100)","v":0}]
[null,null,null,null,null,"Leasingforpligtelser",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE138","v":0},{"$f":"AE138-AM102","v":0},null,null,null,{"$f":"(AH151+AI151)/2*AJ151/100","v":0},null,null,{"$f":"AM138","v":0},{"$f":"AM138-AU102","v":0},null,null,null,0,null,null,{"$f":"AU138","v":0},{"$f":"AU138-BC102","v":0},null,null,null,0,null,null,{"$f":"BC138","v":0},{"$f":"BC138-BK102","v":0},null,null,null,0,null,null,{"$f":"BK138","v":0},{"$f":"BK138-BS102","v":0},null,null,null,0,null,null,{"$f":"BS138","v":0},{"$f":"BS138-CA102","v":0},null,null,null,0,null,null,{"$f":"CA138","v":0},{"$f":"CA138-CI102","v":0},null,null,null,0,null,null,{"$f":"CI138","v":0},{"$f":"CI138-CQ102","v":0},null,null,null,0,null,null,{"$f":"CQ138","v":0},{"$f":"CQ138-CY102","v":0},null,null,null,0,null,null,{"$f":"CY138","v":0},{"$f":"CY138-DG102","v":0},null,null,null,0]
[null,null,null,null,null,"Anden gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE139","v":0},{"$f":"AE139-AM103","v":0},null,null,null,{"$f":"(AH152+AI152)/2*AJ152/100","v":0},null,null,{"$f":"AM139","v":0},{"$f":"AM139-AU103","v":0},null,null,null,0,null,null,{"$f":"AU139","v":0},{"$f":"AU139-BC103","v":0},null,null,null,0,null,null,{"$f":"BC139","v":0},{"$f":"BC139-BK103","v":0},null,null,null,0,null,null,{"$f":"BK139","v":0},{"$f":"BK139-BS103","v":0},null,null,null,0,null,null,{"$f":"BS139","v":0},{"$f":"BS139-CA103","v":0},null,null,null,0,null,null,{"$f":"CA139","v":0},{"$f":"CA139-CI103","v":0},null,null,null,0,null,null,{"$f":"CI139","v":0},{"$f":"CI139-CQ103","v":0},null,null,null,0,null,null,{"$f":"CQ139","v":0},{"$f":"CQ139-CY103","v":0},null,null,null,0,null,null,{"$f":"CY139","v":0},{"$f":"CY139-DG103","v":0},null,null,null,0]
[null,null,null,null,null,"Kassekredit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AE140","v":0},{"$f":"AE140-AM104","v":0},null,null,null,null,null,null,{"$f":"AM140","v":0},{"$f":"AM140-AU104","v":0},null,null,null,null,null,null,{"$f":"AU140","v":0},{"$f":"AU140-BC104","v":0},null,null,null,null,null,null,{"$f":"BC140","v":0},{"$f":"BC140-BK104","v":0},null,null,null,null,null,null,{"$f":"BK140","v":0},{"$f":"BK140-BS104","v":0},null,null,null,null,null,null,{"$f":"BS140","v":0},{"$f":"BS140-CA104","v":0},null,null,null,null,null,null,{"$f":"CA140","v":0},{"$f":"CA140-CI104","v":0},null,null,null,null,null,null,{"$f":"CI140","v":0},{"$f":"CI140-CQ104","v":0},null,null,null,null,null,null,{"$f":"CQ140","v":0},{"$f":"CQ140-CY104","v":0},null,null,null,null,null,null,{"$f":"CY140","v":0},{"$f":"CY140-DG104","v":0}]
[null,null,null,null,null,"Gæld i alt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Renteudg. i alt ",null,{"$f":"SUM(AM149:AM153)","v":0},null,null,null,null,null,"Renteudg. i alt ",null,{"$f":"SUM(AU149:AU153)","v":0},null,null,null,null,null,"Renteudg. i alt ",null,{"$f":"SUM(BC149:BC153)","v":0},null,null,null,null,null,"Renteudg. i alt ",null,{"$f":"SUM(BK149:BK153)","v":0},null,null,null,null,null,"Renteudg. i alt ",null,{"$f":"SUM(BS149:BS153)","v":0},null,null,null,null,null,"Renteudg. i alt ",null,{"$f":"SUM(CA149:CA153)","v":0},null,null,null,null,null,"Renteudg. i alt ",null,{"$f":"SUM(CI149:CI153)","v":0},null,null,null,null,null,"Renteudg. i alt ",null,{"$f":"SUM(CQ149:CQ153)","v":0},null,null,null,null,null,"Renteudg. i alt ",null,{"$f":"SUM(CY149:CY153)","v":0},null,null,null,null,null,"Renteudg. i alt ",null,{"$f":"SUM(DG149:DG153)","v":0}]
[]
[null,null,null,null,null,"Hjælpelinje til kassekredit til beregning af hvad kassekrditbeløbet skal være (Ændrer sig når det skrives ind)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AH153","v":0},{"$f":"AI153","v":0},null,null,null,{"$f":"(AH156+AI156)/2*AJ156/100","v":0},null,null,{"$f":"AP153","v":0},{"$f":"AQ153","v":0},null,null,null,{"$f":"IF(AR156=\"\",(AP156+AQ156)/2*$AJ156/100,(AP156+AQ156)/2*AR156/100)","v":0},null,null,{"$f":"AX153","v":0},{"$f":"AY153","v":0},null,null,null,{"$f":"IF(AZ156=\"\",(AX156+AY156)/2*$AJ156/100,(AX156+AY156)/2*AZ156/100)","v":0},null,null,{"$f":"BF153","v":0},{"$f":"BG153","v":0},null,null,null,{"$f":"IF(BH156=\"\",(BF156+BG156)/2*$AJ156/100,(BF156+BG156)/2*BH156/100)","v":0},null,null,{"$f":"BN153","v":0},{"$f":"BO153","v":0},null,null,null,{"$f":"IF(BP156=\"\",(BN156+BO156)/2*$AJ156/100,(BN156+BO156)/2*BP156/100)","v":0},null,null,{"$f":"BV153","v":0},{"$f":"BW153","v":0},null,null,null,{"$f":"IF(BX156=\"\",(BV156+BW156)/2*$AJ156/100,(BV156+BW156)/2*BX156/100)","v":0},null,null,{"$f":"CD153","v":0},{"$f":"CE153","v":0},null,null,null,{"$f":"IF(CF156=\"\",(CD156+CE156)/2*$AJ156/100,(CD156+CE156)/2*CF156/100)","v":0},null,null,{"$f":"CL153","v":0},{"$f":"CM153","v":0},null,null,null,{"$f":"IF(CN156=\"\",(CL156+CM156)/2*$AJ156/100,(CL156+CM156)/2*CN156/100)","v":0},null,null,{"$f":"CT153","v":0},{"$f":"CU153","v":0},null,null,null,{"$f":"IF(CV156=\"\",(CT156+CU156)/2*$AJ156/100,(CT156+CU156)/2*CV156/100)","v":0},null,null,{"$f":"DB153","v":0},{"$f":"DC153","v":0},null,null,null,{"$f":"IF(DD156=\"\",(DB156+DC156)/2*$AJ156/100,(DB156+DC156)/2*DD156/100)","v":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,null,null,null,null,null,null,"Denne rentesat anvendes fremadrettet med mindre der skrives andet i de blå felter"]

{"sheet":"Resultatopgørelse","index":10,"n_rows":106,"n_cols":16,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Resultatopgørelse"]
[]
[null,null,{"$f":"D4-1","v":2021},2022,{"$f":"F4-1","v":2023},{"$f":"Forudsætninger!B34","v":2024},{"$f":"F4+1","v":2025},{"$f":"G4+1","v":2026},2027,2028,2029,{"$f":"K4+1","v":2030},2031,{"$f":"M4+1","v":2032},2033,{"$f":"O4+1","v":2034}]
[]
[null,"Dækningsbidrag:"]
[null,"Salgsafgrøder",{"$f":"IF(Fremskrivning!K11=\"\",\"\",Fremskrivning!K11)/1000","v":0},{"$f":"IF(Fremskrivning!O11=\"\",\"\",Fremskrivning!O11)/1000","v":0},{"$f":"IF(Fremskrivning!S11=\"\",\"\",Fremskrivning!S11)/1000","v":0},{"$f":"IF(Fremskrivning!AE11=\"\",\"\",Fremskrivning!AE11)/1000","v":0},{"$f":"IF(Fremskrivning!AM11=\"\",\"\",Fremskrivning!AM11)/1000","v":0},{"$f":"IF(Fremskrivning!AU11=\"\",\"\",Fremskrivning!AU11)/1000","v":0},{"$f":"IF(Fremskrivning!BC11=\"\",\"\",Fremskrivning!BC11)/1000","v":0},{"$f":"IF(Fremskrivning!BK11=\"\",\"\",Fremskrivning!BK11)/1000","v":0},{"$f":"IF(Fremskrivning!BS11=\"\",\"\",Fremskrivning!BS11)/1000","v":0},{"$f":"IF(Fremskrivning!CA11=\"\",\"\",Fremskrivning!CA11)/1000","v":0},{"$f":"IF(Fremskrivning!CI11=\"\",\"\",Fremskrivning!CI11)/1000","v":0},{"$f":"IF(Fremskrivning!CQ11=\"\",\"\",Fremskrivning!CQ11)/1000","v":0},{"$f":"IF(Fremskrivning!CY11=\"\",\"\",Fremskrivning!CY11)/1000","v":0},{"$f":"IF(Fremskrivning!DG11=\"\",\"\",Fremskrivning!DG11)/1000","v":0}]
[null,"Kartofler",{"$f":"IF(Fremskrivning!K12=\"\",\"\",Fremskrivning!K12)/1000","v":0},{"$f":"IF(Fremskrivning!O12=\"\",\"\",Fremskrivning!O12)/1000","v":0},{"$f":"IF(Fremskrivning!S12=\"\",\"\",Fremskrivning!S12)/1000","v":0},{"$f":"IF(Fremskrivning!AE12=\"\",\"\",Fremskrivning!AE12)/1000","v":0},{"$f":"IF(Fremskrivning!AM12=\"\",\"\",Fremskrivning!AM12)/1000","v":0},{"$f":"IF(Fremskrivning!AU12=\"\",\"\",Fremskrivning!AU12)/1000","v":0},{"$f":"IF(Fremskrivning!BC12=\"\",\"\",Fremskrivning!BC12)/1000","v":0},{"$f":"IF(Fremskrivning!BK12=\"\",\"\",Fremskrivning!BK12)/1000","v":0},{"$f":"IF(Fremskrivning!BS12=\"\",\"\",Fremskrivning!BS12)/1000","v":0},{"$f":"IF(Fremskrivning!CA12=\"\",\"\",Fremskrivning!CA12)/1000","v":0},{"$f":"IF(Fremskrivning!CI12=\"\",\"\",Fremskrivning!CI12)/1000","v":0},{"$f":"IF(Fremskrivning!CQ12=\"\",\"\",Fremskrivning!CQ12)/1000","v":0},{"$f":"IF(Fremskrivning!CY12=\"\",\"\",Fremskrivning!CY12)/1000","v":0},{"$f":"IF(Fremskrivning!DG12=\"\",\"\",Fremskrivning!DG12)/1000","v":0}]
[null,"Roer",{"$f":"IF(Fremskrivning!K13=\"\",\"\",Fremskrivning!K13)/1000","v":0},{"$f":"IF(Fremskrivning!O13=\"\",\"\",Fremskrivning!O13)/1000","v":0},{"$f":"IF(Fremskrivning!S13=\"\",\"\",Fremskrivning!S13)/1000","v":0},{"$f":"IF(Fremskrivning!AE13=\"\",\"\",Fremskrivning!AE13)/1000","v":0},{"$f":"IF(Fremskrivning!AM13=\"\",\"\",Fremskrivning!AM13)/1000","v":0},{"$f":"IF(Fremskrivning!AU13=\"\",\"\",Fremskrivning!AU13)/1000","v":0},{"$f":"IF(Fremskrivning!BC13=\"\",\"\",Fremskrivning!BC13)/1000","v":0},{"$f":"IF(Fremskrivning!BK13=\"\",\"\",Fremskrivning!BK13)/1000","v":0},{"$f":"IF(Fremskrivning!BS13=\"\",\"\",Fremskrivning!BS13)/1000","v":0},{"$f":"IF(Fremskrivning!CA13=\"\",\"\",Fremskrivning!CA13)/1000","v":0},{"$f":"IF(Fremskrivning!CI13=\"\",\"\",Fremskrivning!CI13)/1000","v":0},{"$f":"IF(Fremskrivning!CQ13=\"\",\"\",Fremskrivning!CQ13)/1000","v":0},{"$f":"IF(Fremskrivning!CY13=\"\",\"\",Fremskrivning!CY13)/1000","v":0},{"$f":"IF(Fremskrivning!DG13=\"\",\"\",Fremskrivning!DG13)/1000","v":0}]
[null,"Grovfoder",{"$f":"IF(Fremskrivning!K14=\"\",\"\",Fremskrivning!K14)/1000","v":0},{"$f":"IF(Fremskrivning!O14=\"\",\"\",Fremskrivning!O14)/1000","v":0},{"$f":"IF(Fremskrivning!S14=\"\",\"\",Fremskrivning!S14)/1000","v":0},{"$f":"IF(Fremskrivning!AE14=\"\",\"\",Fremskrivning!AE14)/1000","v":0},{"$f":"IF(Fremskrivning!AM14=\"\",\"\",Fremskrivning!AM14)/1000","v":0},{"$f":"IF(Fremskrivning!AU14=\"\",\"\",Fremskrivning!AU14)/1000","v":0},{"$f":"IF(Fremskrivning!BC14=\"\",\"\",Fremskrivning!BC14)/1000","v":0},{"$f":"IF(Fremskrivning!BK14=\"\",\"\",Fremskrivning!BK14)/1000","v":0},{"$f":"IF(Fremskrivning!BS14=\"\",\"\",Fremskrivning!BS14)/1000","v":0},{"$f":"IF(Fremskrivning!CA14=\"\",\"\",Fremskrivning!CA14)/1000","v":0},{"$f":"IF(Fremskrivning!CI14=\"\",\"\",Fremskrivning!CI14)/1000","v":0},{"$f":"IF(Fremskrivning!CQ14=\"\",\"\",Fremskrivning!CQ14)/1000","v":0},{"$f":"IF(Fremskrivning!CY14=\"\",\"\",Fremskrivning!CY14)/1000","v":0},{"$f":"IF(Fremskrivning!DG14=\"\",\"\",Fremskrivning!DG14)/1000","v":0}]
[null,{"$f":"IF(AND('DB pr enhed budget'!B20=\"\",'DB pr enhed årsrapporter'!B18=\"\"),\"\",IF('DB pr enhed budget'!B20=\"\",'DB pr enhed årsrapporter'!B18,'DB pr enhed budget'!B20))","v":""},{"$f":"IF(Fremskrivning!K15=\"\",\"\",Fremskrivning!K15)/1000","v":0},{"$f":"IF(Fremskrivning!O15=\"\",\"\",Fremskrivning!O15)/1000","v":0},{"$f":"IF(Fremskrivning!S15=\"\",\"\",Fremskrivning!S15)/1000","v":0},{"$f":"IF(Fremskrivning!AE15=\"\",\"\",Fremskrivning!AE15)/1000","v":0},{"$f":"IF(Fremskrivning!AM15=\"\",\"\",Fremskrivning!AM15)/1000","v":0},{"$f":"IF(Fremskrivning!AU15=\"\",\"\",Fremskrivning!AU15)/1000","v":0},{"$f":"IF(Fremskrivning!BC15=\"\",\"\",Fremskrivning!BC15)/1000","v":0},{"$f":"IF(Fremskrivning!BK15=\"\",\"\",Fremskrivning!BK15)/1000","v":0},{"$f":"IF(Fremskrivning!BS15=\"\",\"\",Fremskrivning!BS15)/1000","v":0},{"$f":"IF(Fremskrivning!CA15=\"\",\"\",Fremskrivning!CA15)/1000","v":0},{"$f":"IF(Fremskrivning!CI15=\"\",\"\",Fremskrivning!CI15)/1000","v":0},{"$f":"IF(Fremskrivning!CQ15=\"\",\"\",Fremskrivning!CQ15)/1000","v":0},{"$f":"IF(Fremskrivning!CY15=\"\",\"\",Fremskrivning!CY15)/1000","v":0},{"$f":"IF(Fremskrivning!DG15=\"\",\"\",Fremskrivning!DG15)/1000","v":0}]
[null,"Mælk",{"$f":"IF(Fremskrivning!K16=\"\",\"\",Fremskrivning!K16)/1000","v":0},{"$f":"IF(Fremskrivning!O16=\"\",\"\",Fremskrivning!O16)/1000","v":0},{"$f":"IF(Fremskrivning!S16=\"\",\"\",Fremskrivning!S16)/1000","v":0},{"$f":"IF(Fremskrivning!AE16=\"\",\"\",Fremskrivning!AE16)/1000","v":0},{"$f":"IF(Fremskrivning!AM16=\"\",\"\",Fremskrivning!AM16)/1000","v":0},{"$f":"IF(Fremskrivning!AU16=\"\",\"\",Fremskrivning!AU16)/1000","v":0},{"$f":"IF(Fremskrivning!BC16=\"\",\"\",Fremskrivning!BC16)/1000","v":0},{"$f":"IF(Fremskrivning!BK16=\"\",\"\",Fremskrivning!BK16)/1000","v":0},{"$f":"IF(Fremskrivning!BS16=\"\",\"\",Fremskrivning!BS16)/1000","v":0},{"$f":"IF(Fremskrivning!CA16=\"\",\"\",Fremskrivning!CA16)/1000","v":0},{"$f":"IF(Fremskrivning!CI16=\"\",\"\",Fremskrivning!CI16)/1000","v":0},{"$f":"IF(Fremskrivning!CQ16=\"\",\"\",Fremskrivning!CQ16)/1000","v":0},{"$f":"IF(Fremskrivning!CY16=\"\",\"\",Fremskrivning!CY16)/1000","v":0},{"$f":"IF(Fremskrivning!DG16=\"\",\"\",Fremskrivning!DG16)/1000","v":0}]
[null,"Slagtekalve",{"$f":"IF(Fremskrivning!K17=\"\",\"\",Fremskrivning!K17)/1000","v":0},{"$f":"IF(Fremskrivning!O17=\"\",\"\",Fremskrivning!O17)/1000","v":0},{"$f":"IF(Fremskrivning!S17=\"\",\"\",Fremskrivning!S17)/1000","v":0},{"$f":"IF(Fremskrivning!AE17=\"\",\"\",Fremskrivning!AE17)/1000","v":0},{"$f":"IF(Fremskrivning!AM17=\"\",\"\",Fremskrivning!AM17)/1000","v":0},{"$f":"IF(Fremskrivning!AU17=\"\",\"\",Fremskrivning!AU17)/1000","v":0},{"$f":"IF(Fremskrivning!BC17=\"\",\"\",Fremskrivning!BC17)/1000","v":0},{"$f":"IF(Fremskrivning!BK17=\"\",\"\",Fremskrivning!BK17)/1000","v":0},{"$f":"IF(Fremskrivning!BS17=\"\",\"\",Fremskrivning!BS17)/1000","v":0},{"$f":"IF(Fremskrivning!CA17=\"\",\"\",Fremskrivning!CA17)/1000","v":0},{"$f":"IF(Fremskrivning!CI17=\"\",\"\",Fremskrivning!CI17)/1000","v":0},{"$f":"IF(Fremskrivning!CQ17=\"\",\"\",Fremskrivning!CQ17)/1000","v":0},{"$f":"IF(Fremskrivning!CY17=\"\",\"\",Fremskrivning!CY17)/1000","v":0},{"$f":"IF(Fremskrivning!DG17=\"\",\"\",Fremskrivning!DG17)/1000","v":0}]
[null,"Sohold 7 kg",{"$f":"IF(Fremskrivning!K18=\"\",\"\",Fremskrivning!K18)/1000","v":0},{"$f":"IF(Fremskrivning!O18=\"\",\"\",Fremskrivning!O18)/1000","v":0},{"$f":"IF(Fremskrivning!S18=\"\",\"\",Fremskrivning!S18)/1000","v":0},{"$f":"IF(Fremskrivning!AE18=\"\",\"\",Fremskrivning!AE18)/1000","v":0},{"$f":"IF(Fremskrivning!AM18=\"\",\"\",Fremskrivning!AM18)/1000","v":0},{"$f":"IF(Fremskrivning!AU18=\"\",\"\",Fremskrivning!AU18)/1000","v":0},{"$f":"IF(Fremskrivning!BC18=\"\",\"\",Fremskrivning!BC18)/1000","v":0},{"$f":"IF(Fremskrivning!BK18=\"\",\"\",Fremskrivning!BK18)/1000","v":0},{"$f":"IF(Fremskrivning!BS18=\"\",\"\",Fremskrivning!BS18)/1000","v":0},{"$f":"IF(Fremskrivning!CA18=\"\",\"\",Fremskrivning!CA18)/1000","v":0},{"$f":"IF(Fremskrivning!CI18=\"\",\"\",Fremskrivning!CI18)/1000","v":0},{"$f":"IF(Fremskrivning!CQ18=\"\",\"\",Fremskrivning!CQ18)/1000","v":0},{"$f":"IF(Fremskrivning!CY18=\"\",\"\",Fremskrivning!CY18)/1000","v":0},{"$f":"IF(Fremskrivning!DG18=\"\",\"\",Fremskrivning!DG18)/1000","v":0}]
[null,"Sohold 30 kg",{"$f":"IF(Fremskrivning!K19=\"\",\"\",Fremskrivning!K19)/1000","v":0},{"$f":"IF(Fremskrivning!O19=\"\",\"\",Fremskrivning!O19)/1000","v":0},{"$f":"IF(Fremskrivning!S19=\"\",\"\",Fremskrivning!S19)/1000","v":0},{"$f":"IF(Fremskrivning!AE19=\"\",\"\",Fremskrivning!AE19)/1000","v":0},{"$f":"IF(Fremskrivning!AM19=\"\",\"\",Fremskrivning!AM19)/1000","v":0},{"$f":"IF(Fremskrivning!AU19=\"\",\"\",Fremskrivning!AU19)/1000","v":0},{"$f":"IF(Fremskrivning!BC19=\"\",\"\",Fremskrivning!BC19)/1000","v":0},{"$f":"IF(Fremskrivning!BK19=\"\",\"\",Fremskrivning!BK19)/1000","v":0},{"$f":"IF(Fremskrivning!BS19=\"\",\"\",Fremskrivning!BS19)/1000","v":0},{"$f":"IF(Fremskrivning!CA19=\"\",\"\",Fremskrivning!CA19)/1000","v":0},{"$f":"IF(Fremskrivning!CI19=\"\",\"\",Fremskrivning!CI19)/1000","v":0},{"$f":"IF(Fremskrivning!CQ19=\"\",\"\",Fremskrivning!CQ19)/1000","v":0},{"$f":"IF(Fremskrivning!CY19=\"\",\"\",Fremskrivning!CY19)/1000","v":0},{"$f":"IF(Fremskrivning!DG19=\"\",\"\",Fremskrivning!DG19)/1000","v":0}]
[null,"Slagtegrise",{"$f":"IF(Fremskrivning!K20=\"\",\"\",Fremskrivning!K20)/1000","v":0},{"$f":"IF(Fremskrivning!O20=\"\",\"\",Fremskrivning!O20)/1000","v":0},{"$f":"IF(Fremskrivning!S20=\"\",\"\",Fremskrivning!S20)/1000","v":0},{"$f":"IF(Fremskrivning!AE20=\"\",\"\",Fremskrivning!AE20)/1000","v":0},{"$f":"IF(Fremskrivning!AM20=\"\",\"\",Fremskrivning!AM20)/1000","v":0},{"$f":"IF(Fremskrivning!AU20=\"\",\"\",Fremskrivning!AU20)/1000","v":0},{"$f":"IF(Fremskrivning!BC20=\"\",\"\",Fremskrivning!BC20)/1000","v":0},{"$f":"IF(Fremskrivning!BK20=\"\",\"\",Fremskrivning!BK20)/1000","v":0},{"$f":"IF(Fremskrivning!BS20=\"\",\"\",Fremskrivning!BS20)/1000","v":0},{"$f":"IF(Fremskrivning!CA20=\"\",\"\",Fremskrivning!CA20)/1000","v":0},{"$f":"IF(Fremskrivning!CI20=\"\",\"\",Fremskrivning!CI20)/1000","v":0},{"$f":"IF(Fremskrivning!CQ20=\"\",\"\",Fremskrivning!CQ20)/1000","v":0},{"$f":"IF(Fremskrivning!CY20=\"\",\"\",Fremskrivning!CY20)/1000","v":0},{"$f":"IF(Fremskrivning!DG20=\"\",\"\",Fremskrivning!DG20)/1000","v":0}]
[null,"Slagtekyllinger",{"$f":"IF(Fremskrivning!K21=\"\",\"\",Fremskrivning!K21)/1000","v":0},{"$f":"IF(Fremskrivning!O21=\"\",\"\",Fremskrivning!O21)/1000","v":0},{"$f":"IF(Fremskrivning!S21=\"\",\"\",Fremskrivning!S21)/1000","v":0},{"$f":"IF(Fremskrivning!AE21=\"\",\"\",Fremskrivning!AE21)/1000","v":0},{"$f":"IF(Fremskrivning!AM21=\"\",\"\",Fremskrivning!AM21)/1000","v":0},{"$f":"IF(Fremskrivning!AU21=\"\",\"\",Fremskrivning!AU21)/1000","v":0},{"$f":"IF(Fremskrivning!BC21=\"\",\"\",Fremskrivning!BC21)/1000","v":0},{"$f":"IF(Fremskrivning!BK21=\"\",\"\",Fremskrivning!BK21)/1000","v":0},{"$f":"IF(Fremskrivning!BS21=\"\",\"\",Fremskrivning!BS21)/1000","v":0},{"$f":"IF(Fremskrivning!CA21=\"\",\"\",Fremskrivning!CA21)/1000","v":0},{"$f":"IF(Fremskrivning!CI21=\"\",\"\",Fremskrivning!CI21)/1000","v":0},{"$f":"IF(Fremskrivning!CQ21=\"\",\"\",Fremskrivning!CQ21)/1000","v":0},{"$f":"IF(Fremskrivning!CY21=\"\",\"\",Fremskrivning!CY21)/1000","v":0},{"$f":"IF(Fremskrivning!DG21=\"\",\"\",Fremskrivning!DG21)/1000","v":0}]
[null,"Høns",{"$f":"IF(Fremskrivning!K22=\"\",\"\",Fremskrivning!K22)/1000","v":0},{"$f":"IF(Fremskrivning!O22=\"\",\"\",Fremskrivning!O22)/1000","v":0},{"$f":"IF(Fremskrivning!S22=\"\",\"\",Fremskrivning!S22)/1000","v":0},{"$f":"IF(Fremskrivning!AE22=\"\",\"\",Fremskrivning!AE22)/1000","v":0},{"$f":"IF(Fremskrivning!AM22=\"\",\"\",Fremskrivning!AM22)/1000","v":0},{"$f":"IF(Fremskrivning!AU22=\"\",\"\",Fremskrivning!AU22)/1000","v":0},{"$f":"IF(Fremskrivning!BC22=\"\",\"\",Fremskrivning!BC22)/1000","v":0},{"$f":"IF(Fremskrivning!BK22=\"\",\"\",Fremskrivning!BK22)/1000","v":0},{"$f":"IF(Fremskrivning!BS22=\"\",\"\",Fremskrivning!BS22)/1000","v":0},{"$f":"IF(Fremskrivning!CA22=\"\",\"\",Fremskrivning!CA22)/1000","v":0},{"$f":"IF(Fremskrivning!CI22=\"\",\"\",Fremskrivning!CI22)/1000","v":0},{"$f":"IF(Fremskrivning!CQ22=\"\",\"\",Fremskrivning!CQ22)/1000","v":0},{"$f":"IF(Fremskrivning!CY22=\"\",\"\",Fremskrivning!CY22)/1000","v":0},{"$f":"IF(Fremskrivning!DG22=\"\",\"\",Fremskrivning!DG22)/1000","v":0}]
[null,"Øvrige",{"$f":"IF(Fremskrivning!K23=\"\",\"\",Fremskrivning!K23)/1000","v":0},{"$f":"IF(Fremskrivning!O23=\"\",\"\",Fremskrivning!O23)/1000","v":0},{"$f":"IF(Fremskrivning!S23=\"\",\"\",Fremskrivning!S23)/1000","v":0},{"$f":"IF(Fremskrivning!AE23=\"\",\"\",Fremskrivning!AE23)/1000","v":0},{"$f":"IF(Fremskrivning!AM23=\"\",\"\",Fremskrivning!AM23)/1000","v":0},{"$f":"IF(Fremskrivning!AU23=\"\",\"\",Fremskrivning!AU23)/1000","v":0},{"$f":"IF(Fremskrivning!BC23=\"\",\"\",Fremskrivning!BC23)/1000","v":0},{"$f":"IF(Fremskrivning!BK23=\"\",\"\",Fremskrivning!BK23)/1000","v":0},{"$f":"IF(Fremskrivning!BS23=\"\",\"\",Fremskrivning!BS23)/1000","v":0},{"$f":"IF(Fremskrivning!CA23=\"\",\"\",Fremskrivning!CA23)/1000","v":0},{"$f":"IF(Fremskrivning!CI23=\"\",\"\",Fremskrivning!CI23)/1000","v":0},{"$f":"IF(Fremskrivning!CQ23=\"\",\"\",Fremskrivning!CQ23)/1000","v":0},{"$f":"IF(Fremskrivning!CY23=\"\",\"\",Fremskrivning!CY23)/1000","v":0},{"$f":"IF(Fremskrivning!DG23=\"\",\"\",Fremskrivning!DG23)/1000","v":0}]
[]
[null,"Dækningsbidrag i alt",{"$f":"IF(Fremskrivning!K25=\"\",\"\",Fremskrivning!K25)/1000","v":0},{"$f":"IF(Fremskrivning!O25=\"\",\"\",Fremskrivning!O25)/1000","v":0},{"$f":"IF(Fremskrivning!S25=\"\",\"\",Fremskrivning!S25)/1000","v":0},{"$f":"IF(Fremskrivning!AE25=\"\",\"\",Fremskrivning!AE25)/1000","v":0},{"$f":"IF(Fremskrivning!AM25=\"\",\"\",Fremskrivning!AM25)/1000","v":0},{"$f":"IF(Fremskrivning!AU25=\"\",\"\",Fremskrivning!AU25)/1000","v":0},{"$f":"IF(Fremskrivning!BC25=\"\",\"\",Fremskrivning!BC25)/1000","v":0},{"$f":"IF(Fremskrivning!BK25=\"\",\"\",Fremskrivning!BK25)/1000","v":0},{"$f":"IF(Fremskrivning!BS25=\"\",\"\",Fremskrivning!BS25)/1000","v":0},{"$f":"IF(Fremskrivning!CA25=\"\",\"\",Fremskrivning!CA25)/1000","v":0},{"$f":"IF(Fremskrivning!CI25=\"\",\"\",Fremskrivning!CI25)/1000","v":0},{"$f":"IF(Fremskrivning!CQ25=\"\",\"\",Fremskrivning!CQ25)/1000","v":0},{"$f":"IF(Fremskrivning!CY25=\"\",\"\",Fremskrivning!CY25)/1000","v":0},{"$f":"IF(Fremskrivning!DG25=\"\",\"\",Fremskrivning!DG25)/1000","v":0}]
[]
[null,"Energi og brændstof",{"$f":"IF(Fremskrivning!K27=\"\",\"\",Fremskrivning!K27)/1000","v":0},{"$f":"IF(Fremskrivning!O27=\"\",\"\",Fremskrivning!O27)/1000","v":0},{"$f":"IF(Fremskrivning!S27=\"\",\"\",Fremskrivning!S27)/1000","v":0},{"$f":"IF(Fremskrivning!AE27=\"\",\"\",Fremskrivning!AE27)/1000","v":0},{"$f":"IF(Fremskrivning!AM27=\"\",\"\",Fremskrivning!AM27)/1000","v":0},{"$f":"IF(Fremskrivning!AU27=\"\",\"\",Fremskrivning!AU27)/1000","v":0},{"$f":"IF(Fremskrivning!BC27=\"\",\"\",Fremskrivning!BC27)/1000","v":0},{"$f":"IF(Fremskrivning!BK27=\"\",\"\",Fremskrivning!BK27)/1000","v":0},{"$f":"IF(Fremskrivning!BS27=\"\",\"\",Fremskrivning!BS27)/1000","v":0},{"$f":"IF(Fremskrivning!CA27=\"\",\"\",Fremskrivning!CA27)/1000","v":0},{"$f":"IF(Fremskrivning!CI27=\"\",\"\",Fremskrivning!CI27)/1000","v":0},{"$f":"IF(Fremskrivning!CQ27=\"\",\"\",Fremskrivning!CQ27)/1000","v":0},{"$f":"IF(Fremskrivning!CY27=\"\",\"\",Fremskrivning!CY27)/1000","v":0},{"$f":"IF(Fremskrivning!DG27=\"\",\"\",Fremskrivning!DG27)/1000","v":0}]
[null,"Maskinstation",{"$f":"IF(Fremskrivning!K28=\"\",\"\",Fremskrivning!K28)/1000","v":0},{"$f":"IF(Fremskrivning!O28=\"\",\"\",Fremskrivning!O28)/1000","v":0},{"$f":"IF(Fremskrivning!S28=\"\",\"\",Fremskrivning!S28)/1000","v":0},{"$f":"IF(Fremskrivning!AE28=\"\",\"\",Fremskrivning!AE28)/1000","v":0},{"$f":"IF(Fremskrivning!AM28=\"\",\"\",Fremskrivning!AM28)/1000","v":0},{"$f":"IF(Fremskrivning!AU28=\"\",\"\",Fremskrivning!AU28)/1000","v":0},{"$f":"IF(Fremskrivning!BC28=\"\",\"\",Fremskrivning!BC28)/1000","v":0},{"$f":"IF(Fremskrivning!BK28=\"\",\"\",Fremskrivning!BK28)/1000","v":0},{"$f":"IF(Fremskrivning!BS28=\"\",\"\",Fremskrivning!BS28)/1000","v":0},{"$f":"IF(Fremskrivning!CA28=\"\",\"\",Fremskrivning!CA28)/1000","v":0},{"$f":"IF(Fremskrivning!CI28=\"\",\"\",Fremskrivning!CI28)/1000","v":0},{"$f":"IF(Fremskrivning!CQ28=\"\",\"\",Fremskrivning!CQ28)/1000","v":0},{"$f":"IF(Fremskrivning!CY28=\"\",\"\",Fremskrivning!CY28)/1000","v":0},{"$f":"IF(Fremskrivning!DG28=\"\",\"\",Fremskrivning!DG28)/1000","v":0}]
[null,"Vedligeholdelse",{"$f":"IF(Fremskrivning!K29=\"\",\"\",Fremskrivning!K29)/1000","v":0},{"$f":"IF(Fremskrivning!O29=\"\",\"\",Fremskrivning!O29)/1000","v":0},{"$f":"IF(Fremskrivning!S29=\"\",\"\",Fremskrivning!S29)/1000","v":0},{"$f":"IF(Fremskrivning!AE29=\"\",\"\",Fremskrivning!AE29)/1000","v":0},{"$f":"IF(Fremskrivning!AM29=\"\",\"\",Fremskrivning!AM29)/1000","v":0},{"$f":"IF(Fremskrivning!AU29=\"\",\"\",Fremskrivning!AU29)/1000","v":0},{"$f":"IF(Fremskrivning!BC29=\"\",\"\",Fremskrivning!BC29)/1000","v":0},{"$f":"IF(Fremskrivning!BK29=\"\",\"\",Fremskrivning!BK29)/1000","v":0},{"$f":"IF(Fremskrivning!BS29=\"\",\"\",Fremskrivning!BS29)/1000","v":0},{"$f":"IF(Fremskrivning!CA29=\"\",\"\",Fremskrivning!CA29)/1000","v":0},{"$f":"IF(Fremskrivning!CI29=\"\",\"\",Fremskrivning!CI29)/1000","v":0},{"$f":"IF(Fremskrivning!CQ29=\"\",\"\",Fremskrivning!CQ29)/1000","v":0},{"$f":"IF(Fremskrivning!CY29=\"\",\"\",Fremskrivning!CY29)/1000","v":0},{"$f":"IF(Fremskrivning!DG29=\"\",\"\",Fremskrivning!DG29)/1000","v":0}]
[null,"Investeringer over driften",{"$f":"IF(Fremskrivning!K30=\"\",\"\",Fremskrivning!K30)/1000","v":0},{"$f":"IF(Fremskrivning!O30=\"\",\"\",Fremskrivning!O30)/1000","v":0},{"$f":"IF(Fremskrivning!S30=\"\",\"\",Fremskrivning!S30)/1000","v":0},{"$f":"IF(Fremskrivning!AE30=\"\",\"\",Fremskrivning!AE30)/1000","v":0},{"$f":"IF(Fremskrivning!AM30=\"\",\"\",Fremskrivning!AM30)/1000","v":0},{"$f":"IF(Fremskrivning!AU30=\"\",\"\",Fremskrivning!AU30)/1000","v":0},{"$f":"IF(Fremskrivning!BC30=\"\",\"\",Fremskrivning!BC30)/1000","v":0},{"$f":"IF(Fremskrivning!BK30=\"\",\"\",Fremskrivning!BK30)/1000","v":0},{"$f":"IF(Fremskrivning!BS30=\"\",\"\",Fremskrivning!BS30)/1000","v":0},{"$f":"IF(Fremskrivning!CA30=\"\",\"\",Fremskrivning!CA30)/1000","v":0},{"$f":"IF(Fremskrivning!CI30=\"\",\"\",Fremskrivning!CI30)/1000","v":0},{"$f":"IF(Fremskrivning!CQ30=\"\",\"\",Fremskrivning!CQ30)/1000","v":0},{"$f":"IF(Fremskrivning!CY30=\"\",\"\",Fremskrivning!CY30)/1000","v":0},{"$f":"IF(Fremskrivning!DG30=\"\",\"\",Fremskrivning!DG30)/1000","v":0}]
[null,"Lønomkostninger",{"$f":"IF(Fremskrivning!K31=\"\",\"\",Fremskrivning!K31)/1000","v":0},{"$f":"IF(Fremskrivning!O31=\"\",\"\",Fremskrivning!O31)/1000","v":0},{"$f":"IF(Fremskrivning!S31=\"\",\"\",Fremskrivning!S31)/1000","v":0},{"$f":"IF(Fremskrivning!AE31=\"\",\"\",Fremskrivning!AE31)/1000","v":0},{"$f":"IF(Fremskrivning!AM31=\"\",\"\",Fremskrivning!AM31)/1000","v":0},{"$f":"IF(Fremskrivning!AU31=\"\",\"\",Fremskrivning!AU31)/1000","v":0},{"$f":"IF(Fremskrivning!BC31=\"\",\"\",Fremskrivning!BC31)/1000","v":0},{"$f":"IF(Fremskrivning!BK31=\"\",\"\",Fremskrivning!BK31)/1000","v":0},{"$f":"IF(Fremskrivning!BS31=\"\",\"\",Fremskrivning!BS31)/1000","v":0},{"$f":"IF(Fremskrivning!CA31=\"\",\"\",Fremskrivning!CA31)/1000","v":0},{"$f":"IF(Fremskrivning!CI31=\"\",\"\",Fremskrivning!CI31)/1000","v":0},{"$f":"IF(Fremskrivning!CQ31=\"\",\"\",Fremskrivning!CQ31)/1000","v":0},{"$f":"IF(Fremskrivning!CY31=\"\",\"\",Fremskrivning!CY31)/1000","v":0},{"$f":"IF(Fremskrivning!DG31=\"\",\"\",Fremskrivning!DG31)/1000","v":0}]
[null,"Ejendomsskat og forsikringer",{"$f":"IF(Fremskrivning!K32=\"\",\"\",Fremskrivning!K32)/1000","v":0},{"$f":"IF(Fremskrivning!O32=\"\",\"\",Fremskrivning!O32)/1000","v":0},{"$f":"IF(Fremskrivning!S32=\"\",\"\",Fremskrivning!S32)/1000","v":0},{"$f":"IF(Fremskrivning!AE32=\"\",\"\",Fremskrivning!AE32)/1000","v":0},{"$f":"IF(Fremskrivning!AM32=\"\",\"\",Fremskrivning!AM32)/1000","v":0},{"$f":"IF(Fremskrivning!AU32=\"\",\"\",Fremskrivning!AU32)/1000","v":0},{"$f":"IF(Fremskrivning!BC32=\"\",\"\",Fremskrivning!BC32)/1000","v":0},{"$f":"IF(Fremskrivning!BK32=\"\",\"\",Fremskrivning!BK32)/1000","v":0},{"$f":"IF(Fremskrivning!BS32=\"\",\"\",Fremskrivning!BS32)/1000","v":0},{"$f":"IF(Fremskrivning!CA32=\"\",\"\",Fremskrivning!CA32)/1000","v":0},{"$f":"IF(Fremskrivning!CI32=\"\",\"\",Fremskrivning!CI32)/1000","v":0},{"$f":"IF(Fremskrivning!CQ32=\"\",\"\",Fremskrivning!CQ32)/1000","v":0},{"$f":"IF(Fremskrivning!CY32=\"\",\"\",Fremskrivning!CY32)/1000","v":0},{"$f":"IF(Fremskrivning!DG32=\"\",\"\",Fremskrivning!DG32)/1000","v":0}]
[null,"Diverse omkostninger",{"$f":"IF(Fremskrivning!K33=\"\",\"\",Fremskrivning!K33)/1000","v":0},{"$f":"IF(Fremskrivning!O33=\"\",\"\",Fremskrivning!O33)/1000","v":0},{"$f":"IF(Fremskrivning!S33=\"\",\"\",Fremskrivning!S33)/1000","v":0},{"$f":"IF(Fremskrivning!AE33=\"\",\"\",Fremskrivning!AE33)/1000","v":0},{"$f":"IF(Fremskrivning!AM33=\"\",\"\",Fremskrivning!AM33)/1000","v":0},{"$f":"IF(Fremskrivning!AU33=\"\",\"\",Fremskrivning!AU33)/1000","v":0},{"$f":"IF(Fremskrivning!BC33=\"\",\"\",Fremskrivning!BC33)/1000","v":0},{"$f":"IF(Fremskrivning!BK33=\"\",\"\",Fremskrivning!BK33)/1000","v":0},{"$f":"IF(Fremskrivning!BS33=\"\",\"\",Fremskrivning!BS33)/1000","v":0},{"$f":"IF(Fremskrivning!CA33=\"\",\"\",Fremskrivning!CA33)/1000","v":0},{"$f":"IF(Fremskrivning!CI33=\"\",\"\",Fremskrivning!CI33)/1000","v":0},{"$f":"IF(Fremskrivning!CQ33=\"\",\"\",Fremskrivning!CQ33)/1000","v":0},{"$f":"IF(Fremskrivning!CY33=\"\",\"\",Fremskrivning!CY33)/1000","v":0},{"$f":"IF(Fremskrivning!DG33=\"\",\"\",Fremskrivning!DG33)/1000","v":0}]
[null,"Kontante kapacitetsomkostninger",{"$f":"IF(Fremskrivning!K34=\"\",\"\",Fremskrivning!K34)/1000","v":0},{"$f":"IF(Fremskrivning!O34=\"\",\"\",Fremskrivning!O34)/1000","v":0},{"$f":"IF(Fremskrivning!S34=\"\",\"\",Fremskrivning!S34)/1000","v":0},{"$f":"IF(Fremskrivning!AE34=\"\",\"\",Fremskrivning!AE34)/1000","v":0},{"$f":"IF(Fremskrivning!AM34=\"\",\"\",Fremskrivning!AM34)/1000","v":0},{"$f":"IF(Fremskrivning!AU34=\"\",\"\",Fremskrivning!AU34)/1000","v":0},{"$f":"IF(Fremskrivning!BC34=\"\",\"\",Fremskrivning!BC34)/1000","v":0},{"$f":"IF(Fremskrivning!BK34=\"\",\"\",Fremskrivning!BK34)/1000","v":0},{"$f":"IF(Fremskrivning!BS34=\"\",\"\",Fremskrivning!BS34)/1000","v":0},{"$f":"IF(Fremskrivning!CA34=\"\",\"\",Fremskrivning!CA34)/1000","v":0},{"$f":"IF(Fremskrivning!CI34=\"\",\"\",Fremskrivning!CI34)/1000","v":0},{"$f":"IF(Fremskrivning!CQ34=\"\",\"\",Fremskrivning!CQ34)/1000","v":0},{"$f":"IF(Fremskrivning!CY34=\"\",\"\",Fremskrivning!CY34)/1000","v":0},{"$f":"IF(Fremskrivning!DG34=\"\",\"\",Fremskrivning!DG34)/1000","v":0}]
[]
[null,"Afskrivninger",{"$f":"IF(Fremskrivning!K36=\"\",\"\",Fremskrivning!K36)/1000","v":0},{"$f":"IF(Fremskrivning!O36=\"\",\"\",Fremskrivning!O36)/1000","v":0},{"$f":"IF(Fremskrivning!S36=\"\",\"\",Fremskrivning!S36)/1000","v":0},{"$f":"IF(Fremskrivning!AE36=\"\",\"\",Fremskrivning!AE36)/1000","v":0},{"$f":"IF(Fremskrivning!AM36=\"\",\"\",Fremskrivning!AM36)/1000","v":0},{"$f":"IF(Fremskrivning!AU36=\"\",\"\",Fremskrivning!AU36)/1000","v":0},{"$f":"IF(Fremskrivning!BC36=\"\",\"\",Fremskrivning!BC36)/1000","v":0},{"$f":"IF(Fremskrivning!BK36=\"\",\"\",Fremskrivning!BK36)/1000","v":0},{"$f":"IF(Fremskrivning!BS36=\"\",\"\",Fremskrivning!BS36)/1000","v":0},{"$f":"IF(Fremskrivning!CA36=\"\",\"\",Fremskrivning!CA36)/1000","v":0},{"$f":"IF(Fremskrivning!CI36=\"\",\"\",Fremskrivning!CI36)/1000","v":0},{"$f":"IF(Fremskrivning!CQ36=\"\",\"\",Fremskrivning!CQ36)/1000","v":0},{"$f":"IF(Fremskrivning!CY36=\"\",\"\",Fremskrivning!CY36)/1000","v":0},{"$f":"IF(Fremskrivning!DG36=\"\",\"\",Fremskrivning!DG36)/1000","v":0}]
[null,"Nedskrivninger",{"$f":"IF(Fremskrivning!K41=\"\",\"\",Fremskrivning!K41)/1000","v":0},{"$f":"IF(Fremskrivning!O41=\"\",\"\",Fremskrivning!O41)/1000","v":0},{"$f":"IF(Fremskrivning!S41=\"\",\"\",Fremskrivning!S41)/1000","v":0},{"$f":"IF(Fremskrivning!AE41=\"\",\"\",Fremskrivning!AE41)/1000","v":0},{"$f":"IF(Fremskrivning!AM41=\"\",\"\",Fremskrivning!AM41)/1000","v":0},{"$f":"IF(Fremskrivning!AU41=\"\",\"\",Fremskrivning!AU41)/1000","v":0},{"$f":"IF(Fremskrivning!BC41=\"\",\"\",Fremskrivning!BC41)/1000","v":0},{"$f":"IF(Fremskrivning!BK41=\"\",\"\",Fremskrivning!BK41)/1000","v":0},{"$f":"IF(Fremskrivning!BS41=\"\",\"\",Fremskrivning!BS41)/1000","v":0},{"$f":"IF(Fremskrivning!CA41=\"\",\"\",Fremskrivning!CA41)/1000","v":0},{"$f":"IF(Fremskrivning!CI41=\"\",\"\",Fremskrivning!CI41)/1000","v":0},{"$f":"IF(Fremskrivning!CQ41=\"\",\"\",Fremskrivning!CQ41)/1000","v":0},{"$f":"IF(Fremskrivning!CY41=\"\",\"\",Fremskrivning!CY41)/1000","v":0},{"$f":"IF(Fremskrivning!DG41=\"\",\"\",Fremskrivning!DG41)/1000","v":0}]
[null,"Tab/gevinst",{"$f":"IF(Fremskrivning!K42=\"\",\"\",Fremskrivning!K42)/1000","v":0},{"$f":"IF(Fremskrivning!O42=\"\",\"\",Fremskrivning!O42)/1000","v":0},{"$f":"IF(Fremskrivning!S42=\"\",\"\",Fremskrivning!S42)/1000","v":0},{"$f":"IF(Fremskrivning!AE42=\"\",\"\",Fremskrivning!AE42)/1000","v":0},{"$f":"IF(Fremskrivning!AM42=\"\",\"\",Fremskrivning!AM42)/1000","v":0},{"$f":"IF(Fremskrivning!AU42=\"\",\"\",Fremskrivning!AU42)/1000","v":0},{"$f":"IF(Fremskrivning!BC42=\"\",\"\",Fremskrivning!BC42)/1000","v":0},{"$f":"IF(Fremskrivning!BK42=\"\",\"\",Fremskrivning!BK42)/1000","v":0},{"$f":"IF(Fremskrivning!BS42=\"\",\"\",Fremskrivning!BS42)/1000","v":0},{"$f":"IF(Fremskrivning!CA42=\"\",\"\",Fremskrivning!CA42)/1000","v":0},{"$f":"IF(Fremskrivning!CI42=\"\",\"\",Fremskrivning!CI42)/1000","v":0},{"$f":"IF(Fremskrivning!CQ42=\"\",\"\",Fremskrivning!CQ42)/1000","v":0},{"$f":"IF(Fremskrivning!CY42=\"\",\"\",Fremskrivning!CY42)/1000","v":0},{"$f":"IF(Fremskrivning!DG42=\"\",\"\",Fremskrivning!DG42)/1000","v":0}]
[null,"Kapacitetsomkostninger i alt",{"$f":"IF(Fremskrivning!K43=\"\",\"\",Fremskrivning!K43)/1000","v":0},{"$f":"IF(Fremskrivning!O43=\"\",\"\",Fremskrivning!O43)/1000","v":0},{"$f":"IF(Fremskrivning!S43=\"\",\"\",Fremskrivning!S43)/1000","v":0},{"$f":"IF(Fremskrivning!AE43=\"\",\"\",Fremskrivning!AE43)/1000","v":0},{"$f":"IF(Fremskrivning!AM43=\"\",\"\",Fremskrivning!AM43)/1000","v":0},{"$f":"IF(Fremskrivning!AU43=\"\",\"\",Fremskrivning!AU43)/1000","v":0},{"$f":"IF(Fremskrivning!BC43=\"\",\"\",Fremskrivning!BC43)/1000","v":0},{"$f":"IF(Fremskrivning!BK43=\"\",\"\",Fremskrivning!BK43)/1000","v":0},{"$f":"IF(Fremskrivning!BS43=\"\",\"\",Fremskrivning!BS43)/1000","v":0},{"$f":"IF(Fremskrivning!CA43=\"\",\"\",Fremskrivning!CA43)/1000","v":0},{"$f":"IF(Fremskrivning!CI43=\"\",\"\",Fremskrivning!CI43)/1000","v":0},{"$f":"IF(Fremskrivning!CQ43=\"\",\"\",Fremskrivning!CQ43)/1000","v":0},{"$f":"IF(Fremskrivning!CY43=\"\",\"\",Fremskrivning!CY43)/1000","v":0},{"$f":"IF(Fremskrivning!DG43=\"\",\"\",Fremskrivning!DG43)/1000","v":0}]
[]
[null,"Resultat af primær drift",{"$f":"IF(Fremskrivning!K45=\"\",\"\",Fremskrivning!K45)/1000","v":0},{"$f":"IF(Fremskrivning!O45=\"\",\"\",Fremskrivning!O45)/1000","v":0},{"$f":"IF(Fremskrivning!S45=\"\",\"\",Fremskrivning!S45)/1000","v":0},{"$f":"IF(Fremskrivning!AE45=\"\",\"\",Fremskrivning!AE45)/1000","v":0},{"$f":"IF(Fremskrivning!AM45=\"\",\"\",Fremskrivning!AM45)/1000","v":0},{"$f":"IF(Fremskrivning!AU45=\"\",\"\",Fremskrivning!AU45)/1000","v":0},{"$f":"IF(Fremskrivning!BC45=\"\",\"\",Fremskrivning!BC45)/1000","v":0},{"$f":"IF(Fremskrivning!BK45=\"\",\"\",Fremskrivning!BK45)/1000","v":0},{"$f":"IF(Fremskrivning!BS45=\"\",\"\",Fremskrivning!BS45)/1000","v":0},{"$f":"IF(Fremskrivning!CA45=\"\",\"\",Fremskrivning!CA45)/1000","v":0},{"$f":"IF(Fremskrivning!CI45=\"\",\"\",Fremskrivning!CI45)/1000","v":0},{"$f":"IF(Fremskrivning!CQ45=\"\",\"\",Fremskrivning!CQ45)/1000","v":0},{"$f":"IF(Fremskrivning!CY45=\"\",\"\",Fremskrivning!CY45)/1000","v":0},{"$f":"IF(Fremskrivning!DG45=\"\",\"\",Fremskrivning!DG45)/1000","v":0}]
[]
[null,"Anden indtjening/virksomhed",{"$f":"IF(Fremskrivning!K47=\"\",\"\",Fremskrivning!K47)/1000","v":0},{"$f":"IF(Fremskrivning!O47=\"\",\"\",Fremskrivning!O47)/1000","v":0},{"$f":"IF(Fremskrivning!S47=\"\",\"\",Fremskrivning!S47)/1000","v":0},{"$f":"IF(Fremskrivning!AE47=\"\",\"\",Fremskrivning!AE47)/1000","v":0},{"$f":"IF(Fremskrivning!AM47=\"\",\"\",Fremskrivning!AM47)/1000","v":0},{"$f":"IF(Fremskrivning!AU47=\"\",\"\",Fremskrivning!AU47)/1000","v":0},{"$f":"IF(Fremskrivning!BC47=\"\",\"\",Fremskrivning!BC47)/1000","v":0},{"$f":"IF(Fremskrivning!BK47=\"\",\"\",Fremskrivning!BK47)/1000","v":0},{"$f":"IF(Fremskrivning!BS47=\"\",\"\",Fremskrivning!BS47)/1000","v":0},{"$f":"IF(Fremskrivning!CA47=\"\",\"\",Fremskrivning!CA47)/1000","v":0},{"$f":"IF(Fremskrivning!CI47=\"\",\"\",Fremskrivning!CI47)/1000","v":0},{"$f":"IF(Fremskrivning!CQ47=\"\",\"\",Fremskrivning!CQ47)/1000","v":0},{"$f":"IF(Fremskrivning!CY47=\"\",\"\",Fremskrivning!CY47)/1000","v":0},{"$f":"IF(Fremskrivning!DG47=\"\",\"\",Fremskrivning!DG47)/1000","v":0}]
[null,"Afkoblet EU-støtte mv.",{"$f":"IF(Fremskrivning!K48=\"\",\"\",Fremskrivning!K48)/1000","v":0},{"$f":"IF(Fremskrivning!O48=\"\",\"\",Fremskrivning!O48)/1000","v":0},{"$f":"IF(Fremskrivning!S48=\"\",\"\",Fremskrivning!S48)/1000","v":0},{"$f":"IF(Fremskrivning!AE48=\"\",\"\",Fremskrivning!AE48)/1000","v":0},{"$f":"IF(Fremskrivning!AM48=\"\",\"\",Fremskrivning!AM48)/1000","v":0},{"$f":"IF(Fremskrivning!AU48=\"\",\"\",Fremskrivning!AU48)/1000","v":0},{"$f":"IF(Fremskrivning!BC48=\"\",\"\",Fremskrivning!BC48)/1000","v":0},{"$f":"IF(Fremskrivning!BK48=\"\",\"\",Fremskrivning!BK48)/1000","v":0},{"$f":"IF(Fremskrivning!BS48=\"\",\"\",Fremskrivning!BS48)/1000","v":0},{"$f":"IF(Fremskrivning!CA48=\"\",\"\",Fremskrivning!CA48)/1000","v":0},{"$f":"IF(Fremskrivning!CI48=\"\",\"\",Fremskrivning!CI48)/1000","v":0},{"$f":"IF(Fremskrivning!CQ48=\"\",\"\",Fremskrivning!CQ48)/1000","v":0},{"$f":"IF(Fremskrivning!CY48=\"\",\"\",Fremskrivning!CY48)/1000","v":0},{"$f":"IF(Fremskrivning!DG48=\"\",\"\",Fremskrivning!DG48)/1000","v":0}]
[]
[null,"Resultat før finansiering",{"$f":"IF(Fremskrivning!K50=\"\",\"\",Fremskrivning!K50)/1000","v":0},{"$f":"IF(Fremskrivning!O50=\"\",\"\",Fremskrivning!O50)/1000","v":0},{"$f":"IF(Fremskrivning!S50=\"\",\"\",Fremskrivning!S50)/1000","v":0},{"$f":"IF(Fremskrivning!AE50=\"\",\"\",Fremskrivning!AE50)/1000","v":0},{"$f":"IF(Fremskrivning!AM50=\"\",\"\",Fremskrivning!AM50)/1000","v":0},{"$f":"IF(Fremskrivning!AU50=\"\",\"\",Fremskrivning!AU50)/1000","v":0},{"$f":"IF(Fremskrivning!BC50=\"\",\"\",Fremskrivning!BC50)/1000","v":0},{"$f":"IF(Fremskrivning!BK50=\"\",\"\",Fremskrivning!BK50)/1000","v":0},{"$f":"IF(Fremskrivning!BS50=\"\",\"\",Fremskrivning!BS50)/1000","v":0},{"$f":"IF(Fremskrivning!CA50=\"\",\"\",Fremskrivning!CA50)/1000","v":0},{"$f":"IF(Fremskrivning!CI50=\"\",\"\",Fremskrivning!CI50)/1000","v":0},{"$f":"IF(Fremskrivning!CQ50=\"\",\"\",Fremskrivning!CQ50)/1000","v":0},{"$f":"IF(Fremskrivning!CY50=\"\",\"\",Fremskrivning!CY50)/1000","v":0},{"$f":"IF(Fremskrivning!DG50=\"\",\"\",Fremskrivning!DG50)/1000","v":0}]
[]
[null,"Forpagtningsindtægt",{"$f":"IF(Fremskrivning!K52=\"\",\"\",Fremskrivning!K52)/1000","v":0},{"$f":"IF(Fremskrivning!O52=\"\",\"\",Fremskrivning!O52)/1000","v":0},{"$f":"IF(Fremskrivning!S52=\"\",\"\",Fremskrivning!S52)/1000","v":0},{"$f":"IF(Fremskrivning!AE52=\"\",\"\",Fremskrivning!AE52)/1000","v":0},{"$f":"IF(Fremskrivning!AM52=\"\",\"\",Fremskrivning!AM52)/1000","v":0},{"$f":"IF(Fremskrivning!AU52=\"\",\"\",Fremskrivning!AU52)/1000","v":0},{"$f":"IF(Fremskrivning!BC52=\"\",\"\",Fremskrivning!BC52)/1000","v":0},{"$f":"IF(Fremskrivning!BK52=\"\",\"\",Fremskrivning!BK52)/1000","v":0},{"$f":"IF(Fremskrivning!BS52=\"\",\"\",Fremskrivning!BS52)/1000","v":0},{"$f":"IF(Fremskrivning!CA52=\"\",\"\",Fremskrivning!CA52)/1000","v":0},{"$f":"IF(Fremskrivning!CI52=\"\",\"\",Fremskrivning!CI52)/1000","v":0},{"$f":"IF(Fremskrivning!CQ52=\"\",\"\",Fremskrivning!CQ52)/1000","v":0},{"$f":"IF(Fremskrivning!CY52=\"\",\"\",Fremskrivning!CY52)/1000","v":0},{"$f":"IF(Fremskrivning!DG52=\"\",\"\",Fremskrivning!DG52)/1000","v":0}]
[null,"Forpagtningsafgift",{"$f":"IF(Fremskrivning!K53=\"\",\"\",Fremskrivning!K53)/1000","v":0},{"$f":"IF(Fremskrivning!O53=\"\",\"\",Fremskrivning!O53)/1000","v":0},{"$f":"IF(Fremskrivning!S53=\"\",\"\",Fremskrivning!S53)/1000","v":0},{"$f":"IF(Fremskrivning!AE53=\"\",\"\",Fremskrivning!AE53)/1000","v":0},{"$f":"IF(Fremskrivning!AM53=\"\",\"\",Fremskrivning!AM53)/1000","v":0},{"$f":"IF(Fremskrivning!AU53=\"\",\"\",Fremskrivning!AU53)/1000","v":0},{"$f":"IF(Fremskrivning!BC53=\"\",\"\",Fremskrivning!BC53)/1000","v":0},{"$f":"IF(Fremskrivning!BK53=\"\",\"\",Fremskrivning!BK53)/1000","v":0},{"$f":"IF(Fremskrivning!BS53=\"\",\"\",Fremskrivning!BS53)/1000","v":0},{"$f":"IF(Fremskrivning!CA53=\"\",\"\",Fremskrivning!CA53)/1000","v":0},{"$f":"IF(Fremskrivning!CI53=\"\",\"\",Fremskrivning!CI53)/1000","v":0},{"$f":"IF(Fremskrivning!CQ53=\"\",\"\",Fremskrivning!CQ53)/1000","v":0},{"$f":"IF(Fremskrivning!CY53=\"\",\"\",Fremskrivning!CY53)/1000","v":0},{"$f":"IF(Fremskrivning!DG53=\"\",\"\",Fremskrivning!DG53)/1000","v":0}]
[null,"Renteindtægter, aktieudbytte og tilskud",{"$f":"IF(Fremskrivning!K54=\"\",\"\",Fremskrivning!K54)/1000","v":0},{"$f":"IF(Fremskrivning!O54=\"\",\"\",Fremskrivning!O54)/1000","v":0},{"$f":"IF(Fremskrivning!S54=\"\",\"\",Fremskrivning!S54)/1000","v":0},{"$f":"IF(Fremskrivning!AE54=\"\",\"\",Fremskrivning!AE54)/1000","v":0},{"$f":"IF(Fremskrivning!AM54=\"\",\"\",Fremskrivning!AM54)/1000","v":0},{"$f":"IF(Fremskrivning!AU54=\"\",\"\",Fremskrivning!AU54)/1000","v":0},{"$f":"IF(Fremskrivning!BC54=\"\",\"\",Fremskrivning!BC54)/1000","v":0},{"$f":"IF(Fremskrivning!BK54=\"\",\"\",Fremskrivning!BK54)/1000","v":0},{"$f":"IF(Fremskrivning!BS54=\"\",\"\",Fremskrivning!BS54)/1000","v":0},{"$f":"IF(Fremskrivning!CA54=\"\",\"\",Fremskrivning!CA54)/1000","v":0},{"$f":"IF(Fremskrivning!CI54=\"\",\"\",Fremskrivning!CI54)/1000","v":0},{"$f":"IF(Fremskrivning!CQ54=\"\",\"\",Fremskrivning!CQ54)/1000","v":0},{"$f":"IF(Fremskrivning!CY54=\"\",\"\",Fremskrivning!CY54)/1000","v":0},{"$f":"IF(Fremskrivning!DG54=\"\",\"\",Fremskrivning!DG54)/1000","v":0}]
[null,"Realiseret gevinst/tab finansaktiver",{"$f":"IF(Fremskrivning!K55=\"\",\"\",Fremskrivning!K55)/1000","v":0},{"$f":"IF(Fremskrivning!O55=\"\",\"\",Fremskrivning!O55)/1000","v":0},{"$f":"IF(Fremskrivning!S55=\"\",\"\",Fremskrivning!S55)/1000","v":0},{"$f":"IF(Fremskrivning!AE55=\"\",\"\",Fremskrivning!AE55)/1000","v":0},{"$f":"IF(Fremskrivning!AM55=\"\",\"\",Fremskrivning!AM55)/1000","v":0},{"$f":"IF(Fremskrivning!AU55=\"\",\"\",Fremskrivning!AU55)/1000","v":0},{"$f":"IF(Fremskrivning!BC55=\"\",\"\",Fremskrivning!BC55)/1000","v":0},{"$f":"IF(Fremskrivning!BK55=\"\",\"\",Fremskrivning!BK55)/1000","v":0},{"$f":"IF(Fremskrivning!BS55=\"\",\"\",Fremskrivning!BS55)/1000","v":0},{"$f":"IF(Fremskrivning!CA55=\"\",\"\",Fremskrivning!CA55)/1000","v":0},{"$f":"IF(Fremskrivning!CI55=\"\",\"\",Fremskrivning!CI55)/1000","v":0},{"$f":"IF(Fremskrivning!CQ55=\"\",\"\",Fremskrivning!CQ55)/1000","v":0},{"$f":"IF(Fremskrivning!CY55=\"\",\"\",Fremskrivning!CY55)/1000","v":0},{"$f":"IF(Fremskrivning!DG55=\"\",\"\",Fremskrivning!DG55)/1000","v":0}]
[null,"Rente- og bidragsudgifter",{"$f":"IF(Fremskrivning!K56=\"\",\"\",Fremskrivning!K56)/1000","v":0},{"$f":"IF(Fremskrivning!O56=\"\",\"\",Fremskrivning!O56)/1000","v":0},{"$f":"IF(Fremskrivning!S56=\"\",\"\",Fremskrivning!S56)/1000","v":0},{"$f":"IF(Fremskrivning!AE56=\"\",\"\",Fremskrivning!AE56)/1000","v":0},{"$f":"IF(Fremskrivning!AM56=\"\",\"\",Fremskrivning!AM56)/1000","v":0},{"$f":"IF(Fremskrivning!AU56=\"\",\"\",Fremskrivning!AU56)/1000","v":0},{"$f":"IF(Fremskrivning!BC56=\"\",\"\",Fremskrivning!BC56)/1000","v":0},{"$f":"IF(Fremskrivning!BK56=\"\",\"\",Fremskrivning!BK56)/1000","v":0},{"$f":"IF(Fremskrivning!BS56=\"\",\"\",Fremskrivning!BS56)/1000","v":0},{"$f":"IF(Fremskrivning!CA56=\"\",\"\",Fremskrivning!CA56)/1000","v":0},{"$f":"IF(Fremskrivning!CI56=\"\",\"\",Fremskrivning!CI56)/1000","v":0},{"$f":"IF(Fremskrivning!CQ56=\"\",\"\",Fremskrivning!CQ56)/1000","v":0},{"$f":"IF(Fremskrivning!CY56=\"\",\"\",Fremskrivning!CY56)/1000","v":0},{"$f":"IF(Fremskrivning!DG56=\"\",\"\",Fremskrivning!DG56)/1000","v":0}]
[null,"Prioritetsomkostninger",{"$f":"IF(Fremskrivning!K57=\"\",\"\",Fremskrivning!K57)/1000","v":0},{"$f":"IF(Fremskrivning!O57=\"\",\"\",Fremskrivning!O57)/1000","v":0},{"$f":"IF(Fremskrivning!S57=\"\",\"\",Fremskrivning!S57)/1000","v":0},{"$f":"IF(Fremskrivning!AE57=\"\",\"\",Fremskrivning!AE57)/1000","v":0},{"$f":"IF(Fremskrivning!AM57=\"\",\"\",Fremskrivning!AM57)/1000","v":0},{"$f":"IF(Fremskrivning!AU57=\"\",\"\",Fremskrivning!AU57)/1000","v":0},{"$f":"IF(Fremskrivning!BC57=\"\",\"\",Fremskrivning!BC57)/1000","v":0},{"$f":"IF(Fremskrivning!BK57=\"\",\"\",Fremskrivning!BK57)/1000","v":0},{"$f":"IF(Fremskrivning!BS57=\"\",\"\",Fremskrivning!BS57)/1000","v":0},{"$f":"IF(Fremskrivning!CA57=\"\",\"\",Fremskrivning!CA57)/1000","v":0},{"$f":"IF(Fremskrivning!CI57=\"\",\"\",Fremskrivning!CI57)/1000","v":0},{"$f":"IF(Fremskrivning!CQ57=\"\",\"\",Fremskrivning!CQ57)/1000","v":0},{"$f":"IF(Fremskrivning!CY57=\"\",\"\",Fremskrivning!CY57)/1000","v":0},{"$f":"IF(Fremskrivning!DG57=\"\",\"\",Fremskrivning!DG57)/1000","v":0}]
[null,"Realiseret gevinst/tab gæld",{"$f":"IF(Fremskrivning!K58=\"\",\"\",Fremskrivning!K58)/1000","v":0},{"$f":"IF(Fremskrivning!O58=\"\",\"\",Fremskrivning!O58)/1000","v":0},{"$f":"IF(Fremskrivning!S58=\"\",\"\",Fremskrivning!S58)/1000","v":0},{"$f":"IF(Fremskrivning!AE58=\"\",\"\",Fremskrivning!AE58)/1000","v":0},{"$f":"IF(Fremskrivning!AM58=\"\",\"\",Fremskrivning!AM58)/1000","v":0},{"$f":"IF(Fremskrivning!AU58=\"\",\"\",Fremskrivning!AU58)/1000","v":0},{"$f":"IF(Fremskrivning!BC58=\"\",\"\",Fremskrivning!BC58)/1000","v":0},{"$f":"IF(Fremskrivning!BK58=\"\",\"\",Fremskrivning!BK58)/1000","v":0},{"$f":"IF(Fremskrivning!BS58=\"\",\"\",Fremskrivning!BS58)/1000","v":0},{"$f":"IF(Fremskrivning!CA58=\"\",\"\",Fremskrivning!CA58)/1000","v":0},{"$f":"IF(Fremskrivning!CI58=\"\",\"\",Fremskrivning!CI58)/1000","v":0},{"$f":"IF(Fremskrivning!CQ58=\"\",\"\",Fremskrivning!CQ58)/1000","v":0},{"$f":"IF(Fremskrivning!CY58=\"\",\"\",Fremskrivning!CY58)/1000","v":0},{"$f":"IF(Fremskrivning!DG58=\"\",\"\",Fremskrivning!DG58)/1000","v":0}]
[null,"Finansiering i alt",{"$f":"IF(Fremskrivning!K59=\"\",\"\",Fremskrivning!K59)/1000","v":0},{"$f":"IF(Fremskrivning!O59=\"\",\"\",Fremskrivning!O59)/1000","v":0},{"$f":"IF(Fremskrivning!S59=\"\",\"\",Fremskrivning!S59)/1000","v":0},{"$f":"IF(Fremskrivning!AE59=\"\",\"\",Fremskrivning!AE59)/1000","v":0},{"$f":"IF(Fremskrivning!AM59=\"\",\"\",Fremskrivning!AM59)/1000","v":0},{"$f":"IF(Fremskrivning!AU59=\"\",\"\",Fremskrivning!AU59)/1000","v":0},{"$f":"IF(Fremskrivning!BC59=\"\",\"\",Fremskrivning!BC59)/1000","v":0},{"$f":"IF(Fremskrivning!BK59=\"\",\"\",Fremskrivning!BK59)/1000","v":0},{"$f":"IF(Fremskrivning!BS59=\"\",\"\",Fremskrivning!BS59)/1000","v":0},{"$f":"IF(Fremskrivning!CA59=\"\",\"\",Fremskrivning!CA59)/1000","v":0},{"$f":"IF(Fremskrivning!CI59=\"\",\"\",Fremskrivning!CI59)/1000","v":0},{"$f":"IF(Fremskrivning!CQ59=\"\",\"\",Fremskrivning!CQ59)/1000","v":0},{"$f":"IF(Fremskrivning!CY59=\"\",\"\",Fremskrivning!CY59)/1000","v":0},{"$f":"IF(Fremskrivning!DG59=\"\",\"\",Fremskrivning!DG59)/1000","v":0}]
[]
[null,"Engangsposter",{"$f":"IF(Fremskrivning!K61=\"\",\"\",Fremskrivning!K61)/1000","v":0},{"$f":"IF(Fremskrivning!O61=\"\",\"\",Fremskrivning!O61)/1000","v":0},{"$f":"IF(Fremskrivning!S61=\"\",\"\",Fremskrivning!S61)/1000","v":0},{"$f":"IF(Fremskrivning!AE61=\"\",\"\",Fremskrivning!AE61)/1000","v":0},{"$f":"IF(Fremskrivning!AM61=\"\",\"\",Fremskrivning!AM61)/1000","v":0},{"$f":"IF(Fremskrivning!AU61=\"\",\"\",Fremskrivning!AU61)/1000","v":0},{"$f":"IF(Fremskrivning!BC61=\"\",\"\",Fremskrivning!BC61)/1000","v":0},{"$f":"IF(Fremskrivning!BK61=\"\",\"\",Fremskrivning!BK61)/1000","v":0},{"$f":"IF(Fremskrivning!BS61=\"\",\"\",Fremskrivning!BS61)/1000","v":0},{"$f":"IF(Fremskrivning!CA61=\"\",\"\",Fremskrivning!CA61)/1000","v":0},{"$f":"IF(Fremskrivning!CI61=\"\",\"\",Fremskrivning!CI61)/1000","v":0},{"$f":"IF(Fremskrivning!CQ61=\"\",\"\",Fremskrivning!CQ61)/1000","v":0},{"$f":"IF(Fremskrivning!CY61=\"\",\"\",Fremskrivning!CY61)/1000","v":0},{"$f":"IF(Fremskrivning!DG61=\"\",\"\",Fremskrivning!DG61)/1000","v":0}]
[]
[null,"Resultat efter finansiering",{"$f":"IF(Fremskrivning!K63=\"\",\"\",Fremskrivning!K63)/1000","v":0},{"$f":"IF(Fremskrivning!O63=\"\",\"\",Fremskrivning!O63)/1000","v":0},{"$f":"IF(Fremskrivning!S63=\"\",\"\",Fremskrivning!S63)/1000","v":0},{"$f":"IF(Fremskrivning!AE63=\"\",\"\",Fremskrivning!AE63)/1000","v":0},{"$f":"IF(Fremskrivning!AM63=\"\",\"\",Fremskrivning!AM63)/1000","v":0},{"$f":"IF(Fremskrivning!AU63=\"\",\"\",Fremskrivning!AU63)/1000","v":0},{"$f":"IF(Fremskrivning!BC63=\"\",\"\",Fremskrivning!BC63)/1000","v":0},{"$f":"IF(Fremskrivning!BK63=\"\",\"\",Fremskrivning!BK63)/1000","v":0},{"$f":"IF(Fremskrivning!BS63=\"\",\"\",Fremskrivning!BS63)/1000","v":0},{"$f":"IF(Fremskrivning!CA63=\"\",\"\",Fremskrivning!CA63)/1000","v":0},{"$f":"IF(Fremskrivning!CI63=\"\",\"\",Fremskrivning!CI63)/1000","v":0},{"$f":"IF(Fremskrivning!CQ63=\"\",\"\",Fremskrivning!CQ63)/1000","v":0},{"$f":"IF(Fremskrivning!CY63=\"\",\"\",Fremskrivning!CY63)/1000","v":0},{"$f":"IF(Fremskrivning!DG63=\"\",\"\",Fremskrivning!DG63)/1000","v":0}]
[]
[null,"Private indtægter/omkostninger",{"$f":"IF(Fremskrivning!K65=\"\",\"\",Fremskrivning!K65)/1000","v":0},{"$f":"IF(Fremskrivning!O65=\"\",\"\",Fremskrivning!O65)/1000","v":0},{"$f":"IF(Fremskrivning!S65=\"\",\"\",Fremskrivning!S65)/1000","v":0},{"$f":"IF(Fremskrivning!AE65=\"\",\"\",Fremskrivning!AE65)/1000","v":0},{"$f":"IF(Fremskrivning!AM65=\"\",\"\",Fremskrivning!AM65)/1000","v":0},{"$f":"IF(Fremskrivning!AU65=\"\",\"\",Fremskrivning!AU65)/1000","v":0},{"$f":"IF(Fremskrivning!BC65=\"\",\"\",Fremskrivning!BC65)/1000","v":0},{"$f":"IF(Fremskrivning!BK65=\"\",\"\",Fremskrivning!BK65)/1000","v":0},{"$f":"IF(Fremskrivning!BS65=\"\",\"\",Fremskrivning!BS65)/1000","v":0},{"$f":"IF(Fremskrivning!CA65=\"\",\"\",Fremskrivning!CA65)/1000","v":0},{"$f":"IF(Fremskrivning!CI65=\"\",\"\",Fremskrivning!CI65)/1000","v":0},{"$f":"IF(Fremskrivning!CQ65=\"\",\"\",Fremskrivning!CQ65)/1000","v":0},{"$f":"IF(Fremskrivning!CY65=\"\",\"\",Fremskrivning!CY65)/1000","v":0},{"$f":"IF(Fremskrivning!DG65=\"\",\"\",Fremskrivning!DG65)/1000","v":0}]
[]
[null,"Resultat før regulering og skat",{"$f":"IF(Fremskrivning!K67=\"\",\"\",Fremskrivning!K67)/1000","v":0},{"$f":"IF(Fremskrivning!O67=\"\",\"\",Fremskrivning!O67)/1000","v":0},{"$f":"IF(Fremskrivning!S67=\"\",\"\",Fremskrivning!S67)/1000","v":0},{"$f":"IF(Fremskrivning!AE67=\"\",\"\",Fremskrivning!AE67)/1000","v":0},{"$f":"IF(Fremskrivning!AM67=\"\",\"\",Fremskrivning!AM67)/1000","v":0},{"$f":"IF(Fremskrivning!AU67=\"\",\"\",Fremskrivning!AU67)/1000","v":0},{"$f":"IF(Fremskrivning!BC67=\"\",\"\",Fremskrivning!BC67)/1000","v":0},{"$f":"IF(Fremskrivning!BK67=\"\",\"\",Fremskrivning!BK67)/1000","v":0},{"$f":"IF(Fremskrivning!BS67=\"\",\"\",Fremskrivning!BS67)/1000","v":0},{"$f":"IF(Fremskrivning!CA67=\"\",\"\",Fremskrivning!CA67)/1000","v":0},{"$f":"IF(Fremskrivning!CI67=\"\",\"\",Fremskrivning!CI67)/1000","v":0},{"$f":"IF(Fremskrivning!CQ67=\"\",\"\",Fremskrivning!CQ67)/1000","v":0},{"$f":"IF(Fremskrivning!CY67=\"\",\"\",Fremskrivning!CY67)/1000","v":0},{"$f":"IF(Fremskrivning!DG67=\"\",\"\",Fremskrivning!DG67)/1000","v":0}]
[]
[]
[]
[null,"Produktionsgrundlag, enheder:"]
[null,"Salgsafgrøder",{"$f":"Fremskrivning!I11","v":0},{"$f":"Fremskrivning!M11","v":0},{"$f":"Fremskrivning!Q11","v":0},{"$f":"Fremskrivning!AC11","v":0},{"$f":"Fremskrivning!AK11","v":0},{"$f":"Fremskrivning!AS11","v":0},{"$f":"Fremskrivning!BA11","v":0},{"$f":"Fremskrivning!BI11","v":0},{"$f":"Fremskrivning!BQ11","v":0},{"$f":"Fremskrivning!BY11","v":0},{"$f":"Fremskrivning!CG11","v":0},{"$f":"Fremskrivning!CO11","v":0},{"$f":"Fremskrivning!CW11","v":0},{"$f":"Fremskrivning!DE11","v":0}]
[null,"Kartofler",{"$f":"Fremskrivning!I12","v":0},{"$f":"Fremskrivning!M12","v":0},{"$f":"Fremskrivning!Q12","v":0},{"$f":"Fremskrivning!AC12","v":0},{"$f":"Fremskrivning!AK12","v":0},{"$f":"Fremskrivning!AS12","v":0},{"$f":"Fremskrivning!BA12","v":0},{"$f":"Fremskrivning!BI12","v":0},{"$f":"Fremskrivning!BQ12","v":0},{"$f":"Fremskrivning!BY12","v":0},{"$f":"Fremskrivning!CG12","v":0},{"$f":"Fremskrivning!CO12","v":0},{"$f":"Fremskrivning!CW12","v":0},{"$f":"Fremskrivning!DE12","v":0}]
[null,"Roer",{"$f":"Fremskrivning!I13","v":0},{"$f":"Fremskrivning!M13","v":0},{"$f":"Fremskrivning!Q13","v":0},{"$f":"Fremskrivning!AC13","v":0},{"$f":"Fremskrivning!AK13","v":0},{"$f":"Fremskrivning!AS13","v":0},{"$f":"Fremskrivning!BA13","v":0},{"$f":"Fremskrivning!BI13","v":0},{"$f":"Fremskrivning!BQ13","v":0},{"$f":"Fremskrivning!BY13","v":0},{"$f":"Fremskrivning!CG13","v":0},{"$f":"Fremskrivning!CO13","v":0},{"$f":"Fremskrivning!CW13","v":0},{"$f":"Fremskrivning!DE13","v":0}]
[null,"Grovfoder",{"$f":"Fremskrivning!I14","v":0},{"$f":"Fremskrivning!M14","v":0},{"$f":"Fremskrivning!Q14","v":0},{"$f":"Fremskrivning!AC14","v":0},{"$f":"Fremskrivning!AK14","v":0},{"$f":"Fremskrivning!AS14","v":0},{"$f":"Fremskrivning!BA14","v":0},{"$f":"Fremskrivning!BI14","v":0},{"$f":"Fremskrivning!BQ14","v":0},{"$f":"Fremskrivning!BY14","v":0},{"$f":"Fremskrivning!CG14","v":0},{"$f":"Fremskrivning!CO14","v":0},{"$f":"Fremskrivning!CW14","v":0},{"$f":"Fremskrivning!DE14","v":0}]
[null,{"$f":"IF(AND('DB pr enhed budget'!B20=\"\",'DB pr enhed årsrapporter'!B18=\"\"),\"\",IF('DB pr enhed budget'!B20=\"\",'DB pr enhed årsrapporter'!B18,'DB pr enhed budget'!B20))","v":""},{"$f":"Fremskrivning!I15","v":0},{"$f":"Fremskrivning!M15","v":0},{"$f":"Fremskrivning!Q15","v":0},{"$f":"Fremskrivning!AC15","v":0},{"$f":"Fremskrivning!AK15","v":0},{"$f":"Fremskrivning!AS15","v":0},{"$f":"Fremskrivning!BA15","v":0},{"$f":"Fremskrivning!BI15","v":0},{"$f":"Fremskrivning!BQ15","v":0},{"$f":"Fremskrivning!BY15","v":0},{"$f":"Fremskrivning!CG15","v":0},{"$f":"Fremskrivning!CO15","v":0},{"$f":"Fremskrivning!CW15","v":0},{"$f":"Fremskrivning!DE15","v":0}]
[null,"Mælk",{"$f":"Fremskrivning!I16","v":0},{"$f":"Fremskrivning!M16","v":0},{"$f":"Fremskrivning!Q16","v":0},{"$f":"Fremskrivning!AC16","v":0},{"$f":"Fremskrivning!AK16","v":0},{"$f":"Fremskrivning!AS16","v":0},{"$f":"Fremskrivning!BA16","v":0},{"$f":"Fremskrivning!BI16","v":0},{"$f":"Fremskrivning!BQ16","v":0},{"$f":"Fremskrivning!BY16","v":0},{"$f":"Fremskrivning!CG16","v":0},{"$f":"Fremskrivning!CO16","v":0},{"$f":"Fremskrivning!CW16","v":0},{"$f":"Fremskrivning!DE16","v":0}]
[null,"Slagtekalve",{"$f":"Fremskrivning!I17","v":0},{"$f":"Fremskrivning!M17","v":0},{"$f":"Fremskrivning!Q17","v":0},{"$f":"Fremskrivning!AC17","v":0},{"$f":"Fremskrivning!AK17","v":0},{"$f":"Fremskrivning!AS17","v":0},{"$f":"Fremskrivning!BA17","v":0},{"$f":"Fremskrivning!BI17","v":0},{"$f":"Fremskrivning!BQ17","v":0},{"$f":"Fremskrivning!BY17","v":0},{"$f":"Fremskrivning!CG17","v":0},{"$f":"Fremskrivning!CO17","v":0},{"$f":"Fremskrivning!CW17","v":0},{"$f":"Fremskrivning!DE17","v":0}]
[null,"Sohold 7 kg",{"$f":"Fremskrivning!I18","v":0},{"$f":"Fremskrivning!M18","v":0},{"$f":"Fremskrivning!Q18","v":0},{"$f":"Fremskrivning!AC18","v":0},{"$f":"Fremskrivning!AK18","v":0},{"$f":"Fremskrivning!AS18","v":0},{"$f":"Fremskrivning!BA18","v":0},{"$f":"Fremskrivning!BI18","v":0},{"$f":"Fremskrivning!BQ18","v":0},{"$f":"Fremskrivning!BY18","v":0},{"$f":"Fremskrivning!CG18","v":0},{"$f":"Fremskrivning!CO18","v":0},{"$f":"Fremskrivning!CW18","v":0},{"$f":"Fremskrivning!DE18","v":0}]
[null,"Sohold 30 kg",{"$f":"Fremskrivning!I19","v":0},{"$f":"Fremskrivning!M19","v":0},{"$f":"Fremskrivning!Q19","v":0},{"$f":"Fremskrivning!AC19","v":0},{"$f":"Fremskrivning!AK19","v":0},{"$f":"Fremskrivning!AS19","v":0},{"$f":"Fremskrivning!BA19","v":0},{"$f":"Fremskrivning!BI19","v":0},{"$f":"Fremskrivning!BQ19","v":0},{"$f":"Fremskrivning!BY19","v":0},{"$f":"Fremskrivning!CG19","v":0},{"$f":"Fremskrivning!CO19","v":0},{"$f":"Fremskrivning!CW19","v":0},{"$f":"Fremskrivning!DE19","v":0}]
[null,"Slagtegrise",{"$f":"Fremskrivning!I20","v":0},{"$f":"Fremskrivning!M20","v":0},{"$f":"Fremskrivning!Q20","v":0},{"$f":"Fremskrivning!AC20","v":0},{"$f":"Fremskrivning!AK20","v":0},{"$f":"Fremskrivning!AS20","v":0},{"$f":"Fremskrivning!BA20","v":0},{"$f":"Fremskrivning!BI20","v":0},{"$f":"Fremskrivning!BQ20","v":0},{"$f":"Fremskrivning!BY20","v":0},{"$f":"Fremskrivning!CG20","v":0},{"$f":"Fremskrivning!CO20","v":0},{"$f":"Fremskrivning!CW20","v":0},{"$f":"Fremskrivning!DE20","v":0}]
[null,"Slagtekyllinger",{"$f":"Fremskrivning!I21","v":0},{"$f":"Fremskrivning!M21","v":0},{"$f":"Fremskrivning!Q21","v":0},{"$f":"Fremskrivning!AC21","v":0},{"$f":"Fremskrivning!AK21","v":0},{"$f":"Fremskrivning!AS21","v":0},{"$f":"Fremskrivning!BA21","v":0},{"$f":"Fremskrivning!BI21","v":0},{"$f":"Fremskrivning!BQ21","v":0},{"$f":"Fremskrivning!BY21","v":0},{"$f":"Fremskrivning!CG21","v":0},{"$f":"Fremskrivning!CO21","v":0},{"$f":"Fremskrivning!CW21","v":0},{"$f":"Fremskrivning!DE21","v":0}]
[null,"Høns",{"$f":"Fremskrivning!I22","v":0},{"$f":"Fremskrivning!M22","v":0},{"$f":"Fremskrivning!Q22","v":0},{"$f":"Fremskrivning!AC22","v":0},{"$f":"Fremskrivning!AK22","v":0},{"$f":"Fremskrivning!AS22","v":0},{"$f":"Fremskrivning!BA22","v":0},{"$f":"Fremskrivning!BI22","v":0},{"$f":"Fremskrivning!BQ22","v":0},{"$f":"Fremskrivning!BY22","v":0},{"$f":"Fremskrivning!CG22","v":0},{"$f":"Fremskrivning!CO22","v":0},{"$f":"Fremskrivning!CW22","v":0},{"$f":"Fremskrivning!DE22","v":0}]
[null,"Øvrige",{"$f":"Fremskrivning!I23","v":0},{"$f":"Fremskrivning!M23","v":0},{"$f":"Fremskrivning!Q23","v":0},{"$f":"Fremskrivning!AC23","v":0},{"$f":"Fremskrivning!AK23","v":0},{"$f":"Fremskrivning!AS23","v":0},{"$f":"Fremskrivning!BA23","v":0},{"$f":"Fremskrivning!BI23","v":0},{"$f":"Fremskrivning!BQ23","v":0},{"$f":"Fremskrivning!BY23","v":0},{"$f":"Fremskrivning!CG23","v":0},{"$f":"Fremskrivning!CO23","v":0},{"$f":"Fremskrivning!CW23","v":0},{"$f":"Fremskrivning!DE23","v":0}]
[]
[null,"Produktionsgrundlag, kr. pr. enhed:"]
[null,"Salgsafgrøder",{"$f":"Fremskrivning!J11","v":0},{"$f":"Fremskrivning!N11","v":0},{"$f":"Fremskrivning!R11","v":0},{"$f":"Fremskrivning!AD11","v":0},{"$f":"Fremskrivning!AL11","v":0},{"$f":"Fremskrivning!AT11","v":0},{"$f":"Fremskrivning!BB11","v":0},{"$f":"Fremskrivning!BJ11","v":0},{"$f":"Fremskrivning!BR11","v":0},{"$f":"Fremskrivning!BZ11","v":0},{"$f":"Fremskrivning!CH11","v":0},{"$f":"Fremskrivning!CP11","v":0},{"$f":"Fremskrivning!CX11","v":0},{"$f":"Fremskrivning!DF11","v":0}]
[null,"Kartofler",{"$f":"Fremskrivning!J12","v":0},{"$f":"Fremskrivning!N12","v":0},{"$f":"Fremskrivning!R12","v":0},{"$f":"Fremskrivning!AD12","v":0},{"$f":"Fremskrivning!AL12","v":0},{"$f":"Fremskrivning!AT12","v":0},{"$f":"Fremskrivning!BB12","v":0},{"$f":"Fremskrivning!BJ12","v":0},{"$f":"Fremskrivning!BR12","v":0},{"$f":"Fremskrivning!BZ12","v":0},{"$f":"Fremskrivning!CH12","v":0},{"$f":"Fremskrivning!CP12","v":0},{"$f":"Fremskrivning!CX12","v":0},{"$f":"Fremskrivning!DF12","v":0}]
[null,"Roer",{"$f":"Fremskrivning!J13","v":0},{"$f":"Fremskrivning!N13","v":0},{"$f":"Fremskrivning!R13","v":0},{"$f":"Fremskrivning!AD13","v":0},{"$f":"Fremskrivning!AL13","v":0},{"$f":"Fremskrivning!AT13","v":0},{"$f":"Fremskrivning!BB13","v":0},{"$f":"Fremskrivning!BJ13","v":0},{"$f":"Fremskrivning!BR13","v":0},{"$f":"Fremskrivning!BZ13","v":0},{"$f":"Fremskrivning!CH13","v":0},{"$f":"Fremskrivning!CP13","v":0},{"$f":"Fremskrivning!CX13","v":0},{"$f":"Fremskrivning!DF13","v":0}]
[null,"Grovfoder",{"$f":"Fremskrivning!J14","v":0},{"$f":"Fremskrivning!N14","v":0},{"$f":"Fremskrivning!R14","v":0},{"$f":"Fremskrivning!AD14","v":0},{"$f":"Fremskrivning!AL14","v":0},{"$f":"Fremskrivning!AT14","v":0},{"$f":"Fremskrivning!BB14","v":0},{"$f":"Fremskrivning!BJ14","v":0},{"$f":"Fremskrivning!BR14","v":0},{"$f":"Fremskrivning!BZ14","v":0},{"$f":"Fremskrivning!CH14","v":0},{"$f":"Fremskrivning!CP14","v":0},{"$f":"Fremskrivning!CX14","v":0},{"$f":"Fremskrivning!DF14","v":0}]
[null,{"$f":"IF(AND('DB pr enhed budget'!B20=\"\",'DB pr enhed årsrapporter'!B18=\"\"),\"\",IF('DB pr enhed budget'!B20=\"\",'DB pr enhed årsrapporter'!B18,'DB pr enhed budget'!B20))","v":""},{"$f":"Fremskrivning!J15","v":0},{"$f":"Fremskrivning!N15","v":0},{"$f":"Fremskrivning!R15","v":0},{"$f":"Fremskrivning!AD15","v":0},{"$f":"Fremskrivning!AL15","v":0},{"$f":"Fremskrivning!AT15","v":0},{"$f":"Fremskrivning!BB15","v":0},{"$f":"Fremskrivning!BJ15","v":0},{"$f":"Fremskrivning!BR15","v":0},{"$f":"Fremskrivning!BZ15","v":0},{"$f":"Fremskrivning!CH15","v":0},{"$f":"Fremskrivning!CP15","v":0},{"$f":"Fremskrivning!CX15","v":0},{"$f":"Fremskrivning!DF15","v":0}]
[null,"Mælk",{"$f":"Fremskrivning!J16","v":0},{"$f":"Fremskrivning!N16","v":0},{"$f":"Fremskrivning!R16","v":0},{"$f":"Fremskrivning!AD16","v":0},{"$f":"Fremskrivning!AL16","v":0},{"$f":"Fremskrivning!AT16","v":0},{"$f":"Fremskrivning!BB16","v":0},{"$f":"Fremskrivning!BJ16","v":0},{"$f":"Fremskrivning!BR16","v":0},{"$f":"Fremskrivning!BZ16","v":0},{"$f":"Fremskrivning!CH16","v":0},{"$f":"Fremskrivning!CP16","v":0},{"$f":"Fremskrivning!CX16","v":0},{"$f":"Fremskrivning!DF16","v":0}]
[null,"Slagtekalve",{"$f":"Fremskrivning!J17","v":0},{"$f":"Fremskrivning!N17","v":0},{"$f":"Fremskrivning!R17","v":0},{"$f":"Fremskrivning!AD17","v":0},{"$f":"Fremskrivning!AL17","v":0},{"$f":"Fremskrivning!AT17","v":0},{"$f":"Fremskrivning!BB17","v":0},{"$f":"Fremskrivning!BJ17","v":0},{"$f":"Fremskrivning!BR17","v":0},{"$f":"Fremskrivning!BZ17","v":0},{"$f":"Fremskrivning!CH17","v":0},{"$f":"Fremskrivning!CP17","v":0},{"$f":"Fremskrivning!CX17","v":0},{"$f":"Fremskrivning!DF17","v":0}]
[null,"Sohold 7 kg",{"$f":"Fremskrivning!J18","v":0},{"$f":"Fremskrivning!N18","v":0},{"$f":"Fremskrivning!R18","v":0},{"$f":"Fremskrivning!AD18","v":0},{"$f":"Fremskrivning!AL18","v":0},{"$f":"Fremskrivning!AT18","v":0},{"$f":"Fremskrivning!BB18","v":0},{"$f":"Fremskrivning!BJ18","v":0},{"$f":"Fremskrivning!BR18","v":0},{"$f":"Fremskrivning!BZ18","v":0},{"$f":"Fremskrivning!CH18","v":0},{"$f":"Fremskrivning!CP18","v":0},{"$f":"Fremskrivning!CX18","v":0},{"$f":"Fremskrivning!DF18","v":0}]
[null,"Sohold 30 kg",{"$f":"Fremskrivning!J19","v":0},{"$f":"Fremskrivning!N19","v":0},{"$f":"Fremskrivning!R19","v":0},{"$f":"Fremskrivning!AD19","v":0},{"$f":"Fremskrivning!AL19","v":0},{"$f":"Fremskrivning!AT19","v":0},{"$f":"Fremskrivning!BB19","v":0},{"$f":"Fremskrivning!BJ19","v":0},{"$f":"Fremskrivning!BR19","v":0},{"$f":"Fremskrivning!BZ19","v":0},{"$f":"Fremskrivning!CH19","v":0},{"$f":"Fremskrivning!CP19","v":0},{"$f":"Fremskrivning!CX19","v":0},{"$f":"Fremskrivning!DF19","v":0}]
[null,"Slagtegrise",{"$f":"Fremskrivning!J20","v":0},{"$f":"Fremskrivning!N20","v":0},{"$f":"Fremskrivning!R20","v":0},{"$f":"Fremskrivning!AD20","v":0},{"$f":"Fremskrivning!AL20","v":0},{"$f":"Fremskrivning!AT20","v":0},{"$f":"Fremskrivning!BB20","v":0},{"$f":"Fremskrivning!BJ20","v":0},{"$f":"Fremskrivning!BR20","v":0},{"$f":"Fremskrivning!BZ20","v":0},{"$f":"Fremskrivning!CH20","v":0},{"$f":"Fremskrivning!CP20","v":0},{"$f":"Fremskrivning!CX20","v":0},{"$f":"Fremskrivning!DF20","v":0}]
[null,"Slagtekyllinger",{"$f":"Fremskrivning!J21","v":0},{"$f":"Fremskrivning!N21","v":0},{"$f":"Fremskrivning!R21","v":0},{"$f":"Fremskrivning!AD21","v":0},{"$f":"Fremskrivning!AL21","v":0},{"$f":"Fremskrivning!AT21","v":0},{"$f":"Fremskrivning!BB21","v":0},{"$f":"Fremskrivning!BJ21","v":0},{"$f":"Fremskrivning!BR21","v":0},{"$f":"Fremskrivning!BZ21","v":0},{"$f":"Fremskrivning!CH21","v":0},{"$f":"Fremskrivning!CP21","v":0},{"$f":"Fremskrivning!CX21","v":0},{"$f":"Fremskrivning!DF21","v":0}]
[null,"Høns",{"$f":"Fremskrivning!J22","v":0},{"$f":"Fremskrivning!N22","v":0},{"$f":"Fremskrivning!R22","v":0},{"$f":"Fremskrivning!AD22","v":0},{"$f":"Fremskrivning!AL22","v":0},{"$f":"Fremskrivning!AT22","v":0},{"$f":"Fremskrivning!BB22","v":0},{"$f":"Fremskrivning!BJ22","v":0},{"$f":"Fremskrivning!BR22","v":0},{"$f":"Fremskrivning!BZ22","v":0},{"$f":"Fremskrivning!CH22","v":0},{"$f":"Fremskrivning!CP22","v":0},{"$f":"Fremskrivning!CX22","v":0},{"$f":"Fremskrivning!DF22","v":0}]
[null,"Øvrige",{"$f":"Fremskrivning!J23","v":0},{"$f":"Fremskrivning!N23","v":0},{"$f":"Fremskrivning!R23","v":0},{"$f":"Fremskrivning!AD23","v":0},{"$f":"Fremskrivning!AL23","v":0},{"$f":"Fremskrivning!AT23","v":0},{"$f":"Fremskrivning!BB23","v":0},{"$f":"Fremskrivning!BJ23","v":0},{"$f":"Fremskrivning!BR23","v":0},{"$f":"Fremskrivning!BZ23","v":0},{"$f":"Fremskrivning!CH23","v":0},{"$f":"Fremskrivning!CP23","v":0},{"$f":"Fremskrivning!CX23","v":0},{"$f":"Fremskrivning!DF23","v":0}]
[]
[null,"Produktionsgrundlag, i alt (1.000 kr)"]
[null,"Salgsafgrøder",{"$f":"Fremskrivning!K11/1000","v":0},{"$f":"Fremskrivning!O11/1000","v":0},{"$f":"Fremskrivning!S11/1000","v":0},{"$f":"Fremskrivning!AE11/1000","v":0},{"$f":"Fremskrivning!AM11/1000","v":0},{"$f":"Fremskrivning!AU11/1000","v":0},{"$f":"Fremskrivning!BC11/1000","v":0},{"$f":"Fremskrivning!BK11/1000","v":0},{"$f":"Fremskrivning!BS11/1000","v":0},{"$f":"Fremskrivning!CA11/1000","v":0},{"$f":"Fremskrivning!CI11/1000","v":0},{"$f":"Fremskrivning!CQ11/1000","v":0},{"$f":"Fremskrivning!CY11/1000","v":0},{"$f":"Fremskrivning!DG11/1000","v":0}]
[null,"Kartofler",{"$f":"Fremskrivning!K12/1000","v":0},{"$f":"Fremskrivning!O12/1000","v":0},{"$f":"Fremskrivning!S12/1000","v":0},{"$f":"Fremskrivning!AE12/1000","v":0},{"$f":"Fremskrivning!AM12/1000","v":0},{"$f":"Fremskrivning!AU12/1000","v":0},{"$f":"Fremskrivning!BC12/1000","v":0},{"$f":"Fremskrivning!BK12/1000","v":0},{"$f":"Fremskrivning!BS12/1000","v":0},{"$f":"Fremskrivning!CA12/1000","v":0},{"$f":"Fremskrivning!CI12/1000","v":0},{"$f":"Fremskrivning!CQ12/1000","v":0},{"$f":"Fremskrivning!CY12/1000","v":0},{"$f":"Fremskrivning!DG12/1000","v":0}]
[null,"Roer",{"$f":"Fremskrivning!K13/1000","v":0},{"$f":"Fremskrivning!O13/1000","v":0},{"$f":"Fremskrivning!S13/1000","v":0},{"$f":"Fremskrivning!AE13/1000","v":0},{"$f":"Fremskrivning!AM13/1000","v":0},{"$f":"Fremskrivning!AU13/1000","v":0},{"$f":"Fremskrivning!BC13/1000","v":0},{"$f":"Fremskrivning!BK13/1000","v":0},{"$f":"Fremskrivning!BS13/1000","v":0},{"$f":"Fremskrivning!CA13/1000","v":0},{"$f":"Fremskrivning!CI13/1000","v":0},{"$f":"Fremskrivning!CQ13/1000","v":0},{"$f":"Fremskrivning!CY13/1000","v":0},{"$f":"Fremskrivning!DG13/1000","v":0}]
[null,"Grovfoder",{"$f":"Fremskrivning!K14/1000","v":0},{"$f":"Fremskrivning!O14/1000","v":0},{"$f":"Fremskrivning!S14/1000","v":0},{"$f":"Fremskrivning!AE14/1000","v":0},{"$f":"Fremskrivning!AM14/1000","v":0},{"$f":"Fremskrivning!AU14/1000","v":0},{"$f":"Fremskrivning!BC14/1000","v":0},{"$f":"Fremskrivning!BK14/1000","v":0},{"$f":"Fremskrivning!BS14/1000","v":0},{"$f":"Fremskrivning!CA14/1000","v":0},{"$f":"Fremskrivning!CI14/1000","v":0},{"$f":"Fremskrivning!CQ14/1000","v":0},{"$f":"Fremskrivning!CY14/1000","v":0},{"$f":"Fremskrivning!DG14/1000","v":0}]
[null,{"$f":"IF(AND('DB pr enhed budget'!B20=\"\",'DB pr enhed årsrapporter'!B18=\"\"),\"\",IF('DB pr enhed budget'!B20=\"\",'DB pr enhed årsrapporter'!B18,'DB pr enhed budget'!B20))","v":""},{"$f":"Fremskrivning!K15/1000","v":0},{"$f":"Fremskrivning!O15/1000","v":0},{"$f":"Fremskrivning!S15/1000","v":0},{"$f":"Fremskrivning!AE15/1000","v":0},{"$f":"Fremskrivning!AM15/1000","v":0},{"$f":"Fremskrivning!AU15/1000","v":0},{"$f":"Fremskrivning!BC15/1000","v":0},{"$f":"Fremskrivning!BK15/1000","v":0},{"$f":"Fremskrivning!BS15/1000","v":0},{"$f":"Fremskrivning!CA15/1000","v":0},{"$f":"Fremskrivning!CI15/1000","v":0},{"$f":"Fremskrivning!CQ15/1000","v":0},{"$f":"Fremskrivning!CY15/1000","v":0},{"$f":"Fremskrivning!DG15/1000","v":0}]
[null,"Mælk",{"$f":"Fremskrivning!K16/1000","v":0},{"$f":"Fremskrivning!O16/1000","v":0},{"$f":"Fremskrivning!S16/1000","v":0},{"$f":"Fremskrivning!AE16/1000","v":0},{"$f":"Fremskrivning!AM16/1000","v":0},{"$f":"Fremskrivning!AU16/1000","v":0},{"$f":"Fremskrivning!BC16/1000","v":0},{"$f":"Fremskrivning!BK16/1000","v":0},{"$f":"Fremskrivning!BS16/1000","v":0},{"$f":"Fremskrivning!CA16/1000","v":0},{"$f":"Fremskrivning!CI16/1000","v":0},{"$f":"Fremskrivning!CQ16/1000","v":0},{"$f":"Fremskrivning!CY16/1000","v":0},{"$f":"Fremskrivning!DG16/1000","v":0}]
[null,"Slagtekalve",{"$f":"Fremskrivning!K17/1000","v":0},{"$f":"Fremskrivning!O17/1000","v":0},{"$f":"Fremskrivning!S17/1000","v":0},{"$f":"Fremskrivning!AE17/1000","v":0},{"$f":"Fremskrivning!AM17/1000","v":0},{"$f":"Fremskrivning!AU17/1000","v":0},{"$f":"Fremskrivning!BC17/1000","v":0},{"$f":"Fremskrivning!BK17/1000","v":0},{"$f":"Fremskrivning!BS17/1000","v":0},{"$f":"Fremskrivning!CA17/1000","v":0},{"$f":"Fremskrivning!CI17/1000","v":0},{"$f":"Fremskrivning!CQ17/1000","v":0},{"$f":"Fremskrivning!CY17/1000","v":0},{"$f":"Fremskrivning!DG17/1000","v":0}]
[null,"Sohold 7 kg",{"$f":"Fremskrivning!K18/1000","v":0},{"$f":"Fremskrivning!O18/1000","v":0},{"$f":"Fremskrivning!S18/1000","v":0},{"$f":"Fremskrivning!AE18/1000","v":0},{"$f":"Fremskrivning!AM18/1000","v":0},{"$f":"Fremskrivning!AU18/1000","v":0},{"$f":"Fremskrivning!BC18/1000","v":0},{"$f":"Fremskrivning!BK18/1000","v":0},{"$f":"Fremskrivning!BS18/1000","v":0},{"$f":"Fremskrivning!CA18/1000","v":0},{"$f":"Fremskrivning!CI18/1000","v":0},{"$f":"Fremskrivning!CQ18/1000","v":0},{"$f":"Fremskrivning!CY18/1000","v":0},{"$f":"Fremskrivning!DG18/1000","v":0}]
[null,"Sohold 30 kg",{"$f":"Fremskrivning!K19/1000","v":0},{"$f":"Fremskrivning!O19/1000","v":0},{"$f":"Fremskrivning!S19/1000","v":0},{"$f":"Fremskrivning!AE19/1000","v":0},{"$f":"Fremskrivning!AM19/1000","v":0},{"$f":"Fremskrivning!AU19/1000","v":0},{"$f":"Fremskrivning!BC19/1000","v":0},{"$f":"Fremskrivning!BK19/1000","v":0},{"$f":"Fremskrivning!BS19/1000","v":0},{"$f":"Fremskrivning!CA19/1000","v":0},{"$f":"Fremskrivning!CI19/1000","v":0},{"$f":"Fremskrivning!CQ19/1000","v":0},{"$f":"Fremskrivning!CY19/1000","v":0},{"$f":"Fremskrivning!DG19/1000","v":0}]
[null,"Slagtegrise",{"$f":"Fremskrivning!K20/1000","v":0},{"$f":"Fremskrivning!O20/1000","v":0},{"$f":"Fremskrivning!S20/1000","v":0},{"$f":"Fremskrivning!AE20/1000","v":0},{"$f":"Fremskrivning!AM20/1000","v":0},{"$f":"Fremskrivning!AU20/1000","v":0},{"$f":"Fremskrivning!BC20/1000","v":0},{"$f":"Fremskrivning!BK20/1000","v":0},{"$f":"Fremskrivning!BS20/1000","v":0},{"$f":"Fremskrivning!CA20/1000","v":0},{"$f":"Fremskrivning!CI20/1000","v":0},{"$f":"Fremskrivning!CQ20/1000","v":0},{"$f":"Fremskrivning!CY20/1000","v":0},{"$f":"Fremskrivning!DG20/1000","v":0}]
[null,"Slagtekyllinger",{"$f":"Fremskrivning!K21/1000","v":0},{"$f":"Fremskrivning!O21/1000","v":0},{"$f":"Fremskrivning!S21/1000","v":0},{"$f":"Fremskrivning!AE21/1000","v":0},{"$f":"Fremskrivning!AM21/1000","v":0},{"$f":"Fremskrivning!AU21/1000","v":0},{"$f":"Fremskrivning!BC21/1000","v":0},{"$f":"Fremskrivning!BK21/1000","v":0},{"$f":"Fremskrivning!BS21/1000","v":0},{"$f":"Fremskrivning!CA21/1000","v":0},{"$f":"Fremskrivning!CI21/1000","v":0},{"$f":"Fremskrivning!CQ21/1000","v":0},{"$f":"Fremskrivning!CY21/1000","v":0},{"$f":"Fremskrivning!DG21/1000","v":0}]
[null,"Høns",{"$f":"Fremskrivning!K22/1000","v":0},{"$f":"Fremskrivning!O22/1000","v":0},{"$f":"Fremskrivning!S22/1000","v":0},{"$f":"Fremskrivning!AE22/1000","v":0},{"$f":"Fremskrivning!AM22/1000","v":0},{"$f":"Fremskrivning!AU22/1000","v":0},{"$f":"Fremskrivning!BC22/1000","v":0},{"$f":"Fremskrivning!BK22/1000","v":0},{"$f":"Fremskrivning!BS22/1000","v":0},{"$f":"Fremskrivning!CA22/1000","v":0},{"$f":"Fremskrivning!CI22/1000","v":0},{"$f":"Fremskrivning!CQ22/1000","v":0},{"$f":"Fremskrivning!CY22/1000","v":0},{"$f":"Fremskrivning!DG22/1000","v":0}]
[null,"Øvrige",{"$f":"Fremskrivning!K23/1000","v":0},{"$f":"Fremskrivning!O23/1000","v":0},{"$f":"Fremskrivning!S23/1000","v":0},{"$f":"Fremskrivning!AE23/1000","v":0},{"$f":"Fremskrivning!AM23/1000","v":0},{"$f":"Fremskrivning!AU23/1000","v":0},{"$f":"Fremskrivning!BC23/1000","v":0},{"$f":"Fremskrivning!BK23/1000","v":0},{"$f":"Fremskrivning!BS23/1000","v":0},{"$f":"Fremskrivning!CA23/1000","v":0},{"$f":"Fremskrivning!CI23/1000","v":0},{"$f":"Fremskrivning!CQ23/1000","v":0},{"$f":"Fremskrivning!CY23/1000","v":0},{"$f":"Fremskrivning!DG23/1000","v":0}]

{"sheet":"Pengebinding","index":11,"n_rows":41,"n_cols":16,"rows_kept":41,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Pengebinding"]
[]
[null,null,{"$f":"D4-1","v":2021},2022,{"$f":"F4-1","v":2023},{"$f":"Forudsætninger!B34","v":2024},{"$f":"F4+1","v":2025},{"$f":"G4+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034]
[]
[]
[null,"Årets resultat før skat",{"$f":"IF(Fremskrivning!K73=\"\",\"\",Fremskrivning!K73)/1000","v":0},{"$f":"IF(Fremskrivning!O73=\"\",\"\",Fremskrivning!O73)/1000","v":0},{"$f":"IF(Fremskrivning!S73=\"\",\"\",Fremskrivning!S73)/1000","v":0},{"$f":"IF(Fremskrivning!AE73=\"\",\"\",Fremskrivning!AE73)/1000","v":0},{"$f":"IF(Fremskrivning!AM73=\"\",\"\",Fremskrivning!AM73)/1000","v":0},{"$f":"IF(Fremskrivning!AU73=\"\",\"\",Fremskrivning!AU73)/1000","v":0},{"$f":"IF(Fremskrivning!BC73=\"\",\"\",Fremskrivning!BC73)/1000","v":0},{"$f":"IF(Fremskrivning!BK73=\"\",\"\",Fremskrivning!BK73)/1000","v":0},{"$f":"IF(Fremskrivning!BS73=\"\",\"\",Fremskrivning!BS73)/1000","v":0},{"$f":"IF(Fremskrivning!CA73=\"\",\"\",Fremskrivning!CA73)/1000","v":0},{"$f":"IF(Fremskrivning!CI73=\"\",\"\",Fremskrivning!CI73)/1000","v":0},{"$f":"IF(Fremskrivning!CQ73=\"\",\"\",Fremskrivning!CQ73)/1000","v":0},{"$f":"IF(Fremskrivning!CY73=\"\",\"\",Fremskrivning!CY73)/1000","v":0},{"$f":"IF(Fremskrivning!DG73=\"\",\"\",Fremskrivning!DG73)/1000","v":0}]
[]
[null,"Tilbageførsel i alt",{"$f":"IF(Fremskrivning!K75=\"\",\"\",Fremskrivning!K75)/1000","v":0},{"$f":"IF(Fremskrivning!O75=\"\",\"\",Fremskrivning!O75)/1000","v":0},{"$f":"IF(Fremskrivning!S75=\"\",\"\",Fremskrivning!S75)/1000","v":0},{"$f":"IF(Fremskrivning!AE75=\"\",\"\",Fremskrivning!AE75)/1000","v":0},{"$f":"IF(Fremskrivning!AM75=\"\",\"\",Fremskrivning!AM75)/1000","v":0},{"$f":"IF(Fremskrivning!AU75=\"\",\"\",Fremskrivning!AU75)/1000","v":0},{"$f":"IF(Fremskrivning!BC75=\"\",\"\",Fremskrivning!BC75)/1000","v":0},{"$f":"IF(Fremskrivning!BK75=\"\",\"\",Fremskrivning!BK75)/1000","v":0},{"$f":"IF(Fremskrivning!BS75=\"\",\"\",Fremskrivning!BS75)/1000","v":0},{"$f":"IF(Fremskrivning!CA75=\"\",\"\",Fremskrivning!CA75)/1000","v":0},{"$f":"IF(Fremskrivning!CI75=\"\",\"\",Fremskrivning!CI75)/1000","v":0},{"$f":"IF(Fremskrivning!CQ75=\"\",\"\",Fremskrivning!CQ75)/1000","v":0},{"$f":"IF(Fremskrivning!CY75=\"\",\"\",Fremskrivning!CY75)/1000","v":0},{"$f":"IF(Fremskrivning!DG75=\"\",\"\",Fremskrivning!DG75)/1000","v":0}]
[]
[null,"Betalt skat",{"$f":"IF(Fremskrivning!K77=\"\",\"\",Fremskrivning!K77)/1000","v":0},{"$f":"IF(Fremskrivning!O77=\"\",\"\",Fremskrivning!O77)/1000","v":0},{"$f":"IF(Fremskrivning!S77=\"\",\"\",Fremskrivning!S77)/1000","v":0},{"$f":"IF(Fremskrivning!AE77=\"\",\"\",Fremskrivning!AE77)/1000","v":0},{"$f":"IF(Fremskrivning!AM77=\"\",\"\",Fremskrivning!AM77)/1000","v":0},{"$f":"IF(Fremskrivning!AU77=\"\",\"\",Fremskrivning!AU77)/1000","v":0},{"$f":"IF(Fremskrivning!BC77=\"\",\"\",Fremskrivning!BC77)/1000","v":0},{"$f":"IF(Fremskrivning!BK77=\"\",\"\",Fremskrivning!BK77)/1000","v":0},{"$f":"IF(Fremskrivning!BS77=\"\",\"\",Fremskrivning!BS77)/1000","v":0},{"$f":"IF(Fremskrivning!CA77=\"\",\"\",Fremskrivning!CA77)/1000","v":0},{"$f":"IF(Fremskrivning!CI77=\"\",\"\",Fremskrivning!CI77)/1000","v":0},{"$f":"IF(Fremskrivning!CQ77=\"\",\"\",Fremskrivning!CQ77)/1000","v":0},{"$f":"IF(Fremskrivning!CY77=\"\",\"\",Fremskrivning!CY77)/1000","v":0},{"$f":"IF(Fremskrivning!DG77=\"\",\"\",Fremskrivning!DG77)/1000","v":0}]
[null,"Privat",{"$f":"IF(Fremskrivning!K78=\"\",\"\",Fremskrivning!K78)/1000","v":0},{"$f":"IF(Fremskrivning!O78=\"\",\"\",Fremskrivning!O78)/1000","v":0},{"$f":"IF(Fremskrivning!S78=\"\",\"\",Fremskrivning!S78)/1000","v":0},{"$f":"IF(Fremskrivning!AE78=\"\",\"\",Fremskrivning!AE78)/1000","v":0},{"$f":"IF(Fremskrivning!AM78=\"\",\"\",Fremskrivning!AM78)/1000","v":0},{"$f":"IF(Fremskrivning!AU78=\"\",\"\",Fremskrivning!AU78)/1000","v":0},{"$f":"IF(Fremskrivning!BC78=\"\",\"\",Fremskrivning!BC78)/1000","v":0},{"$f":"IF(Fremskrivning!BK78=\"\",\"\",Fremskrivning!BK78)/1000","v":0},{"$f":"IF(Fremskrivning!BS78=\"\",\"\",Fremskrivning!BS78)/1000","v":0},{"$f":"IF(Fremskrivning!CA78=\"\",\"\",Fremskrivning!CA78)/1000","v":0},{"$f":"IF(Fremskrivning!CI78=\"\",\"\",Fremskrivning!CI78)/1000","v":0},{"$f":"IF(Fremskrivning!CQ78=\"\",\"\",Fremskrivning!CQ78)/1000","v":0},{"$f":"IF(Fremskrivning!CY78=\"\",\"\",Fremskrivning!CY78)/1000","v":0},{"$f":"IF(Fremskrivning!DG78=\"\",\"\",Fremskrivning!DG78)/1000","v":0}]
[null,"Afskrivninger privat tlbf. m.m.",{"$f":"IF(Fremskrivning!K79=\"\",\"\",Fremskrivning!K79)/1000","v":0},{"$f":"IF(Fremskrivning!O79=\"\",\"\",Fremskrivning!O79)/1000","v":0},{"$f":"IF(Fremskrivning!S79=\"\",\"\",Fremskrivning!S79)/1000","v":0},{"$f":"IF(Fremskrivning!AE79=\"\",\"\",Fremskrivning!AE79)/1000","v":0},{"$f":"IF(Fremskrivning!AM79=\"\",\"\",Fremskrivning!AM79)/1000","v":0},{"$f":"IF(Fremskrivning!AU79=\"\",\"\",Fremskrivning!AU79)/1000","v":0},{"$f":"IF(Fremskrivning!BC79=\"\",\"\",Fremskrivning!BC79)/1000","v":0},{"$f":"IF(Fremskrivning!BK79=\"\",\"\",Fremskrivning!BK79)/1000","v":0},{"$f":"IF(Fremskrivning!BS79=\"\",\"\",Fremskrivning!BS79)/1000","v":0},{"$f":"IF(Fremskrivning!CA79=\"\",\"\",Fremskrivning!CA79)/1000","v":0},{"$f":"IF(Fremskrivning!CI79=\"\",\"\",Fremskrivning!CI79)/1000","v":0},{"$f":"IF(Fremskrivning!CQ79=\"\",\"\",Fremskrivning!CQ79)/1000","v":0},{"$f":"IF(Fremskrivning!CY79=\"\",\"\",Fremskrivning!CY79)/1000","v":0},{"$f":"IF(Fremskrivning!DG79=\"\",\"\",Fremskrivning!DG79)/1000","v":0}]
[null,"Pensionsindbetaling",{"$f":"IF(Fremskrivning!K80=\"\",\"\",Fremskrivning!K80)/1000","v":0},{"$f":"IF(Fremskrivning!O80=\"\",\"\",Fremskrivning!O80)/1000","v":0},{"$f":"IF(Fremskrivning!S80=\"\",\"\",Fremskrivning!S80)/1000","v":0},{"$f":"IF(Fremskrivning!AE80=\"\",\"\",Fremskrivning!AE80)/1000","v":0},{"$f":"IF(Fremskrivning!AM80=\"\",\"\",Fremskrivning!AM80)/1000","v":0},{"$f":"IF(Fremskrivning!AU80=\"\",\"\",Fremskrivning!AU80)/1000","v":0},{"$f":"IF(Fremskrivning!BC80=\"\",\"\",Fremskrivning!BC80)/1000","v":0},{"$f":"IF(Fremskrivning!BK80=\"\",\"\",Fremskrivning!BK80)/1000","v":0},{"$f":"IF(Fremskrivning!BS80=\"\",\"\",Fremskrivning!BS80)/1000","v":0},{"$f":"IF(Fremskrivning!CA80=\"\",\"\",Fremskrivning!CA80)/1000","v":0},{"$f":"IF(Fremskrivning!CI80=\"\",\"\",Fremskrivning!CI80)/1000","v":0},{"$f":"IF(Fremskrivning!CQ80=\"\",\"\",Fremskrivning!CQ80)/1000","v":0},{"$f":"IF(Fremskrivning!CY80=\"\",\"\",Fremskrivning!CY80)/1000","v":0},{"$f":"IF(Fremskrivning!DG80=\"\",\"\",Fremskrivning!DG80)/1000","v":0}]
[null,"Privat udtræk, skat og pension i alt",{"$f":"IF(Fremskrivning!K81=\"\",\"\",Fremskrivning!K81)/1000","v":0},{"$f":"IF(Fremskrivning!O81=\"\",\"\",Fremskrivning!O81)/1000","v":0},{"$f":"IF(Fremskrivning!S81=\"\",\"\",Fremskrivning!S81)/1000","v":0},{"$f":"IF(Fremskrivning!AE81=\"\",\"\",Fremskrivning!AE81)/1000","v":0},{"$f":"IF(Fremskrivning!AM81=\"\",\"\",Fremskrivning!AM81)/1000","v":0},{"$f":"IF(Fremskrivning!AU81=\"\",\"\",Fremskrivning!AU81)/1000","v":0},{"$f":"IF(Fremskrivning!BC81=\"\",\"\",Fremskrivning!BC81)/1000","v":0},{"$f":"IF(Fremskrivning!BK81=\"\",\"\",Fremskrivning!BK81)/1000","v":0},{"$f":"IF(Fremskrivning!BS81=\"\",\"\",Fremskrivning!BS81)/1000","v":0},{"$f":"IF(Fremskrivning!CA81=\"\",\"\",Fremskrivning!CA81)/1000","v":0},{"$f":"IF(Fremskrivning!CI81=\"\",\"\",Fremskrivning!CI81)/1000","v":0},{"$f":"IF(Fremskrivning!CQ81=\"\",\"\",Fremskrivning!CQ81)/1000","v":0},{"$f":"IF(Fremskrivning!CY81=\"\",\"\",Fremskrivning!CY81)/1000","v":0},{"$f":"IF(Fremskrivning!DG81=\"\",\"\",Fremskrivning!DG81)/1000","v":0}]
[]
[null,"Til investering og afdrag",{"$f":"IF(Fremskrivning!K83=\"\",\"\",Fremskrivning!K83)/1000","v":0},{"$f":"IF(Fremskrivning!O83=\"\",\"\",Fremskrivning!O83)/1000","v":0},{"$f":"IF(Fremskrivning!S83=\"\",\"\",Fremskrivning!S83)/1000","v":0},{"$f":"IF(Fremskrivning!AE83=\"\",\"\",Fremskrivning!AE83)/1000","v":0},{"$f":"IF(Fremskrivning!AM83=\"\",\"\",Fremskrivning!AM83)/1000","v":0},{"$f":"IF(Fremskrivning!AU83=\"\",\"\",Fremskrivning!AU83)/1000","v":0},{"$f":"IF(Fremskrivning!BC83=\"\",\"\",Fremskrivning!BC83)/1000","v":0},{"$f":"IF(Fremskrivning!BK83=\"\",\"\",Fremskrivning!BK83)/1000","v":0},{"$f":"IF(Fremskrivning!BS83=\"\",\"\",Fremskrivning!BS83)/1000","v":0},{"$f":"IF(Fremskrivning!CA83=\"\",\"\",Fremskrivning!CA83)/1000","v":0},{"$f":"IF(Fremskrivning!CI83=\"\",\"\",Fremskrivning!CI83)/1000","v":0},{"$f":"IF(Fremskrivning!CQ83=\"\",\"\",Fremskrivning!CQ83)/1000","v":0},{"$f":"IF(Fremskrivning!CY83=\"\",\"\",Fremskrivning!CY83)/1000","v":0},{"$f":"IF(Fremskrivning!DG83=\"\",\"\",Fremskrivning!DG83)/1000","v":0}]
[]
[null,"Besætning",{"$f":"IF(Fremskrivning!K85=\"\",\"\",Fremskrivning!K85)/1000","v":0},{"$f":"IF(Fremskrivning!O85=\"\",\"\",Fremskrivning!O85)/1000","v":0},{"$f":"IF(Fremskrivning!S85=\"\",\"\",Fremskrivning!S85)/1000","v":0},{"$f":"IF(Fremskrivning!AE85=\"\",\"\",Fremskrivning!AE85)/1000","v":0},{"$f":"IF(Fremskrivning!AM85=\"\",\"\",Fremskrivning!AM85)/1000","v":0},{"$f":"IF(Fremskrivning!AU85=\"\",\"\",Fremskrivning!AU85)/1000","v":0},{"$f":"IF(Fremskrivning!BC85=\"\",\"\",Fremskrivning!BC85)/1000","v":0},{"$f":"IF(Fremskrivning!BK85=\"\",\"\",Fremskrivning!BK85)/1000","v":0},{"$f":"IF(Fremskrivning!BS85=\"\",\"\",Fremskrivning!BS85)/1000","v":0},{"$f":"IF(Fremskrivning!CA85=\"\",\"\",Fremskrivning!CA85)/1000","v":0},{"$f":"IF(Fremskrivning!CI85=\"\",\"\",Fremskrivning!CI85)/1000","v":0},{"$f":"IF(Fremskrivning!CQ85=\"\",\"\",Fremskrivning!CQ85)/1000","v":0},{"$f":"IF(Fremskrivning!CY85=\"\",\"\",Fremskrivning!CY85)/1000","v":0},{"$f":"IF(Fremskrivning!DG85=\"\",\"\",Fremskrivning!DG85)/1000","v":0}]
[null,"Beholdning",{"$f":"IF(Fremskrivning!K86=\"\",\"\",Fremskrivning!K86)/1000","v":0},{"$f":"IF(Fremskrivning!O86=\"\",\"\",Fremskrivning!O86)/1000","v":0},{"$f":"IF(Fremskrivning!S86=\"\",\"\",Fremskrivning!S86)/1000","v":0},{"$f":"IF(Fremskrivning!AE86=\"\",\"\",Fremskrivning!AE86)/1000","v":0},{"$f":"IF(Fremskrivning!AM86=\"\",\"\",Fremskrivning!AM86)/1000","v":0},{"$f":"IF(Fremskrivning!AU86=\"\",\"\",Fremskrivning!AU86)/1000","v":0},{"$f":"IF(Fremskrivning!BC86=\"\",\"\",Fremskrivning!BC86)/1000","v":0},{"$f":"IF(Fremskrivning!BK86=\"\",\"\",Fremskrivning!BK86)/1000","v":0},{"$f":"IF(Fremskrivning!BS86=\"\",\"\",Fremskrivning!BS86)/1000","v":0},{"$f":"IF(Fremskrivning!CA86=\"\",\"\",Fremskrivning!CA86)/1000","v":0},{"$f":"IF(Fremskrivning!CI86=\"\",\"\",Fremskrivning!CI86)/1000","v":0},{"$f":"IF(Fremskrivning!CQ86=\"\",\"\",Fremskrivning!CQ86)/1000","v":0},{"$f":"IF(Fremskrivning!CY86=\"\",\"\",Fremskrivning!CY86)/1000","v":0},{"$f":"IF(Fremskrivning!DG86=\"\",\"\",Fremskrivning!DG86)/1000","v":0}]
[]
[null,"Jord",{"$f":"IF(Fremskrivning!K88=\"\",\"\",Fremskrivning!K88)/1000","v":0},{"$f":"IF(Fremskrivning!O88=\"\",\"\",Fremskrivning!O88)/1000","v":0},{"$f":"IF(Fremskrivning!S88=\"\",\"\",Fremskrivning!S88)/1000","v":0},{"$f":"IF(Fremskrivning!AE88=\"\",\"\",Fremskrivning!AE88)/1000","v":0},{"$f":"IF(Fremskrivning!AM88=\"\",\"\",Fremskrivning!AM88)/1000","v":0},{"$f":"IF(Fremskrivning!AU88=\"\",\"\",Fremskrivning!AU88)/1000","v":0},{"$f":"IF(Fremskrivning!BC88=\"\",\"\",Fremskrivning!BC88)/1000","v":0},{"$f":"IF(Fremskrivning!BK88=\"\",\"\",Fremskrivning!BK88)/1000","v":0},{"$f":"IF(Fremskrivning!BS88=\"\",\"\",Fremskrivning!BS88)/1000","v":0},{"$f":"IF(Fremskrivning!CA88=\"\",\"\",Fremskrivning!CA88)/1000","v":0},{"$f":"IF(Fremskrivning!CI88=\"\",\"\",Fremskrivning!CI88)/1000","v":0},{"$f":"IF(Fremskrivning!CQ88=\"\",\"\",Fremskrivning!CQ88)/1000","v":0},{"$f":"IF(Fremskrivning!CY88=\"\",\"\",Fremskrivning!CY88)/1000","v":0},{"$f":"IF(Fremskrivning!DG88=\"\",\"\",Fremskrivning!DG88)/1000","v":0}]
[null,"Driftsbygninger",{"$f":"IF(Fremskrivning!K89=\"\",\"\",Fremskrivning!K89)/1000","v":0},{"$f":"IF(Fremskrivning!O89=\"\",\"\",Fremskrivning!O89)/1000","v":0},{"$f":"IF(Fremskrivning!S89=\"\",\"\",Fremskrivning!S89)/1000","v":0},{"$f":"IF(Fremskrivning!AE89=\"\",\"\",Fremskrivning!AE89)/1000","v":0},{"$f":"IF(Fremskrivning!AM89=\"\",\"\",Fremskrivning!AM89)/1000","v":0},{"$f":"IF(Fremskrivning!AU89=\"\",\"\",Fremskrivning!AU89)/1000","v":0},{"$f":"IF(Fremskrivning!BC89=\"\",\"\",Fremskrivning!BC89)/1000","v":0},{"$f":"IF(Fremskrivning!BK89=\"\",\"\",Fremskrivning!BK89)/1000","v":0},{"$f":"IF(Fremskrivning!BS89=\"\",\"\",Fremskrivning!BS89)/1000","v":0},{"$f":"IF(Fremskrivning!CA89=\"\",\"\",Fremskrivning!CA89)/1000","v":0},{"$f":"IF(Fremskrivning!CI89=\"\",\"\",Fremskrivning!CI89)/1000","v":0},{"$f":"IF(Fremskrivning!CQ89=\"\",\"\",Fremskrivning!CQ89)/1000","v":0},{"$f":"IF(Fremskrivning!CY89=\"\",\"\",Fremskrivning!CY89)/1000","v":0},{"$f":"IF(Fremskrivning!DG89=\"\",\"\",Fremskrivning!DG89)/1000","v":0}]
[null,"Inventar markbrug",{"$f":"IF(Fremskrivning!K90=\"\",\"\",Fremskrivning!K90)/1000","v":0},{"$f":"IF(Fremskrivning!O90=\"\",\"\",Fremskrivning!O90)/1000","v":0},{"$f":"IF(Fremskrivning!S90=\"\",\"\",Fremskrivning!S90)/1000","v":0},{"$f":"IF(Fremskrivning!AE90=\"\",\"\",Fremskrivning!AE90)/1000","v":0},{"$f":"IF(Fremskrivning!AM90=\"\",\"\",Fremskrivning!AM90)/1000","v":0},{"$f":"IF(Fremskrivning!AU90=\"\",\"\",Fremskrivning!AU90)/1000","v":0},{"$f":"IF(Fremskrivning!BC90=\"\",\"\",Fremskrivning!BC90)/1000","v":0},{"$f":"IF(Fremskrivning!BK90=\"\",\"\",Fremskrivning!BK90)/1000","v":0},{"$f":"IF(Fremskrivning!BS90=\"\",\"\",Fremskrivning!BS90)/1000","v":0},{"$f":"IF(Fremskrivning!CA90=\"\",\"\",Fremskrivning!CA90)/1000","v":0},{"$f":"IF(Fremskrivning!CI90=\"\",\"\",Fremskrivning!CI90)/1000","v":0},{"$f":"IF(Fremskrivning!CQ90=\"\",\"\",Fremskrivning!CQ90)/1000","v":0},{"$f":"IF(Fremskrivning!CY90=\"\",\"\",Fremskrivning!CY90)/1000","v":0},{"$f":"IF(Fremskrivning!DG90=\"\",\"\",Fremskrivning!DG90)/1000","v":0}]
[null,"Inventar husdyrbrug",{"$f":"IF(Fremskrivning!K91=\"\",\"\",Fremskrivning!K91)/1000","v":0},{"$f":"IF(Fremskrivning!O91=\"\",\"\",Fremskrivning!O91)/1000","v":0},{"$f":"IF(Fremskrivning!S91=\"\",\"\",Fremskrivning!S91)/1000","v":0},{"$f":"IF(Fremskrivning!AE91=\"\",\"\",Fremskrivning!AE91)/1000","v":0},{"$f":"IF(Fremskrivning!AM91=\"\",\"\",Fremskrivning!AM91)/1000","v":0},{"$f":"IF(Fremskrivning!AU91=\"\",\"\",Fremskrivning!AU91)/1000","v":0},{"$f":"IF(Fremskrivning!BC91=\"\",\"\",Fremskrivning!BC91)/1000","v":0},{"$f":"IF(Fremskrivning!BK91=\"\",\"\",Fremskrivning!BK91)/1000","v":0},{"$f":"IF(Fremskrivning!BS91=\"\",\"\",Fremskrivning!BS91)/1000","v":0},{"$f":"IF(Fremskrivning!CA91=\"\",\"\",Fremskrivning!CA91)/1000","v":0},{"$f":"IF(Fremskrivning!CI91=\"\",\"\",Fremskrivning!CI91)/1000","v":0},{"$f":"IF(Fremskrivning!CQ91=\"\",\"\",Fremskrivning!CQ91)/1000","v":0},{"$f":"IF(Fremskrivning!CY91=\"\",\"\",Fremskrivning!CY91)/1000","v":0},{"$f":"IF(Fremskrivning!DG91=\"\",\"\",Fremskrivning!DG91)/1000","v":0}]
[null,"Privat m.m.",{"$f":"IF(Fremskrivning!K92=\"\",\"\",Fremskrivning!K92)/1000","v":0},{"$f":"IF(Fremskrivning!O92=\"\",\"\",Fremskrivning!O92)/1000","v":0},{"$f":"IF(Fremskrivning!S92=\"\",\"\",Fremskrivning!S92)/1000","v":0},{"$f":"IF(Fremskrivning!AE92=\"\",\"\",Fremskrivning!AE92)/1000","v":0},{"$f":"IF(Fremskrivning!AM92=\"\",\"\",Fremskrivning!AM92)/1000","v":0},{"$f":"IF(Fremskrivning!AU92=\"\",\"\",Fremskrivning!AU92)/1000","v":0},{"$f":"IF(Fremskrivning!BC92=\"\",\"\",Fremskrivning!BC92)/1000","v":0},{"$f":"IF(Fremskrivning!BK92=\"\",\"\",Fremskrivning!BK92)/1000","v":0},{"$f":"IF(Fremskrivning!BS92=\"\",\"\",Fremskrivning!BS92)/1000","v":0},{"$f":"IF(Fremskrivning!CA92=\"\",\"\",Fremskrivning!CA92)/1000","v":0},{"$f":"IF(Fremskrivning!CI92=\"\",\"\",Fremskrivning!CI92)/1000","v":0},{"$f":"IF(Fremskrivning!CQ92=\"\",\"\",Fremskrivning!CQ92)/1000","v":0},{"$f":"IF(Fremskrivning!CY92=\"\",\"\",Fremskrivning!CY92)/1000","v":0},{"$f":"IF(Fremskrivning!DG92=\"\",\"\",Fremskrivning!DG92)/1000","v":0}]
[null,"Investeringer i alt",{"$f":"IF(Fremskrivning!K93=\"\",\"\",Fremskrivning!K93)/1000","v":0},{"$f":"IF(Fremskrivning!O93=\"\",\"\",Fremskrivning!O93)/1000","v":0},{"$f":"IF(Fremskrivning!S93=\"\",\"\",Fremskrivning!S93)/1000","v":0},{"$f":"IF(Fremskrivning!AE93=\"\",\"\",Fremskrivning!AE93)/1000","v":0},{"$f":"IF(Fremskrivning!AM93=\"\",\"\",Fremskrivning!AM93)/1000","v":0},{"$f":"IF(Fremskrivning!AU93=\"\",\"\",Fremskrivning!AU93)/1000","v":0},{"$f":"IF(Fremskrivning!BC93=\"\",\"\",Fremskrivning!BC93)/1000","v":0},{"$f":"IF(Fremskrivning!BK93=\"\",\"\",Fremskrivning!BK93)/1000","v":0},{"$f":"IF(Fremskrivning!BS93=\"\",\"\",Fremskrivning!BS93)/1000","v":0},{"$f":"IF(Fremskrivning!CA93=\"\",\"\",Fremskrivning!CA93)/1000","v":0},{"$f":"IF(Fremskrivning!CI93=\"\",\"\",Fremskrivning!CI93)/1000","v":0},{"$f":"IF(Fremskrivning!CQ93=\"\",\"\",Fremskrivning!CQ93)/1000","v":0},{"$f":"IF(Fremskrivning!CY93=\"\",\"\",Fremskrivning!CY93)/1000","v":0},{"$f":"IF(Fremskrivning!DG93=\"\",\"\",Fremskrivning!DG93)/1000","v":0}]
[]
[null,"Likviditet efter investeringer",{"$f":"IF(Fremskrivning!K95=\"\",\"\",Fremskrivning!K95)/1000","v":0},{"$f":"IF(Fremskrivning!O95=\"\",\"\",Fremskrivning!O95)/1000","v":0},{"$f":"IF(Fremskrivning!S95=\"\",\"\",Fremskrivning!S95)/1000","v":0},{"$f":"IF(Fremskrivning!AE95=\"\",\"\",Fremskrivning!AE95)/1000","v":0},{"$f":"IF(Fremskrivning!AM95=\"\",\"\",Fremskrivning!AM95)/1000","v":0},{"$f":"IF(Fremskrivning!AU95=\"\",\"\",Fremskrivning!AU95)/1000","v":0},{"$f":"IF(Fremskrivning!BC95=\"\",\"\",Fremskrivning!BC95)/1000","v":0},{"$f":"IF(Fremskrivning!BK95=\"\",\"\",Fremskrivning!BK95)/1000","v":0},{"$f":"IF(Fremskrivning!BS95=\"\",\"\",Fremskrivning!BS95)/1000","v":0},{"$f":"IF(Fremskrivning!CA95=\"\",\"\",Fremskrivning!CA95)/1000","v":0},{"$f":"IF(Fremskrivning!CI95=\"\",\"\",Fremskrivning!CI95)/1000","v":0},{"$f":"IF(Fremskrivning!CQ95=\"\",\"\",Fremskrivning!CQ95)/1000","v":0},{"$f":"IF(Fremskrivning!CY95=\"\",\"\",Fremskrivning!CY95)/1000","v":0},{"$f":"IF(Fremskrivning!DG95=\"\",\"\",Fremskrivning!DG95)/1000","v":0}]
[]
[null,"Finansiering:"]
[null,"Tilgodehavende",{"$f":"IF(Fremskrivning!K98=\"\",\"\",Fremskrivning!K98)/1000","v":0},{"$f":"IF(Fremskrivning!O98=\"\",\"\",Fremskrivning!O98)/1000","v":0},{"$f":"IF(Fremskrivning!S98=\"\",\"\",Fremskrivning!S98)/1000","v":0},{"$f":"IF(Fremskrivning!AE98=\"\",\"\",Fremskrivning!AE98)/1000","v":0},{"$f":"IF(Fremskrivning!AM98=\"\",\"\",Fremskrivning!AM98)/1000","v":0},{"$f":"IF(Fremskrivning!AU98=\"\",\"\",Fremskrivning!AU98)/1000","v":0},{"$f":"IF(Fremskrivning!BC98=\"\",\"\",Fremskrivning!BC98)/1000","v":0},{"$f":"IF(Fremskrivning!BK98=\"\",\"\",Fremskrivning!BK98)/1000","v":0},{"$f":"IF(Fremskrivning!BS98=\"\",\"\",Fremskrivning!BS98)/1000","v":0},{"$f":"IF(Fremskrivning!CA98=\"\",\"\",Fremskrivning!CA98)/1000","v":0},{"$f":"IF(Fremskrivning!CI98=\"\",\"\",Fremskrivning!CI98)/1000","v":0},{"$f":"IF(Fremskrivning!CQ98=\"\",\"\",Fremskrivning!CQ98)/1000","v":0},{"$f":"IF(Fremskrivning!CY98=\"\",\"\",Fremskrivning!CY98)/1000","v":0},{"$f":"IF(Fremskrivning!DG98=\"\",\"\",Fremskrivning!DG98)/1000","v":0}]
[null,"Værdipapirer m.m.",{"$f":"IF(Fremskrivning!K99=\"\",\"\",Fremskrivning!K99)/1000","v":0},{"$f":"IF(Fremskrivning!O99=\"\",\"\",Fremskrivning!O99)/1000","v":0},{"$f":"IF(Fremskrivning!S99=\"\",\"\",Fremskrivning!S99)/1000","v":0},{"$f":"IF(Fremskrivning!AE99=\"\",\"\",Fremskrivning!AE99)/1000","v":0},{"$f":"IF(Fremskrivning!AM99=\"\",\"\",Fremskrivning!AM99)/1000","v":0},{"$f":"IF(Fremskrivning!AU99=\"\",\"\",Fremskrivning!AU99)/1000","v":0},{"$f":"IF(Fremskrivning!BC99=\"\",\"\",Fremskrivning!BC99)/1000","v":0},{"$f":"IF(Fremskrivning!BK99=\"\",\"\",Fremskrivning!BK99)/1000","v":0},{"$f":"IF(Fremskrivning!BS99=\"\",\"\",Fremskrivning!BS99)/1000","v":0},{"$f":"IF(Fremskrivning!CA99=\"\",\"\",Fremskrivning!CA99)/1000","v":0},{"$f":"IF(Fremskrivning!CI99=\"\",\"\",Fremskrivning!CI99)/1000","v":0},{"$f":"IF(Fremskrivning!CQ99=\"\",\"\",Fremskrivning!CQ99)/1000","v":0},{"$f":"IF(Fremskrivning!CY99=\"\",\"\",Fremskrivning!CY99)/1000","v":0},{"$f":"IF(Fremskrivning!DG99=\"\",\"\",Fremskrivning!DG99)/1000","v":0}]
[null,"Realkreditinstitutter",{"$f":"IF(Fremskrivning!K100=\"\",\"\",Fremskrivning!K100)/1000","v":0},{"$f":"IF(Fremskrivning!O100=\"\",\"\",Fremskrivning!O100)/1000","v":0},{"$f":"IF(Fremskrivning!S100=\"\",\"\",Fremskrivning!S100)/1000","v":0},{"$f":"IF(Fremskrivning!AE100=\"\",\"\",Fremskrivning!AE100)/1000","v":0},{"$f":"IF(Fremskrivning!AM100=\"\",\"\",Fremskrivning!AM100)/1000","v":0},{"$f":"IF(Fremskrivning!AU100=\"\",\"\",Fremskrivning!AU100)/1000","v":0},{"$f":"IF(Fremskrivning!BC100=\"\",\"\",Fremskrivning!BC100)/1000","v":0},{"$f":"IF(Fremskrivning!BK100=\"\",\"\",Fremskrivning!BK100)/1000","v":0},{"$f":"IF(Fremskrivning!BS100=\"\",\"\",Fremskrivning!BS100)/1000","v":0},{"$f":"IF(Fremskrivning!CA100=\"\",\"\",Fremskrivning!CA100)/1000","v":0},{"$f":"IF(Fremskrivning!CI100=\"\",\"\",Fremskrivning!CI100)/1000","v":0},{"$f":"IF(Fremskrivning!CQ100=\"\",\"\",Fremskrivning!CQ100)/1000","v":0},{"$f":"IF(Fremskrivning!CY100=\"\",\"\",Fremskrivning!CY100)/1000","v":0},{"$f":"IF(Fremskrivning!DG100=\"\",\"\",Fremskrivning!DG100)/1000","v":0}]
[null,"Pengeinstitut",{"$f":"IF(Fremskrivning!K101=\"\",\"\",Fremskrivning!K101)/1000","v":0},{"$f":"IF(Fremskrivning!O101=\"\",\"\",Fremskrivning!O101)/1000","v":0},{"$f":"IF(Fremskrivning!S101=\"\",\"\",Fremskrivning!S101)/1000","v":0},{"$f":"IF(Fremskrivning!AE101=\"\",\"\",Fremskrivning!AE101)/1000","v":0},{"$f":"IF(Fremskrivning!AM101=\"\",\"\",Fremskrivning!AM101)/1000","v":0},{"$f":"IF(Fremskrivning!AU101=\"\",\"\",Fremskrivning!AU101)/1000","v":0},{"$f":"IF(Fremskrivning!BC101=\"\",\"\",Fremskrivning!BC101)/1000","v":0},{"$f":"IF(Fremskrivning!BK101=\"\",\"\",Fremskrivning!BK101)/1000","v":0},{"$f":"IF(Fremskrivning!BS101=\"\",\"\",Fremskrivning!BS101)/1000","v":0},{"$f":"IF(Fremskrivning!CA101=\"\",\"\",Fremskrivning!CA101)/1000","v":0},{"$f":"IF(Fremskrivning!CI101=\"\",\"\",Fremskrivning!CI101)/1000","v":0},{"$f":"IF(Fremskrivning!CQ101=\"\",\"\",Fremskrivning!CQ101)/1000","v":0},{"$f":"IF(Fremskrivning!CY101=\"\",\"\",Fremskrivning!CY101)/1000","v":0},{"$f":"IF(Fremskrivning!DG101=\"\",\"\",Fremskrivning!DG101)/1000","v":0}]
[null,"Leasingforpligtelser",{"$f":"IF(Fremskrivning!K102=\"\",\"\",Fremskrivning!K102)/1000","v":0},{"$f":"IF(Fremskrivning!O102=\"\",\"\",Fremskrivning!O102)/1000","v":0},{"$f":"IF(Fremskrivning!S102=\"\",\"\",Fremskrivning!S102)/1000","v":0},{"$f":"IF(Fremskrivning!AE102=\"\",\"\",Fremskrivning!AE102)/1000","v":0},{"$f":"IF(Fremskrivning!AM102=\"\",\"\",Fremskrivning!AM102)/1000","v":0},{"$f":"IF(Fremskrivning!AU102=\"\",\"\",Fremskrivning!AU102)/1000","v":0},{"$f":"IF(Fremskrivning!BC102=\"\",\"\",Fremskrivning!BC102)/1000","v":0},{"$f":"IF(Fremskrivning!BK102=\"\",\"\",Fremskrivning!BK102)/1000","v":0},{"$f":"IF(Fremskrivning!BS102=\"\",\"\",Fremskrivning!BS102)/1000","v":0},{"$f":"IF(Fremskrivning!CA102=\"\",\"\",Fremskrivning!CA102)/1000","v":0},{"$f":"IF(Fremskrivning!CI102=\"\",\"\",Fremskrivning!CI102)/1000","v":0},{"$f":"IF(Fremskrivning!CQ102=\"\",\"\",Fremskrivning!CQ102)/1000","v":0},{"$f":"IF(Fremskrivning!CY102=\"\",\"\",Fremskrivning!CY102)/1000","v":0},{"$f":"IF(Fremskrivning!DG102=\"\",\"\",Fremskrivning!DG102)/1000","v":0}]
[null,"Anden gæld",{"$f":"IF(Fremskrivning!K103=\"\",\"\",Fremskrivning!K103)/1000","v":0},{"$f":"IF(Fremskrivning!O103=\"\",\"\",Fremskrivning!O103)/1000","v":0},{"$f":"IF(Fremskrivning!S103=\"\",\"\",Fremskrivning!S103)/1000","v":0},{"$f":"IF(Fremskrivning!AE103=\"\",\"\",Fremskrivning!AE103)/1000","v":0},{"$f":"IF(Fremskrivning!AM103=\"\",\"\",Fremskrivning!AM103)/1000","v":0},{"$f":"IF(Fremskrivning!AU103=\"\",\"\",Fremskrivning!AU103)/1000","v":0},{"$f":"IF(Fremskrivning!BC103=\"\",\"\",Fremskrivning!BC103)/1000","v":0},{"$f":"IF(Fremskrivning!BK103=\"\",\"\",Fremskrivning!BK103)/1000","v":0},{"$f":"IF(Fremskrivning!BS103=\"\",\"\",Fremskrivning!BS103)/1000","v":0},{"$f":"IF(Fremskrivning!CA103=\"\",\"\",Fremskrivning!CA103)/1000","v":0},{"$f":"IF(Fremskrivning!CI103=\"\",\"\",Fremskrivning!CI103)/1000","v":0},{"$f":"IF(Fremskrivning!CQ103=\"\",\"\",Fremskrivning!CQ103)/1000","v":0},{"$f":"IF(Fremskrivning!CY103=\"\",\"\",Fremskrivning!CY103)/1000","v":0},{"$f":"IF(Fremskrivning!DG103=\"\",\"\",Fremskrivning!DG103)/1000","v":0}]
[null,"Kassekredit",{"$f":"IF(Fremskrivning!K104=\"\",\"\",Fremskrivning!K104)/1000","v":0},{"$f":"IF(Fremskrivning!O104=\"\",\"\",Fremskrivning!O104)/1000","v":0},{"$f":"IF(Fremskrivning!S104=\"\",\"\",Fremskrivning!S104)/1000","v":0},{"$f":"IF(Fremskrivning!AE104=\"\",\"\",Fremskrivning!AE104)/1000","v":0},{"$f":"IF(Fremskrivning!AM104=\"\",\"\",Fremskrivning!AM104)/1000","v":0},{"$f":"IF(Fremskrivning!AU104=\"\",\"\",Fremskrivning!AU104)/1000","v":0},{"$f":"IF(Fremskrivning!BC104=\"\",\"\",Fremskrivning!BC104)/1000","v":0},{"$f":"IF(Fremskrivning!BK104=\"\",\"\",Fremskrivning!BK104)/1000","v":0},{"$f":"IF(Fremskrivning!BS104=\"\",\"\",Fremskrivning!BS104)/1000","v":0},{"$f":"IF(Fremskrivning!CA104=\"\",\"\",Fremskrivning!CA104)/1000","v":0},{"$f":"IF(Fremskrivning!CI104=\"\",\"\",Fremskrivning!CI104)/1000","v":0},{"$f":"IF(Fremskrivning!CQ104=\"\",\"\",Fremskrivning!CQ104)/1000","v":0},{"$f":"IF(Fremskrivning!CY104=\"\",\"\",Fremskrivning!CY104)/1000","v":0},{"$f":"IF(Fremskrivning!DG104=\"\",\"\",Fremskrivning!DG104)/1000","v":0}]
[null,"Ændring hensættelser",{"$f":"IF(Fremskrivning!K105=\"\",\"\",Fremskrivning!K105)/1000","v":0},{"$f":"IF(Fremskrivning!O105=\"\",\"\",Fremskrivning!O105)/1000","v":0},{"$f":"IF(Fremskrivning!S105=\"\",\"\",Fremskrivning!S105)/1000","v":0},{"$f":"IF(Fremskrivning!AE105=\"\",\"\",Fremskrivning!AE105)/1000","v":0},{"$f":"IF(Fremskrivning!AM105=\"\",\"\",Fremskrivning!AM105)/1000","v":0},{"$f":"IF(Fremskrivning!AU105=\"\",\"\",Fremskrivning!AU105)/1000","v":0},{"$f":"IF(Fremskrivning!BC105=\"\",\"\",Fremskrivning!BC105)/1000","v":0},{"$f":"IF(Fremskrivning!BK105=\"\",\"\",Fremskrivning!BK105)/1000","v":0},{"$f":"IF(Fremskrivning!BS105=\"\",\"\",Fremskrivning!BS105)/1000","v":0},{"$f":"IF(Fremskrivning!CA105=\"\",\"\",Fremskrivning!CA105)/1000","v":0},{"$f":"IF(Fremskrivning!CI105=\"\",\"\",Fremskrivning!CI105)/1000","v":0},{"$f":"IF(Fremskrivning!CQ105=\"\",\"\",Fremskrivning!CQ105)/1000","v":0},{"$f":"IF(Fremskrivning!CY105=\"\",\"\",Fremskrivning!CY105)/1000","v":0},{"$f":"IF(Fremskrivning!DG105=\"\",\"\",Fremskrivning!DG105)/1000","v":0}]
[]
[null,"Likviditetsanvendelse",{"$f":"IF(Fremskrivning!K107=\"\",\"\",Fremskrivning!K107)/1000","v":0},{"$f":"IF(Fremskrivning!O107=\"\",\"\",Fremskrivning!O107)/1000","v":0},{"$f":"IF(Fremskrivning!S107=\"\",\"\",Fremskrivning!S107)/1000","v":0},{"$f":"IF(Fremskrivning!AE107=\"\",\"\",Fremskrivning!AE107)/1000","v":0},{"$f":"IF(Fremskrivning!AM107=\"\",\"\",Fremskrivning!AM107)/1000","v":0},{"$f":"IF(Fremskrivning!AU107=\"\",\"\",Fremskrivning!AU107)/1000","v":0},{"$f":"IF(Fremskrivning!BC107=\"\",\"\",Fremskrivning!BC107)/1000","v":0},{"$f":"IF(Fremskrivning!BK107=\"\",\"\",Fremskrivning!BK107)/1000","v":0},{"$f":"IF(Fremskrivning!BS107=\"\",\"\",Fremskrivning!BS107)/1000","v":0},{"$f":"IF(Fremskrivning!CA107=\"\",\"\",Fremskrivning!CA107)/1000","v":0},{"$f":"IF(Fremskrivning!CI107=\"\",\"\",Fremskrivning!CI107)/1000","v":0},{"$f":"IF(Fremskrivning!CQ107=\"\",\"\",Fremskrivning!CQ107)/1000","v":0},{"$f":"IF(Fremskrivning!CY107=\"\",\"\",Fremskrivning!CY107)/1000","v":0},{"$f":"IF(Fremskrivning!DG107=\"\",\"\",Fremskrivning!DG107)/1000","v":0}]

{"sheet":"Balance","index":12,"n_rows":43,"n_cols":16,"rows_kept":43,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Balance"]
[]
[null,null,{"$f":"D4-1","v":2021},2022,{"$f":"F4-1","v":2023},{"$f":"Forudsætninger!B34","v":2024},{"$f":"F4+1","v":2025},{"$f":"G4+1","v":2026},2027,2028,2029,2030,2031,2032,2033,2034]
[]
[]
[null,"Jord",{"$f":"IF(Fremskrivning!K113=\"\",\"\",Fremskrivning!K113)/1000","v":0},{"$f":"IF(Fremskrivning!O113=\"\",\"\",Fremskrivning!O113)/1000","v":0},{"$f":"IF(Fremskrivning!S113=\"\",\"\",Fremskrivning!S113)/1000","v":0},{"$f":"IF(Fremskrivning!AE113=\"\",\"\",Fremskrivning!AE113)/1000","v":0},{"$f":"IF(Fremskrivning!AM113=\"\",\"\",Fremskrivning!AM113)/1000","v":0},{"$f":"IF(Fremskrivning!AU113=\"\",\"\",Fremskrivning!AU113)/1000","v":0},{"$f":"IF(Fremskrivning!BC113=\"\",\"\",Fremskrivning!BC113)/1000","v":0},{"$f":"IF(Fremskrivning!BK113=\"\",\"\",Fremskrivning!BK113)/1000","v":0},{"$f":"IF(Fremskrivning!BS113=\"\",\"\",Fremskrivning!BS113)/1000","v":0},{"$f":"IF(Fremskrivning!CA113=\"\",\"\",Fremskrivning!CA113)/1000","v":0},{"$f":"IF(Fremskrivning!CI113=\"\",\"\",Fremskrivning!CI113)/1000","v":0},{"$f":"IF(Fremskrivning!CQ113=\"\",\"\",Fremskrivning!CQ113)/1000","v":0},{"$f":"IF(Fremskrivning!CY113=\"\",\"\",Fremskrivning!CY113)/1000","v":0},{"$f":"IF(Fremskrivning!DG113=\"\",\"\",Fremskrivning!DG113)/1000","v":0}]
[null,"Driftsbygninger og installationer",{"$f":"IF(Fremskrivning!K114=\"\",\"\",Fremskrivning!K114)/1000","v":0},{"$f":"IF(Fremskrivning!O114=\"\",\"\",Fremskrivning!O114)/1000","v":0},{"$f":"IF(Fremskrivning!S114=\"\",\"\",Fremskrivning!S114)/1000","v":0},{"$f":"IF(Fremskrivning!AE114=\"\",\"\",Fremskrivning!AE114)/1000","v":0},{"$f":"IF(Fremskrivning!AM114=\"\",\"\",Fremskrivning!AM114)/1000","v":0},{"$f":"IF(Fremskrivning!AU114=\"\",\"\",Fremskrivning!AU114)/1000","v":0},{"$f":"IF(Fremskrivning!BC114=\"\",\"\",Fremskrivning!BC114)/1000","v":0},{"$f":"IF(Fremskrivning!BK114=\"\",\"\",Fremskrivning!BK114)/1000","v":0},{"$f":"IF(Fremskrivning!BS114=\"\",\"\",Fremskrivning!BS114)/1000","v":0},{"$f":"IF(Fremskrivning!CA114=\"\",\"\",Fremskrivning!CA114)/1000","v":0},{"$f":"IF(Fremskrivning!CI114=\"\",\"\",Fremskrivning!CI114)/1000","v":0},{"$f":"IF(Fremskrivning!CQ114=\"\",\"\",Fremskrivning!CQ114)/1000","v":0},{"$f":"IF(Fremskrivning!CY114=\"\",\"\",Fremskrivning!CY114)/1000","v":0},{"$f":"IF(Fremskrivning!DG114=\"\",\"\",Fremskrivning!DG114)/1000","v":0}]
[null,"Beboelse landbrug",{"$f":"IF(Fremskrivning!K115=\"\",\"\",Fremskrivning!K115)/1000","v":0},{"$f":"IF(Fremskrivning!O115=\"\",\"\",Fremskrivning!O115)/1000","v":0},{"$f":"IF(Fremskrivning!S115=\"\",\"\",Fremskrivning!S115)/1000","v":0},{"$f":"IF(Fremskrivning!AE115=\"\",\"\",Fremskrivning!AE115)/1000","v":0},{"$f":"IF(Fremskrivning!AM115=\"\",\"\",Fremskrivning!AM115)/1000","v":0},{"$f":"IF(Fremskrivning!AU115=\"\",\"\",Fremskrivning!AU115)/1000","v":0},{"$f":"IF(Fremskrivning!BC115=\"\",\"\",Fremskrivning!BC115)/1000","v":0},{"$f":"IF(Fremskrivning!BK115=\"\",\"\",Fremskrivning!BK115)/1000","v":0},{"$f":"IF(Fremskrivning!BS115=\"\",\"\",Fremskrivning!BS115)/1000","v":0},{"$f":"IF(Fremskrivning!CA115=\"\",\"\",Fremskrivning!CA115)/1000","v":0},{"$f":"IF(Fremskrivning!CI115=\"\",\"\",Fremskrivning!CI115)/1000","v":0},{"$f":"IF(Fremskrivning!CQ115=\"\",\"\",Fremskrivning!CQ115)/1000","v":0},{"$f":"IF(Fremskrivning!CY115=\"\",\"\",Fremskrivning!CY115)/1000","v":0},{"$f":"IF(Fremskrivning!DG115=\"\",\"\",Fremskrivning!DG115)/1000","v":0}]
[null,"Grundforbedring m.m.",{"$f":"IF(Fremskrivning!K116=\"\",\"\",Fremskrivning!K116)/1000","v":0},{"$f":"IF(Fremskrivning!O116=\"\",\"\",Fremskrivning!O116)/1000","v":0},{"$f":"IF(Fremskrivning!S116=\"\",\"\",Fremskrivning!S116)/1000","v":0},{"$f":"IF(Fremskrivning!AE116=\"\",\"\",Fremskrivning!AE116)/1000","v":0},{"$f":"IF(Fremskrivning!AM116=\"\",\"\",Fremskrivning!AM116)/1000","v":0},{"$f":"IF(Fremskrivning!AU116=\"\",\"\",Fremskrivning!AU116)/1000","v":0},{"$f":"IF(Fremskrivning!BC116=\"\",\"\",Fremskrivning!BC116)/1000","v":0},{"$f":"IF(Fremskrivning!BK116=\"\",\"\",Fremskrivning!BK116)/1000","v":0},{"$f":"IF(Fremskrivning!BS116=\"\",\"\",Fremskrivning!BS116)/1000","v":0},{"$f":"IF(Fremskrivning!CA116=\"\",\"\",Fremskrivning!CA116)/1000","v":0},{"$f":"IF(Fremskrivning!CI116=\"\",\"\",Fremskrivning!CI116)/1000","v":0},{"$f":"IF(Fremskrivning!CQ116=\"\",\"\",Fremskrivning!CQ116)/1000","v":0},{"$f":"IF(Fremskrivning!CY116=\"\",\"\",Fremskrivning!CY116)/1000","v":0},{"$f":"IF(Fremskrivning!DG116=\"\",\"\",Fremskrivning!DG116)/1000","v":0}]
[null,"Fast ejendom i alt",{"$f":"IF(Fremskrivning!K117=\"\",\"\",Fremskrivning!K117)/1000","v":0},{"$f":"IF(Fremskrivning!O117=\"\",\"\",Fremskrivning!O117)/1000","v":0},{"$f":"IF(Fremskrivning!S117=\"\",\"\",Fremskrivning!S117)/1000","v":0},{"$f":"IF(Fremskrivning!AE117=\"\",\"\",Fremskrivning!AE117)/1000","v":0},{"$f":"IF(Fremskrivning!AM117=\"\",\"\",Fremskrivning!AM117)/1000","v":0},{"$f":"IF(Fremskrivning!AU117=\"\",\"\",Fremskrivning!AU117)/1000","v":0},{"$f":"IF(Fremskrivning!BC117=\"\",\"\",Fremskrivning!BC117)/1000","v":0},{"$f":"IF(Fremskrivning!BK117=\"\",\"\",Fremskrivning!BK117)/1000","v":0},{"$f":"IF(Fremskrivning!BS117=\"\",\"\",Fremskrivning!BS117)/1000","v":0},{"$f":"IF(Fremskrivning!CA117=\"\",\"\",Fremskrivning!CA117)/1000","v":0},{"$f":"IF(Fremskrivning!CI117=\"\",\"\",Fremskrivning!CI117)/1000","v":0},{"$f":"IF(Fremskrivning!CQ117=\"\",\"\",Fremskrivning!CQ117)/1000","v":0},{"$f":"IF(Fremskrivning!CY117=\"\",\"\",Fremskrivning!CY117)/1000","v":0},{"$f":"IF(Fremskrivning!DG117=\"\",\"\",Fremskrivning!DG117)/1000","v":0}]
[]
[null,"Inventar markbrug",{"$f":"IF(Fremskrivning!K119=\"\",\"\",Fremskrivning!K119)/1000","v":0},{"$f":"IF(Fremskrivning!O119=\"\",\"\",Fremskrivning!O119)/1000","v":0},{"$f":"IF(Fremskrivning!S119=\"\",\"\",Fremskrivning!S119)/1000","v":0},{"$f":"IF(Fremskrivning!AE119=\"\",\"\",Fremskrivning!AE119)/1000","v":0},{"$f":"IF(Fremskrivning!AM119=\"\",\"\",Fremskrivning!AM119)/1000","v":0},{"$f":"IF(Fremskrivning!AU119=\"\",\"\",Fremskrivning!AU119)/1000","v":0},{"$f":"IF(Fremskrivning!BC119=\"\",\"\",Fremskrivning!BC119)/1000","v":0},{"$f":"IF(Fremskrivning!BK119=\"\",\"\",Fremskrivning!BK119)/1000","v":0},{"$f":"IF(Fremskrivning!BS119=\"\",\"\",Fremskrivning!BS119)/1000","v":0},{"$f":"IF(Fremskrivning!CA119=\"\",\"\",Fremskrivning!CA119)/1000","v":0},{"$f":"IF(Fremskrivning!CI119=\"\",\"\",Fremskrivning!CI119)/1000","v":0},{"$f":"IF(Fremskrivning!CQ119=\"\",\"\",Fremskrivning!CQ119)/1000","v":0},{"$f":"IF(Fremskrivning!CY119=\"\",\"\",Fremskrivning!CY119)/1000","v":0},{"$f":"IF(Fremskrivning!DG119=\"\",\"\",Fremskrivning!DG119)/1000","v":0}]
[null,"Inventar husdyrbrug m.m.",{"$f":"IF(Fremskrivning!K120=\"\",\"\",Fremskrivning!K120)/1000","v":0},{"$f":"IF(Fremskrivning!O120=\"\",\"\",Fremskrivning!O120)/1000","v":0},{"$f":"IF(Fremskrivning!S120=\"\",\"\",Fremskrivning!S120)/1000","v":0},{"$f":"IF(Fremskrivning!AE120=\"\",\"\",Fremskrivning!AE120)/1000","v":0},{"$f":"IF(Fremskrivning!AM120=\"\",\"\",Fremskrivning!AM120)/1000","v":0},{"$f":"IF(Fremskrivning!AU120=\"\",\"\",Fremskrivning!AU120)/1000","v":0},{"$f":"IF(Fremskrivning!BC120=\"\",\"\",Fremskrivning!BC120)/1000","v":0},{"$f":"IF(Fremskrivning!BK120=\"\",\"\",Fremskrivning!BK120)/1000","v":0},{"$f":"IF(Fremskrivning!BS120=\"\",\"\",Fremskrivning!BS120)/1000","v":0},{"$f":"IF(Fremskrivning!CA120=\"\",\"\",Fremskrivning!CA120)/1000","v":0},{"$f":"IF(Fremskrivning!CI120=\"\",\"\",Fremskrivning!CI120)/1000","v":0},{"$f":"IF(Fremskrivning!CQ120=\"\",\"\",Fremskrivning!CQ120)/1000","v":0},{"$f":"IF(Fremskrivning!CY120=\"\",\"\",Fremskrivning!CY120)/1000","v":0},{"$f":"IF(Fremskrivning!DG120=\"\",\"\",Fremskrivning!DG120)/1000","v":0}]
[null,"Besætning",{"$f":"IF(Fremskrivning!K121=\"\",\"\",Fremskrivning!K121)/1000","v":0},{"$f":"IF(Fremskrivning!O121=\"\",\"\",Fremskrivning!O121)/1000","v":0},{"$f":"IF(Fremskrivning!S121=\"\",\"\",Fremskrivning!S121)/1000","v":0},{"$f":"IF(Fremskrivning!AE121=\"\",\"\",Fremskrivning!AE121)/1000","v":0},{"$f":"IF(Fremskrivning!AM121=\"\",\"\",Fremskrivning!AM121)/1000","v":0},{"$f":"IF(Fremskrivning!AU121=\"\",\"\",Fremskrivning!AU121)/1000","v":0},{"$f":"IF(Fremskrivning!BC121=\"\",\"\",Fremskrivning!BC121)/1000","v":0},{"$f":"IF(Fremskrivning!BK121=\"\",\"\",Fremskrivning!BK121)/1000","v":0},{"$f":"IF(Fremskrivning!BS121=\"\",\"\",Fremskrivning!BS121)/1000","v":0},{"$f":"IF(Fremskrivning!CA121=\"\",\"\",Fremskrivning!CA121)/1000","v":0},{"$f":"IF(Fremskrivning!CI121=\"\",\"\",Fremskrivning!CI121)/1000","v":0},{"$f":"IF(Fremskrivning!CQ121=\"\",\"\",Fremskrivning!CQ121)/1000","v":0},{"$f":"IF(Fremskrivning!CY121=\"\",\"\",Fremskrivning!CY121)/1000","v":0},{"$f":"IF(Fremskrivning!DG121=\"\",\"\",Fremskrivning!DG121)/1000","v":0}]
[null,"Beholdninger",{"$f":"IF(Fremskrivning!K122=\"\",\"\",Fremskrivning!K122)/1000","v":0},{"$f":"IF(Fremskrivning!O122=\"\",\"\",Fremskrivning!O122)/1000","v":0},{"$f":"IF(Fremskrivning!S122=\"\",\"\",Fremskrivning!S122)/1000","v":0},{"$f":"IF(Fremskrivning!AE122=\"\",\"\",Fremskrivning!AE122)/1000","v":0},{"$f":"IF(Fremskrivning!AM122=\"\",\"\",Fremskrivning!AM122)/1000","v":0},{"$f":"IF(Fremskrivning!AU122=\"\",\"\",Fremskrivning!AU122)/1000","v":0},{"$f":"IF(Fremskrivning!BC122=\"\",\"\",Fremskrivning!BC122)/1000","v":0},{"$f":"IF(Fremskrivning!BK122=\"\",\"\",Fremskrivning!BK122)/1000","v":0},{"$f":"IF(Fremskrivning!BS122=\"\",\"\",Fremskrivning!BS122)/1000","v":0},{"$f":"IF(Fremskrivning!CA122=\"\",\"\",Fremskrivning!CA122)/1000","v":0},{"$f":"IF(Fremskrivning!CI122=\"\",\"\",Fremskrivning!CI122)/1000","v":0},{"$f":"IF(Fremskrivning!CQ122=\"\",\"\",Fremskrivning!CQ122)/1000","v":0},{"$f":"IF(Fremskrivning!CY122=\"\",\"\",Fremskrivning!CY122)/1000","v":0},{"$f":"IF(Fremskrivning!DG122=\"\",\"\",Fremskrivning!DG122)/1000","v":0}]
[null,"Landbrugsaktiver i alt",{"$f":"IF(Fremskrivning!K123=\"\",\"\",Fremskrivning!K123)/1000","v":0},{"$f":"IF(Fremskrivning!O123=\"\",\"\",Fremskrivning!O123)/1000","v":0},{"$f":"IF(Fremskrivning!S123=\"\",\"\",Fremskrivning!S123)/1000","v":0},{"$f":"IF(Fremskrivning!AE123=\"\",\"\",Fremskrivning!AE123)/1000","v":0},{"$f":"IF(Fremskrivning!AM123=\"\",\"\",Fremskrivning!AM123)/1000","v":0},{"$f":"IF(Fremskrivning!AU123=\"\",\"\",Fremskrivning!AU123)/1000","v":0},{"$f":"IF(Fremskrivning!BC123=\"\",\"\",Fremskrivning!BC123)/1000","v":0},{"$f":"IF(Fremskrivning!BK123=\"\",\"\",Fremskrivning!BK123)/1000","v":0},{"$f":"IF(Fremskrivning!BS123=\"\",\"\",Fremskrivning!BS123)/1000","v":0},{"$f":"IF(Fremskrivning!CA123=\"\",\"\",Fremskrivning!CA123)/1000","v":0},{"$f":"IF(Fremskrivning!CI123=\"\",\"\",Fremskrivning!CI123)/1000","v":0},{"$f":"IF(Fremskrivning!CQ123=\"\",\"\",Fremskrivning!CQ123)/1000","v":0},{"$f":"IF(Fremskrivning!CY123=\"\",\"\",Fremskrivning!CY123)/1000","v":0},{"$f":"IF(Fremskrivning!DG123=\"\",\"\",Fremskrivning!DG123)/1000","v":0}]
[]
[null,"Private aktiver og aktiver udenfor landbruget",{"$f":"IF(Fremskrivning!K125=\"\",\"\",Fremskrivning!K125)/1000","v":0},{"$f":"IF(Fremskrivning!O125=\"\",\"\",Fremskrivning!O125)/1000","v":0},{"$f":"IF(Fremskrivning!S125=\"\",\"\",Fremskrivning!S125)/1000","v":0},{"$f":"IF(Fremskrivning!AE125=\"\",\"\",Fremskrivning!AE125)/1000","v":0},{"$f":"IF(Fremskrivning!AM125=\"\",\"\",Fremskrivning!AM125)/1000","v":0},{"$f":"IF(Fremskrivning!AU125=\"\",\"\",Fremskrivning!AU125)/1000","v":0},{"$f":"IF(Fremskrivning!BC125=\"\",\"\",Fremskrivning!BC125)/1000","v":0},{"$f":"IF(Fremskrivning!BK125=\"\",\"\",Fremskrivning!BK125)/1000","v":0},{"$f":"IF(Fremskrivning!BS125=\"\",\"\",Fremskrivning!BS125)/1000","v":0},{"$f":"IF(Fremskrivning!CA125=\"\",\"\",Fremskrivning!CA125)/1000","v":0},{"$f":"IF(Fremskrivning!CI125=\"\",\"\",Fremskrivning!CI125)/1000","v":0},{"$f":"IF(Fremskrivning!CQ125=\"\",\"\",Fremskrivning!CQ125)/1000","v":0},{"$f":"IF(Fremskrivning!CY125=\"\",\"\",Fremskrivning!CY125)/1000","v":0},{"$f":"IF(Fremskrivning!DG125=\"\",\"\",Fremskrivning!DG125)/1000","v":0}]
[]
[null,"Tilgodehavender",{"$f":"IF(Fremskrivning!K127=\"\",\"\",Fremskrivning!K127)/1000","v":0},{"$f":"IF(Fremskrivning!O127=\"\",\"\",Fremskrivning!O127)/1000","v":0},{"$f":"IF(Fremskrivning!S127=\"\",\"\",Fremskrivning!S127)/1000","v":0},{"$f":"IF(Fremskrivning!AE127=\"\",\"\",Fremskrivning!AE127)/1000","v":0},{"$f":"IF(Fremskrivning!AM127=\"\",\"\",Fremskrivning!AM127)/1000","v":0},{"$f":"IF(Fremskrivning!AU127=\"\",\"\",Fremskrivning!AU127)/1000","v":0},{"$f":"IF(Fremskrivning!BC127=\"\",\"\",Fremskrivning!BC127)/1000","v":0},{"$f":"IF(Fremskrivning!BK127=\"\",\"\",Fremskrivning!BK127)/1000","v":0},{"$f":"IF(Fremskrivning!BS127=\"\",\"\",Fremskrivning!BS127)/1000","v":0},{"$f":"IF(Fremskrivning!CA127=\"\",\"\",Fremskrivning!CA127)/1000","v":0},{"$f":"IF(Fremskrivning!CI127=\"\",\"\",Fremskrivning!CI127)/1000","v":0},{"$f":"IF(Fremskrivning!CQ127=\"\",\"\",Fremskrivning!CQ127)/1000","v":0},{"$f":"IF(Fremskrivning!CY127=\"\",\"\",Fremskrivning!CY127)/1000","v":0},{"$f":"IF(Fremskrivning!DG127=\"\",\"\",Fremskrivning!DG127)/1000","v":0}]
[null,"Andel og Mellemregning I/S",{"$f":"IF(Fremskrivning!K128=\"\",\"\",Fremskrivning!K128)/1000","v":0},{"$f":"IF(Fremskrivning!O128=\"\",\"\",Fremskrivning!O128)/1000","v":0},{"$f":"IF(Fremskrivning!S128=\"\",\"\",Fremskrivning!S128)/1000","v":0},{"$f":"IF(Fremskrivning!AE128=\"\",\"\",Fremskrivning!AE128)/1000","v":0},{"$f":"IF(Fremskrivning!AM128=\"\",\"\",Fremskrivning!AM128)/1000","v":0},{"$f":"IF(Fremskrivning!AU128=\"\",\"\",Fremskrivning!AU128)/1000","v":0},{"$f":"IF(Fremskrivning!BC128=\"\",\"\",Fremskrivning!BC128)/1000","v":0},{"$f":"IF(Fremskrivning!BK128=\"\",\"\",Fremskrivning!BK128)/1000","v":0},{"$f":"IF(Fremskrivning!BS128=\"\",\"\",Fremskrivning!BS128)/1000","v":0},{"$f":"IF(Fremskrivning!CA128=\"\",\"\",Fremskrivning!CA128)/1000","v":0},{"$f":"IF(Fremskrivning!CI128=\"\",\"\",Fremskrivning!CI128)/1000","v":0},{"$f":"IF(Fremskrivning!CQ128=\"\",\"\",Fremskrivning!CQ128)/1000","v":0},{"$f":"IF(Fremskrivning!CY128=\"\",\"\",Fremskrivning!CY128)/1000","v":0},{"$f":"IF(Fremskrivning!DG128=\"\",\"\",Fremskrivning!DG128)/1000","v":0}]
[null,"Værdipapirer",{"$f":"IF(Fremskrivning!K129=\"\",\"\",Fremskrivning!K129)/1000","v":0},{"$f":"IF(Fremskrivning!O129=\"\",\"\",Fremskrivning!O129)/1000","v":0},{"$f":"IF(Fremskrivning!S129=\"\",\"\",Fremskrivning!S129)/1000","v":0},{"$f":"IF(Fremskrivning!AE129=\"\",\"\",Fremskrivning!AE129)/1000","v":0},{"$f":"IF(Fremskrivning!AM129=\"\",\"\",Fremskrivning!AM129)/1000","v":0},{"$f":"IF(Fremskrivning!AU129=\"\",\"\",Fremskrivning!AU129)/1000","v":0},{"$f":"IF(Fremskrivning!BC129=\"\",\"\",Fremskrivning!BC129)/1000","v":0},{"$f":"IF(Fremskrivning!BK129=\"\",\"\",Fremskrivning!BK129)/1000","v":0},{"$f":"IF(Fremskrivning!BS129=\"\",\"\",Fremskrivning!BS129)/1000","v":0},{"$f":"IF(Fremskrivning!CA129=\"\",\"\",Fremskrivning!CA129)/1000","v":0},{"$f":"IF(Fremskrivning!CI129=\"\",\"\",Fremskrivning!CI129)/1000","v":0},{"$f":"IF(Fremskrivning!CQ129=\"\",\"\",Fremskrivning!CQ129)/1000","v":0},{"$f":"IF(Fremskrivning!CY129=\"\",\"\",Fremskrivning!CY129)/1000","v":0},{"$f":"IF(Fremskrivning!DG129=\"\",\"\",Fremskrivning!DG129)/1000","v":0}]
[null,"Likvidide beholdninger",{"$f":"IF(Fremskrivning!K130=\"\",\"\",Fremskrivning!K130)/1000","v":0},{"$f":"IF(Fremskrivning!O130=\"\",\"\",Fremskrivning!O130)/1000","v":0},{"$f":"IF(Fremskrivning!S130=\"\",\"\",Fremskrivning!S130)/1000","v":0},{"$f":"IF(Fremskrivning!AE130=\"\",\"\",Fremskrivning!AE130)/1000","v":0},{"$f":"IF(Fremskrivning!AM130=\"\",\"\",Fremskrivning!AM130)/1000","v":0},{"$f":"IF(Fremskrivning!AU130=\"\",\"\",Fremskrivning!AU130)/1000","v":0},{"$f":"IF(Fremskrivning!BC130=\"\",\"\",Fremskrivning!BC130)/1000","v":0},{"$f":"IF(Fremskrivning!BK130=\"\",\"\",Fremskrivning!BK130)/1000","v":0},{"$f":"IF(Fremskrivning!BS130=\"\",\"\",Fremskrivning!BS130)/1000","v":0},{"$f":"IF(Fremskrivning!CA130=\"\",\"\",Fremskrivning!CA130)/1000","v":0},{"$f":"IF(Fremskrivning!CI130=\"\",\"\",Fremskrivning!CI130)/1000","v":0},{"$f":"IF(Fremskrivning!CQ130=\"\",\"\",Fremskrivning!CQ130)/1000","v":0},{"$f":"IF(Fremskrivning!CY130=\"\",\"\",Fremskrivning!CY130)/1000","v":0},{"$f":"IF(Fremskrivning!DG130=\"\",\"\",Fremskrivning!DG130)/1000","v":0}]
[]
[null,"Hensættelser",{"$f":"IF(Fremskrivning!K132=\"\",\"\",Fremskrivning!K132)/1000","v":0},{"$f":"IF(Fremskrivning!O132=\"\",\"\",Fremskrivning!O132)/1000","v":0},{"$f":"IF(Fremskrivning!S132=\"\",\"\",Fremskrivning!S132)/1000","v":0},{"$f":"IF(Fremskrivning!AE132=\"\",\"\",Fremskrivning!AE132)/1000","v":0},{"$f":"IF(Fremskrivning!AM132=\"\",\"\",Fremskrivning!AM132)/1000","v":0},{"$f":"IF(Fremskrivning!AU132=\"\",\"\",Fremskrivning!AU132)/1000","v":0},{"$f":"IF(Fremskrivning!BC132=\"\",\"\",Fremskrivning!BC132)/1000","v":0},{"$f":"IF(Fremskrivning!BK132=\"\",\"\",Fremskrivning!BK132)/1000","v":0},{"$f":"IF(Fremskrivning!BS132=\"\",\"\",Fremskrivning!BS132)/1000","v":0},{"$f":"IF(Fremskrivning!CA132=\"\",\"\",Fremskrivning!CA132)/1000","v":0},{"$f":"IF(Fremskrivning!CI132=\"\",\"\",Fremskrivning!CI132)/1000","v":0},{"$f":"IF(Fremskrivning!CQ132=\"\",\"\",Fremskrivning!CQ132)/1000","v":0},{"$f":"IF(Fremskrivning!CY132=\"\",\"\",Fremskrivning!CY132)/1000","v":0},{"$f":"IF(Fremskrivning!DG132=\"\",\"\",Fremskrivning!DG132)/1000","v":0}]
[]
[null,"Aktiver i alt",{"$f":"IF(Fremskrivning!K134=\"\",\"\",Fremskrivning!K134)/1000","v":0},{"$f":"IF(Fremskrivning!O134=\"\",\"\",Fremskrivning!O134)/1000","v":0},{"$f":"IF(Fremskrivning!S134=\"\",\"\",Fremskrivning!S134)/1000","v":0},{"$f":"IF(Fremskrivning!AE134=\"\",\"\",Fremskrivning!AE134)/1000","v":0},{"$f":"IF(Fremskrivning!AM134=\"\",\"\",Fremskrivning!AM134)/1000","v":0},{"$f":"IF(Fremskrivning!AU134=\"\",\"\",Fremskrivning!AU134)/1000","v":0},{"$f":"IF(Fremskrivning!BC134=\"\",\"\",Fremskrivning!BC134)/1000","v":0},{"$f":"IF(Fremskrivning!BK134=\"\",\"\",Fremskrivning!BK134)/1000","v":0},{"$f":"IF(Fremskrivning!BS134=\"\",\"\",Fremskrivning!BS134)/1000","v":0},{"$f":"IF(Fremskrivning!CA134=\"\",\"\",Fremskrivning!CA134)/1000","v":0},{"$f":"IF(Fremskrivning!CI134=\"\",\"\",Fremskrivning!CI134)/1000","v":0},{"$f":"IF(Fremskrivning!CQ134=\"\",\"\",Fremskrivning!CQ134)/1000","v":0},{"$f":"IF(Fremskrivning!CY134=\"\",\"\",Fremskrivning!CY134)/1000","v":0},{"$f":"IF(Fremskrivning!DG134=\"\",\"\",Fremskrivning!DG134)/1000","v":0}]
[]
[null,"Realkreditinstitutter",{"$f":"IF(Fremskrivning!K136=\"\",\"\",Fremskrivning!K136)/1000","v":0},{"$f":"IF(Fremskrivning!O136=\"\",\"\",Fremskrivning!O136)/1000","v":0},{"$f":"IF(Fremskrivning!S136=\"\",\"\",Fremskrivning!S136)/1000","v":0},{"$f":"IF(Fremskrivning!AE136=\"\",\"\",Fremskrivning!AE136)/1000","v":0},{"$f":"IF(Fremskrivning!AM136=\"\",\"\",Fremskrivning!AM136)/1000","v":0},{"$f":"IF(Fremskrivning!AU136=\"\",\"\",Fremskrivning!AU136)/1000","v":0},{"$f":"IF(Fremskrivning!BC136=\"\",\"\",Fremskrivning!BC136)/1000","v":0},{"$f":"IF(Fremskrivning!BK136=\"\",\"\",Fremskrivning!BK136)/1000","v":0},{"$f":"IF(Fremskrivning!BS136=\"\",\"\",Fremskrivning!BS136)/1000","v":0},{"$f":"IF(Fremskrivning!CA136=\"\",\"\",Fremskrivning!CA136)/1000","v":0},{"$f":"IF(Fremskrivning!CI136=\"\",\"\",Fremskrivning!CI136)/1000","v":0},{"$f":"IF(Fremskrivning!CQ136=\"\",\"\",Fremskrivning!CQ136)/1000","v":0},{"$f":"IF(Fremskrivning!CY136=\"\",\"\",Fremskrivning!CY136)/1000","v":0},{"$f":"IF(Fremskrivning!DG136=\"\",\"\",Fremskrivning!DG136)/1000","v":0}]
[null,"Pengeinstitutter",{"$f":"IF(Fremskrivning!K137=\"\",\"\",Fremskrivning!K137)/1000","v":0},{"$f":"IF(Fremskrivning!O137=\"\",\"\",Fremskrivning!O137)/1000","v":0},{"$f":"IF(Fremskrivning!S137=\"\",\"\",Fremskrivning!S137)/1000","v":0},{"$f":"IF(Fremskrivning!AE137=\"\",\"\",Fremskrivning!AE137)/1000","v":0},{"$f":"IF(Fremskrivning!AM137=\"\",\"\",Fremskrivning!AM137)/1000","v":0},{"$f":"IF(Fremskrivning!AU137=\"\",\"\",Fremskrivning!AU137)/1000","v":0},{"$f":"IF(Fremskrivning!BC137=\"\",\"\",Fremskrivning!BC137)/1000","v":0},{"$f":"IF(Fremskrivning!BK137=\"\",\"\",Fremskrivning!BK137)/1000","v":0},{"$f":"IF(Fremskrivning!BS137=\"\",\"\",Fremskrivning!BS137)/1000","v":0},{"$f":"IF(Fremskrivning!CA137=\"\",\"\",Fremskrivning!CA137)/1000","v":0},{"$f":"IF(Fremskrivning!CI137=\"\",\"\",Fremskrivning!CI137)/1000","v":0},{"$f":"IF(Fremskrivning!CQ137=\"\",\"\",Fremskrivning!CQ137)/1000","v":0},{"$f":"IF(Fremskrivning!CY137=\"\",\"\",Fremskrivning!CY137)/1000","v":0},{"$f":"IF(Fremskrivning!DG137=\"\",\"\",Fremskrivning!DG137)/1000","v":0}]
[null,"Leasingforpligtelser",{"$f":"IF(Fremskrivning!K138=\"\",\"\",Fremskrivning!K138)/1000","v":0},{"$f":"IF(Fremskrivning!O138=\"\",\"\",Fremskrivning!O138)/1000","v":0},{"$f":"IF(Fremskrivning!S138=\"\",\"\",Fremskrivning!S138)/1000","v":0},{"$f":"IF(Fremskrivning!AE138=\"\",\"\",Fremskrivning!AE138)/1000","v":0},{"$f":"IF(Fremskrivning!AM138=\"\",\"\",Fremskrivning!AM138)/1000","v":0},{"$f":"IF(Fremskrivning!AU138=\"\",\"\",Fremskrivning!AU138)/1000","v":0},{"$f":"IF(Fremskrivning!BC138=\"\",\"\",Fremskrivning!BC138)/1000","v":0},{"$f":"IF(Fremskrivning!BK138=\"\",\"\",Fremskrivning!BK138)/1000","v":0},{"$f":"IF(Fremskrivning!BS138=\"\",\"\",Fremskrivning!BS138)/1000","v":0},{"$f":"IF(Fremskrivning!CA138=\"\",\"\",Fremskrivning!CA138)/1000","v":0},{"$f":"IF(Fremskrivning!CI138=\"\",\"\",Fremskrivning!CI138)/1000","v":0},{"$f":"IF(Fremskrivning!CQ138=\"\",\"\",Fremskrivning!CQ138)/1000","v":0},{"$f":"IF(Fremskrivning!CY138=\"\",\"\",Fremskrivning!CY138)/1000","v":0},{"$f":"IF(Fremskrivning!DG138=\"\",\"\",Fremskrivning!DG138)/1000","v":0}]
[null,"Anden gæld",{"$f":"IF(Fremskrivning!K139=\"\",\"\",Fremskrivning!K139)/1000","v":0},{"$f":"IF(Fremskrivning!O139=\"\",\"\",Fremskrivning!O139)/1000","v":0},{"$f":"IF(Fremskrivning!S139=\"\",\"\",Fremskrivning!S139)/1000","v":0},{"$f":"IF(Fremskrivning!AE139=\"\",\"\",Fremskrivning!AE139)/1000","v":0},{"$f":"IF(Fremskrivning!AM139=\"\",\"\",Fremskrivning!AM139)/1000","v":0},{"$f":"IF(Fremskrivning!AU139=\"\",\"\",Fremskrivning!AU139)/1000","v":0},{"$f":"IF(Fremskrivning!BC139=\"\",\"\",Fremskrivning!BC139)/1000","v":0},{"$f":"IF(Fremskrivning!BK139=\"\",\"\",Fremskrivning!BK139)/1000","v":0},{"$f":"IF(Fremskrivning!BS139=\"\",\"\",Fremskrivning!BS139)/1000","v":0},{"$f":"IF(Fremskrivning!CA139=\"\",\"\",Fremskrivning!CA139)/1000","v":0},{"$f":"IF(Fremskrivning!CI139=\"\",\"\",Fremskrivning!CI139)/1000","v":0},{"$f":"IF(Fremskrivning!CQ139=\"\",\"\",Fremskrivning!CQ139)/1000","v":0},{"$f":"IF(Fremskrivning!CY139=\"\",\"\",Fremskrivning!CY139)/1000","v":0},{"$f":"IF(Fremskrivning!DG139=\"\",\"\",Fremskrivning!DG139)/1000","v":0}]
[null,"Kassekredit",{"$f":"IF(Fremskrivning!K140=\"\",\"\",Fremskrivning!K140)/1000","v":0},{"$f":"IF(Fremskrivning!O140=\"\",\"\",Fremskrivning!O140)/1000","v":0},{"$f":"IF(Fremskrivning!S140=\"\",\"\",Fremskrivning!S140)/1000","v":0},{"$f":"IF(Fremskrivning!AE140=\"\",\"\",Fremskrivning!AE140)/1000","v":0},{"$f":"IF(Fremskrivning!AM140=\"\",\"\",Fremskrivning!AM140)/1000","v":0},{"$f":"IF(Fremskrivning!AU140=\"\",\"\",Fremskrivning!AU140)/1000","v":0},{"$f":"IF(Fremskrivning!BC140=\"\",\"\",Fremskrivning!BC140)/1000","v":0},{"$f":"IF(Fremskrivning!BK140=\"\",\"\",Fremskrivning!BK140)/1000","v":0},{"$f":"IF(Fremskrivning!BS140=\"\",\"\",Fremskrivning!BS140)/1000","v":0},{"$f":"IF(Fremskrivning!CA140=\"\",\"\",Fremskrivning!CA140)/1000","v":0},{"$f":"IF(Fremskrivning!CI140=\"\",\"\",Fremskrivning!CI140)/1000","v":0},{"$f":"IF(Fremskrivning!CQ140=\"\",\"\",Fremskrivning!CQ140)/1000","v":0},{"$f":"IF(Fremskrivning!CY140=\"\",\"\",Fremskrivning!CY140)/1000","v":0},{"$f":"IF(Fremskrivning!DG140=\"\",\"\",Fremskrivning!DG140)/1000","v":0}]
[null,"Gæld i alt",{"$f":"IF(Fremskrivning!K141=\"\",\"\",Fremskrivning!K141)/1000","v":0},{"$f":"IF(Fremskrivning!O141=\"\",\"\",Fremskrivning!O141)/1000","v":0},{"$f":"IF(Fremskrivning!S141=\"\",\"\",Fremskrivning!S141)/1000","v":0},{"$f":"IF(Fremskrivning!AE141=\"\",\"\",Fremskrivning!AE141)/1000","v":0},{"$f":"IF(Fremskrivning!AM141=\"\",\"\",Fremskrivning!AM141)/1000","v":0},{"$f":"IF(Fremskrivning!AU141=\"\",\"\",Fremskrivning!AU141)/1000","v":0},{"$f":"IF(Fremskrivning!BC141=\"\",\"\",Fremskrivning!BC141)/1000","v":0},{"$f":"IF(Fremskrivning!BK141=\"\",\"\",Fremskrivning!BK141)/1000","v":0},{"$f":"IF(Fremskrivning!BS141=\"\",\"\",Fremskrivning!BS141)/1000","v":0},{"$f":"IF(Fremskrivning!CA141=\"\",\"\",Fremskrivning!CA141)/1000","v":0},{"$f":"IF(Fremskrivning!CI141=\"\",\"\",Fremskrivning!CI141)/1000","v":0},{"$f":"IF(Fremskrivning!CQ141=\"\",\"\",Fremskrivning!CQ141)/1000","v":0},{"$f":"IF(Fremskrivning!CY141=\"\",\"\",Fremskrivning!CY141)/1000","v":0},{"$f":"IF(Fremskrivning!DG141=\"\",\"\",Fremskrivning!DG141)/1000","v":0}]
[]
[null,"Hensættelser",{"$f":"IF(Fremskrivning!K143=\"\",\"\",Fremskrivning!K143)/1000","v":0},{"$f":"IF(Fremskrivning!O143=\"\",\"\",Fremskrivning!O143)/1000","v":0},{"$f":"IF(Fremskrivning!S143=\"\",\"\",Fremskrivning!S143)/1000","v":0},{"$f":"IF(Fremskrivning!AE143=\"\",\"\",Fremskrivning!AE143)/1000","v":0},{"$f":"IF(Fremskrivning!AM143=\"\",\"\",Fremskrivning!AM143)/1000","v":0},{"$f":"IF(Fremskrivning!AU143=\"\",\"\",Fremskrivning!AU143)/1000","v":0},{"$f":"IF(Fremskrivning!BC143=\"\",\"\",Fremskrivning!BC143)/1000","v":0},{"$f":"IF(Fremskrivning!BK143=\"\",\"\",Fremskrivning!BK143)/1000","v":0},{"$f":"IF(Fremskrivning!BS143=\"\",\"\",Fremskrivning!BS143)/1000","v":0},{"$f":"IF(Fremskrivning!CA143=\"\",\"\",Fremskrivning!CA143)/1000","v":0},{"$f":"IF(Fremskrivning!CI143=\"\",\"\",Fremskrivning!CI143)/1000","v":0},{"$f":"IF(Fremskrivning!CQ143=\"\",\"\",Fremskrivning!CQ143)/1000","v":0},{"$f":"IF(Fremskrivning!CY143=\"\",\"\",Fremskrivning!CY143)/1000","v":0},{"$f":"IF(Fremskrivning!DG143=\"\",\"\",Fremskrivning!DG143)/1000","v":0}]
[]
[null,"Egenkapital",{"$f":"IF(Fremskrivning!K145=\"\",\"\",Fremskrivning!K145)/1000","v":0},{"$f":"IF(Fremskrivning!O145=\"\",\"\",Fremskrivning!O145)/1000","v":0},{"$f":"IF(Fremskrivning!S145=\"\",\"\",Fremskrivning!S145)/1000","v":0},{"$f":"IF(Fremskrivning!AE145=\"\",\"\",Fremskrivning!AE145)/1000","v":0},{"$f":"IF(Fremskrivning!AM145=\"\",\"\",Fremskrivning!AM145)/1000","v":0},{"$f":"IF(Fremskrivning!AU145=\"\",\"\",Fremskrivning!AU145)/1000","v":0},{"$f":"IF(Fremskrivning!BC145=\"\",\"\",Fremskrivning!BC145)/1000","v":0},{"$f":"IF(Fremskrivning!BK145=\"\",\"\",Fremskrivning!BK145)/1000","v":0},{"$f":"IF(Fremskrivning!BS145=\"\",\"\",Fremskrivning!BS145)/1000","v":0},{"$f":"IF(Fremskrivning!CA145=\"\",\"\",Fremskrivning!CA145)/1000","v":0},{"$f":"IF(Fremskrivning!CI145=\"\",\"\",Fremskrivning!CI145)/1000","v":0},{"$f":"IF(Fremskrivning!CQ145=\"\",\"\",Fremskrivning!CQ145)/1000","v":0},{"$f":"IF(Fremskrivning!CY145=\"\",\"\",Fremskrivning!CY145)/1000","v":0},{"$f":"IF(Fremskrivning!DG145=\"\",\"\",Fremskrivning!DG145)/1000","v":0}]
[]
[]
[]
[null,"Soliditetsgrad",{"$f":"C39/C28","v":{"$error":"#DIV/0!"}},{"$f":"D39/D28","v":{"$error":"#DIV/0!"}},{"$f":"E39/E28","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]

{"sheet":"Budget n","index":13,"n_rows":3852,"n_cols":31,"rows_kept":3852,"cut":false,"hidden":true,"merged":[]}
["INDSÆT BUDGET HER ->",null,"Budget"]
[null,null,0]
[null,null,"01.01.2023"]
[null,null,"31.12.2023"]
[null,null,{"$cut":{"chars":18024,"head":"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"}}]
[null,null,{"$cut":{"chars":32759,"head":"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"}}]
[]
[]
[]
[null,null,{"$cut":{"chars":32759,"head":"/9j/2wCEAAEBAQEBAQEBAQEBAQEBAQEBAQEBAQEBAQEBAQEBAQEBAQEBAQEBAQEBAQECAgICAgICAgICAgMDAwMDAwMDAwMBAQEBAQEBAgEBAgICAQICAwMDAwMDAwMDAwMDAwMDAwMDAwMDAwMDAwMDAwMDAwMDAwMDAwMDAwMDAwMDAwMDA//dAAQATf/uAA5BZG9iZQBkwAAAAAH/wAARCAFUAmIDABEAAREBAhEB/8QA+QABAQACAgMBAQEAAAAAAAAAAAoICQcLBAUGAwIBAQEAAgICAwEAAAAAAAAAAAAABgcFCAQJAgMKARAAAAYCAQIDAwYGCwwHBQkAAAECAwQFBgcICRESEyEKFHcVIjE4QbYWFxhRl7cZGiM3OVdYdrXV1iQyMzY6QmF4kbO0uENSVXF1ltcmKTVygUlTVFliY4jI2BEAAQMDAQQDBQ4QCwQIBQUAAQACAwQFEQYHEiExE0FRCBQiYXEJFTI2N3J0dYGRsbKztBcjMzU4QlJWc4KSk5Sh0tMWGTRUVWJ2osHC1ENTg6MYJERFZISV0WPD1ePwJWWkxOH/2gAMAwAAARECEQA/AL+ARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARf/Qv4BEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBF/9G/gEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEX/0r+ARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARf/Tv4BEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBF/9S/gEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEX/1b+ARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARf/Wv4BEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBF/9e/gEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEX/0L+ARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARf/Rv4BEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBEBF/9K/gEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEQEX/07+ARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARARf/Uv4BEBEBEBEBEBEBEBEBEBEBEBEBF6SXkuOQFm3Ov6SG4k/CpEu1gx1pUffsRpefQZGfY/wDYPU6eBhw97AfGQFkIbTdalu9T01RI09bY3uH6mleZCtKyxIzr7GBPJJd1HCmR5RJI/tPyHHOxDybJG/0DgfIQV6Kijq6XhVRSRk/dtc34QF5481xkBEBEBEBEBEBEBEBEBEBEBEBEBF6aZkWP161Nz72mguI7EpEyzhRlpM/QiUl59Ci7mQ9Tp4WHD3tB8ZAXPgtVzqmh1NTTyNPW2N7h+oFeRCt6my/+HWddP7F3P3KbGldiMu5H+4OuehkfceTJY5PQOa7yEFeqooa2k/lUMsXr2Ob8IC9iPNcVARARAReJNsIFaycixmxIEcj8JvzZLMVkj7GfY3X1to79iP7R4veyMbzyGt8ZwvfT01TVydFSxvkl7GNLj7wBK/CJc1FgZFAta2aai7pKJOiyTUXp6l5Lq+5fOL/aPFssT/QOafIQV7J6CupuNTDLGB90xzfhAXsh7FxEBEBEBEBEBEBEBEBEBEBEBEBEBEBFwjrfkpoLcGT5PhWsNvYHnGW4c/KYyPHcfyCDNt6/3GV7jMlJhJcJ6dWxppkyuVHJ2Ml1SUm54lER4mhv1mudRJSW+phmqYid5rXAkYOCcdYB4ZGRnrVhar2TbS9C2ej1Bq+x3K3WSva0wTzQPZG/fbvtbv4wyRzPCEb92QtBO7gEjm4ZZV6gIgIgIgIgIgIgIgIgIgIgIgIgIgIgIgIgIgIgIgIgIgIgIv/V+I2Fyd3pkmfZxkUXc+1Yka/y/JbqPFhbDy2LDjMWt1NnNR4kaPcNx40Zlt8kttoSlCEkRJIiIiGlNbqC8T1k07aqpDXyucAJXgDLicAB3JfUHpjZDs5tOmrdaprBZXy01DBE5zqKmc5xjiYwuc50Rc5xIySSSTxPFfIflB77/jv29+krM/66HG8+rz/O6r86/wDaWc+hjs1+96x/oFL+6T8oPff8d+3v0lZn/XQefV5/ndV+df8AtJ9DHZr971j/AECl/dJ+UHvv+O/b36Ssz/roPPq8/wA7qvzr/wBpPoY7Nfvesf6BS/uk/KD33/Hft79JWZ/10Hn1ef53VfnX/tJ9DHZr971j/QKX90n5Qe+/479vfpKzP+ug8+rz/O6r86/9pPoY7Nfvesf6BS/uk/KD33/Hft79JWZ/10Hn1ef53VfnX/tJ9DHZr971j/QKX90n5Qe+/wCO/b36Ssz/AK6Dz6vP87qvzr/2k+hjs1+96x/oFL+6T8oPff8AHft79JWZ/wBdB59Xn+d1X51/7SfQx2a/e9Y/0Cl/dK0LpObMvtp8EtN3mVXFjf5LUO5tilvcW02RY2M/5Bze/YqXJk2W69KkPtY+5DbUtxalKNHfv6jabZxXzXHSFLNUOc+dpkY5ziSTuyOxknifB3Rx"}}]
[]
[]
[null,null,"2023-2025"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E14,4),MID(E14&\" \",6,2))),\"\")","v":""},null,null,null,"Resultat - Internt"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E15,4),MID(E15&\" \",6,2))),\"\")","v":""},null,null,null,"RESULTATBUDGET 2023"]
["",null,null,null,"1.000 kr",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Korn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2277,null,null,null,null,null,100,null,null,null,2377]
["",null,null,null,"Raps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,807,null,null,null,807]
["",null,null,null,"Svin",null,1468,null,1468,null,1467,null,1733,null,1733,null,1731,null,1688,null,1688,null,1686,null,1550,null,1550,null,1672,null,19433]
["",null,null,null,"Andre landbrugsindtægter",null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,180,null,15,null,345]
["",null,null,null,"Bruttoudbytte",null,1483,null,1483,null,1482,null,1748,null,1748,null,1746,null,1703,null,3980,null,1701,null,1565,null,2637,null,1687,null,22962]
[""]
["",null,null,null,"Udsæd",null,null,null,-40,null,null,null,null,null,null,null,-25,null,null,null,-104,null,-2,null,null,null,null,null,null,null,-171]
["",null,null,null,"Gødning",null,null,null,null,null,null,null,null,null,-173,null,-29,null,null,null,null,null,null,null,null,null,null,null,null,null,-201]
["",null,null,null,"Planteværn",null,-4,null,null,null,null,null,-72,null,-26,null,null,null,null,null,-79,null,-32,null,-88,null,null,null,null,null,-300]
["",null,null,null,"Diverse vedrørende markbrug",null,null,null,null,null,-10,null,null,null,null,null,-10,null,null,null,-10,null,-11,null,null,null,null,null,-10,null,-49]
["",null,null,null,"Korn",null,-446,null,-449,null,-449,null,-430,null,-431,null,-433,null,-366,null,-364,null,-366,null,-365,null,-366,null,-365,null,-4830]
["",null,null,null,"Færdigblanding mv.",null,-325,null,-325,null,-325,null,-325,null,-325,null,-325,null,-325,null,-325,null,-325,null,-325,null,-325,null,-325,null,-3903]
["",null,null,null,"Andet indkøbt foder",null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-372]
["",null,null,null,"Dyrlæge og medicin",null,-78,null,-78,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-690]
["",null,null,null,"Diverse vedr. husdyr",null,-54,null,-54,null,-79,null,-54,null,-54,null,-54,null,-54,null,-54,null,-54,null,-54,null,-54,null,-54,null,-667]
["",null,null,null,"Stykomkostninger",null,-938,null,-977,null,-946,null,-965,null,-1093,null,-959,null,-829,null,-1021,null,-874,null,-915,null,-829,null,-837,null,-11183]
[""]
["",null,null,null,"Dækningsbidrag",null,545,null,506,null,536,null,783,null,655,null,787,null,873,null,2959,null,827,null,650,null,1807,null,849,null,11779]
[""]
["",null,null,null,"Energi",null,-128,null,-122,null,-119,null,-124,null,-116,null,-117,null,-110,null,-120,null,-116,null,-117,null,-117,null,-117,null,-1422]
["",null,null,null,"Maskinstation mv.",null,null,null,null,null,-166,null,-160,null,-109,null,null,null,null,null,null,null,-162,null,-170,null,null,null,-62,null,-830]
["",null,null,null,"Vedligehold",null,-55,null,-55,null,-95,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-65,null,-55,null,-55,null,-715]
["",null,null,null,"Lønomkostninger",null,-208,null,-218,null,-222,null,-211,null,-193,null,-193,null,-210,null,-193,null,-193,null,-198,null,-198,null,-198,null,-2436]
["",null,null,null,"Ejendomsskat og forsikringer",null,null,null,null,null,-37,null,null,null,null,null,-9,null,null,null,null,null,-95,null,-41,null,null,null,-9,null,-190]
["",null,null,null,"Diverse omkostninger",null,-38,null,-36,null,-53,null,-33,null,-33,null,-66,null,-29,null,-38,null,-59,null,-23,null,-23,null,-30,null,-461]
["",null,null,null,"Kontante kapacitetsomkostninger",null,-429,null,-432,null,-693,null,-583,null,-507,null,-440,null,-404,null,-406,null,-681,null,-614,null,-393,null,-471,null,-6055]
[""]
["",null,null,null,"Af- og nedskrivninger mv.",null,-59,null,-59,null,-59,null,-59,null,-59,null,-59,null,-59,null,-59,null,-59,null,-59,null,-59,null,-59,null,-705]
["",null,null,null,"Kapacitetsomkostninger i alt",null,-487,null,-490,null,-752,null,-642,null,-566,null,-499,null,-463,null,-465,null,-740,null,-672,null,-452,null,-530,null,-6759]
[""]
["",null,null,null,"Resultat af primær drift",null,58,null,16,null,-216,null,141,null,89,null,288,null,410,null,2494,null,87,null,-23,null,1355,null,319,null,5020]
[""]
[""]
["",null,null,null,"Afkoblet EU-støtte mv.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,null,400]
[""]
["",null,null,null,"Resultat før finansiering",null,58,null,16,null,-216,null,141,null,89,null,288,null,410,null,2494,null,87,null,-23,null,1355,null,719,null,5420]
[""]
["",null,null,null,"Finansieringstilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,31]
["",null,null,null,"Forpagtningsafgift mv.",null,-50,null,null,null,-153,null,-70,null,null,null,-43,null,-50,null,14,null,-281,null,-91,null,null,null,-162,null,-887]
["",null,null,null,"Renteudgifter",null,null,null,null,null,-352,null,null,null,null,null,-372,null,null,null,null,null,-348,null,null,null,null,null,-331,null,-1407]
["",null,null,null,"Finansiering ialt",null,-50,null,null,null,-505,null,-70,null,null,null,-415,null,-50,null,13,null,-629,null,-92,null,null,null,-461,null,-2262]
[""]
["",null,null,null,"Resultat efter finansiering",null,8,null,16,null,-721,null,71,null,89,null,-127,null,360,null,2507,null,-542,null,-114,null,1355,null,258,null,3158]
[""]
[""]
["",null,null,null,"Resultat før regulering og skat",null,8,null,16,null,-721,null,71,null,89,null,-127,null,360,null,2507,null,-542,null,-114,null,1355,null,258,null,3158]
[""]
["",null,null,null,"Resultat før skat",null,8,null,16,null,-721,null,71,null,89,null,-127,null,360,null,2507,null,-542,null,-114,null,1355,null,258,null,3158]
[""]
["",null,null,null,"Skat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1227,null,-1227]
[""]
["",null,null,null,"Resultat efter skat",null,8,null,16,null,-721,null,71,null,89,null,-127,null,360,null,2507,null,-542,null,-114,null,1355,null,-969,null,1931]
["",null,null,null,"Investering og finansiering - Internt"]
["",null,null,null,"RESULTATBUDGET 2023"]
["",null,null,null,"1.000 kr",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Resultat før skat",null,8,null,16,null,-721,null,71,null,89,null,-127,null,360,null,2507,null,-542,null,-114,null,1355,null,258,null,3158]
[""]
["",null,null,null,"Afskrivninger mv.",null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,705]
["",null,null,null,"Tilbageførsel af ikke likvide poster",null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,59,null,705]
[""]
["",null,null,null,"Betalt skat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-522,null,-522]
["",null,null,null,"Privat",null,-18,null,-17,null,-17,null,-18,null,-17,null,-18,null,-18,null,-17,null,-18,null,-17,null,-17,null,-267,null,-460]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E79,4),MID(E79&\" \",6,2))),\"\")","v":""},null,null,null,"Afskrivninger privat tlbf.",null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,11]
["",null,null,null,"Privat udtræk, skat og pension i alt",null,-17,null,-16,null,-16,null,-17,null,-16,null,-17,null,-17,null,-16,null,-17,null,-16,null,-16,null,-788,null,-971]
[""]
["",null,null,null,"Til investering og afdrag",null,50,null,58,null,-679,null,113,null,131,null,-85,null,402,null,2550,null,-501,null,-72,null,1397,null,-472,null,2891]
[""]
["",null,null,null,"Beholdninger",null,-48,null,-46,null,-48,null,-48,null,-48,null,-19,null,366,null,-1913,null,366,null,365,null,366,null,365,null,-341]
[""]
["",null,null,null,"Likviditet før anlægsinvesteringer",null,2,null,12,null,-726,null,65,null,83,null,-105,null,768,null,636,null,-135,null,293,null,1764,null,-107,null,2550]
[""]
[""]
["",null,null,null,"Likviditetsoverskud/-behov",null,2,null,12,null,-726,null,65,null,83,null,-105,null,768,null,636,null,-135,null,293,null,1764,null,-107,null,2550]
[""]
["",null,null,null,"Værdipapirer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,50]
["",null,null,null,"Likvider, indlån og KK pos.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1363,null,142,null,-1221]
["",null,null,null,"Ansvarlig lånekapital",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1564,null,-1564]
["",null,null,null,"Realkreditinstitutter",null,null,null,null,null,-77,null,null,null,null,null,-77,null,null,null,null,null,-77,null,null,null,null,null,-77,null,-307]
["",null,null,null,"Pengeinstitutter",null,-6,null,-6,null,-185,null,-6,null,-6,null,-185,null,-6,null,-6,null,-185,null,-6,null,-6,null,-185,null,-787]
["",null,null,null,"Anden langfristet gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-31,null,-31]
["",null,null,null,"Anden gæld",null,null,null,null,null,null,null,null,null,-3,null,null,null,null,null,null,null,null,null,null,null,null,null,2086,null,2083]
["",null,null,null,"Moms og afgifter",null,15,null,22,null,-665,null,42,null,37,null,115,null,218,null,170,null,-66,null,113,null,419,null,-313,null,106]
["",null,null,null,"Kassekredit",null,-12,null,-28,null,1653,null,-101,null,-111,null,251,null,-980,null,-801,null,462,null,-399,null,-813,null,null,null,-879]
[""]
["",null,null,null,"Likviditetsanvendelse/-fremskaffelse",null,-2,null,-12,null,726,null,-65,null,-83,null,105,null,-768,null,-636,null,135,null,-293,null,-1764,null,107,null,-2550]
[""]
["",null,null,null,"Afstemning"]
["",null,null,null,"Positiv saldo",null,null,"Maxtræk","Negativ saldo"]
["",null,null,"Primo",null,null,null,-3000,-879]
["",null,null,"Jan",null,null,null,-3000,-868]
["",null,null,"Feb",null,null,null,-3000,-839]
["",null,null,"Mar",null,null,null,-3000,-2492]
["",null,null,"Apr",null,null,null,-3000,-2391]
["",null,null,"Maj",null,null,null,-3000,-2280]
["",null,null,"Jun",null,null,null,-3000,-2531]
["",null,null,"Jul",null,null,null,-3000,-1551]
["",null,null,"Aug",null,null,null,-3000,-750]
["",null,null,"Sep",null,null,null,-3000,-1213]
["",null,null,"Okt",null,null,null,-3000,-813]
[1363,null,null,"Nov",1363,null,null,-3000]
[950,null,null,"Dec",950,null,null,-3000]
["",null,"F,N,N",null,"Kassekreditoplysninger",null,null,null,"Momsoplysninger"]
["",null,"N,N,N",null,"Konto for kassekredit",null,"2600 00","S","Momsprincip",null,"kvartal","S"]
["",null,"N,N,N",null,"Rentekonto for kassekredit",null,"5600 00","S","Momsprincip før 1/1",null,"kvartal","S"]
["",null,"N,N,N",null,null,null,null,null,"Momssats",null,0.25,"S"]
["",null,"N,N,N",null,"Rentesats ved positiv saldo %",null,null,"S"]
["",null,"N,N,N",null,"Rentesats op til max træk %",null,7.75,"S"]
["",null,"N,N,N",null,"Rentesats over max træk %",null,7.75,"S"]
["",null,"N,N,N",null,"Provision af aftalt max træk pr. år %",null,null,"S"]
["",null,"N,N,N"]
["",null,"N,N,N",null,"Renteperioder pr. år",null,4,"S"]
["",null,"N,N,N",null,"Første rentemåned",null,"Mar","S"]
["",null,null,null,"Balance - Internt"]
["",null,null,null,"RESULTATBUDGET 2023"]
["",null,null,null,"1.000 kr",null,"Primo",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec"]
[""]
["",null,null,null,"Fast ejendom",null,27551,null,27520,null,27488,null,27457,null,27425,null,27394,null,27362,null,27331,null,27299,null,27268,null,27236,null,27205,null,27173]
["",null,null,null,"Inventar markbrug",null,832,null,823,null,814,null,805,null,796,null,787,null,777,null,768,null,759,null,750,null,741,null,732,null,723]
["",null,null,null,"Inventar husdyrbrug",null,753,null,740,null,727,null,715,null,702,null,690,null,677,null,665,null,652,null,639,null,627,null,614,null,602]
["",null,null,null,"Inventar andet",null,7,null,7,null,7,null,7,null,7,null,7,null,7,null,7,null,7,null,6,null,6,null,6,null,6]
["",null,null,null,"Svin",null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697]
["",null,null,null,"Beholdninger egen avl",null,89,null,136,null,182,null,230,null,278,null,326,null,373,null,7,null,1920,null,1554,null,1189,null,823,null,458]
["",null,null,null,"Beholdning indkøbt foder",null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113]
["",null,null,null,"Jordbeholdninger",null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202]
["",null,null,null,"Andre beholdninger",null,123,null,123,null,123,null,123,null,123,null,123,null,94,null,94,null,94,null,94,null,94,null,94,null,94]
["",null,null,null,"Landbrugsaktiver",null,34367,null,34361,null,34354,null,34349,null,34343,null,34338,null,34304,null,33884,null,35744,null,35325,null,34907,null,34487,null,34069]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E143,4),MID(E143&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Private aktiver",null,115,null,109,null,103,null,96,null,90,null,83,null,77,null,70,null,64,null,58,null,51,null,45,null,38]
[""]
["",null,null,null,"Tilgodehavender",null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961]
["",null,null,null,"Værdipapirer",null,513,null,513,null,513,null,513,null,513,null,513,null,513,null,513,null,513,null,513,null,513,null,513,null,463]
["",null,null,null,"Indlån",null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,274]
["",null,null,null,"Kassekredit",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1363,null,950]
["",null,null,null,"Finansaktiver",null,1476,null,1476,null,1476,null,1476,null,1476,null,1476,null,1476,null,1476,null,1476,null,1476,null,1476,null,2840,null,2648]
[""]
["",null,null,null,"Aktiver i alt",null,35959,null,35947,null,35933,null,35921,null,35909,null,35898,null,35857,null,35431,null,37285,null,36859,null,36434,null,37372,null,36755]
[""]
[""]
[""]
["",null,null,null,"Ansvarlig lånekapital",null,-6511,null,-6511,null,-6511,null,-6511,null,-6511,null,-6511,null,-6511,null,-6511,null,-6511,null,-6511,null,-6511,null,-6511,null,-4947]
["",null,null,null,"Realkreditinstitutter",null,-19806,null,-19806,null,-19806,null,-19729,null,-19729,null,-19729,null,-19652,null,-19652,null,-19652,null,-19576,null,-19576,null,-19576,null,-19499]
["",null,null,null,"Pengeinstitutter",null,-3880,null,-3874,null,-3868,null,-3683,null,-3677,null,-3672,null,-3487,null,-3481,null,-3475,null,-3290,null,-3284,null,-3278,null,-3093]
["",null,null,null,"Anden langfristet gæld",null,-248,null,-248,null,-248,null,-248,null,-248,null,-248,null,-248,null,-248,null,-248,null,-248,null,-248,null,-248,null,-217]
["",null,null,null,"Anden gæld",null,-1144,null,-1144,null,-1144,null,-1144,null,-1144,null,-1141,null,-1141,null,-1141,null,-1141,null,-1141,null,-1141,null,-1141,null,-3227]
["",null,null,null,"Moms",null,-587,null,-602,null,-624,null,40,null,-2,null,-38,null,-153,null,-371,null,-541,null,-475,null,-587,null,-1006,null,-693]
["",null,null,null,"Kassekredit",null,-879,null,-868,null,-839,null,-2492,null,-2391,null,-2280,null,-2531,null,-1551,null,-750,null,-1213,null,-813]
["",null,null,null,"Gæld i alt",null,-33055,null,-33053,null,-33041,null,-33767,null,-33702,null,-33619,null,-33724,null,-32956,null,-32319,null,-32454,null,-32161,null,-31761,null,-31676]
[""]
[""]
["",null,null,null,"Hensættelse til udskudt skat",null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,-503]
[""]
["",null,null,null,"Egenkapital",null,3106,null,3096,null,3094,null,2356,null,2409,null,2480,null,2335,null,2677,null,5168,null,4607,null,4475,null,5813,null,4577]
[""]
["",null,null,null,"Resultat specifikationer - Internt"]
["",null,null,null,"RESULTATBUDGET 2023"]
["",null,null,null,null,null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Korn"]
[""]
[300080,null,null,null,"3000 80 Byg overført til husdyr"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,658617,null,null,null,null,null,null,null,null,null,658617]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,372100,null,null,null,null,null,null,null,null,null,372100]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.77,null,null,null,null,null,null,null,null,null,1.77]
[""]
[300280,null,null,null,"3002 80 Vinterbyg overført til husdyr"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,158946,null,null,null,null,null,null,null,null,null,158946]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,89800,null,null,null,null,null,null,null,null,null,89800]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.77,null,null,null,null,null,null,null,null,null,1.77]
[""]
[300480,null,null,null,"3004 80 Hvede overført til husdyr"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1459896,null,null,null,null,null,null,null,null,null,1459896]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,824800,null,null,null,null,null,null,null,null,null,824800]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.77,null,null,null,null,null,null,null,null,null,1.77]
[""]
[301800,null,null,null,"3018 00 Halm"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,null,null,null,100000]
[""]
["",null,null,null,"Korn i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2277459,null,null,null,null,null,100000,null,null,null,2377459]
[""]
["",null,null,null,"Raps"]
[""]
[303600,null,null,null,"3036 00 Raps"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806660,null,null,null,806660]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,189200,null,null,null,189200]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.26,null,null,null,4.26]
[""]
["",null,null,null,"Raps i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,806660,null,null,null,806660]
[""]
["",null,null,null,"Svin"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E207,4),MID(E207&\" \",6,2))),\"\")","v":""}]
[340400,null,null,null,"3404 00 Søer og gylte"]
["",null,null,null,"Beløb",null,71685,null,71685,null,71685,null,71685,null,71685,null,71685,null,71685,null,71685,null,71685,null,71685,null,71685,null,71685,null,860220]
["",null,null,null,"Stk",null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,531]
["",null,null,null,"Pris",null,1620,null,1620,null,1620,null,1620,null,1620,null,1620,null,1620,null,1620,null,1620,null,1620,null,1620,null,1620,null,1620]
[""]
[341700,null,null,null,"3417 00 Smågrise 25-30 kg"]
["",null,null,null,"Beløb",null,1293408,null,1293408,null,1292909,null,1550016,null,1550016,null,1549418,null,1508544,null,1508544,null,1507962,null,1378944,null,1378944,null,1378412,null,17190525]
["",null,null,null,"Stk",null,2592,null,2592,null,2591,null,2592,null,2592,null,2591,null,2592,null,2592,null,2591,null,2592,null,2592,null,2591,null,31100]
["",null,null,null,"Pris",null,499,null,499,null,499,null,598,null,598,null,598,null,582,null,582,null,582,null,532,null,532,null,532,null,552]
[""]
[346100,null,null,null,"3461 00 Slagtesvin"]
["",null,null,null,"Beløb",null,103316,null,103316,null,102193,null,111228,null,111228,null,110019,null,107272,null,107272,null,106106,null,99360,null,99360,null,98280,null,1258950]
["",null,null,null,"Stk",null,92,null,92,null,91,null,92,null,92,null,91,null,92,null,92,null,91,null,92,null,92,null,91,null,1100]
["",null,null,null,"Pris",null,1123,null,1123,null,1123,null,1209,null,1209,null,1209,null,1166,null,1166,null,1166,null,1080,null,1080,null,1080,null,1144]
[""]
[346300,null,null,null,"3463 00 Slagtesvin  efterbetaling"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123200,null,123200]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1100,null,1100]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,112]
[""]
["",null,null,null,"Svin i alt"]
["",null,null,null,null,null,1468409,null,1468409,null,1466787,null,1732929,null,1732929,null,1731122,null,1687501,null,1687501,null,1685753,null,1549989,null,1549989,null,1671577,null,19432895]
[""]
["",null,null,null,"Andre landbrugsindtægter"]
[""]
[381201,null,null,null,"3812 01 Lejeindtægt stuehus Sentvedvej 25"]
["",null,null,null,"Beløb",null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,126000]
[""]
[381202,null,null,null,"3812 02 Lejeindtægt hus Sentvedvej 23A"]
["",null,null,null,"Beløb",null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,54000]
[""]
[318810,null,null,null,"3188 10 Kompensation omsætningstab COVID-19"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165000,null,null,null,165000]
[""]
["",null,null,null,"Andre landbrugsindtægter i alt"]
["",null,null,null,null,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,180000,null,15000,null,345000]
[""]
["",null,null,null,"Bruttoudbytte"]
["",null,null,null,null,null,1483409,null,1483409,null,1481787,null,1747929,null,1747929,null,1746122,null,1702501,null,3979960,null,1700753,null,1564989,null,2636649,null,1686577,null,22962014]
[""]
["",null,null,null,"Udsæd"]
[""]
[400010,null,null,null,"4000 10 Udsæd vårbyg"]
["",null,null,null,"Beløb",null,null,null,-40000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-40000]
["",null,null,null,"Kg",null,null,null,-10000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000]
["",null,null,null,"Pris",null,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4]
[""]
[400020,null,null,null,"4000 20 Udsæd vinterbyg"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,-2000,null,null,null,null,null,null,null,-12000]
[""]
[400030,null,null,null,"4000 30 Udsæd vinterhvede"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-64350,null,null,null,null,null,null,null,null,null,-64350]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16500,null,null,null,null,null,null,null,null,null,-16500]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9,null,null,null,null,null,null,null,null,null,3.9]
[""]
[400310,null,null,null,"4003 10 Udsæd raps"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-30000,null,null,null,null,null,null,null,null,null,-30000]
[""]
[400700,null,null,null,"4007 00 Udsæd efterafgrøder miljø"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,-25000,null,null,null,null,null,null,null,null,null,null,null,null,null,-25000]
[""]
["",null,null,null,"Udsæd i alt"]
["",null,null,null,null,null,null,null,-40000,null,null,null,null,null,null,null,-25000,null,null,null,-104350,null,-2000,null,null,null,null,null,null,null,-171350]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E271,4),MID(E271&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Gødning"]
[""]
[402300,null,null,null,"4023 00 N-gødning"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,-172800,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-172800]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,-36000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-36000]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,4.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8]
[""]
[""]
["",null,null,null,"Forskydning gødning"]
[""]
[402390,null,null,null,"4023 90 N-gødning  beholdning"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,-28620,null,null,null,null,null,null,null,null,null,null,null,null,null,-28620]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,-18000,null,null,null,null,null,null,null,null,null,null,null,null,null,-18000]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,1.59,null,null,null,null,null,null,null,null,null,null,null,null,null,1.59]
[""]
["",null,null,null,"Forskydning gødning i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-28620,null,null,null,null,null,null,null,null,null,null,null,null,null,-28620]
[""]
["",null,null,null,"Gødning i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,-172800,null,-28620,null,null,null,null,null,null,null,null,null,null,null,null,null,-201420]
[""]
["",null,null,null,"Planteværn"]
[""]
[404000,null,null,null,"4040 00 Planteværn"]
["",null,null,null,"Beløb",null,-4185,null,null,null,null,null,-71757,null,-25789,null,null,null,null,null,-79067,null,-31620,null,-87582,null,null,null,null,null,-300000]
[""]
["",null,null,null,"Planteværn i alt"]
["",null,null,null,null,null,-4185,null,null,null,null,null,-71757,null,-25789,null,null,null,null,null,-79067,null,-31620,null,-87582,null,null,null,null,null,-300000]
[""]
["",null,null,null,"Diverse vedrørende markbrug"]
[""]
[409735,null,null,null,"4097 35 Planteavlsrådgivning, markplaner m.v."]
["",null,null,null,"Beløb",null,null,null,null,null,-6000,null,null,null,null,null,-6000,null,null,null,null,null,-6000,null,null,null,null,null,-6000,null,-24000]
[""]
[409740,null,null,null,"4097 40 Tørring, rensning m.m. korn"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1000,null,null,null,null,null,null,null,-1000]
[""]
[409760,null,null,null,"4097 60 Tørring, rensning m.m. raps"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,null,null,null,null,null,null,null,null,-10000]
[""]
[409900,null,null,null,"4099 00 Diverse omkostninger planteavl"]
["",null,null,null,"Beløb",null,null,null,null,null,-3500,null,null,null,null,null,-3500,null,null,null,null,null,-3500,null,null,null,null,null,-3500,null,-14000]
[""]
["",null,null,null,"Diverse vedrørende markbrug i alt"]
["",null,null,null,null,null,null,null,null,null,-9500,null,null,null,null,null,-9500,null,null,null,-10000,null,-10500,null,null,null,null,null,-9500,null,-49000]
[""]
["",null,null,null,"Korn"]
[""]
[440010,null,null,null,"4400 10 Foder byg"]
["",null,null,null,"Beløb",null,-235000,null,-235000,null,-235000,null,-215000,null,-215000,null,-215000,null,null,null,null,null,null,null,null,null,null,null,null,null,-1350000]
["",null,null,null,"Kg",null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,null,null,null,null,null,null,null,null,null,null,null,null,-600000]
["",null,null,null,"Pris",null,2.35,null,2.35,null,2.35,null,2.15,null,2.15,null,2.15,null,null,null,null,null,null,null,null,null,null,null,null,null,2.25]
[""]
[440020,null,null,null,"4400 20 Foder hvede"]
["",null,null,null,"Beløb",null,-258666,null,-259999,null,-261333,null,-262666,null,-263999,null,-265333,null,null,null,null,null,null,null,null,null,null,null,null,null,-1571996]
["",null,null,null,"Kg",null,-133333,null,-133333,null,-133333,null,-133333,null,-133333,null,-133333,null,null,null,null,null,null,null,null,null,null,null,null,null,-799998]
["",null,null,null,"Pris",null,1.94,null,1.95,null,1.96,null,1.97,null,1.98,null,1.99,null,null,null,null,null,null,null,null,null,null,null,null,null,1.96]
[""]
[440080,null,null,null,"4400 80 Foderkorn overført fra markbrug"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-2277459,null,null,null,null,null,null,null,null,null,-2277459]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1286700,null,null,null,null,null,null,null,null,null,-1286700]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.77,null,null,null,null,null,null,null,null,null,1.77]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E335,4),MID(E335&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Forskydning korn"]
[""]
[441792,null,null,null,"4417 92 Hvede, egen avl til foder, beh."]
["",null,null,null,"Beløb",null,47790,null,46020,null,47790,null,47790,null,47790,null,47790,null,-366390,null,1913370,null,-366390,null,-364620,null,-366390,null,-364620,null,369930]
["",null,null,null,"Kg",null,27000,null,26000,null,27000,null,27000,null,27000,null,27000,null,-207000,null,1081000,null,-207000,null,-206000,null,-207000,null,-206000,null,209000]
["",null,null,null,"Pris",null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77]
[""]
["",null,null,null,"Forskydning korn i alt"]
["",null,null,null,null,null,47790,null,46020,null,47790,null,47790,null,47790,null,47790,null,-366390,null,1913370,null,-366390,null,-364620,null,-366390,null,-364620,null,369930]
[""]
["",null,null,null,"Korn i alt"]
["",null,null,null,null,null,-445876,null,-448979,null,-448543,null,-429876,null,-431209,null,-432543,null,-366390,null,-364089,null,-366390,null,-364620,null,-366390,null,-364620,null,-4829525]
[""]
["",null,null,null,"Færdigblanding mv."]
[""]
[440160,null,null,null,"4401 60 Soyaskrå/kager m.v."]
["",null,null,null,"Beløb",null,-138699,null,-138699,null,-138699,null,-138699,null,-138699,null,-138699,null,-138699,null,-138699,null,-138699,null,-138699,null,-138699,null,-138699,null,-1664390]
["",null,null,null,"Kg",null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-475540]
["",null,null,null,"Pris",null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5,null,3.5]
[""]
[440252,null,null,null,"4402 52 Fiskemel"]
["",null,null,null,"Beløb",null,-21312,null,-21312,null,-21312,null,-21312,null,-21312,null,-21312,null,-21312,null,-21312,null,-21312,null,-21312,null,-21312,null,-21312,null,-255750]
["",null,null,null,"Kg",null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-15500]
["",null,null,null,"Pris",null,16.5,null,16.5,null,16.5,null,16.5,null,16.5,null,16.5,null,16.5,null,16.5,null,16.5,null,16.5,null,16.5,null,16.5,null,16.5]
[""]
[440253,null,null,null,"4402 53 Soyaproteinkoncentrat"]
["",null,null,null,"Beløb",null,-27750,null,-27750,null,-27750,null,-27750,null,-27750,null,-27750,null,-27750,null,-27750,null,-27750,null,-27750,null,-27750,null,-27750,null,-333000]
["",null,null,null,"Kg",null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-33300]
["",null,null,null,"Pris",null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10]
[""]
[441010,null,null,null,"4410 10 Sødmælkserstatning"]
["",null,null,null,"Beløb",null,-49042,null,-49042,null,-49042,null,-49042,null,-49042,null,-49042,null,-49042,null,-49042,null,-49042,null,-49042,null,-49042,null,-49042,null,-588500]
["",null,null,null,"Kg",null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-53500]
["",null,null,null,"Pris",null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11]
[""]
[441516,null,null,null,"4415 16 Mineralblanding smågrise"]
["",null,null,null,"Beløb",null,-88427,null,-88427,null,-88427,null,-88427,null,-88427,null,-88427,null,-88427,null,-88427,null,-88427,null,-88427,null,-88427,null,-88427,null,-1061125]
["",null,null,null,"Kg",null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-127822]
["",null,null,null,"Pris",null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007,null,8.3000000000000007]
[""]
["",null,null,null,"Færdigblanding mv. i alt"]
["",null,null,null,null,null,-325230,null,-325230,null,-325230,null,-325230,null,-325230,null,-325230,null,-325230,null,-325230,null,-325230,null,-325230,null,-325230,null,-325230,null,-3902765]
[""]
["",null,null,null,"Andet indkøbt foder"]
[""]
[442981,null,null,null,"4429 81 Soyaolie"]
["",null,null,null,"Beløb",null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-372000]
["",null,null,null,"Kg",null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-24800]
["",null,null,null,"Pris",null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15]
[""]
["",null,null,null,"Andet indkøbt foder i alt"]
["",null,null,null,null,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-31000,null,-372000]
[""]
["",null,null,null,"Dyrlæge og medicin"]
[""]
[448020,null,null,null,"4480 20 Dyrlæge svin"]
["",null,null,null,"Beløb",null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-80000]
[""]
[448120,null,null,null,"4481 20 Medicin svin"]
["",null,null,null,"Beløb",null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-380000]
[""]
[448160,null,null,null,"4481 60 Vaccine svin"]
["",null,null,null,"Beløb",null,-40000,null,-40000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-230000]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E399,4),MID(E399&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Dyrlæge og medicin i alt"]
["",null,null,null,null,null,-78333,null,-78333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-690000]
[""]
["",null,null,null,"Diverse vedr. husdyr"]
[""]
[447320,null,null,null,"4473 20 Produktionsrådgivning svin"]
["",null,null,null,"Beløb",null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-80000]
[""]
[447420,null,null,null,"4474 20 Avlsomkostninger svin"]
["",null,null,null,"Beløb",null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-280000]
[""]
[448600,null,null,null,"4486 00 Strøelse spåner, halm"]
["",null,null,null,"Beløb",null,null,null,null,null,-25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-25000]
[""]
[448812,null,null,null,"4488 12 Daka, gebyrer mv."]
["",null,null,null,"Beløb",null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-92000]
[""]
[448820,null,null,null,"4488 20 Diverse omkostninger, svin"]
["",null,null,null,"Beløb",null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-165000]
[""]
[448910,null,null,null,"4489 10 Fragt, paller"]
["",null,null,null,"Beløb",null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-25000]
[""]
["",null,null,null,"Diverse vedr. husdyr i alt"]
["",null,null,null,null,null,-53500,null,-53500,null,-78500,null,-53500,null,-53500,null,-53500,null,-53500,null,-53500,null,-53500,null,-53500,null,-53500,null,-53500,null,-667000]
[""]
["",null,null,null,"Stykomkostninger"]
["",null,null,null,null,null,-938125,null,-977043,null,-946107,null,-964697,null,-1092861,null,-958727,null,-829454,null,-1020570,null,-873573,null,-915266,null,-829454,null,-837184,null,-11183060]
[""]
["",null,null,null,"Dækningsbidrag"]
["",null,null,null,null,null,545284,null,506366,null,535680,null,783232,null,655068,null,787395,null,873047,null,2959390,null,827180,null,649723,null,1807195,null,849393,null,11778954]
[""]
["",null,null,null,"Energi"]
[""]
["",null,null,null,"Brændstof"]
[""]
[458010,null,null,null,"4580 10 Dieselolie"]
["",null,null,null,"Beløb",null,-40305,null,-32229,null,-28375,null,-34207,null,-23907,null,-24510,null,-14256,null,-28969,null,-23179,null,-23974,null,-23974,null,-23974,null,-321858]
["",null,null,null,"Liter",null,-4402,null,-3520,null,-3099,null,-3736,null,-2611,null,-2677,null,-1557,null,-3164,null,-2417,null,-2500,null,-2500,null,-2500,null,-34683]
["",null,null,null,"Pris",null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.59,null,9.59,null,9.59,null,9.59,null,9.2799999999999994]
[""]
[458081,null,null,null,"4580 81 Dieselolie afgift"]
["",null,null,null,"Beløb",null,12585,null,10064,null,8860,null,10681,null,7465,null,7654,null,4451,null,9046,null,6910,null,7148,null,7148,null,7148,null,99159]
[""]
[458085,null,null,null,"4580 85 Dieselolie afgift - ikke refunderbar"]
["",null,null,null,"Beløb",null,-201,null,-161,null,-142,null,-171,null,-119,null,-122,null,-71,null,-145,null,-111,null,-114,null,-114,null,-114,null,-1587]
[""]
["",null,null,null,"Brændstof i alt"]
["",null,null,null,null,null,-27921,null,-22327,null,-19656,null,-23696,null,-16561,null,-16979,null,-9876,null,-20068,null,-16379,null,-16941,null,-16941,null,-16941,null,-224286]
[""]
["",null,null,null,"Energi excl. brændstof"]
[""]
[458210,null,null,null,"4582 10 Træpiller"]
["",null,null,null,"Beløb",null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-209000]
["",null,null,null,"Enh",null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-55000]
["",null,null,null,"Pris",null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8]
[""]
[458800,null,null,null,"4588 00 El"]
["",null,null,null,"Beløb",null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-1217700]
["",null,null,null,"kwh",null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-330000]
["",null,null,null,"Pris",null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69]
[""]
[458880,null,null,null,"4588 80 El afgift"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E463,4),MID(E463&\" \",6,2))),\"\")","v":""},null,null,null,"Beløb",null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,228690]
[""]
["",null,null,null,"Energi excl. brændstof i alt"]
["",null,null,null,null,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-1198010]
[""]
["",null,null,null,"Energi i alt"]
["",null,null,null,null,null,-127755,null,-122161,null,-119490,null,-123530,null,-116395,null,-116813,null,-109710,null,-119902,null,-116213,null,-116775,null,-116775,null,-116775,null,-1422296]
[""]
["",null,null,null,"Maskinstation mv."]
[""]
["",null,null,null,"Maskinstation diverse"]
[""]
[407000,null,null,null,"4070 00 Maskinstation gylle"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,-109457,null,-109457,null,null,null,null,null,null,null,null,null,-34565,null,null,null,-11522,null,-265000]
[""]
[407001,null,null,null,"4070 01 Maskinstation, pasning"]
["",null,null,null,"Beløb",null,null,null,null,null,-50752,null,-50752,null,null,null,null,null,null,null,null,null,-162406,null,-135338,null,null,null,-50752,null,-450000]
[""]
[407005,null,null,null,"4070 05 Leje af traktor og lign."]
["",null,null,null,"Beløb",null,null,null,null,null,-115000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-115000]
[""]
["",null,null,null,"Maskinstation diverse i alt"]
["",null,null,null,null,null,null,null,null,null,-165752,null,-160208,null,-109457,null,null,null,null,null,null,null,-162406,null,-169904,null,null,null,-62274,null,-830000]
[""]
["",null,null,null,"Maskinstation mv. i alt"]
["",null,null,null,null,null,null,null,null,null,-165752,null,-160208,null,-109457,null,null,null,null,null,null,null,-162406,null,-169904,null,null,null,-62274,null,-830000]
[""]
["",null,null,null,"Vedligehold"]
[""]
["",null,null,null,"Vedligehold fast ejendom"]
[""]
[460000,null,null,null,"4600 00 Bygningsvedligehold Langemosevej 13"]
["",null,null,null,"Beløb",null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-100000]
[""]
[462900,null,null,null,"4629 00 Vedligeholdelse vej/gårdsplads"]
["",null,null,null,"Beløb",null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-40000]
[""]
["",null,null,null,"Vedligehold fast ejendom i alt"]
["",null,null,null,null,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-140000]
[""]
["",null,null,null,"Vedligehold grundforbedring"]
[""]
[462020,null,null,null,"4620 20 Vedligeholdelse dræn/grøfter"]
["",null,null,null,"Beløb",null,null,null,null,null,-40000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-40000]
[""]
[462030,null,null,null,"4620 30 Vedligeholdelse læhegn"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,null,null,null,null,-10000]
[""]
["",null,null,null,"Vedligehold grundforbedring i alt"]
["",null,null,null,null,null,null,null,null,null,-40000,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,null,null,null,null,-50000]
[""]
["",null,null,null,"Vedligehold markredskaber"]
[""]
[467300,null,null,null,"4673 00 Vedligeholdelse traktor"]
["",null,null,null,"Beløb",null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-115000]
[""]
[467400,null,null,null,"4674 00 Vedligeholdelse markredskaber"]
["",null,null,null,"Beløb",null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-80000]
[""]
["",null,null,null,"Vedligehold markredskaber i alt"]
["",null,null,null,null,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-195000]
[""]
["",null,null,null,"Vedligehold staldinventar"]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E527,4),MID(E527&\" \",6,2))),\"\")","v":467100},null,null,null,"4671 00 Vedligeholdelse staldinventar"]
["",null,null,null,"Beløb",null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-250000]
[""]
[467110,null,null,null,"4671 10 Vedligehold maleblandeanlæg"]
["",null,null,null,"Beløb",null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-50000]
[""]
["",null,null,null,"Vedligehold staldinventar i alt"]
["",null,null,null,null,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-300000]
[""]
["",null,null,null,"Vedligehold andet inventar"]
[""]
[467900,null,null,null,"4679 00 Vedligeholdelse andet inventar"]
["",null,null,null,"Beløb",null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-30000]
[""]
["",null,null,null,"Vedligehold andet inventar i alt"]
["",null,null,null,null,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-30000]
[""]
["",null,null,null,"Vedligehold i alt"]
["",null,null,null,null,null,-55417,null,-55417,null,-95417,null,-55417,null,-55417,null,-55417,null,-55417,null,-55417,null,-55417,null,-65417,null,-55417,null,-55417,null,-715000]
[""]
["",null,null,null,"Lønomkostninger"]
[""]
["",null,null,null,"AM-indkomst (0-30)"]
[""]
["",null,null,null,"Samlet løn ansatte"]
[""]
[470100,null,null,null,"4701 00 Løn"]
["",null,null,null,"Beløb",null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-2136000]
[""]
["",null,null,null,"Samlet løn ansatte i alt"]
["",null,null,null,null,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-2136000]
[""]
["",null,null,null,"AM-indkomst (0-30) i alt"]
["",null,null,null,null,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-2136000]
[""]
["",null,null,null,"Lønomkostninger i øvrigt"]
[""]
[472510,null,null,null,"4725 10 Arbejdsmarkedspension"]
["",null,null,null,"Beløb",null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-60000]
[""]
[472905,null,null,null,"4729 05 Andre personaleomkostninger"]
["",null,null,null,"Beløb",null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-122000]
[""]
[474500,null,null,null,"4745 00 Vikarordning/pasning grise fra EU lande"]
["",null,null,null,"Beløb",null,-14518,null,-25226,null,-29258,null,-18109,null,null,null,null,null,-16365,null,null,null,null,null,-5000,null,-5000,null,-5000,null,-118476]
[""]
["",null,null,null,"Lønomkostninger i øvrigt i alt"]
["",null,null,null,null,null,-29685,null,-40393,null,-44424,null,-33275,null,-15167,null,-15167,null,-31532,null,-15167,null,-15167,null,-20167,null,-20167,null,-20167,null,-300476]
[""]
["",null,null,null,"Lønomkostninger i alt"]
["",null,null,null,null,null,-207685,null,-218393,null,-222424,null,-211275,null,-193167,null,-193167,null,-209532,null,-193167,null,-193167,null,-198167,null,-198167,null,-198167,null,-2436476]
[""]
["",null,null,null,"Ejendomsskat og forsikringer"]
[""]
["",null,null,null,"Ejendomsskat"]
[""]
[477000,null,null,null,"4770 00 Ejendomsskat"]
["",null,null,null,"Beløb",null,null,null,null,null,-27500,null,null,null,null,null,null,null,null,null,null,null,-27500,null,null,null,null,null,null,null,-55000]
[""]
["",null,null,null,"Ejendomsskat i alt"]
["",null,null,null,null,null,null,null,null,null,-27500,null,null,null,null,null,null,null,null,null,null,null,-27500,null,null,null,null,null,null,null,-55000]
[""]
["",null,null,null,"Forsikringer"]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E591,4),MID(E591&\" \",6,2))),\"\")","v":476000},null,null,null,"4760 00 Forsikring landbrug"]
["",null,null,null,"Beløb",null,null,null,null,null,-9000,null,null,null,null,null,-9000,null,null,null,null,null,-67500,null,-40500,null,null,null,-9000,null,-135000]
[""]
["",null,null,null,"Forsikringer i alt"]
["",null,null,null,null,null,null,null,null,null,-9000,null,null,null,null,null,-9000,null,null,null,null,null,-67500,null,-40500,null,null,null,-9000,null,-135000]
[""]
["",null,null,null,"Ejendomsskat og forsikringer i alt"]
["",null,null,null,null,null,null,null,null,null,-36500,null,null,null,null,null,-9000,null,null,null,null,null,-95000,null,-40500,null,null,null,-9000,null,-190000]
[""]
["",null,null,null,"Diverse omkostninger"]
[""]
[478000,null,null,null,"4780 00 Økonomisk rådgivning"]
["",null,null,null,"Beløb",null,-6172,null,-6090,null,-1448,null,-465,null,-24418,null,-5940,null,-6250,null,-4612,null,-1028,null,-2500,null,-2500,null,-2500,null,-63922]
[""]
[478015,null,null,null,"4780 15 Bedriftsrådgivning/gårdråd"]
["",null,null,null,"Beløb",null,-1320,null,-5520,null,null,null,-1000,null,-660,null,-21691,null,null,null,null,null,null,null,-2500,null,-2500,null,-2500,null,-37691]
[""]
[478100,null,null,null,"4781 00 Regnskab"]
["",null,null,null,"Beløb",null,-491,null,-3115,null,-31894,null,-3634,null,14760,null,null,null,null,null,-4139,null,-3788,null,null,null,null,null,null,null,-32300]
[""]
[478110,null,null,null,"4781 10 Lønadministration"]
["",null,null,null,"Beløb",null,null,null,-1117,null,-1444,null,-2675,null,-2039,null,-1305,null,null,null,-5149,null,-1487,null,-2595,null,-2595,null,-2595,null,-23000]
[""]
[480000,null,null,null,"4800 00 Kontingenter m.m."]
["",null,null,null,"Beløb",null,null,null,-9825,null,null,null,null,null,-6250,null,null,null,null,null,null,null,null,null,-500,null,-500,null,-500,null,-17575]
[""]
[480050,null,null,null,"4800 50 Faglitteratur"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,-3490,null,null,null,null,null,null,null,-333,null,-333,null,-333,null,-4490]
[""]
[483000,null,null,null,"4830 00 Telefon / Internet"]
["",null,null,null,"Beløb",null,-1546,null,-378,null,-364,null,-363,null,-5285,null,-377,null,-2131,null,-400,null,-556,null,-2700,null,-2700,null,-2700,null,-19500]
[""]
[483010,null,null,null,"4830 10 Diverse omkostninger computer"]
["",null,null,null,"Beløb",null,-3348,null,null,null,null,null,null,null,-1025,null,-2394,null,-1864,null,null,null,null,null,null,null,null,null,null,null,-8631]
[""]
[483500,null,null,null,"4835 00 Kontorhold"]
["",null,null,null,"Beløb",null,-357,null,null,null,-1828,null,-884,null,-264,null,null,null,-38,null,-100,null,-58,null,-500,null,-500,null,-500,null,-5028]
[""]
[483510,null,null,null,"4835 10 Diverse EDB-udgifter"]
["",null,null,null,"Beløb",null,null,null,null,null,-4500,null,null,null,null,null,null,null,null,null,null,null,null,null,-500,null,-500,null,-500,null,-6000]
[""]
[483515,null,null,null,"4835 15 IT-abonnement og -service"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19417,null,-20583,null,null,null,null,null,null,null,-40000]
[""]
[483600,null,null,null,"4836 00 Andre omkostninger uden moms"]
["",null,null,null,"Beløb",null,-132,null,-132,null,-1056,null,-132,null,-132,null,-1080,null,-1146,null,-132,null,-1082,null,null,null,null,null,null,null,-5022]
[""]
[483700,null,null,null,"4837 00 Forbrugsafgift vand"]
["",null,null,null,"Beløb",null,null,null,null,null,-19250,null,null,null,null,null,-19250,null,null,null,null,null,-19250,null,null,null,null,null,-19250,null,-77000]
["",null,null,null,"m3",null,null,null,null,null,-1925,null,null,null,null,null,-1925,null,null,null,null,null,-1925,null,null,null,null,null,-1925,null,-7700]
["",null,null,null,"Pris",null,null,null,null,null,10,null,null,null,null,null,10,null,null,null,null,null,10,null,null,null,null,null,10,null,10]
[""]
[483780,null,null,null,"4837 80 Vandafgift (grøn afgift)"]
["",null,null,null,"Beløb",null,null,null,null,null,12262,null,null,null,null,null,12262,null,null,null,null,null,12262,null,null,null,null,null,12262,null,49049]
[""]
[483800,null,null,null,"4838 00 Renovation"]
["",null,null,null,"Beløb",null,-1580,null,-6281,null,-250,null,-250,null,-1970,null,null,null,-1988,null,-250,null,-4697,null,-1667,null,-1667,null,-1667,null,-22266]
[""]
[483900,null,null,null,"4839 00 Andre omkostninger"]
["",null,null,null,"Beløb",null,-15704,null,-2136,null,-2612,null,-5930,null,-4908,null,-3325,null,-9088,null,-2790,null,null,null,-583,null,-583,null,-583,null,-48245]
[""]
[483930,null,null,null,"4839 30 Kurser og møder"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1667,null,-1667,null,-1667,null,-5000]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E655,4),MID(E655&\" \",6,2))),\"\")","v":483965},null,null,null,"4839 65 Skadedyrsbekæmpelse / kattefoder"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-583,null,-583,null,-583,null,-1750]
[""]
[484300,null,null,null,"4843 00 Reklame m.v."]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,-564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-564]
[""]
[""]
["",null,null,null,"Bil. m.v."]
[""]
[489931,null,null,null,"4899 31 Erhvervsandel bilomkostninger"]
["",null,null,null,"Beløb",null,-7573,null,-6540,null,-14948,null,-18037,null,-188,null,-19381,null,-7601,null,-6914,null,-26885,null,-6250,null,-6250,null,-6250,null,-126816]
[""]
[""]
["",null,null,null,"Biler"]
[""]
[834100,null,null,null,"8341 00 Andel i omkostninger til erhverv"]
["",null,null,null,"Beløb",null,7007,null,1009,null,929,null,17698,null,188,null,19381,null,6971,null,952,null,19012,null,null,null,null,null,null,null,73147]
[""]
[834105,null,null,null,"8341 05 Andel i omkostninger til erhverv"]
["",null,null,null,"Beløb",null,565,null,2765,null,5470,null,339,null,null,null,null,null,630,null,5962,null,4327,null,null,null,null,null,null,null,20059]
[""]
[834106,null,null,null,"8341 06 Andel i omkostninger til erhverv"]
["",null,null,null,"Beløb",null,null,null,2765,null,8549,null,null,null,null,null,null,null,null,null,null,null,3546,null,null,null,null,null,null,null,14860]
[""]
[""]
["",null,null,null,"VW Multivan CP 35120 Diesel"]
[""]
[831000,null,null,null,"8310 00 Diesel"]
["",null,null,null,"Beløb",null,null,null,-468,null,-45,null,null,null,null,null,-89,null,-218,null,-1002,null,-109,null,null,null,null,null,null,null,-1930]
[""]
[831300,null,null,null,"8313 00 Reparation"]
["",null,null,null,"Beløb",null,-786,null,-595,null,-932,null,-18630,null,-198,null,-20312,null,null,null,null,null,-15024,null,null,null,null,null,null,null,-56477]
[""]
[833000,null,null,null,"8330 00 Vægtafgift"]
["",null,null,null,"Beløb",null,-6590,null,null,null,null,null,null,null,null,null,null,null,-7120,null,null,null,null,null,null,null,null,null,null,null,-13710]
[""]
[833100,null,null,null,"8331 00 Forsikring"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4879,null,null,null,null,null,null,null,-4879]
[""]
[834200,null,null,null,"8342 00 Andel i omkostninger til privat"]
["",null,null,null,"Beløb",null,369,null,53,null,49,null,931,null,10,null,1020,null,367,null,50,null,1001,null,null,null,null,null,null,null,3850]
[""]
["",null,null,null,"VW Multivan CP 35120 Diesel i alt"]
["",null,null,null,null,null,-7007,null,-1009,null,-929,null,-17698,null,-188,null,-19381,null,-6971,null,-952,null,-19012,null,null,null,null,null,null,null,-73147]
[""]
["",null,null,null,"Biler i alt"]
["",null,null,null,null,null,565,null,5531,null,14019,null,339,null,null,null,null,null,630,null,5962,null,7873,null,null,null,null,null,null,null,34919]
[""]
["",null,null,null,"Bil. m.v. i alt"]
["",null,null,null,null,null,-7007,null,-1009,null,-929,null,-17698,null,-188,null,-19381,null,-6971,null,-952,null,-19012,null,-6250,null,-6250,null,-6250,null,-91897]
[""]
["",null,null,null,"Diverse omkostninger i alt"]
["",null,null,null,null,null,-37658,null,-35603,null,-53312,null,-33031,null,-32942,null,-65970,null,-29477,null,-37942,null,-59276,null,-22878,null,-22878,null,-29866,null,-460833]
[""]
["",null,null,null,"Kontante kapacitetsomkostninger"]
["",null,null,null,null,null,-428514,null,-431574,null,-692895,null,-583462,null,-507377,null,-440366,null,-404135,null,-406427,null,-681479,null,-613641,null,-393237,null,-471499,null,-6054605]
[""]
["",null,null,null,"Af- og nedskrivninger mv."]
[""]
["",null,null,null,"Afskrivning driftsbygninger"]
[""]
[495000,null,null,null,"4950 00 Afskrivning bygninger"]
["",null,null,null,"Beløb",null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-341208]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E719,4),MID(E719&\" \",6,2))),\"\")","v":""},null,null,null,"Afskrivning driftsbygninger i alt"]
["",null,null,null,null,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-341208]
[""]
["",null,null,null,"Afskrivning beboelse landbrug"]
[""]
[495120,null,null,null,"4951 20 Afskrivning stuehus, udlejet"]
["",null,null,null,"Beløb",null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-31059]
[""]
["",null,null,null,"Afskrivning beboelse landbrug i alt"]
["",null,null,null,null,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-31059]
[""]
["",null,null,null,"Afskrivning grundforbedring"]
[""]
[496000,null,null,null,"4960 00 Afskrivning grundforbedring"]
["",null,null,null,"Beløb",null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-5637]
[""]
["",null,null,null,"Afskrivning grundforbedring i alt"]
["",null,null,null,null,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-5637]
[""]
["",null,null,null,"Afskrivning markredskaber"]
[""]
[496600,null,null,null,"4966 00 Afskrivning markinventar"]
["",null,null,null,"Beløb",null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-108581]
[""]
["",null,null,null,"Afskrivning markredskaber i alt"]
["",null,null,null,null,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-9048,null,-108581]
[""]
["",null,null,null,"Afskrivning staldinventar"]
[""]
[496500,null,null,null,"4965 00 Afskrivning staldinventar"]
["",null,null,null,"Beløb",null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-150908]
[""]
["",null,null,null,"Afskrivning staldinventar i alt"]
["",null,null,null,null,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-150908]
[""]
["",null,null,null,"Afskrivning andet inventar"]
[""]
[496900,null,null,null,"4969 00 Afskrivning andet inventar"]
["",null,null,null,"Beløb",null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-1220]
[""]
["",null,null,null,"Afskrivning andet inventar i alt"]
["",null,null,null,null,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-1220]
[""]
["",null,null,null,"Afskrivning blandede driftsmidler mv."]
[""]
[497100,null,null,null,"4971 00 Afskrivning blandede driftsmidler  ps"]
["",null,null,null,"Beløb",null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-65904]
[""]
["",null,null,null,"Afskrivning blandede driftsmidler mv. i alt"]
["",null,null,null,null,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-5492,null,-65904]
[""]
["",null,null,null,"Af- og nedskrivninger mv. i alt"]
["",null,null,null,null,null,-58710,null,-58710,null,-58710,null,-58710,null,-58710,null,-58710,null,-58710,null,-58710,null,-58710,null,-58710,null,-58710,null,-58710,null,-704517]
[""]
["",null,null,null,"Kapacitetsomkostninger i alt"]
["",null,null,null,null,null,-487224,null,-490284,null,-751605,null,-642172,null,-566087,null,-499076,null,-462845,null,-465137,null,-740188,null,-672350,null,-451947,null,-530208,null,-6759122]
[""]
["",null,null,null,"Resultat af primær drift"]
["",null,null,null,null,null,58060,null,16083,null,-215924,null,141060,null,88981,null,288319,null,410202,null,2494253,null,86991,null,-22627,null,1355248,null,319185,null,5019832]
[""]
["",null,null,null,"Afkoblet EU-støtte mv."]
[""]
[387800,null,null,null,"3878 00 Afkoblet EU-støtte"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400000,null,400000]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E783,4),MID(E783&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Afkoblet EU-støtte mv. i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400000,null,400000]
[""]
["",null,null,null,"Resultat før finansiering"]
["",null,null,null,null,null,58060,null,16083,null,-215924,null,141060,null,88981,null,288319,null,410202,null,2494253,null,86991,null,-22627,null,1355248,null,719185,null,5419832]
[""]
["",null,null,null,"Finansieringstilskud"]
[""]
[386710,null,null,null,"3867 10 Tilskud til energibesparelse"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31050,null,31050]
[""]
["",null,null,null,"Finansieringstilskud i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31050,null,31050]
[""]
["",null,null,null,"Forpagtningsafgift mv."]
[""]
[381500,null,null,null,"3815 00 Forpagtningsindtægt uden moms"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13650,null,null,null,null,null,null,null,null,null,13650]
[""]
[488000,null,null,null,"4880 00 Forpagtningsafgift uden moms"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,-19500,null,null,null,null,null,null,null,null,null,-16165,null,-41355,null,null,null,-9165,null,-86185]
[""]
[488010,null,null,null,"4880 10 Forpagtningsafgift med moms"]
["",null,null,null,"Beløb",null,null,null,null,null,-112500,null,null,null,null,null,null,null,null,null,null,null,-225000,null,null,null,null,null,-112500,null,-450000]
[""]
[488410,null,null,null,"4884 10 Leje af driftsbygninger (nr. 20)"]
["",null,null,null,"Beløb",null,-50000,null,null,null,null,null,-50000,null,null,null,null,null,-50000,null,null,null,null,null,-50000,null,null,null,null,null,-200000]
[""]
[488411,null,null,null,"4884 11 Leje af drgt-stald (Anna)"]
["",null,null,null,"Beløb",null,null,null,null,null,-27750,null,null,null,null,null,-27750,null,null,null,null,null,-27750,null,null,null,null,null,-27750,null,-111000]
[""]
[488412,null,null,null,"4884 12 Leje af kornsilo"]
["",null,null,null,"Beløb",null,null,null,null,null,-12500,null,null,null,null,null,-15500,null,null,null,null,null,-12500,null,null,null,null,null,-12500,null,-53000]
[""]
["",null,null,null,"Forpagtningsafgift mv. i alt"]
["",null,null,null,null,null,-50000,null,null,null,-152750,null,-69500,null,null,null,-43250,null,-50000,null,13650,null,-281415,null,-91355,null,null,null,-161915,null,-886535]
[""]
["",null,null,null,"Renteudgifter"]
[""]
[545500,null,null,null,"5455 00 Rente realkreditinstitutter, dkr. fast rente"]
["",null,null,null,"Beløb",null,null,null,null,null,-133550,null,null,null,null,null,-133550,null,null,null,null,null,-133550,null,null,null,null,null,-133550,null,-534200]
[""]
[545600,null,null,null,"5456 00 Rente realkreditinstitutter, dkr. var. rente"]
["",null,null,null,"Beløb",null,null,null,null,null,-125825,null,null,null,null,null,-125825,null,null,null,null,null,-125825,null,null,null,null,null,-125825,null,-503300]
[""]
[546500,null,null,null,"5465 00 Rente pengeinstitut, dkr."]
["",null,null,null,"Beløb",null,null,null,null,null,-65500,null,null,null,null,null,-65500,null,null,null,null,null,-65500,null,null,null,null,null,-65500,null,-262000]
[""]
[560000,null,null,null,"5600 00 Rente kassekredit"]
["",null,null,null,"Beløb",null,null,null,null,null,-27050,null,null,null,null,null,-46507,null,null,null,null,null,-22711,null,null,null,null,null,-5253,null,-101521]
[""]
[562000,null,null,null,"5620 00 Rente maskingæld"]
["",null,null,null,"Beløb",null,-458,null,-458,null,-458,null,-458,null,-458,null,-458,null,-458,null,-458,null,-458,null,-458,null,-458,null,-458,null,-5500]
[""]
["",null,null,null,"Renteudgifter i alt"]
["",null,null,null,null,null,-458,null,-458,null,-352384,null,-458,null,-458,null,-371840,null,-458,null,-458,null,-348044,null,-458,null,-458,null,-330586,null,-1406521]
[""]
["",null,null,null,"Finansiering ialt"]
["",null,null,null,null,null,-50458,null,-458,null,-505134,null,-69958,null,-458,null,-415090,null,-50458,null,13192,null,-629459,null,-91813,null,-458,null,-461451,null,-2262006]
[""]
["",null,null,null,"Resultat efter finansiering"]
["",null,null,null,null,null,7602,null,15624,null,-721058,null,71102,null,88522,null,-126771,null,359744,null,2507444,null,-542468,null,-114440,null,1354790,null,257734,null,3157826]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E847,4),MID(E847&\" \",6,2))),\"\")","v":""},null,null,null,"Resultat før regulering og skat"]
["",null,null,null,null,null,7602,null,15624,null,-721058,null,71102,null,88522,null,-126771,null,359744,null,2507444,null,-542468,null,-114440,null,1354790,null,257734,null,3157826]
[""]
["",null,null,null,"Resultat før skat"]
["",null,null,null,null,null,7602,null,15624,null,-721058,null,71102,null,88522,null,-126771,null,359744,null,2507444,null,-542468,null,-114440,null,1354790,null,257734,null,3157826]
[""]
["",null,null,null,"Skat"]
[""]
["",null,null,null,"Betalt skat"]
[""]
[720400,null,null,null,"7204 00 B-skat a conto"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-522000,null,-522000]
[""]
["",null,null,null,"Betalt skat i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-522000,null,-522000]
[""]
["",null,null,null,"Ændring i udskudt skat"]
[""]
[229599,null,null,null,"2295 99 Opsparing med 22 % a conto skat"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-705000,null,-705000]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-55,null,-55]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12771,null,12771]
[""]
["",null,null,null,"Ændring i udskudt skat i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-705000,null,-705000]
[""]
["",null,null,null,"Skat i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1227000,null,-1227000]
[""]
["",null,null,null,"Resultat efter skat"]
["",null,null,null,null,null,7602,null,15624,null,-721058,null,71102,null,88522,null,-126771,null,359744,null,2507444,null,-542468,null,-114440,null,1354790,null,-969266,null,1930826]
[""]
["",null,null,null,"Inv. finansiering specifikationer - Internt"]
["",null,null,null,"RESULTATBUDGET 2023"]
["",null,null,null,null,null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Resultat før skat"]
["",null,null,null,null,null,7602,null,15624,null,-721058,null,71102,null,88522,null,-126771,null,359744,null,2507444,null,-542468,null,-114440,null,1354790,null,257734,null,3157826]
[""]
["",null,null,null,"Afskrivninger mv.",null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,704517]
[""]
["",null,null,null,"Tilbageførsel af ikke likvide poster"]
["",null,null,null,null,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,58710,null,704517]
[""]
["",null,null,null,"Betalt skat"]
[""]
[720400,null,null,null,"7204 00 B-skat a conto"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-522000,null,-522000]
[""]
["",null,null,null,"Betalt skat i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-522000,null,-522000]
[""]
["",null,null,null,"Privat"]
[""]
[700000,null,null,null,"7000 00 Privat kontant"]
["",null,null,null,"Beløb",null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-195000]
[""]
[700005,null,null,null,"7000 05 Mikkels andel af positivt Cash flow"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-250000,null,-250000]
[""]
[709004,null,null,null,"7090 04 Andel i biludgifter"]
["",null,null,null,"Beløb",null,-369,null,-53,null,-49,null,-931,null,-10,null,-1020,null,-367,null,-50,null,-1001,null,null,null,null,null,null,null,-3850]
[""]
[""]
["",null,null,null,"Afskrivninger privat"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E911,4),MID(E911&\" \",6,2))),\"\")","v":""}]
[709005,null,null,null,"7090 05 Andel i afskrivninger bil"]
["",null,null,null,"Beløb",null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-11165]
[""]
["",null,null,null,"Afskrivninger privat i alt"]
["",null,null,null,null,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-930,null,-11165]
[""]
["",null,null,null,"Privat i alt"]
["",null,null,null,null,null,-17549,null,-17234,null,-17229,null,-18112,null,-17190,null,-18200,null,-17547,null,-17230,null,-18181,null,-17180,null,-17180,null,-267180,null,-460015]
[""]
["",null,null,null,"Afskrivninger privat tlbf.",null,930,null,930,null,930,null,930,null,930,null,930,null,930,null,930,null,930,null,930,null,930,null,930,null,11165]
[""]
["",null,null,null,"Privat udtræk, skat og pension i alt"]
["",null,null,null,null,null,-16619,null,-16303,null,-16299,null,-17181,null,-16260,null,-17270,null,-16617,null,-16300,null,-17251,null,-16250,null,-16250,null,-788250,null,-970850]
[""]
["",null,null,null,"Til investering og afdrag"]
["",null,null,null,null,null,49693,null,58031,null,-678647,null,112630,null,130972,null,-85331,null,401837,null,2549854,null,-501009,null,-71981,null,1397250,null,-471806,null,2891493]
[""]
["",null,null,null,"Beholdninger"]
[""]
["",null,null,null,"Forskydning beholdning"]
[""]
[402390,null,null,null,"4023 90 N-gødning  beholdning"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,28620,null,null,null,null,null,null,null,null,null,null,null,null,null,28620]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,18000,null,null,null,null,null,null,null,null,null,null,null,null,null,18000]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,1.59,null,null,null,null,null,null,null,null,null,null,null,null,null,1.59]
[""]
[441792,null,null,null,"4417 92 Hvede, egen avl til foder, beh."]
["",null,null,null,"Beløb",null,-47790,null,-46020,null,-47790,null,-47790,null,-47790,null,-47790,null,366390,null,-1913370,null,366390,null,364620,null,366390,null,364620,null,-369930]
["",null,null,null,"Kg",null,-27000,null,-26000,null,-27000,null,-27000,null,-27000,null,-27000,null,207000,null,-1081000,null,207000,null,206000,null,207000,null,206000,null,-209000]
["",null,null,null,"Pris",null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77]
[""]
["",null,null,null,"Forskydning beholdning i alt"]
["",null,null,null,null,null,-47790,null,-46020,null,-47790,null,-47790,null,-47790,null,-19170,null,366390,null,-1913370,null,366390,null,364620,null,366390,null,364620,null,-341310]
[""]
["",null,null,null,"Beholdninger i alt"]
["",null,null,null,null,null,-47790,null,-46020,null,-47790,null,-47790,null,-47790,null,-19170,null,366390,null,-1913370,null,366390,null,364620,null,366390,null,364620,null,-341310]
[""]
["",null,null,null,"Likviditet før anlægsinvesteringer"]
["",null,null,null,null,null,1903,null,12011,null,-726437,null,64840,null,83182,null,-104501,null,768227,null,636484,null,-134619,null,292639,null,1763640,null,-107186,null,2550183]
[""]
["",null,null,null,"Anlægsinvesteringer i alt"]
[""]
[""]
["",null,null,null,"Likviditetsoverskud/-behov"]
["",null,null,null,null,null,1903,null,12011,null,-726437,null,64840,null,83182,null,-104501,null,768227,null,636484,null,-134619,null,292639,null,1763640,null,-107186,null,2550183]
[""]
["",null,null,null,"Tilgodehavende"]
[""]
["",null,null,null,"Tilgodehavende"]
[""]
[271100,null,null,null,"2711 00 Samlet varegæld momstermin/budgetopf"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,2632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2632]
[""]
["",null,null,null,"Tilgodehavende i alt"]
[""]
[""]
["",null,null,null,"Tilgodehavende i alt"]
[""]
[""]
["",null,null,null,"Værdipapirer"]
[""]
[215210,null,null,null,"2152 10 Andelsejerkonto Danish Crown"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E975,4),MID(E975&\" \",6,2))),\"\")","v":""},null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49900,null,49900]
[""]
["",null,null,null,"Værdipapirer i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49900,null,49900]
[""]
["",null,null,null,"Likvider, indlån og KK pos."]
[""]
["",null,null,null,"Indlån"]
[""]
[202210,null,null,null,"2022 10 Andel positiv Cash Flow til anv. virk."]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-271445,null,-271445]
[""]
["",null,null,null,"Indlån i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-271445,null,-271445]
[""]
["",null,null,null,"Kassekredit"]
[""]
[260000,null,null,null,"2600 00 Danske Bank 4356 161882"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"(-1.363.175)",null,413503,null,"(-949.673)"]
[""]
["",null,null,null,"Kassekredit i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1363175,null,413503,null,-949673]
[""]
["",null,null,null,"Likvider, indlån og KK pos. i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1363175,null,142058,null,-1221118]
[""]
["",null,null,null,"Ansvarlig lånekapital"]
[""]
[230503,null,null,null,"2305 03 Positiv Cash Flow A1"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1564336,null,-1564336]
[""]
["",null,null,null,"Ansvarlig lånekapital i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1564336,null,-1564336]
[""]
["",null,null,null,"Realkreditinstitutter"]
[""]
[231606,null,null,null,"2316 06 RD 5%, 2048 H 2.222.000 dkk"]
["",null,null,null,"Beløb",null,null,null,null,null,-11075,null,null,null,null,null,-11075,null,null,null,null,null,-11075,null,null,null,null,null,-11075,null,-44300]
[""]
[231607,null,null,null,"2316 07 RD 5%, 2048 H 6.082.000 dkk"]
["",null,null,null,"Beløb",null,null,null,null,null,-30275,null,null,null,null,null,-30275,null,null,null,null,null,-30275,null,null,null,null,null,-30275,null,-121100]
[""]
[231913,null,null,null,"2319 13 RD Flex, H 4.934.000"]
["",null,null,null,"Beløb",null,null,null,null,null,-35350,null,null,null,null,null,-35350,null,null,null,null,null,-35350,null,null,null,null,null,-35350,null,-141400]
[""]
["",null,null,null,"Realkreditinstitutter i alt"]
["",null,null,null,null,null,null,null,null,null,-76700,null,null,null,null,null,-76700,null,null,null,null,null,-76700,null,null,null,null,null,-76700,null,-306800]
[""]
["",null,null,null,"Pengeinstitutter"]
[""]
[233019,null,null,null,"2330 19 Danske Bank Erhvervslån 3344 195765"]
["",null,null,null,"Beløb",null,null,null,null,null,-179500,null,null,null,null,null,-179500,null,null,null,null,null,-179500,null,null,null,null,null,-179500,null,-718000]
[""]
[264001,null,null,null,"2640 01 Nordania Finans såmaskine"]
["",null,null,null,"Beløb",null,-5717,null,-5717,null,-5717,null,-5717,null,-5717,null,-5717,null,-5717,null,-5717,null,-5717,null,-5717,null,-5717,null,-5717,null,-68600]
[""]
["",null,null,null,"Pengeinstitutter i alt"]
["",null,null,null,null,null,-5717,null,-5717,null,-185217,null,-5717,null,-5717,null,-185217,null,-5717,null,-5717,null,-185217,null,-5717,null,-5717,null,-185217,null,-786600]
[""]
["",null,null,null,"Anden langfristet gæld"]
[""]
[277801,null,null,null,"2778 01 Energitilskud"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-31050,null,-31050]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1039,4),MID(E1039&\" \",6,2))),\"\")","v":""},null,null,null,"Anden langfristet gæld i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-31050,null,-31050]
[""]
["",null,null,null,"Anden gæld"]
[""]
["",null,null,null,"Varegæld"]
[""]
[219026,null,null,null,"2190 26 Mikkels andel positivt Cash Flow skyldig"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,-730,null,null,null,null,null,null,null,null,null,null,null,null,null,250000,null,249270]
[""]
[271005,null,null,null,"2710 05 Skyldig afdrag på ansvarlig lån"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,-2191,null,null,null,null,null,null,null,null,null,null,null,null,null,1564336,null,1562145]
[""]
[271100,null,null,null,"2711 00 Samlet varegæld momstermin/budgetopf"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,2632,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2632]
[""]
["",null,null,null,"Varegæld i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,-2921,null,null,null,null,null,null,null,null,null,null,null,null,null,1814336,null,1811415]
[""]
["",null,null,null,"Øvrig gæld"]
[""]
[274810,null,null,null,"2748 10 Udligning positivt Cash Flow virk."]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271445,null,271445]
[""]
["",null,null,null,"Øvrig gæld i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271445,null,271445]
[""]
["",null,null,null,"Anden gæld i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,-2921,null,null,null,null,null,null,null,null,null,null,null,null,null,2085781,null,2082860]
[""]
["",null,null,null,"Moms og afgifter"]
[""]
[840540,null,null,null,"8405 40 Saldo moms"]
["",null,null,null,"Beløb",null,15399,null,22126,null,-664590,null,42062,null,36593,null,114979,null,217691,null,169762,null,-65774,null,112542,null,418578,null,-313250,null,106118]
[""]
["",null,null,null,"Moms og afgifter i alt"]
["",null,null,null,null,null,15399,null,22126,null,-664590,null,42062,null,36593,null,114979,null,217691,null,169762,null,-65774,null,112542,null,418578,null,-313250,null,106118]
[""]
["",null,null,null,"Kassekredit"]
[""]
[260000,null,null,null,"2600 00 Danske Bank 4356 161882"]
["",null,null,null,"Beløb",null,-11585,null,-28421,null,1652944,null,-101185,null,-111138,null,251439,null,-980201,null,-800530,null,462310,null,-399464,null,"(-813.325)",null,null,null,"(-879.157)"]
[""]
["",null,null,null,"Kassekredit i alt"]
["",null,null,null,null,null,-11585,null,-28421,null,1652944,null,-101185,null,-111138,null,251439,null,-980201,null,-800530,null,462310,null,-399464,null,-813325,null,null,null,-879157]
[""]
["",null,null,null,"Likviditetsanvendelse/-fremskaffelse"]
["",null,null,null,null,null,-1903,null,-12011,null,726437,null,-64840,null,-83182,null,104501,null,-768227,null,-636484,null,134619,null,-292639,null,-1763640,null,107186,null,-2550183]
[""]
["",null,null,null,"Afstemning"]
[""]
[""]
["",null,null,null,"Balance specifikationer - Internt"]
["",null,null,null,"RESULTATBUDGET 2023"]
["",null,null,null,null,null,"Primo",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec"]
["",null,null,null,"Aktiver"]
[""]
["",null,null,null,"Fast ejendom"]
[""]
["",null,null,null,"Jord"]
[""]
[965030,null,null,null,"9650 30 Jord"]
["",null,null,null,"Beløb",null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1103,4),MID(E1103&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Jord i alt",null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000]
[""]
["",null,null,null,"Grundforbedring"]
[""]
[965000,null,null,null,"9650 00 Energipil"]
["",null,null,null,"Beløb",null,26356,null,26218,null,26081,null,25944,null,25807,null,25669,null,25532,null,25395,null,25258,null,25120,null,24983,null,24846,null,24709]
[""]
[965001,null,null,null,"9650 01 Vej Sentvedvej-Langemosevej"]
["",null,null,null,"Beløb",null,20125,null,19957,null,19789,null,19621,null,19454,null,19286,null,19118,null,18951,null,18783,null,18615,null,18448,null,18280,null,18112]
[""]
[965002,null,null,null,"9650 02 Vej Egemosevej-Langemosevej"]
["",null,null,null,"Beløb",null,23726,null,23561,null,23396,null,23232,null,23067,null,22902,null,22737,null,22573,null,22408,null,22243,null,22078,null,21913,null,21749]
[""]
["",null,null,null,"Grundforbedring i alt",null,70206,null,69736,null,69267,null,68797,null,68327,null,67857,null,67388,null,66918,null,66448,null,65979,null,65509,null,65039,null,64569]
[""]
["",null,null,null,"Driftsbygninger"]
[""]
[970001,null,null,null,"9700 01 Bygninger Langemosevej 13"]
["",null,null,null,"Beløb",null,1687230,null,1671608,null,1655985,null,1640362,null,1624740,null,1609118,null,1593495,null,1577872,null,1562250,null,1546628,null,1531005,null,1515382,null,1499760]
[""]
[970002,null,null,null,"9700 02 Energiinvestering Langemosevej 13"]
["",null,null,null,"Beløb",null,321230,null,317406,null,313582,null,309757,null,305933,null,302109,null,298285,null,294461,null,290637,null,286812,null,282988,null,279164,null,275340]
[""]
[970010,null,null,null,"9700 10 Bygninger Sentvedvej 25"]
["",null,null,null,"Beløb",null,767125,null,760732,null,754339,null,747946,null,741554,null,735161,null,728768,null,722376,null,715983,null,709590,null,703198,null,696805,null,690412]
[""]
[970011,null,null,null,"9700 11 Energiinvestering Sentvedvej 25"]
["",null,null,null,"Beløb",null,164721,null,162760,null,160799,null,158838,null,156877,null,154916,null,152955,null,150994,null,149033,null,147072,null,145111,null,143150,null,141189]
[""]
[970012,null,null,null,"9700 12 Tag på Sentvedvej 25"]
["",null,null,null,"Beløb",null,205318,null,204684,null,204050,null,203417,null,202783,null,202149,null,201515,null,200882,null,200248,null,199614,null,198981,null,198347,null,197713]
[""]
["",null,null,null,"Driftsbygninger i alt",null,3145623,null,3117189,null,3088755,null,3060321,null,3031887,null,3003453,null,2975019,null,2946585,null,2918150,null,2889716,null,2861282,null,2832848,null,2804414]
[""]
["",null,null,null,"Beboelse landbrug"]
[""]
[960072,null,null,null,"9600 72 Beboelse Langemosevej 13"]
["",null,null,null,"Beløb",null,1209000,null,1207917,null,1206833,null,1205750,null,1204667,null,1203583,null,1202500,null,1201417,null,1200333,null,1199250,null,1198167,null,1197083,null,1196000]
[""]
[960074,null,null,null,"9600 74 Beboelse Sentvedvej 25 og 23A"]
["",null,null,null,"Beløb",null,1526545,null,1525040,null,1523535,null,1522030,null,1520525,null,1519020,null,1517515,null,1516010,null,1514505,null,1513000,null,1511496,null,1509991,null,1508486]
[""]
["",null,null,null,"Beboelse landbrug i alt",null,2735545,null,2732957,null,2730368,null,2727780,null,2725192,null,2722603,null,2720015,null,2717427,null,2714839,null,2712250,null,2709662,null,2707074,null,2704486]
[""]
["",null,null,null,"Fast ejendom i alt",null,27551374,null,27519882,null,27488390,null,27456898,null,27425406,null,27393914,null,27362421,null,27330929,null,27299437,null,27267945,null,27236453,null,27204961,null,27173469]
[""]
["",null,null,null,"Inventar markbrug"]
[""]
[980042,null,null,null,"9800 42 Inventar 2009"]
["",null,null,null,"Beløb",null,5535,null,5073,null,4612,null,4151,null,3690,null,3228,null,2767,null,2306,null,1845,null,1384,null,922,null,461]
[""]
[980045,null,null,null,"9800 45 Traktor New Holland TVT190"]
["",null,null,null,"Beløb",null,77000,null,74861,null,72722,null,70583,null,68444,null,66305,null,64166,null,62027,null,59888,null,57750,null,55611,null,53472,null,51333]
[""]
[980046,null,null,null,"9800 46 Halmstrigle"]
["",null,null,null,"Beløb",null,55000,null,54583,null,54167,null,53750,null,53333,null,52917,null,52500,null,52083,null,51667,null,51250,null,50833,null,50417,null,50000]
[""]
[980047,null,null,null,"9800 47 Harve Claydon 6,4 m"]
["",null,null,null,"Beløb",null,110000,null,109167,null,108333,null,107500,null,106667,null,105833,null,105000,null,104167,null,103333,null,102500,null,101667,null,100833,null,100000]
[""]
[980048,null,null,null,"9800 48 Såudstyr Multi-Seeder 200-16-HY-AC"]
["",null,null,null,"Beløb",null,50292,null,49826,null,49361,null,48895,null,48429,null,47964,null,47498,null,47032,null,46567,null,46101,null,45635,null,45170,null,44704]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1167,4),MID(E1167&\" \",6,2))),\"\")","v":980049},null,null,null,"9800 49 Slagleklipper"]
["",null,null,null,"Beløb",null,18751,null,18577,null,18403,null,18230,null,18056,null,17883,null,17709,null,17535,null,17362,null,17188,null,17014,null,16841,null,16667]
[""]
[980050,null,null,null,"9800 50 Tromle Dalbo Maxiroll 8,3 m cambrid"]
["",null,null,null,"Beløb",null,62249,null,61673,null,61097,null,60520,null,59944,null,59367,null,58791,null,58215,null,57638,null,57062,null,56486,null,55909,null,55333]
[""]
[980051,null,null,null,"9800 51 Baastrup CTS 18 New Line containervogn"]
["",null,null,null,"Beløb",null,165416,null,164038,null,162659,null,161281,null,159902,null,158524,null,157146,null,155767,null,154389,null,153010,null,151632,null,150253,null,148875]
[""]
[980052,null,null,null,"9800 52 Sumo DTS 4,0m såmaskine"]
["",null,null,null,"Beløb",null,287500,null,284896,null,282292,null,279687,null,277083,null,274479,null,271875,null,269271,null,266667,null,264062,null,261458,null,258854,null,256250]
[""]
["",null,null,null,"Inventar markbrug i alt",null,831742,null,822694,null,813646,null,804597,null,795549,null,786500,null,777452,null,768404,null,759355,null,750307,null,741258,null,732210,null,723162]
[""]
["",null,null,null,"Inventar husdyrbrug"]
[""]
[980002,null,null,null,"9800 02 Staldinventar Langemosevej 13"]
["",null,null,null,"Beløb",null,87408,null,86848,null,86288,null,85727,null,85167,null,84607,null,84046,null,83486,null,82926,null,82365,null,81805,null,81245,null,80685]
[""]
[980012,null,null,null,"9800 12 Maleblandeanlæg"]
["",null,null,null,"Beløb",null,123139,null,118009,null,112878,null,107747,null,102616,null,97485,null,92354,null,87224,null,82093,null,76962,null,71831,null,66700,null,61570]
[""]
[980013,null,null,null,"9800 13 Sneglevogn"]
["",null,null,null,"Beløb",null,69446,null,67999,null,66552,null,65105,null,63658,null,62212,null,60765,null,59318,null,57871,null,56425,null,54978,null,53531,null,52084]
[""]
[980014,null,null,null,"9800 14 Tilretning af fodersilo"]
["",null,null,null,"Beløb",null,164295,null,162339,null,160383,null,158427,null,156471,null,154516,null,152560,null,150604,null,148648,null,146692,null,144736,null,142780,null,140824]
[""]
[980015,null,null,null,"9800 15 Overdækning klimastald"]
["",null,null,null,"Beløb",null,37274,null,36830,null,36387,null,35943,null,35499,null,35055,null,34612,null,34168,null,33724,null,33280,null,32837,null,32393,null,31949]
[""]
[980016,null,null,null,"9800 16 Grise hænger"]
["",null,null,null,"Beløb",null,26977,null,26696,null,26415,null,26134,null,25853,null,25572,null,25291,null,25010,null,24729,null,24448,null,24167,null,23886,null,23605]
[""]
[980021,null,null,null,"9800 21 Kontor Pavillion"]
["",null,null,null,"Beløb",null,34339,null,34079,null,33819,null,33559,null,33299,null,33039,null,32778,null,32518,null,32258,null,31998,null,31738,null,31478,null,31218]
[""]
[980031,null,null,null,"9800 31 Ventilation Sentvedvej 25"]
["",null,null,null,"Beløb",null,105871,null,104610,null,103350,null,102090,null,100829,null,99569,null,98308,null,97048,null,95788,null,94527,null,93267,null,92007,null,90746]
[""]
[980032,null,null,null,"9800 32 Ventilation Langemosevej 13"]
["",null,null,null,"Beløb",null,103876,null,102640,null,101403,null,100167,null,98930,null,97693,null,96457,null,95220,null,93984,null,92747,null,91510,null,90274,null,89037]
[""]
["",null,null,null,"Inventar husdyrbrug i alt",null,752626,null,740050,null,727474,null,714899,null,702323,null,689747,null,677172,null,664596,null,652020,null,639445,null,626869,null,614293,null,601717]
[""]
["",null,null,null,"Inventar andet"]
[""]
[985049,null,null,null,"9850 49 Andre anlæg/inventar, budget"]
["",null,null,null,"Beløb",null,7322,null,7220,null,7119,null,7017,null,6915,null,6814,null,6712,null,6610,null,6508,null,6407,null,6305,null,6203,null,6102]
[""]
["",null,null,null,"Inventar andet i alt",null,7322,null,7220,null,7119,null,7017,null,6915,null,6814,null,6712,null,6610,null,6508,null,6407,null,6305,null,6203,null,6102]
[""]
["",null,null,null,"Svin"]
[""]
[146000,null,null,null,"1460 00 Orner"]
["",null,null,null,"Beløb",null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200]
["",null,null,null,"Stk",null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2]
["",null,null,null,"Pris, kr.",null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600]
[""]
[146100,null,null,null,"1461 00 Søer"]
["",null,null,null,"Beløb",null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000]
["",null,null,null,"Stk",null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710]
["",null,null,null,"Pris, kr.",null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1231,4),MID(E1231&\" \",6,2))),\"\")","v":146500},null,null,null,"1465 00 Gylte"]
["",null,null,null,"Beløb",null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800]
["",null,null,null,"Stk",null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226]
["",null,null,null,"Pris, kr.",null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300]
[""]
[146901,null,null,null,"1469 01 Sopolte over 60 kg, opform. (indkøbte)"]
["",null,null,null,"Beløb",null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000]
["",null,null,null,"Stk",null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185]
["",null,null,null,"Pris, kr.",null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600]
[""]
[147209,null,null,null,"1472 09 Smågrise  7 - 30 kg"]
["",null,null,null,"Beløb",null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295]
["",null,null,null,"Stk",null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291]
["",null,null,null,"Pris, kr.",null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245]
[""]
[147214,null,null,null,"1472 14 Smågrise under 7 kg"]
["",null,null,null,"Beløb",null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750]
["",null,null,null,"Stk",null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050]
["",null,null,null,"Pris, kr.",null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135]
[""]
[148013,null,null,null,"1480 13 Slagtesvin 60 - 90 kg"]
["",null,null,null,"Beløb",null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400]
["",null,null,null,"Stk",null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356]
["",null,null,null,"Pris, kr.",null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650]
[""]
["",null,null,null,"Svin i alt",null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445]
[""]
["",null,null,null,"Beholdninger egen avl"]
[""]
[441792,null,null,null,"4417 92 Hvede, egen avl til foder, beh."]
["",null,null,null,"Beløb",null,88500,null,136290,null,182310,null,230100,null,277890,null,325680,null,373470,null,7080,null,1920450,null,1554060,null,1189440,null,823050,null,458430]
["",null,null,null,"Kg",null,50000,null,77000,null,103000,null,130000,null,157000,null,184000,null,211000,null,4000,null,1085000,null,878000,null,672000,null,465000,null,259000]
["",null,null,null,"Pris, kr.",null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77,null,1.77]
[""]
["",null,null,null,"Beholdninger egen avl i alt",null,88500,null,136290,null,182310,null,230100,null,277890,null,325680,null,373470,null,7080,null,1920450,null,1554060,null,1189440,null,823050,null,458430]
[""]
["",null,null,null,"Beholdning indkøbt foder"]
[""]
[440195,null,null,null,"4401 95 Oliekager/skrå  beholdning"]
["",null,null,null,"Beløb",null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800]
["",null,null,null,"Kg",null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000]
["",null,null,null,"Pris, kr.",null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92]
[""]
[440293,null,null,null,"4402 93 Soyaproteinkoncentrat beholdning"]
["",null,null,null,"Beløb",null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500]
["",null,null,null,"Kg",null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500]
["",null,null,null,"Pris, kr.",null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13]
[""]
[440294,null,null,null,"4402 94 Minerablanding mv. beholdning"]
["",null,null,null,"Beløb",null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000]
["",null,null,null,"Kg",null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000]
["",null,null,null,"Pris, kr.",null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10]
[""]
["",null,null,null,"Beholdning indkøbt foder i alt",null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300]
[""]
["",null,null,null,"Jordbeholdninger"]
[""]
[163000,null,null,null,"1630 00 Udsæd  jordbeholdning"]
["",null,null,null,"Beløb",null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090]
[""]
[163015,null,null,null,"1630 15 Udsæd olie- og bælgplanter, jordbehold."]
["",null,null,null,"Beløb",null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600]
[""]
[163200,null,null,null,"1632 00 Planteværn  jordbeholdning"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1295,4),MID(E1295&\" \",6,2))),\"\")","v":""},null,null,null,"Beløb",null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000]
[""]
[163300,null,null,null,"1633 00 Maskinstation  jordbeholdning"]
["",null,null,null,"Beløb",null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141]
[""]
["",null,null,null,"Jordbeholdninger i alt",null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831]
[""]
["",null,null,null,"Andre beholdninger"]
[""]
[400790,null,null,null,"4007 90 Udsæd efterafgrøder miljø beholdning"]
["",null,null,null,"Beløb",null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000]
[""]
[402390,null,null,null,"4023 90 N-gødning  beholdning"]
["",null,null,null,"Beløb",null,28620,null,28620,null,28620,null,28620,null,28620,null,28620]
["",null,null,null,"Kg",null,18000,null,18000,null,18000,null,18000,null,18000,null,18000]
["",null,null,null,"Pris, kr.",null,1.59,null,1.59,null,1.59,null,1.59,null,1.59,null,1.59]
[""]
[404090,null,null,null,"4040 90 Planteværn  beholdning"]
["",null,null,null,"Beløb",null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000]
[""]
["",null,null,null,"Andre beholdninger i alt",null,122620,null,122620,null,122620,null,122620,null,122620,null,122620,null,94000,null,94000,null,94000,null,94000,null,94000,null,94000,null,94000]
[""]
["",null,null,null,"Landbrugsaktiver",null,34366760,null,34361332,null,34354134,null,34348706,null,34343278,null,34337851,null,34303803,null,33884195,null,35744347,null,35324740,null,34906902,null,34487294,null,34069456]
[""]
["",null,null,null,"Private aktiver"]
[""]
["",null,null,null,"Biler"]
[""]
[990000,null,null,null,"9900 00 VW Multivan CP 35120"]
["",null,null,null,"Beløb",null,56806,null,52073,null,47339,null,42605,null,37871,null,33137,null,28403,null,23669,null,18936,null,14202,null,9468,null,4734]
[""]
[990001,null,null,null,"9900 01 Citroen CJ 37 816"]
["",null,null,null,"Beløb",null,22209,null,21901,null,21592,null,21284,null,20976,null,20667,null,20359,null,20050,null,19742,null,19433,null,19125,null,18816,null,18508]
[""]
[990002,null,null,null,"9900 02 Citroen C1 CN 49332"]
["",null,null,null,"Beløb",null,23075,null,22800,null,22525,null,22251,null,21976,null,21701,null,21426,null,21152,null,20877,null,20602,null,20328,null,20053,null,19778]
[""]
[990005,null,null,null,"9900 05 Fiat Fiorino Van BV 83196"]
["",null,null,null,"Beløb",null,13264,null,12159,null,11053,null,9948,null,8843,null,7737,null,6632,null,5527,null,4421,null,3316,null,2211,null,1105]
[""]
["",null,null,null,"Biler i alt",null,115355,null,108932,null,102510,null,96087,null,89665,null,83243,null,76820,null,70398,null,63976,null,57553,null,51131,null,44708,null,38286]
[""]
["",null,null,null,"Private aktiver i alt",null,115355,null,108932,null,102510,null,96087,null,89665,null,83243,null,76820,null,70398,null,63976,null,57553,null,51131,null,44708,null,38286]
[""]
["",null,null,null,"Tilgodehavender"]
[""]
["",null,null,null,"Tilgodehavende"]
[""]
[219003,null,null,null,"2190 03 Vurderingshonorar Egemosevej 5"]
["",null,null,null,"Beløb",null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033]
[""]
[219025,null,null,null,"2190 25 Virksomhed tilgode, hævet for meget privat"]
["",null,null,null,"Beløb",null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566]
[""]
[219830,null,null,null,"2198 30 Slagteri TICAN"]
["",null,null,null,"Beløb",null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541]
[""]
[219902,null,null,null,"2199 02 DTL"]
["",null,null,null,"Beløb",null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516]
[""]
[271100,null,null,null,"2711 00 Samlet varegæld momstermin/budgetopf"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,2632]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1359,4),MID(E1359&\" \",6,2))),\"\")","v":271129},null,null,null,"2711 29 Knudsen Maskinstation"]
["",null,null,null,"Beløb",null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312]
[""]
["",null,null,null,"Tilgodehavende i alt",null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969]
[""]
["",null,null,null,"Periodeafgrænsninger"]
[""]
[226801,null,null,null,"2268 01 Periodisering forpagtning"]
["",null,null,null,"Beløb",null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500]
[""]
[226802,null,null,null,"2268 02 Periodisering staldleje"]
["",null,null,null,"Beløb",null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750]
[""]
["",null,null,null,"Periodeafgrænsninger i alt",null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250]
[""]
["",null,null,null,"Tilgodehavender i alt",null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219]
[""]
["",null,null,null,"Værdipapirer"]
[""]
["",null,null,null,"Aktier"]
[""]
["",null,null,null,"Aktier i alt"]
[""]
["",null,null,null,"Andelskapital"]
[""]
[215041,null,null,null,"2150 41 Andelskapital Danish Agro"]
["",null,null,null,"Beløb",null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271]
["",null,null,null,null,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271]
["",null,null,null,"Pris, kr.",null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1]
[""]
[215210,null,null,null,"2152 10 Andelsejerkonto Danish Crown"]
["",null,null,null,"Beløb",null,288021,null,288021,null,288021,null,288021,null,288021,null,288021,null,288021,null,288021,null,288021,null,288021,null,288021,null,288021,null,238121]
[""]
[215211,null,null,null,"2152 11 Ejerkonto Danish Crown"]
["",null,null,null,"Beløb",null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070]
[""]
["",null,null,null,"Andelskapital i alt",null,392362,null,392362,null,392362,null,392362,null,392362,null,392362,null,392362,null,392362,null,392362,null,392362,null,392362,null,392362,null,342462]
[""]
["",null,null,null,"Leveringsrettigheder"]
[""]
[215050,null,null,null,"2150 50 Driftsfond DLG"]
["",null,null,null,"Beløb",null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777]
["",null,null,null,null,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554]
["",null,null,null,"Pris, kr.",null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5]
[""]
["",null,null,null,"Leveringsrettigheder i alt",null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777]
[""]
["",null,null,null,"Værdipapirer i alt",null,513139,null,513139,null,513139,null,513139,null,513139,null,513139,null,513139,null,513139,null,513139,null,513139,null,513139,null,513139,null,463239]
[""]
["",null,null,null,"Indlån"]
[""]
[202003,null,null,null,"2020 03 Spks. Fyn 801 44 15778"]
["",null,null,null,"Beløb",null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073]
[""]
[202210,null,null,null,"2022 10 Andel positiv Cash Flow til anv. virk."]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,271445]
[""]
["",null,null,null,"Indlån i alt",null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,273518]
[""]
["",null,null,null,"Kassekredit"]
[""]
[260000,null,null,null,"2600 00 Danske Bank 4356 161882"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1363175,null,949673]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1423,4),MID(E1423&\" \",6,2))),\"\")","v":""},null,null,null,"Kassekredit i alt",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1363175,null,949673]
[""]
["",null,null,null,"Finansaktiver",null,1476431,null,1476431,null,1476431,null,1476431,null,1476431,null,1476431,null,1476431,null,1476431,null,1476431,null,1476431,null,1476431,null,2839606,null,2647648]
[""]
["",null,null,null,"Aktiver i alt",null,35958545,null,35946695,null,35933075,null,35921224,null,35909374,null,35897524,null,35857054,null,35431024,null,37284754,null,36858723,null,36434463,null,37371609,null,36755391]
[""]
["",null,null,null,"Passiver"]
[""]
["",null,null,null,"Ansvarlig lånekapital"]
[""]
[230501,null,null,null,"2305 01 Danske Bank 3344 197865"]
["",null,null,null,"Beløb",null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262]
[""]
[230502,null,null,null,"2305 02 Danske Bank 3344 197873"]
["",null,null,null,"Beløb",null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000]
[""]
[230503,null,null,null,"2305 03 Positiv Cash Flow A1"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1564336]
[""]
["",null,null,null,"Ansvarlig lånekapital i alt",null,-6511262,null,-6511262,null,-6511262,null,-6511262,null,-6511262,null,-6511262,null,-6511262,null,-6511262,null,-6511262,null,-6511262,null,-6511262,null,-6511262,null,-4946926]
[""]
["",null,null,null,"Realkreditinstitutter"]
[""]
["",null,null,null,"Fast forrentet dkr."]
[""]
[231606,null,null,null,"2316 06 RD 5%, 2048 H 2.222.000 dkk"]
["",null,null,null,"Beløb",null,-2215600,null,-2215600,null,-2215600,null,-2204525,null,-2204525,null,-2204525,null,-2193450,null,-2193450,null,-2193450,null,-2182375,null,-2182375,null,-2182375,null,-2171300]
[""]
[231607,null,null,null,"2316 07 RD 5%, 2048 H 6.082.000 dkk"]
["",null,null,null,"Beløb",null,-6064482,null,-6064482,null,-6064482,null,-6034207,null,-6034207,null,-6034207,null,-6003932,null,-6003932,null,-6003932,null,-5973657,null,-5973657,null,-5973657,null,-5943382]
[""]
["",null,null,null,"Fast forrentet dkr. i alt",null,-8280082,null,-8280082,null,-8280082,null,-8238732,null,-8238732,null,-8238732,null,-8197382,null,-8197382,null,-8197382,null,-8156032,null,-8156032,null,-8156032,null,-8114682]
[""]
["",null,null,null,"Variabelt forrentet dkr."]
[""]
[231913,null,null,null,"2319 13 RD Flex, H 4.934.000"]
["",null,null,null,"Beløb",null,-4587589,null,-4587589,null,-4587589,null,-4552239,null,-4552239,null,-4552239,null,-4516889,null,-4516889,null,-4516889,null,-4481539,null,-4481539,null,-4481539,null,-4446189]
[""]
[231914,null,null,null,"2319 14 RD F3, 2047 H 6.938.000 dkk"]
["",null,null,null,"Beløb",null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000]
[""]
["",null,null,null,"Variabelt forrentet dkr. i alt",null,-11525589,null,-11525589,null,-11525589,null,-11490239,null,-11490239,null,-11490239,null,-11454889,null,-11454889,null,-11454889,null,-11419539,null,-11419539,null,-11419539,null,-11384189]
[""]
["",null,null,null,"Realkreditinstitutter i alt",null,-19805671,null,-19805671,null,-19805671,null,-19728971,null,-19728971,null,-19728971,null,-19652271,null,-19652271,null,-19652271,null,-19575571,null,-19575571,null,-19575571,null,-19498871]
[""]
["",null,null,null,"Pengeinstitutter"]
[""]
["",null,null,null,"Variabelt forrentet dkr."]
[""]
[233019,null,null,null,"2330 19 Danske Bank Erhvervslån 3344 195765"]
["",null,null,null,"Beløb",null,-3641774,null,-3641774,null,-3641774,null,-3462274,null,-3462274,null,-3462274,null,-3282774,null,-3282774,null,-3282774,null,-3103274,null,-3103274,null,-3103274,null,-2923774]
[""]
[264001,null,null,null,"2640 01 Nordania Finans såmaskine"]
["",null,null,null,"Beløb",null,-238082,null,-232366,null,-226649,null,-220932,null,-215216,null,-209499,null,-203782,null,-198066,null,-192349,null,-186632,null,-180916,null,-175199,null,-169482]
[""]
["",null,null,null,"Variabelt forrentet dkr. i alt",null,-3879856,null,-3874139,null,-3868423,null,-3683206,null,-3677489,null,-3671773,null,-3486556,null,-3480839,null,-3475123,null,-3289906,null,-3284189,null,-3278473,null,-3093256]
[""]
["",null,null,null,"Pengeinstitutter i alt",null,-3879856,null,-3874139,null,-3868423,null,-3683206,null,-3677489,null,-3671773,null,-3486556,null,-3480839,null,-3475123,null,-3289906,null,-3284189,null,-3278473,null,-3093256]
[""]
["",null,null,null,"Anden langfristet gæld"]
[""]
[277801,null,null,null,"2778 01 Energitilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200]
["",null,null,null,"Beløb",null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-217356]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1487,4),MID(E1487&\" \",6,2))),\"\")","v":""},null,null,null,"Anden langfristet gæld i alt",null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-248406,null,-217356]
[""]
["",null,null,null,"Anden gæld"]
[""]
["",null,null,null,"Leverandører af varer og tjenesteydelser"]
[""]
[271005,null,null,null,"2710 05 Skyldig afdrag på ansvarlig lån"]
["",null,null,null,"Beløb",null,-2191,null,-2191,null,-2191,null,-2191,null,-2191,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1564336]
[""]
[271100,null,null,null,"2711 00 Samlet varegæld momstermin/budgetopf"]
["",null,null,null,"Beløb",null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505]
["",null,null,null,null,null,null,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632]
["",null,null,null,"Pris, kr.",null,null,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45]
[""]
[271296,null,null,null,"2712 96 Depositum Sentvedvej 23"]
["",null,null,null,"Beløb",null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500]
[""]
[271701,null,null,null,"2717 01 Hornsyld Købmandsgård"]
["",null,null,null,"Beløb",null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730]
[""]
[271775,null,null,null,"2717 75 DLG"]
["",null,null,null,"Beløb",null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298]
[""]
[272500,null,null,null,"2725 00 DK-Svinerådgivning"]
["",null,null,null,"Beløb",null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555]
[""]
[272501,null,null,null,"2725 01 velas"]
["",null,null,null,"Beløb",null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250]
[""]
[272504,null,null,null,"2725 04 Porcus ApS"]
["",null,null,null,"Beløb",null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383]
[""]
[272505,null,null,null,"2725 05 Nutrimin A/S"]
["",null,null,null,"Beløb",null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602]
[""]
[272506,null,null,null,"2725 06 Daka Denmark A/S"]
["",null,null,null,"Beløb",null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650]
[""]
[272507,null,null,null,"2725 07 Hatting A/S"]
["",null,null,null,"Beløb",null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503]
[""]
[272512,null,null,null,"2725 12 Bygma Nyborg"]
["",null,null,null,"Beløb",null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794]
[""]
[272514,null,null,null,"2725 14 John Madsen a/s"]
["",null,null,null,"Beløb",null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153]
[""]
[272516,null,null,null,"2725 16 P. ANDERSEN STALDSERVICE ApS"]
["",null,null,null,"Beløb",null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238]
[""]
[272518,null,null,null,"2725 18 P.M. Installationer"]
["",null,null,null,"Beløb",null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761]
[""]
[272527,null,null,null,"2725 27 3S Vet aps"]
["",null,null,null,"Beløb",null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182]
[""]
[272534,null,null,null,"2725 34 Erik Jørgensens Eftf A/S"]
["",null,null,null,"Beløb",null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345]
[""]
[272541,null,null,null,"2725 41 Bogetoft Anlæg-, Skov- og Gravearbejde"]
["",null,null,null,"Beløb",null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750]
[""]
[272542,null,null,null,"2725 42 Fondsmæglerselskabet Agrocura A/S"]
["",null,null,null,"Beløb",null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1551,4),MID(E1551&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Leverandører af varer og tjenesteydelser i alt",null,-1004060,null,-1004060,null,-1004060,null,-1004060,null,-1004060,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-2566205]
[""]
["",null,null,null,"Øvrig gæld"]
[""]
[219026,null,null,null,"2190 26 Mikkels andel positivt Cash Flow skyldig"]
["",null,null,null,"Beløb",null,-730,null,-730,null,-730,null,-730,null,-730,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-250000]
[""]
[274810,null,null,null,"2748 10 Udligning positivt Cash Flow virk."]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-271445]
[""]
[274856,null,null,null,"2748 56 Depositum Sentvedvej 25 Hannah"]
["",null,null,null,"Beløb",null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600]
[""]
[274880,null,null,null,"2748 80 Lønudgift"]
["",null,null,null,"Beløb",null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232]
[""]
[274884,null,null,null,"2748 84 Div. ac og udlæg medarb. - se lønseddel"]
["",null,null,null,"Beløb",null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210]
[""]
["",null,null,null,"Øvrig gæld i alt",null,-139772,null,-139772,null,-139772,null,-139772,null,-139772,null,-139042,null,-139042,null,-139042,null,-139042,null,-139042,null,-139042,null,-139042,null,-660487]
[""]
["",null,null,null,"Tilgodehavende/gæld skat og afgifter"]
[""]
["",null,null,null,"Tilgodehavende/gæld skat og afgifter i alt"]
[""]
["",null,null,null,"Periodeafgrænsninger"]
[""]
["",null,null,null,"Periodeafgrænsninger i alt"]
[""]
["",null,null,null,"Anden gæld i alt",null,-1143832,null,-1143832,null,-1143832,null,-1143832,null,-1143832,null,-1140911,null,-1140911,null,-1140911,null,-1140911,null,-1140911,null,-1140911,null,-1140911,null,-3226692]
[""]
["",null,null,null,"Moms"]
[""]
[840540,null,null,null,"8405 40 Saldo moms"]
["",null,null,null,"Beløb",null,-586581,null,-601980,null,-624107,null,40483,null,-1578,null,-38171,null,-153150,null,-370841,null,-540603,null,-474829,null,-587371,null,-1005949,null,-692699]
[""]
["",null,null,null,"Moms i alt",null,-586581,null,-601980,null,-624107,null,40483,null,-1578,null,-38171,null,-153150,null,-370841,null,-540603,null,-474829,null,-587371,null,-1005949,null,-692699]
[""]
["",null,null,null,"Kassekredit"]
[""]
[260000,null,null,null,"2600 00 Danske Bank 4356 161882"]
["",null,null,null,"Beløb",null,-879157,null,-867572,null,-839151,null,-2492095,null,-2390910,null,-2279772,null,-2531211,null,-1551010,null,-750480,null,-1212790,null,-813325]
[""]
["",null,null,null,"Kassekredit i alt",null,-879157,null,-867572,null,-839151,null,-2492095,null,-2390910,null,-2279772,null,-2531211,null,-1551010,null,-750480,null,-1212790,null,-813325]
[""]
["",null,null,null,"Gæld i alt",null,-33054764,null,-33052862,null,-33040851,null,-33767288,null,-33702447,null,-33619265,null,-33723766,null,-32955539,null,-32319055,null,-32453674,null,-32161035,null,-31760570,null,-31675799]
[""]
["",null,null,null,"Hensættelse til udskudt skat"]
[""]
[229511,null,null,null,"2295 11 Udskudt skat afskrivninger fast ejendom"]
["",null,null,null,"Beløb",null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000]
[""]
[229515,null,null,null,"2295 15 Udskudt skat EU-rettigheder mm. (skattesaldo)"]
["",null,null,null,"Beløb",null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000]
["",null,null,null,null,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42]
["",null,null,null,"Pris, kr.",null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571]
[""]
[229520,null,null,null,"2295 20 Udskudt skat inventar"]
["",null,null,null,"Beløb",null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
["",null,null,null,"Pris, kr.",null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181]
[""]
[229525,null,null,null,"2295 25 Udskudt skat besætning"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1615,4),MID(E1615&\" \",6,2))),\"\")","v":""},null,null,null,"Beløb",null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000]
["",null,null,null,null,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55]
["",null,null,null,"Pris, kr.",null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981]
[""]
[229530,null,null,null,"2295 30 Udskudt skat beholdninger"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229531,null,null,null,"2295 31 Udskudt skat indfortolket primobeholdning"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229532,null,null,null,"2295 32 Råvarer og hjælpematerialer"]
["",null,null,null,"Beløb",null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
["",null,null,null,"Pris, kr.",null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000]
[""]
[229533,null,null,null,"2295 33 Varer under fremstilling"]
["",null,null,null,"Beløb",null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000]
["",null,null,null,null,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55]
["",null,null,null,"Pris, kr.",null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090]
[""]
[229534,null,null,null,"2295 34 Øvrige varelagre"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229559,null,null,null,"2295 59 Leasingforpligtelser"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229565,null,null,null,"2295 65 Værdipapirer"]
["",null,null,null,"Beløb",null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000]
[""]
[229599,null,null,null,"2295 99 Opsparing med 22 % a conto skat"]
["",null,null,null,"Beløb",null,-1110000,null,-1110000,null,-1110000,null,-1110000,null,-1110000,null,-1110000,null,-1110000,null,-1110000,null,-1110000,null,-1110000,null,-1110000,null,-1110000,null,-1815000]
["",null,null,null,null,null,-87,null,-87,null,-87,null,-87,null,-87,null,-87,null,-87,null,-87,null,-87,null,-87,null,-87,null,-87,null,-142]
["",null,null,null,"Pris, kr.",null,12787,null,12787,null,12787,null,12787,null,12787,null,12787,null,12787,null,12787,null,12787,null,12787,null,12787,null,12787,null,12781]
[""]
[229610,null,null,null,"2296 10 Hensat skat opskrivning fast ejendom"]
["",null,null,null,"Beløb",null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000]
[""]
[229615,null,null,null,"2296 15 Hensat skat opskrivning EU-rettigheder mm."]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42]
[""]
["",null,null,null,"Hensættelse til udskudt skat i alt",null,202000,null,202000,null,202000,null,202000,null,202000,null,202000,null,202000,null,202000,null,202000,null,202000,null,202000,null,202000,null,-503000]
[""]
["",null,null,null,"Egenkapital",null,3105781,null,3095833,null,3094224,null,2355937,null,2408927,null,2480259,null,2335288,null,2677485,null,5167698,null,4607049,null,4475429,null,5813038,null,4576592]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1679,4),MID(E1679&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1743,4),MID(E1743&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1807,4),MID(E1807&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1871,4),MID(E1871&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1935,4),MID(E1935&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1999,4),MID(E1999&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2063,4),MID(E2063&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2127,4),MID(E2127&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2191,4),MID(E2191&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2255,4),MID(E2255&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2319,4),MID(E2319&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2383,4),MID(E2383&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2447,4),MID(E2447&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2511,4),MID(E2511&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2575,4),MID(E2575&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2639,4),MID(E2639&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2703,4),MID(E2703&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2767,4),MID(E2767&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2831,4),MID(E2831&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2895,4),MID(E2895&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2959,4),MID(E2959&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3023,4),MID(E3023&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3087,4),MID(E3087&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3151,4),MID(E3151&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3215,4),MID(E3215&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3279,4),MID(E3279&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3343,4),MID(E3343&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3407,4),MID(E3407&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3471,4),MID(E3471&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3535,4),MID(E3535&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3599,4),MID(E3599&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3663,4),MID(E3663&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3727,4),MID(E3727&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3791,4),MID(E3791&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

{"sheet":"Budget n+1","index":14,"n_rows":3852,"n_cols":31,"rows_kept":3852,"cut":false,"hidden":true,"merged":[]}
["INDSÆT BUDGET HER ->",null,"Budget"]
[null,null,0]
[null,null,"01.01.2024"]
[null,null,"31.12.2024"]
[null,null,{"$cut":{"chars":18024,"head":"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"}}]
[null,null,{"$cut":{"chars":32759,"head":"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"}}]
[]
[]
[]
[null,null,{"$cut":{"chars":32759,"head":"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"}}]
[]
[]
[null,null,"2023-2025"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E14,4),MID(E14&\" \",6,2))),\"\")","v":""},null,null,null,"Resultat - Internt"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E15,4),MID(E15&\" \",6,2))),\"\")","v":""},null,null,null,"RESULTATBUDGET 2024"]
["",null,null,null,"1.000 kr",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Korn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1413,null,null,null,null,null,100,null,null,null,1513]
["",null,null,null,"Raps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494,null,null,null,494]
["",null,null,null,"Svin",null,1273,null,1273,null,1272,null,1279,null,1279,null,1278,null,1276,null,1276,null,1275,null,1275,null,1275,null,1397,null,15430]
["",null,null,null,"Andre landbrugsindtægter",null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,180,null,15,null,345]
["",null,null,null,"Bruttoudbytte",null,1288,null,1288,null,1287,null,1294,null,1294,null,1293,null,1291,null,2705,null,1290,null,1290,null,2048,null,1412,null,17782]
[""]
["",null,null,null,"Udsæd",null,null,null,-30,null,null,null,null,null,null,null,-25,null,null,null,-104,null,-2,null,null,null,null,null,null,null,-161]
["",null,null,null,"Gødning",null,29,null,-76,null,null,null,null,null,-57,null,-29,null,null,null,null,null,null,null,null,null,null,null,null,null,-133]
["",null,null,null,"Planteværn",null,-3,null,null,null,null,null,-54,null,-19,null,null,null,null,null,-59,null,-24,null,-66,null,null,null,null,null,-225]
["",null,null,null,"Diverse vedrørende markbrug",null,null,null,null,null,-10,null,null,null,null,null,-10,null,null,null,-10,null,-11,null,null,null,null,null,-10,null,-49]
["",null,null,null,"Korn",null,-366,null,-455,null,-458,null,-438,null,-439,null,-441,null,-304,null,-303,null,-268,null,-268,null,-268,null,-268,null,-4275]
["",null,null,null,"Færdigblanding mv.",null,-257,null,-257,null,-257,null,-257,null,-257,null,-257,null,-257,null,-257,null,-257,null,-257,null,-257,null,-257,null,-3086]
["",null,null,null,"Andet indkøbt foder",null,-12,null,-12,null,-12,null,-12,null,-12,null,-12,null,-12,null,-12,null,-12,null,-12,null,-12,null,-12,null,-149]
["",null,null,null,"Dyrlæge og medicin",null,-78,null,-78,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-690]
["",null,null,null,"Diverse vedr. husdyr",null,-54,null,-54,null,-79,null,-54,null,-54,null,-54,null,-54,null,-54,null,-54,null,-54,null,-54,null,-54,null,-667]
["",null,null,null,"Stykomkostninger",null,-742,null,-963,null,-869,null,-868,null,-892,null,-880,null,-681,null,-853,null,-680,null,-710,null,-644,null,-653,null,-9435]
[""]
["",null,null,null,"Dækningsbidrag",null,546,null,326,null,418,null,426,null,402,null,413,null,611,null,1851,null,610,null,580,null,1404,null,758,null,8346]
[""]
["",null,null,null,"Energi",null,-128,null,-122,null,-119,null,-124,null,-116,null,-117,null,-110,null,-120,null,-116,null,-117,null,-117,null,-117,null,-1422]
["",null,null,null,"Maskinstation mv.",null,null,null,null,null,-153,null,-148,null,-109,null,null,null,null,null,null,null,-123,null,-137,null,null,null,-50,null,-720]
["",null,null,null,"Vedligehold",null,-55,null,-55,null,-95,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-65,null,-55,null,-55,null,-715]
["",null,null,null,"Lønomkostninger",null,-208,null,-218,null,-222,null,-211,null,-193,null,-193,null,-210,null,-193,null,-193,null,-198,null,-198,null,-198,null,-2436]
["",null,null,null,"Ejendomsskat og forsikringer",null,null,null,null,null,-37,null,null,null,null,null,-9,null,null,null,null,null,-95,null,-41,null,null,null,-9,null,-190]
["",null,null,null,"Diverse omkostninger",null,-38,null,-36,null,-53,null,-33,null,-33,null,-66,null,-29,null,-38,null,-59,null,-23,null,-23,null,-30,null,-461]
["",null,null,null,"Kontante kapacitetsomkostninger",null,-429,null,-432,null,-680,null,-571,null,-507,null,-440,null,-404,null,-406,null,-642,null,-581,null,-393,null,-459,null,-5945]
[""]
["",null,null,null,"Af- og nedskrivninger mv.",null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-53,null,-633]
["",null,null,null,"Kapacitetsomkostninger i alt",null,-481,null,-484,null,-733,null,-624,null,-560,null,-493,null,-457,null,-459,null,-695,null,-633,null,-446,null,-512,null,-6578]
[""]
["",null,null,null,"Resultat af primær drift",null,65,null,-159,null,-315,null,-198,null,-158,null,-80,null,154,null,1392,null,-85,null,-53,null,958,null,246,null,1768]
[""]
[""]
["",null,null,null,"Afkoblet EU-støtte mv.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,null,295]
[""]
["",null,null,null,"Resultat før finansiering",null,65,null,-159,null,-315,null,-198,null,-158,null,-80,null,154,null,1392,null,-85,null,-53,null,958,null,541,null,2063]
[""]
["",null,null,null,"Finansieringstilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,31]
["",null,null,null,"Forpagtningsafgift mv.",null,-50,null,null,null,-72,null,-70,null,null,null,-43,null,-50,null,14,null,-119,null,-91,null,null,null,-81,null,-562]
["",null,null,null,"Renteudgifter",null,null,null,null,null,-312,null,null,null,null,null,-359,null,null,null,null,null,-368,null,null,null,null,null,-347,null,-1388]
["",null,null,null,"Finansiering ialt",null,-50,null,null,null,-384,null,-70,null,null,null,-403,null,-50,null,13,null,-487,null,-92,null,null,null,-396,null,-1919]
[""]
["",null,null,null,"Resultat efter finansiering",null,15,null,-159,null,-699,null,-267,null,-158,null,-483,null,103,null,1405,null,-571,null,-145,null,958,null,145,null,144]
[""]
[""]
["",null,null,null,"Resultat før regulering og skat",null,15,null,-159,null,-699,null,-267,null,-158,null,-483,null,103,null,1405,null,-571,null,-145,null,958,null,145,null,144]
[""]
["",null,null,null,"Resultat før skat",null,15,null,-159,null,-699,null,-267,null,-158,null,-483,null,103,null,1405,null,-571,null,-145,null,958,null,145,null,144]
[""]
["",null,null,null,"Skat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-632,null,-632]
[""]
["",null,null,null,"Resultat efter skat",null,15,null,-159,null,-699,null,-267,null,-158,null,-483,null,103,null,1405,null,-571,null,-145,null,958,null,-487,null,-488]
["",null,null,null,"Investering og finansiering - Internt"]
["",null,null,null,"RESULTATBUDGET 2024"]
["",null,null,null,"1.000 kr",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Resultat før skat",null,15,null,-159,null,-699,null,-267,null,-158,null,-483,null,103,null,1405,null,-571,null,-145,null,958,null,145,null,144]
[""]
["",null,null,null,"Afskrivninger mv.",null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,633]
["",null,null,null,"Tilbageførsel af ikke likvide poster",null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,53,null,633]
[""]
["",null,null,null,"Betalt skat",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-200,null,-200]
["",null,null,null,"Privat",null,-17,null,-17,null,-17,null,-18,null,-17,null,-18,null,-17,null,-17,null,-18,null,-17,null,-17,null,-17,null,-206]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E79,4),MID(E79&\" \",6,2))),\"\")","v":""},null,null,null,"Afskrivninger privat tlbf.",null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,7]
["",null,null,null,"Privat udtræk, skat og pension i alt",null,-17,null,-16,null,-16,null,-17,null,-16,null,-17,null,-17,null,-16,null,-17,null,-16,null,-16,null,-216,null,-399]
[""]
["",null,null,null,"Til investering og afdrag",null,51,null,-123,null,-663,null,-232,null,-122,null,-447,null,140,null,1442,null,-536,null,-108,null,995,null,-19,null,378]
[""]
["",null,null,null,"Beholdninger",null,79,null,-40,null,-38,null,-40,null,-40,null,-11,null,304,null,-1110,null,268,null,268,null,268,null,268,null,175]
[""]
["",null,null,null,"Likviditet før anlægsinvesteringer",null,130,null,-162,null,-701,null,-271,null,-161,null,-459,null,444,null,332,null,-268,null,159,null,1262,null,249,null,553]
[""]
[""]
["",null,null,null,"Likviditetsoverskud/-behov",null,130,null,-162,null,-701,null,-271,null,-161,null,-459,null,444,null,332,null,-268,null,159,null,1262,null,249,null,553]
[""]
["",null,null,null,"Værdipapirer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,50]
["",null,null,null,"Likvider, indlån og KK pos.",null,-171,null,190,null,931,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,950]
["",null,null,null,"Realkreditinstitutter",null,null,null,null,null,-80,null,null,null,null,null,-80,null,null,null,null,null,-80,null,null,null,null,null,-80,null,-319]
["",null,null,null,"Pengeinstitutter",null,-6,null,-6,null,-199,null,-6,null,-6,null,-199,null,-6,null,-6,null,-199,null,-6,null,-6,null,-199,null,-844]
["",null,null,null,"Anden langfristet gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-31,null,-31]
["",null,null,null,"Anden gæld",null,null,null,null,null,null,null,null,null,-1814,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1814]
["",null,null,null,"Moms og afgifter",null,47,null,-21,null,-774,null,-42,null,-25,null,39,null,137,null,94,null,143,null,79,null,293,null,-151,null,-182]
["",null,null,null,"Kassekredit",null,null,null,null,null,823,null,319,null,2006,null,699,null,-575,null,-420,null,405,null,-233,null,-1549,null,163,null,1638]
[""]
["",null,null,null,"Likviditetsanvendelse/-fremskaffelse",null,-130,null,162,null,701,null,271,null,161,null,459,null,-444,null,-332,null,268,null,-159,null,-1262,null,-249,null,-553]
[""]
["",null,null,null,"Afstemning"]
["",null,null,null,"Positiv saldo",null,null,"Maxtræk","Negativ saldo"]
[950,null,null,"Primo",950,null,null,-3000]
[1121,null,null,"Jan",1121,null,null,-3000]
[931,null,null,"Feb",931,null,null,-3000]
["",null,null,"Mar",null,null,null,-3000,-823]
["",null,null,"Apr",null,null,null,-3000,-1142]
["",null,null,"Maj",null,null,null,-3000,-3148]
["",null,null,"Jun",null,null,null,-3000,-3847]
["",null,null,"Jul",null,null,null,-3000,-3273]
["",null,null,"Aug",null,null,null,-3000,-2853]
["",null,null,"Sep",null,null,null,-3000,-3258]
["",null,null,"Okt",null,null,null,-3000,-3025]
["",null,null,"Nov",null,null,null,-3000,-1476]
["",null,null,"Dec",null,null,null,-3000,-1638]
["",null,"F,N,N",null,"Kassekreditoplysninger",null,null,null,"Momsoplysninger"]
["",null,"N,N,N",null,"Konto for kassekredit",null,"2600 00","S","Momsprincip",null,"kvartal","S"]
["",null,"N,N,N",null,"Rentekonto for kassekredit",null,"5600 00","S","Momsprincip før 1/1",null,"kvartal","S"]
["",null,"N,N,N",null,null,null,null,null,"Momssats",null,0.25,"S"]
["",null,"N,N,N",null,"Rentesats ved positiv saldo %",null,null,"S"]
["",null,"N,N,N",null,"Rentesats op til max træk %",null,7.75,"S"]
["",null,"N,N,N",null,"Rentesats over max træk %",null,7.75,"S"]
["",null,"N,N,N",null,"Provision af aftalt max træk pr. år %",null,null,"S"]
["",null,"N,N,N"]
["",null,"N,N,N",null,"Renteperioder pr. år",null,4,"S"]
["",null,"N,N,N",null,"Første rentemåned",null,"Mar","S"]
["",null,null,null,"Balance - Internt"]
["",null,null,null,"RESULTATBUDGET 2024"]
["",null,null,null,"1.000 kr",null,"Primo",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec"]
[""]
["",null,null,null,"Fast ejendom",null,27173,null,27142,null,27110,null,27079,null,27048,null,27016,null,26985,null,26953,null,26922,null,26890,null,26859,null,26827,null,26796]
["",null,null,null,"Inventar markbrug",null,723,null,715,null,706,null,697,null,689,null,680,null,672,null,663,null,654,null,646,null,637,null,629,null,620]
["",null,null,null,"Inventar husdyrbrug",null,602,null,589,null,577,null,564,null,551,null,539,null,526,null,514,null,501,null,489,null,476,null,463,null,451]
["",null,null,null,"Inventar andet",null,6,null,6,null,6,null,6,null,6,null,6,null,5,null,5,null,5,null,5,null,5,null,5,null,5]
["",null,null,null,"Svin",null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697]
["",null,null,null,"Beholdninger egen avl",null,381,null,273,null,313,null,351,null,391,null,431,null,470,null,166,null,1276,null,1008,null,741,null,473,null,206]
["",null,null,null,"Beholdning indkøbt foder",null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113]
["",null,null,null,"Jordbeholdninger",null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202]
["",null,null,null,"Andre beholdninger",null,94,null,123,null,123,null,123,null,123,null,123,null,94,null,94,null,94,null,94,null,94,null,94,null,94]
["",null,null,null,"Landbrugsaktiver",null,33992,null,33860,null,33847,null,33833,null,33820,null,33807,null,33765,null,33408,null,34465,null,34145,null,33824,null,33504,null,33184]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E143,4),MID(E143&\" \",6,2))),\"\")","v":""},null,null,null,"Private aktiver",null,38,null,38,null,37,null,37,null,36,null,35,null,35,null,34,null,34,null,33,null,32,null,32,null,31]
[""]
["",null,null,null,"Tilgodehavender",null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961]
["",null,null,null,"Værdipapirer",null,463,null,463,null,463,null,463,null,463,null,463,null,463,null,463,null,463,null,463,null,463,null,463,null,413]
["",null,null,null,"Indlån",null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274]
["",null,null,null,"Kassekredit",null,950,null,1121,null,931]
["",null,null,null,"Finansaktiver",null,2648,null,2819,null,2629,null,1698,null,1698,null,1698,null,1698,null,1698,null,1698,null,1698,null,1698,null,1698,null,1648]
[""]
["",null,null,null,"Aktiver i alt",null,36678,null,36717,null,36514,null,35567,null,35554,null,35540,null,35498,null,35140,null,36197,null,35876,null,35555,null,35234,null,34863]
[""]
[""]
[""]
["",null,null,null,"Ansvarlig lånekapital",null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947]
["",null,null,null,"Realkreditinstitutter",null,-19499,null,-19499,null,-19499,null,-19419,null,-19419,null,-19419,null,-19339,null,-19339,null,-19339,null,-19260,null,-19260,null,-19260,null,-19180]
["",null,null,null,"Pengeinstitutter",null,-3093,null,-3087,null,-3082,null,-2882,null,-2876,null,-2870,null,-2671,null,-2665,null,-2659,null,-2460,null,-2454,null,-2448,null,-2249]
["",null,null,null,"Anden langfristet gæld",null,-217,null,-217,null,-217,null,-217,null,-217,null,-217,null,-217,null,-217,null,-217,null,-217,null,-217,null,-217,null,-186]
["",null,null,null,"Anden gæld",null,-3227,null,-3227,null,-3227,null,-3227,null,-3227,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412]
["",null,null,null,"Moms",null,-693,null,-740,null,-719,null,56,null,98,null,122,null,84,null,-53,null,-146,null,-289,null,-368,null,-661,null,-510]
["",null,null,null,"Kassekredit",null,null,null,null,null,null,null,-823,null,-1142,null,-3148,null,-3847,null,-3273,null,-2853,null,-3258,null,-3025,null,-1476,null,-1638]
["",null,null,null,"Gæld i alt",null,-31676,null,-31717,null,-31690,null,-31459,null,-31731,null,-31892,null,-32351,null,-31907,null,-31575,null,-31843,null,-31684,null,-30422,null,-30123]
[""]
[""]
["",null,null,null,"Hensættelse til udskudt skat",null,-503,null,-503,null,-503,null,-503,null,-503,null,-503,null,-503,null,-503,null,-503,null,-503,null,-503,null,-503,null,-935]
[""]
["",null,null,null,"Egenkapital",null,4499,null,4497,null,4321,null,3605,null,3320,null,3145,null,2644,null,2730,null,4119,null,3530,null,3368,null,4309,null,3805]
[""]
["",null,null,null,"Resultat specifikationer - Internt"]
["",null,null,null,"RESULTATBUDGET 2024"]
["",null,null,null,null,null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Korn"]
[""]
[300080,null,null,null,"3000 80 Byg overført til husdyr"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411600,null,null,null,null,null,null,null,null,null,411600]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280000,null,null,null,null,null,null,null,null,null,280000]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47,null,null,null,null,null,null,null,null,null,1.47]
[""]
[300280,null,null,null,"3002 80 Vinterbyg overført til husdyr"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101871,null,null,null,null,null,null,null,null,null,101871]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69300,null,null,null,null,null,null,null,null,null,69300]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47,null,null,null,null,null,null,null,null,null,1.47]
[""]
[300480,null,null,null,"3004 80 Hvede overført til husdyr"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899640,null,null,null,null,null,null,null,null,null,899640]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612000,null,null,null,null,null,null,null,null,null,612000]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47,null,null,null,null,null,null,null,null,null,1.47]
[""]
[301800,null,null,null,"3018 00 Halm"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,null,null,null,100000]
[""]
["",null,null,null,"Korn i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1413111,null,null,null,null,null,100000,null,null,null,1513111]
[""]
["",null,null,null,"Raps"]
[""]
[303600,null,null,null,"3036 00 Raps"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493500,null,null,null,493500]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141000,null,null,null,141000]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5,null,null,null,3.5]
[""]
["",null,null,null,"Raps i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493500,null,null,null,493500]
[""]
["",null,null,null,"Svin"]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E207,4),MID(E207&\" \",6,2))),\"\")","v":340400},null,null,null,"3404 00 Søer og gylte"]
["",null,null,null,"Beløb",null,53100,null,53100,null,53100,null,53100,null,53100,null,53100,null,53100,null,53100,null,53100,null,53100,null,53100,null,53100,null,637200]
["",null,null,null,"Stk",null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,44,null,531]
["",null,null,null,"Pris",null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200]
[""]
[341700,null,null,null,"3417 00 Smågrise 25-30 kg"]
["",null,null,null,"Beløb",null,1140480,null,1140480,null,1140040,null,1140480,null,1140480,null,1140040,null,1140480,null,1140480,null,1140040,null,1140480,null,1140480,null,1140040,null,13684000]
["",null,null,null,"Stk",null,2592,null,2592,null,2591,null,2592,null,2592,null,2591,null,2592,null,2592,null,2591,null,2592,null,2592,null,2591,null,31100]
["",null,null,null,"Pris",null,440,null,440,null,440,null,440,null,440,null,440,null,440,null,440,null,440,null,440,null,440,null,440,null,440]
[""]
[346100,null,null,null,"3461 00 Slagtesvin"]
["",null,null,null,"Beløb",null,79769,null,79769,null,78901,null,85877,null,85877,null,84943,null,82822,null,82822,null,81922,null,81260,null,81260,null,80377,null,985600]
["",null,null,null,"Stk",null,92,null,92,null,91,null,92,null,92,null,91,null,92,null,92,null,91,null,92,null,92,null,91,null,1100]
["",null,null,null,"Pris",null,867,null,867,null,867,null,933,null,933,null,933,null,900,null,900,null,900,null,883,null,883,null,883,null,896]
[""]
[346300,null,null,null,"3463 00 Slagtesvin  efterbetaling"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,123200,null,123200]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1100,null,1100]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,112]
[""]
["",null,null,null,"Svin i alt"]
["",null,null,null,null,null,1273349,null,1273349,null,1272041,null,1279457,null,1279457,null,1278083,null,1276402,null,1276402,null,1275062,null,1274840,null,1274840,null,1396717,null,15430000]
[""]
["",null,null,null,"Andre landbrugsindtægter"]
[""]
[381201,null,null,null,"3812 01 Lejeindtægt stuehus Sentvedvej 25"]
["",null,null,null,"Beløb",null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,126000]
[""]
[381202,null,null,null,"3812 02 Lejeindtægt hus Sentvedvej 23A"]
["",null,null,null,"Beløb",null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,54000]
[""]
[387010,null,null,null,"3870 10 Kompensation omsætningstab COVID-19"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165000,null,null,null,165000]
[""]
["",null,null,null,"Andre landbrugsindtægter i alt"]
["",null,null,null,null,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,180000,null,15000,null,345000]
[""]
["",null,null,null,"Bruttoudbytte"]
["",null,null,null,null,null,1288349,null,1288349,null,1287041,null,1294457,null,1294457,null,1293083,null,1291402,null,2704513,null,1290062,null,1289840,null,2048340,null,1411717,null,17781611]
[""]
["",null,null,null,"Udsæd"]
[""]
[400010,null,null,null,"4000 10 Udsæd vårbyg"]
["",null,null,null,"Beløb",null,null,null,-30000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-30000]
[""]
[400020,null,null,null,"4000 20 Udsæd vinterbyg"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,-2000,null,null,null,null,null,null,null,-12000]
[""]
[400030,null,null,null,"4000 30 Udsæd vinterhvede"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-64350,null,null,null,null,null,null,null,null,null,-64350]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16500,null,null,null,null,null,null,null,null,null,-16500]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9,null,null,null,null,null,null,null,null,null,3.9]
[""]
[400310,null,null,null,"4003 10 Udsæd raps"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-30000,null,null,null,null,null,null,null,null,null,-30000]
[""]
[400700,null,null,null,"4007 00 Udsæd efterafgrøder miljø"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,-25000,null,null,null,null,null,null,null,null,null,null,null,null,null,-25000]
[""]
["",null,null,null,"Udsæd i alt"]
["",null,null,null,null,null,null,null,-30000,null,null,null,null,null,null,null,-25000,null,null,null,-104350,null,-2000,null,null,null,null,null,null,null,-161350]
[""]
["",null,null,null,"Gødning"]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E271,4),MID(E271&\" \",6,2))),\"\")","v":402300},null,null,null,"4023 00 N-gødning"]
["",null,null,null,"Beløb",null,null,null,-76000,null,null,null,null,null,-57000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-133000]
["",null,null,null,"Kg",null,null,null,-20000,null,null,null,null,null,-15000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-35000]
["",null,null,null,"Pris",null,null,null,3.8,null,null,null,null,null,3.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8]
[""]
[""]
["",null,null,null,"Forskydning gødning"]
[""]
[402390,null,null,null,"4023 90 N-gødning  beholdning"]
["",null,null,null,"Beløb",null,28620,null,null,null,null,null,null,null,null,null,-28620]
["",null,null,null,"Kg",null,18000,null,null,null,null,null,null,null,null,null,-18000]
["",null,null,null,"Pris",null,1.59,null,null,null,null,null,null,null,null,null,1.59]
[""]
["",null,null,null,"Forskydning gødning i alt"]
["",null,null,null,null,null,28620,null,null,null,null,null,null,null,null,null,-28620]
[""]
["",null,null,null,"Gødning i alt"]
["",null,null,null,null,null,28620,null,-76000,null,null,null,null,null,-57000,null,-28620,null,null,null,null,null,null,null,null,null,null,null,null,null,-133000]
[""]
["",null,null,null,"Planteværn"]
[""]
[404000,null,null,null,"4040 00 Planteværn"]
["",null,null,null,"Beløb",null,-3139,null,null,null,null,null,-53818,null,-19342,null,null,null,null,null,-59301,null,-23715,null,-65686,null,null,null,null,null,-225000]
[""]
["",null,null,null,"Planteværn i alt"]
["",null,null,null,null,null,-3139,null,null,null,null,null,-53818,null,-19342,null,null,null,null,null,-59301,null,-23715,null,-65686,null,null,null,null,null,-225000]
[""]
["",null,null,null,"Diverse vedrørende markbrug"]
[""]
[409735,null,null,null,"4097 35 Planteavlsrådgivning, markplaner m.v."]
["",null,null,null,"Beløb",null,null,null,null,null,-6000,null,null,null,null,null,-6000,null,null,null,null,null,-6000,null,null,null,null,null,-6000,null,-24000]
[""]
[409740,null,null,null,"4097 40 Tørring, rensning m.m. korn"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1000,null,null,null,null,null,null,null,-1000]
[""]
[409760,null,null,null,"4097 60 Tørring, rensning m.m. raps"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,null,null,null,null,null,null,null,null,-10000]
[""]
[409900,null,null,null,"4099 00 Diverse omkostninger planteavl"]
["",null,null,null,"Beløb",null,null,null,null,null,-3500,null,null,null,null,null,-3500,null,null,null,null,null,-3500,null,null,null,null,null,-3500,null,-14000]
[""]
["",null,null,null,"Diverse vedrørende markbrug i alt"]
["",null,null,null,null,null,null,null,null,null,-9500,null,null,null,null,null,-9500,null,null,null,-10000,null,-10500,null,null,null,null,null,-9500,null,-49000]
[""]
["",null,null,null,"Korn"]
[""]
[440010,null,null,null,"4400 10 Foder byg"]
["",null,null,null,"Beløb",null,null,null,-235000,null,-235000,null,-215000,null,-215000,null,-215000,null,null,null,null,null,null,null,null,null,null,null,null,null,-1115000]
["",null,null,null,"Kg",null,null,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,null,null,null,null,null,null,null,null,null,null,null,null,-500000]
["",null,null,null,"Pris",null,null,null,2.35,null,2.35,null,2.15,null,2.15,null,2.15,null,null,null,null,null,null,null,null,null,null,null,null,null,2.23]
[""]
[440020,null,null,null,"4400 20 Foder hvede"]
["",null,null,null,"Beløb",null,-258666,null,-259999,null,-261333,null,-262666,null,-263999,null,-265333,null,null,null,null,null,null,null,null,null,null,null,null,null,-1571996]
["",null,null,null,"Kg",null,-133333,null,-133333,null,-133333,null,-133333,null,-133333,null,-133333,null,null,null,null,null,null,null,null,null,null,null,null,null,-799998]
["",null,null,null,"Pris",null,1.94,null,1.95,null,1.96,null,1.97,null,1.98,null,1.99,null,null,null,null,null,null,null,null,null,null,null,null,null,1.96]
[""]
[440080,null,null,null,"4400 80 Foderkorn overført fra markbrug"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1413111,null,null,null,null,null,null,null,null,null,-1413111]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-961300,null,null,null,null,null,null,null,null,null,-961300]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47,null,null,null,null,null,null,null,null,null,1.47]
[""]
[""]
["",null,null,null,"Forskydning korn"]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E335,4),MID(E335&\" \",6,2))),\"\")","v":441792},null,null,null,"4417 92 Hvede, egen avl til foder, beh."]
["",null,null,null,"Beløb",null,-107310,null,39690,null,38220,null,39690,null,39690,null,39690,null,-304290,null,1109850,null,-267540,null,-267540,null,-267540,null,-267540,null,-174930]
["",null,null,null,"Kg",null,-73000,null,27000,null,26000,null,27000,null,27000,null,27000,null,-207000,null,755000,null,-182000,null,-182000,null,-182000,null,-182000,null,-119000]
["",null,null,null,"Pris",null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47]
[""]
["",null,null,null,"Forskydning korn i alt"]
["",null,null,null,null,null,-107310,null,39690,null,38220,null,39690,null,39690,null,39690,null,-304290,null,1109850,null,-267540,null,-267540,null,-267540,null,-267540,null,-174930]
[""]
["",null,null,null,"Korn i alt"]
["",null,null,null,null,null,-365976,null,-455309,null,-458113,null,-437976,null,-439309,null,-440643,null,-304290,null,-303261,null,-267540,null,-267540,null,-267540,null,-267540,null,-4275037]
[""]
["",null,null,null,"Færdigblanding mv."]
[""]
[440160,null,null,null,"4401 60 Soyaskrå/kager m.v."]
["",null,null,null,"Beløb",null,-128792,null,-128792,null,-128792,null,-128792,null,-128792,null,-128792,null,-128792,null,-128792,null,-128792,null,-128792,null,-128792,null,-128792,null,-1545505]
["",null,null,null,"Kg",null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-39628,null,-475540]
["",null,null,null,"Pris",null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25]
[""]
[440200,null,null,null,"4402 00 Mineraler Nutrimin"]
["",null,null,null,"Beløb",null,-64907,null,-64907,null,-64907,null,-64907,null,-64907,null,-64907,null,-64907,null,-64907,null,-64907,null,-64907,null,-64907,null,-64907,null,-778886]
["",null,null,null,"Kg",null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-10652,null,-127822]
["",null,null,null,"Pris",null,6.09,null,6.09,null,6.09,null,6.09,null,6.09,null,6.09,null,6.09,null,6.09,null,6.09,null,6.09,null,6.09,null,6.09,null,6.09]
[""]
[440252,null,null,null,"4402 52 Fiskemel"]
["",null,null,null,"Beløb",null,-14208,null,-14208,null,-14208,null,-14208,null,-14208,null,-14208,null,-14208,null,-14208,null,-14208,null,-14208,null,-14208,null,-14208,null,-170500]
["",null,null,null,"Kg",null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-1292,null,-15500]
["",null,null,null,"Pris",null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11]
[""]
[440253,null,null,null,"4402 53 Soyaproteinkoncentrat"]
["",null,null,null,"Beløb",null,-16650,null,-16650,null,-16650,null,-16650,null,-16650,null,-16650,null,-16650,null,-16650,null,-16650,null,-16650,null,-16650,null,-16650,null,-199800]
["",null,null,null,"Kg",null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-2775,null,-33300]
["",null,null,null,"Pris",null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6]
[""]
[441000,null,null,null,"4410 00 Mælkeprodukter"]
["",null,null,null,"Beløb",null,-32635,null,-32635,null,-32635,null,-32635,null,-32635,null,-32635,null,-32635,null,-32635,null,-32635,null,-32635,null,-32635,null,-32635,null,-391620]
["",null,null,null,"Kg",null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-4458,null,-53500]
["",null,null,null,"Pris",null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32]
[""]
["",null,null,null,"Færdigblanding mv. i alt"]
["",null,null,null,null,null,-257193,null,-257193,null,-257193,null,-257193,null,-257193,null,-257193,null,-257193,null,-257193,null,-257193,null,-257193,null,-257193,null,-257193,null,-3086311]
[""]
["",null,null,null,"Andet indkøbt foder"]
[""]
[442981,null,null,null,"4429 81 Soyaolie"]
["",null,null,null,"Beløb",null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-148800]
["",null,null,null,"Kg",null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-2067,null,-24800]
["",null,null,null,"Pris",null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6]
[""]
["",null,null,null,"Andet indkøbt foder i alt"]
["",null,null,null,null,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-12400,null,-148800]
[""]
["",null,null,null,"Dyrlæge og medicin"]
[""]
[448000,null,null,null,"4480 00 Dyrlæge"]
["",null,null,null,"Beløb",null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-80000]
[""]
[448100,null,null,null,"4481 00 Medicin"]
["",null,null,null,"Beløb",null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-31667,null,-380000]
[""]
[448140,null,null,null,"4481 40 Vaccine"]
["",null,null,null,"Beløb",null,-40000,null,-40000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-15000,null,-230000]
[""]
["",null,null,null,"Dyrlæge og medicin i alt"]
["",null,null,null,null,null,-78333,null,-78333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-53333,null,-690000]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E399,4),MID(E399&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Diverse vedr. husdyr"]
[""]
[447010,null,null,null,"4470 10 Sæd"]
["",null,null,null,"Beløb",null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-23333,null,-280000]
[""]
[447300,null,null,null,"4473 00 Produktionsrådgivning"]
["",null,null,null,"Beløb",null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-80000]
[""]
[448600,null,null,null,"4486 00 Strøelse spåner, halm"]
["",null,null,null,"Beløb",null,null,null,null,null,-25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-25000]
[""]
[448800,null,null,null,"4488 00 Diverse omkostninger husdyr"]
["",null,null,null,"Beløb",null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-13750,null,-165000]
[""]
[448812,null,null,null,"4488 12 Daka, gebyrer mv."]
["",null,null,null,"Beløb",null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-7667,null,-92000]
[""]
[448910,null,null,null,"4489 10 Fragt, paller"]
["",null,null,null,"Beløb",null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-2083,null,-25000]
[""]
["",null,null,null,"Diverse vedr. husdyr i alt"]
["",null,null,null,null,null,-53500,null,-53500,null,-78500,null,-53500,null,-53500,null,-53500,null,-53500,null,-53500,null,-53500,null,-53500,null,-53500,null,-53500,null,-667000]
[""]
["",null,null,null,"Stykomkostninger"]
["",null,null,null,null,null,-741921,null,-962735,null,-869039,null,-868220,null,-892076,null,-880189,null,-680716,null,-853337,null,-680181,null,-709652,null,-643966,null,-653466,null,-9435498]
[""]
["",null,null,null,"Dækningsbidrag"]
["",null,null,null,null,null,546428,null,325614,null,418002,null,426237,null,402380,null,412894,null,610686,null,1851176,null,609882,null,580188,null,1404374,null,758251,null,8346113]
[""]
["",null,null,null,"Energi"]
[""]
["",null,null,null,"Brændstof"]
[""]
[458010,null,null,null,"4580 10 Dieselolie"]
["",null,null,null,"Beløb",null,-40305,null,-32229,null,-28375,null,-34207,null,-23907,null,-24510,null,-14256,null,-28969,null,-23179,null,-23974,null,-23974,null,-23974,null,-321858]
["",null,null,null,"Liter",null,-4402,null,-3520,null,-3099,null,-3736,null,-2611,null,-2677,null,-1557,null,-3164,null,-2417,null,-2500,null,-2500,null,-2500,null,-34683]
["",null,null,null,"Pris",null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.59,null,9.59,null,9.59,null,9.59,null,9.2799999999999994]
[""]
[458081,null,null,null,"4580 81 Dieselolie afgift"]
["",null,null,null,"Beløb",null,12585,null,10064,null,8860,null,10681,null,7465,null,7654,null,4451,null,9046,null,6910,null,7148,null,7148,null,7148,null,99159]
[""]
[458085,null,null,null,"4580 85 Dieselolie afgift - ikke refunderbar"]
["",null,null,null,"Beløb",null,-201,null,-161,null,-142,null,-171,null,-119,null,-122,null,-71,null,-145,null,-111,null,-114,null,-114,null,-114,null,-1587]
[""]
["",null,null,null,"Brændstof i alt"]
["",null,null,null,null,null,-27921,null,-22327,null,-19656,null,-23696,null,-16561,null,-16979,null,-9876,null,-20068,null,-16379,null,-16941,null,-16941,null,-16941,null,-224286]
[""]
["",null,null,null,"Energi excl. brændstof"]
[""]
[458210,null,null,null,"4582 10 Træpiller"]
["",null,null,null,"Beløb",null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-209000]
["",null,null,null,"Enh",null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-55000]
["",null,null,null,"Pris",null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8]
[""]
[458800,null,null,null,"4588 00 El"]
["",null,null,null,"Beløb",null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-101475,null,-1217700]
["",null,null,null,"kwh",null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-27500,null,-330000]
["",null,null,null,"Pris",null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69]
[""]
[458880,null,null,null,"4588 80 El afgift"]
["",null,null,null,"Beløb",null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,19058,null,228690]
[""]
["",null,null,null,"Energi excl. brændstof i alt"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E463,4),MID(E463&\" \",6,2))),\"\")","v":""},null,null,null,null,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-99834,null,-1198010]
[""]
["",null,null,null,"Energi i alt"]
["",null,null,null,null,null,-127755,null,-122161,null,-119490,null,-123530,null,-116395,null,-116813,null,-109710,null,-119902,null,-116213,null,-116775,null,-116775,null,-116775,null,-1422296]
[""]
["",null,null,null,"Maskinstation mv."]
[""]
["",null,null,null,"Maskinstation diverse"]
[""]
[407000,null,null,null,"4070 00 Maskinstation gylle"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,-109457,null,-109457,null,null,null,null,null,null,null,null,null,-34565,null,null,null,-11522,null,-265000]
[""]
[407001,null,null,null,"4070 01 Maskinstation, pasning"]
["",null,null,null,"Beløb",null,null,null,null,null,-38346,null,-38346,null,null,null,null,null,null,null,null,null,-122707,null,-102256,null,null,null,-38346,null,-340000]
[""]
[407005,null,null,null,"4070 05 Leje af traktor og lign."]
["",null,null,null,"Beløb",null,null,null,null,null,-115000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-115000]
[""]
["",null,null,null,"Maskinstation diverse i alt"]
["",null,null,null,null,null,null,null,null,null,-153346,null,-147802,null,-109457,null,null,null,null,null,null,null,-122707,null,-136821,null,null,null,-49868,null,-720000]
[""]
["",null,null,null,"Maskinstation mv. i alt"]
["",null,null,null,null,null,null,null,null,null,-153346,null,-147802,null,-109457,null,null,null,null,null,null,null,-122707,null,-136821,null,null,null,-49868,null,-720000]
[""]
["",null,null,null,"Vedligehold"]
[""]
["",null,null,null,"Vedligehold fast ejendom"]
[""]
[460000,null,null,null,"4600 00 Bygningsvedligehold Langemosevej 13"]
["",null,null,null,"Beløb",null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-100000]
[""]
[462900,null,null,null,"4629 00 Vedligeholdelse vej/gårdsplads"]
["",null,null,null,"Beløb",null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-40000]
[""]
["",null,null,null,"Vedligehold fast ejendom i alt"]
["",null,null,null,null,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-140000]
[""]
["",null,null,null,"Vedligehold grundforbedring"]
[""]
[462020,null,null,null,"4620 20 Vedligeholdelse dræn/grøfter"]
["",null,null,null,"Beløb",null,null,null,null,null,-40000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-40000]
[""]
[462030,null,null,null,"4620 30 Vedligeholdelse læhegn"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,null,null,null,null,-10000]
[""]
["",null,null,null,"Vedligehold grundforbedring i alt"]
["",null,null,null,null,null,null,null,null,null,-40000,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,null,null,null,null,-50000]
[""]
["",null,null,null,"Vedligehold markredskaber"]
[""]
[467300,null,null,null,"4673 00 Vedligeholdelse traktor"]
["",null,null,null,"Beløb",null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-115000]
[""]
[467400,null,null,null,"4674 00 Vedligeholdelse markredskaber"]
["",null,null,null,"Beløb",null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-80000]
[""]
["",null,null,null,"Vedligehold markredskaber i alt"]
["",null,null,null,null,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-195000]
[""]
["",null,null,null,"Vedligehold staldinventar"]
[""]
[467100,null,null,null,"4671 00 Vedligeholdelse staldinventar"]
["",null,null,null,"Beløb",null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-250000]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E527,4),MID(E527&\" \",6,2))),\"\")","v":467110},null,null,null,"4671 10 Vedligehold maleblandeanlæg"]
["",null,null,null,"Beløb",null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-50000]
[""]
["",null,null,null,"Vedligehold staldinventar i alt"]
["",null,null,null,null,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-25000,null,-300000]
[""]
["",null,null,null,"Vedligehold andet inventar"]
[""]
[467900,null,null,null,"4679 00 Vedligeholdelse andet inventar"]
["",null,null,null,"Beløb",null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-30000]
[""]
["",null,null,null,"Vedligehold andet inventar i alt"]
["",null,null,null,null,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-30000]
[""]
["",null,null,null,"Vedligehold i alt"]
["",null,null,null,null,null,-55417,null,-55417,null,-95417,null,-55417,null,-55417,null,-55417,null,-55417,null,-55417,null,-55417,null,-65417,null,-55417,null,-55417,null,-715000]
[""]
["",null,null,null,"Lønomkostninger"]
[""]
["",null,null,null,"AM-indkomst (0-30)"]
[""]
["",null,null,null,"Samlet løn ansatte"]
[""]
[470100,null,null,null,"4701 00 Løn"]
["",null,null,null,"Beløb",null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-2136000]
[""]
["",null,null,null,"Samlet løn ansatte i alt"]
["",null,null,null,null,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-2136000]
[""]
["",null,null,null,"AM-indkomst (0-30) i alt"]
["",null,null,null,null,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-178000,null,-2136000]
[""]
["",null,null,null,"Lønomkostninger i øvrigt"]
[""]
[472510,null,null,null,"4725 10 Arbejdsmarkedspension"]
["",null,null,null,"Beløb",null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-60000]
[""]
[472905,null,null,null,"4729 05 Andre personaleomkostninger"]
["",null,null,null,"Beløb",null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-10167,null,-122000]
[""]
[474500,null,null,null,"4745 00 Vikarordning/pasning grise fra EU lande"]
["",null,null,null,"Beløb",null,-14518,null,-25226,null,-29258,null,-18109,null,null,null,null,null,-16365,null,null,null,null,null,-5000,null,-5000,null,-5000,null,-118476]
[""]
["",null,null,null,"Lønomkostninger i øvrigt i alt"]
["",null,null,null,null,null,-29685,null,-40393,null,-44424,null,-33275,null,-15167,null,-15167,null,-31532,null,-15167,null,-15167,null,-20167,null,-20167,null,-20167,null,-300476]
[""]
["",null,null,null,"Lønomkostninger i alt"]
["",null,null,null,null,null,-207685,null,-218393,null,-222424,null,-211275,null,-193167,null,-193167,null,-209532,null,-193167,null,-193167,null,-198167,null,-198167,null,-198167,null,-2436476]
[""]
["",null,null,null,"Ejendomsskat og forsikringer"]
[""]
["",null,null,null,"Ejendomsskat"]
[""]
[477000,null,null,null,"4770 00 Ejendomsskat"]
["",null,null,null,"Beløb",null,null,null,null,null,-27500,null,null,null,null,null,null,null,null,null,null,null,-27500,null,null,null,null,null,null,null,-55000]
[""]
["",null,null,null,"Ejendomsskat i alt"]
["",null,null,null,null,null,null,null,null,null,-27500,null,null,null,null,null,null,null,null,null,null,null,-27500,null,null,null,null,null,null,null,-55000]
[""]
["",null,null,null,"Forsikringer"]
[""]
[476000,null,null,null,"4760 00 Forsikring landbrug"]
["",null,null,null,"Beløb",null,null,null,null,null,-9000,null,null,null,null,null,-9000,null,null,null,null,null,-67500,null,-40500,null,null,null,-9000,null,-135000]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E591,4),MID(E591&\" \",6,2))),\"\")","v":""},null,null,null,"Forsikringer i alt"]
["",null,null,null,null,null,null,null,null,null,-9000,null,null,null,null,null,-9000,null,null,null,null,null,-67500,null,-40500,null,null,null,-9000,null,-135000]
[""]
["",null,null,null,"Ejendomsskat og forsikringer i alt"]
["",null,null,null,null,null,null,null,null,null,-36500,null,null,null,null,null,-9000,null,null,null,null,null,-95000,null,-40500,null,null,null,-9000,null,-190000]
[""]
["",null,null,null,"Diverse omkostninger"]
[""]
[478000,null,null,null,"4780 00 Økonomisk rådgivning"]
["",null,null,null,"Beløb",null,-6172,null,-6090,null,-1448,null,-465,null,-24418,null,-5940,null,-6250,null,-4612,null,-1028,null,-2500,null,-2500,null,-2500,null,-63922]
[""]
[478015,null,null,null,"4780 15 Bedriftsrådgivning/gårdråd"]
["",null,null,null,"Beløb",null,-1320,null,-5520,null,null,null,-1000,null,-660,null,-21691,null,null,null,null,null,null,null,-2500,null,-2500,null,-2500,null,-37691]
[""]
[478100,null,null,null,"4781 00 Regnskab"]
["",null,null,null,"Beløb",null,-491,null,-3115,null,-31894,null,-3634,null,14760,null,null,null,null,null,-4139,null,-3788,null,null,null,null,null,null,null,-32300]
[""]
[478110,null,null,null,"4781 10 Lønadministration"]
["",null,null,null,"Beløb",null,null,null,-1117,null,-1444,null,-2675,null,-2039,null,-1305,null,null,null,-5149,null,-1487,null,-2595,null,-2595,null,-2595,null,-23000]
[""]
[480000,null,null,null,"4800 00 Kontingenter m.m."]
["",null,null,null,"Beløb",null,null,null,-9825,null,null,null,null,null,-6250,null,null,null,null,null,null,null,null,null,-500,null,-500,null,-500,null,-17575]
[""]
[480050,null,null,null,"4800 50 Faglitteratur"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,-3490,null,null,null,null,null,null,null,-333,null,-333,null,-333,null,-4490]
[""]
[483000,null,null,null,"4830 00 Telefon / Internet"]
["",null,null,null,"Beløb",null,-1546,null,-378,null,-364,null,-363,null,-5285,null,-377,null,-2131,null,-400,null,-556,null,-2700,null,-2700,null,-2700,null,-19500]
[""]
[483010,null,null,null,"4830 10 Diverse omkostninger computer"]
["",null,null,null,"Beløb",null,-3348,null,null,null,null,null,null,null,-1025,null,-2394,null,-1864,null,null,null,null,null,null,null,null,null,null,null,-8631]
[""]
[483500,null,null,null,"4835 00 Kontorhold"]
["",null,null,null,"Beløb",null,-357,null,null,null,-1828,null,-884,null,-264,null,null,null,-38,null,-100,null,-58,null,-500,null,-500,null,-500,null,-5028]
[""]
[483510,null,null,null,"4835 10 Diverse EDB-udgifter"]
["",null,null,null,"Beløb",null,null,null,null,null,-4500,null,null,null,null,null,null,null,null,null,null,null,null,null,-500,null,-500,null,-500,null,-6000]
[""]
[483515,null,null,null,"4835 15 IT-abonnement og -service"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19417,null,-20583,null,null,null,null,null,null,null,-40000]
[""]
[483600,null,null,null,"4836 00 Andre omkostninger uden moms"]
["",null,null,null,"Beløb",null,-132,null,-132,null,-1056,null,-132,null,-132,null,-1080,null,-1146,null,-132,null,-1082,null,null,null,null,null,null,null,-5022]
[""]
[483700,null,null,null,"4837 00 Forbrugsafgift vand"]
["",null,null,null,"Beløb",null,null,null,null,null,-19250,null,null,null,null,null,-19250,null,null,null,null,null,-19250,null,null,null,null,null,-19250,null,-77000]
["",null,null,null,"m3",null,null,null,null,null,-1925,null,null,null,null,null,-1925,null,null,null,null,null,-1925,null,null,null,null,null,-1925,null,-7700]
["",null,null,null,"Pris",null,null,null,null,null,10,null,null,null,null,null,10,null,null,null,null,null,10,null,null,null,null,null,10,null,10]
[""]
[483780,null,null,null,"4837 80 Vandafgift (grøn afgift)"]
["",null,null,null,"Beløb",null,null,null,null,null,12262,null,null,null,null,null,12262,null,null,null,null,null,12262,null,null,null,null,null,12262,null,49049]
[""]
[483800,null,null,null,"4838 00 Renovation"]
["",null,null,null,"Beløb",null,-1580,null,-6281,null,-250,null,-250,null,-1970,null,null,null,-1988,null,-250,null,-4697,null,-1667,null,-1667,null,-1667,null,-22266]
[""]
[483900,null,null,null,"4839 00 Andre omkostninger"]
["",null,null,null,"Beløb",null,-15704,null,-2136,null,-2612,null,-5930,null,-4908,null,-3325,null,-9088,null,-2790,null,null,null,-583,null,-583,null,-583,null,-48245]
[""]
[483930,null,null,null,"4839 30 Kurser og møder"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1667,null,-1667,null,-1667,null,-5000]
[""]
[483965,null,null,null,"4839 65 Skadedyrsbekæmpelse / kattefoder"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-583,null,-583,null,-583,null,-1750]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E655,4),MID(E655&\" \",6,2))),\"\")","v":484300},null,null,null,"4843 00 Reklame m.v."]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,-564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-564]
[""]
[""]
["",null,null,null,"Bil. m.v."]
[""]
[489931,null,null,null,"4899 31 Erhvervsandel bilomkostninger"]
["",null,null,null,"Beløb",null,-7573,null,-6540,null,-14948,null,-18037,null,-188,null,-19381,null,-7601,null,-6914,null,-26885,null,-6250,null,-6250,null,-6250,null,-126816]
[""]
[""]
["",null,null,null,"Biler"]
[""]
[834100,null,null,null,"8341 00 Andel i omkostninger til erhverv"]
["",null,null,null,"Beløb",null,7007,null,1009,null,929,null,17698,null,188,null,19381,null,6971,null,952,null,19012,null,null,null,null,null,null,null,73147]
[""]
[834105,null,null,null,"8341 05 Andel i omkostninger til erhverv"]
["",null,null,null,"Beløb",null,565,null,2765,null,5470,null,339,null,null,null,null,null,630,null,5962,null,4327,null,null,null,null,null,null,null,20059]
[""]
[834106,null,null,null,"8341 06 Andel i omkostninger til erhverv"]
["",null,null,null,"Beløb",null,null,null,2765,null,8549,null,null,null,null,null,null,null,null,null,null,null,3546,null,null,null,null,null,null,null,14860]
[""]
[""]
["",null,null,null,"VW Multivan CP 35120 Diesel"]
[""]
[831000,null,null,null,"8310 00 Diesel"]
["",null,null,null,"Beløb",null,null,null,-468,null,-45,null,null,null,null,null,-89,null,-218,null,-1002,null,-109,null,null,null,null,null,null,null,-1930]
[""]
[831300,null,null,null,"8313 00 Reparation"]
["",null,null,null,"Beløb",null,-786,null,-595,null,-932,null,-18630,null,-198,null,-20312,null,null,null,null,null,-15024,null,null,null,null,null,null,null,-56477]
[""]
[833000,null,null,null,"8330 00 Vægtafgift"]
["",null,null,null,"Beløb",null,-6590,null,null,null,null,null,null,null,null,null,null,null,-7120,null,null,null,null,null,null,null,null,null,null,null,-13710]
[""]
[833100,null,null,null,"8331 00 Forsikring"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4879,null,null,null,null,null,null,null,-4879]
[""]
[834200,null,null,null,"8342 00 Andel i omkostninger til privat"]
["",null,null,null,"Beløb",null,369,null,53,null,49,null,931,null,10,null,1020,null,367,null,50,null,1001,null,null,null,null,null,null,null,3850]
[""]
["",null,null,null,"VW Multivan CP 35120 Diesel i alt"]
["",null,null,null,null,null,-7007,null,-1009,null,-929,null,-17698,null,-188,null,-19381,null,-6971,null,-952,null,-19012,null,null,null,null,null,null,null,-73147]
[""]
["",null,null,null,"Biler i alt"]
["",null,null,null,null,null,565,null,5531,null,14019,null,339,null,null,null,null,null,630,null,5962,null,7873,null,null,null,null,null,null,null,34919]
[""]
["",null,null,null,"Bil. m.v. i alt"]
["",null,null,null,null,null,-7007,null,-1009,null,-929,null,-17698,null,-188,null,-19381,null,-6971,null,-952,null,-19012,null,-6250,null,-6250,null,-6250,null,-91897]
[""]
["",null,null,null,"Diverse omkostninger i alt"]
["",null,null,null,null,null,-37658,null,-35603,null,-53312,null,-33031,null,-32942,null,-65970,null,-29477,null,-37942,null,-59276,null,-22878,null,-22878,null,-29866,null,-460833]
[""]
["",null,null,null,"Kontante kapacitetsomkostninger"]
["",null,null,null,null,null,-428514,null,-431574,null,-680489,null,-571056,null,-507377,null,-440366,null,-404135,null,-406427,null,-641779,null,-580558,null,-393237,null,-459093,null,-5944605]
[""]
["",null,null,null,"Af- og nedskrivninger mv."]
[""]
["",null,null,null,"Afskrivning driftsbygninger"]
[""]
[495000,null,null,null,"4950 00 Afskrivning bygninger"]
["",null,null,null,"Beløb",null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-341208]
[""]
["",null,null,null,"Afskrivning driftsbygninger i alt"]
["",null,null,null,null,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-341208]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E719,4),MID(E719&\" \",6,2))),\"\")","v":""},null,null,null,"Afskrivning beboelse landbrug"]
[""]
[495120,null,null,null,"4951 20 Afskrivning stuehus, udlejet"]
["",null,null,null,"Beløb",null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-31059]
[""]
["",null,null,null,"Afskrivning beboelse landbrug i alt"]
["",null,null,null,null,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-31059]
[""]
["",null,null,null,"Afskrivning grundforbedring"]
[""]
[496000,null,null,null,"4960 00 Afskrivning grundforbedring"]
["",null,null,null,"Beløb",null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-5637]
[""]
["",null,null,null,"Afskrivning grundforbedring i alt"]
["",null,null,null,null,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-5637]
[""]
["",null,null,null,"Afskrivning markredskaber"]
[""]
[496600,null,null,null,"4966 00 Afskrivning markinventar"]
["",null,null,null,"Beløb",null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-103046]
[""]
["",null,null,null,"Afskrivning markredskaber i alt"]
["",null,null,null,null,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-103046]
[""]
["",null,null,null,"Afskrivning staldinventar"]
[""]
[496500,null,null,null,"4965 00 Afskrivning staldinventar"]
["",null,null,null,"Beløb",null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-150908]
[""]
["",null,null,null,"Afskrivning staldinventar i alt"]
["",null,null,null,null,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-12576,null,-150908]
[""]
["",null,null,null,"Afskrivning andet inventar"]
[""]
[496900,null,null,null,"4969 00 Afskrivning andet inventar"]
["",null,null,null,"Beløb",null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-1220]
[""]
["",null,null,null,"Afskrivning andet inventar i alt"]
["",null,null,null,null,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-1220]
[""]
["",null,null,null,"Af- og nedskrivninger mv. i alt"]
["",null,null,null,null,null,-52757,null,-52757,null,-52757,null,-52757,null,-52757,null,-52757,null,-52757,null,-52757,null,-52757,null,-52757,null,-52757,null,-52757,null,-633079]
[""]
["",null,null,null,"Kapacitetsomkostninger i alt"]
["",null,null,null,null,null,-481271,null,-484330,null,-733245,null,-623812,null,-560134,null,-493123,null,-456892,null,-459184,null,-694536,null,-633315,null,-445994,null,-511849,null,-6577684]
[""]
["",null,null,null,"Resultat af primær drift"]
["",null,null,null,null,null,65157,null,-158717,null,-315243,null,-197576,null,-157753,null,-80228,null,153795,null,1391992,null,-84654,null,-53127,null,958381,null,246402,null,1768429]
[""]
["",null,null,null,"Afkoblet EU-støtte mv."]
[""]
[387800,null,null,null,"3878 00 Afkoblet EU-støtte"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294500,null,294500]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,null,155]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1900,null,1900]
[""]
["",null,null,null,"Afkoblet EU-støtte mv. i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294500,null,294500]
[""]
["",null,null,null,"Resultat før finansiering"]
["",null,null,null,null,null,65157,null,-158717,null,-315243,null,-197576,null,-157753,null,-80228,null,153795,null,1391992,null,-84654,null,-53127,null,958381,null,540902,null,2062929]
[""]
["",null,null,null,"Finansieringstilskud"]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E783,4),MID(E783&\" \",6,2))),\"\")","v":386710},null,null,null,"3867 10 Tilskud til energibesparelse"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31050,null,31050]
[""]
["",null,null,null,"Finansieringstilskud i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31050,null,31050]
[""]
["",null,null,null,"Forpagtningsafgift mv."]
[""]
[381500,null,null,null,"3815 00 Forpagtningsindtægt uden moms"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13650,null,null,null,null,null,null,null,null,null,13650]
[""]
[488000,null,null,null,"4880 00 Forpagtningsafgift uden moms"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,-19500,null,null,null,null,null,null,null,null,null,-16165,null,-41355,null,null,null,-9165,null,-86185]
[""]
[488010,null,null,null,"4880 10 Forpagtningsafgift med moms"]
["",null,null,null,"Beløb",null,null,null,null,null,-31250,null,null,null,null,null,null,null,null,null,null,null,-62500,null,null,null,null,null,-31250,null,-125000]
[""]
[488410,null,null,null,"4884 10 Leje af driftsbygninger (nr. 20)"]
["",null,null,null,"Beløb",null,-50000,null,null,null,null,null,-50000,null,null,null,null,null,-50000,null,null,null,null,null,-50000,null,null,null,null,null,-200000]
[""]
[488411,null,null,null,"4884 11 Leje af drgt-stald (Anna)"]
["",null,null,null,"Beløb",null,null,null,null,null,-27750,null,null,null,null,null,-27750,null,null,null,null,null,-27750,null,null,null,null,null,-27750,null,-111000]
[""]
[488412,null,null,null,"4884 12 Leje af kornsilo"]
["",null,null,null,"Beløb",null,null,null,null,null,-12500,null,null,null,null,null,-15500,null,null,null,null,null,-12500,null,null,null,null,null,-12500,null,-53000]
[""]
["",null,null,null,"Forpagtningsafgift mv. i alt"]
["",null,null,null,null,null,-50000,null,null,null,-71500,null,-69500,null,null,null,-43250,null,-50000,null,13650,null,-118915,null,-91355,null,null,null,-80665,null,-561535]
[""]
["",null,null,null,"Renteudgifter"]
[""]
[545500,null,null,null,"5455 00 Rente realkreditinstitutter, dkr. fast rente"]
["",null,null,null,"Beløb",null,null,null,null,null,-130800,null,null,null,null,null,-130800,null,null,null,null,null,-130800,null,null,null,null,null,-130800,null,-523200]
[""]
[545600,null,null,null,"5456 00 Rente realkreditinstitutter, dkr. var. rente"]
["",null,null,null,"Beløb",null,null,null,null,null,-124400,null,null,null,null,null,-124400,null,null,null,null,null,-124400,null,null,null,null,null,-124400,null,-497600]
[""]
[546500,null,null,null,"5465 00 Rente pengeinstitut, dkr."]
["",null,null,null,"Beløb",null,null,null,null,null,-51500,null,null,null,null,null,-51500,null,null,null,null,null,-51500,null,null,null,null,null,-51500,null,-206000]
[""]
[560000,null,null,null,"5600 00 Rente kassekredit"]
["",null,null,null,"Beløb",null,null,null,null,null,-5281,null,null,null,null,null,-52447,null,null,null,null,null,-60601,null,null,null,null,null,-39705,null,-158034]
[""]
[562000,null,null,null,"5620 00 Rente maskingæld"]
["",null,null,null,"Beløb",null,-300,null,-300,null,-300,null,-300,null,-300,null,-300,null,-300,null,-300,null,-300,null,-300,null,-300,null,-300,null,-3600]
[""]
["",null,null,null,"Renteudgifter i alt"]
["",null,null,null,null,null,-300,null,-300,null,-312281,null,-300,null,-300,null,-359447,null,-300,null,-300,null,-367601,null,-300,null,-300,null,-346705,null,-1388434]
[""]
["",null,null,null,"Finansiering ialt"]
["",null,null,null,null,null,-50300,null,-300,null,-383781,null,-69800,null,-300,null,-402697,null,-50300,null,13350,null,-486516,null,-91655,null,-300,null,-396320,null,-1918919]
[""]
["",null,null,null,"Resultat efter finansiering"]
["",null,null,null,null,null,14857,null,-159017,null,-699024,null,-267376,null,-158053,null,-482925,null,103495,null,1405342,null,-571171,null,-144782,null,958081,null,144582,null,144010]
[""]
["",null,null,null,"Resultat før regulering og skat"]
["",null,null,null,null,null,14857,null,-159017,null,-699024,null,-267376,null,-158053,null,-482925,null,103495,null,1405342,null,-571171,null,-144782,null,958081,null,144582,null,144010]
[""]
["",null,null,null,"Resultat før skat"]
["",null,null,null,null,null,14857,null,-159017,null,-699024,null,-267376,null,-158053,null,-482925,null,103495,null,1405342,null,-571171,null,-144782,null,958081,null,144582,null,144010]
[""]
["",null,null,null,"Skat"]
[""]
["",null,null,null,"Betalt skat"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E847,4),MID(E847&\" \",6,2))),\"\")","v":""}]
[720400,null,null,null,"7204 00 B-skat a conto"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-200000,null,-200000]
[""]
["",null,null,null,"Betalt skat i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-200000,null,-200000]
[""]
["",null,null,null,"Ændring i udskudt skat"]
[""]
[229599,null,null,null,"2295 99 Opsparing med 22 % a conto skat"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-432000,null,-432000]
[""]
["",null,null,null,"Ændring i udskudt skat i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-432000,null,-432000]
[""]
["",null,null,null,"Skat i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-632000,null,-632000]
[""]
["",null,null,null,"Resultat efter skat"]
["",null,null,null,null,null,14857,null,-159017,null,-699024,null,-267376,null,-158053,null,-482925,null,103495,null,1405342,null,-571171,null,-144782,null,958081,null,-487418,null,-487990]
[""]
["",null,null,null,"Inv. finansiering specifikationer - Internt"]
["",null,null,null,"RESULTATBUDGET 2024"]
["",null,null,null,null,null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Resultat før skat"]
["",null,null,null,null,null,14857,null,-159017,null,-699024,null,-267376,null,-158053,null,-482925,null,103495,null,1405342,null,-571171,null,-144782,null,958081,null,144582,null,144010]
[""]
["",null,null,null,"Afskrivninger mv.",null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,633079]
[""]
["",null,null,null,"Tilbageførsel af ikke likvide poster"]
["",null,null,null,null,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,52757,null,633079]
[""]
["",null,null,null,"Betalt skat"]
[""]
[720400,null,null,null,"7204 00 B-skat a conto"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-200000,null,-200000]
[""]
["",null,null,null,"Betalt skat i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-200000,null,-200000]
[""]
["",null,null,null,"Privat"]
[""]
[700000,null,null,null,"7000 00 Privat kontant"]
["",null,null,null,"Beløb",null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-195000]
[""]
[709004,null,null,null,"7090 04 Andel i biludgifter"]
["",null,null,null,"Beløb",null,-369,null,-53,null,-49,null,-931,null,-10,null,-1020,null,-367,null,-50,null,-1001,null,null,null,null,null,null,null,-3850]
[""]
[""]
["",null,null,null,"Afskrivninger privat"]
[""]
[709005,null,null,null,"7090 05 Andel i afskrivninger bil"]
["",null,null,null,"Beløb",null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-6998]
[""]
["",null,null,null,"Afskrivninger privat i alt"]
["",null,null,null,null,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-6998]
[""]
["",null,null,null,"Privat i alt"]
["",null,null,null,null,null,-17202,null,-16886,null,-16882,null,-17765,null,-16843,null,-17853,null,-17200,null,-16883,null,-17834,null,-16833,null,-16833,null,-16833,null,-205848]
[""]
["",null,null,null,"Afskrivninger privat tlbf.",null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,6998]
[""]
["",null,null,null,"Privat udtræk, skat og pension i alt"]
["",null,null,null,null,null,-16619,null,-16303,null,-16299,null,-17181,null,-16260,null,-17270,null,-16617,null,-16300,null,-17251,null,-16250,null,-16250,null,-216250,null,-398850]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E911,4),MID(E911&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Til investering og afdrag"]
["",null,null,null,null,null,50995,null,-122563,null,-662566,null,-231800,null,-121557,null,-447438,null,139634,null,1441798,null,-535665,null,-108275,null,994587,null,-18912,null,378239]
[""]
["",null,null,null,"Beholdninger"]
[""]
["",null,null,null,"Forskydning beholdning"]
[""]
[402390,null,null,null,"4023 90 N-gødning  beholdning"]
["",null,null,null,"Beløb",null,-28620,null,null,null,null,null,null,null,null,null,28620]
["",null,null,null,"Kg",null,-18000,null,null,null,null,null,null,null,null,null,18000]
["",null,null,null,"Pris",null,1.59,null,null,null,null,null,null,null,null,null,1.59]
[""]
[441792,null,null,null,"4417 92 Hvede, egen avl til foder, beh."]
["",null,null,null,"Beløb",null,107310,null,-39690,null,-38220,null,-39690,null,-39690,null,-39690,null,304290,null,-1109850,null,267540,null,267540,null,267540,null,267540,null,174930]
["",null,null,null,"Kg",null,73000,null,-27000,null,-26000,null,-27000,null,-27000,null,-27000,null,207000,null,-755000,null,182000,null,182000,null,182000,null,182000,null,119000]
["",null,null,null,"Pris",null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47]
[""]
["",null,null,null,"Forskydning beholdning i alt"]
["",null,null,null,null,null,78690,null,-39690,null,-38220,null,-39690,null,-39690,null,-11070,null,304290,null,-1109850,null,267540,null,267540,null,267540,null,267540,null,174930]
[""]
["",null,null,null,"Beholdninger i alt"]
["",null,null,null,null,null,78690,null,-39690,null,-38220,null,-39690,null,-39690,null,-11070,null,304290,null,-1109850,null,267540,null,267540,null,267540,null,267540,null,174930]
[""]
["",null,null,null,"Likviditet før anlægsinvesteringer"]
["",null,null,null,null,null,129685,null,-162253,null,-700786,null,-271490,null,-161247,null,-458508,null,443924,null,331948,null,-268125,null,159265,null,1262127,null,248628,null,553169]
[""]
["",null,null,null,"Anlægsinvesteringer i alt"]
[""]
[""]
["",null,null,null,"Likviditetsoverskud/-behov"]
["",null,null,null,null,null,129685,null,-162253,null,-700786,null,-271490,null,-161247,null,-458508,null,443924,null,331948,null,-268125,null,159265,null,1262127,null,248628,null,553169]
[""]
["",null,null,null,"Værdipapirer"]
[""]
[215210,null,null,null,"2152 10 Andelsejerkonto Danish Crown"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49900,null,49900]
[""]
["",null,null,null,"Værdipapirer i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49900,null,49900]
[""]
["",null,null,null,"Likvider, indlån og KK pos."]
[""]
[""]
["",null,null,null,"Kassekredit"]
[""]
[260000,null,null,null,"2600 00 Danske Bank 4356 161882"]
["",null,null,null,"Beløb",null,-171123,null,189599,null,-931197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-949673]
[""]
["",null,null,null,"Kassekredit i alt"]
["",null,null,null,null,null,-171123,null,189599,null,931197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949673]
[""]
["",null,null,null,"Likvider, indlån og KK pos. i alt"]
["",null,null,null,null,null,-171123,null,189599,null,931197,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,949673]
[""]
["",null,null,null,"Realkreditinstitutter"]
[""]
[231606,null,null,null,"2316 06 RD 5%, 2048 H 2.222.000 dkk"]
["",null,null,null,"Beløb",null,null,null,null,null,-11625,null,null,null,null,null,-11625,null,null,null,null,null,-11625,null,null,null,null,null,-11625,null,-46500]
[""]
[231607,null,null,null,"2316 07 RD 5%, 2048 H 6.082.000 dkk"]
["",null,null,null,"Beløb",null,null,null,null,null,-31825,null,null,null,null,null,-31825,null,null,null,null,null,-31825,null,null,null,null,null,-31825,null,-127300]
[""]
[231913,null,null,null,"2319 13 RD Flex, H 4.934.000"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E975,4),MID(E975&\" \",6,2))),\"\")","v":""},null,null,null,"Beløb",null,null,null,null,null,-36250,null,null,null,null,null,-36250,null,null,null,null,null,-36250,null,null,null,null,null,-36250,null,-145000]
[""]
["",null,null,null,"Realkreditinstitutter i alt"]
["",null,null,null,null,null,null,null,null,null,-79700,null,null,null,null,null,-79700,null,null,null,null,null,-79700,null,null,null,null,null,-79700,null,-318800]
[""]
["",null,null,null,"Pengeinstitutter"]
[""]
[233019,null,null,null,"2330 19 Danske Bank Erhvervslån 3344 195765"]
["",null,null,null,"Beløb",null,null,null,null,null,-193500,null,null,null,null,null,-193500,null,null,null,null,null,-193500,null,null,null,null,null,-193500,null,-774000]
[""]
[264001,null,null,null,"2640 01 Nordania Finans såmaskine"]
["",null,null,null,"Beløb",null,-5867,null,-5867,null,-5867,null,-5867,null,-5867,null,-5867,null,-5867,null,-5867,null,-5867,null,-5867,null,-5867,null,-5867,null,-70400]
[""]
["",null,null,null,"Pengeinstitutter i alt"]
["",null,null,null,null,null,-5867,null,-5867,null,-199367,null,-5867,null,-5867,null,-199367,null,-5867,null,-5867,null,-199367,null,-5867,null,-5867,null,-199367,null,-844400]
[""]
["",null,null,null,"Anden langfristet gæld"]
[""]
[277801,null,null,null,"2778 01 Energitilskud"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-31050,null,-31050]
[""]
["",null,null,null,"Anden langfristet gæld i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-31050,null,-31050]
[""]
["",null,null,null,"Anden gæld"]
[""]
["",null,null,null,"Varegæld"]
[""]
[219026,null,null,null,"2190 26 Mikkels andel positivt Cash Flow skyldig"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,-250000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-250000]
[""]
[271005,null,null,null,"2710 05 Skyldig afdrag på ansvarlig lån"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,-1564336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1564336]
[""]
["",null,null,null,"Varegæld i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,-1814336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1814336]
[""]
["",null,null,null,"Anden gæld i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,-1814336,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1814336]
[""]
["",null,null,null,"Moms og afgifter"]
[""]
[840540,null,null,null,"8405 40 Saldo moms"]
["",null,null,null,"Beløb",null,47305,null,-21479,null,-774321,null,-42061,null,-24554,null,38691,null,136575,null,93589,null,142608,null,79158,null,293160,null,-151116,null,-182442]
[""]
["",null,null,null,"Moms og afgifter i alt"]
["",null,null,null,null,null,47305,null,-21479,null,-774321,null,-42061,null,-24554,null,38691,null,136575,null,93589,null,142608,null,79158,null,293160,null,-151116,null,-182442]
[""]
["",null,null,null,"Kassekredit"]
[""]
[260000,null,null,null,"2600 00 Danske Bank 4356 161882"]
["",null,null,null,"Beløb",null,null,null,null,null,-822977,null,319418,null,2006003,null,698883,null,-574633,null,-419671,null,404583,null,-232557,null,-1549421,null,162704,null,-1638287]
[""]
["",null,null,null,"Kassekredit i alt"]
["",null,null,null,null,null,null,null,null,null,822977,null,319418,null,2006003,null,698883,null,-574633,null,-419671,null,404583,null,-232557,null,-1549421,null,162704,null,1638287]
[""]
["",null,null,null,"Likviditetsanvendelse/-fremskaffelse"]
["",null,null,null,null,null,-129685,null,162253,null,700786,null,271490,null,161247,null,458508,null,-443924,null,-331948,null,268125,null,-159265,null,-1262127,null,-248628,null,-553169]
[""]
["",null,null,null,"Afstemning"]
[""]
[""]
["",null,null,null,"Balance specifikationer - Internt"]
["",null,null,null,"RESULTATBUDGET 2024"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1039,4),MID(E1039&\" \",6,2))),\"\")","v":""},null,null,null,null,null,"Primo",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec"]
["",null,null,null,"Aktiver"]
[""]
["",null,null,null,"Fast ejendom"]
[""]
["",null,null,null,"Jord"]
[""]
[965030,null,null,null,"9650 30 Jord"]
["",null,null,null,"Beløb",null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000]
[""]
["",null,null,null,"Jord i alt",null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000]
[""]
["",null,null,null,"Grundforbedring"]
[""]
[965000,null,null,null,"9650 00 Energipil"]
["",null,null,null,"Beløb",null,24709,null,24571,null,24434,null,24297,null,24159,null,24022,null,23885,null,23748,null,23610,null,23473,null,23336,null,23199,null,23061]
[""]
[965001,null,null,null,"9650 01 Vej Sentvedvej-Langemosevej"]
["",null,null,null,"Beløb",null,18112,null,17944,null,17777,null,17609,null,17441,null,17274,null,17106,null,16938,null,16770,null,16603,null,16435,null,16267,null,16100]
[""]
[965002,null,null,null,"9650 02 Vej Egemosevej-Langemosevej"]
["",null,null,null,"Beløb",null,21749,null,21584,null,21419,null,21254,null,21090,null,20925,null,20760,null,20595,null,20431,null,20266,null,20101,null,19936,null,19772]
[""]
["",null,null,null,"Grundforbedring i alt",null,64569,null,64100,null,63630,null,63160,null,62690,null,62221,null,61751,null,61281,null,60811,null,60342,null,59872,null,59402,null,58932]
[""]
["",null,null,null,"Driftsbygninger"]
[""]
[970001,null,null,null,"9700 01 Bygninger Langemosevej 13"]
["",null,null,null,"Beløb",null,1499760,null,1484138,null,1468515,null,1452892,null,1437270,null,1421648,null,1406025,null,1390402,null,1374780,null,1359158,null,1343535,null,1327912,null,1312290]
[""]
[970002,null,null,null,"9700 02 Energiinvestering Langemosevej 13"]
["",null,null,null,"Beløb",null,275340,null,271516,null,267692,null,263867,null,260043,null,256219,null,252395,null,248571,null,244747,null,240922,null,237098,null,233274,null,229450]
[""]
[970010,null,null,null,"9700 10 Bygninger Sentvedvej 25"]
["",null,null,null,"Beløb",null,690412,null,684019,null,677627,null,671234,null,664841,null,658449,null,652056,null,645663,null,639270,null,632878,null,626485,null,620092,null,613700]
[""]
[970011,null,null,null,"9700 11 Energiinvestering Sentvedvej 25"]
["",null,null,null,"Beløb",null,141189,null,139228,null,137267,null,135306,null,133345,null,131384,null,129423,null,127462,null,125501,null,123540,null,121579,null,119618,null,117658]
[""]
[970012,null,null,null,"9700 12 Tag på Sentvedvej 25"]
["",null,null,null,"Beløb",null,197713,null,197080,null,196446,null,195812,null,195178,null,194545,null,193911,null,193277,null,192644,null,192010,null,191376,null,190743,null,190109]
[""]
["",null,null,null,"Driftsbygninger i alt",null,2804414,null,2775980,null,2747546,null,2719112,null,2690678,null,2662244,null,2633810,null,2605376,null,2576942,null,2548508,null,2520074,null,2491640,null,2463206]
[""]
["",null,null,null,"Beboelse landbrug"]
[""]
[960072,null,null,null,"9600 72 Beboelse Langemosevej 13"]
["",null,null,null,"Beløb",null,1196000,null,1194917,null,1193833,null,1192750,null,1191667,null,1190583,null,1189500,null,1188417,null,1187333,null,1186250,null,1185167,null,1184083,null,1183000]
[""]
[960074,null,null,null,"9600 74 Beboelse Sentvedvej 25 og 23A"]
["",null,null,null,"Beløb",null,1508486,null,1506981,null,1505476,null,1503971,null,1502466,null,1500961,null,1499456,null,1497951,null,1496446,null,1494941,null,1493436,null,1491931,null,1490426]
[""]
["",null,null,null,"Beboelse landbrug i alt",null,2704486,null,2701897,null,2699309,null,2696721,null,2694133,null,2691544,null,2688956,null,2686368,null,2683780,null,2681191,null,2678603,null,2676015,null,2673426]
[""]
["",null,null,null,"Fast ejendom i alt",null,27173469,null,27141977,null,27110485,null,27078993,null,27047501,null,27016009,null,26984517,null,26953025,null,26921533,null,26890041,null,26858549,null,26827057,null,26795565]
[""]
["",null,null,null,"Inventar markbrug"]
[""]
[980045,null,null,null,"9800 45 Traktor New Holland TVT190"]
["",null,null,null,"Beløb",null,51333,null,49194,null,47055,null,44916,null,42778,null,40639,null,38500,null,36361,null,34222,null,32083,null,29944,null,27805,null,25666]
[""]
[980046,null,null,null,"9800 46 Halmstrigle"]
["",null,null,null,"Beløb",null,50000,null,49583,null,49167,null,48750,null,48333,null,47917,null,47500,null,47083,null,46667,null,46250,null,45833,null,45417,null,45000]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1103,4),MID(E1103&\" \",6,2))),\"\")","v":980047},null,null,null,"9800 47 Harve Claydon 6,4 m"]
["",null,null,null,"Beløb",null,100000,null,99167,null,98333,null,97500,null,96667,null,95833,null,95000,null,94167,null,93333,null,92500,null,91667,null,90833,null,90000]
[""]
[980048,null,null,null,"9800 48 Såudstyr Multi-Seeder 200-16-HY-AC"]
["",null,null,null,"Beløb",null,44704,null,44238,null,43773,null,43307,null,42841,null,42376,null,41910,null,41444,null,40979,null,40513,null,40047,null,39582,null,39116]
[""]
[980049,null,null,null,"9800 49 Slagleklipper"]
["",null,null,null,"Beløb",null,16667,null,16494,null,16320,null,16146,null,15973,null,15799,null,15625,null,15452,null,15278,null,15105,null,14931,null,14757,null,14584]
[""]
[980050,null,null,null,"9800 50 Tromle Dalbo Maxiroll 8,3 m cambrid"]
["",null,null,null,"Beløb",null,55333,null,54756,null,54180,null,53604,null,53027,null,52451,null,51875,null,51298,null,50722,null,50145,null,49569,null,48993,null,48416]
[""]
[980051,null,null,null,"9800 51 Baastrup CTS 18 New Line containervogn"]
["",null,null,null,"Beløb",null,148875,null,147496,null,146118,null,144739,null,143361,null,141982,null,140604,null,139225,null,137847,null,136468,null,135090,null,133712,null,132333]
[""]
[980052,null,null,null,"9800 52 Sumo DTS 4,0m såmaskine"]
["",null,null,null,"Beløb",null,256250,null,253646,null,251042,null,248437,null,245833,null,243229,null,240625,null,238021,null,235417,null,232812,null,230208,null,227604,null,225000]
[""]
["",null,null,null,"Inventar markbrug i alt",null,723162,null,714575,null,705987,null,697400,null,688813,null,680226,null,671639,null,663051,null,654464,null,645877,null,637290,null,628703,null,620116]
[""]
["",null,null,null,"Inventar husdyrbrug"]
[""]
[980002,null,null,null,"9800 02 Staldinventar Langemosevej 13"]
["",null,null,null,"Beløb",null,80685,null,80124,null,79564,null,79004,null,78443,null,77883,null,77323,null,76762,null,76202,null,75642,null,75081,null,74521,null,73961]
[""]
[980012,null,null,null,"9800 12 Maleblandeanlæg"]
["",null,null,null,"Beløb",null,61570,null,56439,null,51308,null,46177,null,41046,null,35916,null,30785,null,25654,null,20523,null,15392,null,10262,null,5131]
[""]
[980013,null,null,null,"9800 13 Sneglevogn"]
["",null,null,null,"Beløb",null,52084,null,50637,null,49191,null,47744,null,46297,null,44850,null,43404,null,41957,null,40510,null,39063,null,37616,null,36170,null,34723]
[""]
[980014,null,null,null,"9800 14 Tilretning af fodersilo"]
["",null,null,null,"Beløb",null,140824,null,138868,null,136912,null,134957,null,133001,null,131045,null,129089,null,127133,null,125177,null,123221,null,121265,null,119309,null,117354]
[""]
[980015,null,null,null,"9800 15 Overdækning klimastald"]
["",null,null,null,"Beløb",null,31949,null,31506,null,31062,null,30618,null,30174,null,29731,null,29287,null,28843,null,28399,null,27956,null,27512,null,27068,null,26624]
[""]
[980016,null,null,null,"9800 16 Grise hænger"]
["",null,null,null,"Beløb",null,23605,null,23324,null,23043,null,22762,null,22481,null,22200,null,21919,null,21638,null,21357,null,21076,null,20795,null,20514,null,20233]
[""]
[980021,null,null,null,"9800 21 Kontor Pavillion"]
["",null,null,null,"Beløb",null,31218,null,30957,null,30697,null,30437,null,30177,null,29917,null,29657,null,29396,null,29136,null,28876,null,28616,null,28356,null,28096]
[""]
[980031,null,null,null,"9800 31 Ventilation Sentvedvej 25"]
["",null,null,null,"Beløb",null,90746,null,89486,null,88226,null,86965,null,85705,null,84444,null,83184,null,81924,null,80663,null,79403,null,78143,null,76882,null,75622]
[""]
[980032,null,null,null,"9800 32 Ventilation Langemosevej 13"]
["",null,null,null,"Beløb",null,89037,null,87800,null,86564,null,85327,null,84090,null,82854,null,81617,null,80381,null,79144,null,77907,null,76671,null,75434,null,74198]
[""]
["",null,null,null,"Inventar husdyrbrug i alt",null,601717,null,589142,null,576566,null,563990,null,551415,null,538839,null,526263,null,513688,null,501112,null,488536,null,475961,null,463385,null,450809]
[""]
["",null,null,null,"Inventar andet"]
[""]
[985049,null,null,null,"9850 49 Andre anlæg/inventar, budget"]
["",null,null,null,"Beløb",null,6102,null,6000,null,5898,null,5797,null,5695,null,5593,null,5491,null,5390,null,5288,null,5186,null,5085,null,4983,null,4881]
[""]
["",null,null,null,"Inventar andet i alt",null,6102,null,6000,null,5898,null,5797,null,5695,null,5593,null,5491,null,5390,null,5288,null,5186,null,5085,null,4983,null,4881]
[""]
["",null,null,null,"Svin"]
[""]
[146000,null,null,null,"1460 00 Orner"]
["",null,null,null,"Beløb",null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200]
["",null,null,null,"Stk",null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2]
["",null,null,null,"Pris, kr.",null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1167,4),MID(E1167&\" \",6,2))),\"\")","v":""}]
[146100,null,null,null,"1461 00 Søer"]
["",null,null,null,"Beløb",null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000]
["",null,null,null,"Stk",null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710]
["",null,null,null,"Pris, kr.",null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600]
[""]
[146500,null,null,null,"1465 00 Gylte"]
["",null,null,null,"Beløb",null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800]
["",null,null,null,"Stk",null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226]
["",null,null,null,"Pris, kr.",null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300]
[""]
[146901,null,null,null,"1469 01 Sopolte over 60 kg, opform. (indkøbte)"]
["",null,null,null,"Beløb",null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000]
["",null,null,null,"Stk",null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185]
["",null,null,null,"Pris, kr.",null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600]
[""]
[147209,null,null,null,"1472 09 Smågrise  7 - 30 kg"]
["",null,null,null,"Beløb",null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295]
["",null,null,null,"Stk",null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291]
["",null,null,null,"Pris, kr.",null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245]
[""]
[147214,null,null,null,"1472 14 Smågrise under 7 kg"]
["",null,null,null,"Beløb",null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750]
["",null,null,null,"Stk",null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050]
["",null,null,null,"Pris, kr.",null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135]
[""]
[148013,null,null,null,"1480 13 Slagtesvin 60 - 90 kg"]
["",null,null,null,"Beløb",null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400]
["",null,null,null,"Stk",null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356]
["",null,null,null,"Pris, kr.",null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650]
[""]
["",null,null,null,"Svin i alt",null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445]
[""]
["",null,null,null,"Beholdninger egen avl"]
[""]
[441792,null,null,null,"4417 92 Hvede, egen avl til foder, beh."]
["",null,null,null,"Beløb",null,380730,null,273420,null,313110,null,351330,null,391020,null,430710,null,470400,null,166110,null,1275960,null,1008420,null,740880,null,473340,null,205800]
["",null,null,null,"Kg",null,259000,null,186000,null,213000,null,239000,null,266000,null,293000,null,320000,null,113000,null,868000,null,686000,null,504000,null,322000,null,140000]
["",null,null,null,"Pris, kr.",null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47]
[""]
["",null,null,null,"Beholdninger egen avl i alt",null,380730,null,273420,null,313110,null,351330,null,391020,null,430710,null,470400,null,166110,null,1275960,null,1008420,null,740880,null,473340,null,205800]
[""]
["",null,null,null,"Beholdning indkøbt foder"]
[""]
[440195,null,null,null,"4401 95 Oliekager/skrå  beholdning"]
["",null,null,null,"Beløb",null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800]
["",null,null,null,"Kg",null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000]
["",null,null,null,"Pris, kr.",null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92]
[""]
[440293,null,null,null,"4402 93 Soyaproteinkoncentrat beholdning"]
["",null,null,null,"Beløb",null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500]
["",null,null,null,"Kg",null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500]
["",null,null,null,"Pris, kr.",null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13]
[""]
[440294,null,null,null,"4402 94 Minerablanding mv. beholdning"]
["",null,null,null,"Beløb",null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000]
["",null,null,null,"Kg",null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000]
["",null,null,null,"Pris, kr.",null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10]
[""]
["",null,null,null,"Beholdning indkøbt foder i alt",null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300]
[""]
["",null,null,null,"Jordbeholdninger"]
[""]
[163000,null,null,null,"1630 00 Udsæd  jordbeholdning"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1231,4),MID(E1231&\" \",6,2))),\"\")","v":""},null,null,null,"Beløb",null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090]
[""]
[163015,null,null,null,"1630 15 Udsæd olie- og bælgplanter, jordbehold."]
["",null,null,null,"Beløb",null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600]
[""]
[163200,null,null,null,"1632 00 Planteværn  jordbeholdning"]
["",null,null,null,"Beløb",null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000]
[""]
[163300,null,null,null,"1633 00 Maskinstation  jordbeholdning"]
["",null,null,null,"Beløb",null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141]
[""]
["",null,null,null,"Jordbeholdninger i alt",null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831]
[""]
["",null,null,null,"Andre beholdninger"]
[""]
[400790,null,null,null,"4007 90 Udsæd efterafgrøder miljø beholdning"]
["",null,null,null,"Beløb",null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000]
[""]
[402390,null,null,null,"4023 90 N-gødning  beholdning"]
["",null,null,null,"Beløb",null,null,null,28620,null,28620,null,28620,null,28620,null,28620]
["",null,null,null,"Kg",null,null,null,18000,null,18000,null,18000,null,18000,null,18000]
["",null,null,null,"Pris, kr.",null,null,null,1.59,null,1.59,null,1.59,null,1.59,null,1.59]
[""]
[404090,null,null,null,"4040 90 Planteværn  beholdning"]
["",null,null,null,"Beløb",null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000]
[""]
["",null,null,null,"Andre beholdninger i alt",null,94000,null,122620,null,122620,null,122620,null,122620,null,122620,null,94000,null,94000,null,94000,null,94000,null,94000,null,94000,null,94000]
[""]
["",null,null,null,"Landbrugsaktiver",null,33991756,null,33860310,null,33847243,null,33832706,null,33819640,null,33806573,null,33764887,null,33407840,null,34464934,null,34144637,null,33824340,null,33504044,null,33183747]
[""]
["",null,null,null,"Private aktiver"]
[""]
["",null,null,null,"Biler"]
[""]
[990001,null,null,null,"9900 01 Citroen CJ 37 816"]
["",null,null,null,"Beløb",null,18508,null,18199,null,17891,null,17582,null,17274,null,16966,null,16657,null,16349,null,16040,null,15732,null,15423,null,15115,null,14806]
[""]
[990002,null,null,null,"9900 02 Citroen C1 CN 49332"]
["",null,null,null,"Beløb",null,19778,null,19504,null,19229,null,18954,null,18679,null,18405,null,18130,null,17855,null,17581,null,17306,null,17031,null,16757,null,16482]
[""]
["",null,null,null,"Biler i alt",null,38286,null,37703,null,37120,null,36537,null,35953,null,35370,null,34787,null,34204,null,33621,null,33038,null,32454,null,31871,null,31288]
[""]
["",null,null,null,"Private aktiver i alt",null,38286,null,37703,null,37120,null,36537,null,35953,null,35370,null,34787,null,34204,null,33621,null,33038,null,32454,null,31871,null,31288]
[""]
["",null,null,null,"Tilgodehavender"]
[""]
["",null,null,null,"Tilgodehavende"]
[""]
[219003,null,null,null,"2190 03 Vurderingshonorar Egemosevej 5"]
["",null,null,null,"Beløb",null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033]
[""]
[219025,null,null,null,"2190 25 Virksomhed tilgode, hævet for meget privat"]
["",null,null,null,"Beløb",null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566]
[""]
[219830,null,null,null,"2198 30 Slagteri TICAN"]
["",null,null,null,"Beløb",null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541]
[""]
[219902,null,null,null,"2199 02 DTL"]
["",null,null,null,"Beløb",null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516]
[""]
[271129,null,null,null,"2711 29 Knudsen Maskinstation"]
["",null,null,null,"Beløb",null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312]
[""]
["",null,null,null,"Tilgodehavende i alt",null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1295,4),MID(E1295&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Periodeafgrænsninger"]
[""]
[226801,null,null,null,"2268 01 Periodisering forpagtning"]
["",null,null,null,"Beløb",null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500]
[""]
[226802,null,null,null,"2268 02 Periodisering staldleje"]
["",null,null,null,"Beløb",null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750]
[""]
["",null,null,null,"Periodeafgrænsninger i alt",null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250]
[""]
["",null,null,null,"Tilgodehavender i alt",null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219]
[""]
["",null,null,null,"Værdipapirer"]
[""]
["",null,null,null,"Andelskapital"]
[""]
[215041,null,null,null,"2150 41 Andelskapital Danish Agro"]
["",null,null,null,"Beløb",null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271]
["",null,null,null,null,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271]
["",null,null,null,"Pris, kr.",null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1]
[""]
[215210,null,null,null,"2152 10 Andelsejerkonto Danish Crown"]
["",null,null,null,"Beløb",null,238121,null,238121,null,238121,null,238121,null,238121,null,238121,null,238121,null,238121,null,238121,null,238121,null,238121,null,238121,null,188221]
[""]
[215211,null,null,null,"2152 11 Ejerkonto Danish Crown"]
["",null,null,null,"Beløb",null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070]
[""]
["",null,null,null,"Andelskapital i alt",null,342462,null,342462,null,342462,null,342462,null,342462,null,342462,null,342462,null,342462,null,342462,null,342462,null,342462,null,342462,null,292562]
[""]
["",null,null,null,"Leveringsrettigheder"]
[""]
[215050,null,null,null,"2150 50 Driftsfond DLG"]
["",null,null,null,"Beløb",null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777]
["",null,null,null,null,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554]
["",null,null,null,"Pris, kr.",null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5]
[""]
["",null,null,null,"Leveringsrettigheder i alt",null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777]
[""]
["",null,null,null,"Værdipapirer i alt",null,463239,null,463239,null,463239,null,463239,null,463239,null,463239,null,463239,null,463239,null,463239,null,463239,null,463239,null,463239,null,413339]
[""]
["",null,null,null,"Indlån"]
[""]
[202003,null,null,null,"2020 03 Spks. Fyn 801 44 15778"]
["",null,null,null,"Beløb",null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073]
[""]
[202210,null,null,null,"2022 10 Andel positiv Cash Flow til anv. virk."]
["",null,null,null,"Beløb",null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445]
[""]
["",null,null,null,"Indlån i alt",null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518]
[""]
["",null,null,null,"Kassekredit"]
[""]
[260000,null,null,null,"2600 00 Danske Bank 4356 161882"]
["",null,null,null,"Beløb",null,949673,null,1120796,null,931197]
[""]
["",null,null,null,"Kassekredit i alt",null,949673,null,1120796,null,931197]
[""]
["",null,null,null,"Finansaktiver",null,2647648,null,2818772,null,2629173,null,1697976,null,1697976,null,1697976,null,1697976,null,1697976,null,1697976,null,1697976,null,1697976,null,1697976,null,1648076]
[""]
["",null,null,null,"Aktiver i alt",null,36677691,null,36716784,null,36513536,null,35567219,null,35553569,null,35539919,null,35497650,null,35140020,null,36196530,null,35875650,null,35554771,null,35233891,null,34863111]
[""]
["",null,null,null,"Passiver"]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1359,4),MID(E1359&\" \",6,2))),\"\")","v":""},null,null,null,"Ansvarlig lånekapital"]
[""]
[230501,null,null,null,"2305 01 Danske Bank 3344 197865"]
["",null,null,null,"Beløb",null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262]
[""]
[230502,null,null,null,"2305 02 Danske Bank 3344 197873"]
["",null,null,null,"Beløb",null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000]
[""]
[230503,null,null,null,"2305 03 Positiv Cash Flow A1"]
["",null,null,null,"Beløb",null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336]
[""]
["",null,null,null,"Ansvarlig lånekapital i alt",null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926]
[""]
["",null,null,null,"Realkreditinstitutter"]
[""]
["",null,null,null,"Fast forrentet dkr."]
[""]
[231606,null,null,null,"2316 06 RD 5%, 2048 H 2.222.000 dkk"]
["",null,null,null,"Beløb",null,-2171300,null,-2171300,null,-2171300,null,-2159675,null,-2159675,null,-2159675,null,-2148050,null,-2148050,null,-2148050,null,-2136425,null,-2136425,null,-2136425,null,-2124800]
[""]
[231607,null,null,null,"2316 07 RD 5%, 2048 H 6.082.000 dkk"]
["",null,null,null,"Beløb",null,-5943382,null,-5943382,null,-5943382,null,-5911557,null,-5911557,null,-5911557,null,-5879732,null,-5879732,null,-5879732,null,-5847907,null,-5847907,null,-5847907,null,-5816082]
[""]
["",null,null,null,"Fast forrentet dkr. i alt",null,-8114682,null,-8114682,null,-8114682,null,-8071232,null,-8071232,null,-8071232,null,-8027782,null,-8027782,null,-8027782,null,-7984332,null,-7984332,null,-7984332,null,-7940882]
[""]
["",null,null,null,"Variabelt forrentet dkr."]
[""]
[231913,null,null,null,"2319 13 RD Flex, H 4.934.000"]
["",null,null,null,"Beløb",null,-4446189,null,-4446189,null,-4446189,null,-4409939,null,-4409939,null,-4409939,null,-4373689,null,-4373689,null,-4373689,null,-4337439,null,-4337439,null,-4337439,null,-4301189]
[""]
[231914,null,null,null,"2319 14 RD F3, 2047 H 6.938.000 dkk"]
["",null,null,null,"Beløb",null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000]
[""]
["",null,null,null,"Variabelt forrentet dkr. i alt",null,-11384189,null,-11384189,null,-11384189,null,-11347939,null,-11347939,null,-11347939,null,-11311689,null,-11311689,null,-11311689,null,-11275439,null,-11275439,null,-11275439,null,-11239189]
[""]
["",null,null,null,"Realkreditinstitutter i alt",null,-19498871,null,-19498871,null,-19498871,null,-19419171,null,-19419171,null,-19419171,null,-19339471,null,-19339471,null,-19339471,null,-19259771,null,-19259771,null,-19259771,null,-19180071]
[""]
["",null,null,null,"Pengeinstitutter"]
[""]
["",null,null,null,"Variabelt forrentet dkr."]
[""]
[233019,null,null,null,"2330 19 Danske Bank Erhvervslån 3344 195765"]
["",null,null,null,"Beløb",null,-2923774,null,-2923774,null,-2923774,null,-2730274,null,-2730274,null,-2730274,null,-2536774,null,-2536774,null,-2536774,null,-2343274,null,-2343274,null,-2343274,null,-2149774]
[""]
[264001,null,null,null,"2640 01 Nordania Finans såmaskine"]
["",null,null,null,"Beløb",null,-169482,null,-163616,null,-157749,null,-151882,null,-146016,null,-140149,null,-134282,null,-128416,null,-122549,null,-116682,null,-110816,null,-104949,null,-99082]
[""]
["",null,null,null,"Variabelt forrentet dkr. i alt",null,-3093256,null,-3087389,null,-3081523,null,-2882156,null,-2876289,null,-2870423,null,-2671056,null,-2665189,null,-2659323,null,-2459956,null,-2454089,null,-2448223,null,-2248856]
[""]
["",null,null,null,"Pengeinstitutter i alt",null,-3093256,null,-3087389,null,-3081523,null,-2882156,null,-2876289,null,-2870423,null,-2671056,null,-2665189,null,-2659323,null,-2459956,null,-2454089,null,-2448223,null,-2248856]
[""]
["",null,null,null,"Anden langfristet gæld"]
[""]
[277801,null,null,null,"2778 01 Energitilskud"]
["",null,null,null,"Beløb",null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-186306]
[""]
["",null,null,null,"Anden langfristet gæld i alt",null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-217356,null,-186306]
[""]
["",null,null,null,"Anden gæld"]
[""]
["",null,null,null,"Leverandører af varer og tjenesteydelser"]
[""]
[271005,null,null,null,"2710 05 Skyldig afdrag på ansvarlig lån"]
["",null,null,null,"Beløb",null,-1564336,null,-1564336,null,-1564336,null,-1564336,null,-1564336]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1423,4),MID(E1423&\" \",6,2))),\"\")","v":""}]
[271100,null,null,null,"2711 00 Samlet varegæld momstermin/budgetopf"]
["",null,null,null,"Beløb",null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505]
["",null,null,null,null,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632]
["",null,null,null,"Pris, kr.",null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45]
[""]
[271296,null,null,null,"2712 96 Depositum Sentvedvej 23"]
["",null,null,null,"Beløb",null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500]
[""]
[271701,null,null,null,"2717 01 Hornsyld Købmandsgård"]
["",null,null,null,"Beløb",null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730]
[""]
[271775,null,null,null,"2717 75 DLG"]
["",null,null,null,"Beløb",null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298]
[""]
[272500,null,null,null,"2725 00 DK-Svinerådgivning"]
["",null,null,null,"Beløb",null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555]
[""]
[272501,null,null,null,"2725 01 velas"]
["",null,null,null,"Beløb",null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250]
[""]
[272504,null,null,null,"2725 04 Porcus ApS"]
["",null,null,null,"Beløb",null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383]
[""]
[272505,null,null,null,"2725 05 Nutrimin A/S"]
["",null,null,null,"Beløb",null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602]
[""]
[272506,null,null,null,"2725 06 Daka Denmark A/S"]
["",null,null,null,"Beløb",null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650]
[""]
[272507,null,null,null,"2725 07 Hatting A/S"]
["",null,null,null,"Beløb",null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503]
[""]
[272512,null,null,null,"2725 12 Bygma Nyborg"]
["",null,null,null,"Beløb",null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794]
[""]
[272514,null,null,null,"2725 14 John Madsen a/s"]
["",null,null,null,"Beløb",null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153]
[""]
[272516,null,null,null,"2725 16 P. ANDERSEN STALDSERVICE ApS"]
["",null,null,null,"Beløb",null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238]
[""]
[272518,null,null,null,"2725 18 P.M. Installationer"]
["",null,null,null,"Beløb",null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761]
[""]
[272527,null,null,null,"2725 27 3S Vet aps"]
["",null,null,null,"Beløb",null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182]
[""]
[272534,null,null,null,"2725 34 Erik Jørgensens Eftf A/S"]
["",null,null,null,"Beløb",null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345]
[""]
[272541,null,null,null,"2725 41 Bogetoft Anlæg-, Skov- og Gravearbejde"]
["",null,null,null,"Beløb",null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750]
[""]
[272542,null,null,null,"2725 42 Fondsmæglerselskabet Agrocura A/S"]
["",null,null,null,"Beløb",null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671]
[""]
["",null,null,null,"Leverandører af varer og tjenesteydelser i alt",null,-2566205,null,-2566205,null,-2566205,null,-2566205,null,-2566205,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869]
[""]
["",null,null,null,"Øvrig gæld"]
[""]
[219026,null,null,null,"2190 26 Mikkels andel positivt Cash Flow skyldig"]
["",null,null,null,"Beløb",null,-250000,null,-250000,null,-250000,null,-250000,null,-250000]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1487,4),MID(E1487&\" \",6,2))),\"\")","v":274810},null,null,null,"2748 10 Udligning positivt Cash Flow virk."]
["",null,null,null,"Beløb",null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445]
[""]
[274856,null,null,null,"2748 56 Depositum Sentvedvej 25 Hannah"]
["",null,null,null,"Beløb",null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600]
[""]
[274880,null,null,null,"2748 80 Lønudgift"]
["",null,null,null,"Beløb",null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232]
[""]
[274884,null,null,null,"2748 84 Div. ac og udlæg medarb. - se lønseddel"]
["",null,null,null,"Beløb",null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210]
[""]
["",null,null,null,"Øvrig gæld i alt",null,-660487,null,-660487,null,-660487,null,-660487,null,-660487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487]
[""]
["",null,null,null,"Periodeafgrænsninger"]
[""]
["",null,null,null,"Periodeafgrænsninger i alt"]
[""]
["",null,null,null,"Anden gæld i alt",null,-3226692,null,-3226692,null,-3226692,null,-3226692,null,-3226692,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356]
[""]
["",null,null,null,"Moms"]
[""]
[840540,null,null,null,"8405 40 Saldo moms"]
["",null,null,null,"Beløb",null,-692699,null,-740004,null,-718525,null,55796,null,97857,null,122410,null,83719,null,-52856,null,-146445,null,-289053,null,-368212,null,-661372,null,-510256]
[""]
["",null,null,null,"Moms i alt",null,-692699,null,-740004,null,-718525,null,55796,null,97857,null,122410,null,83719,null,-52856,null,-146445,null,-289053,null,-368212,null,-661372,null,-510256]
[""]
["",null,null,null,"Kassekredit"]
[""]
[260000,null,null,null,"2600 00 Danske Bank 4356 161882"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,-822977,null,-1142394,null,-3148397,null,-3847281,null,-3272648,null,-2852977,null,-3257561,null,-3025004,null,-1475583,null,-1638287]
[""]
["",null,null,null,"Kassekredit i alt",null,null,null,null,null,null,null,-822977,null,-1142394,null,-3148397,null,-3847281,null,-3272648,null,-2852977,null,-3257561,null,-3025004,null,-1475583,null,-1638287]
[""]
["",null,null,null,"Gæld i alt",null,-31675799,null,-31717237,null,-31689892,null,-31459481,null,-31730971,null,-31892218,null,-32350726,null,-31906802,null,-31574853,null,-31842978,null,-31683713,null,-30421586,null,-30123057]
[""]
["",null,null,null,"Hensættelse til udskudt skat"]
[""]
[229511,null,null,null,"2295 11 Udskudt skat afskrivninger fast ejendom"]
["",null,null,null,"Beløb",null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000]
[""]
[229515,null,null,null,"2295 15 Udskudt skat EU-rettigheder mm. (skattesaldo)"]
["",null,null,null,"Beløb",null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000]
["",null,null,null,null,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42]
["",null,null,null,"Pris, kr.",null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571]
[""]
[229520,null,null,null,"2295 20 Udskudt skat inventar"]
["",null,null,null,"Beløb",null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
["",null,null,null,"Pris, kr.",null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181]
[""]
[229525,null,null,null,"2295 25 Udskudt skat besætning"]
["",null,null,null,"Beløb",null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000]
["",null,null,null,null,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55]
["",null,null,null,"Pris, kr.",null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981]
[""]
[229530,null,null,null,"2295 30 Udskudt skat beholdninger"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229531,null,null,null,"2295 31 Udskudt skat indfortolket primobeholdning"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1551,4),MID(E1551&\" \",6,2))),\"\")","v":229532},null,null,null,"2295 32 Råvarer og hjælpematerialer"]
["",null,null,null,"Beløb",null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
["",null,null,null,"Pris, kr.",null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000]
[""]
[229533,null,null,null,"2295 33 Varer under fremstilling"]
["",null,null,null,"Beløb",null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000]
["",null,null,null,null,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55]
["",null,null,null,"Pris, kr.",null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090]
[""]
[229534,null,null,null,"2295 34 Øvrige varelagre"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229559,null,null,null,"2295 59 Leasingforpligtelser"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229565,null,null,null,"2295 65 Værdipapirer"]
["",null,null,null,"Beløb",null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000]
[""]
[229599,null,null,null,"2295 99 Opsparing med 22 % a conto skat"]
["",null,null,null,"Beløb",null,-1815000,null,-1815000,null,-1815000,null,-1815000,null,-1815000,null,-1815000,null,-1815000,null,-1815000,null,-1815000,null,-1815000,null,-1815000,null,-1815000,null,-2247000]
[""]
[229610,null,null,null,"2296 10 Hensat skat opskrivning fast ejendom"]
["",null,null,null,"Beløb",null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000]
[""]
[229615,null,null,null,"2296 15 Hensat skat opskrivning EU-rettigheder mm."]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42]
[""]
["",null,null,null,"Hensættelse til udskudt skat i alt",null,-503000,null,-503000,null,-503000,null,-503000,null,-503000,null,-503000,null,-503000,null,-503000,null,-503000,null,-503000,null,-503000,null,-503000,null,-935000]
[""]
["",null,null,null,"Egenkapital",null,4498892,null,4496547,null,4320644,null,3604738,null,3319598,null,3144701,null,2643923,null,2730218,null,4118677,null,3529672,null,3368058,null,4309305,null,3805054]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1615,4),MID(E1615&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1679,4),MID(E1679&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1743,4),MID(E1743&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1807,4),MID(E1807&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1871,4),MID(E1871&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1935,4),MID(E1935&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1999,4),MID(E1999&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2063,4),MID(E2063&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2127,4),MID(E2127&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2191,4),MID(E2191&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2255,4),MID(E2255&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2319,4),MID(E2319&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2383,4),MID(E2383&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2447,4),MID(E2447&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2511,4),MID(E2511&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2575,4),MID(E2575&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2639,4),MID(E2639&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2703,4),MID(E2703&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2767,4),MID(E2767&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2831,4),MID(E2831&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2895,4),MID(E2895&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2959,4),MID(E2959&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3023,4),MID(E3023&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3087,4),MID(E3087&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3151,4),MID(E3151&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3215,4),MID(E3215&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3279,4),MID(E3279&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3343,4),MID(E3343&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3407,4),MID(E3407&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3471,4),MID(E3471&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3535,4),MID(E3535&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3599,4),MID(E3599&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3663,4),MID(E3663&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3727,4),MID(E3727&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3791,4),MID(E3791&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

{"sheet":"Budget n+2","index":15,"n_rows":3852,"n_cols":31,"rows_kept":3852,"cut":false,"hidden":true,"merged":[]}
["INDSÆT BUDGET HER ->",null,"Budget"]
[null,null,0]
[null,null,"01.01.2025"]
[null,null,"31.12.2025"]
[null,null,{"$cut":{"chars":18024,"head":"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"}}]
[null,null,{"$cut":{"chars":32759,"head":"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"}}]
[]
[]
[]
[null,null,{"$cut":{"chars":32759,"head":"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"}}]
[]
[]
[null,null,"2023-2025"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E14,4),MID(E14&\" \",6,2))),\"\")","v":""},null,null,null,"Resultat - Internt"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E15,4),MID(E15&\" \",6,2))),\"\")","v":""},null,null,null,"RESULTATBUDGET 2025"]
["",null,null,null,"1.000 kr",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Korn",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1413,null,null,null,null,null,100,null,null,null,1513]
["",null,null,null,"Raps",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494,null,null,null,494]
["",null,null,null,"Svin",null,1615,null,706,null,706,null,710,null,710,null,709,null,708,null,708,null,707,null,707,null,707,null,-132,null,8563]
["",null,null,null,"Andre landbrugsindtægter",null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,15,null,180,null,15,null,345]
["",null,null,null,"Bruttoudbytte",null,1630,null,721,null,721,null,725,null,725,null,724,null,723,null,2136,null,722,null,722,null,1481,null,-117,null,10915]
[""]
["",null,null,null,"Udsæd",null,null,null,-30,null,null,null,null,null,null,null,-25,null,null,null,-104,null,-2,null,null,null,null,null,null,null,-161]
["",null,null,null,"Gødning",null,29,null,-76,null,null,null,null,null,-57,null,-29,null,null,null,null,null,null,null,null,null,null,null,null,null,-133]
["",null,null,null,"Planteværn",null,-3,null,null,null,null,null,-54,null,-19,null,null,null,null,null,-59,null,-24,null,-66,null,null,null,null,null,-225]
["",null,null,null,"Diverse vedrørende markbrug",null,null,null,null,null,-10,null,null,null,null,null,-10,null,null,null,-10,null,-11,null,null,null,null,null,-10,null,-49]
["",null,null,null,"Korn",null,-226,null,-314,null,-317,null,-231,null,-163,null,-163,null,-163,null,-164,null,-163,null,-163,null,-163,null,-163,null,-2394]
["",null,null,null,"Færdigblanding mv.",null,-145,null,-145,null,-145,null,-145,null,-145,null,-145,null,-145,null,-145,null,-145,null,-145,null,-145,null,-145,null,-1734]
["",null,null,null,"Andet indkøbt foder",null,-7,null,-7,null,-7,null,-7,null,-7,null,-7,null,-7,null,-7,null,-7,null,-7,null,-7,null,-7,null,-81]
["",null,null,null,"Dyrlæge og medicin",null,-44,null,-44,null,-30,null,-30,null,-30,null,-30,null,-30,null,-30,null,-30,null,-30,null,-30,null,-30,null,-390]
["",null,null,null,"Diverse vedr. husdyr",null,-31,null,-31,null,-56,null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-31,null,-395]
["",null,null,null,"Stykomkostninger",null,-427,null,-647,null,-564,null,-497,null,-452,null,-439,null,-375,null,-550,null,-412,null,-441,null,-375,null,-385,null,-5564]
[""]
["",null,null,null,"Dækningsbidrag",null,1203,null,75,null,157,null,228,null,273,null,286,null,348,null,1587,null,311,null,281,null,1105,null,-502,null,5351]
[""]
["",null,null,null,"Energi",null,-103,null,-98,null,-96,null,-99,null,-94,null,-94,null,-88,null,-96,null,-93,null,-94,null,-94,null,-94,null,-1144]
["",null,null,null,"Maskinstation mv.",null,null,null,null,null,-153,null,-148,null,-109,null,null,null,null,null,null,null,-123,null,-137,null,null,null,-50,null,-720]
["",null,null,null,"Vedligehold",null,-47,null,-47,null,-87,null,-47,null,-47,null,-47,null,-47,null,-47,null,-47,null,-57,null,-47,null,-47,null,-615]
["",null,null,null,"Lønomkostninger",null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-100,null,-1200]
["",null,null,null,"Ejendomsskat og forsikringer",null,null,null,null,null,-37,null,null,null,null,null,-9,null,null,null,null,null,-95,null,-41,null,null,null,-9,null,-190]
["",null,null,null,"Diverse omkostninger",null,-38,null,-36,null,-53,null,-33,null,-33,null,-66,null,-29,null,-38,null,-59,null,-23,null,-23,null,-30,null,-461]
["",null,null,null,"Kontante kapacitetsomkostninger",null,-288,null,-281,null,-526,null,-427,null,-383,null,-316,null,-265,null,-281,null,-517,null,-451,null,-264,null,-330,null,-4330]
[""]
["",null,null,null,"Af- og nedskrivninger mv.",null,-48,null,-48,null,-48,null,-48,null,-48,null,-48,null,-48,null,-48,null,-48,null,-48,null,-48,null,-48,null,-572]
["",null,null,null,"Kapacitetsomkostninger i alt",null,-335,null,-329,null,-574,null,-475,null,-431,null,-364,null,-312,null,-329,null,-565,null,-499,null,-311,null,-377,null,-4901]
[""]
["",null,null,null,"Resultat af primær drift",null,868,null,-254,null,-417,null,-247,null,-158,null,-78,null,36,null,1258,null,-254,null,-218,null,794,null,-879,null,450]
[""]
[""]
["",null,null,null,"Afkoblet EU-støtte mv.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,295,null,295]
[""]
["",null,null,null,"Resultat før finansiering",null,868,null,-254,null,-417,null,-247,null,-158,null,-78,null,36,null,1258,null,-254,null,-218,null,794,null,-585,null,745]
[""]
["",null,null,null,"Finansieringstilskud",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,null,31]
["",null,null,null,"Forpagtningsafgift mv.",null,null,null,null,null,-72,null,-20,null,null,null,-43,null,null,null,14,null,-119,null,-41,null,null,null,-81,null,-362]
["",null,null,null,"Renteudgifter",null,null,null,null,null,-340,null,null,null,null,null,-375,null,null,null,null,null,-378,null,null,null,null,null,-376,null,-1470]
["",null,null,null,"Finansiering ialt",null,null,null,null,null,-412,null,-20,null,null,null,-419,null,null,null,14,null,-497,null,-41,null,null,null,-425,null,-1801]
[""]
["",null,null,null,"Resultat efter finansiering",null,868,null,-254,null,-829,null,-267,null,-158,null,-497,null,35,null,1271,null,-751,null,-259,null,794,null,-1010,null,-1056]
[""]
[""]
["",null,null,null,"Resultat før regulering og skat",null,868,null,-254,null,-829,null,-267,null,-158,null,-497,null,35,null,1271,null,-751,null,-259,null,794,null,-1010,null,-1056]
[""]
["",null,null,null,"Resultat før skat",null,868,null,-254,null,-829,null,-267,null,-158,null,-497,null,35,null,1271,null,-751,null,-259,null,794,null,-1010,null,-1056]
[""]
[""]
["",null,null,null,"Resultat efter skat",null,868,null,-254,null,-829,null,-267,null,-158,null,-497,null,35,null,1271,null,-751,null,-259,null,794,null,-1010,null,-1056]
["",null,null,null,"Investering og finansiering - Internt"]
["",null,null,null,"RESULTATBUDGET 2025"]
["",null,null,null,"1.000 kr",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Resultat før skat",null,868,null,-254,null,-829,null,-267,null,-158,null,-497,null,35,null,1271,null,-751,null,-259,null,794,null,-1010,null,-1056]
[""]
["",null,null,null,"Afskrivninger mv.",null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,572]
["",null,null,null,"Tilbageførsel af ikke likvide poster",null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,48,null,572]
[""]
["",null,null,null,"Privat",null,-17,null,-17,null,-17,null,-18,null,-17,null,-18,null,-17,null,-17,null,-18,null,-17,null,-17,null,-17,null,-206]
["",null,null,null,"Afskrivninger privat tlbf.",null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,7]
["",null,null,null,"Privat udtræk, skat og pension i alt",null,-17,null,-16,null,-16,null,-17,null,-16,null,-17,null,-17,null,-16,null,-17,null,-16,null,-16,null,-16,null,-199]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E79,4),MID(E79&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Til investering og afdrag",null,899,null,-223,null,-797,null,-237,null,-126,null,-466,null,66,null,1302,null,-721,null,-228,null,825,null,-979,null,-684]
[""]
["",null,null,null,"Besætning",null,-909,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909]
["",null,null,null,"Beholdninger",null,-61,null,-181,null,-179,null,16,null,163,null,192,null,163,null,-1250,null,163,null,163,null,163,null,163,null,-484]
[""]
["",null,null,null,"Likviditet før anlægsinvesteringer",null,-71,null,-403,null,-977,null,-220,null,37,null,-274,null,230,null,53,null,-558,null,-65,null,988,null,94,null,-1167]
[""]
[""]
["",null,null,null,"Likviditetsoverskud/-behov",null,-71,null,-403,null,-977,null,-220,null,37,null,-274,null,230,null,53,null,-558,null,-65,null,988,null,94,null,-1167]
[""]
["",null,null,null,"Værdipapirer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,null,50]
["",null,null,null,"Realkreditinstitutter",null,null,null,null,null,-83,null,null,null,null,null,-83,null,null,null,null,null,-83,null,null,null,null,null,-83,null,-331]
["",null,null,null,"Pengeinstitutter",null,-6,null,-6,null,-215,null,-6,null,-6,null,-215,null,-6,null,-6,null,-215,null,-6,null,-6,null,-215,null,-907]
["",null,null,null,"Anden langfristet gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-31,null,-31]
["",null,null,null,"Moms og afgifter",null,-21,null,-103,null,-677,null,-49,null,9,null,309,null,62,null,8,null,-4,null,6,null,207,null,-4,null,-258]
["",null,null,null,"Kassekredit",null,99,null,513,null,1951,null,275,null,-40,null,263,null,-286,null,-55,null,859,null,65,null,-1190,null,190,null,2644]
[""]
["",null,null,null,"Likviditetsanvendelse/-fremskaffelse",null,71,null,403,null,977,null,220,null,-37,null,274,null,-230,null,-53,null,558,null,65,null,-988,null,-94,null,1167]
[""]
["",null,null,null,"Afstemning"]
["",null,null,null,"Positiv saldo",null,null,"Maxtræk","Negativ saldo"]
["",null,null,"Primo",null,null,null,-3000,-1638]
["",null,null,"Jan",null,null,null,-3000,-1737]
["",null,null,"Feb",null,null,null,-3000,-2250]
["",null,null,"Mar",null,null,null,-3000,-4201]
["",null,null,"Apr",null,null,null,-3000,-4477]
["",null,null,"Maj",null,null,null,-3000,-4437]
["",null,null,"Jun",null,null,null,-3000,-4700]
["",null,null,"Jul",null,null,null,-3000,-4414]
["",null,null,"Aug",null,null,null,-3000,-4359]
["",null,null,"Sep",null,null,null,-3000,-5218]
["",null,null,"Okt",null,null,null,-3000,-5283]
["",null,null,"Nov",null,null,null,-3000,-4093]
["",null,null,"Dec",null,null,null,-3000,-4283]
["",null,"F,N,N",null,"Kassekreditoplysninger",null,null,null,"Momsoplysninger"]
["",null,"N,N,N",null,"Konto for kassekredit",null,"2600 00","S","Momsprincip",null,"kvartal","S"]
["",null,"N,N,N",null,"Rentekonto for kassekredit",null,"5600 00","S","Momsprincip før 1/1",null,"kvartal","S"]
["",null,"N,N,N",null,null,null,null,null,"Momssats",null,0.25,"S"]
["",null,"N,N,N",null,"Rentesats ved positiv saldo %",null,null,"S"]
["",null,"N,N,N",null,"Rentesats op til max træk %",null,7.75,"S"]
["",null,"N,N,N",null,"Rentesats over max træk %",null,7.75,"S"]
["",null,"N,N,N",null,"Provision af aftalt max træk pr. år %",null,null,"S"]
["",null,"N,N,N"]
["",null,"N,N,N",null,"Renteperioder pr. år",null,4,"S"]
["",null,"N,N,N",null,"Første rentemåned",null,"Mar","S"]
["",null,null,null,"Balance - Internt"]
["",null,null,null,"RESULTATBUDGET 2025"]
["",null,null,null,"1.000 kr",null,"Primo",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec"]
[""]
["",null,null,null,"Fast ejendom",null,26796,null,26764,null,26733,null,26701,null,26670,null,26638,null,26607,null,26575,null,26544,null,26512,null,26481,null,26449,null,26418]
["",null,null,null,"Inventar markbrug",null,620,null,612,null,603,null,594,null,586,null,577,null,569,null,560,null,551,null,543,null,534,null,526,null,517]
["",null,null,null,"Inventar husdyrbrug",null,451,null,443,null,436,null,428,null,421,null,414,null,406,null,399,null,391,null,384,null,376,null,369,null,361]
["",null,null,null,"Inventar andet",null,5,null,5,null,5,null,5,null,4,null,4,null,4,null,4,null,4,null,4,null,4,null,4,null,4]
["",null,null,null,"Svin",null,3788,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,4697,null,3788]
["",null,null,null,"Beholdninger egen avl",null,206,null,238,null,419,null,598,null,582,null,419,null,256,null,93,null,1342,null,1179,null,1016,null,853,null,689]
["",null,null,null,"Beholdning indkøbt foder",null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113,null,113]
["",null,null,null,"Jordbeholdninger",null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202,null,202]
["",null,null,null,"Andre beholdninger",null,94,null,123,null,123,null,123,null,123,null,123,null,94,null,94,null,94,null,94,null,94,null,94,null,94]
["",null,null,null,"Landbrugsaktiver",null,32275,null,33197,null,33330,null,33462,null,33398,null,33187,null,32948,null,32737,null,33939,null,33728,null,33517,null,33307,null,32187]
[""]
["",null,null,null,"Private aktiver",null,31,null,31,null,30,null,30,null,29,null,28,null,28,null,27,null,27,null,26,null,25,null,25,null,24]
[""]
["",null,null,null,"Tilgodehavender",null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961,null,961]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E143,4),MID(E143&\" \",6,2))),\"\")","v":""},null,null,null,"Værdipapirer",null,413,null,413,null,413,null,413,null,413,null,413,null,413,null,413,null,413,null,413,null,413,null,413,null,363]
["",null,null,null,"Indlån",null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274,null,274]
["",null,null,null,"Finansaktiver",null,1648,null,1648,null,1648,null,1648,null,1648,null,1648,null,1648,null,1648,null,1648,null,1648,null,1648,null,1648,null,1598]
[""]
["",null,null,null,"Aktiver i alt",null,33954,null,34876,null,35008,null,35140,null,35075,null,34864,null,34624,null,34412,null,35614,null,35402,null,35191,null,34980,null,33809]
[""]
[""]
[""]
["",null,null,null,"Ansvarlig lånekapital",null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947,null,-4947]
["",null,null,null,"Realkreditinstitutter",null,-19180,null,-19180,null,-19180,null,-19097,null,-19097,null,-19097,null,-19014,null,-19014,null,-19014,null,-18932,null,-18932,null,-18932,null,-18849]
["",null,null,null,"Pengeinstitutter",null,-2249,null,-2243,null,-2237,null,-2022,null,-2016,null,-2010,null,-1795,null,-1789,null,-1783,null,-1569,null,-1563,null,-1557,null,-1342]
["",null,null,null,"Anden langfristet gæld",null,-186,null,-186,null,-186,null,-186,null,-186,null,-186,null,-186,null,-186,null,-186,null,-186,null,-186,null,-186,null,-155]
["",null,null,null,"Anden gæld",null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412,null,-1412]
["",null,null,null,"Moms",null,-510,null,-489,null,-385,null,292,null,341,null,332,null,23,null,-39,null,-47,null,-44,null,-49,null,-257,null,-252]
["",null,null,null,"Kassekredit",null,-1638,null,-1737,null,-2250,null,-4201,null,-4477,null,-4437,null,-4700,null,-4414,null,-4359,null,-5218,null,-5283,null,-4093,null,-4283]
["",null,null,null,"Gæld i alt",null,-30123,null,-30194,null,-30598,null,-31575,null,-31795,null,-31758,null,-32033,null,-31803,null,-31750,null,-32308,null,-32372,null,-31384,null,-31240]
[""]
[""]
["",null,null,null,"Hensættelse til udskudt skat",null,-935,null,-935,null,-935,null,-935,null,-935,null,-935,null,-935,null,-935,null,-935,null,-935,null,-935,null,-935,null,-935]
[""]
["",null,null,null,"Egenkapital",null,2896,null,3747,null,3476,null,2630,null,2345,null,2171,null,1656,null,1674,null,2929,null,2160,null,1884,null,2661,null,1634]
[""]
["",null,null,null,"Resultat specifikationer - Internt"]
["",null,null,null,"RESULTATBUDGET 2025"]
["",null,null,null,null,null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Korn"]
[""]
[300080,null,null,null,"3000 80 Byg overført til husdyr"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,411600,null,null,null,null,null,null,null,null,null,411600]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,280000,null,null,null,null,null,null,null,null,null,280000]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47,null,null,null,null,null,null,null,null,null,1.47]
[""]
[300280,null,null,null,"3002 80 Vinterbyg overført til husdyr"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,101871,null,null,null,null,null,null,null,null,null,101871]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69300,null,null,null,null,null,null,null,null,null,69300]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47,null,null,null,null,null,null,null,null,null,1.47]
[""]
[300480,null,null,null,"3004 80 Hvede overført til husdyr"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,899640,null,null,null,null,null,null,null,null,null,899640]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,612000,null,null,null,null,null,null,null,null,null,612000]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47,null,null,null,null,null,null,null,null,null,1.47]
[""]
[301800,null,null,null,"3018 00 Halm"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100000,null,null,null,100000]
[""]
["",null,null,null,"Korn i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1413111,null,null,null,null,null,100000,null,null,null,1513111]
[""]
["",null,null,null,"Raps"]
[""]
[303600,null,null,null,"3036 00 Raps"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493500,null,null,null,493500]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,141000,null,null,null,141000]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.5,null,null,null,3.5]
[""]
["",null,null,null,"Raps i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,493500,null,null,null,493500]
[""]
["",null,null,null,"Svin"]
[""]
[340400,null,null,null,"3404 00 Søer og gylte"]
["",null,null,null,"Beløb",null,30000,null,30000,null,30000,null,30000,null,30000,null,30000,null,30000,null,30000,null,30000,null,30000,null,30000,null,30000,null,360000]
["",null,null,null,"Stk",null,25,null,25,null,25,null,25,null,25,null,25,null,25,null,25,null,25,null,25,null,25,null,25,null,300]
["",null,null,null,"Pris",null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200,null,1200]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E207,4),MID(E207&\" \",6,2))),\"\")","v":""}]
[341700,null,null,null,"3417 00 Smågrise 25-30 kg"]
["",null,null,null,"Beløb",null,630748,null,630748,null,630504,null,630748,null,630748,null,630504,null,630748,null,630748,null,630504,null,630748,null,630748,null,630504,null,7568000]
["",null,null,null,"Stk",null,1434,null,1434,null,1433,null,1434,null,1434,null,1433,null,1434,null,1434,null,1433,null,1434,null,1434,null,1433,null,17200]
["",null,null,null,"Pris",null,439,null,439,null,440,null,439,null,439,null,440,null,439,null,439,null,440,null,439,null,439,null,440,null,439]
[""]
[346100,null,null,null,"3461 00 Slagtesvin"]
["",null,null,null,"Beløb",null,45686,null,45686,null,45189,null,49184,null,49184,null,48649,null,47435,null,47435,null,46919,null,46540,null,46540,null,46034,null,564480]
["",null,null,null,"Stk",null,53,null,53,null,52,null,53,null,53,null,52,null,53,null,53,null,52,null,53,null,53,null,52,null,630]
["",null,null,null,"Pris",null,867,null,867,null,867,null,933,null,933,null,933,null,900,null,900,null,900,null,883,null,883,null,883,null,895]
[""]
[346300,null,null,null,"3463 00 Slagtesvin  efterbetaling"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70560,null,70560]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,630,null,630]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,112,null,112]
[""]
[""]
["",null,null,null,"Besætningsforskydning"]
[""]
[146100,null,null,null,"1461 00 Søer"]
["",null,null,null,"Beløb",null,494000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-494000]
["",null,null,null,"Stk",null,190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-190]
["",null,null,null,"Pris",null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2600]
[""]
[147209,null,null,null,"1472 09 Smågrise  7 - 30 kg"]
["",null,null,null,"Beløb",null,340795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-340795]
["",null,null,null,"Stk",null,1391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1391]
["",null,null,null,"Pris",null,245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[""]
[147214,null,null,null,"1472 14 Smågrise under 7 kg"]
["",null,null,null,"Beløb",null,74250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-74250]
["",null,null,null,"Stk",null,550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-550]
["",null,null,null,"Pris",null,135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
[""]
["",null,null,null,"Besætningsforskydning i alt"]
["",null,null,null,null,null,909045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-909045]
[""]
["",null,null,null,"Svin i alt"]
["",null,null,null,null,null,1615479,null,706434,null,705693,null,709932,null,709932,null,709154,null,708182,null,708182,null,707424,null,707288,null,707288,null,-131947,null,8563040]
[""]
["",null,null,null,"Andre landbrugsindtægter"]
[""]
[381201,null,null,null,"3812 01 Lejeindtægt stuehus Sentvedvej 25"]
["",null,null,null,"Beløb",null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,10500,null,126000]
[""]
[381202,null,null,null,"3812 02 Lejeindtægt hus Sentvedvej 23A"]
["",null,null,null,"Beløb",null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,4500,null,54000]
[""]
[387010,null,null,null,"3870 10 Kompensation omsætningstab COVID-19"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,165000,null,null,null,165000]
[""]
["",null,null,null,"Andre landbrugsindtægter i alt"]
["",null,null,null,null,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,180000,null,15000,null,345000]
[""]
["",null,null,null,"Bruttoudbytte"]
["",null,null,null,null,null,1630479,null,721434,null,720693,null,724932,null,724932,null,724154,null,723182,null,2136293,null,722424,null,722288,null,1480788,null,-116947,null,10914651]
[""]
["",null,null,null,"Udsæd"]
[""]
[400010,null,null,null,"4000 10 Udsæd vårbyg"]
["",null,null,null,"Beløb",null,null,null,-30000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-30000]
[""]
[400020,null,null,null,"4000 20 Udsæd vinterbyg"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,-2000,null,null,null,null,null,null,null,-12000]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E271,4),MID(E271&\" \",6,2))),\"\")","v":""}]
[400030,null,null,null,"4000 30 Udsæd vinterhvede"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-64350,null,null,null,null,null,null,null,null,null,-64350]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-16500,null,null,null,null,null,null,null,null,null,-16500]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9,null,null,null,null,null,null,null,null,null,3.9]
[""]
[400310,null,null,null,"4003 10 Udsæd raps"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-30000,null,null,null,null,null,null,null,null,null,-30000]
[""]
[400700,null,null,null,"4007 00 Udsæd efterafgrøder miljø"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,-25000,null,null,null,null,null,null,null,null,null,null,null,null,null,-25000]
[""]
["",null,null,null,"Udsæd i alt"]
["",null,null,null,null,null,null,null,-30000,null,null,null,null,null,null,null,-25000,null,null,null,-104350,null,-2000,null,null,null,null,null,null,null,-161350]
[""]
["",null,null,null,"Gødning"]
[""]
[402300,null,null,null,"4023 00 N-gødning"]
["",null,null,null,"Beløb",null,null,null,-76000,null,null,null,null,null,-57000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-133000]
["",null,null,null,"Kg",null,null,null,-20000,null,null,null,null,null,-15000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-35000]
["",null,null,null,"Pris",null,null,null,3.8,null,null,null,null,null,3.8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.8]
[""]
[""]
["",null,null,null,"Forskydning gødning"]
[""]
[402390,null,null,null,"4023 90 N-gødning  beholdning"]
["",null,null,null,"Beløb",null,28620,null,null,null,null,null,null,null,null,null,-28620]
["",null,null,null,"Kg",null,18000,null,null,null,null,null,null,null,null,null,-18000]
["",null,null,null,"Pris",null,1.59,null,null,null,null,null,null,null,null,null,1.59]
[""]
["",null,null,null,"Forskydning gødning i alt"]
["",null,null,null,null,null,28620,null,null,null,null,null,null,null,null,null,-28620]
[""]
["",null,null,null,"Gødning i alt"]
["",null,null,null,null,null,28620,null,-76000,null,null,null,null,null,-57000,null,-28620,null,null,null,null,null,null,null,null,null,null,null,null,null,-133000]
[""]
["",null,null,null,"Planteværn"]
[""]
[404000,null,null,null,"4040 00 Planteværn"]
["",null,null,null,"Beløb",null,-3139,null,null,null,null,null,-53818,null,-19342,null,null,null,null,null,-59301,null,-23715,null,-65686,null,null,null,null,null,-225000]
[""]
["",null,null,null,"Planteværn i alt"]
["",null,null,null,null,null,-3139,null,null,null,null,null,-53818,null,-19342,null,null,null,null,null,-59301,null,-23715,null,-65686,null,null,null,null,null,-225000]
[""]
["",null,null,null,"Diverse vedrørende markbrug"]
[""]
[409735,null,null,null,"4097 35 Planteavlsrådgivning, markplaner m.v."]
["",null,null,null,"Beløb",null,null,null,null,null,-6000,null,null,null,null,null,-6000,null,null,null,null,null,-6000,null,null,null,null,null,-6000,null,-24000]
[""]
[409740,null,null,null,"4097 40 Tørring, rensning m.m. korn"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1000,null,null,null,null,null,null,null,-1000]
[""]
[409760,null,null,null,"4097 60 Tørring, rensning m.m. raps"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,null,null,null,null,null,null,null,null,-10000]
[""]
[409900,null,null,null,"4099 00 Diverse omkostninger planteavl"]
["",null,null,null,"Beløb",null,null,null,null,null,-3500,null,null,null,null,null,-3500,null,null,null,null,null,-3500,null,null,null,null,null,-3500,null,-14000]
[""]
["",null,null,null,"Diverse vedrørende markbrug i alt"]
["",null,null,null,null,null,null,null,null,null,-9500,null,null,null,null,null,-9500,null,null,null,-10000,null,-10500,null,null,null,null,null,-9500,null,-49000]
[""]
["",null,null,null,"Korn"]
[""]
[440010,null,null,null,"4400 10 Foder byg"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E335,4),MID(E335&\" \",6,2))),\"\")","v":""},null,null,null,"Beløb",null,null,null,-235000,null,-235000,null,-215000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-685000]
["",null,null,null,"Kg",null,null,null,-100000,null,-100000,null,-100000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-300000]
["",null,null,null,"Pris",null,null,null,2.35,null,2.35,null,2.15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2.2799999999999998]
[""]
[440020,null,null,null,"4400 20 Foder hvede"]
["",null,null,null,"Beløb",null,-258666,null,-259999,null,-261333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-779998]
["",null,null,null,"Kg",null,-133333,null,-133333,null,-133333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-399999]
["",null,null,null,"Pris",null,1.94,null,1.95,null,1.96,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.95]
[""]
[440080,null,null,null,"4400 80 Foderkorn overført fra markbrug"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1413111,null,null,null,null,null,null,null,null,null,-1413111]
["",null,null,null,"Kg",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-961300,null,null,null,null,null,null,null,null,null,-961300]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.47,null,null,null,null,null,null,null,null,null,1.47]
[""]
[""]
["",null,null,null,"Forskydning korn"]
[""]
[441792,null,null,null,"4417 92 Hvede, egen avl til foder, beh."]
["",null,null,null,"Beløb",null,32340,null,180810,null,179340,null,-16170,null,-163170,null,-163170,null,-163170,null,1249500,null,-163170,null,-163170,null,-163170,null,-163170,null,483630]
["",null,null,null,"Kg",null,22000,null,123000,null,122000,null,-11000,null,-111000,null,-111000,null,-111000,null,850000,null,-111000,null,-111000,null,-111000,null,-111000,null,329000]
["",null,null,null,"Pris",null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47]
[""]
["",null,null,null,"Forskydning korn i alt"]
["",null,null,null,null,null,32340,null,180810,null,179340,null,-16170,null,-163170,null,-163170,null,-163170,null,1249500,null,-163170,null,-163170,null,-163170,null,-163170,null,483630]
[""]
["",null,null,null,"Korn i alt"]
["",null,null,null,null,null,-226326,null,-314189,null,-316993,null,-231170,null,-163170,null,-163170,null,-163170,null,-163611,null,-163170,null,-163170,null,-163170,null,-163170,null,-2394479]
[""]
["",null,null,null,"Færdigblanding mv."]
[""]
[440160,null,null,null,"4401 60 Soyaskrå/kager m.v."]
["",null,null,null,"Beløb",null,-68402,null,-68402,null,-68402,null,-68402,null,-68402,null,-68402,null,-68402,null,-68402,null,-68402,null,-68402,null,-68402,null,-68402,null,-820820]
["",null,null,null,"Kg",null,-21047,null,-21047,null,-21047,null,-21047,null,-21047,null,-21047,null,-21047,null,-21047,null,-21047,null,-21047,null,-21047,null,-21047,null,-252560]
["",null,null,null,"Pris",null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25,null,3.25]
[""]
[440200,null,null,null,"4402 00 Mineraler Nutrimin"]
["",null,null,null,"Beløb",null,-37365,null,-37365,null,-37365,null,-37365,null,-37365,null,-37365,null,-37365,null,-37365,null,-37365,null,-37365,null,-37365,null,-37365,null,-448378]
["",null,null,null,"Kg",null,-6056,null,-6056,null,-6056,null,-6056,null,-6056,null,-6056,null,-6056,null,-6056,null,-6056,null,-6056,null,-6056,null,-6056,null,-72672]
["",null,null,null,"Pris",null,6.17,null,6.17,null,6.17,null,6.17,null,6.17,null,6.17,null,6.17,null,6.17,null,6.17,null,6.17,null,6.17,null,6.17,null,6.17]
[""]
[440252,null,null,null,"4402 52 Fiskemel"]
["",null,null,null,"Beløb",null,-8649,null,-8649,null,-8649,null,-8649,null,-8649,null,-8649,null,-8649,null,-8649,null,-8649,null,-8649,null,-8649,null,-8649,null,-103785]
["",null,null,null,"Kg",null,-786,null,-786,null,-786,null,-786,null,-786,null,-786,null,-786,null,-786,null,-786,null,-786,null,-786,null,-786,null,-9435]
["",null,null,null,"Pris",null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11,null,11]
[""]
[440253,null,null,null,"4402 53 Soyaproteinkoncentrat"]
["",null,null,null,"Beløb",null,-10174,null,-10174,null,-10174,null,-10174,null,-10174,null,-10174,null,-10174,null,-10174,null,-10174,null,-10174,null,-10174,null,-10174,null,-122082]
["",null,null,null,"Kg",null,-1696,null,-1696,null,-1696,null,-1696,null,-1696,null,-1696,null,-1696,null,-1696,null,-1696,null,-1696,null,-1696,null,-1696,null,-20347]
["",null,null,null,"Pris",null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6]
[""]
[441000,null,null,null,"4410 00 Mælkeprodukter"]
["",null,null,null,"Beløb",null,-19942,null,-19942,null,-19942,null,-19942,null,-19942,null,-19942,null,-19942,null,-19942,null,-19942,null,-19942,null,-19942,null,-19942,null,-239305]
["",null,null,null,"Kg",null,-2724,null,-2724,null,-2724,null,-2724,null,-2724,null,-2724,null,-2724,null,-2724,null,-2724,null,-2724,null,-2724,null,-2724,null,-32692]
["",null,null,null,"Pris",null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32,null,7.32]
[""]
["",null,null,null,"Færdigblanding mv. i alt"]
["",null,null,null,null,null,-144531,null,-144531,null,-144531,null,-144531,null,-144531,null,-144531,null,-144531,null,-144531,null,-144531,null,-144531,null,-144531,null,-144531,null,-1734370]
[""]
["",null,null,null,"Andet indkøbt foder"]
[""]
[442981,null,null,null,"4429 81 Soyaolie"]
["",null,null,null,"Beløb",null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-81354]
["",null,null,null,"Kg",null,-1130,null,-1130,null,-1130,null,-1130,null,-1130,null,-1130,null,-1130,null,-1130,null,-1130,null,-1130,null,-1130,null,-1130,null,-13559]
["",null,null,null,"Pris",null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6,null,6]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E399,4),MID(E399&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Andet indkøbt foder i alt"]
["",null,null,null,null,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-6780,null,-81354]
[""]
["",null,null,null,"Dyrlæge og medicin"]
[""]
[448000,null,null,null,"4480 00 Dyrlæge"]
["",null,null,null,"Beløb",null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-50000]
[""]
[448100,null,null,null,"4481 00 Medicin"]
["",null,null,null,"Beløb",null,-17500,null,-17500,null,-17500,null,-17500,null,-17500,null,-17500,null,-17500,null,-17500,null,-17500,null,-17500,null,-17500,null,-17500,null,-210000]
[""]
[448140,null,null,null,"4481 40 Vaccine"]
["",null,null,null,"Beløb",null,-22609,null,-22609,null,-8478,null,-8478,null,-8478,null,-8478,null,-8478,null,-8478,null,-8478,null,-8478,null,-8478,null,-8478,null,-130000]
[""]
["",null,null,null,"Dyrlæge og medicin i alt"]
["",null,null,null,null,null,-44275,null,-44275,null,-30145,null,-30145,null,-30145,null,-30145,null,-30145,null,-30145,null,-30145,null,-30145,null,-30145,null,-30145,null,-390000]
[""]
["",null,null,null,"Diverse vedr. husdyr"]
[""]
[447010,null,null,null,"4470 10 Sæd"]
["",null,null,null,"Beløb",null,-12917,null,-12917,null,-12917,null,-12917,null,-12917,null,-12917,null,-12917,null,-12917,null,-12917,null,-12917,null,-12917,null,-12917,null,-155000]
[""]
[447300,null,null,null,"4473 00 Produktionsrådgivning"]
["",null,null,null,"Beløb",null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-5000,null,-60000]
[""]
[448600,null,null,null,"4486 00 Strøelse spåner, halm"]
["",null,null,null,"Beløb",null,null,null,null,null,-25000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-25000]
[""]
[448800,null,null,null,"4488 00 Diverse omkostninger husdyr"]
["",null,null,null,"Beløb",null,-7500,null,-7500,null,-7500,null,-7500,null,-7500,null,-7500,null,-7500,null,-7500,null,-7500,null,-7500,null,-7500,null,-7500,null,-90000]
[""]
[448812,null,null,null,"4488 12 Daka, gebyrer mv."]
["",null,null,null,"Beløb",null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-50000]
[""]
[448910,null,null,null,"4489 10 Fragt, paller"]
["",null,null,null,"Beløb",null,-1250,null,-1250,null,-1250,null,-1250,null,-1250,null,-1250,null,-1250,null,-1250,null,-1250,null,-1250,null,-1250,null,-1250,null,-15000]
[""]
["",null,null,null,"Diverse vedr. husdyr i alt"]
["",null,null,null,null,null,-30833,null,-30833,null,-55833,null,-30833,null,-30833,null,-30833,null,-30833,null,-30833,null,-30833,null,-30833,null,-30833,null,-30833,null,-395000]
[""]
["",null,null,null,"Stykomkostninger"]
["",null,null,null,null,null,-427264,null,-646608,null,-563782,null,-497277,null,-451800,null,-438579,null,-375459,null,-549550,null,-411673,null,-441145,null,-375459,null,-384959,null,-5563553]
[""]
["",null,null,null,"Dækningsbidrag"]
["",null,null,null,null,null,1203215,null,74825,null,156912,null,227655,null,273132,null,285575,null,347724,null,1586743,null,310750,null,281143,null,1105329,null,-501905,null,5351098]
[""]
["",null,null,null,"Energi"]
[""]
["",null,null,null,"Brændstof"]
[""]
[458010,null,null,null,"4580 10 Dieselolie"]
["",null,null,null,"Beløb",null,-33332,null,-26654,null,-23466,null,-28289,null,-19771,null,-20270,null,-11790,null,-23957,null,-19169,null,-19827,null,-19827,null,-19827,null,-266178]
["",null,null,null,"Liter",null,-3640,null,-2911,null,-2563,null,-3090,null,-2159,null,-2214,null,-1288,null,-2617,null,-1999,null,-2068,null,-2068,null,-2068,null,-28683]
["",null,null,null,"Pris",null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.16,null,9.59,null,9.59,null,9.59,null,9.59,null,9.2799999999999994]
[""]
[458081,null,null,null,"4580 81 Dieselolie afgift"]
["",null,null,null,"Beløb",null,10408,null,8323,null,7327,null,8833,null,6173,null,6330,null,3681,null,7481,null,5715,null,5911,null,5911,null,5911,null,82005]
[""]
[458085,null,null,null,"4580 85 Dieselolie afgift - ikke refunderbar"]
["",null,null,null,"Beløb",null,-167,null,-133,null,-117,null,-141,null,-99,null,-101,null,-59,null,-120,null,-91,null,-95,null,-95,null,-95,null,-1312]
[""]
["",null,null,null,"Brændstof i alt"]
["",null,null,null,null,null,-23091,null,-18464,null,-16256,null,-19597,null,-13696,null,-14041,null,-8167,null,-16596,null,-13545,null,-14011,null,-14011,null,-14011,null,-185485]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E463,4),MID(E463&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Energi excl. brændstof"]
[""]
[458210,null,null,null,"4582 10 Træpiller"]
["",null,null,null,"Beløb",null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-17417,null,-209000]
["",null,null,null,"Enh",null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-4583,null,-55000]
["",null,null,null,"Pris",null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8,null,3.8]
[""]
[458800,null,null,null,"4588 00 El"]
["",null,null,null,"Beløb",null,-76875,null,-76875,null,-76875,null,-76875,null,-76875,null,-76875,null,-76875,null,-76875,null,-76875,null,-76875,null,-76875,null,-76875,null,-922500]
["",null,null,null,"kwh",null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-20833,null,-250000]
["",null,null,null,"Pris",null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69,null,3.69]
[""]
[458880,null,null,null,"4588 80 El afgift"]
["",null,null,null,"Beløb",null,14438,null,14438,null,14438,null,14438,null,14438,null,14438,null,14438,null,14438,null,14438,null,14438,null,14438,null,14438,null,173250]
[""]
["",null,null,null,"Energi excl. brændstof i alt"]
["",null,null,null,null,null,-79854,null,-79854,null,-79854,null,-79854,null,-79854,null,-79854,null,-79854,null,-79854,null,-79854,null,-79854,null,-79854,null,-79854,null,-958250]
[""]
["",null,null,null,"Energi i alt"]
["",null,null,null,null,null,-102945,null,-98318,null,-96110,null,-99451,null,-93550,null,-93896,null,-88021,null,-96450,null,-93400,null,-93865,null,-93865,null,-93865,null,-1143735]
[""]
["",null,null,null,"Maskinstation mv."]
[""]
["",null,null,null,"Maskinstation diverse"]
[""]
[407000,null,null,null,"4070 00 Maskinstation gylle"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,-109457,null,-109457,null,null,null,null,null,null,null,null,null,-34565,null,null,null,-11522,null,-265000]
[""]
[407001,null,null,null,"4070 01 Maskinstation, pasning"]
["",null,null,null,"Beløb",null,null,null,null,null,-38346,null,-38346,null,null,null,null,null,null,null,null,null,-122707,null,-102256,null,null,null,-38346,null,-340000]
[""]
[407005,null,null,null,"4070 05 Leje af traktor og lign."]
["",null,null,null,"Beløb",null,null,null,null,null,-115000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-115000]
[""]
["",null,null,null,"Maskinstation diverse i alt"]
["",null,null,null,null,null,null,null,null,null,-153346,null,-147802,null,-109457,null,null,null,null,null,null,null,-122707,null,-136821,null,null,null,-49868,null,-720000]
[""]
["",null,null,null,"Maskinstation mv. i alt"]
["",null,null,null,null,null,null,null,null,null,-153346,null,-147802,null,-109457,null,null,null,null,null,null,null,-122707,null,-136821,null,null,null,-49868,null,-720000]
[""]
["",null,null,null,"Vedligehold"]
[""]
["",null,null,null,"Vedligehold fast ejendom"]
[""]
[460000,null,null,null,"4600 00 Bygningsvedligehold Langemosevej 13"]
["",null,null,null,"Beløb",null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-8333,null,-100000]
[""]
[462900,null,null,null,"4629 00 Vedligeholdelse vej/gårdsplads"]
["",null,null,null,"Beløb",null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-3333,null,-40000]
[""]
["",null,null,null,"Vedligehold fast ejendom i alt"]
["",null,null,null,null,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-11667,null,-140000]
[""]
["",null,null,null,"Vedligehold grundforbedring"]
[""]
[462020,null,null,null,"4620 20 Vedligeholdelse dræn/grøfter"]
["",null,null,null,"Beløb",null,null,null,null,null,-40000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-40000]
[""]
[462030,null,null,null,"4620 30 Vedligeholdelse læhegn"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,null,null,null,null,-10000]
[""]
["",null,null,null,"Vedligehold grundforbedring i alt"]
["",null,null,null,null,null,null,null,null,null,-40000,null,null,null,null,null,null,null,null,null,null,null,null,null,-10000,null,null,null,null,null,-50000]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E527,4),MID(E527&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Vedligehold markredskaber"]
[""]
[467300,null,null,null,"4673 00 Vedligeholdelse traktor"]
["",null,null,null,"Beløb",null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-9583,null,-115000]
[""]
[467400,null,null,null,"4674 00 Vedligeholdelse markredskaber"]
["",null,null,null,"Beløb",null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-6667,null,-80000]
[""]
["",null,null,null,"Vedligehold markredskaber i alt"]
["",null,null,null,null,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-195000]
[""]
["",null,null,null,"Vedligehold staldinventar"]
[""]
[467100,null,null,null,"4671 00 Vedligeholdelse staldinventar"]
["",null,null,null,"Beløb",null,-12500,null,-12500,null,-12500,null,-12500,null,-12500,null,-12500,null,-12500,null,-12500,null,-12500,null,-12500,null,-12500,null,-12500,null,-150000]
[""]
[467110,null,null,null,"4671 10 Vedligehold maleblandeanlæg"]
["",null,null,null,"Beløb",null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-4167,null,-50000]
[""]
["",null,null,null,"Vedligehold staldinventar i alt"]
["",null,null,null,null,null,-16667,null,-16667,null,-16667,null,-16667,null,-16667,null,-16667,null,-16667,null,-16667,null,-16667,null,-16667,null,-16667,null,-16667,null,-200000]
[""]
["",null,null,null,"Vedligehold andet inventar"]
[""]
[467900,null,null,null,"4679 00 Vedligeholdelse andet inventar"]
["",null,null,null,"Beløb",null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-30000]
[""]
["",null,null,null,"Vedligehold andet inventar i alt"]
["",null,null,null,null,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-2500,null,-30000]
[""]
["",null,null,null,"Vedligehold i alt"]
["",null,null,null,null,null,-47083,null,-47083,null,-87083,null,-47083,null,-47083,null,-47083,null,-47083,null,-47083,null,-47083,null,-57083,null,-47083,null,-47083,null,-615000]
[""]
["",null,null,null,"Lønomkostninger"]
[""]
["",null,null,null,"AM-indkomst (0-30)"]
[""]
["",null,null,null,"Samlet løn ansatte"]
[""]
[470100,null,null,null,"4701 00 Løn"]
["",null,null,null,"Beløb",null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-1200000]
[""]
["",null,null,null,"Samlet løn ansatte i alt"]
["",null,null,null,null,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-1200000]
[""]
["",null,null,null,"AM-indkomst (0-30) i alt"]
["",null,null,null,null,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-1200000]
[""]
["",null,null,null,"Lønomkostninger i alt"]
["",null,null,null,null,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-100000,null,-1200000]
[""]
["",null,null,null,"Ejendomsskat og forsikringer"]
[""]
["",null,null,null,"Ejendomsskat"]
[""]
[477000,null,null,null,"4770 00 Ejendomsskat"]
["",null,null,null,"Beløb",null,null,null,null,null,-27500,null,null,null,null,null,null,null,null,null,null,null,-27500,null,null,null,null,null,null,null,-55000]
[""]
["",null,null,null,"Ejendomsskat i alt"]
["",null,null,null,null,null,null,null,null,null,-27500,null,null,null,null,null,null,null,null,null,null,null,-27500,null,null,null,null,null,null,null,-55000]
[""]
["",null,null,null,"Forsikringer"]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E591,4),MID(E591&\" \",6,2))),\"\")","v":476000},null,null,null,"4760 00 Forsikring landbrug"]
["",null,null,null,"Beløb",null,null,null,null,null,-9000,null,null,null,null,null,-9000,null,null,null,null,null,-67500,null,-40500,null,null,null,-9000,null,-135000]
[""]
["",null,null,null,"Forsikringer i alt"]
["",null,null,null,null,null,null,null,null,null,-9000,null,null,null,null,null,-9000,null,null,null,null,null,-67500,null,-40500,null,null,null,-9000,null,-135000]
[""]
["",null,null,null,"Ejendomsskat og forsikringer i alt"]
["",null,null,null,null,null,null,null,null,null,-36500,null,null,null,null,null,-9000,null,null,null,null,null,-95000,null,-40500,null,null,null,-9000,null,-190000]
[""]
["",null,null,null,"Diverse omkostninger"]
[""]
[478000,null,null,null,"4780 00 Økonomisk rådgivning"]
["",null,null,null,"Beløb",null,-6172,null,-6090,null,-1448,null,-465,null,-24418,null,-5940,null,-6250,null,-4612,null,-1028,null,-2500,null,-2500,null,-2500,null,-63922]
[""]
[478015,null,null,null,"4780 15 Bedriftsrådgivning/gårdråd"]
["",null,null,null,"Beløb",null,-1320,null,-5520,null,null,null,-1000,null,-660,null,-21691,null,null,null,null,null,null,null,-2500,null,-2500,null,-2500,null,-37691]
[""]
[478100,null,null,null,"4781 00 Regnskab"]
["",null,null,null,"Beløb",null,-491,null,-3115,null,-31894,null,-3634,null,14760,null,null,null,null,null,-4139,null,-3788,null,null,null,null,null,null,null,-32300]
[""]
[478110,null,null,null,"4781 10 Lønadministration"]
["",null,null,null,"Beløb",null,null,null,-1117,null,-1444,null,-2675,null,-2039,null,-1305,null,null,null,-5149,null,-1487,null,-2595,null,-2595,null,-2595,null,-23000]
[""]
[480000,null,null,null,"4800 00 Kontingenter m.m."]
["",null,null,null,"Beløb",null,null,null,-9825,null,null,null,null,null,-6250,null,null,null,null,null,null,null,null,null,-500,null,-500,null,-500,null,-17575]
[""]
[480050,null,null,null,"4800 50 Faglitteratur"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,-3490,null,null,null,null,null,null,null,-333,null,-333,null,-333,null,-4490]
[""]
[483000,null,null,null,"4830 00 Telefon / Internet"]
["",null,null,null,"Beløb",null,-1546,null,-378,null,-364,null,-363,null,-5285,null,-377,null,-2131,null,-400,null,-556,null,-2700,null,-2700,null,-2700,null,-19500]
[""]
[483010,null,null,null,"4830 10 Diverse omkostninger computer"]
["",null,null,null,"Beløb",null,-3348,null,null,null,null,null,null,null,-1025,null,-2394,null,-1864,null,null,null,null,null,null,null,null,null,null,null,-8631]
[""]
[483500,null,null,null,"4835 00 Kontorhold"]
["",null,null,null,"Beløb",null,-357,null,null,null,-1828,null,-884,null,-264,null,null,null,-38,null,-100,null,-58,null,-500,null,-500,null,-500,null,-5028]
[""]
[483510,null,null,null,"4835 10 Diverse EDB-udgifter"]
["",null,null,null,"Beløb",null,null,null,null,null,-4500,null,null,null,null,null,null,null,null,null,null,null,null,null,-500,null,-500,null,-500,null,-6000]
[""]
[483515,null,null,null,"4835 15 IT-abonnement og -service"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-19417,null,-20583,null,null,null,null,null,null,null,-40000]
[""]
[483600,null,null,null,"4836 00 Andre omkostninger uden moms"]
["",null,null,null,"Beløb",null,-132,null,-132,null,-1056,null,-132,null,-132,null,-1080,null,-1146,null,-132,null,-1082,null,null,null,null,null,null,null,-5022]
[""]
[483700,null,null,null,"4837 00 Forbrugsafgift vand"]
["",null,null,null,"Beløb",null,null,null,null,null,-19250,null,null,null,null,null,-19250,null,null,null,null,null,-19250,null,null,null,null,null,-19250,null,-77000]
["",null,null,null,"m3",null,null,null,null,null,-1925,null,null,null,null,null,-1925,null,null,null,null,null,-1925,null,null,null,null,null,-1925,null,-7700]
["",null,null,null,"Pris",null,null,null,null,null,10,null,null,null,null,null,10,null,null,null,null,null,10,null,null,null,null,null,10,null,10]
[""]
[483780,null,null,null,"4837 80 Vandafgift (grøn afgift)"]
["",null,null,null,"Beløb",null,null,null,null,null,12262,null,null,null,null,null,12262,null,null,null,null,null,12262,null,null,null,null,null,12262,null,49049]
[""]
[483800,null,null,null,"4838 00 Renovation"]
["",null,null,null,"Beløb",null,-1580,null,-6281,null,-250,null,-250,null,-1970,null,null,null,-1988,null,-250,null,-4697,null,-1667,null,-1667,null,-1667,null,-22266]
[""]
[483900,null,null,null,"4839 00 Andre omkostninger"]
["",null,null,null,"Beløb",null,-15704,null,-2136,null,-2612,null,-5930,null,-4908,null,-3325,null,-9088,null,-2790,null,null,null,-583,null,-583,null,-583,null,-48245]
[""]
[483930,null,null,null,"4839 30 Kurser og møder"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-1667,null,-1667,null,-1667,null,-5000]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E655,4),MID(E655&\" \",6,2))),\"\")","v":483965},null,null,null,"4839 65 Skadedyrsbekæmpelse / kattefoder"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-583,null,-583,null,-583,null,-1750]
[""]
[484300,null,null,null,"4843 00 Reklame m.v."]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,-564,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-564]
[""]
[""]
["",null,null,null,"Bil. m.v."]
[""]
[489931,null,null,null,"4899 31 Erhvervsandel bilomkostninger"]
["",null,null,null,"Beløb",null,-7573,null,-6540,null,-14948,null,-18037,null,-188,null,-19381,null,-7601,null,-6914,null,-26885,null,-6250,null,-6250,null,-6250,null,-126816]
[""]
[""]
["",null,null,null,"Biler"]
[""]
[834100,null,null,null,"8341 00 Andel i omkostninger til erhverv"]
["",null,null,null,"Beløb",null,7007,null,1009,null,929,null,17698,null,188,null,19381,null,6971,null,952,null,19012,null,null,null,null,null,null,null,73147]
[""]
[834105,null,null,null,"8341 05 Andel i omkostninger til erhverv"]
["",null,null,null,"Beløb",null,565,null,2765,null,5470,null,339,null,null,null,null,null,630,null,5962,null,4327,null,null,null,null,null,null,null,20059]
[""]
[834106,null,null,null,"8341 06 Andel i omkostninger til erhverv"]
["",null,null,null,"Beløb",null,null,null,2765,null,8549,null,null,null,null,null,null,null,null,null,null,null,3546,null,null,null,null,null,null,null,14860]
[""]
[""]
["",null,null,null,"VW Multivan CP 35120 Diesel"]
[""]
[831000,null,null,null,"8310 00 Diesel"]
["",null,null,null,"Beløb",null,null,null,-468,null,-45,null,null,null,null,null,-89,null,-218,null,-1002,null,-109,null,null,null,null,null,null,null,-1930]
[""]
[831300,null,null,null,"8313 00 Reparation"]
["",null,null,null,"Beløb",null,-786,null,-595,null,-932,null,-18630,null,-198,null,-20312,null,null,null,null,null,-15024,null,null,null,null,null,null,null,-56477]
[""]
[833000,null,null,null,"8330 00 Vægtafgift"]
["",null,null,null,"Beløb",null,-6590,null,null,null,null,null,null,null,null,null,null,null,-7120,null,null,null,null,null,null,null,null,null,null,null,-13710]
[""]
[833100,null,null,null,"8331 00 Forsikring"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-4879,null,null,null,null,null,null,null,-4879]
[""]
[834200,null,null,null,"8342 00 Andel i omkostninger til privat"]
["",null,null,null,"Beløb",null,369,null,53,null,49,null,931,null,10,null,1020,null,367,null,50,null,1001,null,null,null,null,null,null,null,3850]
[""]
["",null,null,null,"VW Multivan CP 35120 Diesel i alt"]
["",null,null,null,null,null,-7007,null,-1009,null,-929,null,-17698,null,-188,null,-19381,null,-6971,null,-952,null,-19012,null,null,null,null,null,null,null,-73147]
[""]
["",null,null,null,"Biler i alt"]
["",null,null,null,null,null,565,null,5531,null,14019,null,339,null,null,null,null,null,630,null,5962,null,7873,null,null,null,null,null,null,null,34919]
[""]
["",null,null,null,"Bil. m.v. i alt"]
["",null,null,null,null,null,-7007,null,-1009,null,-929,null,-17698,null,-188,null,-19381,null,-6971,null,-952,null,-19012,null,-6250,null,-6250,null,-6250,null,-91897]
[""]
["",null,null,null,"Diverse omkostninger i alt"]
["",null,null,null,null,null,-37658,null,-35603,null,-53312,null,-33031,null,-32942,null,-65970,null,-29477,null,-37942,null,-59276,null,-22878,null,-22878,null,-29866,null,-460833]
[""]
["",null,null,null,"Kontante kapacitetsomkostninger"]
["",null,null,null,null,null,-287686,null,-281005,null,-526351,null,-427368,null,-383032,null,-315949,null,-264582,null,-281476,null,-517466,null,-451147,null,-263826,null,-329682,null,-4329569]
[""]
["",null,null,null,"Af- og nedskrivninger mv."]
[""]
["",null,null,null,"Afskrivning driftsbygninger"]
[""]
[495000,null,null,null,"4950 00 Afskrivning bygninger"]
["",null,null,null,"Beløb",null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-341208]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E719,4),MID(E719&\" \",6,2))),\"\")","v":""},null,null,null,"Afskrivning driftsbygninger i alt"]
["",null,null,null,null,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-28434,null,-341208]
[""]
["",null,null,null,"Afskrivning beboelse landbrug"]
[""]
[495120,null,null,null,"4951 20 Afskrivning stuehus, udlejet"]
["",null,null,null,"Beløb",null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-31059]
[""]
["",null,null,null,"Afskrivning beboelse landbrug i alt"]
["",null,null,null,null,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-2588,null,-31059]
[""]
["",null,null,null,"Afskrivning grundforbedring"]
[""]
[496000,null,null,null,"4960 00 Afskrivning grundforbedring"]
["",null,null,null,"Beløb",null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-5637]
[""]
["",null,null,null,"Afskrivning grundforbedring i alt"]
["",null,null,null,null,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-470,null,-5637]
[""]
["",null,null,null,"Afskrivning markredskaber"]
[""]
[496600,null,null,null,"4966 00 Afskrivning markinventar"]
["",null,null,null,"Beløb",null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-103046]
[""]
["",null,null,null,"Afskrivning markredskaber i alt"]
["",null,null,null,null,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-8587,null,-103046]
[""]
["",null,null,null,"Afskrivning staldinventar"]
[""]
[496500,null,null,null,"4965 00 Afskrivning staldinventar"]
["",null,null,null,"Beløb",null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-89338]
[""]
["",null,null,null,"Afskrivning staldinventar i alt"]
["",null,null,null,null,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-7445,null,-89338]
[""]
["",null,null,null,"Afskrivning andet inventar"]
[""]
[496900,null,null,null,"4969 00 Afskrivning andet inventar"]
["",null,null,null,"Beløb",null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-1220]
[""]
["",null,null,null,"Afskrivning andet inventar i alt"]
["",null,null,null,null,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-102,null,-1220]
[""]
["",null,null,null,"Af- og nedskrivninger mv. i alt"]
["",null,null,null,null,null,-47626,null,-47626,null,-47626,null,-47626,null,-47626,null,-47626,null,-47626,null,-47626,null,-47626,null,-47626,null,-47626,null,-47626,null,-571509]
[""]
["",null,null,null,"Kapacitetsomkostninger i alt"]
["",null,null,null,null,null,-335312,null,-328631,null,-573976,null,-474993,null,-430658,null,-363575,null,-312207,null,-329101,null,-565092,null,-498773,null,-311452,null,-377308,null,-4901078]
[""]
["",null,null,null,"Resultat af primær drift"]
["",null,null,null,null,null,867903,null,-253805,null,-417065,null,-247338,null,-157526,null,-77999,null,35516,null,1257642,null,-254341,null,-217630,null,793877,null,-879213,null,450020]
[""]
["",null,null,null,"Afkoblet EU-støtte mv."]
[""]
[387800,null,null,null,"3878 00 Afkoblet EU-støtte"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294500,null,294500]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,155,null,155]
["",null,null,null,"Pris",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1900,null,1900]
[""]
["",null,null,null,"Afkoblet EU-støtte mv. i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,294500,null,294500]
[""]
["",null,null,null,"Resultat før finansiering"]
["",null,null,null,null,null,867903,null,-253805,null,-417065,null,-247338,null,-157526,null,-77999,null,35516,null,1257642,null,-254341,null,-217630,null,793877,null,-584713,null,744520]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E783,4),MID(E783&\" \",6,2))),\"\")","v":""}]
["",null,null,null,"Finansieringstilskud"]
[""]
[386710,null,null,null,"3867 10 Tilskud til energibesparelse"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31050,null,31050]
[""]
["",null,null,null,"Finansieringstilskud i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,31050,null,31050]
[""]
["",null,null,null,"Forpagtningsafgift mv."]
[""]
[381500,null,null,null,"3815 00 Forpagtningsindtægt uden moms"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13650,null,null,null,null,null,null,null,null,null,13650]
[""]
[488000,null,null,null,"4880 00 Forpagtningsafgift uden moms"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,-19500,null,null,null,null,null,null,null,null,null,-16165,null,-41355,null,null,null,-9165,null,-86185]
[""]
[488010,null,null,null,"4880 10 Forpagtningsafgift med moms"]
["",null,null,null,"Beløb",null,null,null,null,null,-31250,null,null,null,null,null,null,null,null,null,null,null,-62500,null,null,null,null,null,-31250,null,-125000]
[""]
[488411,null,null,null,"4884 11 Leje af drgt-stald (Anna)"]
["",null,null,null,"Beløb",null,null,null,null,null,-27750,null,null,null,null,null,-27750,null,null,null,null,null,-27750,null,null,null,null,null,-27750,null,-111000]
[""]
[488412,null,null,null,"4884 12 Leje af kornsilo"]
["",null,null,null,"Beløb",null,null,null,null,null,-12500,null,null,null,null,null,-15500,null,null,null,null,null,-12500,null,null,null,null,null,-12500,null,-53000]
[""]
["",null,null,null,"Forpagtningsafgift mv. i alt"]
["",null,null,null,null,null,null,null,null,null,-71500,null,-19500,null,null,null,-43250,null,null,null,13650,null,-118915,null,-41355,null,null,null,-80665,null,-361535]
[""]
["",null,null,null,"Renteudgifter"]
[""]
[545500,null,null,null,"5455 00 Rente realkreditinstitutter, dkr. fast rente"]
["",null,null,null,"Beløb",null,null,null,null,null,-128000,null,null,null,null,null,-128000,null,null,null,null,null,-128000,null,null,null,null,null,-128000,null,-512000]
[""]
[545600,null,null,null,"5456 00 Rente realkreditinstitutter, dkr. var. rente"]
["",null,null,null,"Beløb",null,null,null,null,null,-123000,null,null,null,null,null,-123000,null,null,null,null,null,-123000,null,null,null,null,null,-123000,null,-492000]
[""]
[546500,null,null,null,"5465 00 Rente pengeinstitut, dkr."]
["",null,null,null,"Beløb",null,null,null,null,null,-36325,null,null,null,null,null,-36325,null,null,null,null,null,-36325,null,null,null,null,null,-36325,null,-145300]
[""]
[560000,null,null,null,"5600 00 Rente kassekredit"]
["",null,null,null,"Beløb",null,null,null,null,null,-52779,null,null,null,null,null,-87913,null,null,null,null,null,-90332,null,null,null,null,null,-88256,null,-319281]
[""]
[562000,null,null,null,"5620 00 Rente maskingæld"]
["",null,null,null,"Beløb",null,-142,null,-142,null,-142,null,-142,null,-142,null,-142,null,-142,null,-142,null,-142,null,-142,null,-142,null,-142,null,-1700]
[""]
["",null,null,null,"Renteudgifter i alt"]
["",null,null,null,null,null,-142,null,-142,null,-340246,null,-142,null,-142,null,-375380,null,-142,null,-142,null,-377799,null,-142,null,-142,null,-375723,null,-1470281]
[""]
["",null,null,null,"Finansiering ialt"]
["",null,null,null,null,null,-142,null,-142,null,-411746,null,-19642,null,-142,null,-418630,null,-142,null,13508,null,-496714,null,-41497,null,-142,null,-425338,null,-1800766]
[""]
["",null,null,null,"Resultat efter finansiering"]
["",null,null,null,null,null,867761,null,-253947,null,-828811,null,-266980,null,-157668,null,-496629,null,35375,null,1271150,null,-751055,null,-259127,null,793735,null,-1010050,null,-1056246]
[""]
["",null,null,null,"Resultat før regulering og skat"]
["",null,null,null,null,null,867761,null,-253947,null,-828811,null,-266980,null,-157668,null,-496629,null,35375,null,1271150,null,-751055,null,-259127,null,793735,null,-1010050,null,-1056246]
[""]
["",null,null,null,"Resultat før skat"]
["",null,null,null,null,null,867761,null,-253947,null,-828811,null,-266980,null,-157668,null,-496629,null,35375,null,1271150,null,-751055,null,-259127,null,793735,null,-1010050,null,-1056246]
[""]
["",null,null,null,"Resultat efter skat"]
["",null,null,null,null,null,867761,null,-253947,null,-828811,null,-266980,null,-157668,null,-496629,null,35375,null,1271150,null,-751055,null,-259127,null,793735,null,-1010050,null,-1056246]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E847,4),MID(E847&\" \",6,2))),\"\")","v":""},null,null,null,"Inv. finansiering specifikationer - Internt"]
["",null,null,null,"RESULTATBUDGET 2025"]
["",null,null,null,null,null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec",null,"I alt"]
["",null,null,null,"Resultat før skat"]
["",null,null,null,null,null,867761,null,-253947,null,-828811,null,-266980,null,-157668,null,-496629,null,35375,null,1271150,null,-751055,null,-259127,null,793735,null,-1010050,null,-1056246]
[""]
["",null,null,null,"Afskrivninger mv.",null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,571509]
[""]
["",null,null,null,"Tilbageførsel af ikke likvide poster"]
["",null,null,null,null,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,47626,null,571509]
[""]
["",null,null,null,"Privat"]
[""]
[700000,null,null,null,"7000 00 Privat kontant"]
["",null,null,null,"Beløb",null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-16250,null,-195000]
[""]
[709004,null,null,null,"7090 04 Andel i biludgifter"]
["",null,null,null,"Beløb",null,-369,null,-53,null,-49,null,-931,null,-10,null,-1020,null,-367,null,-50,null,-1001,null,null,null,null,null,null,null,-3850]
[""]
[""]
["",null,null,null,"Afskrivninger privat"]
[""]
[709005,null,null,null,"7090 05 Andel i afskrivninger bil"]
["",null,null,null,"Beløb",null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-6998]
[""]
["",null,null,null,"Afskrivninger privat i alt"]
["",null,null,null,null,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-583,null,-6998]
[""]
["",null,null,null,"Privat i alt"]
["",null,null,null,null,null,-17202,null,-16886,null,-16882,null,-17765,null,-16843,null,-17853,null,-17200,null,-16883,null,-17834,null,-16833,null,-16833,null,-16833,null,-205848]
[""]
["",null,null,null,"Afskrivninger privat tlbf.",null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,583,null,6998]
[""]
["",null,null,null,"Privat udtræk, skat og pension i alt"]
["",null,null,null,null,null,-16619,null,-16303,null,-16299,null,-17181,null,-16260,null,-17270,null,-16617,null,-16300,null,-17251,null,-16250,null,-16250,null,-16250,null,-198850]
[""]
["",null,null,null,"Til investering og afdrag"]
["",null,null,null,null,null,898768,null,-222624,null,-797484,null,-236536,null,-126302,null,-466274,null,66384,null,1302476,null,-720680,null,-227751,null,825111,null,-978674,null,-683586]
[""]
["",null,null,null,"Besætning"]
[""]
["",null,null,null,"Forskydning besætning"]
[""]
[146100,null,null,null,"1461 00 Søer"]
["",null,null,null,"Beløb",null,-494000,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,494000]
["",null,null,null,"Stk",null,-190,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,190]
["",null,null,null,"Pris",null,2600,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2600]
[""]
[147209,null,null,null,"1472 09 Smågrise  7 - 30 kg"]
["",null,null,null,"Beløb",null,-340795,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,340795]
["",null,null,null,"Stk",null,-1391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1391]
["",null,null,null,"Pris",null,245,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,245]
[""]
[147214,null,null,null,"1472 14 Smågrise under 7 kg"]
["",null,null,null,"Beløb",null,-74250,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74250]
["",null,null,null,"Stk",null,-550,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,550]
["",null,null,null,"Pris",null,135,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,135]
[""]
["",null,null,null,"Forskydning besætning i alt"]
["",null,null,null,null,null,-909045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909045]
[""]
["",null,null,null,"Besætning i alt"]
["",null,null,null,null,null,-909045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,909045]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E911,4),MID(E911&\" \",6,2))),\"\")","v":""},null,null,null,"Beholdninger"]
[""]
["",null,null,null,"Forskydning beholdning"]
[""]
[402390,null,null,null,"4023 90 N-gødning  beholdning"]
["",null,null,null,"Beløb",null,-28620,null,null,null,null,null,null,null,null,null,28620]
["",null,null,null,"Kg",null,-18000,null,null,null,null,null,null,null,null,null,18000]
["",null,null,null,"Pris",null,1.59,null,null,null,null,null,null,null,null,null,1.59]
[""]
[441792,null,null,null,"4417 92 Hvede, egen avl til foder, beh."]
["",null,null,null,"Beløb",null,-32340,null,-180810,null,-179340,null,16170,null,163170,null,163170,null,163170,null,-1249500,null,163170,null,163170,null,163170,null,163170,null,-483630]
["",null,null,null,"Kg",null,-22000,null,-123000,null,-122000,null,11000,null,111000,null,111000,null,111000,null,-850000,null,111000,null,111000,null,111000,null,111000,null,-329000]
["",null,null,null,"Pris",null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47]
[""]
["",null,null,null,"Forskydning beholdning i alt"]
["",null,null,null,null,null,-60960,null,-180810,null,-179340,null,16170,null,163170,null,191790,null,163170,null,-1249500,null,163170,null,163170,null,163170,null,163170,null,-483630]
[""]
["",null,null,null,"Beholdninger i alt"]
["",null,null,null,null,null,-60960,null,-180810,null,-179340,null,16170,null,163170,null,191790,null,163170,null,-1249500,null,163170,null,163170,null,163170,null,163170,null,-483630]
[""]
["",null,null,null,"Likviditet før anlægsinvesteringer"]
["",null,null,null,null,null,-71237,null,-403434,null,-976824,null,-220366,null,36868,null,-274484,null,229554,null,52976,null,-557510,null,-64581,null,988281,null,93541,null,-1167216]
[""]
["",null,null,null,"Anlægsinvesteringer i alt"]
[""]
[""]
["",null,null,null,"Likviditetsoverskud/-behov"]
["",null,null,null,null,null,-71237,null,-403434,null,-976824,null,-220366,null,36868,null,-274484,null,229554,null,52976,null,-557510,null,-64581,null,988281,null,93541,null,-1167216]
[""]
["",null,null,null,"Værdipapirer"]
[""]
[215210,null,null,null,"2152 10 Andelsejerkonto Danish Crown"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49900,null,49900]
[""]
["",null,null,null,"Værdipapirer i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49900,null,49900]
[""]
["",null,null,null,"Realkreditinstitutter"]
[""]
[231606,null,null,null,"2316 06 RD 5%, 2048 H 2.222.000 dkk"]
["",null,null,null,"Beløb",null,null,null,null,null,-12225,null,null,null,null,null,-12225,null,null,null,null,null,-12225,null,null,null,null,null,-12225,null,-48900]
[""]
[231607,null,null,null,"2316 07 RD 5%, 2048 H 6.082.000 dkk"]
["",null,null,null,"Beløb",null,null,null,null,null,-33450,null,null,null,null,null,-33450,null,null,null,null,null,-33450,null,null,null,null,null,-33450,null,-133800]
[""]
[231913,null,null,null,"2319 13 RD Flex, H 4.934.000"]
["",null,null,null,"Beløb",null,null,null,null,null,-37150,null,null,null,null,null,-37150,null,null,null,null,null,-37150,null,null,null,null,null,-37150,null,-148600]
[""]
["",null,null,null,"Realkreditinstitutter i alt"]
["",null,null,null,null,null,null,null,null,null,-82825,null,null,null,null,null,-82825,null,null,null,null,null,-82825,null,null,null,null,null,-82825,null,-331300]
[""]
["",null,null,null,"Pengeinstitutter"]
[""]
[233019,null,null,null,"2330 19 Danske Bank Erhvervslån 3344 195765"]
["",null,null,null,"Beløb",null,null,null,null,null,-208675,null,null,null,null,null,-208675,null,null,null,null,null,-208675,null,null,null,null,null,-208675,null,-834700]
[""]
[264001,null,null,null,"2640 01 Nordania Finans såmaskine"]
["",null,null,null,"Beløb",null,-6025,null,-6025,null,-6025,null,-6025,null,-6025,null,-6025,null,-6025,null,-6025,null,-6025,null,-6025,null,-6025,null,-6025,null,-72300]
[""]
["",null,null,null,"Pengeinstitutter i alt"]
["",null,null,null,null,null,-6025,null,-6025,null,-214700,null,-6025,null,-6025,null,-214700,null,-6025,null,-6025,null,-214700,null,-6025,null,-6025,null,-214700,null,-907000]
[""]
["",null,null,null,"Anden langfristet gæld"]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E975,4),MID(E975&\" \",6,2))),\"\")","v":277801},null,null,null,"2778 01 Energitilskud"]
["",null,null,null,"Beløb",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-31050,null,-31050]
[""]
["",null,null,null,"Anden langfristet gæld i alt"]
["",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-31050,null,-31050]
[""]
["",null,null,null,"Moms og afgifter"]
[""]
[840540,null,null,null,"8405 40 Saldo moms"]
["",null,null,null,"Beløb",null,-21433,null,-103496,null,-676842,null,-49090,null,9007,null,308512,null,62282,null,8214,null,-3868,null,5911,null,207413,null,-4368,null,-257757]
[""]
["",null,null,null,"Moms og afgifter i alt"]
["",null,null,null,null,null,-21433,null,-103496,null,-676842,null,-49090,null,9007,null,308512,null,62282,null,8214,null,-3868,null,5911,null,207413,null,-4368,null,-257757]
[""]
["",null,null,null,"Kassekredit"]
[""]
[260000,null,null,null,"2600 00 Danske Bank 4356 161882"]
["",null,null,null,"Beløb",null,98695,null,512955,null,1951191,null,275481,null,-39850,null,263497,null,-285811,null,-55165,null,858903,null,64695,null,-1189669,null,189502,null,2644424]
[""]
["",null,null,null,"Kassekredit i alt"]
["",null,null,null,null,null,98695,null,512955,null,1951191,null,275481,null,-39850,null,263497,null,-285811,null,-55165,null,858903,null,64695,null,-1189669,null,189502,null,2644424]
[""]
["",null,null,null,"Likviditetsanvendelse/-fremskaffelse"]
["",null,null,null,null,null,71237,null,403434,null,976824,null,220366,null,-36868,null,274484,null,-229554,null,-52976,null,557510,null,64581,null,-988281,null,-93541,null,1167216]
[""]
["",null,null,null,"Afstemning"]
[""]
[""]
["",null,null,null,"Balance specifikationer - Internt"]
["",null,null,null,"RESULTATBUDGET 2025"]
["",null,null,null,null,null,"Primo",null,"Jan",null,"Feb",null,"Mar",null,"Apr",null,"Maj",null,"Jun",null,"Jul",null,"Aug",null,"Sep",null,"Okt",null,"Nov",null,"Dec"]
["",null,null,null,"Aktiver"]
[""]
["",null,null,null,"Fast ejendom"]
[""]
["",null,null,null,"Jord"]
[""]
[965030,null,null,null,"9650 30 Jord"]
["",null,null,null,"Beløb",null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000]
[""]
["",null,null,null,"Jord i alt",null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000,null,21600000]
[""]
["",null,null,null,"Grundforbedring"]
[""]
[965000,null,null,null,"9650 00 Energipil"]
["",null,null,null,"Beløb",null,23061,null,22924,null,22787,null,22649,null,22512,null,22375,null,22238,null,22100,null,21963,null,21826,null,21689,null,21551,null,21414]
[""]
[965001,null,null,null,"9650 01 Vej Sentvedvej-Langemosevej"]
["",null,null,null,"Beløb",null,16100,null,15932,null,15764,null,15597,null,15429,null,15261,null,15093,null,14926,null,14758,null,14590,null,14423,null,14255,null,14087]
[""]
[965002,null,null,null,"9650 02 Vej Egemosevej-Langemosevej"]
["",null,null,null,"Beløb",null,19772,null,19607,null,19442,null,19277,null,19112,null,18948,null,18783,null,18618,null,18453,null,18289,null,18124,null,17959,null,17794]
[""]
["",null,null,null,"Grundforbedring i alt",null,58932,null,58463,null,57993,null,57523,null,57054,null,56584,null,56114,null,55644,null,55175,null,54705,null,54235,null,53765,null,53296]
[""]
["",null,null,null,"Driftsbygninger"]
[""]
[970001,null,null,null,"9700 01 Bygninger Langemosevej 13"]
["",null,null,null,"Beløb",null,1312290,null,1296668,null,1281045,null,1265422,null,1249800,null,1234178,null,1218555,null,1202932,null,1187310,null,1171688,null,1156065,null,1140442,null,1124820]
[""]
[970002,null,null,null,"9700 02 Energiinvestering Langemosevej 13"]
["",null,null,null,"Beløb",null,229450,null,225626,null,221802,null,217977,null,214153,null,210329,null,206505,null,202681,null,198857,null,195032,null,191208,null,187384,null,183560]
[""]
[970010,null,null,null,"9700 10 Bygninger Sentvedvej 25"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1039,4),MID(E1039&\" \",6,2))),\"\")","v":""},null,null,null,"Beløb",null,613700,null,607307,null,600914,null,594522,null,588129,null,581736,null,575343,null,568951,null,562558,null,556165,null,549773,null,543380,null,536987]
[""]
[970011,null,null,null,"9700 11 Energiinvestering Sentvedvej 25"]
["",null,null,null,"Beløb",null,117658,null,115697,null,113736,null,111775,null,109814,null,107853,null,105892,null,103931,null,101970,null,100009,null,98048,null,96087,null,94126]
[""]
[970012,null,null,null,"9700 12 Tag på Sentvedvej 25"]
["",null,null,null,"Beløb",null,190109,null,189475,null,188842,null,188208,null,187574,null,186940,null,186307,null,185673,null,185039,null,184406,null,183772,null,183138,null,182505]
[""]
["",null,null,null,"Driftsbygninger i alt",null,2463206,null,2434772,null,2406338,null,2377904,null,2349470,null,2321036,null,2292602,null,2264168,null,2235734,null,2207300,null,2178866,null,2150432,null,2121998]
[""]
["",null,null,null,"Beboelse landbrug"]
[""]
[960072,null,null,null,"9600 72 Beboelse Langemosevej 13"]
["",null,null,null,"Beløb",null,1183000,null,1181917,null,1180833,null,1179750,null,1178667,null,1177583,null,1176500,null,1175417,null,1174333,null,1173250,null,1172167,null,1171083,null,1170000]
[""]
[960074,null,null,null,"9600 74 Beboelse Sentvedvej 25 og 23A"]
["",null,null,null,"Beløb",null,1490426,null,1488922,null,1487417,null,1485912,null,1484407,null,1482902,null,1481397,null,1479892,null,1478387,null,1476882,null,1475377,null,1473872,null,1472367]
[""]
["",null,null,null,"Beboelse landbrug i alt",null,2673426,null,2670838,null,2668250,null,2665662,null,2663073,null,2660485,null,2657897,null,2655309,null,2652720,null,2650132,null,2647544,null,2644956,null,2642367]
[""]
["",null,null,null,"Fast ejendom i alt",null,26795565,null,26764073,null,26732581,null,26701089,null,26669597,null,26638105,null,26606613,null,26575121,null,26543629,null,26512137,null,26480645,null,26449153,null,26417661]
[""]
["",null,null,null,"Inventar markbrug"]
[""]
[980045,null,null,null,"9800 45 Traktor New Holland TVT190"]
["",null,null,null,"Beløb",null,25666,null,23528,null,21389,null,19250,null,17111,null,14972,null,12833,null,10694,null,8556,null,6417,null,4278,null,2139]
[""]
[980046,null,null,null,"9800 46 Halmstrigle"]
["",null,null,null,"Beløb",null,45000,null,44583,null,44167,null,43750,null,43333,null,42917,null,42500,null,42083,null,41667,null,41250,null,40833,null,40417,null,40000]
[""]
[980047,null,null,null,"9800 47 Harve Claydon 6,4 m"]
["",null,null,null,"Beløb",null,90000,null,89167,null,88333,null,87500,null,86667,null,85833,null,85000,null,84167,null,83333,null,82500,null,81667,null,80833,null,80000]
[""]
[980048,null,null,null,"9800 48 Såudstyr Multi-Seeder 200-16-HY-AC"]
["",null,null,null,"Beløb",null,39116,null,38650,null,38185,null,37719,null,37253,null,36788,null,36322,null,35856,null,35391,null,34925,null,34459,null,33994,null,33528]
[""]
[980049,null,null,null,"9800 49 Slagleklipper"]
["",null,null,null,"Beløb",null,14584,null,14410,null,14237,null,14063,null,13889,null,13716,null,13542,null,13368,null,13195,null,13021,null,12848,null,12674,null,12500]
[""]
[980050,null,null,null,"9800 50 Tromle Dalbo Maxiroll 8,3 m cambrid"]
["",null,null,null,"Beløb",null,48416,null,47840,null,47263,null,46687,null,46111,null,45534,null,44958,null,44382,null,43805,null,43229,null,42652,null,42076,null,41500]
[""]
[980051,null,null,null,"9800 51 Baastrup CTS 18 New Line containervogn"]
["",null,null,null,"Beløb",null,132333,null,130955,null,129576,null,128198,null,126819,null,125441,null,124062,null,122684,null,121305,null,119927,null,118548,null,117170,null,115791]
[""]
[980052,null,null,null,"9800 52 Sumo DTS 4,0m såmaskine"]
["",null,null,null,"Beløb",null,225000,null,222396,null,219792,null,217187,null,214583,null,211979,null,209375,null,206771,null,204167,null,201562,null,198958,null,196354,null,193750]
[""]
["",null,null,null,"Inventar markbrug i alt",null,620116,null,611528,null,602941,null,594354,null,585767,null,577180,null,568593,null,560005,null,551418,null,542831,null,534244,null,525657,null,517069]
[""]
["",null,null,null,"Inventar husdyrbrug"]
[""]
[980002,null,null,null,"9800 02 Staldinventar Langemosevej 13"]
["",null,null,null,"Beløb",null,73961,null,73401,null,72840,null,72280,null,71720,null,71159,null,70599,null,70039,null,69478,null,68918,null,68358,null,67797,null,67237]
[""]
[980013,null,null,null,"9800 13 Sneglevogn"]
["",null,null,null,"Beløb",null,34723,null,33276,null,31829,null,30382,null,28936,null,27489,null,26042,null,24595,null,23149,null,21702,null,20255,null,18808,null,17361]
[""]
[980014,null,null,null,"9800 14 Tilretning af fodersilo"]
["",null,null,null,"Beløb",null,117354,null,115398,null,113442,null,111486,null,109530,null,107574,null,105618,null,103662,null,101706,null,99751,null,97795,null,95839,null,93883]
[""]
[980015,null,null,null,"9800 15 Overdækning klimastald"]
["",null,null,null,"Beløb",null,26624,null,26181,null,25737,null,25293,null,24849,null,24406,null,23962,null,23518,null,23074,null,22631,null,22187,null,21743,null,21300]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1103,4),MID(E1103&\" \",6,2))),\"\")","v":980016},null,null,null,"9800 16 Grise hænger"]
["",null,null,null,"Beløb",null,20233,null,19952,null,19671,null,19390,null,19109,null,18828,null,18547,null,18266,null,17985,null,17704,null,17423,null,17142,null,16861]
[""]
[980021,null,null,null,"9800 21 Kontor Pavillion"]
["",null,null,null,"Beløb",null,28096,null,27836,null,27575,null,27315,null,27055,null,26795,null,26535,null,26275,null,26015,null,25754,null,25494,null,25234,null,24974]
[""]
[980031,null,null,null,"9800 31 Ventilation Sentvedvej 25"]
["",null,null,null,"Beløb",null,75622,null,74362,null,73101,null,71841,null,70580,null,69320,null,68060,null,66799,null,65539,null,64279,null,63018,null,61758,null,60498]
[""]
[980032,null,null,null,"9800 32 Ventilation Langemosevej 13"]
["",null,null,null,"Beløb",null,74198,null,72961,null,71724,null,70488,null,69251,null,68014,null,66778,null,65541,null,64304,null,63068,null,61831,null,60595,null,59358]
[""]
["",null,null,null,"Inventar husdyrbrug i alt",null,450809,null,443365,null,435920,null,428475,null,421030,null,413585,null,406140,null,398695,null,391250,null,383806,null,376361,null,368916,null,361471]
[""]
["",null,null,null,"Inventar andet"]
[""]
[985049,null,null,null,"9850 49 Andre anlæg/inventar, budget"]
["",null,null,null,"Beløb",null,4881,null,4780,null,4678,null,4576,null,4475,null,4373,null,4271,null,4169,null,4068,null,3966,null,3864,null,3763,null,3661]
[""]
["",null,null,null,"Inventar andet i alt",null,4881,null,4780,null,4678,null,4576,null,4475,null,4373,null,4271,null,4169,null,4068,null,3966,null,3864,null,3763,null,3661]
[""]
["",null,null,null,"Svin"]
[""]
[146000,null,null,null,"1460 00 Orner"]
["",null,null,null,"Beløb",null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200,null,5200]
["",null,null,null,"Stk",null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2,null,2]
["",null,null,null,"Pris, kr.",null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600]
[""]
[146100,null,null,null,"1461 00 Søer"]
["",null,null,null,"Beløb",null,1352000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1846000,null,1352000]
["",null,null,null,"Stk",null,520,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,710,null,520]
["",null,null,null,"Pris, kr.",null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600,null,2600]
[""]
[146500,null,null,null,"1465 00 Gylte"]
["",null,null,null,"Beløb",null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800,null,745800]
["",null,null,null,"Stk",null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226,null,226]
["",null,null,null,"Pris, kr.",null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300,null,3300]
[""]
[146901,null,null,null,"1469 01 Sopolte over 60 kg, opform. (indkøbte)"]
["",null,null,null,"Beløb",null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000,null,296000]
["",null,null,null,"Stk",null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185,null,185]
["",null,null,null,"Pris, kr.",null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600,null,1600]
[""]
[147209,null,null,null,"1472 09 Smågrise  7 - 30 kg"]
["",null,null,null,"Beløb",null,955500,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,1296295,null,955500]
["",null,null,null,"Stk",null,3900,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,5291,null,3900]
["",null,null,null,"Pris, kr.",null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245,null,245]
[""]
[147214,null,null,null,"1472 14 Smågrise under 7 kg"]
["",null,null,null,"Beløb",null,202500,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,276750,null,202500]
["",null,null,null,"Stk",null,1500,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,2050,null,1500]
["",null,null,null,"Pris, kr.",null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135,null,135]
[""]
[148013,null,null,null,"1480 13 Slagtesvin 60 - 90 kg"]
["",null,null,null,"Beløb",null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400,null,231400]
["",null,null,null,"Stk",null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356,null,356]
["",null,null,null,"Pris, kr.",null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650,null,650]
[""]
["",null,null,null,"Svin i alt",null,3788400,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,4697445,null,3788400]
[""]
["",null,null,null,"Beholdninger egen avl"]
[""]
[441792,null,null,null,"4417 92 Hvede, egen avl til foder, beh."]
["",null,null,null,"Beløb",null,205800,null,238140,null,418950,null,598290,null,582120,null,418950,null,255780,null,92610,null,1342110,null,1178940,null,1015770,null,852600,null,689430]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1167,4),MID(E1167&\" \",6,2))),\"\")","v":""},null,null,null,"Kg",null,140000,null,162000,null,285000,null,407000,null,396000,null,285000,null,174000,null,63000,null,913000,null,802000,null,691000,null,580000,null,469000]
["",null,null,null,"Pris, kr.",null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47,null,1.47]
[""]
["",null,null,null,"Beholdninger egen avl i alt",null,205800,null,238140,null,418950,null,598290,null,582120,null,418950,null,255780,null,92610,null,1342110,null,1178940,null,1015770,null,852600,null,689430]
[""]
["",null,null,null,"Beholdning indkøbt foder"]
[""]
[440195,null,null,null,"4401 95 Oliekager/skrå  beholdning"]
["",null,null,null,"Beløb",null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800,null,43800]
["",null,null,null,"Kg",null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000,null,15000]
["",null,null,null,"Pris, kr.",null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92,null,2.92]
[""]
[440293,null,null,null,"4402 93 Soyaproteinkoncentrat beholdning"]
["",null,null,null,"Beløb",null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500]
["",null,null,null,"Kg",null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500,null,1500]
["",null,null,null,"Pris, kr.",null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13,null,13]
[""]
[440294,null,null,null,"4402 94 Minerablanding mv. beholdning"]
["",null,null,null,"Beløb",null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000,null,50000]
["",null,null,null,"Kg",null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000,null,5000]
["",null,null,null,"Pris, kr.",null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10,null,10]
[""]
["",null,null,null,"Beholdning indkøbt foder i alt",null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300,null,113300]
[""]
["",null,null,null,"Jordbeholdninger"]
[""]
[163000,null,null,null,"1630 00 Udsæd  jordbeholdning"]
["",null,null,null,"Beløb",null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090,null,40090]
[""]
[163015,null,null,null,"1630 15 Udsæd olie- og bælgplanter, jordbehold."]
["",null,null,null,"Beløb",null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600,null,17600]
[""]
[163200,null,null,null,"1632 00 Planteværn  jordbeholdning"]
["",null,null,null,"Beløb",null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000,null,10000]
[""]
[163300,null,null,null,"1633 00 Maskinstation  jordbeholdning"]
["",null,null,null,"Beløb",null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141,null,134141]
[""]
["",null,null,null,"Jordbeholdninger i alt",null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831,null,201831]
[""]
["",null,null,null,"Andre beholdninger"]
[""]
[400790,null,null,null,"4007 90 Udsæd efterafgrøder miljø beholdning"]
["",null,null,null,"Beløb",null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000,null,9000]
[""]
[402390,null,null,null,"4023 90 N-gødning  beholdning"]
["",null,null,null,"Beløb",null,null,null,28620,null,28620,null,28620,null,28620,null,28620]
["",null,null,null,"Kg",null,null,null,18000,null,18000,null,18000,null,18000,null,18000]
["",null,null,null,"Pris, kr.",null,null,null,1.59,null,1.59,null,1.59,null,1.59,null,1.59]
[""]
[404090,null,null,null,"4040 90 Planteværn  beholdning"]
["",null,null,null,"Beløb",null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000,null,85000]
[""]
["",null,null,null,"Andre beholdninger i alt",null,94000,null,122620,null,122620,null,122620,null,122620,null,122620,null,94000,null,94000,null,94000,null,94000,null,94000,null,94000,null,94000]
[""]
["",null,null,null,"Landbrugsaktiver",null,32274702,null,33197082,null,33330266,null,33461980,null,33398184,null,33187388,null,32947973,null,32737177,null,33939051,null,33728255,null,33517460,null,33306664,null,32186823]
[""]
["",null,null,null,"Private aktiver"]
[""]
["",null,null,null,"Biler"]
[""]
[990001,null,null,null,"9900 01 Citroen CJ 37 816"]
["",null,null,null,"Beløb",null,14806,null,14498,null,14189,null,13881,null,13572,null,13264,null,12955,null,12647,null,12339,null,12030,null,11722,null,11413,null,11105]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1231,4),MID(E1231&\" \",6,2))),\"\")","v":990002},null,null,null,"9900 02 Citroen C1 CN 49332"]
["",null,null,null,"Beløb",null,16482,null,16207,null,15932,null,15658,null,15383,null,15108,null,14834,null,14559,null,14284,null,14010,null,13735,null,13460,null,13185]
[""]
["",null,null,null,"Biler i alt",null,31288,null,30705,null,30122,null,29539,null,28956,null,28372,null,27789,null,27206,null,26623,null,26040,null,25457,null,24873,null,24290]
[""]
["",null,null,null,"Private aktiver i alt",null,31288,null,30705,null,30122,null,29539,null,28956,null,28372,null,27789,null,27206,null,26623,null,26040,null,25457,null,24873,null,24290]
[""]
["",null,null,null,"Tilgodehavender"]
[""]
["",null,null,null,"Tilgodehavende"]
[""]
[219003,null,null,null,"2190 03 Vurderingshonorar Egemosevej 5"]
["",null,null,null,"Beløb",null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033,null,5033]
[""]
[219025,null,null,null,"2190 25 Virksomhed tilgode, hævet for meget privat"]
["",null,null,null,"Beløb",null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566,null,55566]
[""]
[219830,null,null,null,"2198 30 Slagteri TICAN"]
["",null,null,null,"Beløb",null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541,null,78541]
[""]
[219902,null,null,null,"2199 02 DTL"]
["",null,null,null,"Beløb",null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516,null,774516]
[""]
[271129,null,null,null,"2711 29 Knudsen Maskinstation"]
["",null,null,null,"Beløb",null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312,null,312]
[""]
["",null,null,null,"Tilgodehavende i alt",null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969,null,913969]
[""]
["",null,null,null,"Periodeafgrænsninger"]
[""]
[226801,null,null,null,"2268 01 Periodisering forpagtning"]
["",null,null,null,"Beløb",null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500,null,19500]
[""]
[226802,null,null,null,"2268 02 Periodisering staldleje"]
["",null,null,null,"Beløb",null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750,null,27750]
[""]
["",null,null,null,"Periodeafgrænsninger i alt",null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250,null,47250]
[""]
["",null,null,null,"Tilgodehavender i alt",null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219,null,961219]
[""]
["",null,null,null,"Værdipapirer"]
[""]
["",null,null,null,"Andelskapital"]
[""]
[215041,null,null,null,"2150 41 Andelskapital Danish Agro"]
["",null,null,null,"Beløb",null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271]
["",null,null,null,null,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271,null,41271]
["",null,null,null,"Pris, kr.",null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1,null,1]
[""]
[215210,null,null,null,"2152 10 Andelsejerkonto Danish Crown"]
["",null,null,null,"Beløb",null,188221,null,188221,null,188221,null,188221,null,188221,null,188221,null,188221,null,188221,null,188221,null,188221,null,188221,null,188221,null,138321]
[""]
[215211,null,null,null,"2152 11 Ejerkonto Danish Crown"]
["",null,null,null,"Beløb",null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070,null,63070]
[""]
["",null,null,null,"Andelskapital i alt",null,292562,null,292562,null,292562,null,292562,null,292562,null,292562,null,292562,null,292562,null,292562,null,292562,null,292562,null,292562,null,242662]
[""]
["",null,null,null,"Leveringsrettigheder"]
[""]
[215050,null,null,null,"2150 50 Driftsfond DLG"]
["",null,null,null,"Beløb",null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777]
["",null,null,null,null,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554,null,241554]
["",null,null,null,"Pris, kr.",null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5,null,0.5]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1295,4),MID(E1295&\" \",6,2))),\"\")","v":""},null,null,null,"Leveringsrettigheder i alt",null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777,null,120777]
[""]
["",null,null,null,"Værdipapirer i alt",null,413339,null,413339,null,413339,null,413339,null,413339,null,413339,null,413339,null,413339,null,413339,null,413339,null,413339,null,413339,null,363439]
[""]
["",null,null,null,"Indlån"]
[""]
[202003,null,null,null,"2020 03 Spks. Fyn 801 44 15778"]
["",null,null,null,"Beløb",null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073,null,2073]
[""]
[202210,null,null,null,"2022 10 Andel positiv Cash Flow til anv. virk."]
["",null,null,null,"Beløb",null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445,null,271445]
[""]
["",null,null,null,"Indlån i alt",null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518,null,273518]
[""]
["",null,null,null,"Kassekredit"]
[""]
["",null,null,null,"Kassekredit i alt"]
[""]
["",null,null,null,"Finansaktiver",null,1648076,null,1648076,null,1648076,null,1648076,null,1648076,null,1648076,null,1648076,null,1648076,null,1648076,null,1648076,null,1648076,null,1648076,null,1598176]
[""]
["",null,null,null,"Aktiver i alt",null,33954066,null,34875862,null,35008463,null,35139594,null,35075215,null,34863837,null,34623838,null,34412459,null,35613750,null,35402371,null,35190992,null,34979613,null,33809289]
[""]
["",null,null,null,"Passiver"]
[""]
["",null,null,null,"Ansvarlig lånekapital"]
[""]
[230501,null,null,null,"2305 01 Danske Bank 3344 197865"]
["",null,null,null,"Beløb",null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262,null,-2686262]
[""]
[230502,null,null,null,"2305 02 Danske Bank 3344 197873"]
["",null,null,null,"Beløb",null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000,null,-3825000]
[""]
[230503,null,null,null,"2305 03 Positiv Cash Flow A1"]
["",null,null,null,"Beløb",null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336,null,1564336]
[""]
["",null,null,null,"Ansvarlig lånekapital i alt",null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926,null,-4946926]
[""]
["",null,null,null,"Realkreditinstitutter"]
[""]
["",null,null,null,"Fast forrentet dkr."]
[""]
[231606,null,null,null,"2316 06 RD 5%, 2048 H 2.222.000 dkk"]
["",null,null,null,"Beløb",null,-2124800,null,-2124800,null,-2124800,null,-2112575,null,-2112575,null,-2112575,null,-2100350,null,-2100350,null,-2100350,null,-2088125,null,-2088125,null,-2088125,null,-2075900]
[""]
[231607,null,null,null,"2316 07 RD 5%, 2048 H 6.082.000 dkk"]
["",null,null,null,"Beløb",null,-5816082,null,-5816082,null,-5816082,null,-5782632,null,-5782632,null,-5782632,null,-5749182,null,-5749182,null,-5749182,null,-5715732,null,-5715732,null,-5715732,null,-5682282]
[""]
["",null,null,null,"Fast forrentet dkr. i alt",null,-7940882,null,-7940882,null,-7940882,null,-7895207,null,-7895207,null,-7895207,null,-7849532,null,-7849532,null,-7849532,null,-7803857,null,-7803857,null,-7803857,null,-7758182]
[""]
["",null,null,null,"Variabelt forrentet dkr."]
[""]
[231913,null,null,null,"2319 13 RD Flex, H 4.934.000"]
["",null,null,null,"Beløb",null,-4301189,null,-4301189,null,-4301189,null,-4264039,null,-4264039,null,-4264039,null,-4226889,null,-4226889,null,-4226889,null,-4189739,null,-4189739,null,-4189739,null,-4152589]
[""]
[231914,null,null,null,"2319 14 RD F3, 2047 H 6.938.000 dkk"]
["",null,null,null,"Beløb",null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000,null,-6938000]
[""]
["",null,null,null,"Variabelt forrentet dkr. i alt",null,-11239189,null,-11239189,null,-11239189,null,-11202039,null,-11202039,null,-11202039,null,-11164889,null,-11164889,null,-11164889,null,-11127739,null,-11127739,null,-11127739,null,-11090589]
[""]
["",null,null,null,"Realkreditinstitutter i alt",null,-19180071,null,-19180071,null,-19180071,null,-19097246,null,-19097246,null,-19097246,null,-19014421,null,-19014421,null,-19014421,null,-18931596,null,-18931596,null,-18931596,null,-18848771]
[""]
["",null,null,null,"Pengeinstitutter"]
[""]
["",null,null,null,"Variabelt forrentet dkr."]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1359,4),MID(E1359&\" \",6,2))),\"\")","v":""}]
[233019,null,null,null,"2330 19 Danske Bank Erhvervslån 3344 195765"]
["",null,null,null,"Beløb",null,-2149774,null,-2149774,null,-2149774,null,-1941099,null,-1941099,null,-1941099,null,-1732424,null,-1732424,null,-1732424,null,-1523749,null,-1523749,null,-1523749,null,-1315074]
[""]
[264001,null,null,null,"2640 01 Nordania Finans såmaskine"]
["",null,null,null,"Beløb",null,-99082,null,-93057,null,-87032,null,-81007,null,-74982,null,-68957,null,-62932,null,-56907,null,-50882,null,-44857,null,-38832,null,-32807,null,-26782]
[""]
["",null,null,null,"Variabelt forrentet dkr. i alt",null,-2248856,null,-2242831,null,-2236806,null,-2022106,null,-2016081,null,-2010056,null,-1795356,null,-1789331,null,-1783306,null,-1568606,null,-1562581,null,-1556556,null,-1341856]
[""]
["",null,null,null,"Pengeinstitutter i alt",null,-2248856,null,-2242831,null,-2236806,null,-2022106,null,-2016081,null,-2010056,null,-1795356,null,-1789331,null,-1783306,null,-1568606,null,-1562581,null,-1556556,null,-1341856]
[""]
["",null,null,null,"Anden langfristet gæld"]
[""]
[277801,null,null,null,"2778 01 Energitilskud"]
["",null,null,null,"Beløb",null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-155256]
[""]
["",null,null,null,"Anden langfristet gæld i alt",null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-186306,null,-155256]
[""]
["",null,null,null,"Anden gæld"]
[""]
["",null,null,null,"Leverandører af varer og tjenesteydelser"]
[""]
[271100,null,null,null,"2711 00 Samlet varegæld momstermin/budgetopf"]
["",null,null,null,"Beløb",null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505,null,-77505]
["",null,null,null,null,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632,null,-2632]
["",null,null,null,"Pris, kr.",null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45,null,29.45]
[""]
[271296,null,null,null,"2712 96 Depositum Sentvedvej 23"]
["",null,null,null,"Beløb",null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500,null,-13500]
[""]
[271701,null,null,null,"2717 01 Hornsyld Købmandsgård"]
["",null,null,null,"Beløb",null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730,null,-280730]
[""]
[271775,null,null,null,"2717 75 DLG"]
["",null,null,null,"Beløb",null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298,null,-411298]
[""]
[272500,null,null,null,"2725 00 DK-Svinerådgivning"]
["",null,null,null,"Beløb",null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555,null,-1555]
[""]
[272501,null,null,null,"2725 01 velas"]
["",null,null,null,"Beløb",null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250,null,-6250]
[""]
[272504,null,null,null,"2725 04 Porcus ApS"]
["",null,null,null,"Beløb",null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383,null,-8383]
[""]
[272505,null,null,null,"2725 05 Nutrimin A/S"]
["",null,null,null,"Beløb",null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602,null,-39602]
[""]
[272506,null,null,null,"2725 06 Daka Denmark A/S"]
["",null,null,null,"Beløb",null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650,null,-17650]
[""]
[272507,null,null,null,"2725 07 Hatting A/S"]
["",null,null,null,"Beløb",null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503,null,-47503]
[""]
[272512,null,null,null,"2725 12 Bygma Nyborg"]
["",null,null,null,"Beløb",null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794,null,-794]
[""]
[272514,null,null,null,"2725 14 John Madsen a/s"]
["",null,null,null,"Beløb",null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153,null,-1153]
[""]
[272516,null,null,null,"2725 16 P. ANDERSEN STALDSERVICE ApS"]
["",null,null,null,"Beløb",null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238,null,-2238]
[""]
[272518,null,null,null,"2725 18 P.M. Installationer"]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1423,4),MID(E1423&\" \",6,2))),\"\")","v":""},null,null,null,"Beløb",null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761,null,-13761]
[""]
[272527,null,null,null,"2725 27 3S Vet aps"]
["",null,null,null,"Beløb",null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182,null,-71182]
[""]
[272534,null,null,null,"2725 34 Erik Jørgensens Eftf A/S"]
["",null,null,null,"Beløb",null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345,null,-345]
[""]
[272541,null,null,null,"2725 41 Bogetoft Anlæg-, Skov- og Gravearbejde"]
["",null,null,null,"Beløb",null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750,null,-3750]
[""]
[272542,null,null,null,"2725 42 Fondsmæglerselskabet Agrocura A/S"]
["",null,null,null,"Beløb",null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671,null,-4671]
[""]
["",null,null,null,"Leverandører af varer og tjenesteydelser i alt",null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869,null,-1001869]
[""]
["",null,null,null,"Øvrig gæld"]
[""]
[274810,null,null,null,"2748 10 Udligning positivt Cash Flow virk."]
["",null,null,null,"Beløb",null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445,null,-271445]
[""]
[274856,null,null,null,"2748 56 Depositum Sentvedvej 25 Hannah"]
["",null,null,null,"Beløb",null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600,null,-18600]
[""]
[274880,null,null,null,"2748 80 Lønudgift"]
["",null,null,null,"Beløb",null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232,null,-93232]
[""]
[274884,null,null,null,"2748 84 Div. ac og udlæg medarb. - se lønseddel"]
["",null,null,null,"Beløb",null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210,null,-27210]
[""]
["",null,null,null,"Øvrig gæld i alt",null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487,null,-410487]
[""]
["",null,null,null,"Periodeafgrænsninger"]
[""]
["",null,null,null,"Periodeafgrænsninger i alt"]
[""]
["",null,null,null,"Anden gæld i alt",null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356,null,-1412356]
[""]
["",null,null,null,"Moms"]
[""]
[840540,null,null,null,"8405 40 Saldo moms"]
["",null,null,null,"Beløb",null,-510256,null,-488823,null,-385327,null,291515,null,340605,null,331598,null,23086,null,-39196,null,-47411,null,-43542,null,-49454,null,-256867,null,-252499]
[""]
["",null,null,null,"Moms i alt",null,-510256,null,-488823,null,-385327,null,291515,null,340605,null,331598,null,23086,null,-39196,null,-47411,null,-43542,null,-49454,null,-256867,null,-252499]
[""]
["",null,null,null,"Kassekredit"]
[""]
[260000,null,null,null,"2600 00 Danske Bank 4356 161882"]
["",null,null,null,"Beløb",null,-1638287,null,-1736982,null,-2249937,null,-4201128,null,-4476609,null,-4436759,null,-4700255,null,-4414444,null,-4359279,null,-5218183,null,-5282877,null,-4093208,null,-4282710]
[""]
["",null,null,null,"Kassekredit i alt",null,-1638287,null,-1736982,null,-2249937,null,-4201128,null,-4476609,null,-4436759,null,-4700255,null,-4414444,null,-4359279,null,-5218183,null,-5282877,null,-4093208,null,-4282710]
[""]
["",null,null,null,"Gæld i alt",null,-30123057,null,-30194294,null,-30597728,null,-31574552,null,-31794918,null,-31758050,null,-32032533,null,-31802980,null,-31750004,null,-32307514,null,-32372095,null,-31383814,null,-31240374]
[""]
["",null,null,null,"Hensættelse til udskudt skat"]
[""]
[229511,null,null,null,"2295 11 Udskudt skat afskrivninger fast ejendom"]
["",null,null,null,"Beløb",null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000,null,782000]
[""]
[229515,null,null,null,"2295 15 Udskudt skat EU-rettigheder mm. (skattesaldo)"]
["",null,null,null,"Beløb",null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000,null,150000]
["",null,null,null,null,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42]
["",null,null,null,"Pris, kr.",null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571,null,3571]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1487,4),MID(E1487&\" \",6,2))),\"\")","v":229520},null,null,null,"2295 20 Udskudt skat inventar"]
["",null,null,null,"Beløb",null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000,null,1165000]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
["",null,null,null,"Pris, kr.",null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181,null,21181]
[""]
[229525,null,null,null,"2295 25 Udskudt skat besætning"]
["",null,null,null,"Beløb",null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000,null,-439000]
["",null,null,null,null,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55]
["",null,null,null,"Pris, kr.",null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981,null,7981]
[""]
[229530,null,null,null,"2295 30 Udskudt skat beholdninger"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229531,null,null,null,"2295 31 Udskudt skat indfortolket primobeholdning"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229532,null,null,null,"2295 32 Råvarer og hjælpematerialer"]
["",null,null,null,"Beløb",null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000,null,55000]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
["",null,null,null,"Pris, kr.",null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000,null,1000]
[""]
[229533,null,null,null,"2295 33 Varer under fremstilling"]
["",null,null,null,"Beløb",null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000,null,-170000]
["",null,null,null,null,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55,null,-55]
["",null,null,null,"Pris, kr.",null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090,null,3090]
[""]
[229534,null,null,null,"2295 34 Øvrige varelagre"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229559,null,null,null,"2295 59 Leasingforpligtelser"]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55,null,55]
[""]
[229565,null,null,null,"2295 65 Værdipapirer"]
["",null,null,null,"Beløb",null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000,null,-218000]
[""]
[229599,null,null,null,"2295 99 Opsparing med 22 % a conto skat"]
["",null,null,null,"Beløb",null,-2247000,null,-2247000,null,-2247000,null,-2247000,null,-2247000,null,-2247000,null,-2247000,null,-2247000,null,-2247000,null,-2247000,null,-2247000,null,-2247000,null,-2247000]
[""]
[229610,null,null,null,"2296 10 Hensat skat opskrivning fast ejendom"]
["",null,null,null,"Beløb",null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000,null,-13000]
[""]
[229615,null,null,null,"2296 15 Hensat skat opskrivning EU-rettigheder mm."]
["",null,null,null,"Beløb"]
["",null,null,null,null,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42,null,42]
[""]
["",null,null,null,"Hensættelse til udskudt skat i alt",null,-935000,null,-935000,null,-935000,null,-935000,null,-935000,null,-935000,null,-935000,null,-935000,null,-935000,null,-935000,null,-935000,null,-935000,null,-935000]
[""]
["",null,null,null,"Egenkapital",null,2896009,null,3746568,null,3475735,null,2630042,null,2345298,null,2170787,null,1656304,null,1674479,null,2928746,null,2159856,null,1883896,null,2660799,null,1633915]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1551,4),MID(E1551&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1615,4),MID(E1615&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1679,4),MID(E1679&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1743,4),MID(E1743&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1807,4),MID(E1807&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1871,4),MID(E1871&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1935,4),MID(E1935&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1999,4),MID(E1999&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2063,4),MID(E2063&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2127,4),MID(E2127&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2191,4),MID(E2191&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2255,4),MID(E2255&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2319,4),MID(E2319&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2383,4),MID(E2383&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2447,4),MID(E2447&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2511,4),MID(E2511&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2575,4),MID(E2575&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2639,4),MID(E2639&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2703,4),MID(E2703&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2767,4),MID(E2767&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2831,4),MID(E2831&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2895,4),MID(E2895&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2959,4),MID(E2959&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3023,4),MID(E3023&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3087,4),MID(E3087&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3151,4),MID(E3151&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3215,4),MID(E3215&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3279,4),MID(E3279&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3343,4),MID(E3343&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3407,4),MID(E3407&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3471,4),MID(E3471&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3535,4),MID(E3535&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3599,4),MID(E3599&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3663,4),MID(E3663&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3727,4),MID(E3727&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3791,4),MID(E3791&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

{"sheet":"Budget n+3","index":16,"n_rows":3852,"n_cols":1,"rows_kept":3852,"cut":false,"hidden":true,"merged":[]}
["INDSÆT BUDGET HER ->"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E14,4),MID(E14&\" \",6,2))),\"\")","v":""}]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E15,4),MID(E15&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E79,4),MID(E79&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E143,4),MID(E143&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E207,4),MID(E207&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E271,4),MID(E271&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E335,4),MID(E335&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E399,4),MID(E399&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E463,4),MID(E463&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E527,4),MID(E527&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E591,4),MID(E591&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E655,4),MID(E655&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E719,4),MID(E719&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E783,4),MID(E783&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E847,4),MID(E847&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E911,4),MID(E911&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E975,4),MID(E975&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1039,4),MID(E1039&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1103,4),MID(E1103&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1167,4),MID(E1167&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1231,4),MID(E1231&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1295,4),MID(E1295&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1359,4),MID(E1359&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1423,4),MID(E1423&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1487,4),MID(E1487&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1551,4),MID(E1551&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1615,4),MID(E1615&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1679,4),MID(E1679&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1743,4),MID(E1743&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1807,4),MID(E1807&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1871,4),MID(E1871&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1935,4),MID(E1935&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1999,4),MID(E1999&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2063,4),MID(E2063&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2127,4),MID(E2127&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2191,4),MID(E2191&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2255,4),MID(E2255&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2319,4),MID(E2319&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2383,4),MID(E2383&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2447,4),MID(E2447&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2511,4),MID(E2511&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2575,4),MID(E2575&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2639,4),MID(E2639&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2703,4),MID(E2703&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2767,4),MID(E2767&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2831,4),MID(E2831&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2895,4),MID(E2895&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2959,4),MID(E2959&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3023,4),MID(E3023&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3087,4),MID(E3087&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3151,4),MID(E3151&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3215,4),MID(E3215&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3279,4),MID(E3279&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3343,4),MID(E3343&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3407,4),MID(E3407&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3471,4),MID(E3471&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3535,4),MID(E3535&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3599,4),MID(E3599&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3663,4),MID(E3663&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3727,4),MID(E3727&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3791,4),MID(E3791&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

{"sheet":"Budget n+4","index":17,"n_rows":3852,"n_cols":1,"rows_kept":3852,"cut":false,"hidden":true,"merged":[]}
["INDSÆT BUDGET HER ->"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E14,4),MID(E14&\" \",6,2))),\"\")","v":""}]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E15,4),MID(E15&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E79,4),MID(E79&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E143,4),MID(E143&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E207,4),MID(E207&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E271,4),MID(E271&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E335,4),MID(E335&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E399,4),MID(E399&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E463,4),MID(E463&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E527,4),MID(E527&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E591,4),MID(E591&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E655,4),MID(E655&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E719,4),MID(E719&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E783,4),MID(E783&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E847,4),MID(E847&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E911,4),MID(E911&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E975,4),MID(E975&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1039,4),MID(E1039&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1103,4),MID(E1103&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1167,4),MID(E1167&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1231,4),MID(E1231&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1295,4),MID(E1295&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1359,4),MID(E1359&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1423,4),MID(E1423&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1487,4),MID(E1487&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1551,4),MID(E1551&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1615,4),MID(E1615&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1679,4),MID(E1679&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1743,4),MID(E1743&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1807,4),MID(E1807&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1871,4),MID(E1871&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1935,4),MID(E1935&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E1999,4),MID(E1999&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2063,4),MID(E2063&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2127,4),MID(E2127&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2191,4),MID(E2191&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2255,4),MID(E2255&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2319,4),MID(E2319&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2383,4),MID(E2383&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2447,4),MID(E2447&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2511,4),MID(E2511&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2575,4),MID(E2575&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2639,4),MID(E2639&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2703,4),MID(E2703&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2767,4),MID(E2767&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2831,4),MID(E2831&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2895,4),MID(E2895&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E2959,4),MID(E2959&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3023,4),MID(E3023&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3087,4),MID(E3087&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3151,4),MID(E3151&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3215,4),MID(E3215&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3279,4),MID(E3279&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3343,4),MID(E3343&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3407,4),MID(E3407&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3471,4),MID(E3471&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3535,4),MID(E3535&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3599,4),MID(E3599&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3663,4),MID(E3663&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3727,4),MID(E3727&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[{"$f":"IFERROR(VALUE(_xlfn.CONCAT(LEFT(E3791,4),MID(E3791&\" \",6,2))),\"\")","v":""}]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]
[""]

{"sheet":"Skjul Prodgren værdier kvæg","index":18,"n_rows":154,"n_cols":15,"rows_kept":154,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Tekst","ID-numre/formler der skal bruges i regneark",{"$f":"E2","v":6000},null,"ID-numre/formler der skal bruges i regneark",{"$f":"H2","v":5950},null,"ID-numre/formler der skal bruges i regneark",{"$f":"K2","v":5910},null,"ID-numre/formler der skal bruges i regneark",{"$f":"N2","v":6300}]
[null,null,null,null,6000,null,null,5950,null,null,5910,null,null,6300]
[null,null,6416,{"$f":"+VLOOKUP(C3,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ejendomsnummer"},6416,{"$f":"IFERROR(VLOOKUP(E3,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,6416,{"$f":"IFERROR(VLOOKUP(H3,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,6416,{"$f":"IFERROR(VLOOKUP(K3,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,6416,{"$f":"IFERROR(VLOOKUP(N3,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20100,{"$f":"\"SUM0\"&B4","v":"SUM020100"},{"$f":"+VLOOKUP(C4,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salgsafgrøder "},{"$f":"C4&$E$2","v":"SUM0201006000"},{"$f":"IFERROR(VLOOKUP(E4,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C4&$H$2","v":"SUM0201005950"},{"$f":"IFERROR(VLOOKUP(H4,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C4&$K$2","v":"SUM0201005910"},{"$f":"IFERROR(VLOOKUP(K4,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C4&$N$2","v":"SUM0201006300"},{"$f":"IFERROR(VLOOKUP(N4,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25550,{"$f":"\"SUM0\"&B5","v":"SUM025550"},{"$f":"+VLOOKUP(C5,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salgsafgrøder"},"SUM0255506000",{"$f":"IFERROR(VLOOKUP(E5,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C5&$H$2","v":"SUM0255505950"},{"$f":"IFERROR(VLOOKUP(H5,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C5&$K$2","v":"SUM0255505910"},{"$f":"IFERROR(VLOOKUP(K5,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C5&$N$2","v":"SUM0255506300"},{"$f":"IFERROR(VLOOKUP(N5,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20110,"SUM020110",{"$f":"+VLOOKUP(C6,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gartneriafgrøder"},"SUM0201106000",{"$f":"IFERROR(VLOOKUP(E6,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201105950",{"$f":"IFERROR(VLOOKUP(H6,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201105910",{"$f":"IFERROR(VLOOKUP(K6,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201106300",{"$f":"IFERROR(VLOOKUP(N6,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25560,"SUM025560",{"$f":"+VLOOKUP(C7,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gartneriafgrøder"},"SUM0255606000",{"$f":"IFERROR(VLOOKUP(E7,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255605950",{"$f":"IFERROR(VLOOKUP(H7,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255605910",{"$f":"IFERROR(VLOOKUP(K7,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255606300",{"$f":"IFERROR(VLOOKUP(N7,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20155,"SUM020155",{"$f":"+VLOOKUP(C8,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder"},"SUM0201556000",{"$f":"IFERROR(VLOOKUP(E8,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201555950",{"$f":"IFERROR(VLOOKUP(H8,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201555910",{"$f":"IFERROR(VLOOKUP(K8,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201556300",{"$f":"IFERROR(VLOOKUP(N8,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25570,"SUM025570",{"$f":"+VLOOKUP(C9,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder"},"SUM0255706000",{"$f":"IFERROR(VLOOKUP(E9,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255705950",{"$f":"IFERROR(VLOOKUP(H9,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255705910",{"$f":"IFERROR(VLOOKUP(K9,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255706300",{"$f":"IFERROR(VLOOKUP(N9,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20170,"SUM020170",{"$f":"+VLOOKUP(C10,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Energiafgrøder m.v."},"SUM0201706000",{"$f":"IFERROR(VLOOKUP(E10,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201705950",{"$f":"IFERROR(VLOOKUP(H10,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201705910",{"$f":"IFERROR(VLOOKUP(K10,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201706300",{"$f":"IFERROR(VLOOKUP(N10,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25580,"SUM025580",{"$f":"+VLOOKUP(C11,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Energiafgrøder m.v."},"SUM0255806000",{"$f":"IFERROR(VLOOKUP(E11,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255805950",{"$f":"IFERROR(VLOOKUP(H11,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255805910",{"$f":"IFERROR(VLOOKUP(K11,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255806300",{"$f":"IFERROR(VLOOKUP(N11,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20200,"SUM020200",{"$f":"+VLOOKUP(C12,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælk"},"SUM0202006000",{"$f":"IFERROR(VLOOKUP(E12,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0202005950",{"$f":"IFERROR(VLOOKUP(H12,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0202005910",{"$f":"IFERROR(VLOOKUP(K12,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0202006300",{"$f":"IFERROR(VLOOKUP(N12,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25590,"SUM025590",{"$f":"+VLOOKUP(C13,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælk  "},"SUM0255906000",{"$f":"IFERROR(VLOOKUP(E13,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255905950",{"$f":"IFERROR(VLOOKUP(H13,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255905910",{"$f":"IFERROR(VLOOKUP(K13,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255906300",{"$f":"IFERROR(VLOOKUP(N13,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20300,"SUM020300",{"$f":"+VLOOKUP(C14,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg af dyr, kvæg"},"SUM0203006000",{"$f":"IFERROR(VLOOKUP(E14,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203005950",{"$f":"IFERROR(VLOOKUP(H14,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203005910",{"$f":"IFERROR(VLOOKUP(K14,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203006300",{"$f":"IFERROR(VLOOKUP(N14,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25592,"SUM025592",{"$f":"+VLOOKUP(C15,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg af dyr, kvæg"},"SUM0255926000",{"$f":"IFERROR(VLOOKUP(E15,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255925950",{"$f":"IFERROR(VLOOKUP(H15,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255925910",{"$f":"IFERROR(VLOOKUP(K15,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255926300",{"$f":"IFERROR(VLOOKUP(N15,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20320,"SUM020320",{"$f":"+VLOOKUP(C16,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg andet"},"SUM0203206000",{"$f":"IFERROR(VLOOKUP(E16,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203205950",{"$f":"IFERROR(VLOOKUP(H16,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203205910",{"$f":"IFERROR(VLOOKUP(K16,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203206300",{"$f":"IFERROR(VLOOKUP(N16,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25596,"SUM025596",{"$f":"+VLOOKUP(C17,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg, andet  "},"SUM0255966000",{"$f":"IFERROR(VLOOKUP(E17,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255965950",{"$f":"IFERROR(VLOOKUP(H17,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255965910",{"$f":"IFERROR(VLOOKUP(K17,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255966300",{"$f":"IFERROR(VLOOKUP(N17,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25642,"SUM025642",{"$f":"+VLOOKUP(C18,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pasning af dyr"},"SUM0256426000",{"$f":"IFERROR(VLOOKUP(E18,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256425950",{"$f":"IFERROR(VLOOKUP(H18,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256425910",{"$f":"IFERROR(VLOOKUP(K18,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256426300",{"$f":"IFERROR(VLOOKUP(N18,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20310,"SUM020310",{"$f":"+VLOOKUP(C19,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb af dyr, kvæg"},"SUM0203106000",{"$f":"IFERROR(VLOOKUP(E19,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203105950",{"$f":"IFERROR(VLOOKUP(H19,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203105910",{"$f":"IFERROR(VLOOKUP(K19,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203106300",{"$f":"IFERROR(VLOOKUP(N19,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25594,"SUM025594",{"$f":"+VLOOKUP(C20,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb af dyr, kvæg  "},"SUM0255946000",{"$f":"IFERROR(VLOOKUP(E20,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255945950",{"$f":"IFERROR(VLOOKUP(H20,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255945910",{"$f":"IFERROR(VLOOKUP(K20,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255946300",{"$f":"IFERROR(VLOOKUP(N20,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20600,"SUM020600",{"$f":"+VLOOKUP(C21,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Besætningsforskydning"},"SUM0206006000",{"$f":"IFERROR(VLOOKUP(E21,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206005950",{"$f":"IFERROR(VLOOKUP(H21,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206005910",{"$f":"IFERROR(VLOOKUP(K21,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206006300",{"$f":"IFERROR(VLOOKUP(N21,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25638,"SUM025638",{"$f":"+VLOOKUP(C22,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Besætningsforskydning"},"SUM0256386000",{"$f":"IFERROR(VLOOKUP(E22,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256385950",{"$f":"IFERROR(VLOOKUP(H22,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256385910",{"$f":"IFERROR(VLOOKUP(K22,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256386300",{"$f":"IFERROR(VLOOKUP(N22,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20360,"SUM020360",{"$f":"+VLOOKUP(C23,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg/overførsel smågrise"},"SUM0203606000",{"$f":"IFERROR(VLOOKUP(E23,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203605950",{"$f":"IFERROR(VLOOKUP(H23,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203605910",{"$f":"IFERROR(VLOOKUP(K23,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203606300",{"$f":"IFERROR(VLOOKUP(N23,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25598,"SUM025598",{"$f":"+VLOOKUP(C24,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg/overførsel smågrise"},"SUM0255986000",{"$f":"IFERROR(VLOOKUP(E24,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255985950",{"$f":"IFERROR(VLOOKUP(H24,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255985910",{"$f":"IFERROR(VLOOKUP(K24,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255986300",{"$f":"IFERROR(VLOOKUP(N24,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20385,"SUM020385",{"$f":"+VLOOKUP(C25,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg, slagtesvin"},"SUM0203856000",{"$f":"IFERROR(VLOOKUP(E25,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203855950",{"$f":"IFERROR(VLOOKUP(H25,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203855910",{"$f":"IFERROR(VLOOKUP(K25,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203856300",{"$f":"IFERROR(VLOOKUP(N25,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25600,"SUM025600",{"$f":"+VLOOKUP(C26,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg, slagtesvin"},"SUM0256006000",{"$f":"IFERROR(VLOOKUP(E26,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256005950",{"$f":"IFERROR(VLOOKUP(H26,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256005910",{"$f":"IFERROR(VLOOKUP(K26,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256006300",{"$f":"IFERROR(VLOOKUP(N26,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20390,"SUM020390",{"$f":"+VLOOKUP(C27,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg, andre svin"},"SUM0203906000",{"$f":"IFERROR(VLOOKUP(E27,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203905950",{"$f":"IFERROR(VLOOKUP(H27,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203905910",{"$f":"IFERROR(VLOOKUP(K27,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203906300",{"$f":"IFERROR(VLOOKUP(N27,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25601,"SUM025601",{"$f":"+VLOOKUP(C28,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg af andre svin"},"SUM0256016000",{"$f":"IFERROR(VLOOKUP(E28,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256015950",{"$f":"IFERROR(VLOOKUP(H28,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256015910",{"$f":"IFERROR(VLOOKUP(K28,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256016300",{"$f":"IFERROR(VLOOKUP(N28,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20392,"SUM020392",{"$f":"+VLOOKUP(C29,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb, avlsdyr, svin"},"SUM0203926000",{"$f":"IFERROR(VLOOKUP(E29,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203925950",{"$f":"IFERROR(VLOOKUP(H29,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203925910",{"$f":"IFERROR(VLOOKUP(K29,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203926300",{"$f":"IFERROR(VLOOKUP(N29,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25602,"SUM025602",{"$f":"+VLOOKUP(C30,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb af avlsdyr, svin"},"SUM0256026000",{"$f":"IFERROR(VLOOKUP(E30,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256025950",{"$f":"IFERROR(VLOOKUP(H30,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256025910",{"$f":"IFERROR(VLOOKUP(K30,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256026300",{"$f":"IFERROR(VLOOKUP(N30,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20395,"SUM020395",{"$f":"+VLOOKUP(C31,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb, fravænnede grise (7 kg)"},"SUM0203956000",{"$f":"IFERROR(VLOOKUP(E31,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203955950",{"$f":"IFERROR(VLOOKUP(H31,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203955910",{"$f":"IFERROR(VLOOKUP(K31,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203956300",{"$f":"IFERROR(VLOOKUP(N31,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25604,"SUM025604",{"$f":"+VLOOKUP(C32,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb, 7 kg’s grise"},"SUM0256046000",{"$f":"IFERROR(VLOOKUP(E32,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256045950",{"$f":"IFERROR(VLOOKUP(H32,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256045910",{"$f":"IFERROR(VLOOKUP(K32,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256046300",{"$f":"IFERROR(VLOOKUP(N32,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20397,"SUM020397",{"$f":"+VLOOKUP(C33,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb, smågrise"},"SUM0203976000",{"$f":"IFERROR(VLOOKUP(E33,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203975950",{"$f":"IFERROR(VLOOKUP(H33,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203975910",{"$f":"IFERROR(VLOOKUP(K33,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203976300",{"$f":"IFERROR(VLOOKUP(N33,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25606,"SUM025606",{"$f":"+VLOOKUP(C34,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb, smågrise"},"SUM0256066000",{"$f":"IFERROR(VLOOKUP(E34,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256065950",{"$f":"IFERROR(VLOOKUP(H34,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256065910",{"$f":"IFERROR(VLOOKUP(K34,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256066300",{"$f":"IFERROR(VLOOKUP(N34,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20600,"SUM020600",{"$f":"+VLOOKUP(C35,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Besætningsforskydning"},"SUM0206006000",{"$f":"IFERROR(VLOOKUP(E35,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206005950",{"$f":"IFERROR(VLOOKUP(H35,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206005910",{"$f":"IFERROR(VLOOKUP(K35,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206006300",{"$f":"IFERROR(VLOOKUP(N35,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25638,"SUM025638",{"$f":"+VLOOKUP(C36,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Besætningsforskydning"},{"$f":"C36&$E$2","v":"SUM0256386000"},{"$f":"IFERROR(VLOOKUP(E36,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256385950",{"$f":"IFERROR(VLOOKUP(H36,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256385910",{"$f":"IFERROR(VLOOKUP(K36,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256386300",{"$f":"IFERROR(VLOOKUP(N36,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20620,"SUM020620",{"$f":"+VLOOKUP(C37,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Maskinstationsindtægter"},"SUM0206206000",{"$f":"IFERROR(VLOOKUP(E37,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206205950",{"$f":"IFERROR(VLOOKUP(H37,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206205910",{"$f":"IFERROR(VLOOKUP(K37,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206206300",{"$f":"IFERROR(VLOOKUP(N37,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25646,"SUM025646",{"$f":"+VLOOKUP(C38,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Maskinstationsindtægter"},"SUM0256466000",{"$f":"IFERROR(VLOOKUP(E38,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256465950",{"$f":"IFERROR(VLOOKUP(H38,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256465910",{"$f":"IFERROR(VLOOKUP(K38,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256466300",{"$f":"IFERROR(VLOOKUP(N38,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20175,"SUM020175",{"$f":"+VLOOKUP(C39,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilskud"},"SUM0201756000",{"$f":"IFERROR(VLOOKUP(E39,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201755950",{"$f":"IFERROR(VLOOKUP(H39,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201755910",{"$f":"IFERROR(VLOOKUP(K39,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201756300",{"$f":"IFERROR(VLOOKUP(N39,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25586,"SUM025586",{"$f":"+VLOOKUP(C40,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilskud"},"SUM0255866000",{"$f":"IFERROR(VLOOKUP(E40,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255865950",{"$f":"IFERROR(VLOOKUP(H40,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255865910",{"$f":"IFERROR(VLOOKUP(K40,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255866300",{"$f":"IFERROR(VLOOKUP(N40,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20180,"SUM020180",{"$f":"+VLOOKUP(C41,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andre indtægter mark"},"SUM0201806000",{"$f":"IFERROR(VLOOKUP(E41,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201805950",{"$f":"IFERROR(VLOOKUP(H41,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201805910",{"$f":"IFERROR(VLOOKUP(K41,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201806300",{"$f":"IFERROR(VLOOKUP(N41,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25588,"SUM025588",{"$f":"+VLOOKUP(C42,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andre indtægter, Mark"},"SUM0255886000",{"$f":"IFERROR(VLOOKUP(E42,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255885950",{"$f":"IFERROR(VLOOKUP(H42,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255885910",{"$f":"IFERROR(VLOOKUP(K42,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255886300",{"$f":"IFERROR(VLOOKUP(N42,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20610,"SUM020610",{"$f":"+VLOOKUP(C43,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Husdyrgødning"},"SUM0206106000",{"$f":"IFERROR(VLOOKUP(E43,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206105950",{"$f":"IFERROR(VLOOKUP(H43,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206105910",{"$f":"IFERROR(VLOOKUP(K43,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206106300",{"$f":"IFERROR(VLOOKUP(N43,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25640,"SUM025640",{"$f":"+VLOOKUP(C44,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Husdyrgødning"},"SUM0256406000",{"$f":"IFERROR(VLOOKUP(E44,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256405950",{"$f":"IFERROR(VLOOKUP(H44,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256405910",{"$f":"IFERROR(VLOOKUP(K44,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256406300",{"$f":"IFERROR(VLOOKUP(N44,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_br_andet_36_pl",{"$f":"B45","v":"dg_br_andet_36_pl"},{"$f":"+VLOOKUP(C45,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"bruttoudbytte andet driftsgren planteavl"},"dg_br_andet_36_pl6000",{"$f":"IFERROR(VLOOKUP(E45,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_36_pl5950",{"$f":"IFERROR(VLOOKUP(H45,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_36_pl5910",{"$f":"IFERROR(VLOOKUP(K45,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_36_pl6300",{"$f":"IFERROR(VLOOKUP(N45,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20740,"SUM020740",{"$f":"+VLOOKUP(C46,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andre landbrugsindtægter"},"SUM0207406000",{"$f":"IFERROR(VLOOKUP(E46,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0207405950",{"$f":"IFERROR(VLOOKUP(H46,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0207405910",{"$f":"IFERROR(VLOOKUP(K46,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0207406300",{"$f":"IFERROR(VLOOKUP(N46,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25644,"SUM025644",{"$f":"+VLOOKUP(C47,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andre indtægter"},"SUM0256446000",{"$f":"IFERROR(VLOOKUP(E47,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256445950",{"$f":"IFERROR(VLOOKUP(H47,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256445910",{"$f":"IFERROR(VLOOKUP(K47,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256446300",{"$f":"IFERROR(VLOOKUP(N47,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_br_andet_37_husdyr",{"$f":"B48","v":"dg_br_andet_37_husdyr"},{"$f":"+VLOOKUP(C48,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte i driftsgrensopgørelser for husdyr fra planteavl"},"dg_br_andet_37_husdyr6000",{"$f":"IFERROR(VLOOKUP(E48,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_husdyr5950",{"$f":"IFERROR(VLOOKUP(H48,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_husdyr5910",{"$f":"IFERROR(VLOOKUP(K48,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_husdyr6300",{"$f":"IFERROR(VLOOKUP(N48,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_br_andet_37_kvag",{"$f":"B49","v":"dg_br_andet_37_kvag"},{"$f":"+VLOOKUP(C49,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte af anden driftsgrenopgørelser end kvæg"},"dg_br_andet_37_kvag6000",{"$f":"IFERROR(VLOOKUP(E49,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_kvag5950",{"$f":"IFERROR(VLOOKUP(H49,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_kvag5910",{"$f":"IFERROR(VLOOKUP(K49,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_kvag6300",{"$f":"IFERROR(VLOOKUP(N49,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_br_andet_37_svin",{"$f":"B50","v":"dg_br_andet_37_svin"},{"$f":"+VLOOKUP(C50,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte af anden driftsgrenopgørelser end svin"},"dg_br_andet_37_svin6000",{"$f":"IFERROR(VLOOKUP(E50,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_svin5950",{"$f":"IFERROR(VLOOKUP(H50,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_svin5910",{"$f":"IFERROR(VLOOKUP(K50,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_svin6300",{"$f":"IFERROR(VLOOKUP(N50,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21000,"SUM021000",{"$f":"+VLOOKUP(C51,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udsæd"},"SUM0210006000",{"$f":"IFERROR(VLOOKUP(E51,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0210005950",{"$f":"IFERROR(VLOOKUP(H51,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0210005910",{"$f":"IFERROR(VLOOKUP(K51,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0210006300",{"$f":"IFERROR(VLOOKUP(N51,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25700,"SUM025700",{"$f":"+VLOOKUP(C52,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udsæd"},"SUM0257006000",{"$f":"IFERROR(VLOOKUP(E52,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257005950",{"$f":"IFERROR(VLOOKUP(H52,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257005910",{"$f":"IFERROR(VLOOKUP(K52,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257006300",{"$f":"IFERROR(VLOOKUP(N52,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21100,"SUM021100",{"$f":"+VLOOKUP(C53,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gødning"},"SUM0211006000",{"$f":"IFERROR(VLOOKUP(E53,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211005950",{"$f":"IFERROR(VLOOKUP(H53,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211005910",{"$f":"IFERROR(VLOOKUP(K53,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211006300",{"$f":"IFERROR(VLOOKUP(N53,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25702,"SUM025702",{"$f":"+VLOOKUP(C54,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gødning"},"SUM0257026000",{"$f":"IFERROR(VLOOKUP(E54,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257025950",{"$f":"IFERROR(VLOOKUP(H54,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257025910",{"$f":"IFERROR(VLOOKUP(K54,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257026300",{"$f":"IFERROR(VLOOKUP(N54,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21200,"SUM021200",{"$f":"+VLOOKUP(C55,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Planteværn"},"SUM0212006000",{"$f":"IFERROR(VLOOKUP(E55,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212005950",{"$f":"IFERROR(VLOOKUP(H55,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212005910",{"$f":"IFERROR(VLOOKUP(K55,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212006300",{"$f":"IFERROR(VLOOKUP(N55,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25706,"SUM025706",{"$f":"+VLOOKUP(C56,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Planteværn"},"SUM0257066000",{"$f":"IFERROR(VLOOKUP(E56,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257065950",{"$f":"IFERROR(VLOOKUP(H56,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257065910",{"$f":"IFERROR(VLOOKUP(K56,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257066300",{"$f":"IFERROR(VLOOKUP(N56,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21150,"SUM021150",{"$f":"+VLOOKUP(C57,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Husdyrgødning"},"SUM0211506000",{"$f":"IFERROR(VLOOKUP(E57,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211505950",{"$f":"IFERROR(VLOOKUP(H57,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211505910",{"$f":"IFERROR(VLOOKUP(K57,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211506300",{"$f":"IFERROR(VLOOKUP(N57,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25704,"SUM025704",{"$f":"+VLOOKUP(C58,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Husdyrgødning"},"SUM0257046000",{"$f":"IFERROR(VLOOKUP(E58,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257045950",{"$f":"IFERROR(VLOOKUP(H58,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257045910",{"$f":"IFERROR(VLOOKUP(K58,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257046300",{"$f":"IFERROR(VLOOKUP(N58,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21250,"SUM021250",{"$f":"+VLOOKUP(C59,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse vedrørende markbrug"},"SUM0212506000",{"$f":"IFERROR(VLOOKUP(E59,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212505950",{"$f":"IFERROR(VLOOKUP(H59,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212505910",{"$f":"IFERROR(VLOOKUP(K59,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212506300",{"$f":"IFERROR(VLOOKUP(N59,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25708,"SUM025708",{"$f":"+VLOOKUP(C60,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse omkostninger"},"SUM0257086000",{"$f":"IFERROR(VLOOKUP(E60,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257085950",{"$f":"IFERROR(VLOOKUP(H60,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257085910",{"$f":"IFERROR(VLOOKUP(K60,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257086300",{"$f":"IFERROR(VLOOKUP(N60,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21630,"SUM021630",{"$f":"+VLOOKUP(C61,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse vedrørende andet"},"SUM0216306000",{"$f":"IFERROR(VLOOKUP(E61,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216305950",{"$f":"IFERROR(VLOOKUP(H61,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216305910",{"$f":"IFERROR(VLOOKUP(K61,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216306300",{"$f":"IFERROR(VLOOKUP(N61,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25294,"SUM025294",{"$f":"+VLOOKUP(C62,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse vedr. andet"},"SUM0252946000",{"$f":"IFERROR(VLOOKUP(E62,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0252945950",{"$f":"IFERROR(VLOOKUP(H62,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0252945910",{"$f":"IFERROR(VLOOKUP(K62,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0252946300",{"$f":"IFERROR(VLOOKUP(N62,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_stykomk_andet_pl_36",{"$f":"B63","v":"dg_stykomk_andet_pl_36"},{"$f":"+VLOOKUP(C63,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"stykomkostninger ved driftsgren planteavl omkostninger vedr. husdyr "},"dg_stykomk_andet_pl_366000",{"$f":"IFERROR(VLOOKUP(E63,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_pl_365950",{"$f":"IFERROR(VLOOKUP(H63,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_pl_365910",{"$f":"IFERROR(VLOOKUP(K63,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_pl_366300",{"$f":"IFERROR(VLOOKUP(N63,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21500,"SUM021500",{"$f":"+VLOOKUP(C64,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Korn"},"SUM0215006000",{"$f":"IFERROR(VLOOKUP(E64,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215005950",{"$f":"IFERROR(VLOOKUP(H64,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215005910",{"$f":"IFERROR(VLOOKUP(K64,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215006300",{"$f":"IFERROR(VLOOKUP(N64,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25710,"SUM025710",{"$f":"+VLOOKUP(C65,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Korn"},"SUM0257106000",{"$f":"IFERROR(VLOOKUP(E65,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257105950",{"$f":"IFERROR(VLOOKUP(H65,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257105910",{"$f":"IFERROR(VLOOKUP(K65,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257106300",{"$f":"IFERROR(VLOOKUP(N65,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21520,"SUM021520",{"$f":"+VLOOKUP(C66,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Råvarer"},"SUM0215206000",{"$f":"IFERROR(VLOOKUP(E66,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215205950",{"$f":"IFERROR(VLOOKUP(H66,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215205910",{"$f":"IFERROR(VLOOKUP(K66,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215206300",{"$f":"IFERROR(VLOOKUP(N66,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25713,"SUM025713",{"$f":"+VLOOKUP(C67,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Råvarer"},"SUM0257136000",{"$f":"IFERROR(VLOOKUP(E67,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257135950",{"$f":"IFERROR(VLOOKUP(H67,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257135910",{"$f":"IFERROR(VLOOKUP(K67,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257136300",{"$f":"IFERROR(VLOOKUP(N67,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21540,"SUM021540",{"$f":"+VLOOKUP(C68,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kraftfoder mv."},{"$f":"C68&$E$2","v":"SUM0215406000"},{"$f":"IFERROR(VLOOKUP(E68,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215405950",{"$f":"IFERROR(VLOOKUP(H68,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215405910",{"$f":"IFERROR(VLOOKUP(K68,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215406300",{"$f":"IFERROR(VLOOKUP(N68,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25716,{"$f":"\"SUM0\"&B69","v":"SUM025716"},{"$f":"+VLOOKUP(C69,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kraftfoder mv."},"SUM0257166000",{"$f":"IFERROR(VLOOKUP(E69,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C69&$H$2","v":"SUM0257165950"},{"$f":"IFERROR(VLOOKUP(H69,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C69&$K$2","v":"SUM0257165910"},{"$f":"IFERROR(VLOOKUP(K69,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C69&$N$2","v":"SUM0257166300"},{"$f":"IFERROR(VLOOKUP(N69,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21510,"SUM021510",{"$f":"+VLOOKUP(C70,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilskudsfoder"},"SUM0215106000",{"$f":"IFERROR(VLOOKUP(E70,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215105950",{"$f":"IFERROR(VLOOKUP(H70,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215105910",{"$f":"IFERROR(VLOOKUP(K70,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215106300",{"$f":"IFERROR(VLOOKUP(N70,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25712,"SUM025712",{"$f":"+VLOOKUP(C71,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilskudsfoder"},"SUM0257126000",{"$f":"IFERROR(VLOOKUP(E71,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257125950",{"$f":"IFERROR(VLOOKUP(H71,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257125910",{"$f":"IFERROR(VLOOKUP(K71,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257126300",{"$f":"IFERROR(VLOOKUP(N71,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21530,"SUM021530",{"$f":"+VLOOKUP(C72,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Færdigblanding"},"SUM0215306000",{"$f":"IFERROR(VLOOKUP(E72,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215305950",{"$f":"IFERROR(VLOOKUP(H72,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215305910",{"$f":"IFERROR(VLOOKUP(K72,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215306300",{"$f":"IFERROR(VLOOKUP(N72,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25714,"SUM025714",{"$f":"+VLOOKUP(C73,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Færdigblanding"},"SUM0257146000",{"$f":"IFERROR(VLOOKUP(E73,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257145950",{"$f":"IFERROR(VLOOKUP(H73,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257145910",{"$f":"IFERROR(VLOOKUP(K73,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257146300",{"$f":"IFERROR(VLOOKUP(N73,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21560,"SUM021560",{"$f":"+VLOOKUP(C74,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mineraler/vitaminer"},"SUM0215606000",{"$f":"IFERROR(VLOOKUP(E74,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215605950",{"$f":"IFERROR(VLOOKUP(H74,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215605910",{"$f":"IFERROR(VLOOKUP(K74,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215606300",{"$f":"IFERROR(VLOOKUP(N74,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25718,"SUM025718",{"$f":"+VLOOKUP(C75,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mineraler/vitaminer"},"SUM0257186000",{"$f":"IFERROR(VLOOKUP(E75,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257185950",{"$f":"IFERROR(VLOOKUP(H75,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257185910",{"$f":"IFERROR(VLOOKUP(K75,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257186300",{"$f":"IFERROR(VLOOKUP(N75,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21565,"SUM021565",{"$f":"+VLOOKUP(C76,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Biprodukter "},"SUM0215656000",{"$f":"IFERROR(VLOOKUP(E76,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215655950",{"$f":"IFERROR(VLOOKUP(H76,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215655910",{"$f":"IFERROR(VLOOKUP(K76,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215656300",{"$f":"IFERROR(VLOOKUP(N76,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25720,"SUM025720",{"$f":"+VLOOKUP(C77,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Biprodukter mv."},"SUM0257206000",{"$f":"IFERROR(VLOOKUP(E77,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257205950",{"$f":"IFERROR(VLOOKUP(H77,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257205910",{"$f":"IFERROR(VLOOKUP(K77,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257206300",{"$f":"IFERROR(VLOOKUP(N77,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21570,"SUM021570",{"$f":"+VLOOKUP(C78,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder, indkøbt"},"SUM0215706000",{"$f":"IFERROR(VLOOKUP(E78,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215705950",{"$f":"IFERROR(VLOOKUP(H78,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215705910",{"$f":"IFERROR(VLOOKUP(K78,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215706300",{"$f":"IFERROR(VLOOKUP(N78,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25722,"SUM025722",{"$f":"+VLOOKUP(C79,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder, indkøbt"},"SUM0257226000",{"$f":"IFERROR(VLOOKUP(E79,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257225950",{"$f":"IFERROR(VLOOKUP(H79,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257225910",{"$f":"IFERROR(VLOOKUP(K79,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257226300",{"$f":"IFERROR(VLOOKUP(N79,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21575,"SUM021575",{"$f":"+VLOOKUP(C80,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder, eget"},"SUM0215756000",{"$f":"IFERROR(VLOOKUP(E80,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215755950",{"$f":"IFERROR(VLOOKUP(H80,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215755910",{"$f":"IFERROR(VLOOKUP(K80,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215756300",{"$f":"IFERROR(VLOOKUP(N80,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25724,"SUM025724",{"$f":"+VLOOKUP(C81,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder, eget"},"SUM0257246000",{"$f":"IFERROR(VLOOKUP(E81,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257245950",{"$f":"IFERROR(VLOOKUP(H81,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257245910",{"$f":"IFERROR(VLOOKUP(K81,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257246300",{"$f":"IFERROR(VLOOKUP(N81,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21580,"SUM021580",{"$f":"+VLOOKUP(C82,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andet eget foder"},"SUM0215806000",{"$f":"IFERROR(VLOOKUP(E82,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215805950",{"$f":"IFERROR(VLOOKUP(H82,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215805910",{"$f":"IFERROR(VLOOKUP(K82,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215806300",{"$f":"IFERROR(VLOOKUP(N82,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25725,"SUM025725",{"$f":"+VLOOKUP(C83,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andet eget foder"},"SUM0257256000",{"$f":"IFERROR(VLOOKUP(E83,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257255950",{"$f":"IFERROR(VLOOKUP(H83,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257255910",{"$f":"IFERROR(VLOOKUP(K83,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257256300",{"$f":"IFERROR(VLOOKUP(N83,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21600,"SUM021600",{"$f":"+VLOOKUP(C84,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Dyrlæge og medicin"},"SUM0216006000",{"$f":"IFERROR(VLOOKUP(E84,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216005950",{"$f":"IFERROR(VLOOKUP(H84,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216005910",{"$f":"IFERROR(VLOOKUP(K84,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216006300",{"$f":"IFERROR(VLOOKUP(N84,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25726,"SUM025726",{"$f":"+VLOOKUP(C85,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Dyrlæge og medicin"},"SUM0257266000",{"$f":"IFERROR(VLOOKUP(E85,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257265950",{"$f":"IFERROR(VLOOKUP(H85,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257265910",{"$f":"IFERROR(VLOOKUP(K85,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257266300",{"$f":"IFERROR(VLOOKUP(N85,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21605,"SUM021605",{"$f":"+VLOOKUP(C86,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Avl, rådgivning og kontrol"},"SUM0216056000",{"$f":"IFERROR(VLOOKUP(E86,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216055950",{"$f":"IFERROR(VLOOKUP(H86,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216055910",{"$f":"IFERROR(VLOOKUP(K86,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216056300",{"$f":"IFERROR(VLOOKUP(N86,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25728,"SUM025728",{"$f":"+VLOOKUP(C87,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Avl, rådgivning og kontrol"},"SUM0257286000",{"$f":"IFERROR(VLOOKUP(E87,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257285950",{"$f":"IFERROR(VLOOKUP(H87,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257285910",{"$f":"IFERROR(VLOOKUP(K87,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257286300",{"$f":"IFERROR(VLOOKUP(N87,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21625,"SUM021625",{"$f":"+VLOOKUP(C88,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse vedr. husdyrbrug"},"SUM0216256000",{"$f":"IFERROR(VLOOKUP(E88,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216255950",{"$f":"IFERROR(VLOOKUP(H88,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216255910",{"$f":"IFERROR(VLOOKUP(K88,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216256300",{"$f":"IFERROR(VLOOKUP(N88,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25734,"SUM025734",{"$f":"+VLOOKUP(C89,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse omk. vedr. husdyr"},"SUM0257346000",{"$f":"IFERROR(VLOOKUP(E89,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257345950",{"$f":"IFERROR(VLOOKUP(H89,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257345910",{"$f":"IFERROR(VLOOKUP(K89,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257346300",{"$f":"IFERROR(VLOOKUP(N89,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21630,"SUM021630",{"$f":"+VLOOKUP(C90,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse vedrørende andet"},"SUM0216306000",{"$f":"IFERROR(VLOOKUP(E90,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216305950",{"$f":"IFERROR(VLOOKUP(H90,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216305910",{"$f":"IFERROR(VLOOKUP(K90,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216306300",{"$f":"IFERROR(VLOOKUP(N90,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25736,"SUM025736",{"$f":"+VLOOKUP(C91,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse om. vedr. andet"},"SUM0257366000",{"$f":"IFERROR(VLOOKUP(E91,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257365950",{"$f":"IFERROR(VLOOKUP(H91,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257365910",{"$f":"IFERROR(VLOOKUP(K91,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257366300",{"$f":"IFERROR(VLOOKUP(N91,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_stykomk_andet_hus_37",{"$f":"B92","v":"dg_stykomk_andet_hus_37"},{"$f":"+VLOOKUP(C92,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Stykomkostninger planteavl med i driftsgren husdyr"},"dg_stykomk_andet_hus_376000",{"$f":"IFERROR(VLOOKUP(E92,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_hus_375950",{"$f":"IFERROR(VLOOKUP(H92,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_hus_375910",{"$f":"IFERROR(VLOOKUP(K92,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_hus_376300",{"$f":"IFERROR(VLOOKUP(N92,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21623,"SUM021623",{"$f":"+VLOOKUP(C93,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pasningsaftale husdyr"},"SUM0216236000",{"$f":"IFERROR(VLOOKUP(E93,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216235950",{"$f":"IFERROR(VLOOKUP(H93,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216235910",{"$f":"IFERROR(VLOOKUP(K93,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216236300",{"$f":"IFERROR(VLOOKUP(N93,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25730,"SUM025730",{"$f":"+VLOOKUP(C94,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pasning af dyr, stykomk."},"SUM0257306000",{"$f":"IFERROR(VLOOKUP(E94,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257305950",{"$f":"IFERROR(VLOOKUP(H94,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257305910",{"$f":"IFERROR(VLOOKUP(K94,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257306300",{"$f":"IFERROR(VLOOKUP(N94,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22000,"SUM022000",{"$f":"+VLOOKUP(C95,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Energi excl. brændstof"},"SUM0220006000",{"$f":"IFERROR(VLOOKUP(E95,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220005950",{"$f":"IFERROR(VLOOKUP(H95,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220005910",{"$f":"IFERROR(VLOOKUP(K95,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220006300",{"$f":"IFERROR(VLOOKUP(N95,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25750,"SUM025750",{"$f":"+VLOOKUP(C96,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Energi excl. brændstof  "},"SUM0257506000",{"$f":"IFERROR(VLOOKUP(E96,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257505950",{"$f":"IFERROR(VLOOKUP(H96,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257505910",{"$f":"IFERROR(VLOOKUP(K96,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257506300",{"$f":"IFERROR(VLOOKUP(N96,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22002,"SUM022002",{"$f":"+VLOOKUP(C97,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Brændstof  "},"SUM0220026000",{"$f":"IFERROR(VLOOKUP(E97,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220025950",{"$f":"IFERROR(VLOOKUP(H97,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220025910",{"$f":"IFERROR(VLOOKUP(K97,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220026300",{"$f":"IFERROR(VLOOKUP(N97,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25751,"SUM025751",{"$f":"+VLOOKUP(C98,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Brændstof"},"SUM0257516000",{"$f":"IFERROR(VLOOKUP(E98,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257515950",{"$f":"IFERROR(VLOOKUP(H98,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257515910",{"$f":"IFERROR(VLOOKUP(K98,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257516300",{"$f":"IFERROR(VLOOKUP(N98,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22020,"SUM022020",{"$f":"+VLOOKUP(C99,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Maskinstation"},"SUM0220206000",{"$f":"IFERROR(VLOOKUP(E99,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220205950",{"$f":"IFERROR(VLOOKUP(H99,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220205910",{"$f":"IFERROR(VLOOKUP(K99,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220206300",{"$f":"IFERROR(VLOOKUP(N99,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25752,"SUM025752",{"$f":"+VLOOKUP(C100,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Maskinstation"},{"$f":"C100&$E$2","v":"SUM0257526000"},{"$f":"IFERROR(VLOOKUP(E100,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257525950",{"$f":"IFERROR(VLOOKUP(H100,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257525910",{"$f":"IFERROR(VLOOKUP(K100,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257526300",{"$f":"IFERROR(VLOOKUP(N100,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_vedligehold_ialt",{"$f":"B101","v":"dg_vedligehold_ialt"},{"$f":"+VLOOKUP(C101,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Summen af vedligeholdelsesomkostninger i driftsgrenen"},"dg_vedligehold_ialt6000",{"$f":"IFERROR(VLOOKUP(E101,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_vedligehold_ialt5950",{"$f":"IFERROR(VLOOKUP(H101,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_vedligehold_ialt5910",{"$f":"IFERROR(VLOOKUP(K101,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_vedligehold_ialt6300",{"$f":"IFERROR(VLOOKUP(N101,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22075,"SUM022075",{"$f":"+VLOOKUP(C102,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Investeringer over driften"},"SUM0220756000",{"$f":"IFERROR(VLOOKUP(E102,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220755950",{"$f":"IFERROR(VLOOKUP(H102,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220755910",{"$f":"IFERROR(VLOOKUP(K102,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220756300",{"$f":"IFERROR(VLOOKUP(N102,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25763,"SUM025763",{"$f":"+VLOOKUP(C103,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Investeringer over driften"},"SUM0257636000",{"$f":"IFERROR(VLOOKUP(E103,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257635950",{"$f":"IFERROR(VLOOKUP(H103,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257635910",{"$f":"IFERROR(VLOOKUP(K103,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257636300",{"$f":"IFERROR(VLOOKUP(N103,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22080,"SUM022080",{"$f":"+VLOOKUP(C104,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Lønomkostninger"},"SUM0220806000",{"$f":"IFERROR(VLOOKUP(E104,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220805950",{"$f":"IFERROR(VLOOKUP(H104,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220805910",{"$f":"IFERROR(VLOOKUP(K104,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220806300",{"$f":"IFERROR(VLOOKUP(N104,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25764,"SUM025764",{"$f":"+VLOOKUP(C105,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Lønomkostninger"},"SUM0257646000",{"$f":"IFERROR(VLOOKUP(E105,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257645950",{"$f":"IFERROR(VLOOKUP(H105,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257645910",{"$f":"IFERROR(VLOOKUP(K105,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257646300",{"$f":"IFERROR(VLOOKUP(N105,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25765,"SUM025765",{"$f":"+VLOOKUP(C106,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ejeraflønning"},"SUM0257656000",{"$f":"IFERROR(VLOOKUP(E106,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257655950",{"$f":"IFERROR(VLOOKUP(H106,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257655910",{"$f":"IFERROR(VLOOKUP(K106,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257656300",{"$f":"IFERROR(VLOOKUP(N106,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22090,"SUM022090",{"$f":"+VLOOKUP(C107,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ejendomsskat og forsikringer"},"SUM0220906000",{"$f":"IFERROR(VLOOKUP(E107,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220905950",{"$f":"IFERROR(VLOOKUP(H107,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220905910",{"$f":"IFERROR(VLOOKUP(K107,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220906300",{"$f":"IFERROR(VLOOKUP(N107,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25766,"SUM025766",{"$f":"+VLOOKUP(C108,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ejendomsskat og forsikringer"},"SUM0257666000",{"$f":"IFERROR(VLOOKUP(E108,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257665950",{"$f":"IFERROR(VLOOKUP(H108,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257665910",{"$f":"IFERROR(VLOOKUP(K108,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257666300",{"$f":"IFERROR(VLOOKUP(N108,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22110,"SUM022110",{"$f":"+VLOOKUP(C109,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse omkostninger"},"SUM0221106000",{"$f":"IFERROR(VLOOKUP(E109,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221105950",{"$f":"IFERROR(VLOOKUP(H109,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221105910",{"$f":"IFERROR(VLOOKUP(K109,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221106300",{"$f":"IFERROR(VLOOKUP(N109,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25768,"SUM025768",{"$f":"+VLOOKUP(C110,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse omkostninger  "},"SUM0257686000",{"$f":"IFERROR(VLOOKUP(E110,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257685950",{"$f":"IFERROR(VLOOKUP(H110,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257685910",{"$f":"IFERROR(VLOOKUP(K110,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257686300",{"$f":"IFERROR(VLOOKUP(N110,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22130,"SUM022130",{"$f":"+VLOOKUP(C111,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, fast ejendom"},"SUM0221306000",{"$f":"IFERROR(VLOOKUP(E111,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221305950",{"$f":"IFERROR(VLOOKUP(H111,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221305910",{"$f":"IFERROR(VLOOKUP(K111,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221306300",{"$f":"IFERROR(VLOOKUP(N111,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25770,"SUM025770",{"$f":"+VLOOKUP(C112,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, fast ejendom"},"SUM0257706000",{"$f":"IFERROR(VLOOKUP(E112,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257705950",{"$f":"IFERROR(VLOOKUP(H112,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257705910",{"$f":"IFERROR(VLOOKUP(K112,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257706300",{"$f":"IFERROR(VLOOKUP(N112,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22140,"SUM022140",{"$f":"+VLOOKUP(C113,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, grundforbedring"},"SUM0221406000",{"$f":"IFERROR(VLOOKUP(E113,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221405950",{"$f":"IFERROR(VLOOKUP(H113,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221405910",{"$f":"IFERROR(VLOOKUP(K113,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221406300",{"$f":"IFERROR(VLOOKUP(N113,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25772,"SUM025772",{"$f":"+VLOOKUP(C114,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, grundforbedringer"},"SUM0257726000",{"$f":"IFERROR(VLOOKUP(E114,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257725950",{"$f":"IFERROR(VLOOKUP(H114,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257725910",{"$f":"IFERROR(VLOOKUP(K114,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257726300",{"$f":"IFERROR(VLOOKUP(N114,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22150,"SUM022150",{"$f":"+VLOOKUP(C115,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, markredskaber"},"SUM0221506000",{"$f":"IFERROR(VLOOKUP(E115,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221505950",{"$f":"IFERROR(VLOOKUP(H115,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221505910",{"$f":"IFERROR(VLOOKUP(K115,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221506300",{"$f":"IFERROR(VLOOKUP(N115,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25774,"SUM025774",{"$f":"+VLOOKUP(C116,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, markinventar"},"SUM0257746000",{"$f":"IFERROR(VLOOKUP(E116,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257745950",{"$f":"IFERROR(VLOOKUP(H116,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257745910",{"$f":"IFERROR(VLOOKUP(K116,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257746300",{"$f":"IFERROR(VLOOKUP(N116,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22160,"SUM022160",{"$f":"+VLOOKUP(C117,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, staldinventar"},"SUM0221606000",{"$f":"IFERROR(VLOOKUP(E117,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221605950",{"$f":"IFERROR(VLOOKUP(H117,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221605910",{"$f":"IFERROR(VLOOKUP(K117,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221606300",{"$f":"IFERROR(VLOOKUP(N117,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25776,"SUM025776",{"$f":"+VLOOKUP(C118,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, staldinventar"},"SUM0257766000",{"$f":"IFERROR(VLOOKUP(E118,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257765950",{"$f":"IFERROR(VLOOKUP(H118,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257765910",{"$f":"IFERROR(VLOOKUP(K118,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257766300",{"$f":"IFERROR(VLOOKUP(N118,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22170,"SUM022170",{"$f":"+VLOOKUP(C119,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, andet inventar"},"SUM0221706000",{"$f":"IFERROR(VLOOKUP(E119,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221705950",{"$f":"IFERROR(VLOOKUP(H119,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221705910",{"$f":"IFERROR(VLOOKUP(K119,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221706300",{"$f":"IFERROR(VLOOKUP(N119,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25778,"SUM025778",{"$f":"+VLOOKUP(C120,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, andet inventar"},"SUM0257786000",{"$f":"IFERROR(VLOOKUP(E120,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257785950",{"$f":"IFERROR(VLOOKUP(H120,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257785910",{"$f":"IFERROR(VLOOKUP(K120,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257786300",{"$f":"IFERROR(VLOOKUP(N120,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22180,"SUM022180",{"$f":"+VLOOKUP(C121,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, øvrige aktiver"},"SUM0221806000",{"$f":"IFERROR(VLOOKUP(E121,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221805950",{"$f":"IFERROR(VLOOKUP(H121,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221805910",{"$f":"IFERROR(VLOOKUP(K121,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221806300",{"$f":"IFERROR(VLOOKUP(N121,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25780,"SUM025780",{"$f":"+VLOOKUP(C122,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, øvrige aktiver"},"SUM0257806000",{"$f":"IFERROR(VLOOKUP(E122,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257805950",{"$f":"IFERROR(VLOOKUP(H122,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257805910",{"$f":"IFERROR(VLOOKUP(K122,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257806300",{"$f":"IFERROR(VLOOKUP(N122,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22520,"SUM022520",{"$f":"+VLOOKUP(C123,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afkoblet EU-støtte"},"SUM0225206000",{"$f":"IFERROR(VLOOKUP(E123,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225205950",{"$f":"IFERROR(VLOOKUP(H123,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225205910",{"$f":"IFERROR(VLOOKUP(K123,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225206300",{"$f":"IFERROR(VLOOKUP(N123,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25805,"SUM025805",{"$f":"+VLOOKUP(C124,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afkoblet støtte"},"SUM0258056000",{"$f":"IFERROR(VLOOKUP(E124,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258055950",{"$f":"IFERROR(VLOOKUP(H124,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258055910",{"$f":"IFERROR(VLOOKUP(K124,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258056300",{"$f":"IFERROR(VLOOKUP(N124,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22510,"SUM022510",{"$f":"+VLOOKUP(C125,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Forpagtning"},"SUM0225106000",{"$f":"IFERROR(VLOOKUP(E125,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225105950",{"$f":"IFERROR(VLOOKUP(H125,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225105910",{"$f":"IFERROR(VLOOKUP(K125,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225106300",{"$f":"IFERROR(VLOOKUP(N125,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25830,"SUM025830",{"$f":"+VLOOKUP(C126,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Forpagtning"},"SUM0258306000",{"$f":"IFERROR(VLOOKUP(E126,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258305950",{"$f":"IFERROR(VLOOKUP(H126,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258305910",{"$f":"IFERROR(VLOOKUP(K126,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258306300",{"$f":"IFERROR(VLOOKUP(N126,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22500,"SUM022500",{"$f":"+VLOOKUP(C127,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Leje driftsbygninger"},"SUM0225006000",{"$f":"IFERROR(VLOOKUP(E127,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225005950",{"$f":"IFERROR(VLOOKUP(H127,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225005910",{"$f":"IFERROR(VLOOKUP(K127,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225006300",{"$f":"IFERROR(VLOOKUP(N127,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25800,"SUM025800",{"$f":"+VLOOKUP(C128,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Leje driftsbygninger"},"SUM0258006000",{"$f":"IFERROR(VLOOKUP(E128,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258005950",{"$f":"IFERROR(VLOOKUP(H128,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258005910",{"$f":"IFERROR(VLOOKUP(K128,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258006300",{"$f":"IFERROR(VLOOKUP(N128,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22542,"SUM022542",{"$f":"+VLOOKUP(C129,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Jord"},"SUM0225426000",{"$f":"IFERROR(VLOOKUP(E129,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225425950",{"$f":"IFERROR(VLOOKUP(H129,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225425910",{"$f":"IFERROR(VLOOKUP(K129,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225426300",{"$f":"IFERROR(VLOOKUP(N129,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25842,"SUM025842",{"$f":"+VLOOKUP(C130,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Jord"},"SUM0258426000",{"$f":"IFERROR(VLOOKUP(E130,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258425950",{"$f":"IFERROR(VLOOKUP(H130,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258425910",{"$f":"IFERROR(VLOOKUP(K130,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258426300",{"$f":"IFERROR(VLOOKUP(N130,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22543,"SUM022543",{"$f":"+VLOOKUP(C131,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Driftsb./installationer"},"SUM0225436000",{"$f":"IFERROR(VLOOKUP(E131,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225435950",{"$f":"IFERROR(VLOOKUP(H131,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225435910",{"$f":"IFERROR(VLOOKUP(K131,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225436300",{"$f":"IFERROR(VLOOKUP(N131,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25843,"SUM025843",{"$f":"+VLOOKUP(C132,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Driftsb./installation"},{"$f":"C132&$E$2","v":"SUM0258436000"},{"$f":"IFERROR(VLOOKUP(E132,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258435950",{"$f":"IFERROR(VLOOKUP(H132,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258435910",{"$f":"IFERROR(VLOOKUP(K132,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258436300",{"$f":"IFERROR(VLOOKUP(N132,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22544,"SUM022544",{"$f":"+VLOOKUP(C133,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Beboelse"},"SUM0225446000",{"$f":"IFERROR(VLOOKUP(E133,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C133&$H$2","v":"SUM0225445950"},{"$f":"IFERROR(VLOOKUP(H133,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C133&$K$2","v":"SUM0225445910"},{"$f":"IFERROR(VLOOKUP(K133,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C133&$N$2","v":"SUM0225446300"},{"$f":"IFERROR(VLOOKUP(N133,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25844,"SUM025844",{"$f":"+VLOOKUP(C134,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Beboelse"},"SUM0258446000",{"$f":"IFERROR(VLOOKUP(E134,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258445950",{"$f":"IFERROR(VLOOKUP(H134,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258445910",{"$f":"IFERROR(VLOOKUP(K134,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258446300",{"$f":"IFERROR(VLOOKUP(N134,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22541,{"$f":"\"SUM0\"&B135","v":"SUM022541"},{"$f":"+VLOOKUP(C135,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Immaterielle aktiver"},"SUM0225416000",{"$f":"IFERROR(VLOOKUP(E135,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225415950",{"$f":"IFERROR(VLOOKUP(H135,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225415910",{"$f":"IFERROR(VLOOKUP(K135,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225416300",{"$f":"IFERROR(VLOOKUP(N135,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25841,"SUM025841",{"$f":"+VLOOKUP(C136,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Immaterielle aktiver"},"SUM0258416000",{"$f":"IFERROR(VLOOKUP(E136,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258415950",{"$f":"IFERROR(VLOOKUP(H136,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258415910",{"$f":"IFERROR(VLOOKUP(K136,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258416300",{"$f":"IFERROR(VLOOKUP(N136,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22545,"SUM022545",{"$f":"+VLOOKUP(C137,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Inventar"},"SUM0225456000",{"$f":"IFERROR(VLOOKUP(E137,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225455950",{"$f":"IFERROR(VLOOKUP(H137,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225455910",{"$f":"IFERROR(VLOOKUP(K137,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225456300",{"$f":"IFERROR(VLOOKUP(N137,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25845,"SUM025845",{"$f":"+VLOOKUP(C138,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Inventar"},"SUM0258456000",{"$f":"IFERROR(VLOOKUP(E138,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258455950",{"$f":"IFERROR(VLOOKUP(H138,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258455910",{"$f":"IFERROR(VLOOKUP(K138,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258456300",{"$f":"IFERROR(VLOOKUP(N138,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22546,"SUM022546",{"$f":"+VLOOKUP(C139,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Besætning"},"SUM0225466000",{"$f":"IFERROR(VLOOKUP(E139,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225465950",{"$f":"IFERROR(VLOOKUP(H139,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225465910",{"$f":"IFERROR(VLOOKUP(K139,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225466300",{"$f":"IFERROR(VLOOKUP(N139,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25846,"SUM025846",{"$f":"+VLOOKUP(C140,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Besætning"},"SUM0258466000",{"$f":"IFERROR(VLOOKUP(E140,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258465950",{"$f":"IFERROR(VLOOKUP(H140,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258465910",{"$f":"IFERROR(VLOOKUP(K140,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258466300",{"$f":"IFERROR(VLOOKUP(N140,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22547,"SUM022547",{"$f":"+VLOOKUP(C141,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Beholdninger"},"SUM0225476000",{"$f":"IFERROR(VLOOKUP(E141,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225475950",{"$f":"IFERROR(VLOOKUP(H141,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225475910",{"$f":"IFERROR(VLOOKUP(K141,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225476300",{"$f":"IFERROR(VLOOKUP(N141,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25847,"SUM025847",{"$f":"+VLOOKUP(C142,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Beholdninger"},"SUM0258476000",{"$f":"IFERROR(VLOOKUP(E142,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258475950",{"$f":"IFERROR(VLOOKUP(H142,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258475910",{"$f":"IFERROR(VLOOKUP(K142,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258476300",{"$f":"IFERROR(VLOOKUP(N142,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22550,"SUM022550",{"$f":"+VLOOKUP(C143,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Øvrige aktiver indenfor et produktionsregnsinterval"},"SUM0225506000",{"$f":"IFERROR(VLOOKUP(E143,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225505950",{"$f":"IFERROR(VLOOKUP(H143,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225505910",{"$f":"IFERROR(VLOOKUP(K143,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225506300",{"$f":"IFERROR(VLOOKUP(N143,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22551,"SUM022551",{"$f":"+VLOOKUP(C144,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - momstilgodehavende"},"SUM0225516000",{"$f":"IFERROR(VLOOKUP(E144,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225515950",{"$f":"IFERROR(VLOOKUP(H144,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225515910",{"$f":"IFERROR(VLOOKUP(K144,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225516300",{"$f":"IFERROR(VLOOKUP(N144,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22552,"SUM022552",{"$f":"+VLOOKUP(C145,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital skatteaktiv"},"SUM0225526000",{"$f":"IFERROR(VLOOKUP(E145,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225525950",{"$f":"IFERROR(VLOOKUP(H145,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225525910",{"$f":"IFERROR(VLOOKUP(K145,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225526300",{"$f":"IFERROR(VLOOKUP(N145,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25848,"SUM025848",{"$f":"+VLOOKUP(C146,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Ivangv. arbejde"},"SUM0258486000",{"$f":"IFERROR(VLOOKUP(E146,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258485950",{"$f":"IFERROR(VLOOKUP(H146,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258485910",{"$f":"IFERROR(VLOOKUP(K146,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258486300",{"$f":"IFERROR(VLOOKUP(N146,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22549,"SUM022549",{"$f":"+VLOOKUP(C147,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Driftsm. værdipap."},"SUM0225496000",{"$f":"IFERROR(VLOOKUP(E147,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225495950",{"$f":"IFERROR(VLOOKUP(H147,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225495910",{"$f":"IFERROR(VLOOKUP(K147,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225496300",{"$f":"IFERROR(VLOOKUP(N147,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25849,"SUM025849",{"$f":"+VLOOKUP(C148,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Driftsm. værdipap."},"SUM0258496000",{"$f":"IFERROR(VLOOKUP(E148,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258495950",{"$f":"IFERROR(VLOOKUP(H148,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258495910",{"$f":"IFERROR(VLOOKUP(K148,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258496300",{"$f":"IFERROR(VLOOKUP(N148,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"bmp_covid_komp",{"$f":"B149","v":"bmp_covid_komp"},{"$f":"+VLOOKUP(C149,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kompensation vedr. covid-19 ekskl. mink på driftsgren"},"bmp_covid_komp6000",{"$f":"IFERROR(VLOOKUP(E149,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"bmp_covid_komp5950",{"$f":"IFERROR(VLOOKUP(H149,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"bmp_covid_komp5910",{"$f":"IFERROR(VLOOKUP(K149,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"bmp_covid_komp6300",{"$f":"IFERROR(VLOOKUP(N149,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"DG_bundet_kap",{"$f":"B150","v":"DG_bundet_kap"},{"$f":"+VLOOKUP(C150,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital i alt for driftsgrenen"},"DG_bundet_kap6000",{"$f":"IFERROR(VLOOKUP(E150,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"DG_bundet_kap5950",{"$f":"IFERROR(VLOOKUP(H150,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"DG_bundet_kap5910",{"$f":"IFERROR(VLOOKUP(K150,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"DG_bundet_kap6300",{"$f":"IFERROR(VLOOKUP(N150,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"SUM022553beregn",{"$f":"B151","v":"SUM022553beregn"},{"$f":"+VLOOKUP(C151,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Egenkapital ialt - anvendes til driftsgrene"},"SUM022553beregn6000",{"$f":"IFERROR(VLOOKUP(E151,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM022553beregn5950",{"$f":"IFERROR(VLOOKUP(H151,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM022553beregn5910",{"$f":"IFERROR(VLOOKUP(K151,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM022553beregn6300",{"$f":"IFERROR(VLOOKUP(N151,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"SUM025824beregn","SUM025824beregn",{"$f":"+VLOOKUP(C152,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Rentesats til fordeling af Egenkapital ved driftsgrensanalyse"},"SUM025824beregn6000",{"$f":"IFERROR(VLOOKUP(E152,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025824beregn5950",{"$f":"IFERROR(VLOOKUP(H152,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025824beregn5910",{"$f":"IFERROR(VLOOKUP(K152,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025824beregn6300",{"$f":"IFERROR(VLOOKUP(N152,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"SUM025825beregn","SUM025825beregn",{"$f":"+VLOOKUP(C153,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Renteudgifter ift aktiver fordelt"},"SUM025825beregn6000",{"$f":"IFERROR(VLOOKUP(E153,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025825beregn5950",{"$f":"IFERROR(VLOOKUP(H153,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025825beregn5910",{"$f":"IFERROR(VLOOKUP(K153,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025825beregn6300",{"$f":"IFERROR(VLOOKUP(N153,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,29111,{"$f":"\"SUM0\"&B154","v":"SUM029111"},{"$f":"+VLOOKUP(C154,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udbytte, grovfoderafgrøder, FEN"},"SUM0291116000",{"$f":"IFERROR(VLOOKUP(E154,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C154&$H$2","v":"SUM0291115950"},{"$f":"IFERROR(VLOOKUP(H154,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C154&$K$2","v":"SUM0291115910"},{"$f":"IFERROR(VLOOKUP(K154,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C154&$N$2","v":"SUM0291116300"},{"$f":"IFERROR(VLOOKUP(N154,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]

{"sheet":"Skjul Prodgren værdier gris","index":19,"n_rows":154,"n_cols":15,"rows_kept":154,"cut":false,"hidden":true,"merged":[]}
[null,null,null,"Tekst","ID-numre/formler der skal bruges i regneark",{"$f":"E2","v":7200},null,"ID-numre/formler der skal bruges i regneark",{"$f":"H2","v":7910},null,"ID-numre/formler der skal bruges i regneark",{"$f":"K2","v":5910},null,"ID-numre/formler der skal bruges i regneark",{"$f":"N2","v":7000}]
[null,null,null,null,7200,null,null,7910,null,null,5910,null,null,7000]
[null,null,6416,{"$f":"+VLOOKUP(C3,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ejendomsnummer"},6416,{"$f":"IFERROR(VLOOKUP(E3,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,6416,{"$f":"IFERROR(VLOOKUP(H3,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,6416,{"$f":"IFERROR(VLOOKUP(K3,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,6416,{"$f":"IFERROR(VLOOKUP(N3,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20100,{"$f":"\"SUM0\"&B4","v":"SUM020100"},{"$f":"+VLOOKUP(C4,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salgsafgrøder "},{"$f":"C4&$E$2","v":"SUM0201007200"},{"$f":"IFERROR(VLOOKUP(E4,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C4&$H$2","v":"SUM0201007910"},{"$f":"IFERROR(VLOOKUP(H4,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C4&$K$2","v":"SUM0201005910"},{"$f":"IFERROR(VLOOKUP(K4,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C4&$N$2","v":"SUM0201007000"},{"$f":"IFERROR(VLOOKUP(N4,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25550,{"$f":"\"SUM0\"&B5","v":"SUM025550"},{"$f":"+VLOOKUP(C5,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salgsafgrøder"},"SUM0255507200",{"$f":"IFERROR(VLOOKUP(E5,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C5&$H$2","v":"SUM0255507910"},{"$f":"IFERROR(VLOOKUP(H5,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C5&$K$2","v":"SUM0255505910"},{"$f":"IFERROR(VLOOKUP(K5,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C5&$N$2","v":"SUM0255507000"},{"$f":"IFERROR(VLOOKUP(N5,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20110,"SUM020110",{"$f":"+VLOOKUP(C6,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gartneriafgrøder"},"SUM0201107200",{"$f":"IFERROR(VLOOKUP(E6,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201107910",{"$f":"IFERROR(VLOOKUP(H6,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201105910",{"$f":"IFERROR(VLOOKUP(K6,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201107000",{"$f":"IFERROR(VLOOKUP(N6,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25560,"SUM025560",{"$f":"+VLOOKUP(C7,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gartneriafgrøder"},"SUM0255607200",{"$f":"IFERROR(VLOOKUP(E7,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255607910",{"$f":"IFERROR(VLOOKUP(H7,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255605910",{"$f":"IFERROR(VLOOKUP(K7,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255607000",{"$f":"IFERROR(VLOOKUP(N7,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20155,"SUM020155",{"$f":"+VLOOKUP(C8,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder"},"SUM0201557200",{"$f":"IFERROR(VLOOKUP(E8,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201557910",{"$f":"IFERROR(VLOOKUP(H8,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201555910",{"$f":"IFERROR(VLOOKUP(K8,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201557000",{"$f":"IFERROR(VLOOKUP(N8,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25570,"SUM025570",{"$f":"+VLOOKUP(C9,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder"},"SUM0255707200",{"$f":"IFERROR(VLOOKUP(E9,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255707910",{"$f":"IFERROR(VLOOKUP(H9,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255705910",{"$f":"IFERROR(VLOOKUP(K9,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255707000",{"$f":"IFERROR(VLOOKUP(N9,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20170,"SUM020170",{"$f":"+VLOOKUP(C10,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Energiafgrøder m.v."},"SUM0201707200",{"$f":"IFERROR(VLOOKUP(E10,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201707910",{"$f":"IFERROR(VLOOKUP(H10,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201705910",{"$f":"IFERROR(VLOOKUP(K10,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201707000",{"$f":"IFERROR(VLOOKUP(N10,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25580,"SUM025580",{"$f":"+VLOOKUP(C11,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Energiafgrøder m.v."},"SUM0255807200",{"$f":"IFERROR(VLOOKUP(E11,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255807910",{"$f":"IFERROR(VLOOKUP(H11,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255805910",{"$f":"IFERROR(VLOOKUP(K11,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255807000",{"$f":"IFERROR(VLOOKUP(N11,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20200,"SUM020200",{"$f":"+VLOOKUP(C12,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælk"},"SUM0202007200",{"$f":"IFERROR(VLOOKUP(E12,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0202007910",{"$f":"IFERROR(VLOOKUP(H12,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0202005910",{"$f":"IFERROR(VLOOKUP(K12,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0202007000",{"$f":"IFERROR(VLOOKUP(N12,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25590,"SUM025590",{"$f":"+VLOOKUP(C13,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælk  "},"SUM0255907200",{"$f":"IFERROR(VLOOKUP(E13,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255907910",{"$f":"IFERROR(VLOOKUP(H13,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255905910",{"$f":"IFERROR(VLOOKUP(K13,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255907000",{"$f":"IFERROR(VLOOKUP(N13,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20300,"SUM020300",{"$f":"+VLOOKUP(C14,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg af dyr, kvæg"},"SUM0203007200",{"$f":"IFERROR(VLOOKUP(E14,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203007910",{"$f":"IFERROR(VLOOKUP(H14,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203005910",{"$f":"IFERROR(VLOOKUP(K14,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203007000",{"$f":"IFERROR(VLOOKUP(N14,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25592,"SUM025592",{"$f":"+VLOOKUP(C15,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg af dyr, kvæg"},"SUM0255927200",{"$f":"IFERROR(VLOOKUP(E15,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255927910",{"$f":"IFERROR(VLOOKUP(H15,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255925910",{"$f":"IFERROR(VLOOKUP(K15,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255927000",{"$f":"IFERROR(VLOOKUP(N15,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20320,"SUM020320",{"$f":"+VLOOKUP(C16,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg andet"},"SUM0203207200",{"$f":"IFERROR(VLOOKUP(E16,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203207910",{"$f":"IFERROR(VLOOKUP(H16,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203205910",{"$f":"IFERROR(VLOOKUP(K16,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203207000",{"$f":"IFERROR(VLOOKUP(N16,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25596,"SUM025596",{"$f":"+VLOOKUP(C17,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg, andet  "},"SUM0255967200",{"$f":"IFERROR(VLOOKUP(E17,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255967910",{"$f":"IFERROR(VLOOKUP(H17,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255965910",{"$f":"IFERROR(VLOOKUP(K17,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255967000",{"$f":"IFERROR(VLOOKUP(N17,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25642,"SUM025642",{"$f":"+VLOOKUP(C18,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pasning af dyr"},"SUM0256427200",{"$f":"IFERROR(VLOOKUP(E18,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256427910",{"$f":"IFERROR(VLOOKUP(H18,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256425910",{"$f":"IFERROR(VLOOKUP(K18,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256427000",{"$f":"IFERROR(VLOOKUP(N18,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20310,"SUM020310",{"$f":"+VLOOKUP(C19,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb af dyr, kvæg"},"SUM0203107200",{"$f":"IFERROR(VLOOKUP(E19,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203107910",{"$f":"IFERROR(VLOOKUP(H19,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203105910",{"$f":"IFERROR(VLOOKUP(K19,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203107000",{"$f":"IFERROR(VLOOKUP(N19,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25594,"SUM025594",{"$f":"+VLOOKUP(C20,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb af dyr, kvæg  "},"SUM0255947200",{"$f":"IFERROR(VLOOKUP(E20,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255947910",{"$f":"IFERROR(VLOOKUP(H20,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255945910",{"$f":"IFERROR(VLOOKUP(K20,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255947000",{"$f":"IFERROR(VLOOKUP(N20,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20600,"SUM020600",{"$f":"+VLOOKUP(C21,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Besætningsforskydning"},"SUM0206007200",{"$f":"IFERROR(VLOOKUP(E21,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206007910",{"$f":"IFERROR(VLOOKUP(H21,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206005910",{"$f":"IFERROR(VLOOKUP(K21,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206007000",{"$f":"IFERROR(VLOOKUP(N21,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25638,"SUM025638",{"$f":"+VLOOKUP(C22,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Besætningsforskydning"},"SUM0256387200",{"$f":"IFERROR(VLOOKUP(E22,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256387910",{"$f":"IFERROR(VLOOKUP(H22,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256385910",{"$f":"IFERROR(VLOOKUP(K22,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256387000",{"$f":"IFERROR(VLOOKUP(N22,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20360,"SUM020360",{"$f":"+VLOOKUP(C23,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg/overførsel smågrise"},"SUM0203607200",{"$f":"IFERROR(VLOOKUP(E23,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203607910",{"$f":"IFERROR(VLOOKUP(H23,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203605910",{"$f":"IFERROR(VLOOKUP(K23,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203607000",{"$f":"IFERROR(VLOOKUP(N23,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25598,"SUM025598",{"$f":"+VLOOKUP(C24,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg/overførsel smågrise"},"SUM0255987200",{"$f":"IFERROR(VLOOKUP(E24,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255987910",{"$f":"IFERROR(VLOOKUP(H24,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255985910",{"$f":"IFERROR(VLOOKUP(K24,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255987000",{"$f":"IFERROR(VLOOKUP(N24,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20385,"SUM020385",{"$f":"+VLOOKUP(C25,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg, slagtesvin"},"SUM0203857200",{"$f":"IFERROR(VLOOKUP(E25,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203857910",{"$f":"IFERROR(VLOOKUP(H25,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203855910",{"$f":"IFERROR(VLOOKUP(K25,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203857000",{"$f":"IFERROR(VLOOKUP(N25,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25600,"SUM025600",{"$f":"+VLOOKUP(C26,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg, slagtesvin"},"SUM0256007200",{"$f":"IFERROR(VLOOKUP(E26,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256007910",{"$f":"IFERROR(VLOOKUP(H26,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256005910",{"$f":"IFERROR(VLOOKUP(K26,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256007000",{"$f":"IFERROR(VLOOKUP(N26,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20390,"SUM020390",{"$f":"+VLOOKUP(C27,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg, andre svin"},"SUM0203907200",{"$f":"IFERROR(VLOOKUP(E27,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203907910",{"$f":"IFERROR(VLOOKUP(H27,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203905910",{"$f":"IFERROR(VLOOKUP(K27,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203907000",{"$f":"IFERROR(VLOOKUP(N27,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25601,"SUM025601",{"$f":"+VLOOKUP(C28,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Salg af andre svin"},"SUM0256017200",{"$f":"IFERROR(VLOOKUP(E28,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256017910",{"$f":"IFERROR(VLOOKUP(H28,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256015910",{"$f":"IFERROR(VLOOKUP(K28,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256017000",{"$f":"IFERROR(VLOOKUP(N28,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20392,"SUM020392",{"$f":"+VLOOKUP(C29,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb, avlsdyr, svin"},"SUM0203927200",{"$f":"IFERROR(VLOOKUP(E29,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203927910",{"$f":"IFERROR(VLOOKUP(H29,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203925910",{"$f":"IFERROR(VLOOKUP(K29,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203927000",{"$f":"IFERROR(VLOOKUP(N29,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25602,"SUM025602",{"$f":"+VLOOKUP(C30,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb af avlsdyr, svin"},"SUM0256027200",{"$f":"IFERROR(VLOOKUP(E30,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256027910",{"$f":"IFERROR(VLOOKUP(H30,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256025910",{"$f":"IFERROR(VLOOKUP(K30,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256027000",{"$f":"IFERROR(VLOOKUP(N30,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20395,"SUM020395",{"$f":"+VLOOKUP(C31,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb, fravænnede grise (7 kg)"},"SUM0203957200",{"$f":"IFERROR(VLOOKUP(E31,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203957910",{"$f":"IFERROR(VLOOKUP(H31,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203955910",{"$f":"IFERROR(VLOOKUP(K31,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203957000",{"$f":"IFERROR(VLOOKUP(N31,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25604,"SUM025604",{"$f":"+VLOOKUP(C32,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb, 7 kg’s grise"},"SUM0256047200",{"$f":"IFERROR(VLOOKUP(E32,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256047910",{"$f":"IFERROR(VLOOKUP(H32,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256045910",{"$f":"IFERROR(VLOOKUP(K32,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256047000",{"$f":"IFERROR(VLOOKUP(N32,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20397,"SUM020397",{"$f":"+VLOOKUP(C33,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb, smågrise"},"SUM0203977200",{"$f":"IFERROR(VLOOKUP(E33,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203977910",{"$f":"IFERROR(VLOOKUP(H33,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203975910",{"$f":"IFERROR(VLOOKUP(K33,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0203977000",{"$f":"IFERROR(VLOOKUP(N33,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25606,"SUM025606",{"$f":"+VLOOKUP(C34,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Køb, smågrise"},"SUM0256067200",{"$f":"IFERROR(VLOOKUP(E34,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256067910",{"$f":"IFERROR(VLOOKUP(H34,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256065910",{"$f":"IFERROR(VLOOKUP(K34,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256067000",{"$f":"IFERROR(VLOOKUP(N34,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20600,"SUM020600",{"$f":"+VLOOKUP(C35,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Besætningsforskydning"},"SUM0206007200",{"$f":"IFERROR(VLOOKUP(E35,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206007910",{"$f":"IFERROR(VLOOKUP(H35,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206005910",{"$f":"IFERROR(VLOOKUP(K35,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206007000",{"$f":"IFERROR(VLOOKUP(N35,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25638,"SUM025638",{"$f":"+VLOOKUP(C36,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Besætningsforskydning"},"SUM0256387200",{"$f":"IFERROR(VLOOKUP(E36,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256387910",{"$f":"IFERROR(VLOOKUP(H36,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256385910",{"$f":"IFERROR(VLOOKUP(K36,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256387000",{"$f":"IFERROR(VLOOKUP(N36,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20620,"SUM020620",{"$f":"+VLOOKUP(C37,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Maskinstationsindtægter"},"SUM0206207200",{"$f":"IFERROR(VLOOKUP(E37,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206207910",{"$f":"IFERROR(VLOOKUP(H37,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206205910",{"$f":"IFERROR(VLOOKUP(K37,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206207000",{"$f":"IFERROR(VLOOKUP(N37,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25646,"SUM025646",{"$f":"+VLOOKUP(C38,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Maskinstationsindtægter"},"SUM0256467200",{"$f":"IFERROR(VLOOKUP(E38,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256467910",{"$f":"IFERROR(VLOOKUP(H38,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256465910",{"$f":"IFERROR(VLOOKUP(K38,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256467000",{"$f":"IFERROR(VLOOKUP(N38,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20175,"SUM020175",{"$f":"+VLOOKUP(C39,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilskud"},"SUM0201757200",{"$f":"IFERROR(VLOOKUP(E39,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201757910",{"$f":"IFERROR(VLOOKUP(H39,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201755910",{"$f":"IFERROR(VLOOKUP(K39,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201757000",{"$f":"IFERROR(VLOOKUP(N39,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25586,"SUM025586",{"$f":"+VLOOKUP(C40,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilskud"},"SUM0255867200",{"$f":"IFERROR(VLOOKUP(E40,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255867910",{"$f":"IFERROR(VLOOKUP(H40,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255865910",{"$f":"IFERROR(VLOOKUP(K40,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255867000",{"$f":"IFERROR(VLOOKUP(N40,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20180,"SUM020180",{"$f":"+VLOOKUP(C41,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andre indtægter mark"},"SUM0201807200",{"$f":"IFERROR(VLOOKUP(E41,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201807910",{"$f":"IFERROR(VLOOKUP(H41,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201805910",{"$f":"IFERROR(VLOOKUP(K41,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0201807000",{"$f":"IFERROR(VLOOKUP(N41,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25588,"SUM025588",{"$f":"+VLOOKUP(C42,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andre indtægter, Mark"},"SUM0255887200",{"$f":"IFERROR(VLOOKUP(E42,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255887910",{"$f":"IFERROR(VLOOKUP(H42,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255885910",{"$f":"IFERROR(VLOOKUP(K42,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0255887000",{"$f":"IFERROR(VLOOKUP(N42,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20610,"SUM020610",{"$f":"+VLOOKUP(C43,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Husdyrgødning"},"SUM0206107200",{"$f":"IFERROR(VLOOKUP(E43,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206107910",{"$f":"IFERROR(VLOOKUP(H43,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206105910",{"$f":"IFERROR(VLOOKUP(K43,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0206107000",{"$f":"IFERROR(VLOOKUP(N43,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25640,"SUM025640",{"$f":"+VLOOKUP(C44,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Husdyrgødning"},"SUM0256407200",{"$f":"IFERROR(VLOOKUP(E44,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256407910",{"$f":"IFERROR(VLOOKUP(H44,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256405910",{"$f":"IFERROR(VLOOKUP(K44,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256407000",{"$f":"IFERROR(VLOOKUP(N44,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_br_andet_36_pl",{"$f":"B45","v":"dg_br_andet_36_pl"},{"$f":"+VLOOKUP(C45,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"bruttoudbytte andet driftsgren planteavl"},"dg_br_andet_36_pl7200",{"$f":"IFERROR(VLOOKUP(E45,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_36_pl7910",{"$f":"IFERROR(VLOOKUP(H45,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_36_pl5910",{"$f":"IFERROR(VLOOKUP(K45,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_36_pl7000",{"$f":"IFERROR(VLOOKUP(N45,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,20740,"SUM020740",{"$f":"+VLOOKUP(C46,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andre landbrugsindtægter"},"SUM0207407200",{"$f":"IFERROR(VLOOKUP(E46,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0207407910",{"$f":"IFERROR(VLOOKUP(H46,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0207405910",{"$f":"IFERROR(VLOOKUP(K46,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0207407000",{"$f":"IFERROR(VLOOKUP(N46,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25644,"SUM025644",{"$f":"+VLOOKUP(C47,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andre indtægter"},"SUM0256447200",{"$f":"IFERROR(VLOOKUP(E47,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256447910",{"$f":"IFERROR(VLOOKUP(H47,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256445910",{"$f":"IFERROR(VLOOKUP(K47,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0256447000",{"$f":"IFERROR(VLOOKUP(N47,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_br_andet_37_husdyr",{"$f":"B48","v":"dg_br_andet_37_husdyr"},{"$f":"+VLOOKUP(C48,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte i driftsgrensopgørelser for husdyr fra planteavl"},"dg_br_andet_37_husdyr7200",{"$f":"IFERROR(VLOOKUP(E48,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_husdyr7910",{"$f":"IFERROR(VLOOKUP(H48,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_husdyr5910",{"$f":"IFERROR(VLOOKUP(K48,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_husdyr7000",{"$f":"IFERROR(VLOOKUP(N48,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_br_andet_37_kvag",{"$f":"B49","v":"dg_br_andet_37_kvag"},{"$f":"+VLOOKUP(C49,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte af anden driftsgrenopgørelser end kvæg"},"dg_br_andet_37_kvag7200",{"$f":"IFERROR(VLOOKUP(E49,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_kvag7910",{"$f":"IFERROR(VLOOKUP(H49,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_kvag5910",{"$f":"IFERROR(VLOOKUP(K49,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_kvag7000",{"$f":"IFERROR(VLOOKUP(N49,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_br_andet_37_svin",{"$f":"B50","v":"dg_br_andet_37_svin"},{"$f":"+VLOOKUP(C50,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte af anden driftsgrenopgørelser end svin"},"dg_br_andet_37_svin7200",{"$f":"IFERROR(VLOOKUP(E50,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_svin7910",{"$f":"IFERROR(VLOOKUP(H50,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_svin5910",{"$f":"IFERROR(VLOOKUP(K50,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_br_andet_37_svin7000",{"$f":"IFERROR(VLOOKUP(N50,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21000,"SUM021000",{"$f":"+VLOOKUP(C51,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udsæd"},"SUM0210007200",{"$f":"IFERROR(VLOOKUP(E51,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0210007910",{"$f":"IFERROR(VLOOKUP(H51,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0210005910",{"$f":"IFERROR(VLOOKUP(K51,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0210007000",{"$f":"IFERROR(VLOOKUP(N51,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25700,"SUM025700",{"$f":"+VLOOKUP(C52,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udsæd"},"SUM0257007200",{"$f":"IFERROR(VLOOKUP(E52,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257007910",{"$f":"IFERROR(VLOOKUP(H52,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257005910",{"$f":"IFERROR(VLOOKUP(K52,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257007000",{"$f":"IFERROR(VLOOKUP(N52,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21100,"SUM021100",{"$f":"+VLOOKUP(C53,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gødning"},"SUM0211007200",{"$f":"IFERROR(VLOOKUP(E53,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211007910",{"$f":"IFERROR(VLOOKUP(H53,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211005910",{"$f":"IFERROR(VLOOKUP(K53,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211007000",{"$f":"IFERROR(VLOOKUP(N53,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25702,"SUM025702",{"$f":"+VLOOKUP(C54,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gødning"},"SUM0257027200",{"$f":"IFERROR(VLOOKUP(E54,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257027910",{"$f":"IFERROR(VLOOKUP(H54,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257025910",{"$f":"IFERROR(VLOOKUP(K54,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257027000",{"$f":"IFERROR(VLOOKUP(N54,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21200,"SUM021200",{"$f":"+VLOOKUP(C55,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Planteværn"},"SUM0212007200",{"$f":"IFERROR(VLOOKUP(E55,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212007910",{"$f":"IFERROR(VLOOKUP(H55,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212005910",{"$f":"IFERROR(VLOOKUP(K55,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212007000",{"$f":"IFERROR(VLOOKUP(N55,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25706,"SUM025706",{"$f":"+VLOOKUP(C56,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Planteværn"},"SUM0257067200",{"$f":"IFERROR(VLOOKUP(E56,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257067910",{"$f":"IFERROR(VLOOKUP(H56,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257065910",{"$f":"IFERROR(VLOOKUP(K56,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257067000",{"$f":"IFERROR(VLOOKUP(N56,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21150,"SUM021150",{"$f":"+VLOOKUP(C57,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Husdyrgødning"},"SUM0211507200",{"$f":"IFERROR(VLOOKUP(E57,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211507910",{"$f":"IFERROR(VLOOKUP(H57,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211505910",{"$f":"IFERROR(VLOOKUP(K57,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0211507000",{"$f":"IFERROR(VLOOKUP(N57,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25704,"SUM025704",{"$f":"+VLOOKUP(C58,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Husdyrgødning"},"SUM0257047200",{"$f":"IFERROR(VLOOKUP(E58,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257047910",{"$f":"IFERROR(VLOOKUP(H58,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257045910",{"$f":"IFERROR(VLOOKUP(K58,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257047000",{"$f":"IFERROR(VLOOKUP(N58,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21250,"SUM021250",{"$f":"+VLOOKUP(C59,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse vedrørende markbrug"},"SUM0212507200",{"$f":"IFERROR(VLOOKUP(E59,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212507910",{"$f":"IFERROR(VLOOKUP(H59,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212505910",{"$f":"IFERROR(VLOOKUP(K59,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0212507000",{"$f":"IFERROR(VLOOKUP(N59,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25708,"SUM025708",{"$f":"+VLOOKUP(C60,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse omkostninger"},"SUM0257087200",{"$f":"IFERROR(VLOOKUP(E60,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257087910",{"$f":"IFERROR(VLOOKUP(H60,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257085910",{"$f":"IFERROR(VLOOKUP(K60,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257087000",{"$f":"IFERROR(VLOOKUP(N60,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21630,"SUM021630",{"$f":"+VLOOKUP(C61,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse vedrørende andet"},"SUM0216307200",{"$f":"IFERROR(VLOOKUP(E61,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216307910",{"$f":"IFERROR(VLOOKUP(H61,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216305910",{"$f":"IFERROR(VLOOKUP(K61,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216307000",{"$f":"IFERROR(VLOOKUP(N61,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25294,"SUM025294",{"$f":"+VLOOKUP(C62,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse vedr. andet"},"SUM0252947200",{"$f":"IFERROR(VLOOKUP(E62,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0252947910",{"$f":"IFERROR(VLOOKUP(H62,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0252945910",{"$f":"IFERROR(VLOOKUP(K62,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0252947000",{"$f":"IFERROR(VLOOKUP(N62,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_stykomk_andet_pl_36",{"$f":"B63","v":"dg_stykomk_andet_pl_36"},{"$f":"+VLOOKUP(C63,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"stykomkostninger ved driftsgren planteavl omkostninger vedr. husdyr "},"dg_stykomk_andet_pl_367200",{"$f":"IFERROR(VLOOKUP(E63,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_pl_367910",{"$f":"IFERROR(VLOOKUP(H63,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_pl_365910",{"$f":"IFERROR(VLOOKUP(K63,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_pl_367000",{"$f":"IFERROR(VLOOKUP(N63,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21500,"SUM021500",{"$f":"+VLOOKUP(C64,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Korn"},"SUM0215007200",{"$f":"IFERROR(VLOOKUP(E64,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215007910",{"$f":"IFERROR(VLOOKUP(H64,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215005910",{"$f":"IFERROR(VLOOKUP(K64,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215007000",{"$f":"IFERROR(VLOOKUP(N64,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25710,"SUM025710",{"$f":"+VLOOKUP(C65,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Korn"},"SUM0257107200",{"$f":"IFERROR(VLOOKUP(E65,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257107910",{"$f":"IFERROR(VLOOKUP(H65,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257105910",{"$f":"IFERROR(VLOOKUP(K65,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257107000",{"$f":"IFERROR(VLOOKUP(N65,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21520,"SUM021520",{"$f":"+VLOOKUP(C66,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Råvarer"},"SUM0215207200",{"$f":"IFERROR(VLOOKUP(E66,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215207910",{"$f":"IFERROR(VLOOKUP(H66,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215205910",{"$f":"IFERROR(VLOOKUP(K66,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215207000",{"$f":"IFERROR(VLOOKUP(N66,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25713,"SUM025713",{"$f":"+VLOOKUP(C67,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Råvarer"},"SUM0257137200",{"$f":"IFERROR(VLOOKUP(E67,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257137910",{"$f":"IFERROR(VLOOKUP(H67,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257135910",{"$f":"IFERROR(VLOOKUP(K67,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257137000",{"$f":"IFERROR(VLOOKUP(N67,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21540,"SUM021540",{"$f":"+VLOOKUP(C68,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kraftfoder mv."},{"$f":"C68&$E$2","v":"SUM0215407200"},{"$f":"IFERROR(VLOOKUP(E68,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215407910",{"$f":"IFERROR(VLOOKUP(H68,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215405910",{"$f":"IFERROR(VLOOKUP(K68,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215407000",{"$f":"IFERROR(VLOOKUP(N68,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25716,{"$f":"\"SUM0\"&B69","v":"SUM025716"},{"$f":"+VLOOKUP(C69,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kraftfoder mv."},"SUM0257167200",{"$f":"IFERROR(VLOOKUP(E69,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C69&$H$2","v":"SUM0257167910"},{"$f":"IFERROR(VLOOKUP(H69,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C69&$K$2","v":"SUM0257165910"},{"$f":"IFERROR(VLOOKUP(K69,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C69&$N$2","v":"SUM0257167000"},{"$f":"IFERROR(VLOOKUP(N69,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21510,"SUM021510",{"$f":"+VLOOKUP(C70,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilskudsfoder"},"SUM0215107200",{"$f":"IFERROR(VLOOKUP(E70,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215107910",{"$f":"IFERROR(VLOOKUP(H70,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215105910",{"$f":"IFERROR(VLOOKUP(K70,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215107000",{"$f":"IFERROR(VLOOKUP(N70,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25712,"SUM025712",{"$f":"+VLOOKUP(C71,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilskudsfoder"},"SUM0257127200",{"$f":"IFERROR(VLOOKUP(E71,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257127910",{"$f":"IFERROR(VLOOKUP(H71,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257125910",{"$f":"IFERROR(VLOOKUP(K71,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257127000",{"$f":"IFERROR(VLOOKUP(N71,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21530,"SUM021530",{"$f":"+VLOOKUP(C72,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Færdigblanding"},"SUM0215307200",{"$f":"IFERROR(VLOOKUP(E72,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215307910",{"$f":"IFERROR(VLOOKUP(H72,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215305910",{"$f":"IFERROR(VLOOKUP(K72,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215307000",{"$f":"IFERROR(VLOOKUP(N72,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25714,"SUM025714",{"$f":"+VLOOKUP(C73,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Færdigblanding"},"SUM0257147200",{"$f":"IFERROR(VLOOKUP(E73,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257147910",{"$f":"IFERROR(VLOOKUP(H73,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257145910",{"$f":"IFERROR(VLOOKUP(K73,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257147000",{"$f":"IFERROR(VLOOKUP(N73,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21560,"SUM021560",{"$f":"+VLOOKUP(C74,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mineraler/vitaminer"},"SUM0215607200",{"$f":"IFERROR(VLOOKUP(E74,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215607910",{"$f":"IFERROR(VLOOKUP(H74,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215605910",{"$f":"IFERROR(VLOOKUP(K74,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215607000",{"$f":"IFERROR(VLOOKUP(N74,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25718,"SUM025718",{"$f":"+VLOOKUP(C75,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mineraler/vitaminer"},"SUM0257187200",{"$f":"IFERROR(VLOOKUP(E75,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257187910",{"$f":"IFERROR(VLOOKUP(H75,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257185910",{"$f":"IFERROR(VLOOKUP(K75,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257187000",{"$f":"IFERROR(VLOOKUP(N75,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21565,"SUM021565",{"$f":"+VLOOKUP(C76,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Biprodukter "},"SUM0215657200",{"$f":"IFERROR(VLOOKUP(E76,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215657910",{"$f":"IFERROR(VLOOKUP(H76,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215655910",{"$f":"IFERROR(VLOOKUP(K76,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215657000",{"$f":"IFERROR(VLOOKUP(N76,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25720,"SUM025720",{"$f":"+VLOOKUP(C77,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Biprodukter mv."},"SUM0257207200",{"$f":"IFERROR(VLOOKUP(E77,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257207910",{"$f":"IFERROR(VLOOKUP(H77,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257205910",{"$f":"IFERROR(VLOOKUP(K77,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257207000",{"$f":"IFERROR(VLOOKUP(N77,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21570,"SUM021570",{"$f":"+VLOOKUP(C78,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder, indkøbt"},"SUM0215707200",{"$f":"IFERROR(VLOOKUP(E78,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215707910",{"$f":"IFERROR(VLOOKUP(H78,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215705910",{"$f":"IFERROR(VLOOKUP(K78,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215707000",{"$f":"IFERROR(VLOOKUP(N78,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25722,"SUM025722",{"$f":"+VLOOKUP(C79,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder, indkøbt"},"SUM0257227200",{"$f":"IFERROR(VLOOKUP(E79,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257227910",{"$f":"IFERROR(VLOOKUP(H79,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257225910",{"$f":"IFERROR(VLOOKUP(K79,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257227000",{"$f":"IFERROR(VLOOKUP(N79,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21575,"SUM021575",{"$f":"+VLOOKUP(C80,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder, eget"},"SUM0215757200",{"$f":"IFERROR(VLOOKUP(E80,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215757910",{"$f":"IFERROR(VLOOKUP(H80,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215755910",{"$f":"IFERROR(VLOOKUP(K80,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215757000",{"$f":"IFERROR(VLOOKUP(N80,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25724,"SUM025724",{"$f":"+VLOOKUP(C81,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Grovfoder, eget"},"SUM0257247200",{"$f":"IFERROR(VLOOKUP(E81,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257247910",{"$f":"IFERROR(VLOOKUP(H81,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257245910",{"$f":"IFERROR(VLOOKUP(K81,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257247000",{"$f":"IFERROR(VLOOKUP(N81,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21580,"SUM021580",{"$f":"+VLOOKUP(C82,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andet eget foder"},"SUM0215807200",{"$f":"IFERROR(VLOOKUP(E82,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215807910",{"$f":"IFERROR(VLOOKUP(H82,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215805910",{"$f":"IFERROR(VLOOKUP(K82,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0215807000",{"$f":"IFERROR(VLOOKUP(N82,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25725,"SUM025725",{"$f":"+VLOOKUP(C83,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andet eget foder"},"SUM0257257200",{"$f":"IFERROR(VLOOKUP(E83,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257257910",{"$f":"IFERROR(VLOOKUP(H83,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257255910",{"$f":"IFERROR(VLOOKUP(K83,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257257000",{"$f":"IFERROR(VLOOKUP(N83,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21600,"SUM021600",{"$f":"+VLOOKUP(C84,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Dyrlæge og medicin"},"SUM0216007200",{"$f":"IFERROR(VLOOKUP(E84,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216007910",{"$f":"IFERROR(VLOOKUP(H84,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216005910",{"$f":"IFERROR(VLOOKUP(K84,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216007000",{"$f":"IFERROR(VLOOKUP(N84,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25726,"SUM025726",{"$f":"+VLOOKUP(C85,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Dyrlæge og medicin"},"SUM0257267200",{"$f":"IFERROR(VLOOKUP(E85,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257267910",{"$f":"IFERROR(VLOOKUP(H85,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257265910",{"$f":"IFERROR(VLOOKUP(K85,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257267000",{"$f":"IFERROR(VLOOKUP(N85,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21605,"SUM021605",{"$f":"+VLOOKUP(C86,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Avl, rådgivning og kontrol"},"SUM0216057200",{"$f":"IFERROR(VLOOKUP(E86,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216057910",{"$f":"IFERROR(VLOOKUP(H86,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216055910",{"$f":"IFERROR(VLOOKUP(K86,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216057000",{"$f":"IFERROR(VLOOKUP(N86,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25728,"SUM025728",{"$f":"+VLOOKUP(C87,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Avl, rådgivning og kontrol"},"SUM0257287200",{"$f":"IFERROR(VLOOKUP(E87,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257287910",{"$f":"IFERROR(VLOOKUP(H87,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257285910",{"$f":"IFERROR(VLOOKUP(K87,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257287000",{"$f":"IFERROR(VLOOKUP(N87,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21625,"SUM021625",{"$f":"+VLOOKUP(C88,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse vedr. husdyrbrug"},"SUM0216257200",{"$f":"IFERROR(VLOOKUP(E88,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216257910",{"$f":"IFERROR(VLOOKUP(H88,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216255910",{"$f":"IFERROR(VLOOKUP(K88,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216257000",{"$f":"IFERROR(VLOOKUP(N88,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25734,"SUM025734",{"$f":"+VLOOKUP(C89,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse omk. vedr. husdyr"},"SUM0257347200",{"$f":"IFERROR(VLOOKUP(E89,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257347910",{"$f":"IFERROR(VLOOKUP(H89,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257345910",{"$f":"IFERROR(VLOOKUP(K89,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257347000",{"$f":"IFERROR(VLOOKUP(N89,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21630,"SUM021630",{"$f":"+VLOOKUP(C90,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse vedrørende andet"},"SUM0216307200",{"$f":"IFERROR(VLOOKUP(E90,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216307910",{"$f":"IFERROR(VLOOKUP(H90,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216305910",{"$f":"IFERROR(VLOOKUP(K90,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216307000",{"$f":"IFERROR(VLOOKUP(N90,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25736,"SUM025736",{"$f":"+VLOOKUP(C91,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse om. vedr. andet"},"SUM0257367200",{"$f":"IFERROR(VLOOKUP(E91,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257367910",{"$f":"IFERROR(VLOOKUP(H91,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257365910",{"$f":"IFERROR(VLOOKUP(K91,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257367000",{"$f":"IFERROR(VLOOKUP(N91,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_stykomk_andet_hus_37",{"$f":"B92","v":"dg_stykomk_andet_hus_37"},{"$f":"+VLOOKUP(C92,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Stykomkostninger planteavl med i driftsgren husdyr"},"dg_stykomk_andet_hus_377200",{"$f":"IFERROR(VLOOKUP(E92,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_hus_377910",{"$f":"IFERROR(VLOOKUP(H92,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_hus_375910",{"$f":"IFERROR(VLOOKUP(K92,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_stykomk_andet_hus_377000",{"$f":"IFERROR(VLOOKUP(N92,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,21623,"SUM021623",{"$f":"+VLOOKUP(C93,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pasningsaftale husdyr"},"SUM0216237200",{"$f":"IFERROR(VLOOKUP(E93,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216237910",{"$f":"IFERROR(VLOOKUP(H93,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216235910",{"$f":"IFERROR(VLOOKUP(K93,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0216237000",{"$f":"IFERROR(VLOOKUP(N93,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25730,"SUM025730",{"$f":"+VLOOKUP(C94,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pasning af dyr, stykomk."},"SUM0257307200",{"$f":"IFERROR(VLOOKUP(E94,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257307910",{"$f":"IFERROR(VLOOKUP(H94,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257305910",{"$f":"IFERROR(VLOOKUP(K94,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257307000",{"$f":"IFERROR(VLOOKUP(N94,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22000,"SUM022000",{"$f":"+VLOOKUP(C95,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Energi excl. brændstof"},"SUM0220007200",{"$f":"IFERROR(VLOOKUP(E95,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220007910",{"$f":"IFERROR(VLOOKUP(H95,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220005910",{"$f":"IFERROR(VLOOKUP(K95,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220007000",{"$f":"IFERROR(VLOOKUP(N95,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25750,"SUM025750",{"$f":"+VLOOKUP(C96,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Energi excl. brændstof  "},"SUM0257507200",{"$f":"IFERROR(VLOOKUP(E96,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257507910",{"$f":"IFERROR(VLOOKUP(H96,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257505910",{"$f":"IFERROR(VLOOKUP(K96,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257507000",{"$f":"IFERROR(VLOOKUP(N96,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22002,"SUM022002",{"$f":"+VLOOKUP(C97,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Brændstof  "},"SUM0220027200",{"$f":"IFERROR(VLOOKUP(E97,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220027910",{"$f":"IFERROR(VLOOKUP(H97,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220025910",{"$f":"IFERROR(VLOOKUP(K97,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220027000",{"$f":"IFERROR(VLOOKUP(N97,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25751,"SUM025751",{"$f":"+VLOOKUP(C98,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Brændstof"},"SUM0257517200",{"$f":"IFERROR(VLOOKUP(E98,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257517910",{"$f":"IFERROR(VLOOKUP(H98,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257515910",{"$f":"IFERROR(VLOOKUP(K98,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257517000",{"$f":"IFERROR(VLOOKUP(N98,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22020,"SUM022020",{"$f":"+VLOOKUP(C99,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Maskinstation"},"SUM0220207200",{"$f":"IFERROR(VLOOKUP(E99,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220207910",{"$f":"IFERROR(VLOOKUP(H99,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220205910",{"$f":"IFERROR(VLOOKUP(K99,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220207000",{"$f":"IFERROR(VLOOKUP(N99,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25752,"SUM025752",{"$f":"+VLOOKUP(C100,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Maskinstation"},"SUM0257527200",{"$f":"IFERROR(VLOOKUP(E100,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257527910",{"$f":"IFERROR(VLOOKUP(H100,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257525910",{"$f":"IFERROR(VLOOKUP(K100,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257527000",{"$f":"IFERROR(VLOOKUP(N100,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_vedligehold_ialt",{"$f":"B101","v":"dg_vedligehold_ialt"},{"$f":"+VLOOKUP(C101,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Summen af vedligeholdelsesomkostninger i driftsgrenen"},"dg_vedligehold_ialt7200",{"$f":"IFERROR(VLOOKUP(E101,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_vedligehold_ialt7910",{"$f":"IFERROR(VLOOKUP(H101,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_vedligehold_ialt5910",{"$f":"IFERROR(VLOOKUP(K101,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"dg_vedligehold_ialt7000",{"$f":"IFERROR(VLOOKUP(N101,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22075,"SUM022075",{"$f":"+VLOOKUP(C102,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Investeringer over driften"},"SUM0220757200",{"$f":"IFERROR(VLOOKUP(E102,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220757910",{"$f":"IFERROR(VLOOKUP(H102,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220755910",{"$f":"IFERROR(VLOOKUP(K102,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220757000",{"$f":"IFERROR(VLOOKUP(N102,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25763,"SUM025763",{"$f":"+VLOOKUP(C103,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Investeringer over driften"},"SUM0257637200",{"$f":"IFERROR(VLOOKUP(E103,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257637910",{"$f":"IFERROR(VLOOKUP(H103,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257635910",{"$f":"IFERROR(VLOOKUP(K103,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257637000",{"$f":"IFERROR(VLOOKUP(N103,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22080,"SUM022080",{"$f":"+VLOOKUP(C104,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Lønomkostninger"},"SUM0220807200",{"$f":"IFERROR(VLOOKUP(E104,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220807910",{"$f":"IFERROR(VLOOKUP(H104,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220805910",{"$f":"IFERROR(VLOOKUP(K104,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220807000",{"$f":"IFERROR(VLOOKUP(N104,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25764,"SUM025764",{"$f":"+VLOOKUP(C105,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Lønomkostninger"},"SUM0257647200",{"$f":"IFERROR(VLOOKUP(E105,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257647910",{"$f":"IFERROR(VLOOKUP(H105,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257645910",{"$f":"IFERROR(VLOOKUP(K105,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257647000",{"$f":"IFERROR(VLOOKUP(N105,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25765,"SUM025765",{"$f":"+VLOOKUP(C106,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ejeraflønning"},"SUM0257657200",{"$f":"IFERROR(VLOOKUP(E106,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257657910",{"$f":"IFERROR(VLOOKUP(H106,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257655910",{"$f":"IFERROR(VLOOKUP(K106,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257657000",{"$f":"IFERROR(VLOOKUP(N106,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22090,"SUM022090",{"$f":"+VLOOKUP(C107,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ejendomsskat og forsikringer"},"SUM0220907200",{"$f":"IFERROR(VLOOKUP(E107,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220907910",{"$f":"IFERROR(VLOOKUP(H107,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220905910",{"$f":"IFERROR(VLOOKUP(K107,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0220907000",{"$f":"IFERROR(VLOOKUP(N107,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25766,"SUM025766",{"$f":"+VLOOKUP(C108,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ejendomsskat og forsikringer"},"SUM0257667200",{"$f":"IFERROR(VLOOKUP(E108,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257667910",{"$f":"IFERROR(VLOOKUP(H108,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257665910",{"$f":"IFERROR(VLOOKUP(K108,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257667000",{"$f":"IFERROR(VLOOKUP(N108,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22110,"SUM022110",{"$f":"+VLOOKUP(C109,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse omkostninger"},"SUM0221107200",{"$f":"IFERROR(VLOOKUP(E109,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221107910",{"$f":"IFERROR(VLOOKUP(H109,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221105910",{"$f":"IFERROR(VLOOKUP(K109,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221107000",{"$f":"IFERROR(VLOOKUP(N109,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25768,"SUM025768",{"$f":"+VLOOKUP(C110,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse omkostninger  "},"SUM0257687200",{"$f":"IFERROR(VLOOKUP(E110,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257687910",{"$f":"IFERROR(VLOOKUP(H110,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257685910",{"$f":"IFERROR(VLOOKUP(K110,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257687000",{"$f":"IFERROR(VLOOKUP(N110,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22130,"SUM022130",{"$f":"+VLOOKUP(C111,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, fast ejendom"},"SUM0221307200",{"$f":"IFERROR(VLOOKUP(E111,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221307910",{"$f":"IFERROR(VLOOKUP(H111,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221305910",{"$f":"IFERROR(VLOOKUP(K111,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221307000",{"$f":"IFERROR(VLOOKUP(N111,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25770,"SUM025770",{"$f":"+VLOOKUP(C112,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, fast ejendom"},"SUM0257707200",{"$f":"IFERROR(VLOOKUP(E112,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257707910",{"$f":"IFERROR(VLOOKUP(H112,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257705910",{"$f":"IFERROR(VLOOKUP(K112,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257707000",{"$f":"IFERROR(VLOOKUP(N112,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22140,"SUM022140",{"$f":"+VLOOKUP(C113,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, grundforbedring"},"SUM0221407200",{"$f":"IFERROR(VLOOKUP(E113,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221407910",{"$f":"IFERROR(VLOOKUP(H113,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221405910",{"$f":"IFERROR(VLOOKUP(K113,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221407000",{"$f":"IFERROR(VLOOKUP(N113,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25772,"SUM025772",{"$f":"+VLOOKUP(C114,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, grundforbedringer"},"SUM0257727200",{"$f":"IFERROR(VLOOKUP(E114,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257727910",{"$f":"IFERROR(VLOOKUP(H114,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257725910",{"$f":"IFERROR(VLOOKUP(K114,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257727000",{"$f":"IFERROR(VLOOKUP(N114,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22150,"SUM022150",{"$f":"+VLOOKUP(C115,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, markredskaber"},"SUM0221507200",{"$f":"IFERROR(VLOOKUP(E115,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221507910",{"$f":"IFERROR(VLOOKUP(H115,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221505910",{"$f":"IFERROR(VLOOKUP(K115,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221507000",{"$f":"IFERROR(VLOOKUP(N115,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25774,"SUM025774",{"$f":"+VLOOKUP(C116,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, markinventar"},"SUM0257747200",{"$f":"IFERROR(VLOOKUP(E116,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257747910",{"$f":"IFERROR(VLOOKUP(H116,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257745910",{"$f":"IFERROR(VLOOKUP(K116,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257747000",{"$f":"IFERROR(VLOOKUP(N116,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22160,"SUM022160",{"$f":"+VLOOKUP(C117,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, staldinventar"},"SUM0221607200",{"$f":"IFERROR(VLOOKUP(E117,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221607910",{"$f":"IFERROR(VLOOKUP(H117,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221605910",{"$f":"IFERROR(VLOOKUP(K117,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221607000",{"$f":"IFERROR(VLOOKUP(N117,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25776,"SUM025776",{"$f":"+VLOOKUP(C118,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, staldinventar"},"SUM0257767200",{"$f":"IFERROR(VLOOKUP(E118,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257767910",{"$f":"IFERROR(VLOOKUP(H118,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257765910",{"$f":"IFERROR(VLOOKUP(K118,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257767000",{"$f":"IFERROR(VLOOKUP(N118,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22170,"SUM022170",{"$f":"+VLOOKUP(C119,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, andet inventar"},"SUM0221707200",{"$f":"IFERROR(VLOOKUP(E119,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221707910",{"$f":"IFERROR(VLOOKUP(H119,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221705910",{"$f":"IFERROR(VLOOKUP(K119,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221707000",{"$f":"IFERROR(VLOOKUP(N119,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25778,"SUM025778",{"$f":"+VLOOKUP(C120,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, andet inventar"},"SUM0257787200",{"$f":"IFERROR(VLOOKUP(E120,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257787910",{"$f":"IFERROR(VLOOKUP(H120,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257785910",{"$f":"IFERROR(VLOOKUP(K120,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257787000",{"$f":"IFERROR(VLOOKUP(N120,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22180,"SUM022180",{"$f":"+VLOOKUP(C121,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, øvrige aktiver"},"SUM0221807200",{"$f":"IFERROR(VLOOKUP(E121,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221807910",{"$f":"IFERROR(VLOOKUP(H121,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221805910",{"$f":"IFERROR(VLOOKUP(K121,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0221807000",{"$f":"IFERROR(VLOOKUP(N121,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25780,"SUM025780",{"$f":"+VLOOKUP(C122,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger, øvrige aktiver"},"SUM0257807200",{"$f":"IFERROR(VLOOKUP(E122,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257807910",{"$f":"IFERROR(VLOOKUP(H122,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257805910",{"$f":"IFERROR(VLOOKUP(K122,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0257807000",{"$f":"IFERROR(VLOOKUP(N122,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22520,"SUM022520",{"$f":"+VLOOKUP(C123,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afkoblet EU-støtte"},"SUM0225207200",{"$f":"IFERROR(VLOOKUP(E123,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225207910",{"$f":"IFERROR(VLOOKUP(H123,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225205910",{"$f":"IFERROR(VLOOKUP(K123,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225207000",{"$f":"IFERROR(VLOOKUP(N123,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25805,"SUM025805",{"$f":"+VLOOKUP(C124,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afkoblet støtte"},"SUM0258057200",{"$f":"IFERROR(VLOOKUP(E124,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258057910",{"$f":"IFERROR(VLOOKUP(H124,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258055910",{"$f":"IFERROR(VLOOKUP(K124,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258057000",{"$f":"IFERROR(VLOOKUP(N124,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22510,"SUM022510",{"$f":"+VLOOKUP(C125,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Forpagtning"},"SUM0225107200",{"$f":"IFERROR(VLOOKUP(E125,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225107910",{"$f":"IFERROR(VLOOKUP(H125,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225105910",{"$f":"IFERROR(VLOOKUP(K125,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225107000",{"$f":"IFERROR(VLOOKUP(N125,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25830,"SUM025830",{"$f":"+VLOOKUP(C126,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Forpagtning"},"SUM0258307200",{"$f":"IFERROR(VLOOKUP(E126,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258307910",{"$f":"IFERROR(VLOOKUP(H126,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258305910",{"$f":"IFERROR(VLOOKUP(K126,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258307000",{"$f":"IFERROR(VLOOKUP(N126,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22500,"SUM022500",{"$f":"+VLOOKUP(C127,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Leje driftsbygninger"},"SUM0225007200",{"$f":"IFERROR(VLOOKUP(E127,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225007910",{"$f":"IFERROR(VLOOKUP(H127,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225005910",{"$f":"IFERROR(VLOOKUP(K127,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225007000",{"$f":"IFERROR(VLOOKUP(N127,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25800,"SUM025800",{"$f":"+VLOOKUP(C128,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Leje driftsbygninger"},"SUM0258007200",{"$f":"IFERROR(VLOOKUP(E128,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258007910",{"$f":"IFERROR(VLOOKUP(H128,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258005910",{"$f":"IFERROR(VLOOKUP(K128,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258007000",{"$f":"IFERROR(VLOOKUP(N128,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22542,"SUM022542",{"$f":"+VLOOKUP(C129,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Jord"},"SUM0225427200",{"$f":"IFERROR(VLOOKUP(E129,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225427910",{"$f":"IFERROR(VLOOKUP(H129,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225425910",{"$f":"IFERROR(VLOOKUP(K129,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225427000",{"$f":"IFERROR(VLOOKUP(N129,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25842,"SUM025842",{"$f":"+VLOOKUP(C130,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Jord"},"SUM0258427200",{"$f":"IFERROR(VLOOKUP(E130,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258427910",{"$f":"IFERROR(VLOOKUP(H130,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258425910",{"$f":"IFERROR(VLOOKUP(K130,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258427000",{"$f":"IFERROR(VLOOKUP(N130,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22543,"SUM022543",{"$f":"+VLOOKUP(C131,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Driftsb./installationer"},"SUM0225437200",{"$f":"IFERROR(VLOOKUP(E131,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225437910",{"$f":"IFERROR(VLOOKUP(H131,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225435910",{"$f":"IFERROR(VLOOKUP(K131,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225437000",{"$f":"IFERROR(VLOOKUP(N131,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25843,"SUM025843",{"$f":"+VLOOKUP(C132,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Driftsb./installation"},{"$f":"C132&$E$2","v":"SUM0258437200"},{"$f":"IFERROR(VLOOKUP(E132,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258437910",{"$f":"IFERROR(VLOOKUP(H132,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258435910",{"$f":"IFERROR(VLOOKUP(K132,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258437000",{"$f":"IFERROR(VLOOKUP(N132,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22544,"SUM022544",{"$f":"+VLOOKUP(C133,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Beboelse"},"SUM0225447200",{"$f":"IFERROR(VLOOKUP(E133,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C133&$H$2","v":"SUM0225447910"},{"$f":"IFERROR(VLOOKUP(H133,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C133&$K$2","v":"SUM0225445910"},{"$f":"IFERROR(VLOOKUP(K133,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,{"$f":"C133&$N$2","v":"SUM0225447000"},{"$f":"IFERROR(VLOOKUP(N133,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25844,"SUM025844",{"$f":"+VLOOKUP(C134,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Beboelse"},"SUM0258447200",{"$f":"IFERROR(VLOOKUP(E134,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258447910",{"$f":"IFERROR(VLOOKUP(H134,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258445910",{"$f":"IFERROR(VLOOKUP(K134,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258447000",{"$f":"IFERROR(VLOOKUP(N134,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22541,{"$f":"\"SUM0\"&B135","v":"SUM022541"},{"$f":"+VLOOKUP(C135,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Immaterielle aktiver"},"SUM0225417200",{"$f":"IFERROR(VLOOKUP(E135,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225417910",{"$f":"IFERROR(VLOOKUP(H135,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225415910",{"$f":"IFERROR(VLOOKUP(K135,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225417000",{"$f":"IFERROR(VLOOKUP(N135,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25841,"SUM025841",{"$f":"+VLOOKUP(C136,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Immaterielle aktiver"},"SUM0258417200",{"$f":"IFERROR(VLOOKUP(E136,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258417910",{"$f":"IFERROR(VLOOKUP(H136,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258415910",{"$f":"IFERROR(VLOOKUP(K136,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258417000",{"$f":"IFERROR(VLOOKUP(N136,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22545,"SUM022545",{"$f":"+VLOOKUP(C137,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Inventar"},"SUM0225457200",{"$f":"IFERROR(VLOOKUP(E137,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225457910",{"$f":"IFERROR(VLOOKUP(H137,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225455910",{"$f":"IFERROR(VLOOKUP(K137,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225457000",{"$f":"IFERROR(VLOOKUP(N137,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25845,"SUM025845",{"$f":"+VLOOKUP(C138,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Inventar"},"SUM0258457200",{"$f":"IFERROR(VLOOKUP(E138,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258457910",{"$f":"IFERROR(VLOOKUP(H138,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258455910",{"$f":"IFERROR(VLOOKUP(K138,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258457000",{"$f":"IFERROR(VLOOKUP(N138,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22546,"SUM022546",{"$f":"+VLOOKUP(C139,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Besætning"},"SUM0225467200",{"$f":"IFERROR(VLOOKUP(E139,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225467910",{"$f":"IFERROR(VLOOKUP(H139,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225465910",{"$f":"IFERROR(VLOOKUP(K139,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225467000",{"$f":"IFERROR(VLOOKUP(N139,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25846,"SUM025846",{"$f":"+VLOOKUP(C140,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Besætning"},"SUM0258467200",{"$f":"IFERROR(VLOOKUP(E140,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258467910",{"$f":"IFERROR(VLOOKUP(H140,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258465910",{"$f":"IFERROR(VLOOKUP(K140,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258467000",{"$f":"IFERROR(VLOOKUP(N140,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22547,"SUM022547",{"$f":"+VLOOKUP(C141,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Beholdninger"},"SUM0225477200",{"$f":"IFERROR(VLOOKUP(E141,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225477910",{"$f":"IFERROR(VLOOKUP(H141,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225475910",{"$f":"IFERROR(VLOOKUP(K141,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225477000",{"$f":"IFERROR(VLOOKUP(N141,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25847,"SUM025847",{"$f":"+VLOOKUP(C142,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Beholdninger"},"SUM0258477200",{"$f":"IFERROR(VLOOKUP(E142,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258477910",{"$f":"IFERROR(VLOOKUP(H142,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258475910",{"$f":"IFERROR(VLOOKUP(K142,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258477000",{"$f":"IFERROR(VLOOKUP(N142,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22550,"SUM022550",{"$f":"+VLOOKUP(C143,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Øvrige aktiver indenfor et produktionsregnsinterval"},"SUM0225507200",{"$f":"IFERROR(VLOOKUP(E143,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225507910",{"$f":"IFERROR(VLOOKUP(H143,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225505910",{"$f":"IFERROR(VLOOKUP(K143,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225507000",{"$f":"IFERROR(VLOOKUP(N143,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22551,"SUM022551",{"$f":"+VLOOKUP(C144,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - momstilgodehavende"},"SUM0225517200",{"$f":"IFERROR(VLOOKUP(E144,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225517910",{"$f":"IFERROR(VLOOKUP(H144,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225515910",{"$f":"IFERROR(VLOOKUP(K144,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225517000",{"$f":"IFERROR(VLOOKUP(N144,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22552,"SUM022552",{"$f":"+VLOOKUP(C145,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital skatteaktiv"},"SUM0225527200",{"$f":"IFERROR(VLOOKUP(E145,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225527910",{"$f":"IFERROR(VLOOKUP(H145,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225525910",{"$f":"IFERROR(VLOOKUP(K145,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225527000",{"$f":"IFERROR(VLOOKUP(N145,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25848,"SUM025848",{"$f":"+VLOOKUP(C146,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Ivangv. arbejde"},"SUM0258487200",{"$f":"IFERROR(VLOOKUP(E146,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258487910",{"$f":"IFERROR(VLOOKUP(H146,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258485910",{"$f":"IFERROR(VLOOKUP(K146,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258487000",{"$f":"IFERROR(VLOOKUP(N146,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,22549,"SUM022549",{"$f":"+VLOOKUP(C147,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital - Driftsm. værdipap."},"SUM0225497200",{"$f":"IFERROR(VLOOKUP(E147,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225497910",{"$f":"IFERROR(VLOOKUP(H147,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225495910",{"$f":"IFERROR(VLOOKUP(K147,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0225497000",{"$f":"IFERROR(VLOOKUP(N147,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,25849,"SUM025849",{"$f":"+VLOOKUP(C148,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kap. - Driftsm. værdipap."},"SUM0258497200",{"$f":"IFERROR(VLOOKUP(E148,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258497910",{"$f":"IFERROR(VLOOKUP(H148,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258495910",{"$f":"IFERROR(VLOOKUP(K148,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0258497000",{"$f":"IFERROR(VLOOKUP(N148,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"bmp_covid_komp",{"$f":"B149","v":"bmp_covid_komp"},{"$f":"+VLOOKUP(C149,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kompensation vedr. covid-19 ekskl. mink på driftsgren"},"bmp_covid_komp7200",{"$f":"IFERROR(VLOOKUP(E149,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"bmp_covid_komp7910",{"$f":"IFERROR(VLOOKUP(H149,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"bmp_covid_komp5910",{"$f":"IFERROR(VLOOKUP(K149,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"bmp_covid_komp7000",{"$f":"IFERROR(VLOOKUP(N149,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"DG_bundet_kap",{"$f":"B150","v":"DG_bundet_kap"},{"$f":"+VLOOKUP(C150,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bundet kapital i alt for driftsgrenen"},"DG_bundet_kap7200",{"$f":"IFERROR(VLOOKUP(E150,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"DG_bundet_kap7910",{"$f":"IFERROR(VLOOKUP(H150,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"DG_bundet_kap5910",{"$f":"IFERROR(VLOOKUP(K150,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"DG_bundet_kap7000",{"$f":"IFERROR(VLOOKUP(N150,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"SUM022553beregn",{"$f":"B151","v":"SUM022553beregn"},{"$f":"+VLOOKUP(C151,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Egenkapital ialt - anvendes til driftsgrene"},"SUM022553beregn7200",{"$f":"IFERROR(VLOOKUP(E151,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM022553beregn7910",{"$f":"IFERROR(VLOOKUP(H151,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM022553beregn5910",{"$f":"IFERROR(VLOOKUP(K151,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM022553beregn7000",{"$f":"IFERROR(VLOOKUP(N151,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"SUM025824beregn","SUM025824beregn",{"$f":"+VLOOKUP(C152,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Rentesats til fordeling af Egenkapital ved driftsgrensanalyse"},"SUM025824beregn7200",{"$f":"IFERROR(VLOOKUP(E152,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025824beregn7910",{"$f":"IFERROR(VLOOKUP(H152,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025824beregn5910",{"$f":"IFERROR(VLOOKUP(K152,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025824beregn7000",{"$f":"IFERROR(VLOOKUP(N152,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"SUM025825beregn","SUM025825beregn",{"$f":"+VLOOKUP(C153,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Renteudgifter ift aktiver fordelt"},"SUM025825beregn7200",{"$f":"IFERROR(VLOOKUP(E153,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025825beregn7910",{"$f":"IFERROR(VLOOKUP(H153,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025825beregn5910",{"$f":"IFERROR(VLOOKUP(K153,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM025825beregn7000",{"$f":"IFERROR(VLOOKUP(N153,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,29111,{"$f":"\"SUM0\"&B154","v":"SUM029111"},{"$f":"+VLOOKUP(C154,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udbytte, grovfoderafgrøder, FEN"},"SUM0291117200",{"$f":"IFERROR(VLOOKUP(E154,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0291117910",{"$f":"IFERROR(VLOOKUP(H154,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0291115910",{"$f":"IFERROR(VLOOKUP(K154,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0},null,"SUM0291117000",{"$f":"IFERROR(VLOOKUP(N154,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]

{"sheet":"Skjul Opstilling driftsg kvæg","index":20,"n_rows":152,"n_cols":23,"rows_kept":152,"cut":false,"hidden":true,"merged":[]}
[null,null,2,2,2,2]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Formler der skal bruges","Formler med \"SUM\"",null,null,null,null,null,null,"Formler uden \"SUM\""]
[null,null,6000,5950,5910,6300]
[null,"Korn",{"$f":"IFERROR(VLOOKUP($J7,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K7,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L7,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M7,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N7,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O7,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P7,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J7,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K7,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L7,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M7,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N7,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O7,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P7,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J7,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K7,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L7,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M7,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N7,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O7,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P7,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J7,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K7,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L7,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M7,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N7,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O7,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P7,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"5920 bag ved","SUM0201005920","SUM0255505950"]
[null,"Frøafgrøder",{"$f":"IFERROR(VLOOKUP($J8,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K8,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L8,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M8,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N8,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O8,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P8,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J8,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K8,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L8,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M8,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N8,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O8,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P8,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J8,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K8,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L8,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M8,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N8,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O8,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P8,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J8,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K8,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L8,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M8,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N8,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O8,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P8,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"5930 bagved","SUM0201005930","SUM0255505930"]
[null,"Handelsroer",{"$f":"IFERROR(VLOOKUP($J9,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K9,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L9,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M9,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N9,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O9,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P9,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J9,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K9,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L9,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M9,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N9,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O9,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P9,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J9,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K9,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L9,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M9,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N9,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O9,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P9,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J9,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K9,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L9,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M9,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N9,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O9,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P9,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"3400 bagved","SUM0201003400","SUM0255503400"]
[null,"Kartofler",{"$f":"IFERROR(VLOOKUP($J10,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K10,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L10,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M10,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N10,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O10,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P10,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J10,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K10,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L10,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M10,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N10,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O10,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P10,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J10,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K10,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L10,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M10,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N10,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O10,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P10,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J10,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K10,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L10,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M10,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N10,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O10,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P10,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"3300 bagved","SUM0201003300","SUM0255503300"]
[null,"Raps",{"$f":"IFERROR(VLOOKUP($J11,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K11,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L11,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M11,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N11,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O11,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P11,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J11,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K11,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L11,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M11,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N11,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O11,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P11,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J11,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K11,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L11,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M11,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N11,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O11,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P11,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J11,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K11,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L11,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M11,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N11,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O11,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P11,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"3000 bagved","SUM0201003000","SUM0255503000"]
[null,"Ærter m.v.",{"$f":"IFERROR(VLOOKUP($J12,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K12,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L12,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M12,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N12,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O12,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P12,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J12,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K12,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L12,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M12,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N12,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O12,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P12,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J12,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K12,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L12,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M12,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N12,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O12,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P12,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J12,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K12,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L12,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M12,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N12,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O12,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P12,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"3100 bagved","SUM0201003100","SUM0255503100"]
[null,"Andre industriafgrøder",{"$f":"IFERROR(VLOOKUP($J13,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K13,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L13,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M13,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N13,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O13,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P13,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J13,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K13,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L13,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M13,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N13,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O13,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P13,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J13,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K13,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L13,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M13,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N13,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O13,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P13,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J13,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K13,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L13,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M13,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N13,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O13,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P13,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"3500 bagved","SUM0201003500","SUM0255503500"]
[null,"Salgsafgrøder samlet",{"$f":"IFERROR(VLOOKUP($J14,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K14,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L14,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M14,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N14,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O14,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P14,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J14,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K14,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L14,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M14,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N14,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O14,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P14,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J14,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K14,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L14,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M14,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N14,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O14,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P14,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J14,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K14,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L14,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M14,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N14,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O14,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P14,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM020100]+[SUM025550]","SUM0201005910","SUM0255505910"]
[null,"Gartneriafgrøder",{"$f":"IFERROR(VLOOKUP($J15&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K15&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L15&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M15&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N15&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O15&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P15&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J15&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K15&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L15&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M15&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N15&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O15&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P15&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J15&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K15&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L15&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M15&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N15&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O15&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P15&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J15&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K15&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L15&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M15&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N15&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O15&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P15&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM020110]+[SUM025560]",{"$f":"IF(Q15=\"\",\"\",\"SUM0\"&Q15)","v":"SUM020110"},{"$f":"IF(R15=\"\",\"\",\"SUM0\"&R15)","v":"SUM025560"},"","","","","",20110,25560]
[null,"Grovfoder",{"$f":"IFERROR(VLOOKUP($J16&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K16&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L16&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M16&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N16&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O16&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P16&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J16&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K16&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L16&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M16&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N16&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O16&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P16&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J16&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K16&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L16&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M16&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N16&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O16&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P16&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J16&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K16&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L16&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M16&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N16&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O16&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P16&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM020155]+[SUM025570]",{"$f":"IF(Q16=\"\",\"\",\"SUM0\"&Q16)","v":"SUM020155"},"SUM025570","","","","","",20155,25570]
[null,"Energiafgrøder m.v.",{"$f":"IFERROR(VLOOKUP($J17&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K17&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L17&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M17&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N17&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O17&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P17&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J17&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K17&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L17&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M17&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N17&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O17&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P17&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J17&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K17&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L17&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M17&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N17&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O17&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P17&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J17&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K17&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L17&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M17&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N17&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O17&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P17&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020170]+[SUM025580])","SUM020170","SUM025580","","","","","",20170,25580]
[null,"Mælk",{"$f":"IFERROR(VLOOKUP($J18&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K18&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L18&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M18&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N18&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O18&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P18&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J18&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K18&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L18&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M18&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N18&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O18&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P18&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J18&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K18&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L18&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M18&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N18&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O18&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P18&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J18&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K18&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L18&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M18&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N18&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O18&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P18&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020200]+[SUM025590])","SUM020200","SUM025590","","","","","",20200,25590]
[null,"Kvæg",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Salg af dyr inkl. andre indtægter kvæg",{"$f":"IFERROR(VLOOKUP($J21&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K21&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L21&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M21&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N21&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O21&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P21&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J21&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K21&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L21&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M21&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N21&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O21&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P21&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J21&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K21&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L21&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M21&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N21&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O21&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P21&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J21&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K21&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L21&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M21&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N21&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O21&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P21&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020300]+[SUM025592]+[SUM020320]+[SUM025596]+[SUM020610]+[SUM025640]+[SUM025642])","SUM020300","SUM025592","SUM020320","SUM025596","SUM020610","","",20300,25592,20320,25596,20610]
[null,"Køb af dyr, kvæg",{"$f":"IFERROR(VLOOKUP($J22&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K22&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L22&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M22&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N22&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O22&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P22&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J22&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K22&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L22&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M22&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N22&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O22&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P22&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J22&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K22&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L22&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M22&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N22&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O22&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P22&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J22&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K22&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L22&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M22&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N22&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O22&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P22&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020310]+[SUM025594])","SUM020310","SUM025594","","","","","",20310,25594]
[null,"Besætningsforskydning",{"$f":"IFERROR(VLOOKUP($J23&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K23&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L23&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M23&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N23&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O23&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P23&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IF(AND(D$6>=6000,D$6<7000),IFERROR(VLOOKUP($J23&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K23&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L23&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M23&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N23&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O23&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P23&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0),0)","v":0},{"$f":"IF(AND(E$6>=6000,E$6<7000),IFERROR(VLOOKUP($J23&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K23&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L23&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M23&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N23&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O23&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P23&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0),0)","v":0},{"$f":"IF(AND(F$6>=6000,F$6<7000),IFERROR(VLOOKUP($J23&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K23&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L23&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M23&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N23&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O23&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P23&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0),0)","v":0},null,null,"([SUM020600]+[SUM025638])","SUM020600","SUM025638","","","","","",20600,25638]
[null,"Svin",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Salg/overførsel smågrise",{"$f":"IFERROR(VLOOKUP($J26&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K26&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L26&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M26&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N26&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O26&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P26&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J26&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K26&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L26&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M26&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N26&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O26&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P26&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J26&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K26&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L26&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M26&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N26&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O26&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P26&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J26&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K26&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L26&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M26&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N26&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O26&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P26&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020360]+[SUM025598])","SUM020360","SUM025598","","","","","",20360,25598]
[null,"Salg slagtesvin",{"$f":"IFERROR(VLOOKUP($J27&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K27&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L27&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M27&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N27&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O27&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P27&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J27&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K27&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L27&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M27&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N27&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O27&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P27&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J27&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K27&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L27&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M27&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N27&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O27&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P27&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J27&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K27&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L27&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M27&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N27&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O27&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P27&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020385]+[SUM025600])","SUM020385","SUM025600","","","","","",20385,25600]
[null,"Salg andre svin",{"$f":"IFERROR(VLOOKUP($J28&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K28&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L28&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M28&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N28&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O28&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P28&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J28&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K28&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L28&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M28&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N28&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O28&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P28&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J28&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K28&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L28&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M28&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N28&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O28&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P28&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J28&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K28&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L28&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M28&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N28&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O28&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P28&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020390]+[SUM025601])","SUM020390","SUM025601","","","","","",20390,25601]
[null,"Køb af grise",{"$f":"IFERROR(VLOOKUP($J29&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K29&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L29&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M29&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N29&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O29&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P29&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J29&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K29&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L29&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M29&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N29&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O29&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P29&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J29&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K29&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L29&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M29&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N29&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O29&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P29&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J29&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K29&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L29&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M29&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N29&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O29&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P29&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020392]+[SUM025602]+[SUM020395]+[SUM025604]+[SUM020397]+[SUM025606])","SUM020392","SUM025602","SUM020395","SUM025604","SUM020397","SUM025606","",20392,25602,20395,25604,20397,25606]
[null,"Besætningsforskydning",{"$f":"IFERROR(VLOOKUP($J30&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K30&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L30&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M30&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N30&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O30&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P30&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IF(AND(D$6>=7000,D$6<8000),IFERROR(VLOOKUP($J30&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K30&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L30&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M30&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N30&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O30&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P30&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0),0)","v":0},{"$f":"IF(AND(E$6>=7000,E$6<8000),IFERROR(VLOOKUP($J30&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K30&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L30&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M30&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N30&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O30&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P30&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0),0)","v":0},{"$f":"IF(AND(F$6>=7000,F$6<8000),IFERROR(VLOOKUP($J30&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K30&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L30&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M30&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N30&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O30&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P30&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0),0)","v":0},null,null,"([SUM020600]+[SUM025638])","SUM020600","SUM025638","","","","","",20600,25638]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Maskinstationsindtægter",{"$f":"IFERROR(VLOOKUP($J35&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K35&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L35&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M35&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N35&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O35&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P35&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J35&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K35&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L35&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M35&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N35&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O35&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P35&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J35&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K35&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L35&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M35&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N35&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O35&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P35&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J35&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K35&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L35&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M35&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N35&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O35&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P35&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM020620]+[SUM025646]","SUM020620","SUM025646","","","","","",20620,25646]
[null,"Andre landbrugsindtægter",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Tilskud",{"$f":"IFERROR(VLOOKUP($J38&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K38&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L38&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M38&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N38&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O38&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P38&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J38&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K38&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L38&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M38&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N38&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O38&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P38&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J38&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K38&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L38&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M38&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N38&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O38&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P38&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J38&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K38&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L38&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M38&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N38&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O38&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P38&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM020175]+[SUM025586]","SUM020175","SUM025586","","","","","",20175,25586]
[null,"Andre indtægter, mark",{"$f":"IFERROR(VLOOKUP($J39&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K39&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L39&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M39&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N39&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O39&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P39&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J39&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K39&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L39&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M39&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N39&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O39&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P39&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J39&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K39&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L39&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M39&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N39&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O39&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P39&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J39&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K39&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L39&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M39&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N39&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O39&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P39&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020180]+[SUM025588])","SUM020180","SUM025588","","","","","",20180,25588]
[null,"Husdyrgødning",{"$f":"IFERROR(VLOOKUP($J40&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K40&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L40&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M40&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N40&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O40&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P40&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J40&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K40&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L40&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M40&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N40&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O40&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P40&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J40&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K40&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L40&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M40&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N40&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O40&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P40&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J40&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K40&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L40&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M40&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N40&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O40&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P40&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020610]+[SUM025640])","SUM020610","SUM025640","","","","","",20610,25640]
[null,"Andre landbrugsindtægter (salg grovf)",{"$f":"IFERROR(VLOOKUP($J41&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K41&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L41&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M41&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N41&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O41&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P41&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J41&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K41&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L41&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M41&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N41&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O41&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P41&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J41&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K41&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L41&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M41&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N41&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O41&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P41&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J41&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K41&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L41&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M41&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N41&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O41&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P41&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[dg_br_andet_36_pl]+[SUM020740]+[SUM025644]",{"$f":"Q41","v":"dg_br_andet_36_pl"},"SUM020740","SUM025644","","","","","dg_br_andet_36_pl",20740,25644]
[null,"Andet (kvæg)",{"$f":"IFERROR(VLOOKUP($J42&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K42&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L42&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M42&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N42&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O42&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P42&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IF(AND(D$6>=6000,D$6<7000),IFERROR(VLOOKUP($J42&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K42&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L42&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M42&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N42&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O42&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P42&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0),0)","v":0},{"$f":"IF(AND(E$6>=6000,E$6<7000),IFERROR(VLOOKUP($J42&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K42&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L42&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M42&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N42&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O42&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P42&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0),0)","v":0},{"$f":"IF(AND(F$6>=6000,F$6<7000),IFERROR(VLOOKUP($J42&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K42&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L42&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M42&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N42&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O42&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P42&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0),0)","v":0},null,null,"([dg_br_andet_37_husdyr]+[dg_br_andet_37_kvag])",{"$f":"Q42","v":"dg_br_andet_37_husdyr"},{"$f":"R42","v":"dg_br_andet_37_kvag"},"","","","","","dg_br_andet_37_husdyr","dg_br_andet_37_kvag"]
[null,"Andet (svin)",{"$f":"IFERROR(VLOOKUP($J43&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K43&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L43&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M43&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N43&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O43&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P43&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IF(AND(D$6>=7000,D$6<8000),IFERROR(VLOOKUP($J43&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K43&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L43&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M43&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N43&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O43&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P43&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0),0)","v":0},{"$f":"IF(AND(E$6>=7000,E$6<8000),IFERROR(VLOOKUP($J43&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K43&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L43&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M43&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N43&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O43&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P43&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0),0)","v":0},{"$f":"IF(AND(F$6>=7000,F$6<8000),IFERROR(VLOOKUP($J43&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K43&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L43&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M43&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N43&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O43&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P43&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0),0)","v":0},null,null,"([dg_br_andet_37_husdyr]+[dg_br_andet_37_svin]) ",{"$f":"Q43","v":"dg_br_andet_37_husdyr"},{"$f":"R43","v":"dg_br_andet_37_svin"},null,"","","","","dg_br_andet_37_husdyr","dg_br_andet_37_svin"]
[null,"Covid kompensation",{"$f":"IFERROR(VLOOKUP($J44&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K44&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L44&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M44&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N44&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O44&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P44&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IF(AND(D$6>=7000,D$6<8000),IFERROR(VLOOKUP($J44&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K44&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L44&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M44&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N44&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O44&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P44&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0),0)","v":0},{"$f":"IF(AND(E$6>=7000,E$6<8000),IFERROR(VLOOKUP($J44&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K44&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L44&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M44&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N44&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O44&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P44&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0),0)","v":0},{"$f":"IF(AND(F$6>=7000,F$6<8000),IFERROR(VLOOKUP($J44&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K44&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L44&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M44&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N44&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O44&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P44&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0),0)","v":0},null,null,"bmp_covid_komp",{"$f":"IF(Q44=\"\",\"\",Q44)","v":"bmp_covid_komp"},"","","","","","","bmp_covid_komp"]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Udsæd",{"$f":"IFERROR(VLOOKUP($J46&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K46&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L46&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M46&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N46&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O46&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P46&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J46&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K46&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L46&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M46&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N46&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O46&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P46&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J46&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K46&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L46&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M46&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N46&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O46&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P46&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J46&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K46&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L46&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M46&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N46&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O46&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P46&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021000]+[SUM025700])","SUM021000","SUM025700","","","","","",21000,25700]
[null,"Gødning",{"$f":"IFERROR(VLOOKUP($J47&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K47&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L47&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M47&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N47&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O47&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P47&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J47&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K47&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L47&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M47&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N47&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O47&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P47&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J47&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K47&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L47&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M47&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N47&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O47&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P47&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J47&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K47&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L47&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M47&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N47&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O47&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P47&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021100]+[SUM025702])","SUM021100","SUM025702","","","","","",21100,25702]
[null,"Planteværn",{"$f":"IFERROR(VLOOKUP($J48&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K48&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L48&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M48&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N48&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O48&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P48&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J48&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K48&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L48&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M48&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N48&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O48&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P48&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J48&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K48&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L48&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M48&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N48&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O48&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P48&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J48&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K48&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L48&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M48&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N48&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O48&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P48&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021200]+[SUM025706])","SUM021200","SUM025706","","","","","",21200,25706]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Husdyrgødning",{"$f":"IFERROR(VLOOKUP($J51&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K51&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L51&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M51&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N51&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O51&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P51&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J51&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K51&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L51&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M51&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N51&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O51&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P51&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J51&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K51&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L51&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M51&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N51&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O51&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P51&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J51&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K51&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L51&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M51&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N51&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O51&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P51&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021150]+[SUM025704])","SUM021150","SUM025704","","","","","",21150,25704]
[null,"Diverse vedr mark",{"$f":"IFERROR(VLOOKUP($J52&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K52&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L52&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M52&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N52&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O52&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P52&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J52&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K52&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L52&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M52&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N52&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O52&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P52&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J52&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K52&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L52&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M52&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N52&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O52&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P52&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J52&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K52&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L52&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M52&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N52&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O52&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P52&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021250]+[SUM025708]+[SUM021630]+[SUM025294]+[dg_stykomk_andet_pl_36])","SUM021250","SUM025708","SUM021630","SUM025294","SUM025294",{"$f":"V52","v":"dg_stykomk_andet_pl_36"},"",21250,25708,21630,25294,25294,"dg_stykomk_andet_pl_36"]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Korn",{"$f":"IFERROR(VLOOKUP($J54&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K54&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L54&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M54&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N54&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O54&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P54&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J54&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K54&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L54&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M54&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N54&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O54&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P54&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J54&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K54&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L54&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M54&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N54&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O54&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P54&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J54&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K54&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L54&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M54&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N54&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O54&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P54&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021500]+[SUM025710])","SUM021500","SUM025710","","","","","",21500,25710]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Råvarer",{"$f":"IFERROR(VLOOKUP($J57&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K57&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L57&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M57&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N57&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O57&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P57&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J57&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K57&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L57&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M57&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N57&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O57&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P57&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J57&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K57&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L57&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M57&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N57&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O57&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P57&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J57&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K57&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L57&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M57&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N57&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O57&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P57&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021520]+[SUM025713])","SUM021520","SUM025713","","","","","",21520,25713]
[null,"Kraftfoder",{"$f":"IFERROR(VLOOKUP($J58&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K58&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L58&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M58&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N58&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O58&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P58&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J58&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K58&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L58&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M58&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N58&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O58&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P58&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J58&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K58&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L58&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M58&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N58&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O58&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P58&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J58&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K58&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L58&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M58&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N58&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O58&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P58&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021540]+[SUM025716])","SUM021540","SUM025716",{"$f":"IF(S58=\"\",\"\",\"SUM0\"&S58)","v":""},"","","","",21540,25716]
[null,"Tilskudsfoder",{"$f":"IFERROR(VLOOKUP($J59&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K59&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L59&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M59&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N59&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O59&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P59&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J59&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K59&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L59&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M59&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N59&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O59&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P59&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J59&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K59&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L59&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M59&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N59&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O59&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P59&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J59&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K59&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L59&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M59&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N59&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O59&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P59&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021510]+[SUM025712])","SUM021510","SUM025712","","","","","",21510,25712]
[null,"Færdigblanding",{"$f":"IFERROR(VLOOKUP($J60&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K60&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L60&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M60&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N60&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O60&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P60&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J60&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K60&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L60&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M60&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N60&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O60&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P60&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J60&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K60&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L60&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M60&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N60&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O60&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P60&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J60&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K60&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L60&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M60&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N60&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O60&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P60&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021530]+[SUM025714])","SUM021530","SUM025714","","","","","",21530,25714]
[null,"Mineraler og vitaminer",{"$f":"IFERROR(VLOOKUP($J61&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K61&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L61&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M61&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N61&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O61&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P61&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J61&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K61&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L61&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M61&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N61&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O61&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P61&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J61&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K61&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L61&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M61&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N61&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O61&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P61&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J61&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K61&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L61&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M61&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N61&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O61&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P61&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021560]+[SUM025718])","SUM021560","SUM025718","","","","","",21560,25718]
[null,"Biprodukter mv.",{"$f":"IFERROR(VLOOKUP($J62&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K62&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L62&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M62&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N62&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O62&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P62&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J62&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K62&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L62&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M62&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N62&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O62&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P62&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J62&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K62&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L62&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M62&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N62&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O62&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P62&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J62&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K62&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L62&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M62&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N62&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O62&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P62&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021565]+[SUM025720])","SUM021565","SUM025720","","","","","",21565,25720]
[null,"Grovfoder",{"$f":"IFERROR(VLOOKUP($J63&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K63&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L63&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M63&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N63&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O63&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P63&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J63&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K63&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L63&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M63&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N63&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O63&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P63&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J63&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K63&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L63&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M63&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N63&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O63&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P63&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J63&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K63&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L63&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M63&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N63&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O63&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P63&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021570]+[SUM025722])","SUM021570","SUM025722","","","","","",21570,25722]
[null,"+andet eget foder",{"$f":"IFERROR(VLOOKUP($J64&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K64&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L64&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M64&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N64&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O64&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P64&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J64&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K64&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L64&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M64&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N64&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O64&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P64&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J64&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K64&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L64&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M64&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N64&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O64&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P64&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J64&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K64&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L64&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M64&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N64&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O64&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P64&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021575]+[SUM025724]) + ([SUM021580]+[SUM025725])","SUM021575","SUM025724","SUM021580","SUM025725","","","",21575,25724,21580,25725]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Dyrlæge og medicin",{"$f":"IFERROR(VLOOKUP($J67&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K67&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L67&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M67&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N67&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O67&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P67&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J67&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K67&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L67&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M67&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N67&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O67&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P67&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J67&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K67&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L67&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M67&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N67&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O67&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P67&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J67&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K67&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L67&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M67&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N67&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O67&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P67&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021600]+[SUM025726])","SUM021600","SUM025726","","","","","",21600,25726]
[null,"Avl, Rådgivning og Kontrol",{"$f":"IFERROR(VLOOKUP($J68&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K68&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L68&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M68&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N68&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O68&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P68&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J68&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K68&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L68&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M68&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N68&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O68&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P68&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J68&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K68&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L68&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M68&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N68&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O68&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P68&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J68&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K68&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L68&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M68&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N68&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O68&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P68&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021605]+[SUM025728])","SUM021605","SUM025728","","","","","",21605,25728]
[null,"Diverse stykomkostninger, inkl. pasningsaftale",{"$f":"IFERROR(VLOOKUP($J69&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K69&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L69&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M69&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N69&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O69&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P69&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J69&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K69&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L69&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M69&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N69&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O69&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P69&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J69&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K69&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L69&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M69&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N69&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O69&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P69&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J69&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K69&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L69&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M69&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N69&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O69&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P69&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021625]+[SUM025734]+[SUM021630]+[SUM025736]+[dg_stykomk_andet_hus_37]+[SUM021623]+[SUM025730])","SUM021625","SUM025734","SUM021630","SUM025736",{"$f":"U69","v":"dg_stykomk_andet_hus_37"},"SUM021623","SUM025730",21625,25734,21630,25736,"dg_stykomk_andet_hus_37",21623,25730]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,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 og brændstof",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Energi",{"$f":"IFERROR(VLOOKUP($J76&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K76&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L76&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M76&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N76&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O76&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P76&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J76&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K76&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L76&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M76&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N76&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O76&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P76&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J76&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K76&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L76&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M76&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N76&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O76&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P76&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J76&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K76&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L76&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M76&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N76&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O76&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P76&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022000]+[SUM025750])","SUM022000","SUM025750","","","","","",22000,25750]
[null,"Brændstof",{"$f":"IFERROR(VLOOKUP($J77&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K77&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L77&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M77&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N77&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O77&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P77&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J77&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K77&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L77&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M77&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N77&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O77&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P77&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J77&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K77&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L77&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M77&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N77&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O77&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P77&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J77&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K77&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L77&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M77&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N77&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O77&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P77&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022002]+[SUM025751])","SUM022002","SUM025751","","","","","",22002,25751]
[null,"Maskinstation",{"$f":"IFERROR(VLOOKUP($J78&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K78&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L78&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M78&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N78&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O78&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P78&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J78&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K78&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L78&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M78&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N78&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O78&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P78&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J78&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K78&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L78&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M78&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N78&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O78&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P78&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J78&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K78&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L78&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M78&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N78&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O78&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P78&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022020]+[SUM025752])","SUM022020","SUM025752","","","","","",22020,25752]
[null,"Vedligeholdelse",{"$f":"IFERROR(VLOOKUP($J79&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K79&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L79&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M79&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N79&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O79&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P79&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J79&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K79&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L79&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M79&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N79&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O79&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P79&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J79&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K79&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L79&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M79&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N79&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O79&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P79&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J79&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K79&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L79&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M79&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N79&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O79&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P79&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[dg_vedligehold_ialt]",{"$f":"IF(Q79=\"\",\"\",Q79)","v":"dg_vedligehold_ialt"},{"$f":"IF(R79=\"\",\"\",\"SUM0\"&R79)","v":""},"","","","","","dg_vedligehold_ialt"]
[null,"Investeringer over driften (er med i vedligeholdelse)",{"$f":"IFERROR(VLOOKUP($J80&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K80&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L80&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M80&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N80&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O80&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P80&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J80&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K80&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L80&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M80&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N80&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O80&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P80&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J80&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K80&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L80&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M80&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N80&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O80&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P80&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J80&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K80&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L80&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M80&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N80&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O80&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P80&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022075]+[SUM025763])",{"$f":"IF(Q80=\"\",\"\",\"SUM0\"&Q80)","v":"SUM022075"},"SUM025763","","","","","",22075,25763]
[null,"Lønomkostninger",{"$f":"IFERROR(VLOOKUP($J81&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K81&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L81&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M81&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N81&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O81&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P81&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J81&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K81&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L81&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M81&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N81&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O81&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P81&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J81&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K81&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L81&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M81&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N81&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O81&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P81&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J81&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K81&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L81&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M81&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N81&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O81&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P81&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022080]+[SUM025764])","SUM022080","SUM025764","","","","","",22080,25764]
[null,"Ejeraflønning",{"$f":"IFERROR(VLOOKUP($J82&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K82&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L82&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M82&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N82&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O82&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P82&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J82&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K82&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L82&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M82&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N82&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O82&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P82&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J82&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K82&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L82&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M82&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N82&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O82&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P82&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J82&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K82&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L82&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M82&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N82&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O82&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P82&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM025765]","SUM025765","","","","","","",25765]
[null,"Ejendomsskat og forsikringer",{"$f":"IFERROR(VLOOKUP($J83&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K83&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L83&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M83&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N83&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O83&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P83&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J83&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K83&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L83&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M83&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N83&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O83&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P83&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J83&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K83&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L83&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M83&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N83&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O83&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P83&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J83&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K83&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L83&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M83&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N83&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O83&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P83&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022090]+[SUM025766])","SUM022090","SUM025766","","","","","",22090,25766]
[null,"Diverse omkostninger",{"$f":"IFERROR(VLOOKUP($J84&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K84&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L84&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M84&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N84&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O84&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P84&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J84&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K84&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L84&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M84&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N84&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O84&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P84&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J84&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K84&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L84&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M84&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N84&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O84&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P84&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J84&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K84&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L84&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M84&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N84&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O84&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P84&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022110]+[SUM025768])","SUM022110","SUM025768","","","","","",22110,25768]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Afskrivninger i alt",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Fast ejendom",{"$f":"IFERROR(VLOOKUP($J92&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K92&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L92&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M92&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N92&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O92&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P92&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J92&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K92&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L92&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M92&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N92&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O92&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P92&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J92&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K92&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L92&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M92&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N92&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O92&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P92&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J92&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K92&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L92&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M92&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N92&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O92&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P92&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022130]+[SUM025770])","SUM022130","SUM025770","","","","","",22130,25770]
[null,"Grundforbedringer",{"$f":"IFERROR(VLOOKUP($J93&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K93&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L93&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M93&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N93&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O93&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P93&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J93&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K93&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L93&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M93&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N93&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O93&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P93&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J93&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K93&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L93&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M93&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N93&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O93&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P93&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J93&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K93&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L93&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M93&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N93&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O93&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P93&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022140]+[SUM025772])","SUM022140","SUM025772","","","","","",22140,25772]
[null,"Markinventar",{"$f":"IFERROR(VLOOKUP($J94&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K94&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L94&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M94&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N94&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O94&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P94&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J94&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K94&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L94&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M94&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N94&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O94&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P94&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J94&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K94&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L94&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M94&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N94&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O94&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P94&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J94&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K94&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L94&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M94&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N94&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O94&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P94&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022150]+[SUM025774])","SUM022150","SUM025774","","","","","",22150,25774]
[null,"Inventar",{"$f":"IFERROR(VLOOKUP($J95&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K95&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L95&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M95&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N95&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O95&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P95&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J95&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K95&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L95&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M95&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N95&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O95&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P95&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J95&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K95&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L95&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M95&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N95&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O95&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P95&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J95&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K95&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L95&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M95&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N95&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O95&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P95&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022160]+[SUM025776])","SUM022160","SUM025776","","","","","",22160,25776]
[null,"Andet inventar",{"$f":"IFERROR(VLOOKUP($J96&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K96&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L96&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M96&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N96&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O96&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P96&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J96&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K96&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L96&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M96&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N96&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O96&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P96&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J96&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K96&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L96&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M96&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N96&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O96&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P96&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J96&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K96&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L96&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M96&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N96&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O96&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P96&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022170]+[SUM025778])","SUM022170","SUM025778","","","","","",22170,25778]
[null,"Øvrigt",{"$f":"IFERROR(VLOOKUP($J97&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K97&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L97&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M97&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N97&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O97&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P97&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J97&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K97&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L97&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M97&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N97&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O97&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P97&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J97&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K97&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L97&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M97&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N97&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O97&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P97&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J97&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K97&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L97&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M97&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N97&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O97&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P97&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022180]+[SUM025780])","SUM022180","SUM025780","","","","","",22180,25780]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Afkoblet EU-støtte mv.",{"$f":"IFERROR(VLOOKUP($J104&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K104&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L104&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M104&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N104&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O104&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P104&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J104&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K104&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L104&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M104&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N104&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O104&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P104&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J104&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K104&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L104&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M104&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N104&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O104&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P104&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J104&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K104&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L104&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M104&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N104&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O104&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P104&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022520]+[SUM025805])","SUM022520","SUM025805","","","","","",22520,25805]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Forpagtning (i alt) og leje af driftsbygning",{"$f":"IFERROR(VLOOKUP($J110&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K110&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L110&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M110&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N110&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O110&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P110&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J110&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K110&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L110&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M110&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N110&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O110&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P110&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J110&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K110&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L110&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M110&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N110&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O110&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P110&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J110&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K110&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L110&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M110&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N110&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O110&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P110&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022510]+[SUM025830]) ","SUM022510","SUM025830","",{"$f":"IF(T110=\"\",\"\",\"SUM0\"&T110)","v":""},"","","",22510,25830]
[null,"Leje af driftsbygninger",{"$f":"IFERROR(VLOOKUP($J111&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K111&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L111&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M111&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N111&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O111&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P111&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J111&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K111&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L111&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M111&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N111&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O111&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P111&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J111&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K111&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L111&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M111&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N111&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O111&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P111&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J111&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K111&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L111&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M111&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N111&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O111&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P111&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null," ([SUM022500]+[SUM025800])","SUM022500","SUM025800","","","","","",22500,25800]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Aktiver",null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Jord",{"$f":"IFERROR(VLOOKUP($J115&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K115&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L115&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M115&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N115&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O115&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P115&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J115&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K115&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L115&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M115&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N115&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O115&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P115&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J115&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K115&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L115&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M115&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N115&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O115&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P115&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J115&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K115&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L115&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M115&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N115&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O115&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P115&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022542]+[SUM025842])","SUM022542","SUM025842","","","","","",22542,25842]
[null,"Driftsbygninger",{"$f":"IFERROR(VLOOKUP($J116&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K116&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L116&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M116&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N116&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O116&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P116&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J116&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K116&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L116&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M116&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N116&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O116&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P116&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J116&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K116&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L116&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M116&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N116&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O116&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P116&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J116&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K116&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L116&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M116&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N116&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O116&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P116&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022543]+[SUM025843])","SUM022543","SUM025843","","","","","",22543,25843]
[null,"Beboelse og anden fast ejendom",{"$f":"IFERROR(VLOOKUP($J117&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K117&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L117&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M117&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N117&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O117&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P117&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J117&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K117&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L117&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M117&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N117&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O117&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P117&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J117&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K117&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L117&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M117&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N117&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O117&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P117&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J117&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K117&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L117&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M117&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N117&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O117&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P117&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022544]+[SUM025844])","SUM022544","SUM025844","","","","","",22544,25844]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Betalingsrettigheder EU",{"$f":"IFERROR(VLOOKUP($J120&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K120&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L120&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M120&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N120&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O120&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P120&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J120&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K120&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L120&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M120&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N120&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O120&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P120&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J120&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K120&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L120&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M120&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N120&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O120&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P120&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J120&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K120&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L120&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M120&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N120&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O120&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P120&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022541]+[SUM025841])","SUM022541","SUM025841","","","","","",22541,25841]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Inventar og maskiner",{"$f":"IFERROR(VLOOKUP($J122&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K122&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L122&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M122&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N122&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O122&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P122&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J122&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K122&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L122&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M122&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N122&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O122&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P122&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J122&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K122&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L122&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M122&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N122&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O122&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P122&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J122&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K122&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L122&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M122&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N122&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O122&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P122&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022545]+[SUM025845])","SUM022545","SUM025845","","","","","",22545,25845]
[null,"Besætning",{"$f":"IFERROR(VLOOKUP($J123&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K123&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L123&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M123&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N123&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O123&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P123&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J123&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K123&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L123&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M123&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N123&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O123&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P123&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J123&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K123&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L123&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M123&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N123&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O123&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P123&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J123&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K123&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L123&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M123&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N123&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O123&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P123&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022546]+[SUM025846])","SUM022546","SUM025846","","","","","",22546,25846]
[null,"Beholdning",{"$f":"IFERROR(VLOOKUP($J124&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K124&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L124&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M124&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N124&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O124&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P124&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J124&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K124&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L124&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M124&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N124&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O124&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P124&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J124&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K124&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L124&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M124&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N124&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O124&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P124&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J124&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K124&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L124&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M124&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N124&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O124&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P124&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022547]+[SUM025847])","SUM022547","SUM025847","","","","","",22547,25847]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Aktiver udenfor landbrug",{"$f":"IFERROR(VLOOKUP($J128&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K128&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L128&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M128&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N128&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O128&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P128&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J128&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K128&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L128&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M128&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N128&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O128&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P128&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J128&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K128&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L128&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M128&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N128&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O128&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P128&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J128&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K128&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L128&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M128&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N128&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O128&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P128&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022550]+[SUM022551]+[SUM022552]+[SUM025848])","SUM022550","SUM022551","SUM022552","SUM025848","","","",22550,22551,22552,25848]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Værdipapirer",{"$f":"IFERROR(VLOOKUP($J133&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K133&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L133&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M133&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N133&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O133&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P133&C$6,'Skjul Prodgren værdier kvæg'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J133&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K133&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L133&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M133&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N133&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O133&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P133&D$6,'Skjul Prodgren værdier kvæg'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J133&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K133&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L133&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M133&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N133&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O133&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P133&E$6,'Skjul Prodgren værdier kvæg'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J133&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K133&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L133&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M133&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N133&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O133&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P133&F$6,'Skjul Prodgren værdier kvæg'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022549]+[SUM025849])","SUM022549","SUM025849","","","","","",22549,25849]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Q134=\"\",\"\",\"SUM0\"&Q134&$B$774)","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,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,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":"Skjul Opstilling driftsg gris","index":21,"n_rows":153,"n_cols":23,"rows_kept":153,"cut":false,"hidden":true,"merged":[]}
[null,null,2,2,2,2]
[]
[]
[]
[null,null,null,null,null,null,null,null,"Formler der skal bruges","Formler med \"SUM\"",null,null,null,null,null,null,"Formler uden \"SUM\""]
[null,null,7200,7910,5910,7000]
[null,"Korn",{"$f":"IFERROR(VLOOKUP($J7,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K7,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L7,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M7,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N7,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O7,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P7,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J7,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K7,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L7,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M7,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N7,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O7,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P7,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J7,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K7,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L7,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M7,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N7,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O7,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P7,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J7,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K7,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L7,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M7,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N7,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O7,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P7,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"5920 bag ved","SUM0201005920","SUM0255505950"]
[null,"Frøafgrøder",{"$f":"IFERROR(VLOOKUP($J8,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K8,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L8,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M8,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N8,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O8,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P8,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J8,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K8,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L8,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M8,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N8,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O8,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P8,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J8,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K8,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L8,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M8,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N8,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O8,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P8,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J8,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K8,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L8,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M8,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N8,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O8,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P8,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"5930 bagved","SUM0201005930","SUM0255505930"]
[null,"Handelsroer",{"$f":"IFERROR(VLOOKUP($J9,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K9,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L9,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M9,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N9,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O9,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P9,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J9,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K9,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L9,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M9,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N9,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O9,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P9,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J9,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K9,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L9,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M9,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N9,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O9,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P9,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J9,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K9,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L9,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M9,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N9,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O9,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P9,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"3400 bagved","SUM0201003400","SUM0255503400"]
[null,"Kartofler",{"$f":"IFERROR(VLOOKUP($J10,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K10,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L10,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M10,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N10,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O10,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P10,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J10,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K10,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L10,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M10,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N10,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O10,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P10,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J10,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K10,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L10,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M10,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N10,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O10,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P10,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J10,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K10,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L10,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M10,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N10,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O10,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P10,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"3300 bagved","SUM0201003300","SUM0255503300"]
[null,"Raps",{"$f":"IFERROR(VLOOKUP($J11,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K11,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L11,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M11,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N11,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O11,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P11,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J11,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K11,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L11,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M11,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N11,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O11,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P11,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J11,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K11,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L11,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M11,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N11,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O11,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P11,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J11,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K11,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L11,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M11,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N11,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O11,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P11,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"3000 bagved","SUM0201003000","SUM0255503000"]
[null,"Ærter m.v.",{"$f":"IFERROR(VLOOKUP($J12,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K12,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L12,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M12,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N12,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O12,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P12,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J12,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K12,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L12,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M12,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N12,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O12,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P12,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J12,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K12,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L12,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M12,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N12,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O12,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P12,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J12,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K12,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L12,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M12,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N12,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O12,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P12,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"3100 bagved","SUM0201003100","SUM0255503100"]
[null,"Andre industriafgrøder",{"$f":"IFERROR(VLOOKUP($J13,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K13,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L13,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M13,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N13,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O13,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P13,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J13,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K13,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L13,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M13,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N13,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O13,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P13,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J13,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K13,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L13,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M13,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N13,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O13,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P13,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J13,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K13,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L13,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M13,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N13,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O13,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P13,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"3500 bagved","SUM0201003500","SUM0255503500"]
[null,"Salgsafgrøder samlet",{"$f":"IFERROR(VLOOKUP($J14,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K14,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L14,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M14,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N14,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O14,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P14,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J14,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K14,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L14,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M14,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N14,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O14,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P14,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J14,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K14,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L14,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M14,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N14,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O14,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P14,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J14,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K14,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L14,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M14,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N14,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O14,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P14,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM020100]+[SUM025550]","SUM0201005910","SUM0255505910"]
[null,"Gartneriafgrøder",{"$f":"IFERROR(VLOOKUP($J15&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K15&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L15&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M15&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N15&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O15&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P15&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J15&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K15&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L15&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M15&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N15&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O15&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P15&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J15&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K15&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L15&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M15&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N15&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O15&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P15&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J15&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K15&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L15&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M15&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N15&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O15&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P15&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM020110]+[SUM025560]",{"$f":"IF(Q15=\"\",\"\",\"SUM0\"&Q15)","v":"SUM020110"},{"$f":"IF(R15=\"\",\"\",\"SUM0\"&R15)","v":"SUM025560"},"","","","","",20110,25560]
[null,"Grovfoder",{"$f":"IFERROR(VLOOKUP($J16&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K16&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L16&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M16&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N16&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O16&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P16&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J16&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K16&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L16&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M16&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N16&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O16&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P16&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J16&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K16&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L16&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M16&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N16&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O16&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P16&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J16&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K16&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L16&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M16&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N16&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O16&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P16&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM020155]+[SUM025570]",{"$f":"IF(Q16=\"\",\"\",\"SUM0\"&Q16)","v":"SUM020155"},"SUM025570","","","","","",20155,25570]
[null,"Energiafgrøder m.v.",{"$f":"IFERROR(VLOOKUP($J17&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K17&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L17&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M17&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N17&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O17&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P17&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J17&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K17&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L17&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M17&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N17&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O17&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P17&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J17&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K17&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L17&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M17&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N17&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O17&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P17&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J17&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K17&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L17&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M17&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N17&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O17&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P17&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020170]+[SUM025580])","SUM020170","SUM025580","","","","","",20170,25580]
[null,"Mælk",{"$f":"IFERROR(VLOOKUP($J18&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K18&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L18&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M18&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N18&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O18&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P18&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J18&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K18&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L18&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M18&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N18&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O18&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P18&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J18&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K18&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L18&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M18&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N18&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O18&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P18&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J18&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K18&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L18&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M18&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N18&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O18&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P18&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020200]+[SUM025590])","SUM020200","SUM025590","","","","","",20200,25590]
[null,"Kvæg",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Salg af dyr inkl. andre indtægter kvæg",{"$f":"IFERROR(VLOOKUP($J21&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K21&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L21&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M21&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N21&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O21&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P21&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J21&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K21&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L21&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M21&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N21&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O21&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P21&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J21&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K21&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L21&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M21&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N21&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O21&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P21&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J21&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K21&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L21&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M21&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N21&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O21&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P21&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020300]+[SUM025592]+[SUM020320]+[SUM025596]+[SUM020610]+[SUM025640]+[SUM025642])","SUM020300","SUM025592","SUM020320","SUM025596","SUM020610","","",20300,25592,20320,25596,20610]
[null,"Køb af dyr, kvæg",{"$f":"IFERROR(VLOOKUP($J22&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K22&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L22&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M22&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N22&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O22&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P22&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J22&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K22&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L22&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M22&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N22&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O22&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P22&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J22&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K22&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L22&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M22&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N22&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O22&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P22&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J22&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K22&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L22&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M22&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N22&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O22&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P22&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020310]+[SUM025594])","SUM020310","SUM025594","","","","","",20310,25594]
[null,"Besætningsforskydning",{"$f":"IFERROR(VLOOKUP($J23&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K23&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L23&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M23&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N23&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O23&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P23&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IF(AND(D$6>=6000,D$6<7000),IFERROR(VLOOKUP($J23&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K23&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L23&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M23&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N23&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O23&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P23&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0),0)","v":0},{"$f":"IF(AND(E$6>=6000,E$6<7000),IFERROR(VLOOKUP($J23&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K23&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L23&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M23&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N23&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O23&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P23&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0),0)","v":0},{"$f":"IF(AND(F$6>=6000,F$6<7000),IFERROR(VLOOKUP($J23&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K23&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L23&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M23&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N23&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O23&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P23&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0),0)","v":0},null,null,"([SUM020600]+[SUM025638])","SUM020600","SUM025638","","","","","",20600,25638]
[null,"Svin",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Salg/overførsel smågrise",{"$f":"IFERROR(VLOOKUP($J26&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K26&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L26&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M26&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N26&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O26&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P26&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J26&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K26&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L26&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M26&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N26&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O26&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P26&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J26&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K26&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L26&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M26&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N26&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O26&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P26&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J26&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K26&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L26&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M26&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N26&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O26&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P26&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020360]+[SUM025598])","SUM020360","SUM025598","","","","","",20360,25598]
[null,"Salg slagtesvin",{"$f":"IFERROR(VLOOKUP($J27&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K27&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L27&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M27&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N27&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O27&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P27&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J27&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K27&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L27&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M27&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N27&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O27&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P27&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J27&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K27&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L27&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M27&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N27&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O27&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P27&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J27&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K27&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L27&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M27&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N27&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O27&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P27&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020385]+[SUM025600])","SUM020385","SUM025600","","","","","",20385,25600]
[null,"Salg andre svin",{"$f":"IFERROR(VLOOKUP($J28&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K28&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L28&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M28&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N28&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O28&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P28&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J28&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K28&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L28&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M28&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N28&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O28&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P28&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J28&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K28&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L28&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M28&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N28&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O28&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P28&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J28&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K28&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L28&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M28&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N28&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O28&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P28&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020390]+[SUM025601])","SUM020390","SUM025601","","","","","",20390,25601]
[null,"Køb af avlsdyr",{"$f":"IFERROR(VLOOKUP($J29&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K29&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L29&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M29&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N29&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O29&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P29&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J29&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K29&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L29&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M29&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N29&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O29&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P29&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J29&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K29&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L29&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M29&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N29&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O29&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P29&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J29&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K29&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L29&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M29&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N29&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O29&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P29&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020392]+[SUM025602])","SUM020392","SUM025602","","","","","",20392,25602]
[null,"Køb/overførsel af smågrise",{"$f":"IFERROR(VLOOKUP($J30&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K30&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L30&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M30&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N30&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O30&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P30&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J30&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K30&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L30&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M30&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N30&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O30&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P30&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J30&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K30&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L30&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M30&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N30&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O30&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P30&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J30&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K30&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L30&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M30&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N30&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O30&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P30&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020395]+[SUM025604]+[SUM020397]+[SUM025606])",{"$f":"IF(Q30=\"\",\"\",\"SUM0\"&Q30)","v":"SUM020395"},"SUM025604","SUM020397","SUM025606","","","",20395,25604,20397,25606]
[null,"Besætningsforskydning",{"$f":"IFERROR(VLOOKUP($J31&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K31&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L31&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M31&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N31&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O31&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P31&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IF(AND(D$6>=7000,D$6<8000),IFERROR(VLOOKUP($J31&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K31&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L31&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M31&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N31&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O31&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P31&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0),0)","v":0},{"$f":"IF(AND(E$6>=7000,E$6<8000),IFERROR(VLOOKUP($J31&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K31&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L31&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M31&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N31&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O31&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P31&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0),0)","v":0},{"$f":"IF(AND(F$6>=7000,F$6<8000),IFERROR(VLOOKUP($J31&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K31&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L31&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M31&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N31&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O31&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P31&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0),0)","v":0},null,null,"([SUM020600]+[SUM025638])","SUM020600","SUM025638","","","","","",20600,25638]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Maskinstationsindtægter",{"$f":"IFERROR(VLOOKUP($J36&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K36&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L36&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M36&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N36&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O36&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P36&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J36&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K36&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L36&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M36&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N36&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O36&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P36&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J36&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K36&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L36&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M36&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N36&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O36&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P36&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J36&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K36&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L36&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M36&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N36&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O36&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P36&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM020620]+[SUM025646]","SUM020620","SUM025646","","","","","",20620,25646]
[null,"Andre landbrugsindtægter",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Tilskud",{"$f":"IFERROR(VLOOKUP($J39&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K39&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L39&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M39&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N39&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O39&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P39&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J39&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K39&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L39&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M39&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N39&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O39&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P39&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J39&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K39&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L39&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M39&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N39&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O39&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P39&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J39&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K39&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L39&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M39&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N39&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O39&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P39&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM020175]+[SUM025586]","SUM020175","SUM025586","","","","","",20175,25586]
[null,"Andre indtægter, mark",{"$f":"IFERROR(VLOOKUP($J40&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K40&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L40&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M40&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N40&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O40&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P40&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J40&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K40&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L40&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M40&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N40&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O40&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P40&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J40&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K40&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L40&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M40&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N40&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O40&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P40&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J40&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K40&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L40&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M40&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N40&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O40&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P40&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020180]+[SUM025588])","SUM020180","SUM025588","","","","","",20180,25588]
[null,"Husdyrgødning",{"$f":"IFERROR(VLOOKUP($J41&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K41&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L41&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M41&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N41&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O41&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P41&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J41&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K41&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L41&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M41&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N41&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O41&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P41&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J41&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K41&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L41&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M41&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N41&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O41&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P41&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J41&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K41&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L41&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M41&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N41&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O41&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P41&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM020610]+[SUM025640])","SUM020610","SUM025640","","","","","",20610,25640]
[null,"Andre landbrugsindtægter (salg grovf)",{"$f":"IFERROR(VLOOKUP($J42&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K42&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L42&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M42&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N42&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O42&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P42&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J42&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K42&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L42&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M42&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N42&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O42&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P42&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J42&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K42&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L42&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M42&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N42&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O42&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P42&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J42&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K42&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L42&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M42&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N42&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O42&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P42&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[dg_br_andet_36_pl]+[SUM020740]+[SUM025644]",{"$f":"Q42","v":"dg_br_andet_36_pl"},"SUM020740","SUM025644","","","","","dg_br_andet_36_pl",20740,25644]
[null,"Andet (kvæg)",{"$f":"IFERROR(VLOOKUP($J43&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K43&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L43&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M43&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N43&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O43&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P43&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IF(AND(D$6>=6000,D$6<7000),IFERROR(VLOOKUP($J43&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K43&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L43&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M43&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N43&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O43&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P43&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0),0)","v":0},{"$f":"IF(AND(E$6>=6000,E$6<7000),IFERROR(VLOOKUP($J43&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K43&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L43&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M43&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N43&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O43&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P43&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0),0)","v":0},{"$f":"IF(AND(F$6>=6000,F$6<7000),IFERROR(VLOOKUP($J43&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K43&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L43&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M43&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N43&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O43&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P43&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0),0)","v":0},null,null,"([dg_br_andet_37_husdyr]+[dg_br_andet_37_kvag])",{"$f":"Q43","v":"dg_br_andet_37_husdyr"},{"$f":"R43","v":"dg_br_andet_37_kvag"},"","","","","","dg_br_andet_37_husdyr","dg_br_andet_37_kvag"]
[null,"Andet (svin)",{"$f":"IFERROR(VLOOKUP($J44&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K44&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L44&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M44&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N44&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O44&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P44&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IF(AND(D$6>=7000,D$6<8000),IFERROR(VLOOKUP($J44&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K44&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L44&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M44&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N44&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O44&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P44&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0),0)","v":0},{"$f":"IF(AND(E$6>=7000,E$6<8000),IFERROR(VLOOKUP($J44&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K44&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L44&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M44&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N44&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O44&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P44&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0),0)","v":0},{"$f":"IF(AND(F$6>=7000,F$6<8000),IFERROR(VLOOKUP($J44&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K44&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L44&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M44&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N44&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O44&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P44&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0),0)","v":0},null,null,"([dg_br_andet_37_husdyr]+[dg_br_andet_37_svin]) ",{"$f":"Q44","v":"dg_br_andet_37_husdyr"},{"$f":"R44","v":"dg_br_andet_37_svin"},null,"","","","","dg_br_andet_37_husdyr","dg_br_andet_37_svin"]
[null,"Covid kompensation",{"$f":"IFERROR(VLOOKUP($J45&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K45&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L45&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M45&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N45&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O45&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P45&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IF(AND(D$6>=7000,D$6<8000),IFERROR(VLOOKUP($J45&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K45&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L45&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M45&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N45&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O45&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P45&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0),0)","v":0},{"$f":"IF(AND(E$6>=7000,E$6<8000),IFERROR(VLOOKUP($J45&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K45&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L45&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M45&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N45&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O45&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P45&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0),0)","v":0},{"$f":"IF(AND(F$6>=7000,F$6<8000),IFERROR(VLOOKUP($J45&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K45&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L45&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M45&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N45&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O45&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P45&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0),0)","v":0},null,null,"bmp_covid_komp",{"$f":"IF(Q45=\"\",\"\",Q45)","v":"bmp_covid_komp"},"","","","","","","bmp_covid_komp"]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Udsæd",{"$f":"IFERROR(VLOOKUP($J47&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K47&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L47&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M47&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N47&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O47&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P47&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J47&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K47&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L47&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M47&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N47&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O47&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P47&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J47&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K47&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L47&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M47&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N47&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O47&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P47&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J47&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K47&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L47&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M47&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N47&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O47&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P47&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021000]+[SUM025700])","SUM021000","SUM025700","","","","","",21000,25700]
[null,"Gødning",{"$f":"IFERROR(VLOOKUP($J48&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K48&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L48&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M48&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N48&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O48&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P48&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J48&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K48&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L48&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M48&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N48&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O48&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P48&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J48&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K48&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L48&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M48&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N48&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O48&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P48&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J48&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K48&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L48&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M48&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N48&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O48&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P48&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021100]+[SUM025702])","SUM021100","SUM025702","","","","","",21100,25702]
[null,"Planteværn",{"$f":"IFERROR(VLOOKUP($J49&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K49&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L49&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M49&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N49&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O49&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P49&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J49&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K49&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L49&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M49&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N49&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O49&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P49&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J49&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K49&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L49&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M49&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N49&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O49&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P49&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J49&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K49&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L49&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M49&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N49&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O49&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P49&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021200]+[SUM025706])","SUM021200","SUM025706","","","","","",21200,25706]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Husdyrgødning",{"$f":"IFERROR(VLOOKUP($J52&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K52&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L52&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M52&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N52&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O52&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P52&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J52&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K52&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L52&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M52&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N52&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O52&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P52&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J52&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K52&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L52&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M52&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N52&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O52&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P52&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J52&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K52&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L52&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M52&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N52&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O52&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P52&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021150]+[SUM025704])","SUM021150","SUM025704","","","","","",21150,25704]
[null,"Diverse vedr mark",{"$f":"IFERROR(VLOOKUP($J53&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K53&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L53&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M53&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N53&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O53&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P53&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J53&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K53&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L53&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M53&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N53&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O53&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P53&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J53&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K53&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L53&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M53&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N53&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O53&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P53&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J53&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K53&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L53&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M53&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N53&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O53&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P53&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021250]+[SUM025708]+[SUM021630]+[SUM025294]+[dg_stykomk_andet_pl_36])","SUM021250","SUM025708","SUM021630","SUM025294","SUM025294",{"$f":"V53","v":"dg_stykomk_andet_pl_36"},"",21250,25708,21630,25294,25294,"dg_stykomk_andet_pl_36"]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Korn",{"$f":"IFERROR(VLOOKUP($J55&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K55&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L55&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M55&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N55&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O55&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P55&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J55&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K55&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L55&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M55&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N55&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O55&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P55&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J55&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K55&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L55&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M55&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N55&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O55&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P55&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J55&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K55&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L55&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M55&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N55&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O55&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P55&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021500]+[SUM025710])","SUM021500","SUM025710","","","","","",21500,25710]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Råvarer",{"$f":"IFERROR(VLOOKUP($J58&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K58&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L58&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M58&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N58&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O58&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P58&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J58&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K58&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L58&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M58&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N58&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O58&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P58&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J58&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K58&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L58&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M58&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N58&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O58&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P58&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J58&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K58&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L58&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M58&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N58&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O58&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P58&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021520]+[SUM025713])","SUM021520","SUM025713","","","","","",21520,25713]
[null,"Kraftfoder",{"$f":"IFERROR(VLOOKUP($J59&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K59&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L59&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M59&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N59&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O59&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P59&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J59&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K59&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L59&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M59&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N59&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O59&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P59&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J59&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K59&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L59&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M59&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N59&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O59&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P59&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J59&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K59&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L59&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M59&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N59&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O59&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P59&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021540]+[SUM025716])","SUM021540","SUM025716",{"$f":"IF(S59=\"\",\"\",\"SUM0\"&S59)","v":""},"","","","",21540,25716]
[null,"Tilskudsfoder",{"$f":"IFERROR(VLOOKUP($J60&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K60&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L60&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M60&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N60&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O60&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P60&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J60&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K60&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L60&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M60&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N60&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O60&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P60&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J60&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K60&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L60&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M60&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N60&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O60&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P60&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J60&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K60&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L60&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M60&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N60&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O60&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P60&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021510]+[SUM025712])","SUM021510","SUM025712","","","","","",21510,25712]
[null,"Færdigblanding",{"$f":"IFERROR(VLOOKUP($J61&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K61&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L61&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M61&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N61&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O61&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P61&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J61&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K61&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L61&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M61&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N61&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O61&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P61&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J61&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K61&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L61&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M61&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N61&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O61&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P61&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J61&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K61&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L61&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M61&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N61&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O61&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P61&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021530]+[SUM025714])","SUM021530","SUM025714","","","","","",21530,25714]
[null,"Mineraler og vitaminer",{"$f":"IFERROR(VLOOKUP($J62&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K62&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L62&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M62&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N62&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O62&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P62&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J62&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K62&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L62&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M62&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N62&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O62&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P62&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J62&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K62&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L62&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M62&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N62&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O62&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P62&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J62&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K62&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L62&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M62&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N62&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O62&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P62&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021560]+[SUM025718])","SUM021560","SUM025718","","","","","",21560,25718]
[null,"Biprodukter mv.",{"$f":"IFERROR(VLOOKUP($J63&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K63&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L63&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M63&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N63&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O63&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P63&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J63&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K63&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L63&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M63&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N63&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O63&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P63&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J63&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K63&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L63&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M63&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N63&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O63&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P63&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J63&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K63&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L63&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M63&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N63&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O63&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P63&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021565]+[SUM025720])","SUM021565","SUM025720","","","","","",21565,25720]
[null,"Grovfoder",{"$f":"IFERROR(VLOOKUP($J64&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K64&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L64&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M64&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N64&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O64&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P64&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J64&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K64&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L64&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M64&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N64&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O64&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P64&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J64&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K64&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L64&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M64&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N64&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O64&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P64&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J64&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K64&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L64&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M64&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N64&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O64&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P64&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021570]+[SUM025722])","SUM021570","SUM025722","","","","","",21570,25722]
[null,"+andet eget foder",{"$f":"IFERROR(VLOOKUP($J65&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K65&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L65&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M65&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N65&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O65&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P65&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J65&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K65&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L65&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M65&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N65&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O65&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P65&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J65&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K65&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L65&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M65&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N65&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O65&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P65&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J65&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K65&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L65&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M65&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N65&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O65&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P65&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021575]+[SUM025724]) + ([SUM021580]+[SUM025725])","SUM021575","SUM025724","SUM021580","SUM025725","","","",21575,25724,21580,25725]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Dyrlæge og medicin",{"$f":"IFERROR(VLOOKUP($J68&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K68&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L68&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M68&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N68&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O68&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P68&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J68&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K68&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L68&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M68&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N68&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O68&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P68&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J68&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K68&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L68&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M68&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N68&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O68&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P68&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J68&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K68&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L68&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M68&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N68&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O68&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P68&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021600]+[SUM025726])","SUM021600","SUM025726","","","","","",21600,25726]
[null,"Avl, Rådgivning og Kontrol",{"$f":"IFERROR(VLOOKUP($J69&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K69&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L69&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M69&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N69&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O69&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P69&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J69&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K69&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L69&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M69&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N69&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O69&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P69&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J69&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K69&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L69&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M69&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N69&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O69&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P69&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J69&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K69&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L69&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M69&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N69&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O69&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P69&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021605]+[SUM025728])","SUM021605","SUM025728","","","","","",21605,25728]
[null,"Diverse stykomkostninger, inkl. pasningsaftale",{"$f":"IFERROR(VLOOKUP($J70&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K70&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L70&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M70&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N70&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O70&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P70&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J70&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K70&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L70&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M70&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N70&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O70&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P70&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J70&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K70&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L70&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M70&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N70&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O70&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P70&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J70&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K70&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L70&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M70&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N70&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O70&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P70&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM021625]+[SUM025734]+[SUM021630]+[SUM025736]+[dg_stykomk_andet_hus_37]+[SUM021623]+[SUM025730])","SUM021625","SUM025734","SUM021630","SUM025736",{"$f":"U70","v":"dg_stykomk_andet_hus_37"},"SUM021623","SUM025730",21625,25734,21630,25736,"dg_stykomk_andet_hus_37",21623,25730]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,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 og brændstof",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Energi",{"$f":"IFERROR(VLOOKUP($J77&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K77&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L77&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M77&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N77&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O77&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P77&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J77&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K77&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L77&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M77&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N77&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O77&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P77&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J77&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K77&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L77&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M77&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N77&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O77&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P77&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J77&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K77&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L77&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M77&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N77&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O77&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P77&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022000]+[SUM025750])","SUM022000","SUM025750","","","","","",22000,25750]
[null,"Brændstof",{"$f":"IFERROR(VLOOKUP($J78&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K78&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L78&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M78&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N78&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O78&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P78&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J78&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K78&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L78&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M78&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N78&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O78&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P78&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J78&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K78&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L78&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M78&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N78&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O78&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P78&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J78&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K78&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L78&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M78&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N78&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O78&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P78&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022002]+[SUM025751])","SUM022002","SUM025751","","","","","",22002,25751]
[null,"Maskinstation",{"$f":"IFERROR(VLOOKUP($J79&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K79&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L79&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M79&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N79&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O79&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P79&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J79&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K79&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L79&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M79&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N79&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O79&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P79&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J79&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K79&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L79&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M79&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N79&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O79&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P79&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J79&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K79&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L79&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M79&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N79&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O79&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P79&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022020]+[SUM025752])","SUM022020","SUM025752","","","","","",22020,25752]
[null,"Vedligeholdelse",{"$f":"IFERROR(VLOOKUP($J80&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K80&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L80&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M80&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N80&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O80&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P80&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J80&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K80&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L80&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M80&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N80&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O80&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P80&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J80&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K80&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L80&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M80&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N80&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O80&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P80&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J80&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K80&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L80&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M80&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N80&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O80&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P80&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[dg_vedligehold_ialt]",{"$f":"IF(Q80=\"\",\"\",Q80)","v":"dg_vedligehold_ialt"},{"$f":"IF(R80=\"\",\"\",\"SUM0\"&R80)","v":""},"","","","","","dg_vedligehold_ialt"]
[null,"Investeringer over driften (er med i vedligeholdelse)",{"$f":"IFERROR(VLOOKUP($J81&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K81&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L81&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M81&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N81&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O81&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P81&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J81&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K81&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L81&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M81&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N81&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O81&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P81&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J81&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K81&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L81&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M81&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N81&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O81&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P81&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J81&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K81&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L81&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M81&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N81&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O81&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P81&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022075]+[SUM025763])",{"$f":"IF(Q81=\"\",\"\",\"SUM0\"&Q81)","v":"SUM022075"},"SUM025763","","","","","",22075,25763]
[null,"Lønomkostninger",{"$f":"IFERROR(VLOOKUP($J82&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K82&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L82&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M82&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N82&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O82&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P82&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J82&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K82&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L82&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M82&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N82&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O82&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P82&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J82&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K82&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L82&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M82&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N82&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O82&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P82&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J82&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K82&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L82&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M82&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N82&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O82&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P82&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022080]+[SUM025764])","SUM022080","SUM025764","","","","","",22080,25764]
[null,"Ejeraflønning",{"$f":"IFERROR(VLOOKUP($J83&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K83&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L83&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M83&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N83&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O83&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P83&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J83&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K83&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L83&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M83&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N83&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O83&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P83&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J83&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K83&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L83&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M83&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N83&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O83&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P83&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J83&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K83&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L83&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M83&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N83&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O83&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P83&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"[SUM025765]","SUM025765","","","","","","",25765]
[null,"Ejendomsskat og forsikringer",{"$f":"IFERROR(VLOOKUP($J84&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K84&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L84&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M84&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N84&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O84&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P84&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J84&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K84&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L84&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M84&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N84&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O84&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P84&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J84&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K84&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L84&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M84&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N84&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O84&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P84&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J84&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K84&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L84&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M84&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N84&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O84&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P84&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022090]+[SUM025766])","SUM022090","SUM025766","","","","","",22090,25766]
[null,"Diverse omkostninger",{"$f":"IFERROR(VLOOKUP($J85&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K85&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L85&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M85&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N85&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O85&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P85&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J85&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K85&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L85&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M85&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N85&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O85&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P85&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J85&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K85&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L85&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M85&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N85&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O85&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P85&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J85&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K85&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L85&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M85&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N85&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O85&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P85&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022110]+[SUM025768])","SUM022110","SUM025768","","","","","",22110,25768]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Afskrivninger i alt",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Heraf:",null,null,null,null,null,null,null,"","","","","","",""]
[null,"Fast ejendom",{"$f":"IFERROR(VLOOKUP($J93&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K93&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L93&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M93&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N93&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O93&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P93&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J93&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K93&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L93&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M93&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N93&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O93&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P93&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J93&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K93&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L93&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M93&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N93&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O93&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P93&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J93&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K93&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L93&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M93&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N93&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O93&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P93&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022130]+[SUM025770])","SUM022130","SUM025770","","","","","",22130,25770]
[null,"Grundforbedringer",{"$f":"IFERROR(VLOOKUP($J94&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K94&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L94&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M94&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N94&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O94&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P94&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J94&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K94&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L94&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M94&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N94&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O94&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P94&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J94&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K94&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L94&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M94&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N94&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O94&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P94&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J94&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K94&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L94&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M94&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N94&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O94&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P94&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022140]+[SUM025772])","SUM022140","SUM025772","","","","","",22140,25772]
[null,"Markinventar",{"$f":"IFERROR(VLOOKUP($J95&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K95&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L95&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M95&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N95&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O95&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P95&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J95&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K95&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L95&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M95&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N95&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O95&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P95&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J95&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K95&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L95&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M95&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N95&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O95&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P95&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J95&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K95&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L95&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M95&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N95&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O95&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P95&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022150]+[SUM025774])","SUM022150","SUM025774","","","","","",22150,25774]
[null,"Inventar",{"$f":"IFERROR(VLOOKUP($J96&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K96&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L96&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M96&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N96&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O96&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P96&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J96&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K96&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L96&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M96&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N96&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O96&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P96&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J96&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K96&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L96&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M96&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N96&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O96&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P96&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J96&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K96&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L96&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M96&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N96&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O96&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P96&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022160]+[SUM025776])","SUM022160","SUM025776","","","","","",22160,25776]
[null,"Andet inventar",{"$f":"IFERROR(VLOOKUP($J97&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K97&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L97&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M97&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N97&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O97&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P97&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J97&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K97&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L97&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M97&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N97&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O97&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P97&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J97&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K97&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L97&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M97&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N97&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O97&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P97&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J97&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K97&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L97&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M97&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N97&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O97&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P97&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022170]+[SUM025778])","SUM022170","SUM025778","","","","","",22170,25778]
[null,"Øvrigt",{"$f":"IFERROR(VLOOKUP($J98&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K98&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L98&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M98&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N98&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O98&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P98&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J98&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K98&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L98&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M98&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N98&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O98&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P98&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J98&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K98&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L98&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M98&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N98&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O98&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P98&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J98&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K98&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L98&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M98&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N98&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O98&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P98&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022180]+[SUM025780])","SUM022180","SUM025780","","","","","",22180,25780]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Afkoblet EU-støtte mv.",{"$f":"IFERROR(VLOOKUP($J105&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K105&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L105&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M105&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N105&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O105&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P105&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J105&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K105&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L105&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M105&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N105&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O105&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P105&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J105&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K105&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L105&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M105&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N105&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O105&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P105&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J105&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K105&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L105&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M105&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N105&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O105&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P105&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022520]+[SUM025805])","SUM022520","SUM025805","","","","","",22520,25805]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Forpagtning (i alt) og leje af driftsbygning",{"$f":"IFERROR(VLOOKUP($J111&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K111&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L111&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M111&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N111&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O111&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P111&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J111&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K111&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L111&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M111&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N111&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O111&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P111&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J111&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K111&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L111&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M111&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N111&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O111&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P111&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J111&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K111&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L111&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M111&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N111&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O111&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P111&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022510]+[SUM025830]) ","SUM022510","SUM025830","",{"$f":"IF(T111=\"\",\"\",\"SUM0\"&T111)","v":""},"","","",22510,25830]
[null,"Leje af driftsbygninger",{"$f":"IFERROR(VLOOKUP($J112&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K112&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L112&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M112&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N112&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O112&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P112&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J112&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K112&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L112&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M112&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N112&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O112&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P112&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J112&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K112&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L112&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M112&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N112&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O112&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P112&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J112&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K112&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L112&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M112&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N112&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O112&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P112&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null," ([SUM022500]+[SUM025800])","SUM022500","SUM025800","","","","","",22500,25800]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Aktiver",null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Jord",{"$f":"IFERROR(VLOOKUP($J116&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K116&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L116&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M116&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N116&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O116&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P116&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J116&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K116&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L116&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M116&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N116&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O116&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P116&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J116&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K116&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L116&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M116&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N116&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O116&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P116&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J116&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K116&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L116&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M116&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N116&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O116&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P116&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022542]+[SUM025842])","SUM022542","SUM025842","","","","","",22542,25842]
[null,"Driftsbygninger",{"$f":"IFERROR(VLOOKUP($J117&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K117&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L117&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M117&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N117&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O117&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P117&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J117&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K117&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L117&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M117&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N117&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O117&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P117&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J117&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K117&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L117&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M117&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N117&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O117&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P117&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J117&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K117&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L117&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M117&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N117&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O117&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P117&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022543]+[SUM025843])","SUM022543","SUM025843","","","","","",22543,25843]
[null,"Beboelse og anden fast ejendom",{"$f":"IFERROR(VLOOKUP($J118&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K118&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L118&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M118&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N118&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O118&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P118&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J118&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K118&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L118&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M118&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N118&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O118&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P118&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J118&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K118&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L118&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M118&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N118&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O118&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P118&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J118&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K118&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L118&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M118&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N118&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O118&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P118&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022544]+[SUM025844])","SUM022544","SUM025844","","","","","",22544,25844]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Betalingsrettigheder EU",{"$f":"IFERROR(VLOOKUP($J121&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K121&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L121&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M121&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N121&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O121&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P121&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J121&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K121&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L121&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M121&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N121&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O121&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P121&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J121&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K121&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L121&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M121&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N121&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O121&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P121&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J121&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K121&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L121&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M121&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N121&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O121&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P121&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022541]+[SUM025841])","SUM022541","SUM025841","","","","","",22541,25841]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Inventar og maskiner",{"$f":"IFERROR(VLOOKUP($J123&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K123&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L123&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M123&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N123&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O123&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P123&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J123&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K123&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L123&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M123&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N123&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O123&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P123&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J123&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K123&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L123&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M123&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N123&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O123&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P123&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J123&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K123&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L123&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M123&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N123&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O123&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P123&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022545]+[SUM025845])","SUM022545","SUM025845","","","","","",22545,25845]
[null,"Besætning",{"$f":"IFERROR(VLOOKUP($J124&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K124&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L124&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M124&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N124&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O124&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P124&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J124&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K124&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L124&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M124&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N124&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O124&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P124&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J124&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K124&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L124&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M124&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N124&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O124&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P124&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J124&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K124&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L124&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M124&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N124&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O124&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P124&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022546]+[SUM025846])","SUM022546","SUM025846","","","","","",22546,25846]
[null,"Beholdning",{"$f":"IFERROR(VLOOKUP($J125&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K125&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L125&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M125&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N125&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O125&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P125&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J125&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K125&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L125&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M125&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N125&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O125&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P125&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J125&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K125&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L125&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M125&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N125&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O125&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P125&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J125&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K125&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L125&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M125&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N125&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O125&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P125&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022547]+[SUM025847])","SUM022547","SUM025847","","","","","",22547,25847]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Aktiver udenfor landbrug",{"$f":"IFERROR(VLOOKUP($J129&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K129&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L129&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M129&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N129&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O129&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P129&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J129&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K129&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L129&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M129&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N129&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O129&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P129&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J129&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K129&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L129&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M129&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N129&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O129&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P129&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J129&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K129&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L129&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M129&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N129&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O129&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P129&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022550]+[SUM022551]+[SUM022552]+[SUM025848])","SUM022550","SUM022551","SUM022552","SUM025848","","","",22550,22551,22552,25848]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,"Værdipapirer",{"$f":"IFERROR(VLOOKUP($J134&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($K134&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($L134&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($M134&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($N134&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($O134&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)+IFERROR(VLOOKUP($P134&C$6,'Skjul Prodgren værdier gris'!$E$4:$F$187,C$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J134&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($K134&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($L134&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($M134&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($N134&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($O134&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)+IFERROR(VLOOKUP($P134&D$6,'Skjul Prodgren værdier gris'!$H$4:$I$187,D$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J134&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($K134&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($L134&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($M134&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($N134&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($O134&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)+IFERROR(VLOOKUP($P134&E$6,'Skjul Prodgren værdier gris'!$K$4:$L$187,E$1,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($J134&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($K134&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($L134&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($M134&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($N134&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($O134&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)+IFERROR(VLOOKUP($P134&F$6,'Skjul Prodgren værdier gris'!$N$4:$O$187,F$1,FALSE),0)","v":0},null,null,"([SUM022549]+[SUM025849])","SUM022549","SUM025849","","","","","",22549,25849]
[null,null,null,null,null,null,null,null,null,{"$f":"IF(Q135=\"\",\"\",\"SUM0\"&Q135&$B$775)","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,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,null,null,null,null,null,null,"","","","","","",""]
[null,null,null,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":"Skjul Resultatopstilling","index":22,"n_rows":752,"n_cols":26,"rows_kept":752,"cut":false,"hidden":true,"merged":[[11,7,12,14],[11,32,12,33],[11,19,12,31]]}
[]
[null,"I denne fane er den opstilling vi skal bruge i fremskrivningen (ikke helt samme rækkefølge). Værdierne hentes fra fanen Anvendte refnr_formler"]
[null,"Der er flere rækker end vi skal bruge da der bare er taget fuld opstilling med, hvis nu vi på et tidspunkt vil udvide med nogle værdier."]
[null,"Rækker opfarvet med blå betyder at værdien udregnes ud fra nogle andre værdier og ikke hentes som de andre"]
[null,"husk formler kan ikke bare kopieres ned, da der kan være forskellige formler alt efter hvor mange refnr m.m. der indgår i udregningen for den bestemte værdi"]
[]
[null,null,"Opsamling til årsrapport: (budget er længere henne til højre)",null,null,null,null,null,null,null,null,null,null,null,null,null,"Opsamling til budget"]
[null,"Hvilken kolonne i anvendte refnr skal hentes ",3,{"$f":"C8+1","v":4},{"$f":"D8+1","v":5},6,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"r-3","r-2","r-1","r",null,null,null,null,null,null,null,null,null,null,null,"b"]
[null,null,{"$f":"C14","v":"0"},{"$f":"D14","v":"0"},{"$f":"E14","v":"0"},{"$f":"F14","v":"0"}]
[]
[null,null,{"$f":"IF(C15=0,\"\",+C15)","v":""},null,null,null,null,"Opdeling af ref/formler i unikke ID-numre",null,null,null,null,null,null,null,null,null,null,null,"Samling af de forskellige budgettekster"]
[null,null,null,null,null,null,"Refnr og formler samlet",null,null,null,null,null,null,null,null,null,"Budgettekst"]
[null,"Regnskabsår",{"$f":"LEFT(VLOOKUP($H14,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE),4)","v":"0"},{"$f":"LEFT(VLOOKUP($H14,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE),4)","v":"0"},{"$f":"LEFT(VLOOKUP($H14,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE),4)","v":"0"},{"$f":"LEFT(VLOOKUP($H14,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE),4)","v":"0"},6424,6424,null,null,null,null,null,null,null,null,"Beregnede rækker"]
[null,"Ejendomsnummer",{"$f":"+VLOOKUP($H15,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H15,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H15,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H15,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},6416,6416]
[null,"gtype",{"$f":"+VLOOKUP($H16,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H16,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H16,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H16,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"gtype","gtype"]
[]
[null,"Dækningsbidrag",{"$f":"+VLOOKUP($H18,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H18,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H18,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H18,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"DB","DB",null,null,null,null,null,null,null,null,"Dækningsbidrag",{"$f":"IFERROR(VLOOKUP($S18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF18,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Dækningsbidrag"]
[]
[null,"Energi og brændstof",{"$f":"+VLOOKUP($H20,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I20,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H20,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I20,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H20,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I20,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H20,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I20,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000300]+[000305]",300,305,null,null,null,null,null,null,null,"Energi og brændstof",{"$f":"IFERROR(VLOOKUP($S20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF20,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I50","v":"Energi excl. Brændstof"},{"$f":"'Skjul Anvendte refnr_formler'!I51","v":"Brændstof"}]
[null,"Maskinstation",{"$f":"+VLOOKUP($H21,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H21,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H21,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H21,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[maskst_omk]","maskst_omk",null,null,null,null,null,null,null,null,"Maskinstation",{"$f":"IFERROR(VLOOKUP($S21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF21,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I57","v":"Maskinstation"}]
[null,"Vedligeholdelse",{"$f":"+VLOOKUP($H22,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H22,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H22,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H22,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"vedl","vedl",null,null,null,null,null,null,null,null,"Vedligeholdelse",{"$f":"IFERROR(VLOOKUP($S22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF22,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I59","v":"Vedligehold"}]
[null,"Investeringer over driften",{"$f":"+VLOOKUP($H23,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H23,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H23,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H23,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},357,357,null,null,null,null,null,null,null,null,"Investeringer over driften",{"$f":"IFERROR(VLOOKUP($S23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF23,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I60","v":"Investeringer over driften"}]
[null,"Lønomkostninger",{"$f":"+VLOOKUP($H24,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H24,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H24,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H24,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},360,360,null,null,null,null,null,null,null,null,"Lønomkostninger",{"$f":"IFERROR(VLOOKUP($S24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF24,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I61","v":"Lønomkostninger"}]
[null,"Ejendomsskat og forsikringer",{"$f":"+VLOOKUP($H25,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I25,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H25,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I25,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H25,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I25,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H25,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I25,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000370]+[000375]",370,375,null,null,null,null,null,null,null,"Ejendomsskat og forsikringer",{"$f":"IFERROR(VLOOKUP($S25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF25,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I62","v":"Ejendomsskat og forsikringer"}]
[null,"Diverse omkostninger",{"$f":"+VLOOKUP($H26,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H26,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H26,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H26,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000380]",380,null,null,null,null,null,null,null,null,"Diverse omkostninger",{"$f":"IFERROR(VLOOKUP($S26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF26,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I64","v":"Diverse omkostninger"}]
[null,"Kontante kapacitetsomkostninger",{"$f":"+VLOOKUP($H27,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H27,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H27,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H27,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[kont_kap_omk]","kont_kap_omk",null,null,null,null,null,null,null,null,"Kontante kapacitetsomkostninger",{"$f":"SUM(R20:R26)","v":0}]
[]
[null,"Afskrivninger",{"$f":"+VLOOKUP($H29,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H29,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H29,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H29,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"afsk","afsk",null,null,null,null,null,null,null,null,"Afskrivninger",{"$f":"IFERROR(VLOOKUP($S29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF29,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Af- og nedskrivninger mv."]
[null,"  Driftsbygninger",{"$f":"+VLOOKUP($H30,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H30,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H30,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H30,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},410,410,null,null,null,null,null,null,null,null,"  Driftsbygninger",{"$f":"IFERROR(VLOOKUP($S30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF30,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Afskrivning driftsbygninger i alt"]
[null,"  Markredskaber",{"$f":"+VLOOKUP($H31,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H31,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H31,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H31,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},430,430,null,null,null,null,null,null,null,null,"  Markredskaber",{"$f":"IFERROR(VLOOKUP($S31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF31,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Afskrivning markredskaber i alt"]
[null,"  Staldinventar",{"$f":"+VLOOKUP($H32,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H32,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H32,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H32,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},440,440,null,null,null,null,null,null,null,null,"  Staldinventar",{"$f":"IFERROR(VLOOKUP($S32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF32,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Afskrivning staldinventar i alt"]
[null," Øvrige",{"$f":"C29-SUM(C30:C32)","v":0},{"$f":"D29-SUM(D30:D32)","v":0},0,0,null,"formel",null,null,null,null,null,null,null,null," Øvrige",{"$f":"R29-SUM(R30:R32)","v":0}]
[null,"Nedskrivninger",{"$f":"+VLOOKUP($H34,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H34,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H34,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H34,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"nedsk","nedsk",null,null,null,null,null,null,null,null,"Nedskrivninger"]
[null,"Tab/gevinst",{"$f":"+VLOOKUP($H35,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H35,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H35,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H35,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"tab_gevinst","tab_gevinst",null,null,null,null,null,null,null,null,"Tab/gevinst"]
[null,"Kapacitetsomkostninger i alt",{"$f":"+VLOOKUP($H36,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H36,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H36,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H36,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[kap_omk_i_alt]","kap_omk_i_alt",null,null,null,null,null,null,null,null,"Kapacitetsomkostninger i alt",{"$f":"R27+R29","v":0}]
[]
[null,"Resultat af primær drift",{"$f":"+VLOOKUP($H38,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H38,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H38,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H38,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"res_f_r","res_f_r",null,null,null,null,null,null,null,null,"Resultat af primær drift",{"$f":"R18+R36","v":0}]
[]
[null,"Anden indtjening/virksomhed",{"$f":"+VLOOKUP($H40,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H40,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H40,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H40,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"anden_indt","anden_indt",null,null,null,null,null,null,null,null,"Anden indtjening/virksomhed",{"$f":"R43-R38-R41","v":0},"Defaultberegning"]
[null,"Afkoblet EU-støtte mv.",{"$f":"+VLOOKUP($H41,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H41,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H41,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H41,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[afk_stotte_mv]","afk_stotte_mv",null,null,null,null,null,null,null,null,"Afkoblet EU-støtte mv.",{"$f":"IFERROR(VLOOKUP($S41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF41,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I93","v":"Afkoblet EU-støtte mv."}]
[]
[null,"Resultat før finansiering",{"$f":"+VLOOKUP($H43,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H43,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H43,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H43,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"res_f_fin","res_f_fin",null,null,null,null,null,null,null,null,"Resultat før finansiering",{"$f":"IFERROR(VLOOKUP($S43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF43,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I95","v":"Resultat før finansiering"}]
[]
[null,"Forpagtningsindtægt",{"$f":"+VLOOKUP($H45,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H45,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H45,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H45,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},810,810,null,null,null,null,null,null,null,null,"Forpagtningsindtægt"]
[null,"Forpagtningsafgift",{"$f":"+VLOOKUP($H46,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H46,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H46,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H46,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},815,815,null,null,null,null,null,null,null,null,"Forpagtningsafgift",{"$f":"IFERROR(VLOOKUP($S46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF46,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I97","v":"Forpagtningsafgift mv."}]
[null,"Renteindtægter, aktieudbytte og tilskud",{"$f":"+VLOOKUP($H47,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I47,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J47,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H47,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I47,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J47,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H47,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I47,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J47,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H47,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I47,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J47,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000800]+[000820]+[000830]",800,820,830,null,null,null,null,null,null,"Renteindtægter, aktieudbytte og tilskud",{"$f":"IFERROR(VLOOKUP($S47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF47,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I99","v":"Renteindtægter"},{"$f":"'Skjul Anvendte refnr_formler'!I100","v":"Aktieudbytte"},"Finansieringstilskud"]
[null,"Realiseret gevinst/tab finansaktiver",{"$f":"+VLOOKUP($H48,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H48,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H48,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H48,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[r_gev_tab_vaerdip]","r_gev_tab_vaerdip",null,null,null,null,null,null,null,null,"Realiseret gevinst/tab finansaktiver",{"$f":"IFERROR(VLOOKUP($S48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF48,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I101","v":"Realiseret gev./tab finansaktiver"}]
[null,"Rente- og bidragsudgifter",{"$f":"+VLOOKUP($H49,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H49,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H49,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H49,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[renteudg_i_alt]","renteudg_i_alt",null,null,null,null,null,null,null,null,"Rente- og bidragsudgifter",{"$f":"IFERROR(VLOOKUP($S49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF49,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I103","v":"Renteudgifter"}]
[null,"Prioritetsomkostninger",{"$f":"+VLOOKUP($H50,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H50,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H50,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H50,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},860,860,null,null,null,null,null,null,null,null,"Prioritetsomkostninger",{"$f":"IFERROR(VLOOKUP($S50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF50,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I104","v":"Prioritetsomkostninger"}]
[null,"Realiseret gevinst/tab gæld",{"$f":"+VLOOKUP($H51,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H51,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H51,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H51,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[r_gev_tab_gaeld]","r_gev_tab_gaeld",null,null,null,null,null,null,null,null,"Realiseret gevinst/tab gæld",{"$f":"IFERROR(VLOOKUP($S51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF51,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I105","v":"Realiseret gevinst/tab gæld"}]
[null,"Finansiering i alt",{"$f":"+VLOOKUP($H52,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H52,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H52,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H52,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[finansomk]","finansomk",null,null,null,null,null,null,null,null,"Finansiering i alt",{"$f":"SUM(R46:R51)","v":0}]
[]
[null,"Engangsposter",{"$f":"+VLOOKUP($H54,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H54,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H54,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H54,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[Engangsposter]","Engangsposter",null,null,null,null,null,null,null,null,{"$f":"'Skjul Anvendte refnr_formler'!P109","v":"Engangsposter"}]
[]
[null,"Resultat efter finansiering",{"$f":"+VLOOKUP($H56,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H56,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H56,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H56,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"res_e_finans","res_e_finans",null,null,null,null,null,null,null,null,"Resultat efter finansiering",{"$f":"R43+R52+R54","v":0}]
[]
[null,"Private indtægter/omkostninger",{"$f":"+VLOOKUP($H58,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H58,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H58,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H58,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"priv_indt","priv_indt",null,null,null,null,null,null,null,null,"Private indtægter/omkostninger",{"$f":"IFERROR(VLOOKUP($S58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF58,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I118","v":"Private indtægter/omkostninger"}]
[]
[null,"Resultat før regulering og skat",{"$f":"+VLOOKUP($H60,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H60,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H60,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H60,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[res_f_urea_reg]","res_f_urea_reg",null,null,null,null,null,null,null,null,"Resultat før regulering og skat",{"$f":"R56+R58","v":0}]
[]
[null,"Afskrivning immaterielle aktiver",{"$f":"+VLOOKUP($H62,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H62,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H62,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H62,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[prim_afsk_im_akt]","prim_afsk_im_akt",null,null,null,null,null,null,null,null,"Afskrivning immaterielle aktiver",{"$f":"IFERROR(VLOOKUP($S62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF62,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Af- og nedskr. imm. akt. og jord"]
[null,"Nedskrivning immaterielle aktiver",{"$f":"+VLOOKUP($H63,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H63,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H63,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H63,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[prim_nedsk_im_ak_jord_bebo]","prim_nedsk_im_ak_jord_bebo",null,null,null,null,null,null,null,null,"Nedskrivning immaterielle aktiver",{"$f":"IFERROR(VLOOKUP($S63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF63,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0}]
[null,"Gevinst/tab immaterielle aktiver",{"$f":"+VLOOKUP($H64,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H64,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H64,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H64,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[prim_gev_tab_im_akt_jord_bebo]","prim_gev_tab_im_akt_jord_bebo",null,null,null,null,null,null,null,null,"Gevinst/tab immaterielle aktiver",{"$f":"IFERROR(VLOOKUP($S64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF64,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0}]
[null,"Urealiseret regulering værdipapirer",{"$f":"+VLOOKUP($H65,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I65,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H65,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I65,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H65,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I65,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H65,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I65,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"890+891",890,891,null,null,null,null,null,null,null,"Urealiseret regulering værdipapirer",{"$f":"IFERROR(VLOOKUP($S65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF65,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I112","v":"Urealiseret regulering finansaktiver"}]
[null,"Urealiseret regulering gæld",{"$f":"+VLOOKUP($H66,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H66,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H66,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H66,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},895,895,null,null,null,null,null,null,null,null,"Urealiseret regulering gæld",{"$f":"IFERROR(VLOOKUP($S66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF66,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I114","v":"Urealiseret regulering gæld"}]
[null,"Værdiændring investeringejendomme",{"$f":"+VLOOKUP($H67,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I67,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J67,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H67,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I67,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J67,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H67,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I67,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J67,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H67,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I67,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J67,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[vaerdiaendr_invejendom]+896+897","vaerdiaendr_invejendom",896,897,null,null,null,null,null,null,"Værdiændring investeringejendomme",{"$f":"IFERROR(VLOOKUP($S67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF67,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I117","v":"Værdiændring investeringsejendomme"},{"$f":"'Skjul Anvendte refnr_formler'!I115","v":"Nedskrivning tilknyt/assoc. Virk."}]
[null,"Regulering i alt",{"$f":"+VLOOKUP($H68,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H68,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H68,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H68,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[regulering_i_alt]","regulering_i_alt",null,null,null,null,null,null,null,null,"Regulering i alt",{"$f":"SUM(R62:R67)","v":0}]
[]
[null,"Årets resultat før skat",{"$f":"+VLOOKUP($H70,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H70,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H70,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H70,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"res_f_s","res_f_s",null,null,null,null,null,null,null,null,"Årets resultat før skat",{"$f":"R60+R68","v":0}]
[]
[null,"Skat af årets resultat",{"$f":"+VLOOKUP($H72,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H72,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H72,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H72,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},910,910,null,null,null,null,null,null,null,null,"Skat af årets resultat",{"$f":"IFERROR(VLOOKUP($S72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF72,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Skat anvendt"]
[]
[null,"Årets resultat",{"$f":"+VLOOKUP($H74,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H74,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H74,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H74,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[aarets_res]","aarets_res",null,null,null,null,null,null,null,null,"Årets resultat",{"$f":"R70+R72","v":0}]
[]
[null,"BALANCE",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"BALANCE"]
[]
[null,"Fast ejendom",{"$f":"+VLOOKUP($H78,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H78,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H78,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H78,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[fast_ejendom_ultimo]","fast_ejendom_ultimo",null,null,null,null,null,null,null,null,"Fast ejendom",{"$f":"IFERROR(VLOOKUP($S78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF78,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Fast ejendom"]
[null,"Stamplanter",{"$f":"+VLOOKUP($H79,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H79,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H79,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H79,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001005]",1005,null,null,null,null,null,null,null,null,"Stamplanter",{"$f":"IFERROR(VLOOKUP($S79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF79,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I138","v":"Stamplanter"}]
[null,"Betalingsrettigheder EU",{"$f":"+VLOOKUP($H80,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H80,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H80,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H80,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1008,1008,null,null,null,null,null,null,null,null,"Betalingsrettigheder EU",{"$f":"IFERROR(VLOOKUP($S80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF80,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I139","v":"Betalingsrettigheder EU"}]
[null,"Mælkekvoter og andre leveringsrettigheder",{"$f":"+VLOOKUP($H81,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I81,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H81,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I81,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H81,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I81,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H81,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I81,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001010]+[001016]",1010,1016,null,null,null,null,null,null,null,"Mælkekvoter og andre leveringsrettigheder",{"$f":"IFERROR(VLOOKUP($S81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF81,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I140","v":"Mælkekvote"},{"$f":"'Skjul Anvendte refnr_formler'!I141","v":"Andre immaterielle aktiver"}]
[null,"Inventar og maskiner",{"$f":"+VLOOKUP($H82,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H82,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H82,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H82,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[inv_u]","inv_u",null,null,null,null,null,null,null,null,"Inventar og maskiner",{"$f":"IFERROR(VLOOKUP($S82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF82,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I142","v":"Inventar markbrug"},{"$f":"'Skjul Anvendte refnr_formler'!I143","v":"Inventar husdyrbrug"},{"$f":"'Skjul Anvendte refnr_formler'!I144","v":"Inventar andet"}]
[null,"Besætning",{"$f":"+VLOOKUP($H83,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H83,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H83,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H83,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[besaetning_u]","besaetning_u",null,null,null,null,null,null,null,null,"Besætning",{"$f":"IFERROR(VLOOKUP($S83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF83,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Kvæg","Svin","Fjerkræ","Pelsdyr","Får","Andre husdyr"]
[null,"Beholdning",{"$f":"+VLOOKUP($H84,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I84,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H84,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I84,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H84,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I84,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H84,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I84,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[beh_u]+[001050]","beh_u",1050,null,null,null,null,null,null,null,"Beholdning",{"$f":"IFERROR(VLOOKUP($S84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF84,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I151","v":"Beholdninger egen avl"},{"$f":"'Skjul Anvendte refnr_formler'!I152","v":"Beholdning indkøbt foder"},{"$f":"'Skjul Anvendte refnr_formler'!I153","v":"Jordbeholdninger"},{"$f":"'Skjul Anvendte refnr_formler'!I154","v":"Andre beholdninger"},{"$f":"'Skjul Anvendte refnr_formler'!I155","v":"Igangværende arbejde"}]
[null,"Landbrugsaktiver i alt",{"$f":"+VLOOKUP($H85,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H85,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H85,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H85,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[landbrugsaktiver_du]","landbrugsaktiver_du",null,null,null,null,null,null,null,null,"Landbrugsaktiver",{"$f":"SUM(R78:R84)","v":0}]
[]
[null,"Private aktiver",{"$f":"+VLOOKUP($H87,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H87,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H87,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H87,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1054,1054,null,null,null,null,null,null,null,null,"Private aktiver",{"$f":"IFERROR(VLOOKUP($S87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF87,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I157","v":"Private aktiver"}]
[null,"Aktiver udenfor landbrug",{"$f":"+VLOOKUP($H88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($K88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($K88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($K88,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H88,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I88,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J88,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($K88,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001060]+[001066]+[001070]+[001072]",1060,1066,1070,1072,null,null,null,null,null,"Aktiver udenfor landbrug",{"$f":"IFERROR(VLOOKUP($S88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF88,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I158","v":"Aktiver udenfor landbrug"}]
[]
[null,"Tilgodehavende",{"$f":"+VLOOKUP($H90,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H90,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H90,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H90,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1100,1100,null,null,null,null,null,null,null,null,"Tilgodehavende",{"$f":"IFERROR(VLOOKUP($S90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF90,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I162","v":"Tilgodehavender"}]
[null,"Andel og Mellemregning I/S",{"$f":"+VLOOKUP($H91,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I91,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H91,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I91,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H91,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I91,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H91,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I91,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001104]+[001106]",1104,1106,null,null,null,null,null,null,null,"Andel og Mellemregning I/S",{"$f":"IFERROR(VLOOKUP($S91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF91,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I163","v":"Mellemregning selskabsdeltager AK"},{"$f":"'Skjul Anvendte refnr_formler'!I164","v":"Andel i I/S"}]
[null,"Værdipapirer",{"$f":"+VLOOKUP($H92,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H92,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H92,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H92,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[vaerdipapirer]","vaerdipapirer",null,null,null,null,null,null,null,null,"Værdipapirer",{"$f":"IFERROR(VLOOKUP($S92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF92,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I165","v":"Værdipapirer"}]
[null,"Likvide beholdninger",{"$f":"+VLOOKUP($H93,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I93,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J93,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H93,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I93,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J93,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H93,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I93,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J93,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H93,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I93,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J93,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001178]+[001182]+[001186]",1178,1182,1186,null,null,null,null,null,null,"Likvide beholdninger",{"$f":"IFERROR(VLOOKUP($S93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF93,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I168","v":"Indlån"},{"$f":"'Skjul Anvendte refnr_formler'!I169","v":"Likvide beholdninger"},{"$f":"'Skjul Anvendte refnr_formler'!I170","v":"Kassekredit AK"}]
[null,"Finansaktiver",{"$f":"+VLOOKUP($H94,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H94,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H94,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H94,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[fin_a_u_ex_pos_hens]","fin_a_u_ex_pos_hens",null,null,null,null,null,null,null,null,"Finansaktiver",{"$f":"SUM(R90:R93)","v":0}]
[]
[null,"Hensættelser (positive)",{"$f":"+VLOOKUP($H96,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H96,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H96,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H96,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[Positiv_001270]","Positiv_001270",null,null,null,null,null,null,null,null,"Hensættelser (positive)",{"$f":"IFERROR(VLOOKUP($S96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF96,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I566","v":0}]
[]
[null,"Aktiver i alt",{"$f":"+VLOOKUP($H98,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H98,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H98,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H98,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[aktiver_i_alt_du]","aktiver_i_alt_du",null,null,null,null,null,null,null,null,"Aktiver i alt",{"$f":"R111-R109-R107","v":0},"Beregnet som default mellem gæld og EK"]
[]
[null,"Ansvarlig lånekapital",{"$f":"+VLOOKUP($H100,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I100,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H100,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I100,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H100,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I100,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H100,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I100,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001195]+[001196]",1195,1196,null,null,null,null,null,null,null,"Ansvarlig lånekapital",{"$f":"IFERROR(VLOOKUP($S100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF100,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I174","v":"Ansvarlig lånekapital"}]
[null,"Realkreditinstitutter",{"$f":"+VLOOKUP($H101,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H101,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H101,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H101,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[realkredit_u]","realkredit_u",null,null,null,null,null,null,null,null,"Realkreditinstitutter",{"$f":"IFERROR(VLOOKUP($S101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF101,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I176","v":"Realkreditinstitutter"}]
[null,"Pengeinstitutter",{"$f":"+VLOOKUP($H102,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H102,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H102,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H102,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[pengeinst_u]","pengeinst_u",null,null,null,null,null,null,null,null,"Pengeinstitutter",{"$f":"IFERROR(VLOOKUP($S102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF102,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I177","v":"Pengeinstitutter"}]
[null,"Pante- og gældsbreve",{"$f":"+VLOOKUP($H103,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)++VLOOKUP($I103,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H103,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)++VLOOKUP($I103,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H103,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)++VLOOKUP($I103,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H103,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)++VLOOKUP($I103,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001235]+[001236]",1235,1236,null,null,null,null,null,null,null,"Pante- og gældsbreve",{"$f":"IFERROR(VLOOKUP($S103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF103,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I178","v":"Pante- og gældsbreve"}]
[null,"Anden langfristet gæld",{"$f":"+VLOOKUP($H104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($K104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($L104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($M104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($N104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)++VLOOKUP($O104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($K104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($L104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($M104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($N104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)++VLOOKUP($O104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($K104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($L104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($M104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($N104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)++VLOOKUP($O104,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H104,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I104,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J104,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($K104,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($L104,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($M104,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($N104,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)++VLOOKUP($O104,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001237]+[001238]+[001239]+[001240]+[001241]+[001242]+[001243]+[001244]",1237,1238,1239,1240,1241,1242,1243,1244,null,"Anden langfristet gæld",{"$f":"IFERROR(VLOOKUP($S104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF104,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I185","v":"Anden langfristet gæld"}]
[null,"Anden gæld",{"$f":"+VLOOKUP($H105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($K105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($L105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)++VLOOKUP($M105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($K105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($L105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)++VLOOKUP($M105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($K105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($L105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)++VLOOKUP($M105,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H105,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I105,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J105,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($K105,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($L105,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)++VLOOKUP($M105,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[anden_gaeld]+[001265]+[finans_kontr_neg_u]+[001245]+[001250]+[001246]","anden_gaeld",1265,"finans_kontr_neg_u",1245,1250,1246,null,null,null,"Anden gæld",{"$f":"IFERROR(VLOOKUP($S105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF105,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I187","v":"Anden gæld"},{"$f":"'Skjul Anvendte refnr_formler'!I192","v":"Leasingforpligtelser anvendt"},{"$f":"'Skjul Anvendte refnr_formler'!I193","v":"Mellemregning selskabsdeltager"},{"$f":"'Skjul Anvendte refnr_formler'!I188","v":"Moms"},{"$f":"'Skjul Anvendte refnr_formler'!I195","v":"Gæld uden for landbrug"}]
[null,"Kassekredit",{"$f":"+VLOOKUP($H106,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H106,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H106,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H106,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1260,1260,null,null,null,null,null,null,null,null,"Kassekredit",{"$f":"IFERROR(VLOOKUP($S106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF106,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I194","v":"Kassekredit"}]
[null,"Gæld i alt",{"$f":"+VLOOKUP($H107,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H107,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H107,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H107,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[gaeld_i_alt_u]","gaeld_i_alt_u",null,null,null,null,null,null,null,null,"Gæld i alt",{"$f":"IFERROR(VLOOKUP($S107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF107,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Gæld i alt"]
[]
[null,"Hensættelser (negative)",{"$f":"+VLOOKUP($H109,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H109,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H109,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H109,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[hensaettelser]","hensaettelser",null,null,null,null,null,null,null,null,"Hensættelser (negative)",{"$f":"IFERROR(VLOOKUP($S109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF109,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I196","v":"Hensættelse til udskudt skat"},{"$f":"'Skjul Anvendte refnr_formler'!I197","v":"Øvrige hensættelser"}]
[]
[null,"Egenkapital",{"$f":"+VLOOKUP($H111,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H111,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H111,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H111,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[egen_kap_u]","egen_kap_u",null,null,null,null,null,null,null,null,"Egenkapital",{"$f":"IFERROR(VLOOKUP($S111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF111,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Egenkapital"]
[]
[null,"EGENKAPITALFORKLARING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EGENKAPITALFORKLARING FINDES IKKE I BUDGET!!"]
[]
[null,"Resultat efter finansiering",{"$f":"+VLOOKUP($H115,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H115,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H115,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H115,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"res_e_finans","res_e_finans"]
[null,"Private indtægter",{"$f":"+VLOOKUP($H116,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H116,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H116,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H116,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"priv_indt","priv_indt"]
[null,"Resultat før regulering og skat",{"$f":"+VLOOKUP($H117,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H117,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H117,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H117,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[res_f_urea_reg]","res_f_urea_reg"]
[]
[null,"Privat",{"$f":"+VLOOKUP($H119,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H119,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H119,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H119,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[privat_ek_forklaring]","privat_ek_forklaring"]
[null,"Formueindtægter/-udgifter",{"$f":"+VLOOKUP($H120,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H120,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H120,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H120,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1359,1359]
[null,"Privat udtræk",{"$f":"+VLOOKUP($H121,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H121,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H121,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H121,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[privat_kontant_bolig_ekstra]","privat_kontant_bolig_ekstra"]
[]
[null,"Ud- og indbetaling interessenter",{"$f":"+VLOOKUP($H123,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H123,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H123,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H123,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[interessent_ind_ud]","interessent_ind_ud"]
[null,"Betalt skat",{"$f":"+VLOOKUP($H124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($K124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($K124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($K124,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H124,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I124,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J124,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($K124,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001415] + [001414] +[001353]+[001354]",1415,1414,1353,1354]
[null,"Ændring i udskudt skat",{"$f":"+VLOOKUP($H125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-VLOOKUP($I125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-VLOOKUP($J125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-VLOOKUP($K125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-VLOOKUP($L125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-VLOOKUP($I125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-VLOOKUP($J125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-VLOOKUP($K125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-VLOOKUP($L125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-VLOOKUP($I125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-VLOOKUP($J125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-VLOOKUP($K125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-VLOOKUP($L125,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H125,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)-VLOOKUP($I125,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)-VLOOKUP($J125,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)-VLOOKUP($K125,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)-VLOOKUP($L125,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000910] - [001415] - [001414] - [001353]-[001354]",910,1415,1414,1353,1354]
[null,"Skat af årets resultat",{"$f":"+VLOOKUP($H126,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H126,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H126,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H126,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},910,910]
[]
[null,"Ændring af egenkapital fra drift, privat og skat",{"$f":"+VLOOKUP($H128,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H128,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H128,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H128,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[aendr_ej_drift_privat_skat]","aendr_ej_drift_privat_skat"]
[null,"Regulering ialt fra resultat",{"$f":"+VLOOKUP($H129,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H129,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H129,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H129,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[urea_reg_i_alt]","urea_reg_i_alt"]
[null,"Værdireguleringer",{"$f":"+VLOOKUP($H130,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I130,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H130,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I130,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H130,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I130,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H130,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I130,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[vaerdireguleringer]","vaerdireguleringer",1370]
[null,"Pensionsindbetaling",{"$f":"+VLOOKUP($H131,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H131,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H131,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H131,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[ek_pensionsindbetaling]","ek_pensionsindbetaling"]
[null,"Øvrige egenkapitalbevægelser",{"$f":"+VLOOKUP($H132,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H132,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H132,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H132,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[oevrige_ekbevaegelser]","oevrige_ekbevaegelser"]
[]
[null,"Ændring af egenkapital",{"$f":"+VLOOKUP($H134,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H134,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H134,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H134,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[aendr_ek_kap]","aendr_ek_kap"]
[]
[null,"Egenkapital primo",{"$f":"+VLOOKUP($H136,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H136,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H136,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H136,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1395,"egen_kap_p"]
[]
[null,"Egenkapital ultimo",{"$f":"+VLOOKUP($H138,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H138,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H138,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H138,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[egen_kap_u]","egen_kap_u"]
[]
[null,"PENGEBINDING",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PENGEBINDING"]
[]
[null,"Årets resultat før skat",{"$f":"+VLOOKUP($H142,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H142,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H142,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H142,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"res_f_s","res_f_s",null,null,null,null,null,null,null,null,"Årets resultat før skat",{"$f":"R70","v":0}]
[]
[null,"Værdiændring besætning/beholdning",{"$f":"+VLOOKUP($H144,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H144,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H144,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H144,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[vaerdiaendr_bes_beh]","vaerdiaendr_bes_beh",null,null,null,null,null,null,null,null,"Værdiændring besætning/beholdning",null,{"$f":"'Skjul Anvendte refnr_formler'!I220","v":"Værdiændring besætning/beholdning"}]
[null,"Afskrivninger m.v.",{"$f":"+VLOOKUP($H145,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I145,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J145,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H145,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I145,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J145,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H145,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I145,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J145,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H145,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I145,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J145,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[afsk_nedsk_mv]+1400+899",1400,"afsk_nedsk_mv",899,null,null,null,null,null,null,"Afskrivninger m.v.",null,{"$f":"'Skjul Anvendte refnr_formler'!I221","v":"Afskrivninger mv."},"Af- og nedskr. imm. akt. og jord"]
[null,"Regulering I/S",{"$f":"(+VLOOKUP($H146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($K146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($L146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE))*(-1)","v":0},{"$f":"(+VLOOKUP($H146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($K146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($L146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE))*(-1)","v":0},{"$f":"(+VLOOKUP($H146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($K146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($L146,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE))*(-1)","v":0},{"$f":"(+VLOOKUP($H146,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I146,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J146,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($K146,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($L146,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE))*(-1)","v":0},"([000702]+[000703]+[000896]+[000704]+[000897])*-1",702,703,896,704,897,null,null,null,null,"Regulering I/S",null,{"$f":"'Skjul Anvendte refnr_formler'!I80","v":"Resultatandele I/S"},{"$f":"'Skjul Anvendte refnr_formler'!I81","v":"Indtjening tilknyttet virksomhed"},{"$f":"'Skjul Anvendte refnr_formler'!I82","v":"Indtjening associeret virksomhed"},{"$f":"'Skjul Anvendte refnr_formler'!I115","v":"Nedskrivning tilknyt/assoc. Virk."}]
[null,"Gevinst/tab finansaktiver tilbageført",{"$f":"(VLOOKUP($H147,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I147,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H147,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I147,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H147,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I147,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H147,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I147,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE))*(-1)","v":0},"([000841]+[000845])*-1",841,845,null,null,null,null,null,null,null,"Gevinst/tab finansaktiver tilbageført",null,{"$f":"'Skjul Anvendte refnr_formler'!I101","v":"Realiseret gev./tab finansaktiver"}]
[null,"Urealiseret regulering finansaktiver",{"$f":"(VLOOKUP($H148,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H148,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H148,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H148,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE))*(-1)","v":0},"[000890]*-1",890,null,null,null,null,null,null,null,null,"Urealiseret regulering finansaktiver",null,{"$f":"'Skjul Anvendte refnr_formler'!I112","v":"Urealiseret regulering finansaktiver"}]
[null,"Gevinst/tab gæld tilbagef.",{"$f":"(VLOOKUP($H149,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I149,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H149,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I149,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H149,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I149,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H149,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I149,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE))*(-1)","v":0},"([000870]+[000875])*-1",870,875,null,null,null,null,null,null,null,"Gevinst/tab gæld tilbagef.",null,{"$f":"'Skjul Anvendte refnr_formler'!I105","v":"Realiseret gevinst/tab gæld"}]
[null,"Urealiseret regulering gæld",{"$f":"(VLOOKUP($H150,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H150,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H150,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H150,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE))*(-1)","v":0},"[000895]*-1",895,null,null,null,null,null,null,null,null,"Urealiseret regulering gæld",null,{"$f":"'Skjul Anvendte refnr_formler'!I114","v":"Urealiseret regulering gæld"}]
[null,"Øvrige tilbageførsler",{"$f":"+VLOOKUP($H151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+(VLOOKUP($I151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($K151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($L151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE))*(-1)","v":0},{"$f":"+VLOOKUP($H151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+(VLOOKUP($I151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($K151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($L151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE))*(-1)","v":0},{"$f":"+VLOOKUP($H151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+(VLOOKUP($I151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($K151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($L151,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE))*(-1)","v":0},{"$f":"+VLOOKUP($H151,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+(VLOOKUP($I151,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J151,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($K151,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($L151,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE))*(-1)","v":0},"[001403]+([vaerdiaendr_invejendom]+[000881]+[000882]+[000905])*(-1)",1403,"vaerdiaendr_invejendom",881,882,905,null,null,null,null,"Øvrige tilbageførsler",null,{"$f":"'Skjul Anvendte refnr_formler'!I223","v":"Afskrivninger andre erhverv"},{"$f":"'Skjul Anvendte refnr_formler'!I224","v":"Investeringsreguleringer"}]
[null,"Tilbageførsel i alt",{"$f":"+VLOOKUP($H152,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H152,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H152,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H152,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[tilbf_ikke_likv]","tilbf_ikke_likv",null,null,null,null,null,null,null,null,"Tilbageførsel i alt",{"$f":"IFERROR(VLOOKUP($S152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF152,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I225","v":"Tilbageførsel af ikke likvide poster"}]
[]
[null,"Betalt skat",{"$f":"+VLOOKUP($H154,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H154,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H154,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H154,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1415,1415,null,null,null,null,null,null,null,null,"Betalt skat",{"$f":"IFERROR(VLOOKUP($S154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF154,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I227","v":"Betalt skat"}]
[null,"Privat",{"$f":"+VLOOKUP($H155,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I155,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H155,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I155,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H155,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I155,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H155,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I155,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001416]+[001418]",1416,1418,null,null,null,null,null,null,null,"Privat",{"$f":"IFERROR(VLOOKUP($S155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF155,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I228","v":"Privat"}]
[null,"Afskrivninger privat tlbf.",{"$f":"+VLOOKUP($H156,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H156,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H156,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H156,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1405,1405,null,null,null,null,null,null,null,null,"Afskrivninger privat tlbf.",{"$f":"IFERROR(VLOOKUP($S156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF156,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I229","v":"Afskrivninger privat tlbf."}]
[null,"Formueindtægter/-udgifter",{"$f":"+VLOOKUP($H157,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H157,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H157,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H157,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1417,1417,null,null,null,null,null,null,null,null,"Formueindtægter/-udgifter",{"$f":"IFERROR(VLOOKUP($S157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF157,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I230","v":"Formueindtægter/-udgifter"}]
[null,"Pensionsindbetaling",{"$f":"+VLOOKUP($H158,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I158,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H158,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I158,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H158,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I158,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H158,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I158,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"1420+1421",1420,1421,null,null,null,null,null,null,null,"Pensionsindbetaling",{"$f":"IFERROR(VLOOKUP($S158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF158,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I234","v":"Pensionsindbetaling"}]
[null,"Privat udtræk, skat og pension i alt",{"$f":"+VLOOKUP($H159,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H159,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H159,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H159,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[priv_udtr]","priv_udtr",null,null,null,null,null,null,null,null,"Privat udtræk, skat og pension i alt",{"$f":"SUM(R154:R158)","v":0}]
[null,"Indskud/udlodning interessentskaber/selskaber",{"$f":"+VLOOKUP($H160,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H160,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H160,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H160,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[Indskud_udlodning_i_s]","Indskud_udlodning_i_s",null,null,null,null,null,null,null,null,"Indskud/udlodning interessentskaber/selskaber",{"$f":"IFERROR(VLOOKUP($S160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF160,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I236","v":"Indskud / udtræk"},{"$f":"'Skjul Anvendte refnr_formler'!I264","v":"Udlodning fra I/S"},{"$f":"'Skjul Anvendte refnr_formler'!I80","v":"Resultatandele I/S"},{"$f":"'Skjul Anvendte refnr_formler'!I265","v":"Udbetalt udbytte"},{"$f":"'Skjul Anvendte refnr_formler'!I285","v":"Ændring i kapitalandele ikke resultatført"},{"$f":"'Skjul Anvendte refnr_formler'!I286","v":"Øvrige egenkapitalbevægelser"},{"$f":"'Skjul Anvendte refnr_formler'!I81","v":"Indtjening tilknyttet virksomhed"},{"$f":"'Skjul Anvendte refnr_formler'!I82","v":"Indtjening associeret virksomhed"}]
[]
[null,"Til invest og afdrag",{"$f":"+VLOOKUP($H162,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H162,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H162,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H162,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[til_invest_afdrag]","til_invest_afdrag",null,null,null,null,null,null,null,null,{"$f":"'Skjul Anvendte refnr_formler'!C494","v":"Til investering og afdrag"},{"$f":"R142+R152+R159+R160","v":0}]
[]
[null,"Besætning",{"$f":"+VLOOKUP($H164,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H164,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H164,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H164,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1430,1430,null,null,null,null,null,null,null,null,"Besætning",{"$f":"IFERROR(VLOOKUP($S164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF164,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I240","v":"Besætning"}]
[null,"Beholdninger",{"$f":"+VLOOKUP($H165,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H165,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H165,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H165,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1435,1435,null,null,null,null,null,null,null,null,"Beholdninger",{"$f":"IFERROR(VLOOKUP($S165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF165,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I241","v":"Beholdninger"}]
[null,"Flerårige afgrøder",{"$f":"+VLOOKUP($H166,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H166,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H166,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H166,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1440,1440,null,null,null,null,null,null,null,null,"Flerårige afgrøder",{"$f":"IFERROR(VLOOKUP($S166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF166,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I242","v":"Flerårige afgrøder"}]
[]
[null,"Likviditet før anlægsinvesteringer",{"$f":"+VLOOKUP($H168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($K168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($K168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($K168,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H168,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I168,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J168,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($K168,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[til_invest_afdrag]+[001430]+[001435]+[001440]","til_invest_afdrag",1430,1435,1440,null,null,null,null,null,"Likviditet før anlægsinvesteringer",{"$f":"R162+SUM(R164:R166)","v":0}]
[]
[null,"Investeringer",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Investeringer"]
[null,"Jord",{"$f":"+VLOOKUP($H171,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H171,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H171,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H171,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1500,1500,null,null,null,null,null,null,null,null,"Jord",{"$f":"IFERROR(VLOOKUP($S171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF171,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I245","v":"Jord"}]
[null,"Immaterielle aktiver",{"$f":"+VLOOKUP($H172,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H172,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H172,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H172,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1510,1510,null,null,null,null,null,null,null,null,"Immaterielle aktiver",{"$f":"IFERROR(VLOOKUP($S172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF172,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I246","v":"Immaterielle aktiver"}]
[null,"Grundforbedring",{"$f":"+VLOOKUP($H173,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I173,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H173,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I173,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H173,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I173,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H173,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I173,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"1520+1525",1520,1525,null,null,null,null,null,null,null,"Grundforbedring",{"$f":"IFERROR(VLOOKUP($S173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF173,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I247","v":"Grundforbedringer"}]
[null,"Driftsbygninger",{"$f":"+VLOOKUP($H174,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H174,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H174,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H174,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1530,1530,null,null,null,null,null,null,null,null,"Driftsbygninger",{"$f":"IFERROR(VLOOKUP($S174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF174,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I249","v":"Driftsbygninger"}]
[null,"Inventar markbrug",{"$f":"+VLOOKUP($H175,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H175,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H175,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H175,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1540,1540,null,null,null,null,null,null,null,null,"Inventar markbrug",{"$f":"IFERROR(VLOOKUP($S175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF175,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I250","v":"Inventar markbrug PB"}]
[null,"Inventar husdyrbrug",{"$f":"+VLOOKUP($H176,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H176,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H176,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H176,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1550,1550,null,null,null,null,null,null,null,null,"Inventar husdyrbrug",{"$f":"IFERROR(VLOOKUP($S176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF176,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I251","v":"Inventar husdyrbrug PB"}]
[null,"Inventar andet",{"$f":"+VLOOKUP($H177,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H177,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H177,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H177,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1560,1560,null,null,null,null,null,null,null,null,"Inventar andet",{"$f":"IFERROR(VLOOKUP($S177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF177,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I252","v":"Inventar andet PB"}]
[null,"Beboelse",{"$f":"+VLOOKUP($H178,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H178,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H178,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H178,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1570,1570,null,null,null,null,null,null,null,null,"Beboelse",{"$f":"IFERROR(VLOOKUP($S178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF178,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I253","v":"Beboelse landbrug"}]
[null,"Biler m.v.",{"$f":"+VLOOKUP($H179,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H179,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H179,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H179,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1580,1580,null,null,null,null,null,null,null,null,"Biler m.v.",{"$f":"IFERROR(VLOOKUP($S179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF179,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0}]
[null,"Aktiver udenfor landbrug",{"$f":"+VLOOKUP($H180,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H180,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H180,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H180,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1590,1590,null,null,null,null,null,null,null,null,"Aktiver udenfor landbrug",{"$f":"IFERROR(VLOOKUP($S180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF180,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I255","v":"Aktiver udenfor landbrug PB"},{"$f":"'Skjul Anvendte refnr_formler'!I254","v":"Private aktiver PB"}]
[null,"Investeringer ialt",{"$f":"+VLOOKUP($H181,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H181,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H181,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H181,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[invest_i_alt]","invest_i_alt",null,null,null,null,null,null,null,null,"Investeringer ialt",{"$f":"SUM(R171:R180)","v":0}]
[]
[null,"Likviditetsoverskud/-behov",{"$f":"+VLOOKUP($H183,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H183,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H183,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H183,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,F$8,FALSE)","v":0},"likv_oversk_behov","likv_oversk_behov",null,null,null,null,null,null,null,null,"Likviditetsoverskud/-behov",{"$f":"R168+R181","v":0}]
[]
[null,"Ændring finansaktiver og gæld",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Ændring finansaktiver og gæld"]
[null,"Tilgodehavende",{"$f":"+VLOOKUP($H186,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,C$8,FALSE)+VLOOKUP($I186,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H186,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,D$8,FALSE)+VLOOKUP($I186,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H186,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,E$8,FALSE)+VLOOKUP($I186,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H186,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I186,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"1601+1600",1601,1600,null,null,null,null,null,null,null,"Tilgodehavende",{"$f":"IFERROR(VLOOKUP($S186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF186,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I259","v":"Tilgodehavende"}]
[null,"Værdipapirer m.m.",{"$f":"+VLOOKUP($H187,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I187,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J187,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-C186","v":0},{"$f":"+VLOOKUP($H187,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I187,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J187,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-D186","v":0},{"$f":"+VLOOKUP($H187,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I187,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J187,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-E186","v":0},{"$f":"+VLOOKUP($H187,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I187,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J187,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)-F186","v":0},"[fin_a_ænd]+[001623]+[001624]","fin_a_ænd",1623,1624,"-formlen over",null,null,null,null,null,"Værdipapirer m.m.",{"$f":"IFERROR(VLOOKUP($S187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF187,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I260","v":"Værdipapirer PB"},{"$f":"'Skjul Anvendte refnr_formler'!I261","v":"Likvider, indlån og KK pos."},{"$f":"'Skjul Anvendte refnr_formler'!I262","v":"Ansvarlig lånekapital PB"}]
[null,"Heraf mellemregning og andel I/S",{"$f":"+VLOOKUP($H188,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I188,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H188,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I188,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H188,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I188,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H188,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I188,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"1606+1605",1606,1605]
[null,"Realkreditinstitutter",{"$f":"+VLOOKUP($H189,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H189,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H189,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H189,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[lån_æ_real]","lån_æ_real",null,null,null,null,null,null,null,null,"Realkreditinstitutter",{"$f":"IFERROR(VLOOKUP($S189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF189,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I267","v":"Realkreditinstitutter PB"}]
[null,"Pengeinstitutter lån, netto",{"$f":"+VLOOKUP($H190,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H190,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H190,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H190,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[lån_æ_bank]","lån_æ_bank",null,null,null,null,null,null,null,null,"Pengeinstitutter lån, netto",{"$f":"IFERROR(VLOOKUP($S190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF190,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I268","v":"Pengeinstitutter PB"},{"$f":"'Skjul Anvendte refnr_formler'!I269","v":"Pante- og gældsbreve PB"}]
[null,"Kassekredit, ændring",{"$f":"+VLOOKUP($H191,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I191,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H191,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I191,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H191,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I191,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H191,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I191,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001655]+[001656]",1655,1656,null,null,null,null,null,null,null,"Kassekredit, ændring",{"$f":"IFERROR(VLOOKUP($S191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF191,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I270","v":"Kassekredit PB"}]
[null,"Leasingforpligtelse",{"$f":"+VLOOKUP($H192,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I192,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H192,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I192,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H192,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I192,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H192,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I192,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"1645+1646",1645,1646,null,null,null,null,null,null,null,"Leasingforpligtelse",{"$f":"IFERROR(VLOOKUP($S192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF192,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I274","v":"Leasingforpligtigelser anvendt"}]
[null,"Anden gæld",{"$f":"+VLOOKUP($H193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-C192","v":0},{"$f":"+VLOOKUP($H193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-D192","v":0},{"$f":"+VLOOKUP($H193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-E192","v":0},{"$f":"+VLOOKUP($H193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,F$8,FALSE)+VLOOKUP($I193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,F$8,FALSE)+VLOOKUP($J193,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,F$8,FALSE)-F192","v":0},"[aendring_anden_gaeld]+[001642]+[001643]","aendring_anden_gaeld",1642,1643,"-formlen over",null,null,null,null,null,"Anden gæld",{"$f":"IFERROR(VLOOKUP($S193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF193,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I276","v":"Anden langfristet gæld PB"},{"$f":"'Skjul Anvendte refnr_formler'!I277","v":"Anden gæld PB"},{"$f":"'Skjul Anvendte refnr_formler'!I278","v":"Moms og afgifter"},{"$f":"'Skjul Anvendte refnr_formler'!I279","v":"Gæld uden for landbrug PB"}]
[null,"Ændring hensættelser",{"$f":"+VLOOKUP($H194,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I194,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H194,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I194,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H194,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I194,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H194,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I194,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001665]+[001666]",1665,1666,null,null,null,null,null,null,null,"Ændring hensættelser",{"$f":"IFERROR(VLOOKUP($S194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF194,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I281","v":"Hensættelser"}]
[]
[null,"Likviditetsanvendelse/fremskaffelse",{"$f":"+VLOOKUP($H196,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H196,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H196,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H196,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[likv_anv_fremsk] ","likv_anv_fremsk",null,null,null,null,null,null,null,null,"Likviditetsanvendelse/-fremskaffelse",{"$f":"SUM(R186:R194)","v":0}]
[]
[]
[null,"Detaljeret opdeling BU og omk:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Detaljeret opdeling BU og omk:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Bruttoudbytte",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Bruttoudbytte"]
[null,"Korn excl. IO",{"$f":"+VLOOKUP($H426,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-VLOOKUP($I426,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H426,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-VLOOKUP($I426,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H426,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-VLOOKUP($I426,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H426,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)-VLOOKUP($I426,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000100] - [Intern_oms_korn_kr]",100,"Intern_oms_korn_kr",null,null,null,null,null,null,null,"Korn excl. IO",{"$f":"IFERROR(VLOOKUP($S426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF426,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I9","v":"Korn BU"}]
[null,"Korn IO",{"$f":"+VLOOKUP($H427,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H427,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H427,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H427,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[Intern_oms_korn_kr]","Intern_oms_korn_kr",null,null,null,null,null,null,null,null,"Korn IO",{"$f":"IFERROR(VLOOKUP($S427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF427,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0}]
[null,"Frøafgrøder",{"$f":"+VLOOKUP($H428,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H428,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H428,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H428,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},105,105,null,null,null,null,null,null,null,null,"Frøafgrøder",{"$f":"IFERROR(VLOOKUP($S428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF428,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I10","v":"Frøafgrøder"}]
[null,"Handelsroer",{"$f":"+VLOOKUP($H429,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H429,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H429,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H429,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},110,110,null,null,null,null,null,null,null,null,"Handelsroer",{"$f":"IFERROR(VLOOKUP($S429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF429,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I11","v":"Sukkerroer"}]
[null,"Kartofler",{"$f":"+VLOOKUP($H430,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H430,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H430,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H430,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},115,115,null,null,null,null,null,null,null,null,"Kartofler",{"$f":"IFERROR(VLOOKUP($S430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF430,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I12","v":"Kartofler"}]
[null,"Raps",{"$f":"+VLOOKUP($H431,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H431,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H431,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H431,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},120,120,null,null,null,null,null,null,null,null,"Raps",{"$f":"IFERROR(VLOOKUP($S431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF431,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I13","v":"Raps"}]
[null,"Ærter m.v.",{"$f":"+VLOOKUP($H432,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H432,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H432,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H432,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},125,125,null,null,null,null,null,null,null,null,"Ærter m.v.",{"$f":"IFERROR(VLOOKUP($S432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF432,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I14","v":"Ærter mv."}]
[null,"Andre industriafgrøder",{"$f":"+VLOOKUP($H433,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H433,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H433,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H433,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},130,130,null,null,null,null,null,null,null,null,"Andre industriafgrøder",{"$f":"IFERROR(VLOOKUP($S433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF433,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I15","v":"Andre industriafgrøder mv."}]
[null,"Gartneriafgrøder",{"$f":"+VLOOKUP($H434,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H434,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H434,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H434,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},135,135,null,null,null,null,null,null,null,null,"Gartneriafgrøder",{"$f":"IFERROR(VLOOKUP($S434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF434,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I16","v":"Gartneriafgrøder"}]
[null,"Grovfoder excl. IO",{"$f":"+VLOOKUP($H435,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-VLOOKUP($I435,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H435,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-VLOOKUP($I435,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H435,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-VLOOKUP($I435,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H435,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)-VLOOKUP($I435,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000140] - [007210]",140,7210,null,null,null,null,null,null,null,"Grovfoder excl. IO",{"$f":"IFERROR(VLOOKUP($S435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF435,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I17","v":"Grovfoder"}]
[null,"Grovfoder IO",{"$f":"+VLOOKUP($H436,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H436,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H436,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H436,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7210,7210,null,null,null,null,null,null,null,null,"Grovfoder IO"]
[null,"Energiafgrøder m.v.",{"$f":"+VLOOKUP($H437,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H437,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H437,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H437,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},145,145,null,null,null,null,null,null,null,null,"Energiafgrøder m.v.",{"$f":"IFERROR(VLOOKUP($S437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF437,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I18","v":"Energiafgrøder mv."}]
[null,"Bruttoudbytte Planteavl",{"$f":"+VLOOKUP($H438,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H438,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H438,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H438,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"bru_mark","bru_mark",null,null,null,null,null,null,null,null,"Bruttoudbytte Planteavl",{"$f":"SUM(R426:R437)","v":0}]
[]
[null,"Mælkesalg",{"$f":"+VLOOKUP($H440,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H440,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H440,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H440,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[maelkesalg_generelt]","maelkesalg_generelt",null,null,null,null,null,null,null,null,"Mælkesalg",{"$f":"IFERROR(VLOOKUP($S440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF440,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Mælk"]
[null,"Økologi- og markedstillæg",{"$f":"+VLOOKUP($H441,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H441,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H441,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H441,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7303,7303,null,null,null,null,null,null,null,null,"Økologi- og markedstillæg"]
[null,"Kvalitetstillæg",{"$f":"+VLOOKUP($H442,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H442,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H442,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H442,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7301,7301,null,null,null,null,null,null,null,null,"Kvalitetstillæg"]
[null,"Non-GM og arlagården tillæg",{"$f":"+VLOOKUP($H443,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I443,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H443,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I443,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H443,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I443,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H443,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I443,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"7304+7306",7304,7306,null,null,null,null,null,null,null,"Non-GM og arlagården tillæg"]
[null,"Sæsonregulering",{"$f":"+VLOOKUP($H444,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H444,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H444,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H444,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7307,7307,null,null,null,null,null,null,null,null,"Sæsonregulering"]
[null,"Køer salg",{"$f":"+VLOOKUP($H445,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H445,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H445,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H445,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7310,7310,null,null,null,null,null,null,null,null,"Køer salg",{"$f":"IFERROR(VLOOKUP($S445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF445,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Kvæg BU"]
[null,"Slagtekalve salg",{"$f":"+VLOOKUP($H446,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H446,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H446,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H446,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7312,7312,null,null,null,null,null,null,null,null,"Slagtekalve salg"]
[null,"Spædkalve salg",{"$f":"+VLOOKUP($H447,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H447,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H447,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H447,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7322,7322,null,null,null,null,null,null,null,null,"Spædkalve salg"]
[null,"Kvier levebrug salg",{"$f":"+VLOOKUP($H448,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H448,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H448,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H448,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7324,7324,null,null,null,null,null,null,null,null,"Kvier levebrug salg"]
[null,"Kvier køb",{"$f":"+VLOOKUP($H449,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H449,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H449,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H449,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7328,7328,null,null,null,null,null,null,null,null,"Kvier køb"]
[null,"Tilvækst køer og opdræt",{"$f":"+VLOOKUP($H450,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H450,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H450,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H450,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7330,7330,null,null,null,null,null,null,null,null,"Tilvækst køer og opdræt"]
[null,"Tilvækst kalve",{"$f":"+VLOOKUP($H451,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H451,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H451,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H451,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7332,7332,null,null,null,null,null,null,null,null,"Tilvækst kalve"]
[null,"Kvæg, tilskud",{"$f":"+VLOOKUP($H452,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H452,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H452,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H452,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7334,7334,null,null,null,null,null,null,null,null,"Kvæg, tilskud"]
[null,"Kvæg andet",{"$f":"+VLOOKUP($H453,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-VLOOKUP($I453,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H453,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-VLOOKUP($I453,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H453,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-VLOOKUP($I453,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H453,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)-VLOOKUP($I453,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[kvaeg_andet]-[007334]","kvaeg_andet",7334,null,null,null,null,null,null,null,"Kvæg andet"]
[null,"Bruttoudbytte Kvæg",{"$f":"+VLOOKUP($H454,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H454,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H454,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H454,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[bru_kvæg]","bru_kvæg",null,null,null,null,null,null,null,null,"Bruttoudbytte Kvæg",{"$f":"SUM(R440:R453)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($T455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($U455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($V455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($W455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($X455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($Y455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($Z455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($AA455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($AB455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($AC455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($AD455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($AE455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)+IFERROR(VLOOKUP($AF455,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG455):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH455),R$8,FALSE),0)","v":0}]
[null,"Sopolte salg",{"$f":"+VLOOKUP($H456,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H456,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H456,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H456,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7501,7501,null,null,null,null,null,null,null,null,"Sopolte salg",{"$f":"(IFERROR(VLOOKUP($S456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF456,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0))/1000","v":0},"Sopolte salg  1","Sopolte salg  2"]
[null,"7 kg's grise salg",{"$f":"+VLOOKUP($H457,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H457,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H457,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H457,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7505,7505,null,null,null,null,null,null,null,null,"7 kg's grise salg",{"$f":"(IFERROR(VLOOKUP($S457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF457,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0))/1000","v":0},"7-kg's grise til salg"]
[null,"Smågrise salg",{"$f":"+VLOOKUP($H458,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H458,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H458,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H458,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7507,7507,null,null,null,null,null,null,null,null,"Smågrise salg",{"$f":"(IFERROR(VLOOKUP($S458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF458,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0))/1000","v":0},"Smågrise salg 1","Smågrise salg 2"]
[null,"Salgtesvin salg",{"$f":"+VLOOKUP($H459,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H459,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H459,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H459,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7509,7509,null,null,null,null,null,null,null,null,"Salgtesvin salg",{"$f":"(IFERROR(VLOOKUP($S459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF459,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0))/1000","v":0},"slagtesvin salg 1","slagtesvin salg 2"]
[null,"7 kg's grise køb",{"$f":"+VLOOKUP($H460,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H460,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H460,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H460,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7511,7511,null,null,null,null,null,null,null,null,"7 kg's grise køb",{"$f":"(IFERROR(VLOOKUP($S460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF460,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0))/1000","v":0},"7-kg's grise køb"]
[null,"30 kg's grise køb",{"$f":"+VLOOKUP($H461,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H461,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H461,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H461,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7513,7513,null,null,null,null,null,null,null,null,"30 kg's grise køb",{"$f":"(IFERROR(VLOOKUP($S461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF461,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0))/1000","v":0},"30 kg's grise køb"]
[null,"Soplte køb",{"$f":"+VLOOKUP($H462,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H462,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H462,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H462,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7515,7515,null,null,null,null,null,null,null,null,"Soplte køb",{"$f":"(IFERROR(VLOOKUP($S462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF462,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0))/1000","v":0},"Sopolte køb"]
[null,"Tilvækst salgtesvin",{"$f":"+VLOOKUP($H463,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H463,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H463,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H463,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7519,7519]
[null,"Tilvækst smågrise",{"$f":"+VLOOKUP($H464,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H464,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H464,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H464,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7521,7521]
[null,"Tilvækst øvrige svin",{"$f":"+VLOOKUP($H465,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H465,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H465,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H465,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7523,7523]
[null,"Svin andet",{"$f":"+VLOOKUP($H466,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H466,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H466,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H466,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[svin_andet]","svin_andet",null,null,null,null,null,null,null,null,"Svin andet",{"$f":"R467-SUM(R456:R462)","v":0}]
[null,"Bruttoudbytte Svin",{"$f":"+VLOOKUP($H467,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H467,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H467,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H467,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"bru_svin","bru_svin",null,null,null,null,null,null,null,null,"Bruttoudbytte Svin",{"$f":"IFERROR(VLOOKUP($S467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF467,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I21","v":"Svin BU"}]
[null,"heraf søer/gylte salg",{"$f":"+VLOOKUP($H468,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H468,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H468,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H468,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7512,7512,null,null,null,null,null,null,null,null,"heraf søer/gylte salg",{"$f":"(IFERROR(VLOOKUP($S468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF468,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0))/1000","v":0},"Søer og gylte, salg 1","Søer og gylte, salg 2"]
[]
[null,"Æg salg",{"$f":"+VLOOKUP($H470,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H470,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H470,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H470,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7650,7650,null,null,null,null,null,null,null,null,"Æg salg"]
[null,"Høns indkøb",{"$f":"+VLOOKUP($H471,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H471,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H471,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H471,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7656,7656,null,null,null,null,null,null,null,null,"Høns indkøb"]
[null,"Slagtekyllinger salg",{"$f":"+VLOOKUP($H472,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H472,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H472,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H472,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7658,7658,null,null,null,null,null,null,null,null,"Slagtekyllinger salg"]
[null,"Fjerkræ andet",{"$f":"+VLOOKUP($H473,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H473,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H473,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H473,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[fjerkrae_andet]","fjerkrae_andet",null,null,null,null,null,null,null,null,"Fjerkræ andet",{"$f":"IFERROR(VLOOKUP($S473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF473,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I22","v":"Fjerkræ BU"}]
[]
[null,"Minkskind salg",{"$f":"+VLOOKUP($H475,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H475,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H475,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H475,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7711,7711,null,null,null,null,null,null,null,null,"Minkskind salg"]
[null,"Mink i øvrigt salg",{"$f":"+VLOOKUP($H476,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H476,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H476,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H476,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7713,7713,null,null,null,null,null,null,null,null,"Mink i øvrigt salg"]
[null,"Pelsdyr andet",{"$f":"+VLOOKUP($H477,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H477,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H477,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H477,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[pelsdyr_andet]","pelsdyr_andet",null,null,null,null,null,null,null,null,"Pelsdyr andet",{"$f":"IFERROR(VLOOKUP($S477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF477,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I23","v":"Pelsdyr BU"}]
[]
[null,"Får",{"$f":"+VLOOKUP($H479,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H479,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H479,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H479,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},195,195,null,null,null,null,null,null,null,null,"Får",{"$f":"IFERROR(VLOOKUP($S479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF479,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I24","v":"Får BU"}]
[null,"Husdyr i øvrigt",{"$f":"+VLOOKUP($H480,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H480,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H480,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H480,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},200,200,null,null,null,null,null,null,null,null,"Husdyr i øvrigt",{"$f":"IFERROR(VLOOKUP($S480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF480,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I25","v":"Husdyr i øvrigt"}]
[null,"Bruttoudbytte andre dyr",{"$f":"+VLOOKUP($H481,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H481,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H481,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H481,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[bru_a_dyr]","bru_a_dyr",null,null,null,null,null,null,null,null,"Bruttoudbytte andre dyr"]
[]
[null,"Maskinstationsindtægter",{"$f":"+VLOOKUP($H483,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H483,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H483,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H483,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},205,205,null,null,null,null,null,null,null,null,"Maskinstationsindtægter",{"$f":"IFERROR(VLOOKUP($S483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF483,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I27","v":"Maskinstationsindtægter"}]
[null,"Skovindtægter",{"$f":"+VLOOKUP($H484,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H484,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H484,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H484,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},203,203,null,null,null,null,null,null,null,null,"Skovindtægter",{"$f":"IFERROR(VLOOKUP($S484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF484,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I26","v":"Skovindtægter"}]
[null,"Andre landbrugsindtægter",{"$f":"+VLOOKUP($H485,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H485,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H485,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H485,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[andre_landbrugsindt]","andre_landbrugsindt",null,null,null,null,null,null,null,null,"Andre landbrugsindtægter",{"$f":"IFERROR(VLOOKUP($S485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF485,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I28","v":"Andre landbrugsindtægter"}]
[]
[null,"Bruttoudbytte i alt",{"$f":"+VLOOKUP($H487,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H487,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H487,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H487,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"bru_i_alt","bru_i_alt",null,null,null,null,null,null,null,null,"Bruttoudbytte i alt"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($T488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($U488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($V488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($W488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($X488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($Y488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($Z488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($AA488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($AB488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($AC488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($AD488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($AE488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)+IFERROR(VLOOKUP($AF488,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG488):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH488),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($T489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($U489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($V489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($W489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($X489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($Y489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($Z489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($AA489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($AB489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($AC489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($AD489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($AE489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)+IFERROR(VLOOKUP($AF489,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG489):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH489),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($T490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($U490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($V490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($W490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($X490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($Y490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($Z490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($AA490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($AB490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($AC490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($AD490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($AE490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)+IFERROR(VLOOKUP($AF490,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG490):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH490),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($T491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($U491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($V491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($W491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($X491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($Y491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($Z491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($AA491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($AB491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($AC491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($AD491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($AE491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)+IFERROR(VLOOKUP($AF491,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG491):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH491),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($T492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($U492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($V492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($W492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($X492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($Y492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($Z492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($AA492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($AB492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($AC492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($AD492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($AE492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)+IFERROR(VLOOKUP($AF492,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG492):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH492),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($T493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($U493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($V493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($W493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($X493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($Y493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($Z493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($AA493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($AB493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($AC493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($AD493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($AE493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)+IFERROR(VLOOKUP($AF493,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG493):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH493),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($T494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($U494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($V494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($W494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($X494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($Y494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($Z494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($AA494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($AB494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($AC494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($AD494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($AE494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)+IFERROR(VLOOKUP($AF494,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG494):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH494),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($T495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($U495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($V495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($W495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($X495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($Y495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($Z495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($AA495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($AB495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($AC495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($AD495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($AE495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)+IFERROR(VLOOKUP($AF495,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG495):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH495),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($T496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($U496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($V496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($W496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($X496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($Y496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($Z496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($AA496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($AB496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($AC496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($AD496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($AE496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)+IFERROR(VLOOKUP($AF496,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG496):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH496),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($T497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($U497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($V497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($W497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($X497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($Y497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($Z497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($AA497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($AB497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($AC497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($AD497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($AE497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)+IFERROR(VLOOKUP($AF497,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG497):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH497),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($T498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($U498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($V498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($W498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($X498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($Y498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($Z498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($AA498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($AB498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($AC498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($AD498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($AE498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)+IFERROR(VLOOKUP($AF498,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG498):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH498),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($T499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($U499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($V499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($W499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($X499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($Y499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($Z499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($AA499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($AB499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($AC499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($AD499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($AE499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)+IFERROR(VLOOKUP($AF499,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG499):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH499),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($T500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($U500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($V500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($W500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($X500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($Y500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($Z500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($AA500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($AB500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($AC500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($AD500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($AE500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)+IFERROR(VLOOKUP($AF500,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG500):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH500),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($T501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($U501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($V501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($W501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($X501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($Y501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($Z501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($AA501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($AB501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($AC501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($AD501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($AE501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)+IFERROR(VLOOKUP($AF501,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG501):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH501),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($T502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($U502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($V502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($W502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($X502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($Y502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($Z502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($AA502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($AB502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($AC502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($AD502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($AE502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)+IFERROR(VLOOKUP($AF502,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG502):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH502),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($T503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($U503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($V503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($W503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($X503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($Y503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($Z503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($AA503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($AB503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($AC503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($AD503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($AE503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)+IFERROR(VLOOKUP($AF503,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG503):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH503),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($T504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($U504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($V504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($W504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($X504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($Y504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($Z504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($AA504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($AB504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($AC504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($AD504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($AE504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)+IFERROR(VLOOKUP($AF504,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG504):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH504),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($T505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($U505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($V505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($W505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($X505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($Y505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($Z505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($AA505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($AB505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($AC505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($AD505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($AE505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)+IFERROR(VLOOKUP($AF505,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG505):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH505),R$8,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($T506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($U506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($V506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($W506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($X506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($Y506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($Z506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($AA506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($AB506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($AC506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($AD506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($AE506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)+IFERROR(VLOOKUP($AF506,INDIRECT(\"'Anvendte refnr_formler'!I\"&$AG506):INDIRECT(\"'Anvendte refnr_formler'!N\"&$AH506),R$8,FALSE),0)","v":0}]
[]
[null,"Styk-, kapacitets- og finansomkostninger",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Styk-, kapacitets- og finansomkostninger"]
[]
[null,"Udsæd",{"$f":"+VLOOKUP($H510,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H510,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H510,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H510,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},230,230,null,null,null,null,null,null,null,null,"Udsæd",{"$f":"IFERROR(VLOOKUP($S510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF510,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I30","v":"Udsæd"}]
[null,"Gødning",{"$f":"+VLOOKUP($H511,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H511,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H511,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H511,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},235,235,null,null,null,null,null,null,null,null,"Gødning",{"$f":"IFERROR(VLOOKUP($S511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF511,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I31","v":"Gødning"}]
[null,"Planteværn",{"$f":"+VLOOKUP($H512,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H512,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H512,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H512,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},240,240,null,null,null,null,null,null,null,null,"Planteværn",{"$f":"IFERROR(VLOOKUP($S512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF512,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I32","v":"Planteværn"}]
[null,"Diverse. vedr. planteavl",{"$f":"+VLOOKUP($H513,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-VLOOKUP($I513,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H513,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-VLOOKUP($I513,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H513,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-VLOOKUP($I513,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H513,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)-VLOOKUP($I513,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"245-7812",245,7812,null,null,null,null,null,null,null,"Diverse. vedr. planteavl",{"$f":"IFERROR(VLOOKUP($S513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF513,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I33","v":"Diverse vedrørende markbrug"}]
[null,"Produktionsrådg. planteavl",{"$f":"+VLOOKUP($H514,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H514,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H514,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H514,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7812,7812,null,null,null,null,null,null,null,null,"Produktionsrådg. planteavl"]
[null,"Stykomkostninger Mark",{"$f":"+VLOOKUP($H515,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H515,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H515,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H515,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"mark_omk","mark_omk",null,null,null,null,null,null,null,null,"Stykomkostninger Mark"]
[null,"Foderkorn excl. IO",{"$f":"+VLOOKUP($H516,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I516,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H516,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I516,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H516,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I516,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H516,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I516,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000250] + [Intern_oms_korn_kr]",250,"Intern_oms_korn_kr",null,null,null,null,null,null,null,"Foderkorn excl. IO",{"$f":"IFERROR(VLOOKUP($S516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF516,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I37","v":"Korn"}]
[null,"Foderkorn IO",{"$f":"(VLOOKUP($H517,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H517,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H517,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE))*(-1)","v":0},{"$f":"(VLOOKUP($H517,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE))*(-1)","v":0},"([Intern_oms_korn_kr])*(-1)","Intern_oms_korn_kr",null,null,null,null,null,null,null,null,"Foderkorn IO"]
[null,"Indkøbt kraftfoder",{"$f":"+VLOOKUP($H518,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H518,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H518,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H518,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7801,7801,null,null,null,null,null,null,null,null,"Indkøbt kraftfoder"]
[null,"Indkøbt tilskudsfoder",{"$f":"+VLOOKUP($H519,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H519,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H519,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H519,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7803,7803,null,null,null,null,null,null,null,null,"Indkøbt tilskudsfoder"]
[null,"Indkøbt smågrise blanding",{"$f":"+VLOOKUP($H520,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H520,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H520,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H520,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7805,7805,null,null,null,null,null,null,null,null,"Indkøbt smågrise blanding"]
[null,"Indkøbt færdigblanding",{"$f":"+VLOOKUP($H521,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H521,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H521,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H521,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7807,7807,null,null,null,null,null,null,null,null,"Indkøbt færdigblanding",{"$f":"IFERROR(VLOOKUP($S521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF521,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I38","v":"Færdigblanding mv."}]
[null,"Indkøbt fjerkræfoder",{"$f":"+VLOOKUP($H522,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H522,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H522,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H522,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7809,7809,null,null,null,null,null,null,null,null,"Indkøbt fjerkræfoder"]
[null,"Indkøbt pelsdyrfoder",{"$f":"+VLOOKUP($H523,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H523,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H523,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H523,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7811,7811,null,null,null,null,null,null,null,null,"Indkøbt pelsdyrfoder"]
[null,"Indkøbt mælkeprodukter",{"$f":"+VLOOKUP($H524,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H524,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H524,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H524,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7817,7817,null,null,null,null,null,null,null,null,"Indkøbt mælkeprodukter"]
[null,"Indkøbt hjælpeprodukter",{"$f":"+VLOOKUP($H525,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H525,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H525,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H525,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7819,7819,null,null,null,null,null,null,null,null,"Indkøbt hjælpeprodukter"]
[null,"Andet indkøbt kraftfoder",{"$f":"+VLOOKUP($H526,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H526,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H526,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H526,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[andet_indkoebt_kraftfoder]","andet_indkoebt_kraftfoder",null,null,null,null,null,null,null,null,"Andet indkøbt kraftfoder",{"$f":"IFERROR(VLOOKUP($S526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF526,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I39","v":"Andet indkøbt foder"}]
[null,"Indkøbt grovfoder",{"$f":"+VLOOKUP($H527,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H527,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H527,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H527,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},7821,7821,null,null,null,null,null,null,null,null,"Indkøbt grovfoder"]
[null,"Andet indkøbt foder",{"$f":"+VLOOKUP($H528,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)-VLOOKUP($I528,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J528,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H528,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)-VLOOKUP($I528,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J528,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H528,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)-VLOOKUP($I528,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J528,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H528,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)-VLOOKUP($I528,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J528,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000260]-[007821]+[000267]",260,7821,267,null,null,null,null,null,null,"Andet indkøbt foder"]
[null,"Eget grovfoder",{"$f":"+VLOOKUP($H529,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H529,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H529,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H529,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},265,265,null,null,null,null,null,null,null,null,"Eget grovfoder",{"$f":"IFERROR(VLOOKUP($S529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF529,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I40","v":"Eget grovfoder"},{"$f":"'Skjul Anvendte refnr_formler'!I41","v":"Andet eget foder"}]
[null,"Dyrlæge og medicin",{"$f":"+VLOOKUP($H530,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H530,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H530,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H530,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},270,270,null,null,null,null,null,null,null,null,"Dyrlæge og medicin",{"$f":"IFERROR(VLOOKUP($S530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF530,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I42","v":"Dyrlæge og medicin"}]
[null,"Produktionsrådgivning",{"$f":"+VLOOKUP($H531,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H531,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H531,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H531,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[prodraadgiv]","prodraadgiv",null,null,null,null,null,null,null,null,"Produktionsrådgivning"]
[null,"Div. vedr. husdyrbrug excl. produktionsrådgiv.",{"$f":"+VLOOKUP($H532,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H532,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H532,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H532,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[div_vedr_hus]","div_vedr_hus",null,null,null,null,null,null,null,null,"Div. vedr. husdyrbrug excl. produktionsrådgiv.",{"$f":"IFERROR(VLOOKUP($S532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF532,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I43","v":"Diverse vedr. husdyr"}]
[null,"Skovomkostninger",{"$f":"+VLOOKUP($H533,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H533,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H533,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H533,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},278,278,null,null,null,null,null,null,null,null,"Skovomkostninger",{"$f":"IFERROR(VLOOKUP($S533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF533,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I44","v":"Skovomkostninger"}]
[null,"Diverse vedrørende andet",{"$f":"+VLOOKUP($H534,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H534,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H534,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H534,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},280,280,null,null,null,null,null,null,null,null,"Diverse vedrørende andet",{"$f":"IFERROR(VLOOKUP($S534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF534,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I45","v":"Diverse vedrørende andet"}]
[null,"Stykomkostninger i alt",{"$f":"+VLOOKUP($H535,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H535,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H535,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H535,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[stykomk_i_alt]","stykomk_i_alt",null,null,null,null,null,null,null,null,"Stykomkostninger i alt",{"$f":"IFERROR(VLOOKUP($S535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF535,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Stykomkostninger"]
[]
[null,"Energi",{"$f":"+VLOOKUP($H537,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H537,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H537,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H537,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000300]",300,null,null,null,null,null,null,null,null,"Energi",{"$f":"IFERROR(VLOOKUP($S537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF537,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Energi excl. Brændstof"]
[null,"Brændstof",{"$f":"+VLOOKUP($H538,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H538,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H538,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H538,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[000305]",305,null,null,null,null,null,null,null,null,"Brændstof",{"$f":"IFERROR(VLOOKUP($S538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF538,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Brændstof"]
[]
[]
[null,"Status Primo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status Primo"]
[null,"Tilgodehavende generelt",{"$f":"+VLOOKUP($H542,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H542,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H542,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H542,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},8032,8032,null,null,null,null,null,null,null,null,"Tilgodehavende generelt"]
[null,"Mellemregning I/S-interessenter",{"$f":"+VLOOKUP($H543,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H543,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H543,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H543,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},8033,8033,null,null,null,null,null,null,null,null,"Mellemregning I/S-interessenter"]
[null,"Andel i I/S",{"$f":"+VLOOKUP($H544,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H544,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H544,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H544,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},8034,8034,null,null,null,null,null,null,null,null,"Andel i I/S"]
[null,"Finansielle kontrakter",{"$f":"+VLOOKUP($H545,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H545,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H545,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H545,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[finans_kontr_p]","finans_kontr_p",null,null,null,null,null,null,null,null,"Finansielle kontrakter"]
[null,"Aktier mv",{"$f":"+VLOOKUP($H546,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H546,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H546,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H546,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[aktier_p]","aktier_p",null,null,null,null,null,null,null,null,"Aktier mv"]
[null,"Obligationer mv",{"$f":"+VLOOKUP($H547,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H547,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H547,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H547,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[oblig_p]","oblig_p",null,null,null,null,null,null,null,null,"Obligationer mv"]
[null,"Pantebreve",{"$f":"+VLOOKUP($H548,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H548,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H548,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H548,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},8053,8053,null,null,null,null,null,null,null,null,"Pantebreve"]
[null,"Andelskapital",{"$f":"+VLOOKUP($H549,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H549,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H549,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H549,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},8054,8054,null,null,null,null,null,null,null,null,"Andelskapital"]
[null,"Leveringsrettigheder",{"$f":"+VLOOKUP($H550,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H550,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H550,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H550,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},8051,8051,null,null,null,null,null,null,null,null,"Leveringsrettigheder"]
[null,"Indlån mv.",{"$f":"+VLOOKUP($H551,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I551,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J551,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H551,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I551,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J551,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H551,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I551,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J551,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H551,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I551,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J551,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[008055]+[008056]+[008057]",8055,8056,8057,null,null,null,null,null,null,"Indlån mv."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Status Ultimo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Status Ultimo"]
[null,"Beboelse, eget",{"$f":"+VLOOKUP($H578,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H578,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H578,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H578,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},8100,8100,null,null,null,null,null,null,null,null,"Beboelse, eget",{"$f":"IFERROR(VLOOKUP($S578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF578,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I137","v":"Beboelse landbrug i alt"}]
[null,"Jord",{"$f":"+VLOOKUP($H579,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H579,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H579,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H579,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1001,1001,null,null,null,null,null,null,null,null,"Jord",{"$f":"IFERROR(VLOOKUP($S579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF579,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I133","v":"Jord i alt"}]
[null,"Driftsbygninger",{"$f":"+VLOOKUP($H580,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H580,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H580,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H580,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1003,1003,null,null,null,null,null,null,null,null,"Driftsbygninger",{"$f":"IFERROR(VLOOKUP($S580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF580,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I135","v":"Driftsbygninger i alt"},"Påbegyndte investeringer fast ejendom i alt"]
[null,"Fast ejendom, i øvrigt",{"$f":"+VLOOKUP($H581,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H581,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H581,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H581,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[fast_ejendom_oevr_ult]","fast_ejendom_oevr_ult",null,null,null,null,null,null,null,null,"Fast ejendom, i øvrigt",{"$f":"IFERROR(VLOOKUP($S581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF581,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I134","v":"Grundforbedring i alt"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP($S582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF582,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0}]
[null,"Inventar markbrug",{"$f":"+VLOOKUP($H583,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H583,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H583,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H583,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1018,1018,null,null,null,null,null,null,null,null,"Inventar markbrug",{"$f":"IFERROR(VLOOKUP($S583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF583,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Inventar markbrug"]
[null,"Inventar husdyrbrug mm",{"$f":"+VLOOKUP($H584,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H584,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H584,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H584,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1020,1020,null,null,null,null,null,null,null,null,"Inventar husdyrbrug mm",{"$f":"IFERROR(VLOOKUP($S584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF584,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Inventar husdyrbrug"]
[null,"Inventar andet",{"$f":"+VLOOKUP($H585,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H585,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H585,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H585,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1024,1024,null,null,null,null,null,null,null,null,"Inventar andet",{"$f":"IFERROR(VLOOKUP($S585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF585,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},"Inventar andet"]
[]
[null,"Tilgodehavende generelt",{"$f":"+VLOOKUP($H587,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H587,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H587,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H587,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1100,1100,null,null,null,null,null,null,null,null,"Tilgodehavende generelt",{"$f":"IFERROR(VLOOKUP($S587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF587,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I162","v":"Tilgodehavender"}]
[null,"Mellemregning I/S-interessenter",{"$f":"+VLOOKUP($H588,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H588,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H588,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H588,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1104,1104,null,null,null,null,null,null,null,null,"Mellemregning I/S-interessenter",{"$f":"IFERROR(VLOOKUP($S588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF588,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I163","v":"Mellemregning selskabsdeltager AK"}]
[null,"Andel i I/S",{"$f":"+VLOOKUP($H589,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H589,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H589,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H589,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1106,1106,null,null,null,null,null,null,null,null,"Andel i I/S",{"$f":"IFERROR(VLOOKUP($S589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($T589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($U589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($V589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($W589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($X589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Y589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($Z589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AA589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AB589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AC589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AD589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AE589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)+IFERROR(VLOOKUP($AF589,'Skjul Anvendte refnr_formler'!$I$1:$O$669,R$8,FALSE),0)","v":0},{"$f":"'Skjul Anvendte refnr_formler'!I164","v":"Andel i I/S"}]
[null,"Finansielle kontrakter",{"$f":"+VLOOKUP($H590,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H590,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H590,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H590,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[finans_kontr_u]","finans_kontr_u",null,null,null,null,null,null,null,null,"Finansielle kontrakter"]
[null,"Aktier mv",{"$f":"+VLOOKUP($H591,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H591,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H591,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H591,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[aktier_u]","aktier_u",null,null,null,null,null,null,null,null,"Aktier mv"]
[null,"Obligationer mv",{"$f":"+VLOOKUP($H592,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H592,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H592,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H592,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[oblig_u]","oblig_u",null,null,null,null,null,null,null,null,"Obligationer mv"]
[null,"Pantebreve",{"$f":"+VLOOKUP($H593,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H593,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H593,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H593,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1170,1170,null,null,null,null,null,null,null,null,"Pantebreve"]
[null,"Andelskapital",{"$f":"+VLOOKUP($H594,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H594,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H594,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H594,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1174,1174,null,null,null,null,null,null,null,null,"Andelskapital"]
[null,"Leveringsrettigheder",{"$f":"+VLOOKUP($H595,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H595,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H595,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H595,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1175,1175,null,null,null,null,null,null,null,null,"Leveringsrettigheder"]
[null,"Indlån mv.",{"$f":"+VLOOKUP($H596,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I596,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J596,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H596,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I596,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J596,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H596,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I596,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J596,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H596,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I596,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J596,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001178]+[001182]+[001186]",1178,1182,1186,null,null,null,null,null,null,"Indlån mv."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Gæld Ultimo",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Gæld Ultimo"]
[null,"Pante- og gældsbreve",{"$f":"+VLOOKUP($H612,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I612,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H612,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I612,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H612,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I612,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H612,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I612,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"1235+1236",1235,1236,null,null,null,null,null,null,null,"Pante- og gældsbreve"]
[null,"Anden langfristet gæld",{"$f":"+VLOOKUP($H613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($J613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($K613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($L613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($M613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($N613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($O613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($J613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($K613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($L613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($M613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($N613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($O613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($J613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($K613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($L613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($M613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($N613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($O613,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H613,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I613,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($J613,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($K613,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($L613,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($M613,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($N613,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($O613,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[001237]+[001238]+[001239]+[001240]+[001241]+[001242]+[001243]+[001244]",1240,1237,1238,1239,1241,1242,1243,1244,null,"Anden langfristet gæld"]
[null,"Leasingforpligtigelser",{"$f":"+VLOOKUP($H614,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I614,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H614,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I614,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H614,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I614,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H614,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I614,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"1245+1246",1245,1246,null,null,null,null,null,null,null,"Leasingforpligtigelser"]
[null,"Mellemregning I/S-interessenter",{"$f":"+VLOOKUP($H615,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H615,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H615,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H615,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},1250,1250,null,null,null,null,null,null,null,null,"Mellemregning I/S-interessenter"]
[]
[]
[null,"Konsolideringsanalyse:"]
[]
[null,"Resultat efter finansiering",{"$f":"+VLOOKUP($H620,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H620,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H620,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H620,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},6312,6312]
[null,"Private indtægter/omkostninger",{"$f":"+VLOOKUP($H621,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H621,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H621,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H621,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},6318,6318]
[null,"Tilbf. værdiændr. stambesætning/foder",{"$f":"+VLOOKUP($H622,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)+VLOOKUP($I622,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H622,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)+VLOOKUP($I622,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H622,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)+VLOOKUP($I622,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H622,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)+VLOOKUP($I622,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"[6319] + [6315]",6319,6315]
[null,"Beregnet skat",{"$f":"+VLOOKUP($H623,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H623,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H623,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H623,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},6333,6333]
[null,"Privat udtræk",{"$f":"+VLOOKUP($H624,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H624,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H624,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H624,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},6339,6339]
[null,"Pensionsindbetaing",{"$f":"+VLOOKUP($H625,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H625,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H625,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H625,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},6342,6342]
[null,"Konsolidering",{"$f":"+VLOOKUP($H626,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H626,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H626,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H626,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},6345,6345]
[]
[null,"Nøgletal - konsolidering"]
[null,"Ændring i resultat - nulkonsolidering",{"$f":"+VLOOKUP($H629,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H629,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H629,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H629,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},6354,6354]
[null,"Nulpunktsrente pct.",{"$f":"+VLOOKUP($H630,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H630,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H630,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H630,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},6375,6375]
[null,"Nulpunktskonsolidering mælk, kr. pr. kg. EKM",{"$f":"+VLOOKUP($H631,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H631,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H631,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H631,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"npk_maelk","npk_maelk"]
[null,"Nulpunktskonsolidering fravænnede grise, kr. pr. gris",{"$f":"+VLOOKUP($H632,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H632,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H632,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H632,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"npk_frav_gris","npk_frav_gris"]
[null,"Nulpunkskonsolidering smågrise, kr. pr. gris",{"$f":"+VLOOKUP($H633,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H633,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H633,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H633,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"npk_smaagrise","npk_smaagrise"]
[null,"Nulpunkskonsolidering slagtesvin, kr. pr. kg.",{"$f":"+VLOOKUP($H634,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H634,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H634,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H634,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"npk_slsvin","npk_slsvin"]
[null,"Nulpunktskonsolidering mink, kr. pr. skind",{"$f":"+VLOOKUP($H635,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H635,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H635,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H635,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},"npk_mink","npk_mink"]
[]
[]
[null,"Produktionsgrundlag:"]
[]
[null,"Arealer og udbytter"]
[null,"Grovfoder areal",{"$f":"+VLOOKUP($H641,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H641,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H641,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H641,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"grovf_areal"]
[null,"Salgsafgrøder areal",{"$f":"+VLOOKUP($H642,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H642,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H642,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H642,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"salgsafg_areal"]
[null,"Kartofler areal",{"$f":"+VLOOKUP($H643,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H643,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H643,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H643,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"kartofler_areal"]
[null,"Roer areal",{"$f":"+VLOOKUP($H644,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H644,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H644,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H644,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,3810]
[null,"Udbytte grovfoder"]
[null,"Udbytte korn",{"$f":"+VLOOKUP($H646,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H646,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H646,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H646,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"udb_ialt_korn"]
[]
[null,"Antal årskøer",{"$f":"+VLOOKUP($H648,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H648,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H648,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H648,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5110]
[null,"Kg EKM produceret",{"$f":"+VLOOKUP($H649,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H649,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H649,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H649,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5118]
[null,"Kg EKM leveret",{"$f":"+VLOOKUP($H650,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H650,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H650,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H650,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5119]
[null,"pris pr EKM",{"$f":"+VLOOKUP($H651,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H651,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H651,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H651,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"pris_EKM"]
[null,"kg mælk leveret",{"$f":"+VLOOKUP($H652,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H652,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H652,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H652,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,7350]
[null,"pris pr kg mælk",{"$f":"IFERROR(SUM(C440:C444)/C652,0)","v":0},{"$f":"IFERROR(SUM(D440:D444)/D652,0)","v":0},{"$f":"IFERROR(SUM(E440:E444)/E652,0)","v":0},{"$f":"IFERROR(SUM(F440:F444)/F652,0)","v":0}]
[null,"pris standard mælk",{"$f":"IFERROR(SUM(C440:C444)/(C650/1.02376),0)","v":0},{"$f":"IFERROR(SUM(D440:D444)/(D650/1.02376),0)","v":0},{"$f":"IFERROR(SUM(E440:E444)/(E650/1.02376),0)","v":0},{"$f":"IFERROR(SUM(F440:F444)/(F650/1.02376),0)","v":0},"omregningsformel"]
[null,"Fedtprocent",{"$f":"+VLOOKUP($H655,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H655,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H655,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H655,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5120]
[null,"Proteinprocent",{"$f":"+VLOOKUP($H656,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H656,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H656,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H656,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5121]
[null,"Race",{"$f":"+VLOOKUP($H657,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H657,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H657,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H657,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5100]
[null,"Antal slagtekalve produceret",{"$f":"+VLOOKUP($H658,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H658,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H658,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H658,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5150]
[null,"Gns vægt solgte slagtekalve",{"$f":"+VLOOKUP($H659,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H659,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H659,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H659,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5160]
[null,"Årskvier",{"$f":"+VLOOKUP($H660,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H660,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H660,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H660,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5130]
[]
[null,"Antal årssøer",{"$f":"+VLOOKUP($H662,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H662,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H662,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H662,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5210]
[null,"Antal fravænnede grise",{"$f":"+VLOOKUP($H663,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H663,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H663,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H663,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5219]
[null,"Antal smågrise produceret",{"$f":"+VLOOKUP($H664,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H664,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H664,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H664,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5220]
[null,"Antal slagtesvin produceret",{"$f":"+VLOOKUP($H665,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H665,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H665,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H665,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5250]
[]
[]
[]
[null,"Kr. pr. solgt smågris, 16-30 kg.",{"$f":"+VLOOKUP($H669,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H669,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H669,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H669,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5239]
[null,"Kr. pr. solgt smågris, 7-15 kg.",{"$f":"+VLOOKUP($H670,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H670,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H670,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H670,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5241]
[]
[null,"Antal solgte søer",{"$f":"+VLOOKUP($H672,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H672,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H672,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H672,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,7532]
[null,"Antal indkøbte sopolte",{"$f":"+VLOOKUP($H673,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H673,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H673,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H673,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,7544]
[]
[null,"Antal solgte 7 kg grise",{"$f":"+VLOOKUP($H675,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H675,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H675,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H675,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,7534]
[null,"Antal solgte 30 kg grise",{"$f":"+VLOOKUP($H676,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H676,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H676,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H676,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,7536]
[null,"Smågrise overført til slagtegrise",{"$f":"+VLOOKUP($H677,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H677,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H677,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H677,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,7537]
[null,"Antal slagtesvin solgt",{"$f":"+VLOOKUP($H678,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H678,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H678,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H678,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5249]
[null,"Kr. pr. solgt slagtesvin",{"$f":"+VLOOKUP($H679,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H679,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H679,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H679,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5253]
[null,"Gns slagtevægt pr. solgt slagtesvin",{"$f":"+VLOOKUP($H680,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H680,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H680,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H680,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5251]
[null,"Smågrise køb, stk",{"$f":"+VLOOKUP($H681,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H681,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H681,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H681,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,7542]
[]
[null,"Slagtekyllinger",{"$f":"+VLOOKUP($H683,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H683,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H683,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H683,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5320]
[null,"Høns",{"$f":"+VLOOKUP($H684,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H684,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H684,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H684,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,5310]
[]
[]
[null,"Diesel kvantum",{"$f":"+VLOOKUP($H687,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H687,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H687,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H687,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,7870]
[null,"pris diesel",{"$f":"IFERROR(C538/C687,0)","v":0},{"$f":"IFERROR(D538/D687,0)","v":0},{"$f":"IFERROR(E538/E687,0)","v":0},{"$f":"IFERROR(F538/F687,0)","v":0},"diesel beløb / diesel kvantum"]
[null,"El kvantum",{"$f":"+VLOOKUP($H689,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H689,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H689,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H689,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,7871]
[]
[null,"pris el",{"$f":"IFERROR(C537/C689,0)","v":0},{"$f":"IFERROR(D537/D689,0)","v":0},{"$f":"IFERROR(E537/E689,0)","v":0},{"$f":"IFERROR(F537/F689,0)","v":0},"el beløb / el kvantum"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ROWS($T$662:T692)<=COUNTIF('Budget n'!$E$10:$E$1264,\"3811*\"),INDEX('Budget n'!$AE$10:$AE$1264,_xlfn.AGGREGATE(15,3,(SEARCH(\"3811\",'Budget n'!$E$10:$E$1264)>0)*ROW('Budget n'!$E$10:$E$1264)-8,ROWS($T$662:T692))),\"\")","v":""}]
[null,"Maskinstation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Nøgletal:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Nøgletal:"]
[]
[null,"Afkastningsgrad efter ejeraflønning",{"$f":"+VLOOKUP($H707,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H707,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H707,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H707,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"afkastningsgrad",null,null,null,null,null,null,null,null,"Afkastningsgrad efter ejeraflønning",{"$f":"IFERROR((R43+R45+R46-R736)*100/(R98-R94-R87),0)","v":0}]
[null,"Gns. Gældsrente",{"$f":"IFERROR(C49/(C101+C102+C103+C104+C106)*100,0)","v":0},{"$f":"IFERROR(D49/(D101+D102+D103+D104+D106)*100,0)","v":0},{"$f":"IFERROR(E49/(E101+E102+E103+E104+E106)*100,0)","v":0},{"$f":"IFERROR(F49/(F101+F102+F103+F104+F106)*100,0)","v":0},"se formel",null,null,null,null,null,null,null,null,null,"Gns. Gældsrente",{"$f":"IFERROR(R49/(R101+R102+R103+R104+R106)*100,0)","v":0}]
[null,"Rentedækningsgrad",{"$f":"+VLOOKUP($H709,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H709,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H709,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H709,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Rentedaekningsgrad",null,null,null,null,null,null,null,null,"Rentedækningsgrad",{"$f":"IFERROR((R43+R45+R46+R47)/(R49*(-1)),0)","v":0}]
[]
[null,"Rentebærende gæld/EBITDA",{"$f":"-IFERROR((C101+C102+C103+C104+C106)/(C18+C27+C40+C41+C45+C46+C58),0)","v":0},{"$f":"-IFERROR((D101+D102+D103+D104+D106)/(D18+D27+D40+D41+D45+D46+D58),0)","v":0},{"$f":"-IFERROR((E101+E102+E103+E104+E106)/(E18+E27+E40+E41+E45+E46+E58),0)","v":0},{"$f":"-IFERROR((F101+F102+F103+F104+F106)/(F18+F27+F40+F41+F45+F46+F58),0)","v":0},"Se formel",null,null,null,null,null,null,null,null,null,"Rentebærende gæld/EBITDA",{"$f":"-IFERROR((R101+R102+R103+R104+R106+R743)/(R18+R27+R40+R41+R45+R46+R58),0)","v":0}]
[null,"Rentebærende gæld",{"$f":"(C100+C101+C102+C103+C104+C106)","v":0},{"$f":"(D100+D101+D102+D103+D104+D106)","v":0},{"$f":"(E100+E101+E102+E103+E104+E106)","v":0},{"$f":"(F100+F101+F102+F103+F104+F106)","v":0},"Se formel",null,null,null,null,null,null,null,null,null,"Rentebærende gæld",{"$f":"(R100+R101+R102+R103+R104+R106+R743)","v":0}]
[null,"Konsolidering (1.000 kr.)",{"$f":"+VLOOKUP($H713,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H713,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H713,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H713,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,6345]
[null,"Konsolideringsnulpunkt pr. kg EKM",{"$f":"+VLOOKUP($H714,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H714,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H714,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H714,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"npk_maelk"]
[null,"Konsolideringsnulpunkt pr. Smågris",{"$f":"+VLOOKUP($H715,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H715,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H715,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H715,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"npk_smaagrise"]
[null,"Konsolideringsnulpunkt pr kg solgt slagtesvin",{"$f":"+VLOOKUP($H716,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H716,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H716,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H716,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"npk_slsvin"]
[]
[]
[]
[]
[]
[]
[null,"Fremstillingspris pr. FE grovfoder",{"$f":"+VLOOKUP($H723,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H723,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H723,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H723,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"fremst_pris_grovf_1"]
[null,"Fremstillingspris pr. kg. EKM",{"$f":"+VLOOKUP($H724,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H724,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H724,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H724,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"fremst_pris_maelk_1"]
[null,"Fremstillingspris pr. kg. korn",{"$f":"+VLOOKUP($H725,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H725,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H725,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H725,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"fremstillingspris_korn"]
[null,"Fremstilingspris kr pr kg slagtegris",{"$f":"+VLOOKUP($H726,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H726,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H726,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H726,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"fremst_pris_slsvin"]
[null,"Fremstillingspris kr pr smågris",{"$f":"+VLOOKUP($H727,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H727,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H727,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H727,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"fremst_pris_smaagris"]
[]
[]
[null,"Realisteret/intern pris pr. kg korn",{"$f":"IFERROR(VLOOKUP($H730,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)/VLOOKUP($I730,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($H730,'Skjul Anvendte refnr_formler'!$B$9:$D$2238,D$8,FALSE)/VLOOKUP($I730,'Skjul Anvendte refnr_formler'!$B$9:$D$2238,D$8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($H730,'Skjul Anvendte refnr_formler'!$B$9:$D$2238,E$8,FALSE)/VLOOKUP($I730,'Skjul Anvendte refnr_formler'!$B$9:$D$2238,E$8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($H730,'Skjul Anvendte refnr_formler'!$B$9:$D$2238,F$8,FALSE)/VLOOKUP($I730,'Skjul Anvendte refnr_formler'!$B$9:$D$2238,F$8,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP($H730,'Skjul Anvendte refnr_formler'!$B$9:$D$2238,G$8,FALSE)/VLOOKUP($I730,'Skjul Anvendte refnr_formler'!$B$9:$D$2238,G$8,FALSE),0)","v":0},"Intern_oms_korn_kr","Intern_oms_korn_kv1"]
[null,"Realiseret pris pr. kg EKM",{"$f":"+VLOOKUP($H731,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H731,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H731,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H731,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"pris_EKM"]
[null,"Realisteret/intern pris pr. FEN Grovfoder",{"$f":"+VLOOKUP($H732,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H732,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H732,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H732,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"intern_pris_grovf"]
[null,"Realiseret pris pr. smågris",{"$f":"IFERROR(C458/C676,0)","v":0},{"$f":"IFERROR(D458/D676,0)","v":0},{"$f":"IFERROR(E458/E676,0)","v":0},{"$f":"IFERROR(F458/F676,0)","v":0},"smågrise salg / antal solgte 30 kg grise"]
[null,"Realisteret pris pr. kg slagtegris",{"$f":"IFERROR(C459/(C678*C680),0)","v":0},{"$f":"IFERROR(D459/(D678*D680),0)","v":0},{"$f":"IFERROR(E459/(E678*E680),0)","v":0},{"$f":"IFERROR(F459/(F678*F680),0)","v":0},"Antal slagtesvin solgt / gns slagtevægt pr solgt slagtesvin"]
[]
[null,"ejeraflønning",{"$f":"+VLOOKUP($H736,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H736,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H736,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H736,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"norm_ejerlon"]
[null,"soliditetsgrad",{"$f":"+VLOOKUP($H737,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H737,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H737,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H737,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"soliditetsgrad",null,null,null,null,null,null,null,null,"Soliditetsgrad",{"$f":"IFERROR(R111*100/R98,0)","v":0}]
[]
[null,"DB beregninger driftsgren"]
[null,"DB Salgsafgrøder",{"$f":"+VLOOKUP($H740,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H740,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H740,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H740,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db59109999"]
[null,"DB kartofler",{"$f":"+VLOOKUP($H741,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H741,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H741,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H741,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db33009999"]
[null,"DB roer",{"$f":"+VLOOKUP($H742,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H742,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H742,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H742,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db34009999"]
[null,"DB grovfoder ",{"$f":"+VLOOKUP($H743,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H743,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H743,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H743,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db59509999"]
[null,"DB mælk pr ekm",{"$f":"+VLOOKUP($H744,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H744,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H744,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H744,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db60009987"]
[null,"DB mælk pr årsko",{"$f":"+VLOOKUP($H745,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H745,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H745,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H745,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db60009995"]
[null,"DB slagtekalve pr kalv",{"$f":"+VLOOKUP($H746,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H746,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H746,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H746,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db63009991"]
[null,"DB sohold 7 kg",{"$f":"+VLOOKUP($H747,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H747,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H747,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H747,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db70009986"]
[null,"DB sohold 30 kg pr. årsso",{"$f":"+VLOOKUP($H748,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H748,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H748,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H748,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db79109986"]
[null,"DB sohold 30 kg pr. smågris",{"$f":"+VLOOKUP($H749,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H749,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H749,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H749,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db79109985"]
[null,"DB slagtegrise pr. gris",{"$f":"+VLOOKUP($H750,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H750,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H750,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H750,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db72009983"]
[null,"DB slagtekylling",{"$f":"+VLOOKUP($H751,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H751,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H751,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H751,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db81009979"]
[null,"DB Høns",{"$f":"+VLOOKUP($H752,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,C$8,FALSE)","v":0},{"$f":"+VLOOKUP($H752,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,D$8,FALSE)","v":0},{"$f":"+VLOOKUP($H752,'Skjul Anvendte refnr_formler'!$B$9:$G$2238,E$8,FALSE)","v":0},{"$f":"+VLOOKUP($H752,'Skjul Anvendte refnr_formler'!$B$9:$H$2230,F$8,FALSE)","v":0},null,"Drift_db80009981"]

{"sheet":"Skjul Anvendte refnr_formler","index":23,"n_rows":588,"n_cols":19,"rows_kept":588,"cut":false,"hidden":true,"merged":[[3,15,3,21]]}
[null,"Her opsamles alle de værdier der findes på de enkelte refnr og formler fra ØDB og ved navnegenkendelse i budgetudlæsningen. Alle resultater i resultatopstillingen hentes herfra.",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Der bruges forskellige formeler ned gennem budgettet. De forskellige er forklsret i nedenstående:"]
[null,"Det er kun i starten der er sammenhæng mellem rækkerne i årsrapport og rækkerne i budget."]
[null,"Årsrapport",null,null,null,null,null,null,"Budget"]
[null,"ID-numre/formler der skal bruges i koncernregneark","Tekst",null,null,null,null,null,"Skriv fanenavnet her hvis det ændrer sig, da der bliver brugt indirekte formeler herunder til at finde budgetværdierne.","Budget"]
[null,null,null,"r-3","r-2","r-1","r",null,"Navn","Budget","Budget n","Budget n+1","Budget n+2","Budget n+1","Budget n+1",null,"rækkeangivelser den skal lede imellem:"]
[null,null,null,{"$f":"+D274","v":0},{"$f":"+E274","v":0},{"$f":"+F274","v":0},{"$f":"+G274","v":0},null,"som der bliver kaldt på i resopstilling",null,null,null,null,null,null,"som den bruger i budget"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q8,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Bruttoudbytte\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":21},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Bruttoudbytte\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":21},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Bruttoudbytte\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":21},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Bruttoudbytte\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Bruttoudbytte\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Bruttoudbytte","Leder før denne række da korn både er i BU og omk"]
[null,100,{"$f":"+VLOOKUP(B9,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Korn"},{"$f":"IFERROR(VLOOKUP(B9,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B9,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B9,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B9,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Korn BU",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P9,Budget!E1:INDIRECT(\"'\"&$J$4&\"'!AE\"&J8),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P9,'Budget n'!E1:INDIRECT(\"'Budget n'!AE\"&K8),27,FALSE),0)","v":2377},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P9,'Budget n+1'!E1:INDIRECT(\"'Budget n+1'!Ae\"&L8),27,FALSE),0)","v":1513},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P9,'Budget n+2'!E1:INDIRECT(\"'Budget n+2'!Ae\"&M8),27,FALSE),0)","v":1513},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P9,'Budget n+3'!E1:INDIRECT(\"'Budget n+3'!Ae\"&N8),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P9,'Budget n+4'!E1:INDIRECT(\"'Budget n+4'!Ae\"&O8),27,FALSE),0)","v":0},"Korn"]
[null,105,{"$f":"+VLOOKUP(B10,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Frøafgrøder"},{"$f":"IFERROR(VLOOKUP(B10,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B10,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B10,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B10,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Frøafgrøder",{"$f":"IFERROR(VLOOKUP(P10,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P10,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P10,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P10,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P10,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P10,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Frøafgrøder"]
[null,110,{"$f":"+VLOOKUP(B11,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Sukkerroer"},{"$f":"IFERROR(VLOOKUP(B11,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B11,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B11,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B11,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Sukkerroer",{"$f":"IFERROR(VLOOKUP(P11,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P11,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P11,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P11,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P11,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P11,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Sukkerroer"]
[null,115,{"$f":"+VLOOKUP(B12,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Kartofler"},{"$f":"IFERROR(VLOOKUP(B12,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B12,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B12,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B12,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Kartofler",{"$f":"IFERROR(VLOOKUP(P12,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P12,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P12,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P12,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P12,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P12,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Kartofler"]
[null,120,{"$f":"+VLOOKUP(B13,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Raps"},{"$f":"IFERROR(VLOOKUP(B13,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B13,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B13,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B13,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Raps",{"$f":"IFERROR(VLOOKUP(P13,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P13,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":807},{"$f":"IFERROR(VLOOKUP(P13,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":494},{"$f":"IFERROR(VLOOKUP(P13,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":494},{"$f":"IFERROR(VLOOKUP(P13,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P13,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Raps"]
[null,125,{"$f":"+VLOOKUP(B14,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Ærter mv."},{"$f":"IFERROR(VLOOKUP(B14,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B14,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B14,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B14,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Ærter mv.",{"$f":"IFERROR(VLOOKUP(P14,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P14,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P14,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P14,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P14,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P14,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Ærter mv."]
[null,130,{"$f":"+VLOOKUP(B15,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Andre industriafgrøder mv."},{"$f":"IFERROR(VLOOKUP(B15,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B15,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B15,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B15,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Andre industriafgrøder mv.",{"$f":"IFERROR(VLOOKUP(P15,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P15,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P15,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P15,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P15,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P15,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Andre industriafgrøder mv."]
[null,135,{"$f":"+VLOOKUP(B16,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Gartneriafgrøder"},{"$f":"IFERROR(VLOOKUP(B16,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B16,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B16,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B16,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Gartneriafgrøder",{"$f":"IFERROR(VLOOKUP(P16,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P16,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P16,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P16,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P16,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P16,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Gartneriafgrøder"]
[null,140,{"$f":"+VLOOKUP(B17,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Grovfoder"},{"$f":"IFERROR(VLOOKUP(B17,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B17,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B17,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B17,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Grovfoder",{"$f":"IFERROR(VLOOKUP(P17,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P17,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P17,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P17,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P17,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P17,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Grovfoder"]
[null,145,{"$f":"+VLOOKUP(B18,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Energiafgrøder mv."},{"$f":"IFERROR(VLOOKUP(B18,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B18,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B18,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B18,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Energiafgrøder mv.",{"$f":"IFERROR(VLOOKUP(P18,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P18,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P18,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P18,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P18,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P18,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Energiafgrøder mv."]
[null,170,{"$f":"+VLOOKUP(B19,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Mælk"},{"$f":"IFERROR(VLOOKUP(B19,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B19,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B19,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B19,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Mælk",{"$f":"IFERROR(VLOOKUP(P19,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P19,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P19,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P19,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P19,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P19,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Mælk"]
[null,175,{"$f":"+VLOOKUP(B20,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Kvæg"},{"$f":"IFERROR(VLOOKUP(B20,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B20,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B20,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B20,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Kvæg BU",{"$f":"IFERROR(VLOOKUP(P20,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P20,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P20,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P20,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P20,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P20,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Kvæg"]
[null,180,{"$f":"+VLOOKUP(B21,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Svin"},{"$f":"IFERROR(VLOOKUP(B21,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B21,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B21,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B21,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Svin BU",{"$f":"IFERROR(VLOOKUP(P21,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P21,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":19433},{"$f":"IFERROR(VLOOKUP(P21,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":15430},{"$f":"IFERROR(VLOOKUP(P21,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":8563},{"$f":"IFERROR(VLOOKUP(P21,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P21,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Svin"]
[null,185,{"$f":"+VLOOKUP(B22,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Fjerkræ"},{"$f":"IFERROR(VLOOKUP(B22,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B22,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B22,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B22,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Fjerkræ BU",{"$f":"IFERROR(VLOOKUP(P22,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P22,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P22,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P22,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P22,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P22,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Fjerkræ"]
[null,190,{"$f":"+VLOOKUP(B23,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Pelsdyr"},{"$f":"IFERROR(VLOOKUP(B23,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B23,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B23,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B23,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Pelsdyr BU",{"$f":"IFERROR(VLOOKUP(P23,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P23,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P23,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P23,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P23,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P23,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Pelsdyr"]
[null,195,{"$f":"+VLOOKUP(B24,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Får"},{"$f":"IFERROR(VLOOKUP(B24,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B24,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B24,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B24,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Får BU",{"$f":"IFERROR(VLOOKUP(P24,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P24,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P24,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P24,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P24,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P24,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Får"]
[null,200,{"$f":"+VLOOKUP(B25,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Husdyr i øvrigt"},{"$f":"IFERROR(VLOOKUP(B25,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B25,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B25,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B25,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Husdyr i øvrigt",{"$f":"IFERROR(VLOOKUP(P25,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P25,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P25,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P25,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P25,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P25,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Husdyr i øvrigt"]
[null,203,{"$f":"+VLOOKUP(B26,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Skov"},{"$f":"IFERROR(VLOOKUP(B26,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B26,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B26,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B26,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Skovindtægter",{"$f":"IFERROR(VLOOKUP(P26,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P26,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P26,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P26,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P26,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P26,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Skovindtægter"]
[null,205,{"$f":"+VLOOKUP(B27,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Maskinstation"},{"$f":"IFERROR(VLOOKUP(B27,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B27,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B27,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B27,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Maskinstationsindtægter",{"$f":"IFERROR(VLOOKUP(P27,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P27,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P27,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P27,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P27,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P27,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Maskinstationsindtægter"]
[null,210,{"$f":"+VLOOKUP(B28,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Andre landbrugsindtægter - del 1"},{"$f":"IFERROR(VLOOKUP(B28,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B28,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B28,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B28,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Andre landbrugsindtægter",{"$f":"IFERROR(VLOOKUP(P28,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P28,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":345},{"$f":"IFERROR(VLOOKUP(P28,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":345},{"$f":"IFERROR(VLOOKUP(P28,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":345},{"$f":"IFERROR(VLOOKUP(P28,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P28,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Andre landbrugsindtægter"]
[null,212,{"$f":"+VLOOKUP(B29,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte Andre landbrugsindtægter - del 2, (Flerårige afgrøder)"},{"$f":"IFERROR(VLOOKUP(B29,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B29,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B29,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B29,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Bruttoudbytte",{"$f":"IFERROR(VLOOKUP(P29,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P29,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":22962},{"$f":"IFERROR(VLOOKUP(P29,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":17782},{"$f":"IFERROR(VLOOKUP(P29,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":10915},{"$f":"IFERROR(VLOOKUP(P29,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P29,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Bruttoudbytte"]
[null,230,{"$f":"+VLOOKUP(B30,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Udsæd"},{"$f":"IFERROR(VLOOKUP(B30,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B30,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B30,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B30,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Udsæd",{"$f":"IFERROR(VLOOKUP(P30,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P30,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-171},{"$f":"IFERROR(VLOOKUP(P30,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":-161},{"$f":"IFERROR(VLOOKUP(P30,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":-161},{"$f":"IFERROR(VLOOKUP(P30,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P30,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Udsæd"]
[null,235,{"$f":"+VLOOKUP(B31,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Gødning"},{"$f":"IFERROR(VLOOKUP(B31,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B31,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B31,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B31,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Gødning",{"$f":"IFERROR(VLOOKUP(P31,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P31,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-201},{"$f":"IFERROR(VLOOKUP(P31,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":-133},{"$f":"IFERROR(VLOOKUP(P31,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":-133},{"$f":"IFERROR(VLOOKUP(P31,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P31,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Gødning"]
[null,240,{"$f":"+VLOOKUP(B32,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Planteværn"},{"$f":"IFERROR(VLOOKUP(B32,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B32,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B32,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B32,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Planteværn",{"$f":"IFERROR(VLOOKUP(P32,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P32,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-300},{"$f":"IFERROR(VLOOKUP(P32,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":-225},{"$f":"IFERROR(VLOOKUP(P32,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":-225},{"$f":"IFERROR(VLOOKUP(P32,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P32,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Planteværn"]
[null,245,{"$f":"+VLOOKUP(B33,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger diverse vedrørende markbrug"},{"$f":"IFERROR(VLOOKUP(B33,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B33,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B33,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B33,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Diverse vedrørende markbrug",{"$f":"IFERROR(VLOOKUP(P33,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P33,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-49},{"$f":"IFERROR(VLOOKUP(P33,'Budget n+1'!$E$1:$AE$3000,27,FALSE),0)","v":-49},{"$f":"IFERROR(VLOOKUP(P33,'Budget n+2'!$E$1:$AE$3000,27,FALSE),0)","v":-49},{"$f":"IFERROR(VLOOKUP(P33,'Budget n+3'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P33,'Budget n+4'!$E$1:$AE$3000,27,FALSE),0)","v":0},"Diverse vedrørende markbrug"]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B34,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B34,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B34,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B34,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B35,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B35,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B35,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B35,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q35,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Bruttoudbytte\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":21},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Bruttoudbytte\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":21},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Bruttoudbytte\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":21},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Bruttoudbytte\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Bruttoudbytte\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Bruttoudbytte","Leder mellem disse to, da korn både er i BU og omk"]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B36,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B36,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B36,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B36,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q36,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Dækningsbidrag\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":34},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Dækningsbidrag\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":34},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Dækningsbidrag\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":34},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Dækningsbidrag\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Dækningsbidrag\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Dækningsbidrag"]
[null,250,{"$f":"+VLOOKUP(B37,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Korn"},{"$f":"IFERROR(VLOOKUP(B37,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B37,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B37,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B37,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Korn",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P37,INDIRECT(\"'\"&$J$4&\"'!E\"&J35):INDIRECT(\"'\"&$J$4&\"'!AE\"&J36),27,FALSE),0)","v":0},{"$f":"VLOOKUP('Skjul Anvendte refnr_formler'!P37,INDIRECT(\"'Budget n'!E\"&K35):INDIRECT(\"'Budget n'!AE\"&K36),27,FALSE)","v":-4830},{"$f":"VLOOKUP('Skjul Anvendte refnr_formler'!P37,INDIRECT(\"'Budget n+1'!E\"&L35):INDIRECT(\"'Budget n+1'!AE\"&L36),27,FALSE)","v":-4275},{"$f":"VLOOKUP('Skjul Anvendte refnr_formler'!P37,INDIRECT(\"'Budget n+2'!E\"&M35):INDIRECT(\"'Budget n+2'!AE\"&M36),27,FALSE)","v":-2394},{"$f":"VLOOKUP('Skjul Anvendte refnr_formler'!P37,INDIRECT(\"'Budget n+3'!E\"&N35):INDIRECT(\"'Budget n+3'!AE\"&N36),27,FALSE)","v":{"$error":"#NUM!"}},{"$f":"VLOOKUP('Skjul Anvendte refnr_formler'!P37,INDIRECT(\"'Budget n+4'!E\"&O35):INDIRECT(\"'Budget n+4'!AE\"&O36),27,FALSE)","v":{"$error":"#NUM!"}},"Korn"]
[null,255,{"$f":"+VLOOKUP(B38,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Færdigblanding mv."},{"$f":"IFERROR(VLOOKUP(B38,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B38,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B38,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B38,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Færdigblanding mv.",{"$f":"IFERROR(VLOOKUP(P38,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P38,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-3903},{"$f":"IFERROR(VLOOKUP(P38,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-3086},{"$f":"IFERROR(VLOOKUP(P38,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-1734},{"$f":"IFERROR(VLOOKUP(P38,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P38,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Færdigblanding mv."]
[null,260,{"$f":"+VLOOKUP(B39,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Andet indkøbt foder  "},{"$f":"IFERROR(VLOOKUP(B39,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B39,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B39,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B39,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Andet indkøbt foder",{"$f":"IFERROR(VLOOKUP(P39,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P39,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-372},{"$f":"IFERROR(VLOOKUP(P39,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-149},{"$f":"IFERROR(VLOOKUP(P39,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-81},{"$f":"IFERROR(VLOOKUP(P39,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P39,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Andet indkøbt foder"]
[null,265,{"$f":"+VLOOKUP(B40,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Eget grovfoder"},{"$f":"IFERROR(VLOOKUP(B40,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B40,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B40,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B40,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Eget grovfoder",{"$f":"IFERROR(VLOOKUP(P40,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P40,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P40,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P40,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P40,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P40,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Eget grovfoder"]
[null,267,{"$f":"+VLOOKUP(B41,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Andet eget foder"},{"$f":"IFERROR(VLOOKUP(B41,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B41,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B41,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B41,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Andet eget foder",{"$f":"IFERROR(VLOOKUP(P41,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P41,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P41,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P41,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P41,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P41,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Andet eget foder"]
[null,270,{"$f":"+VLOOKUP(B42,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Dyrlæge og medicin"},{"$f":"IFERROR(VLOOKUP(B42,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B42,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B42,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B42,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Dyrlæge og medicin",{"$f":"IFERROR(VLOOKUP(P42,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P42,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-690},{"$f":"IFERROR(VLOOKUP(P42,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-690},{"$f":"IFERROR(VLOOKUP(P42,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-390},{"$f":"IFERROR(VLOOKUP(P42,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P42,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Dyrlæge og medicin"]
[null,275,{"$f":"+VLOOKUP(B43,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Diverse vedrørende husdyrbrug"},{"$f":"IFERROR(VLOOKUP(B43,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B43,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B43,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B43,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Diverse vedr. husdyr",{"$f":"IFERROR(VLOOKUP(P43,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P43,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-667},{"$f":"IFERROR(VLOOKUP(P43,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-667},{"$f":"IFERROR(VLOOKUP(P43,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-395},{"$f":"IFERROR(VLOOKUP(P43,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P43,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Diverse vedr. husdyr"]
[null,278,{"$f":"+VLOOKUP(B44,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Skov"},{"$f":"IFERROR(VLOOKUP(B44,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B44,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B44,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B44,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Skovomkostninger",{"$f":"IFERROR(VLOOKUP(P44,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P44,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P44,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P44,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P44,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P44,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Skovomkostninger"]
[null,280,{"$f":"+VLOOKUP(B45,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Diverse vedrørende andet"},{"$f":"IFERROR(VLOOKUP(B45,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B45,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B45,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B45,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Diverse vedrørende andet",{"$f":"IFERROR(VLOOKUP(P45,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P45,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P45,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P45,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P45,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P45,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Diverse vedrørende andet"]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B46,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B46,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B46,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B46,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Stykomkostninger",{"$f":"IFERROR(VLOOKUP(P46,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P46,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-11183},{"$f":"IFERROR(VLOOKUP(P46,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-9435},{"$f":"IFERROR(VLOOKUP(P46,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-5564},{"$f":"IFERROR(VLOOKUP(P46,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P46,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Stykomkostninger"]
[]
[null,null,null,null,null,null,null,null,"Dækningsbidrag",{"$f":"IFERROR(VLOOKUP(P48,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P48,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":11779},{"$f":"IFERROR(VLOOKUP(P48,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":8346},{"$f":"IFERROR(VLOOKUP(P48,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":5351},{"$f":"IFERROR(VLOOKUP(P48,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P48,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Dækningsbidrag"]
[]
[null,300,{"$f":"+VLOOKUP(B50,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Energi excl. brændstof"},{"$f":"IFERROR(VLOOKUP(B50,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B50,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B50,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B50,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Energi excl. Brændstof",{"$f":"INDEX(Budget!$AE$1:$AE$3000,MATCH($P50,Budget!$E$1:$E$3000,0)+1)/1000","v":{"$error":"#N/A"}},{"$f":"INDEX('Budget n'!$AE$1:$AE$3000,MATCH($P50,'Budget n'!$E$1:$E$3000,0)+1)/1000","v":-1198.01},{"$f":"INDEX('Budget n+1'!$AE$1:$AE$3000,MATCH($P50,'Budget n+1'!$E$1:$E$3000,0)+1)/1000","v":-1198.01},{"$f":"INDEX('Budget n+2'!$AE$1:$AE$3000,MATCH($P50,'Budget n+2'!$E$1:$E$3000,0)+1)/1000","v":-958.25},{"$f":"INDEX('Budget n+3'!$AE$1:$AE$3000,MATCH($P50,'Budget n+3'!$E$1:$E$3000,0)+1)/1000","v":{"$error":"#N/A"}},{"$f":"INDEX('Budget n+4'!$AE$1:$AE$3000,MATCH($P50,'Budget n+4'!$E$1:$E$3000,0)+1)/1000","v":{"$error":"#N/A"}},"Energi excl. brændstof i alt",null,"Andre formler"]
[null,305,{"$f":"+VLOOKUP(B51,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Brændstof"},{"$f":"IFERROR(VLOOKUP(B51,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B51,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B51,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B51,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Brændstof",{"$f":"INDEX(Budget!$AE$1:$AE$3000,MATCH($P51,Budget!$E$1:$E$3000,0)+1)/1000","v":{"$error":"#N/A"}},{"$f":"INDEX('Budget n'!$AE$1:$AE$3000,MATCH($P51,'Budget n'!$E$1:$E$3000,0)+1)/1000","v":-224.286},{"$f":"INDEX('Budget n+1'!$AE$1:$AE$3000,MATCH($P51,'Budget n+1'!$E$1:$E$3000,0)+1)/1000","v":-224.286},{"$f":"INDEX('Budget n+2'!$AE$1:$AE$3000,MATCH($P51,'Budget n+2'!$E$1:$E$3000,0)+1)/1000","v":-185.48500000000001},{"$f":"INDEX('Budget n+3'!$AE$1:$AE$3000,MATCH($P51,'Budget n+3'!$E$1:$E$3000,0)+1)/1000","v":{"$error":"#N/A"}},{"$f":"INDEX('Budget n+4'!$AE$1:$AE$3000,MATCH($P51,'Budget n+4'!$E$1:$E$3000,0)+1)/1000","v":{"$error":"#N/A"}},"Brændstof i alt",null,"Da den leder længere nede end i resultatopgørelsen"]
[null,310,{"$f":"+VLOOKUP(B52,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Høst af korn og frøafgrøder"},{"$f":"IFERROR(VLOOKUP(B52,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B52,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B52,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B52,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Høst af korn og frøafgrøder i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P52&\"*\",Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n'!$AE$1:$AE$3000,MATCH($P52&\"*\",'Budget n'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+1'!$AE$1:$AE$3000,MATCH($P52&\"*\",'Budget n+1'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+2'!$AE$1:$AE$3000,MATCH($P52&\"*\",'Budget n+2'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+3'!$AE$1:$AE$3000,MATCH($P52&\"*\",'Budget n+3'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+4'!$AE$1:$AE$3000,MATCH($P52&\"*\",'Budget n+4'!$E$1:$E$3000,0)+1)/1000,0)","v":0},"Høst af korn og frøafgrøder i alt"]
[null,315,{"$f":"+VLOOKUP(B53,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Optagning"},{"$f":"IFERROR(VLOOKUP(B53,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B53,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B53,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B53,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Optagning i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P53&\"*\",Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n'!$AE$1:$AE$3000,MATCH($P53&\"*\",'Budget n'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+1'!$AE$1:$AE$3000,MATCH($P53&\"*\",'Budget n+1'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+2'!$AE$1:$AE$3000,MATCH($P53&\"*\",'Budget n+2'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+3'!$AE$1:$AE$3000,MATCH($P53&\"*\",'Budget n+3'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+4'!$AE$1:$AE$3000,MATCH($P53&\"*\",'Budget n+4'!$E$1:$E$3000,0)+1)/1000,0)","v":0},"Optagning i alt"]
[null,320,{"$f":"+VLOOKUP(B54,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Høst af grovfoder"},{"$f":"IFERROR(VLOOKUP(B54,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B54,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B54,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B54,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Høst af grovfoder i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P54&\"*\",Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n'!$AE$1:$AE$3000,MATCH($P54&\"*\",'Budget n'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+1'!$AE$1:$AE$3000,MATCH($P54&\"*\",'Budget n+1'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+2'!$AE$1:$AE$3000,MATCH($P54&\"*\",'Budget n+2'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+3'!$AE$1:$AE$3000,MATCH($P54&\"*\",'Budget n+3'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+4'!$AE$1:$AE$3000,MATCH($P54&\"*\",'Budget n+4'!$E$1:$E$3000,0)+1)/1000,0)","v":0},"Høst af grovfoder i alt"]
[null,325,{"$f":"+VLOOKUP(B55,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Udbringning af husdyrgødning"},{"$f":"IFERROR(VLOOKUP(B55,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B55,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B55,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B55,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Udbringning af husdyrgødning i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P55&\"*\",Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n'!$AE$1:$AE$3000,MATCH($P55&\"*\",'Budget n'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+1'!$AE$1:$AE$3000,MATCH($P55&\"*\",'Budget n+1'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+2'!$AE$1:$AE$3000,MATCH($P55&\"*\",'Budget n+2'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+3'!$AE$1:$AE$3000,MATCH($P55&\"*\",'Budget n+3'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+4'!$AE$1:$AE$3000,MATCH($P55&\"*\",'Budget n+4'!$E$1:$E$3000,0)+1)/1000,0)","v":0},"Udbringning af husdyrgødning i alt"]
[null,330,{"$f":"+VLOOKUP(B56,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Maskinstation diverse"},{"$f":"IFERROR(VLOOKUP(B56,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B56,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B56,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B56,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Maskinstation diverse i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P56&\"*\",Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n'!$AE$1:$AE$3000,MATCH($P56&\"*\",'Budget n'!$E$1:$E$3000,0)+1)/1000,0)","v":-830},{"$f":"IFERROR(INDEX('Budget n+1'!$AE$1:$AE$3000,MATCH($P56&\"*\",'Budget n+1'!$E$1:$E$3000,0)+1)/1000,0)","v":-720},{"$f":"IFERROR(INDEX('Budget n+2'!$AE$1:$AE$3000,MATCH($P56&\"*\",'Budget n+2'!$E$1:$E$3000,0)+1)/1000,0)","v":-720},{"$f":"IFERROR(INDEX('Budget n+3'!$AE$1:$AE$3000,MATCH($P56&\"*\",'Budget n+3'!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"IFERROR(INDEX('Budget n+4'!$AE$1:$AE$3000,MATCH($P56&\"*\",'Budget n+4'!$E$1:$E$3000,0)+1)/1000,0)","v":0},"Maskinstation diverse i alt"]
[null,null,null,null,null,null,null,null,"Maskinstation",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P57&\"*\",Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},{"$f":"INDEX('Budget n'!$AE$1:$AE$3000,MATCH($P57,'Budget n'!$E$1:$E$3000,0)+1)/1000","v":-830},{"$f":"INDEX('Budget n+1'!$AE$1:$AE$3000,MATCH($P57,'Budget n+1'!$E$1:$E$3000,0)+1)/1000","v":-720},{"$f":"INDEX('Budget n+2'!$AE$1:$AE$3000,MATCH($P57,'Budget n+2'!$E$1:$E$3000,0)+1)/1000","v":-720},{"$f":"INDEX('Budget n+3'!$AE$1:$AE$3000,MATCH($P57,'Budget n+3'!$E$1:$E$3000,0)+1)/1000","v":{"$error":"#N/A"}},{"$f":"INDEX('Budget n+4'!$AE$1:$AE$3000,MATCH($P57,'Budget n+4'!$E$1:$E$3000,0)+1)/1000","v":{"$error":"#N/A"}},"Maskinstation mv. i alt"]
[]
[null,335,{"$f":"+VLOOKUP(B59,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Vedligehold fast ejendom"},{"$f":"IFERROR(VLOOKUP(B59,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B59,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B59,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B59,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Vedligehold",{"$f":"IFERROR(VLOOKUP(P59,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P59,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-715},{"$f":"IFERROR(VLOOKUP(P59,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-715},{"$f":"IFERROR(VLOOKUP(P59,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-615},{"$f":"IFERROR(VLOOKUP(P59,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P59,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Vedligehold"]
[null,357,{"$f":"+VLOOKUP(B60,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Investeringer over driften"},{"$f":"IFERROR(VLOOKUP(B60,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B60,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B60,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B60,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Investeringer over driften",{"$f":"IFERROR(VLOOKUP(P60,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P60,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P60,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P60,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P60,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P60,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Investeringer over driften"]
[null,360,{"$f":"+VLOOKUP(B61,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Lønomkostninger"},{"$f":"IFERROR(VLOOKUP(B61,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B61,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B61,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B61,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Lønomkostninger",{"$f":"IFERROR(VLOOKUP(P61,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P61,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-2436},{"$f":"IFERROR(VLOOKUP(P61,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-2436},{"$f":"IFERROR(VLOOKUP(P61,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-1200},{"$f":"IFERROR(VLOOKUP(P61,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P61,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Lønomkostninger"]
[null,370,{"$f":"+VLOOKUP(B62,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Ejendomsskat"},{"$f":"IFERROR(VLOOKUP(B62,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B62,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B62,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B62,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Ejendomsskat og forsikringer",{"$f":"IFERROR(VLOOKUP(P62,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P62,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-190},{"$f":"IFERROR(VLOOKUP(P62,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-190},{"$f":"IFERROR(VLOOKUP(P62,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-190},{"$f":"IFERROR(VLOOKUP(P62,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P62,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Ejendomsskat og forsikringer"]
[null,375,{"$f":"+VLOOKUP(B63,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Forsikringer"},{"$f":"IFERROR(VLOOKUP(B63,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B63,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B63,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B63,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,380,{"$f":"+VLOOKUP(B64,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Omkostninger Diverse"},{"$f":"IFERROR(VLOOKUP(B64,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B64,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B64,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B64,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Diverse omkostninger",{"$f":"IFERROR(VLOOKUP(P64,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P64,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-461},{"$f":"IFERROR(VLOOKUP(P64,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-461},{"$f":"IFERROR(VLOOKUP(P64,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-461},{"$f":"IFERROR(VLOOKUP(P64,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P64,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Diverse omkostninger"]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B65,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B65,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B65,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B65,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Kontante kapacitetsomkostninger",{"$f":"IFERROR(VLOOKUP(P65,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P65,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-6055},{"$f":"IFERROR(VLOOKUP(P65,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-5945},{"$f":"IFERROR(VLOOKUP(P65,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-4330},{"$f":"IFERROR(VLOOKUP(P65,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P65,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Kontante kapacitetsomkostninger"]
[]
[null,410,{"$f":"+VLOOKUP(B67,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning Driftsbygninger"},{"$f":"IFERROR(VLOOKUP(B67,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B67,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B67,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B67,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivning driftsbygninger i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P67,Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},null,null,null,null,null,"Afskrivning driftsbygninger i alt"]
[null,417,{"$f":"+VLOOKUP(B68,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning Beboelse landbrug"},{"$f":"IFERROR(VLOOKUP(B68,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B68,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B68,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B68,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivning beboelse landbrug i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P68,Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},null,null,null,null,null,"Afskrivning beboelse landbrug i alt"]
[null,420,{"$f":"+VLOOKUP(B69,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger Grundforbedringer"},{"$f":"IFERROR(VLOOKUP(B69,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B69,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B69,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B69,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivning grundforbedring i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P69,Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},null,null,null,null,null,"Afskrivning grundforbedring i alt"]
[null,423,{"$f":"+VLOOKUP(B70,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning Stamplanter"},{"$f":"IFERROR(VLOOKUP(B70,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B70,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B70,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B70,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivning stamplanter i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P70,Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},null,null,null,null,null,"Afskrivning stamplanter i alt"]
[null,430,{"$f":"+VLOOKUP(B71,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger Markredskaber"},{"$f":"IFERROR(VLOOKUP(B71,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B71,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B71,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B71,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivning markredskaber i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P71,Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},null,null,null,null,null,"Afskrivning markredskaber i alt"]
[null,440,{"$f":"+VLOOKUP(B72,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger Staldinventar"},{"$f":"IFERROR(VLOOKUP(B72,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B72,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B72,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B72,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivning staldinventar i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P72,Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},null,null,null,null,null,"Afskrivning staldinventar i alt"]
[null,450,{"$f":"+VLOOKUP(B73,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger Andet inventar"},{"$f":"IFERROR(VLOOKUP(B73,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B73,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B73,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B73,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivning andet inventar i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P73,Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},null,null,null,null,null,"Afskrivning andet inventar i alt"]
[null,460,{"$f":"+VLOOKUP(B74,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger Blandede driftsmidler mv."},{"$f":"IFERROR(VLOOKUP(B74,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B74,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B74,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B74,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivning blandede driftsmidler mv. i alt",{"$f":"IFERROR(INDEX(Budget!$AE$1:$AE$3000,MATCH($P74,Budget!$E$1:$E$3000,0)+1)/1000,0)","v":0},null,null,null,null,null,"Afskrivning blandede driftsmidler mv. i alt"]
[null,null,null,null,null,null,null,null,"Af- og nedskrivninger mv.",{"$f":"IFERROR(VLOOKUP(P75,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P75,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-705},{"$f":"IFERROR(VLOOKUP(P75,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-633},{"$f":"IFERROR(VLOOKUP(P75,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-572},{"$f":"IFERROR(VLOOKUP(P75,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P75,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Af- og nedskrivninger mv."]
[]
[null,null,null,null,null,null,null,null,"Kapacitetsomkostninger i alt",{"$f":"IFERROR(VLOOKUP(P77,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P77,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-6759},{"$f":"IFERROR(VLOOKUP(P77,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-6578},{"$f":"IFERROR(VLOOKUP(P77,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-4901},{"$f":"IFERROR(VLOOKUP(P77,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P77,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Kapacitetsomkostninger i alt"]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B78,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B78,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B78,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B78,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,700,{"$f":"+VLOOKUP(B79,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anden indtjening"},{"$f":"IFERROR(VLOOKUP(B79,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B79,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B79,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B79,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden indtjening",{"$f":"IFERROR(VLOOKUP(P79,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P79,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P79,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P79,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P79,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P79,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Anden indtjening"]
[null,702,{"$f":"+VLOOKUP(B80,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Resultatandele I/S (Andel i I/S resultat)"},{"$f":"IFERROR(VLOOKUP(B80,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B80,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B80,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B80,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Resultatandele I/S",{"$f":"IFERROR(VLOOKUP(P80,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P80,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P80,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P80,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P80,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P80,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Resultatandele I/S"]
[null,703,{"$f":"+VLOOKUP(B81,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtægter tilknyttede virksomheder"},{"$f":"IFERROR(VLOOKUP(B81,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B81,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B81,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B81,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Indtjening tilknyttet virksomhed",{"$f":"IFERROR(VLOOKUP(P81,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P81,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P81,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P81,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P81,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P81,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Indtjening tilknyttet virksomhed"]
[null,704,{"$f":"+VLOOKUP(B82,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtægter af kapitalinteresser"},{"$f":"IFERROR(VLOOKUP(B82,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B82,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B82,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B82,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Indtjening associeret virksomhed",{"$f":"IFERROR(VLOOKUP(P82,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P82,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P82,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P82,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P82,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P82,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Indtjening associeret virksomhed"]
[null,715,{"$f":"+VLOOKUP(B83,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtjening Anden virksomhed 1"},{"$f":"IFERROR(VLOOKUP(B83,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B83,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B83,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B83,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden virksomhed1",{"$f":"IFERROR(VLOOKUP(P83,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P83,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P83,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P83,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P83,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P83,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Anden virksomhed 1"]
[null,720,{"$f":"+VLOOKUP(B84,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtjening Anden virksomhed 2"},{"$f":"IFERROR(VLOOKUP(B84,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B84,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B84,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B84,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden virksomhed2",{"$f":"IFERROR(VLOOKUP(P84,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P84,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P84,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P84,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P84,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P84,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Anden virksomhed 2"]
[null,725,{"$f":"+VLOOKUP(B85,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtjening Anden virksomhed 3"},{"$f":"IFERROR(VLOOKUP(B85,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B85,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B85,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B85,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden virksomhed3",{"$f":"IFERROR(VLOOKUP(P85,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P85,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P85,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P85,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P85,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P85,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Anden virksomhed 3"]
[null,730,{"$f":"+VLOOKUP(B86,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtjening Anden virksomhed 4"},{"$f":"IFERROR(VLOOKUP(B86,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B86,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B86,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B86,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden virksomhed4",{"$f":"IFERROR(VLOOKUP(P86,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P86,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P86,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P86,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P86,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P86,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Anden virksomhed 4"]
[null,735,{"$f":"+VLOOKUP(B87,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtjening Anden virksomhed 5"},{"$f":"IFERROR(VLOOKUP(B87,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B87,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B87,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B87,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden virksomhed5",{"$f":"IFERROR(VLOOKUP(P87,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P87,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P87,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P87,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P87,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P87,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Anden virksomhed 5"]
[null,740,{"$f":"+VLOOKUP(B88,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtjening Anden virksomhed 6"},{"$f":"IFERROR(VLOOKUP(B88,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B88,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B88,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B88,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden virksomhed6",{"$f":"IFERROR(VLOOKUP(P88,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P88,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P88,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P88,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P88,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P88,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Anden virksomhed 6"]
[null,745,{"$f":"+VLOOKUP(B89,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtjening Anden virksomhed 7"},{"$f":"IFERROR(VLOOKUP(B89,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B89,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B89,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B89,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden virksomhed7",{"$f":"IFERROR(VLOOKUP(P89,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P89,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P89,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P89,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P89,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P89,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Anden virksomhed 7"]
[null,750,{"$f":"+VLOOKUP(B90,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtjening Udlejning"},{"$f":"IFERROR(VLOOKUP(B90,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B90,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B90,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B90,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Udlejning",{"$f":"IFERROR(VLOOKUP(P90,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P90,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P90,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P90,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P90,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P90,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Udlejning"]
[null,705,{"$f":"+VLOOKUP(B91,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtjening Anden virksomhed 9"},{"$f":"IFERROR(VLOOKUP(B91,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B91,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B91,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B91,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden virksomhed9",{"$f":"IFERROR(VLOOKUP(P91,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P91,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P91,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P91,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P91,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P91,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Anden virksomhed9"]
[null,710,{"$f":"+VLOOKUP(B92,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indtjening Anden virksomhed 10"},{"$f":"IFERROR(VLOOKUP(B92,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B92,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B92,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B92,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden virksomhed10",{"$f":"IFERROR(VLOOKUP(P92,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P92,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P92,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P92,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P92,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P92,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Anden virksomhed10"]
[null,760,{"$f":"+VLOOKUP(B93,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afkoblet EU-støtte mv."},{"$f":"IFERROR(VLOOKUP(B93,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B93,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B93,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B93,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afkoblet EU-støtte mv.",{"$f":"IFERROR(VLOOKUP(P93,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P93,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":400},{"$f":"IFERROR(VLOOKUP(P93,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":295},{"$f":"IFERROR(VLOOKUP(P93,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":295},{"$f":"IFERROR(VLOOKUP(P93,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P93,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Afkoblet EU-støtte mv."]
[null,761,{"$f":"+VLOOKUP(B94,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Randzoner"},{"$f":"IFERROR(VLOOKUP(B94,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B94,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B94,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B94,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B95,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B95,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B95,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B95,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Resultat før finansiering",{"$f":"IFERROR(VLOOKUP(P95,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P95,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":5420},{"$f":"IFERROR(VLOOKUP(P95,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":2063},{"$f":"IFERROR(VLOOKUP(P95,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":745},{"$f":"IFERROR(VLOOKUP(P95,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P95,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Resultat før finansiering"]
[null,800,{"$f":"+VLOOKUP(B96,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Finansieringstilskud"},{"$f":"IFERROR(VLOOKUP(B96,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B96,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B96,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B96,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Finansieringstilskud",{"$f":"IFERROR(VLOOKUP(P96,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P96,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":31},{"$f":"IFERROR(VLOOKUP(P96,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":31},{"$f":"IFERROR(VLOOKUP(P96,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":31},{"$f":"IFERROR(VLOOKUP(P96,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P96,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Finansieringstilskud"]
[null,810,{"$f":"+VLOOKUP(B97,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Forpagtningsindtægt"},{"$f":"IFERROR(VLOOKUP(B97,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B97,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B97,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B97,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Forpagtningsafgift mv.",{"$f":"IFERROR(VLOOKUP(P97,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P97,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-887},{"$f":"IFERROR(VLOOKUP(P97,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-562},{"$f":"IFERROR(VLOOKUP(P97,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-362},{"$f":"IFERROR(VLOOKUP(P97,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P97,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Forpagtningsafgift mv."]
[null,815,{"$f":"+VLOOKUP(B98,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Forpagtningsudgift"},{"$f":"IFERROR(VLOOKUP(B98,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B98,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B98,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B98,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(P98,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P98,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P98,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P98,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P98,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P98,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0}]
[null,820,{"$f":"+VLOOKUP(B99,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Renteindtægter"},{"$f":"IFERROR(VLOOKUP(B99,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B99,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B99,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B99,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Renteindtægter",{"$f":"IFERROR(VLOOKUP(P99,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P99,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P99,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P99,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P99,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P99,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Renteindtægter"]
[null,830,{"$f":"+VLOOKUP(B100,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Aktieudbytte"},{"$f":"IFERROR(VLOOKUP(B100,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B100,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B100,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B100,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Aktieudbytte",{"$f":"IFERROR(VLOOKUP(P100,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P100,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P100,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P100,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P100,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P100,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Aktieudbytte"]
[null,841,{"$f":"+VLOOKUP(B101,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Realiseret gevinst finansaktiver (2)"},{"$f":"IFERROR(VLOOKUP(B101,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B101,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B101,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B101,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Realiseret gev./tab finansaktiver",{"$f":"IFERROR(VLOOKUP(P101,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P101,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P101,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P101,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P101,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P101,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Realiseret gev./tab finansaktiver"]
[null,845,{"$f":"+VLOOKUP(B102,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Realiseret tab finansaktiver (2)"},{"$f":"IFERROR(VLOOKUP(B102,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B102,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B102,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B102,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(P102,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P102,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P102,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P102,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P102,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P102,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0}]
[null,850,{"$f":"+VLOOKUP(B103,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Renteudgifter mv."},{"$f":"IFERROR(VLOOKUP(B103,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B103,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B103,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B103,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Renteudgifter",{"$f":"IFERROR(VLOOKUP(P103,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P103,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-1407},{"$f":"IFERROR(VLOOKUP(P103,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-1388},{"$f":"IFERROR(VLOOKUP(P103,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-1470},{"$f":"IFERROR(VLOOKUP(P103,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P103,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Renteudgifter"]
[null,860,{"$f":"+VLOOKUP(B104,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Prioritetsomkostninger"},{"$f":"IFERROR(VLOOKUP(B104,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B104,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B104,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B104,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Prioritetsomkostninger",{"$f":"IFERROR(VLOOKUP(P104,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P104,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P104,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P104,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P104,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P104,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Prioritetsomkostninger"]
[null,870,{"$f":"+VLOOKUP(B105,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Realiseret gevinst gæld - ilikvid"},{"$f":"IFERROR(VLOOKUP(B105,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B105,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B105,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B105,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Realiseret gevinst/tab gæld",{"$f":"IFERROR(VLOOKUP(P105,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P105,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P105,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P105,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P105,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P105,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Realiseret gevinst/tab gæld"]
[null,875,{"$f":"+VLOOKUP(B106,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansiering Realiseret tab gæld - ilikvid"},{"$f":"IFERROR(VLOOKUP(B106,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B106,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B106,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B106,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,"Finansiering i alt",{"$f":"SUM(J96:J105)","v":0},-2263,-1919,-1801,0,0,null,null,"Sumformel"]
[]
[null,880,{"$f":"+VLOOKUP(B109,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Engangsposter - likvid"},{"$f":"IFERROR(VLOOKUP(B109,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B109,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B109,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B109,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Engangsposter",{"$f":"IFERROR(VLOOKUP(P109,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P109,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P109,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P109,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P109,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P109,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Engangsposter"]
[null,881,{"$f":"+VLOOKUP(B110,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Engangsposter - ikke likvid"},{"$f":"IFERROR(VLOOKUP(B110,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B110,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B110,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B110,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Af- og nedskr. imm. akt. og jord",{"$f":"IFERROR(VLOOKUP(P110,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P110,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P110,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P110,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P110,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P110,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Af- og nedskr. imm. akt. og jord"]
[null,882,{"$f":"+VLOOKUP(B111,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Engangsposter - akkordering gæld"},{"$f":"IFERROR(VLOOKUP(B111,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B111,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B111,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B111,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(P111,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P111,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P111,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P111,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P111,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P111,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0}]
[null,890,{"$f":"+VLOOKUP(B112,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Urealiseret regulering finansaktiver"},{"$f":"IFERROR(VLOOKUP(B112,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B112,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B112,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B112,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Urealiseret regulering finansaktiver",{"$f":"IFERROR(VLOOKUP(P112,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P112,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P112,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P112,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P112,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P112,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Urealiseret regulering finansaktiver"]
[null,891,{"$f":"+VLOOKUP(B113,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Urealiseret regulering finansaktiver, som ikke tilbageføres i PB"},{"$f":"IFERROR(VLOOKUP(B113,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B113,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B113,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B113,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,895,{"$f":"+VLOOKUP(B114,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Urealiseret regulering gæld"},{"$f":"IFERROR(VLOOKUP(B114,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B114,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B114,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B114,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Urealiseret regulering gæld",{"$f":"IFERROR(VLOOKUP(P114,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P114,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P114,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P114,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P114,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P114,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Urealiseret regulering gæld"]
[null,896,{"$f":"+VLOOKUP(B115,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nedskrivning tilknyttede virksomheder"},{"$f":"IFERROR(VLOOKUP(B115,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B115,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B115,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B115,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Nedskrivning tilknyt/assoc. Virk.",{"$f":"IFERROR(VLOOKUP(P115,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P115,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P115,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P115,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P115,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P115,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Nedskrivning tilknyt/assoc. Virk."]
[null,897,{"$f":"+VLOOKUP(B116,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nedskrivning kapitalinteresser"},{"$f":"IFERROR(VLOOKUP(B116,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B116,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B116,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B116,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(P116,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P116,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P116,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P116,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P116,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P116,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0}]
[null,899,{"$f":"+VLOOKUP(B117,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nedskrivning investeringsejendomme"},{"$f":"IFERROR(VLOOKUP(B117,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B117,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B117,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B117,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Værdiændring investeringsejendomme",{"$f":"IFERROR(VLOOKUP(P117,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P117,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P117,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P117,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P117,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P117,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Værdiændring investeringsejendomme"]
[null,900,{"$f":"+VLOOKUP(B118,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Private indtægter – del 1"},{"$f":"IFERROR(VLOOKUP(B118,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B118,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B118,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B118,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Private indtægter/omkostninger",{"$f":"IFERROR(VLOOKUP(P118,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P118,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P118,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P118,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P118,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P118,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Private indtægter/omkostninger"]
[null,902,{"$f":"+VLOOKUP(B119,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Private indtægter – del 2"},{"$f":"IFERROR(VLOOKUP(B119,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B119,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B119,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B119,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(P119,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P119,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P119,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P119,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P119,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P119,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0}]
[null,905,{"$f":"+VLOOKUP(B120,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Private indtægter - del 5"},{"$f":"IFERROR(VLOOKUP(B120,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B120,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B120,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B120,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Akkordering af privat gæld",{"$f":"IFERROR(VLOOKUP(P120,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P120,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P120,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P120,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P120,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P120,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Akkordering af privat gæld"]
[null,906,{"$f":"+VLOOKUP(B121,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Private omkostninger del 1"},{"$f":"IFERROR(VLOOKUP(B121,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B121,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B121,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B121,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[]
[null,null,null,null,null,null,null,null,"Resultat før skat",{"$f":"IFERROR(VLOOKUP(P123,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P123,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":3158},{"$f":"IFERROR(VLOOKUP(P123,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":144},{"$f":"IFERROR(VLOOKUP(P123,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-1056},{"$f":"IFERROR(VLOOKUP(P123,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P123,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Resultat før skat"]
[]
[null,910,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(P125,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P125,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P125,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P125,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P125,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P125,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Skat af årets resultat",null,"Der ses både at der står skat af årets resultat eller bare skat i budgettet. "]
[null,null,null,null,null,null,null,null,null,{"$f":"IFERROR(VLOOKUP(P126,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P126,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-1227},{"$f":"IFERROR(VLOOKUP(P126,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-632},{"$f":"IFERROR(VLOOKUP(P126,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P126,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P126,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Skat",null,"Derfor er denne skat anvendt lavet for at den kan opfange begge stavemåder"]
[null,null,{"$f":"+VLOOKUP(B125,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Skat af årets resultat"},{"$f":"IFERROR(VLOOKUP(B125,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B125,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B125,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B125,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Skat anvendt",{"$f":"IF(J125=0,J126,J125)","v":0},-1227,-632,0,0,0,"Skat anvendt"]
[null,null,null,null,null,null,null,null,"Årets resultat",{"$f":"J123+J127","v":0},1931,-488,-1056,0,0,null,null,"formel"]
[null,null,null,null,null,null,null,null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q129,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Fast ejendom\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":133},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Fast ejendom\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":132},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Fast ejendom\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":129},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Fast ejendom\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Fast ejendom\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Balance - Internt","Leder mellem disse to"]
[null,null,null,null,null,null,null,null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q130,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Aktiver i alt\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":152},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Aktiver i alt\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":151},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Aktiver i alt\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":147},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Aktiver i alt\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Aktiver i alt\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Aktiver i alt",null,"Blå formeler"]
[null,null,null,null,null,null,null,null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q131,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E3000=\"Balance specifikationer - Internt\",ROW('Budget n'!E1:E3000)),1)","v":1092},{"$f":"SMALL(IF('Budget n+1'!E1:E3000=\"Balance specifikationer - Internt\",ROW('Budget n+1'!E1:E3000)),1)","v":1037},{"$f":"SMALL(IF('Budget n+2'!E1:E3000=\"Balance specifikationer - Internt\",ROW('Budget n+2'!E1:E3000)),1)","v":1003},{"$f":"SMALL(IF('Budget n+3'!E1:E3000=\"Balance specifikationer - Internt\",ROW('Budget n+3'!E1:E3000)),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E3000=\"Balance specifikationer - Internt\",ROW('Budget n+4'!E1:E3000)),1)","v":{"$error":"#NUM!"}},null,"Balance specifikationer - Internt","Leder efter denne","Lysere blå, da den formel er lidt anderledes"]
[null,1000,{"$f":"+VLOOKUP(B132,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fast ejendom iflg. offentlig vurdering,"},{"$f":"IFERROR(VLOOKUP(B132,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B132,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B132,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B132,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Fast ejendom",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P132,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P132,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":27173},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P132,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":26796},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P132,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":26418},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P132,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P132,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Fast ejendom"]
[null,1001,{"$f":"+VLOOKUP(B133,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Jord, ultimo"},{"$f":"IFERROR(VLOOKUP(B133,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B133,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B133,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B133,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Jord i alt",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P133,INDIRECT(\"'\"&$J$4&\"'!E\"&J$131):INDIRECT(\"'\"&$J$4&\"'!AE3000\"),27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P133,INDIRECT(\"'Budget n'!E\"&K$131):INDIRECT(\"'Budget n'!AE3000\"),27,FALSE),0)/1000","v":21600},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P133,INDIRECT(\"'Budget n+1'!E\"&L$131):INDIRECT(\"'Budget n+1'!AE3000\"),27,FALSE),0)/1000","v":21600},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P133,INDIRECT(\"'Budget n+2'!E\"&M$131):INDIRECT(\"'Budget n+2'!AE3000\"),27,FALSE),0)/1000","v":21600},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P133,INDIRECT(\"'Budget n+3'!E\"&N$131):INDIRECT(\"'Budget n+3'!AE3000\"),27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P133,INDIRECT(\"'Budget n+4'!E\"&O$131):INDIRECT(\"'Budget n+4'!AE3000\"),27,FALSE),0)/1000","v":0},"Jord i alt",null,"Denne leder i balancespecifikationer"]
[null,1002,{"$f":"+VLOOKUP(B134,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Grundforbedring, ultimo"},{"$f":"IFERROR(VLOOKUP(B134,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B134,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B134,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B134,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Grundforbedring i alt",{"$f":"IFERROR(VLOOKUP(P134,Budget!$E$10:$AE$2000,27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP(P134,'Budget n'!$E$10:$AE$2000,27,FALSE),0)/1000","v":64.569000000000003},{"$f":"IFERROR(VLOOKUP(P134,'Budget n+1'!$E$10:$AE$2000,27,FALSE),0)/1000","v":58.932000000000002},{"$f":"IFERROR(VLOOKUP(P134,'Budget n+2'!$E$10:$AE$2000,27,FALSE),0)/1000","v":53.295999999999999},{"$f":"IFERROR(VLOOKUP(P134,'Budget n+3'!$E$10:$AE$2000,27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP(P134,'Budget n+4'!$E$10:$AE$2000,27,FALSE),0)/1000","v":0},"Grundforbedring i alt"]
[null,1003,{"$f":"+VLOOKUP(B135,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Driftsbygninger, ultimo"},{"$f":"IFERROR(VLOOKUP(B135,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B135,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B135,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B135,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Driftsbygninger i alt",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P135,INDIRECT(\"'\"&$J$4&\"'!E\"&J$131):INDIRECT(\"'\"&$J$4&\"'!AE3000\"),27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P135,INDIRECT(\"'Budget n'!E\"&K$131):INDIRECT(\"'Budget n'!AE3000\"),27,FALSE),0)/1000","v":2804.4140000000002},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P135,INDIRECT(\"'Budget n+1'!E\"&L$131):INDIRECT(\"'Budget n+1'!AE3000\"),27,FALSE),0)/1000","v":2463.2060000000001},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P135,INDIRECT(\"'Budget n+2'!E\"&M$131):INDIRECT(\"'Budget n+2'!AE3000\"),27,FALSE),0)/1000","v":2121.998},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P135,INDIRECT(\"'Budget n+3'!E\"&N$131):INDIRECT(\"'Budget n+3'!AE3000\"),27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P135,INDIRECT(\"'Budget n+4'!E\"&O$131):INDIRECT(\"'Budget n+4'!AE3000\"),27,FALSE),0)/1000","v":0},"Driftsbygninger i alt",null,"Denne leder i balancespecifikationer"]
[null,null,null,null,null,null,null,null,"Påbegyndte investeringer fast ejendom i alt",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P136,INDIRECT(\"'\"&$J$4&\"'!E\"&J$131):INDIRECT(\"'\"&$J$4&\"'!AE3000\"),27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P136,INDIRECT(\"'Budget n'!E\"&K$131):INDIRECT(\"'Budget n'!AE3000\"),27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P136,INDIRECT(\"'Budget n+1'!E\"&L$131):INDIRECT(\"'Budget n+1'!AE3000\"),27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P136,INDIRECT(\"'Budget n+2'!E\"&M$131):INDIRECT(\"'Budget n+2'!AE3000\"),27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P136,INDIRECT(\"'Budget n+3'!E\"&N$131):INDIRECT(\"'Budget n+3'!AE3000\"),27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P136,INDIRECT(\"'Budget n+4'!E\"&O$131):INDIRECT(\"'Budget n+4'!AE3000\"),27,FALSE),0)/1000","v":0},"Påbegyndte investeringer fast ejendom i alt",null,"Denne leder i balancespecifikationer"]
[null,1004,{"$f":"+VLOOKUP(B137,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Beboelse landbrug, ultimo"},{"$f":"IFERROR(VLOOKUP(B137,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B137,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B137,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B137,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Beboelse landbrug i alt",{"$f":"IFERROR(VLOOKUP(P137,Budget!$E$10:$AE$2000,27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP(P137,'Budget n'!$E$10:$AE$2000,27,FALSE),0)/1000","v":2704.4859999999999},{"$f":"IFERROR(VLOOKUP(P137,'Budget n+1'!$E$10:$AE$2000,27,FALSE),0)/1000","v":2673.4259999999999},{"$f":"IFERROR(VLOOKUP(P137,'Budget n+2'!$E$10:$AE$2000,27,FALSE),0)/1000","v":2642.3670000000002},{"$f":"IFERROR(VLOOKUP(P137,'Budget n+3'!$E$10:$AE$2000,27,FALSE),0)/1000","v":0},{"$f":"IFERROR(VLOOKUP(P137,'Budget n+4'!$E$10:$AE$2000,27,FALSE),0)/1000","v":0},"Beboelse landbrug i alt"]
[null,1005,{"$f":"+VLOOKUP(B138,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Stamplanter, ultimo"},{"$f":"IFERROR(VLOOKUP(B138,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B138,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B138,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B138,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Stamplanter",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P138,INDIRECT(\"'\"&$J$4&\"'!E\"&J$129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P138,INDIRECT(\"'Budget n'!E\"&K$129):INDIRECT(\"'Budget n'!AE\"&K$130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P138,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P138,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P138,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P138,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Stamplanter"]
[null,1008,{"$f":"+VLOOKUP(B139,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Betalingsrettigheder EU, ultimo"},{"$f":"IFERROR(VLOOKUP(B139,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B139,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B139,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B139,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Betalingsrettigheder EU",{"$f":"IFERROR(VLOOKUP(P139,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P139,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P139,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P139,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P139,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P139,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Betalingsrettigheder EU"]
[null,1010,{"$f":"+VLOOKUP(B140,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Mælkekvote, ultimo"},{"$f":"IFERROR(VLOOKUP(B140,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B140,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B140,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B140,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Mælkekvote",{"$f":"IFERROR(VLOOKUP(P140,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P140,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P140,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P140,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P140,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P140,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Mælkekvote"]
[null,1016,{"$f":"+VLOOKUP(B141,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Andre immaterielle aktiver, ultimo"},{"$f":"IFERROR(VLOOKUP(B141,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B141,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B141,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B141,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Andre immaterielle aktiver",{"$f":"IFERROR(VLOOKUP(P141,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P141,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P141,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P141,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P141,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P141,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Andre immaterielle aktiver"]
[null,1018,{"$f":"+VLOOKUP(B142,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Inventar markbrug, ultimo"},{"$f":"IFERROR(VLOOKUP(B142,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B142,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B142,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B142,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Inventar markbrug",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P142,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P142,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":723},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P142,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":620},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P142,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":517},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P142,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P142,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Inventar markbrug"]
[null,1020,{"$f":"+VLOOKUP(B143,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Inventar husdyrbrug, ultimo"},{"$f":"IFERROR(VLOOKUP(B143,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B143,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B143,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B143,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Inventar husdyrbrug",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P143,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P143,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":602},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P143,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":451},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P143,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":361},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P143,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P143,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Inventar husdyrbrug"]
[null,1024,{"$f":"+VLOOKUP(B144,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Inventar andet, ultimo"},{"$f":"IFERROR(VLOOKUP(B144,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B144,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B144,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B144,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Inventar andet",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P144,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P144,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P144,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P144,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P144,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P144,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Inventar andet"]
[null,1026,{"$f":"+VLOOKUP(B145,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Kvæg, ultimo"},{"$f":"IFERROR(VLOOKUP(B145,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B145,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B145,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B145,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Kvæg",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P145,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P145,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P145,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P145,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P145,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P145,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Kvæg"]
[null,1028,{"$f":"+VLOOKUP(B146,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Svin, ultimo"},{"$f":"IFERROR(VLOOKUP(B146,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B146,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B146,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B146,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Svin",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P146,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P146,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":4697},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P146,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":4697},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P146,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":3788},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P146,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P146,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Svin"]
[null,1030,{"$f":"+VLOOKUP(B147,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Fjerkræ, ultimo"},{"$f":"IFERROR(VLOOKUP(B147,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B147,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B147,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B147,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Fjerkræ",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P147,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P147,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P147,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P147,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P147,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P147,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Fjerkræ"]
[null,1032,{"$f":"+VLOOKUP(B148,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Pelsdyr, ultimo"},{"$f":"IFERROR(VLOOKUP(B148,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B148,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B148,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B148,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Pelsdyr",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P148,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P148,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P148,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P148,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P148,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P148,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Pelsdyr"]
[null,1034,{"$f":"+VLOOKUP(B149,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Får, ultimo"},{"$f":"IFERROR(VLOOKUP(B149,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B149,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B149,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B149,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Får",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P149,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P149,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P149,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P149,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P149,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P149,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Får"]
[null,1038,{"$f":"+VLOOKUP(B150,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Andre husdyr, ultimo"},{"$f":"IFERROR(VLOOKUP(B150,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B150,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B150,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B150,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Andre husdyr",{"$f":"IFERROR(VLOOKUP(P150,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P150,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P150,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P150,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P150,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P150,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Andre husdyr"]
[null,1040,{"$f":"+VLOOKUP(B151,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Beholdninger egen avl, ultimo"},{"$f":"IFERROR(VLOOKUP(B151,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B151,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B151,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B151,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Beholdninger egen avl",{"$f":"IFERROR(VLOOKUP(P151,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P151,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":458},{"$f":"IFERROR(VLOOKUP(P151,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":206},{"$f":"IFERROR(VLOOKUP(P151,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":689},{"$f":"IFERROR(VLOOKUP(P151,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P151,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Beholdninger egen avl"]
[null,1042,{"$f":"+VLOOKUP(B152,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Beholdninger indkøbt foder, ultimo"},{"$f":"IFERROR(VLOOKUP(B152,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B152,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B152,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B152,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Beholdning indkøbt foder",{"$f":"IFERROR(VLOOKUP(P152,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P152,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":113},{"$f":"IFERROR(VLOOKUP(P152,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":113},{"$f":"IFERROR(VLOOKUP(P152,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":113},{"$f":"IFERROR(VLOOKUP(P152,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P152,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Beholdning indkøbt foder"]
[null,1044,{"$f":"+VLOOKUP(B153,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Jordbeholdninger, ultimo"},{"$f":"IFERROR(VLOOKUP(B153,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B153,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B153,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B153,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Jordbeholdninger",{"$f":"IFERROR(VLOOKUP(P153,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P153,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":202},{"$f":"IFERROR(VLOOKUP(P153,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":202},{"$f":"IFERROR(VLOOKUP(P153,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":202},{"$f":"IFERROR(VLOOKUP(P153,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P153,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Jordbeholdninger"]
[null,1048,{"$f":"+VLOOKUP(B154,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Andre beholdninger, ultimo"},{"$f":"IFERROR(VLOOKUP(B154,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B154,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B154,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B154,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Andre beholdninger",{"$f":"IFERROR(VLOOKUP(P154,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P154,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":94},{"$f":"IFERROR(VLOOKUP(P154,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":94},{"$f":"IFERROR(VLOOKUP(P154,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":94},{"$f":"IFERROR(VLOOKUP(P154,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P154,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Andre beholdninger"]
[null,1050,{"$f":"+VLOOKUP(B155,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver Igangværende arbejde, ultimo"},{"$f":"IFERROR(VLOOKUP(B155,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B155,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B155,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B155,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Igangværende arbejde",{"$f":"IFERROR(VLOOKUP(P155,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P155,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P155,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P155,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P155,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P155,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Igangværende arbejde"]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B156,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B156,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B156,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B156,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1054,{"$f":"+VLOOKUP(B157,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Private aktiver, ultimo"},{"$f":"IFERROR(VLOOKUP(B157,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B157,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B157,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B157,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Private aktiver",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P157,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P157,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P157,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":31},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P157,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P157,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P157,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Private aktiver"]
[null,1060,{"$f":"+VLOOKUP(B158,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Aktiver udenfor landbrug, ultimo"},{"$f":"IFERROR(VLOOKUP(B158,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B158,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B158,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B158,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Aktiver udenfor landbrug",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P158,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P158,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P158,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P158,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P158,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P158,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Aktiver udenfor landbrug"]
[null,1066,{"$f":"+VLOOKUP(B159,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Aktiver udenfor landbrug (Påbegyndte investeringer), ultimo"},{"$f":"IFERROR(VLOOKUP(B159,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B159,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B159,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B159,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(P159,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P159,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P159,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P159,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P159,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P159,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0}]
[null,1070,{"$f":"+VLOOKUP(B160,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Aktiver udenfor landbrug (Øvrige materielle anlægsaktiver), ultimo"},{"$f":"IFERROR(VLOOKUP(B160,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B160,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B160,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B160,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(P160,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P160,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P160,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P160,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P160,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P160,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0}]
[null,1072,{"$f":"+VLOOKUP(B161,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Aktiver udenfor landbrug (Øvrige aktiver udenfor landbrug), ultimo"},{"$f":"IFERROR(VLOOKUP(B161,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B161,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B161,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B161,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP(P161,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P161,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P161,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P161,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P161,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P161,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0}]
[null,1100,{"$f":"+VLOOKUP(B162,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansaktiver Tilgodehavende, ultimo"},{"$f":"IFERROR(VLOOKUP(B162,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B162,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B162,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B162,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilgodehavender",{"$f":"IFERROR(VLOOKUP(P162,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P162,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":961},{"$f":"IFERROR(VLOOKUP(P162,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":961},{"$f":"IFERROR(VLOOKUP(P162,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":961},{"$f":"IFERROR(VLOOKUP(P162,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P162,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Tilgodehavender"]
[null,1104,{"$f":"+VLOOKUP(B163,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansaktiver Mellemregning I/S-interessenter, ultimo"},{"$f":"IFERROR(VLOOKUP(B163,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B163,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B163,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B163,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Mellemregning selskabsdeltager AK",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P163,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P163,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P163,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P163,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P163,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P163,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Mellemregning selskabsdeltager"]
[null,1106,{"$f":"+VLOOKUP(B164,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansaktiver Andel i I/S, ultimo"},{"$f":"IFERROR(VLOOKUP(B164,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B164,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B164,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B164,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Andel i I/S",{"$f":"IFERROR(VLOOKUP(P164,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P164,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P164,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P164,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P164,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P164,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Andel i I/S"]
[null,1170,{"$f":"+VLOOKUP(B165,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansaktiver Pantebreve, ultimo"},{"$f":"IFERROR(VLOOKUP(B165,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B165,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B165,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B165,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Værdipapirer",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P165,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P165,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":463},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P165,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":413},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P165,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":363},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P165,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P165,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Værdipapirer"]
[null,1174,{"$f":"+VLOOKUP(B166,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansaktiver Andelskapital, ultimo"},{"$f":"IFERROR(VLOOKUP(B166,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B166,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B166,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B166,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(P166,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P166,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P166,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P166,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P166,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0}]
[null,1175,{"$f":"+VLOOKUP(B167,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansaktiver Leveringsrettigheder, ultimo"},{"$f":"IFERROR(VLOOKUP(B167,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B167,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B167,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B167,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(VLOOKUP(P167,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P167,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P167,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P167,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P167,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0}]
[null,1178,{"$f":"+VLOOKUP(B168,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansaktiver Indlån, ultimo"},{"$f":"IFERROR(VLOOKUP(B168,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B168,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B168,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B168,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Indlån",{"$f":"IFERROR(VLOOKUP(P168,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P168,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":274},{"$f":"IFERROR(VLOOKUP(P168,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":274},{"$f":"IFERROR(VLOOKUP(P168,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":274},{"$f":"IFERROR(VLOOKUP(P168,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P168,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Indlån"]
[null,1182,{"$f":"+VLOOKUP(B169,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansaktiver Likvide beholdninger, ultimo"},{"$f":"IFERROR(VLOOKUP(B169,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B169,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B169,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B169,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Likvide beholdninger",{"$f":"IFERROR(VLOOKUP(P169,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P169,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P169,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P169,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P169,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P169,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Likvide beholdninger"]
[null,1186,{"$f":"+VLOOKUP(B170,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansaktiver Kassekredit, ultimo"},{"$f":"IFERROR(VLOOKUP(B170,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B170,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B170,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B170,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Kassekredit AK",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P170,INDIRECT(\"'\"&$J$4&\"'!E\"&J129):INDIRECT(\"'\"&$J$4&\"'!AE\"&J130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P170,INDIRECT(\"'Budget n'!E\"&K129):INDIRECT(\"'Budget n'!AE\"&K130),27,FALSE),0)","v":950},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P170,INDIRECT(\"'Budget n+1'!E\"&L129):INDIRECT(\"'Budget n+1'!AE\"&L130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P170,INDIRECT(\"'Budget n+2'!E\"&M129):INDIRECT(\"'Budget n+2'!AE\"&M130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P170,INDIRECT(\"'Budget n+3'!E\"&N129):INDIRECT(\"'Budget n+3'!AE\"&N130),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P170,INDIRECT(\"'Budget n+4'!E\"&O129):INDIRECT(\"'Budget n+4'!AE\"&O130),27,FALSE),0)","v":0},"Kassekredit"]
[null,null,null,null,null,null,null,null,"Aktiver i alt",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P171,INDIRECT(\"'\"&$J$4&\"'!E\"&J130):INDIRECT(\"'\"&$J$4&\"'!AE\"&J131),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P171,INDIRECT(\"'Budget n'!E\"&K130):INDIRECT(\"'Budget n'!AE\"&K131),27,FALSE),0)","v":36755},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P171,INDIRECT(\"'Budget n+1'!E\"&L130):INDIRECT(\"'Budget n+1'!AE\"&L131),27,FALSE),0)","v":34863},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P171,INDIRECT(\"'Budget n+2'!E\"&M130):INDIRECT(\"'Budget n+2'!AE\"&M131),27,FALSE),0)","v":33809},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P171,INDIRECT(\"'Budget n+3'!E\"&N130):INDIRECT(\"'Budget n+3'!AE\"&N131),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P171,INDIRECT(\"'Budget n+4'!E\"&O130):INDIRECT(\"'Budget n+4'!AE\"&O131),27,FALSE),0)","v":0},"Aktiver i alt"]
[null,null,null,null,null,null,null,null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q172,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Aktiver i alt\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":152},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Aktiver i alt\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":151},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Aktiver i alt\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":147},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Aktiver i alt\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Aktiver i alt\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Aktiver i alt","Leder mellem disse to"]
[null,null,null,null,null,null,null,null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q173,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Gæld i alt\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":163},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Gæld i alt\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":162},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Gæld i alt\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":158},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Gæld i alt\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Gæld i alt\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Gæld i alt"]
[null,1195,{"$f":"+VLOOKUP(B174,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ansvarlig lånekapital"},{"$f":"IFERROR(VLOOKUP(B174,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B174,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B174,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B174,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Ansvarlig lånekapital",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P174,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P174,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":-4947},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P174,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":-4947},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P174,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":-4947},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P174,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P174,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Ansvarlig lånekapital"]
[null,1196,{"$f":"+VLOOKUP(B175,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ansvarlig lånekapital 0-1 år, ultimo"},{"$f":"IFERROR(VLOOKUP(B175,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B175,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B175,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B175,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1200,{"$f":"+VLOOKUP(B176,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Fast forrentet Dkr (Realkreditinstitutter), ultimo"},{"$f":"IFERROR(VLOOKUP(B176,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B176,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B176,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B176,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Realkreditinstitutter",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P176,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P176,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":-19499},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P176,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":-19180},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P176,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":-18849},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P176,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P176,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Realkreditinstitutter"]
[null,1220,{"$f":"+VLOOKUP(B177,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Variabelt forrentet Dkr (Pengeinstitutter), ultimo"},{"$f":"IFERROR(VLOOKUP(B177,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B177,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B177,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B177,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Pengeinstitutter",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P177,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P177,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":-3093},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P177,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":-2249},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P177,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":-1342},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P177,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P177,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Pengeinstitutter"]
[null,1235,{"$f":"+VLOOKUP(B178,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Pante- og gældsbreve, ultimo"},{"$f":"IFERROR(VLOOKUP(B178,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B178,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B178,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B178,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Pante- og gældsbreve",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P178,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P178,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P178,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P178,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P178,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P178,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Pante- og gældsbreve"]
[null,1236,{"$f":"+VLOOKUP(B179,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Pante- og gældsbreve 0-1 år, ultimo"},{"$f":"IFERROR(VLOOKUP(B179,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B179,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B179,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B179,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B180,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B180,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B180,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B180,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B181,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B181,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B181,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B181,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1237,{"$f":"+VLOOKUP(B182,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Erhvervsmæssige finansielle kontrakter (neg), ultimo"},{"$f":"IFERROR(VLOOKUP(B182,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B182,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B182,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B182,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1238,{"$f":"+VLOOKUP(B183,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Ikke-erhvervsmæssige finansielle kontrakter (neg), ultimo"},{"$f":"IFERROR(VLOOKUP(B183,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B183,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B183,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B183,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Herfra følger budgetopstilling ikke længere regnskabsopstilling"]
[null,1239,{"$f":"+VLOOKUP(B184,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Strukturerede fordringer (neg), ultimo"},{"$f":"IFERROR(VLOOKUP(B184,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B184,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B184,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B184,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1240,{"$f":"+VLOOKUP(B185,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Anden langfristet gæld i øvrigt > 1 år, ultimo"},{"$f":"IFERROR(VLOOKUP(B185,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B185,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B185,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B185,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden langfristet gæld",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P185,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P185,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":-217},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P185,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":-186},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P185,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":-155},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P185,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P185,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Anden langfristet gæld"]
[null,1241,{"$f":"+VLOOKUP(B186,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Indkøbsforeninger, ultimo"},{"$f":"IFERROR(VLOOKUP(B186,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B186,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B186,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B186,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1242,{"$f":"+VLOOKUP(B187,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Maskingæld, ultimo"},{"$f":"IFERROR(VLOOKUP(B187,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B187,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B187,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B187,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden gæld",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P187,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P187,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":-3227},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P187,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":-1412},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P187,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":-1412},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P187,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P187,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Anden gæld"]
[null,1243,{"$f":"+VLOOKUP(B188,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Kontrakter, ultimo"},{"$f":"IFERROR(VLOOKUP(B188,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B188,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B188,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B188,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Moms",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P188,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P188,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":-693},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P188,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":-510},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P188,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":-252},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P188,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P188,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Moms"]
[null,1244,{"$f":"+VLOOKUP(B189,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Anden langfristet gæld i øvrigt 0-1 år, ultimo"},{"$f":"IFERROR(VLOOKUP(B189,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B189,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B189,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B189,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1245,{"$f":"+VLOOKUP(B190,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Leasingforpligtigelser, ultimo"},{"$f":"IFERROR(VLOOKUP(B190,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B190,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B190,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B190,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Leasingforpligtelser",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P190,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P190,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P190,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P190,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P190,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P190,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Leasingforpligtelser"]
[null,1246,{"$f":"+VLOOKUP(B191,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Leasingforpligtelser 0-1 år, ultimo"},{"$f":"IFERROR(VLOOKUP(B191,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B191,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B191,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B191,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Leasingforpligtigelser",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P191,INDIRECT(\"'\"&$J$4&\"'!E\"&J173):INDIRECT(\"'\"&$J$4&\"'!AE\"&J174),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P191,INDIRECT(\"'Budget n'!E\"&K173):INDIRECT(\"'Budget n'!AE\"&K174),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P191,INDIRECT(\"'Budget n+1'!E\"&L173):INDIRECT(\"'Budget n+1'!AE\"&L174),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P191,INDIRECT(\"'Budget n+2'!E\"&M173):INDIRECT(\"'Budget n+2'!AE\"&M174),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P191,INDIRECT(\"'Budget n+3'!E\"&N173):INDIRECT(\"'Budget n+3'!AE\"&N174),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P191,INDIRECT(\"'Budget n+4'!E\"&O173):INDIRECT(\"'Budget n+4'!AE\"&O174),27,FALSE),0)","v":0},"Leasingforpligtigelser"]
[null,null,null,null,null,null,null,null,"Leasingforpligtelser anvendt",{"$f":"IF(J190=0,J191,J190)","v":0},0,0,0,0,0,"Leasingforpligtelser anvendt"]
[null,1250,{"$f":"+VLOOKUP(B193,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Mellemregning I/S-interessenter (Mellemregning selskabdsdeltager), ultimo"},{"$f":"IFERROR(VLOOKUP(B193,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B193,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B193,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B193,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Mellemregning selskabsdeltager",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P193,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P193,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P193,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P193,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P193,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P193,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Mellemregning selskabsdeltager"]
[null,1260,{"$f":"+VLOOKUP(B194,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld Kassekredit, ultimo"},{"$f":"IFERROR(VLOOKUP(B194,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B194,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B194,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B194,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Kassekredit",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P194,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P194,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P194,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":-1638},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P194,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":-4283},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P194,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P194,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Kassekredit"]
[null,1265,{"$f":"+VLOOKUP(B195,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld uden for landbrug, ultimo"},{"$f":"IFERROR(VLOOKUP(B195,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B195,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B195,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B195,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Gæld uden for landbrug",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P195,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P195,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P195,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P195,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P195,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P195,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Gæld uden for landbrug"]
[null,1270,{"$f":"+VLOOKUP(B196,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Hensættelser (udskudt skat), ultimo"},{"$f":"IFERROR(VLOOKUP(B196,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B196,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B196,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B196,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Hensættelse til udskudt skat",{"$f":"IFERROR(VLOOKUP(P196,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P196,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-503},{"$f":"IFERROR(VLOOKUP(P196,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-935},{"$f":"IFERROR(VLOOKUP(P196,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-935},{"$f":"IFERROR(VLOOKUP(P196,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P196,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Hensættelse til udskudt skat"]
[null,1353,{"$f":"+VLOOKUP(B197,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Betalt skat - ikke likvid reg. selskab"},{"$f":"IFERROR(VLOOKUP(B197,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B197,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B197,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B197,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Øvrige hensættelser",{"$f":"IFERROR(VLOOKUP(P197,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P197,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P197,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P197,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P197,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P197,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Øvrige hensættelser"]
[null,1354,{"$f":"+VLOOKUP(B198,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Betalt skat - ikke likvid reg. personlig"},{"$f":"IFERROR(VLOOKUP(B198,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B198,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B198,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B198,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Gæld i alt",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P198,INDIRECT(\"'\"&$J$4&\"'!E\"&J172):INDIRECT(\"'\"&$J$4&\"'!AE\"&J173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P198,INDIRECT(\"'Budget n'!E\"&K172):INDIRECT(\"'Budget n'!AE\"&K173),27,FALSE),0)","v":-31676},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P198,INDIRECT(\"'Budget n+1'!E\"&L172):INDIRECT(\"'Budget n+1'!AE\"&L173),27,FALSE),0)","v":-30123},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P198,INDIRECT(\"'Budget n+2'!E\"&M172):INDIRECT(\"'Budget n+2'!AE\"&M173),27,FALSE),0)","v":-31240},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P198,INDIRECT(\"'Budget n+3'!E\"&N172):INDIRECT(\"'Budget n+3'!AE\"&N173),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P198,INDIRECT(\"'Budget n+4'!E\"&O172):INDIRECT(\"'Budget n+4'!AE\"&O173),27,FALSE),0)","v":0},"Gæld i alt"]
[null,1356,{"$f":"+VLOOKUP(B199,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Privat udtræk, Privat kontant mv. (drop hvis I/S eller selskab)"},{"$f":"IFERROR(VLOOKUP(B199,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B199,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B199,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B199,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Egenkapital",{"$f":"IFERROR(VLOOKUP(P199,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P199,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":4577},{"$f":"IFERROR(VLOOKUP(P199,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":3805},{"$f":"IFERROR(VLOOKUP(P199,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":1634},{"$f":"IFERROR(VLOOKUP(P199,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},null,"Egenkapital"]
[null,1357,{"$f":"+VLOOKUP(B200,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Privat udtræk, Bolig og transport mv. (drop hvis I/S eller selskab)"},{"$f":"IFERROR(VLOOKUP(B200,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B200,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B200,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B200,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1358,{"$f":"+VLOOKUP(B201,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Privat udtræk, Privat ekstraordinært (drop hvis I/S eller selskab)"},{"$f":"IFERROR(VLOOKUP(B201,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B201,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B201,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B201,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1359,{"$f":"+VLOOKUP(B202,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Privat udtræk, Formueindtægter / udgifter (drop hvis I/S eller selskab)"},{"$f":"IFERROR(VLOOKUP(B202,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B202,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B202,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B202,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Andre parametre (med andre formler)",null,null,null,null,null,null,"Andre parametre (med andre formler)"]
[null,null,{"$f":"+VLOOKUP(B203,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B203,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B203,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B203,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B203,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,{"$f":"+VLOOKUP(B204,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B204,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B204,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B204,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B204,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"4588 00 El",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$9:$E$2263,$P204&\"*\")/-1000","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$9:$E$2263,$P204&\"*\")/-1000","v":330},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$9:$E$2263,$P204&\"*\")/-1000","v":330},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$9:$E$2263,$P204&\"*\")/-1000","v":250},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$9:$E$2263,$P204&\"*\")/-1000","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$9:$E$2263,$P204&\"*\")/-1000","v":0},"4588 0"]
[null,null,{"$f":"+VLOOKUP(B205,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B205,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B205,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B205,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B205,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"4580 10 Dieselolie",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$9:$E$2263,$P205&\"*\")/-1000","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$9:$E$2263,$P205&\"*\")/-1000","v":34.683},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$9:$E$2263,$P205&\"*\")/-1000","v":34.683},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$9:$E$2263,$P205&\"*\")/-1000","v":28.683},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$9:$E$2263,$P205&\"*\")/-1000","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$9:$E$2263,$P205&\"*\")/-1000","v":0},"4580 1"]
[null,1360,{"$f":"+VLOOKUP(B206,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pensionsindbetalinger (drop hvis I/S og selskab) (del af den samlede post \"pensionsindbetaling\")"},{"$f":"IFERROR(VLOOKUP(B206,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B206,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B206,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B206,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"4588 00 El beløb",{"$f":"SUMIFS(Budget!$AE$10:$AE$2264,Budget!$E$9:$E$2263,$P206&\"*\")/-1000","v":0},{"$f":"SUMIFS('Budget n'!$AE$10:$AE$2264,'Budget n'!$E$9:$E$2263,$P206&\"*\")/-1000","v":1217.7},{"$f":"SUMIFS('Budget n+1'!$AE$10:$AE$2264,'Budget n+1'!$E$9:$E$2263,$P206&\"*\")/-1000","v":1217.7},{"$f":"SUMIFS('Budget n+2'!$AE$10:$AE$2264,'Budget n+2'!$E$9:$E$2263,$P206&\"*\")/-1000","v":922.5},{"$f":"SUMIFS('Budget n+3'!$AE$10:$AE$2264,'Budget n+3'!$E$9:$E$2263,$P206&\"*\")/-1000","v":0},null,"4588 0"]
[null,1362,{"$f":"+VLOOKUP(B207,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indskud fra interessenter (kun hvis I/S)"},{"$f":"IFERROR(VLOOKUP(B207,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B207,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B207,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B207,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"4588 80 El afgift",{"$f":"SUMIFS(Budget!$AE$10:$AE$2264,Budget!$E$9:$E$2263,$P207&\"*\")/-1000","v":0},{"$f":"SUMIFS('Budget n'!$AE$10:$AE$2264,'Budget n'!$E$9:$E$2263,$P207&\"*\")/-1000","v":-228.69},{"$f":"SUMIFS('Budget n+1'!$AE$10:$AE$2264,'Budget n+1'!$E$9:$E$2263,$P207&\"*\")/-1000","v":-228.69},{"$f":"SUMIFS('Budget n+2'!$AE$10:$AE$2264,'Budget n+2'!$E$9:$E$2263,$P207&\"*\")/-1000","v":-173.25},{"$f":"SUMIFS('Budget n+3'!$AE$10:$AE$2264,'Budget n+3'!$E$9:$E$2263,$P207&\"*\")/-1000","v":0},null,"4588 8"]
[null,1366,{"$f":"+VLOOKUP(B208,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Værdireguleringer, Opskrivning anlæg - excl modregnet nedskr."},{"$f":"IFERROR(VLOOKUP(B208,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B208,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B208,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B208,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Beløb El i alt",{"$f":"SUM(J206:J207)","v":0},{"$f":"SUM(K206:K207)","v":989.01},989.01,749.25,0,0,"formel sum af to overnstående"]
[null,1370,{"$f":"+VLOOKUP(B209,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ændring skat af opskrivning"},{"$f":"IFERROR(VLOOKUP(B209,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B209,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B209,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B209,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,{"$f":"+VLOOKUP(B210,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B210,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B210,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B210,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B210,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,{"$f":"+VLOOKUP(B211,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B211,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B211,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B211,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B211,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Egenkapitalforklaringen anvendes ikke i budget"]
[null,1382,{"$f":"+VLOOKUP(B212,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Øvrige Egenkapitalbevægelser, Overkurs ved emission (Kun hvis selskab)"},{"$f":"IFERROR(VLOOKUP(B212,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B212,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B212,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B212,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1394,{"$f":"+VLOOKUP(B213,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udbetalt udbytte (kun hvis selskab)"},{"$f":"IFERROR(VLOOKUP(B213,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B213,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B213,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B213,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Pengebinding starter her i stedet:"]
[null,1395,{"$f":"+VLOOKUP(B214,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Egenkapital primo"},{"$f":"IFERROR(VLOOKUP(B214,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B214,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B214,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B214,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Pengebinding",{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q214,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E3000=\"Investering og finansiering - Internt\",ROW('Budget n'!E1:E3000)),1)","v":69},{"$f":"SMALL(IF('Budget n+1'!E1:E3000=\"Investering og finansiering - Internt\",ROW('Budget n+1'!E1:E3000)),1)","v":69},{"$f":"SMALL(IF('Budget n+2'!E1:E3000=\"Investering og finansiering - Internt\",ROW('Budget n+2'!E1:E3000)),1)","v":68},{"$f":"SMALL(IF('Budget n+3'!E1:E3000=\"Investering og finansiering - Internt\",ROW('Budget n+3'!E1:E3000)),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E3000=\"Investering og finansiering - Internt\",ROW('Budget n+4'!E1:E3000)),1)","v":{"$error":"#NUM!"}},null,"Investering og finansiering - Internt","Leder mellem disse to"]
[null,1400,{"$f":"+VLOOKUP(B215,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger andre erhverv"},{"$f":"IFERROR(VLOOKUP(B215,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B215,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B215,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B215,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q215,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E3000=\"Balance - Internt\",ROW('Budget n'!E1:E3000)),1)","v":129},{"$f":"SMALL(IF('Budget n+1'!E1:E3000=\"Balance - Internt\",ROW('Budget n+1'!E1:E3000)),1)","v":128},{"$f":"SMALL(IF('Budget n+2'!E1:E3000=\"Balance - Internt\",ROW('Budget n+2'!E1:E3000)),1)","v":125},{"$f":"SMALL(IF('Budget n+3'!E1:E3000=\"Balance - Internt\",ROW('Budget n+3'!E1:E3000)),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E3000=\"Balance - Internt\",ROW('Budget n+4'!E1:E3000)),1)","v":{"$error":"#NUM!"}},null,"Balance - Internt"]
[null,1403,{"$f":"+VLOOKUP(B216,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Investeringsreguleringer"},{"$f":"IFERROR(VLOOKUP(B216,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B216,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B216,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B216,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Stambesætning",{"$f":"IFERROR(VLOOKUP(P216,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P216,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P216,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P216,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P216,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P216,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Stambesætning"]
[null,1405,{"$f":"+VLOOKUP(B217,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger privat tlbf."},{"$f":"IFERROR(VLOOKUP(B217,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B217,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B217,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B217,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Handelsbesætning",{"$f":"IFERROR(VLOOKUP(P217,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P217,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P217,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P217,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P217,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P217,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Handelsbesætning"]
[null,1406,{"$f":"+VLOOKUP(B218,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Værdiændring bes/beh, Stambesætning"},{"$f":"IFERROR(VLOOKUP(B218,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B218,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B218,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B218,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Beholdninger til foder",{"$f":"IFERROR(VLOOKUP(P218,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P218,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P218,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P218,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P218,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P218,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Beholdninger til foder"]
[null,1414,{"$f":"+VLOOKUP(B219,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Betalt skat (kun selskaber)"},{"$f":"IFERROR(VLOOKUP(B219,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B219,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B219,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B219,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Beholdninger til salg",{"$f":"IFERROR(VLOOKUP(P219,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P219,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P219,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P219,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P219,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P219,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Beholdninger til salg"]
[null,1415,{"$f":"+VLOOKUP(B220,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Betalt skat"},{"$f":"IFERROR(VLOOKUP(B220,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B220,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B220,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B220,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Værdiændring besætning/beholdning",{"$f":"IFERROR(VLOOKUP(P220,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P220,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P220,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P220,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P220,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P220,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Værdiændring besætning/beholdning"]
[null,1416,{"$f":"+VLOOKUP(B221,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Privat"},{"$f":"IFERROR(VLOOKUP(B221,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B221,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B221,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B221,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivninger mv.",{"$f":"IFERROR(VLOOKUP(P221,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P221,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":705},{"$f":"IFERROR(VLOOKUP(P221,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":633},{"$f":"IFERROR(VLOOKUP(P221,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":572},{"$f":"IFERROR(VLOOKUP(P221,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P221,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Afskrivninger mv."]
[null,1417,{"$f":"+VLOOKUP(B222,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Formueindtægter/-udgifter, privat"},{"$f":"IFERROR(VLOOKUP(B222,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B222,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B222,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B222,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Af- og nedskr. imm. akt. og jord ",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P222,INDIRECT(\"'\"&$J$4&\"'!E\"&J$214):INDIRECT(\"'\"&$J$4&\"'!AE3000\"),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P222,INDIRECT(\"'Budget n'!E\"&K$214):INDIRECT(\"'Budget n'!AE3000\"),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P222,INDIRECT(\"'Budget n+1'!E\"&L$214):INDIRECT(\"'Budget n+1'!AE3000\"),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P222,INDIRECT(\"'Budget n+2'!E\"&M$214):INDIRECT(\"'Budget n+2'!AE3000\"),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P222,INDIRECT(\"'Budget n+3'!E\"&N$214):INDIRECT(\"'Budget n+3'!AE3000\"),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P222,INDIRECT(\"'Budget n+4'!E\"&O$214):INDIRECT(\"'Budget n+4'!AE3000\"),27,FALSE),0)","v":0},"Af- og nedskr. imm. akt. og jord"]
[null,1418,{"$f":"+VLOOKUP(B223,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ekstraordinære private poster"},{"$f":"IFERROR(VLOOKUP(B223,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B223,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B223,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B223,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivninger andre erhverv",{"$f":"IFERROR(VLOOKUP(P223,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P223,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P223,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P223,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P223,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P223,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Afskrivninger andre erhverv"]
[null,null,{"$f":"+VLOOKUP(B224,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B224,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B224,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B224,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B224,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Investeringsreguleringer",{"$f":"IFERROR(VLOOKUP(P224,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P224,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P224,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P224,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P224,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P224,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Investeringsreguleringer"]
[null,null,{"$f":"+VLOOKUP(B225,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B225,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B225,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B225,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B225,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilbageførsel af ikke likvide poster",{"$f":"IFERROR(VLOOKUP(P225,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P225,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":705},{"$f":"IFERROR(VLOOKUP(P225,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":633},{"$f":"IFERROR(VLOOKUP(P225,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":572},{"$f":"IFERROR(VLOOKUP(P225,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P225,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Tilbageførsel af ikke likvide poster"]
[null,1420,{"$f":"+VLOOKUP(B226,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pensionsindbetaling - fradrag"},{"$f":"IFERROR(VLOOKUP(B226,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B226,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B226,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B226,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1421,{"$f":"+VLOOKUP(B227,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pensionsindbetaling - ikke fradrag"},{"$f":"IFERROR(VLOOKUP(B227,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B227,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B227,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B227,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Betalt skat",{"$f":"IFERROR(VLOOKUP(P227,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P227,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-522},{"$f":"IFERROR(VLOOKUP(P227,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-200},{"$f":"IFERROR(VLOOKUP(P227,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P227,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P227,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Betalt skat"]
[null,1425,{"$f":"+VLOOKUP(B228,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indskud / udtræk (Ændring i virksomhedskapital)  "},{"$f":"IFERROR(VLOOKUP(B228,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B228,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B228,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B228,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Privat",{"$f":"IFERROR(VLOOKUP(P228,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P228,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-460},{"$f":"IFERROR(VLOOKUP(P228,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-206},{"$f":"IFERROR(VLOOKUP(P228,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-206},{"$f":"IFERROR(VLOOKUP(P228,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P228,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Privat"]
[null,null,{"$f":"+VLOOKUP(B229,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B229,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B229,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B229,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B229,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Afskrivninger privat tlbf.",{"$f":"IFERROR(VLOOKUP(P229,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P229,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":11},{"$f":"IFERROR(VLOOKUP(P229,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":7},{"$f":"IFERROR(VLOOKUP(P229,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":7},{"$f":"IFERROR(VLOOKUP(P229,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P229,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Afskrivninger privat tlbf."]
[null,null,{"$f":"+VLOOKUP(B230,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B230,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B230,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B230,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B230,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Formueindtægter/-udgifter",{"$f":"IFERROR(VLOOKUP(P230,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P230,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P230,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P230,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P230,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P230,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Formueindtægter/-udgifter"]
[null,1426,{"$f":"+VLOOKUP(B231,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udlodning til interessenterne"},{"$f":"IFERROR(VLOOKUP(B231,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B231,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B231,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B231,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Ekstraordinære private poster",{"$f":"IFERROR(VLOOKUP(P231,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P231,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P231,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P231,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P231,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P231,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Ekstraordinære private poster"]
[null,1430,{"$f":"+VLOOKUP(B232,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ændring Besætning (realforsk.)"},{"$f":"IFERROR(VLOOKUP(B232,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B232,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B232,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B232,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q232,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Tilbageførsel af ikke likvide poster\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":75},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Tilbageførsel af ikke likvide poster\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":75},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Tilbageførsel af ikke likvide poster\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":74},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Tilbageførsel af ikke likvide poster\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Tilbageførsel af ikke likvide poster\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Tilbageførsel af ikke likvide poster","Leder mellem disse to"]
[null,1435,{"$f":"+VLOOKUP(B233,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ændring Beholdninger (realforsk.)"},{"$f":"IFERROR(VLOOKUP(B233,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B233,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B233,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B233,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q233,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Privat udtræk, skat og pension i alt\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":80},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Privat udtræk, skat og pension i alt\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":80},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Privat udtræk, skat og pension i alt\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":78},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Privat udtræk, skat og pension i alt\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Privat udtræk, skat og pension i alt\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Privat udtræk, skat og pension i alt"]
[null,1440,{"$f":"+VLOOKUP(B234,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ændring Flerårige afgrøder"},{"$f":"IFERROR(VLOOKUP(B234,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B234,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B234,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B234,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Pensionsindbetaling",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P234,INDIRECT(\"'\"&$J$4&\"'!E\"&J232):INDIRECT(\"'\"&$J$4&\"'!AE\"&J233),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P234,INDIRECT(\"'Budget n'!E\"&K232):INDIRECT(\"'Budget n'!AE\"&K233),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P234,INDIRECT(\"'Budget n+1'!E\"&L232):INDIRECT(\"'Budget n+1'!AE\"&L233),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P234,INDIRECT(\"'Budget n+2'!E\"&M232):INDIRECT(\"'Budget n+2'!AE\"&M233),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P234,INDIRECT(\"'Budget n+3'!E\"&N232):INDIRECT(\"'Budget n+3'!AE\"&N233),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P234,INDIRECT(\"'Budget n+4'!E\"&O232):INDIRECT(\"'Budget n+4'!AE\"&O233),27,FALSE),0)","v":0},"Pensionsindbetaling"]
[null,null,{"$f":"+VLOOKUP(B235,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B235,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B235,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B235,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B235,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,{"$f":"+VLOOKUP(B236,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B236,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B236,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B236,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B236,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Indskud / udtræk",{"$f":"IFERROR(VLOOKUP(P236,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P236,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P236,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P236,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P236,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P236,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Indskud / udtræk"]
[null,1500,{"$f":"+VLOOKUP(B237,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Jord"},{"$f":"IFERROR(VLOOKUP(B237,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B237,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B237,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B237,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q237,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Privat udtræk, skat og pension i alt\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":80},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Privat udtræk, skat og pension i alt\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":80},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Privat udtræk, skat og pension i alt\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":78},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Privat udtræk, skat og pension i alt\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Privat udtræk, skat og pension i alt\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Privat udtræk, skat og pension i alt","Leder mellem disse to"]
[null,1510,{"$f":"+VLOOKUP(B238,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Immaterielle aktiver"},{"$f":"IFERROR(VLOOKUP(B238,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B238,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B238,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B238,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q238,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Til investering og afdrag\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":82},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Til investering og afdrag\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":82},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Til investering og afdrag\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":80},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Til investering og afdrag\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Til investering og afdrag\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Til investering og afdrag"]
[null,1520,{"$f":"+VLOOKUP(B239,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Grundforbedring"},{"$f":"IFERROR(VLOOKUP(B239,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B239,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B239,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B239,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Udlodning til interessenterne",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P239,INDIRECT(\"'\"&$J$4&\"'!E\"&J237):INDIRECT(\"'\"&$J$4&\"'!AE\"&J238),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P239,INDIRECT(\"'Budget n'!E\"&K237):INDIRECT(\"'Budget n'!AE\"&K238),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P239,INDIRECT(\"'Budget n+1'!E\"&L237):INDIRECT(\"'Budget n+1'!AE\"&L238),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P239,INDIRECT(\"'Budget n+2'!E\"&M237):INDIRECT(\"'Budget n+2'!AE\"&M238),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P239,INDIRECT(\"'Budget n+3'!E\"&N237):INDIRECT(\"'Budget n+3'!AE\"&N238),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P239,INDIRECT(\"'Budget n+4'!E\"&O237):INDIRECT(\"'Budget n+4'!AE\"&O238),27,FALSE),0)","v":0},"Udlodning til interessenterne"]
[null,1525,{"$f":"+VLOOKUP(B240,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Stamplanter"},{"$f":"IFERROR(VLOOKUP(B240,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B240,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B240,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B240,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Besætning",{"$f":"IFERROR(VLOOKUP(P240,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P240,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P240,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P240,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P240,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P240,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Besætning"]
[null,1530,{"$f":"+VLOOKUP(B241,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Driftsbygninger"},{"$f":"IFERROR(VLOOKUP(B241,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B241,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B241,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B241,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Beholdninger",{"$f":"IFERROR(VLOOKUP(P241,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P241,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-341},{"$f":"IFERROR(VLOOKUP(P241,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":175},{"$f":"IFERROR(VLOOKUP(P241,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-484},{"$f":"IFERROR(VLOOKUP(P241,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P241,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Beholdninger"]
[null,1540,{"$f":"+VLOOKUP(B242,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Inventar markbrug"},{"$f":"IFERROR(VLOOKUP(B242,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B242,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B242,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B242,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Flerårige afgrøder",{"$f":"IFERROR(VLOOKUP(P242,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P242,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P242,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P242,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P242,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P242,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Flerårige afgrøder"]
[null,1550,{"$f":"+VLOOKUP(B243,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Inventar husdyrbrug"},{"$f":"IFERROR(VLOOKUP(B243,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B243,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B243,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B243,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q243,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Til investering og afdrag\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":82},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Til investering og afdrag\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":82},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Til investering og afdrag\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":80},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Til investering og afdrag\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Til investering og afdrag\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Til investering og afdrag","Leder mellem disse to"]
[null,1560,{"$f":"+VLOOKUP(B244,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Inventar andet"},{"$f":"IFERROR(VLOOKUP(B244,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B244,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B244,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B244,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"INVESTERINGER",{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q244,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Anlægsinvesteringer i alt\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":952},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Anlægsinvesteringer i alt\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":938},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Anlægsinvesteringer i alt\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":934},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Anlægsinvesteringer i alt\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Anlægsinvesteringer i alt\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Likviditetsoverskud/-behov","(har før været anlægsinvesteringer , men nogle budgetter havde ikke inveteringer med og så fejlede det"]
[null,1570,{"$f":"+VLOOKUP(B245,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Beboelse landbrug"},{"$f":"IFERROR(VLOOKUP(B245,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B245,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B245,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B245,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Jord",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P245,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P245,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P245,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P245,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P245,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P245,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Jord"]
[null,1580,{"$f":"+VLOOKUP(B246,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Private aktiver"},{"$f":"IFERROR(VLOOKUP(B246,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B246,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B246,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B246,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Immaterielle aktiver",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P246,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P246,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P246,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P246,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P246,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P246,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Immaterielle aktiver"]
[null,1590,{"$f":"+VLOOKUP(B247,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anlægsinvesteringer Aktiver udenfor landbrug"},{"$f":"IFERROR(VLOOKUP(B247,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B247,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B247,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B247,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Grundforbedringer",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P247,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P247,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P247,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P247,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P247,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P247,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Grundforbedringer"]
[null,1600,{"$f":"+VLOOKUP(B248,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Tilgodehavende forøgelse"},{"$f":"IFERROR(VLOOKUP(B248,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B248,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B248,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B248,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Stamplanter PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P248,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P248,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P248,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P248,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P248,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P248,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Stamplanter"]
[null,1601,{"$f":"+VLOOKUP(B249,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Tilgodehavende formindsket"},{"$f":"IFERROR(VLOOKUP(B249,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B249,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B249,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B249,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Driftsbygninger",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P249,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P249,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P249,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P249,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P249,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P249,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Driftsbygninger"]
[null,null,{"$f":"+VLOOKUP(B250,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B250,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B250,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B250,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B250,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Inventar markbrug PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P250,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P250,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":723},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P250,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":620},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P250,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":517},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P250,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P250,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Inventar markbrug"]
[null,1606,{"$f":"+VLOOKUP(B251,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Mellemregning I/S interessenter (reduceret)"},{"$f":"IFERROR(VLOOKUP(B251,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B251,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B251,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B251,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Inventar husdyrbrug PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P251,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P251,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":602},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P251,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":451},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P251,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":361},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P251,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P251,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Inventar husdyrbrug"]
[null,1605,{"$f":"+VLOOKUP(B252,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Mellemregning I/S interessenter (forøget)"},{"$f":"IFERROR(VLOOKUP(B252,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B252,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B252,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B252,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Inventar andet PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P252,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P252,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":6},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P252,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":5},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P252,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":4},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P252,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P252,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Inventar andet"]
[null,1611,{"$f":"+VLOOKUP(B253,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Andel i I/S (reduceret)"},{"$f":"IFERROR(VLOOKUP(B253,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B253,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B253,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B253,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Beboelse landbrug",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P253,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P253,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P253,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P253,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P253,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P253,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Beboelse landbrug"]
[null,1610,{"$f":"+VLOOKUP(B254,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Andel i I/S (forøget)"},{"$f":"IFERROR(VLOOKUP(B254,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B254,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B254,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B254,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Private aktiver PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P254,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P254,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":38},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P254,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":31},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P254,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":24},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P254,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P254,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Private aktiver"]
[null,1615,{"$f":"+VLOOKUP(B255,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Værdipapirer - 1 - eksl. Lev. ret (Køb)"},{"$f":"IFERROR(VLOOKUP(B255,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B255,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B255,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B255,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Aktiver udenfor landbrug PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P255,INDIRECT(\"'\"&$J$4&\"'!E\"&J$243):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P255,INDIRECT(\"'Budget n'!E\"&K$243):INDIRECT(\"'Budget n'!AE\"&K$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P255,INDIRECT(\"'Budget n+1'!E\"&L$243):INDIRECT(\"'Budget n+1'!AE\"&L$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P255,INDIRECT(\"'Budget n+2'!E\"&M$243):INDIRECT(\"'Budget n+2'!AE\"&M$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P255,INDIRECT(\"'Budget n+3'!E\"&N$243):INDIRECT(\"'Budget n+3'!AE\"&N$244),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P255,INDIRECT(\"'Budget n+4'!E\"&O$243):INDIRECT(\"'Budget n+4'!AE\"&O$244),27,FALSE),0)","v":0},"Aktiver udenfor landbrug"]
[null,1620,{"$f":"+VLOOKUP(B256,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Likvider, indlån og KK pos (indskud)"},{"$f":"IFERROR(VLOOKUP(B256,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B256,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B256,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B256,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1623,{"$f":"+VLOOKUP(B257,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Ansvarlig lånekapital (låneoptagelse)"},{"$f":"IFERROR(VLOOKUP(B257,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B257,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B257,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B257,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q257,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Likviditetsoverskud/-behov\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":89},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Likviditetsoverskud/-behov\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":89},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Likviditetsoverskud/-behov\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":88},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Likviditetsoverskud/-behov\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Likviditetsoverskud/-behov\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Likviditetsoverskud/-behov","Leder mellem disse to "]
[null,1624,{"$f":"+VLOOKUP(B258,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Ansvarlig lånekapital (afdrag)"},{"$f":"IFERROR(VLOOKUP(B258,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B258,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B258,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B258,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"SMALL(IF(Budget!$E$1:$E$3000=Q258,ROW(Budget!$E$1:$E$3000)-MIN(ROW(Budget!$E$1:$E$3000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n'!E1:E1000=\"Likviditetsanvendelse/-fremskaffelse\",ROW('Budget n'!E1:E1000)-MIN(ROW('Budget n'!E1:E1000))+1),1)","v":101},{"$f":"SMALL(IF('Budget n+1'!E1:E1000=\"Likviditetsanvendelse/-fremskaffelse\",ROW('Budget n+1'!E1:E1000)-MIN(ROW('Budget n+1'!E1:E1000))+1),1)","v":100},{"$f":"SMALL(IF('Budget n+2'!E1:E1000=\"Likviditetsanvendelse/-fremskaffelse\",ROW('Budget n+2'!E1:E1000)-MIN(ROW('Budget n+2'!E1:E1000))+1),1)","v":97},{"$f":"SMALL(IF('Budget n+3'!E1:E1000=\"Likviditetsanvendelse/-fremskaffelse\",ROW('Budget n+3'!E1:E1000)-MIN(ROW('Budget n+3'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!E1:E1000=\"Likviditetsanvendelse/-fremskaffelse\",ROW('Budget n+4'!E1:E1000)-MIN(ROW('Budget n+4'!E1:E1000))+1),1)","v":{"$error":"#NUM!"}},null,"Likviditetsanvendelse/-fremskaffelse"]
[null,1625,{"$f":"+VLOOKUP(B259,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Realkreditinstitutter (låneoptagelse)"},{"$f":"IFERROR(VLOOKUP(B259,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B259,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B259,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B259,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilgodehavende",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P259,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P259,INDIRECT(\"'Budget n'!E\"&K253):INDIRECT(\"'Budget n'!AE\"&K254),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P259,INDIRECT(\"'Budget n+1'!E\"&L253):INDIRECT(\"'Budget n+1'!AE\"&L254),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P259,INDIRECT(\"'Budget n+2'!E\"&M253):INDIRECT(\"'Budget n+2'!AE\"&M254),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P259,INDIRECT(\"'Budget n+3'!E\"&N253):INDIRECT(\"'Budget n+3'!AE\"&N254),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P259,INDIRECT(\"'Budget n+4'!E\"&O253):INDIRECT(\"'Budget n+4'!AE\"&O254),27,FALSE),0)","v":0},"tilgodehavende"]
[null,1630,{"$f":"+VLOOKUP(B260,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Pengeinstitutter (låneoptagelse)"},{"$f":"IFERROR(VLOOKUP(B260,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B260,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B260,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B260,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Værdipapirer PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P260,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P260,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":50},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P260,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":50},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P260,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":50},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P260,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P260,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Værdipapirer"]
[null,1635,{"$f":"+VLOOKUP(B261,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Pante- og gældsbreve (låneoptagelse)"},{"$f":"IFERROR(VLOOKUP(B261,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B261,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B261,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B261,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Likvider, indlån og KK pos.",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P261,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P261,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":-1221},{"$f":"IFERROR(VLOOKUP(P261,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":950},{"$f":"IFERROR(VLOOKUP(P261,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P261,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P261,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Likvider, indlån og KK pos."]
[null,1640,{"$f":"+VLOOKUP(B262,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Anden langfristet gæld (låneoptagelse)"},{"$f":"IFERROR(VLOOKUP(B262,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B262,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B262,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B262,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Ansvarlig lånekapital PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P262,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P262,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":-1564},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P262,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P262,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P262,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P262,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Ansvarlig lånekapital"]
[null,1642,{"$f":"+VLOOKUP(B263,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Anden langfristet gæld (forøget)"},{"$f":"IFERROR(VLOOKUP(B263,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B263,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B263,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B263,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Mellemregning selskabsdeltager PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P263,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P263,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P263,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P263,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P263,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P263,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Mellemregning selskabsdeltager"]
[null,1643,{"$f":"+VLOOKUP(B264,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Anden langfristet gæld (reduceret)"},{"$f":"IFERROR(VLOOKUP(B264,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B264,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B264,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B264,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Udlodning fra I/S",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P264,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P264,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P264,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P264,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P264,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P264,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Udlodning fra I/S"]
[null,1645,{"$f":"+VLOOKUP(B265,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Leasingforpligtigelser (forøget)"},{"$f":"IFERROR(VLOOKUP(B265,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B265,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B265,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B265,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Udbetalt udbytte",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P265,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P265,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P265,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P265,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P265,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P265,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Udbetalt udbytte"]
[null,1646,{"$f":"+VLOOKUP(B266,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Leasingforpligtigelser (reduceret)"},{"$f":"IFERROR(VLOOKUP(B266,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B266,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B266,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B266,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B267,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B267,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B267,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B267,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Realkreditinstitutter PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P267,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P267,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":-307},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P267,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":-319},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P267,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":-331},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P267,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P267,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Realkreditinstitutter"]
[null,1648,{"$f":"+VLOOKUP(B268,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Mellemregning I/S interessenter (forøget)"},{"$f":"IFERROR(VLOOKUP(B268,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B268,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B268,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B268,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Pengeinstitutter PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P268,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P268,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":-787},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P268,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":-844},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P268,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":-907},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P268,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P268,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Pengeinstitutter"]
[null,1650,{"$f":"+VLOOKUP(B269,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Anden gæld (forøget)"},{"$f":"IFERROR(VLOOKUP(B269,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B269,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B269,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B269,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Pante- og gældsbreve PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P269,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P269,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P269,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P269,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P269,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P269,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Pante- og gældsbreve"]
[null,1655,{"$f":"+VLOOKUP(B270,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Kassekredit (forøget)"},{"$f":"IFERROR(VLOOKUP(B270,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B270,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B270,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B270,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Kassekredit PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P270,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P270,INDIRECT(\"'Budget n'!E\"&K214):INDIRECT(\"'Budget n'!AE\"&K215),27,FALSE),0)","v":-879},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P270,INDIRECT(\"'Budget n+1'!E\"&L214):INDIRECT(\"'Budget n+1'!AE\"&L215),27,FALSE),0)","v":1638},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P270,INDIRECT(\"'Budget n+2'!E\"&M214):INDIRECT(\"'Budget n+2'!AE\"&M215),27,FALSE),0)","v":2644},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P270,INDIRECT(\"'Budget n+3'!E\"&N214):INDIRECT(\"'Budget n+3'!AE\"&N215),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P270,INDIRECT(\"'Budget n+4'!E\"&O214):INDIRECT(\"'Budget n+4'!AE\"&O215),27,FALSE),0)","v":0},"Kassekredit"]
[null,1656,{"$f":"+VLOOKUP(B271,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Kassekredit (reduceret)"},{"$f":"IFERROR(VLOOKUP(B271,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B271,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B271,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B271,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,1660,{"$f":"+VLOOKUP(B272,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Gæld uden for landbrug (forøget)"},{"$f":"IFERROR(VLOOKUP(B272,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B272,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B272,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B272,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Leasingforpligtigelser PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P272,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P272,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P272,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P272,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P272,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P272,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Leasingforpligtigelser"]
[null,1665,{"$f":"+VLOOKUP(B273,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Hensættelser (forøget)"},{"$f":"IFERROR(VLOOKUP(B273,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B273,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B273,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B273,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Leasingforpligtelser PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P273,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P273,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P273,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P273,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P273,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P273,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Leasingforpligtelser"]
[null,1666,{"$f":"+VLOOKUP(B274,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse Hensættelser (reduceret)"},{"$f":"IFERROR(VLOOKUP(B274,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B274,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B274,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B274,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Leasingforpligtigelser anvendt",{"$f":"IF(J272=0,J273,J272)","v":0},{"$f":"IF(K272=0,K273,K272)","v":0},0,0,0,0,"Leasingforpligtigelser anvendt"]
[null,1675,{"$f":"+VLOOKUP(B275,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udbetalt udbytte (kun selskaber)"},{"$f":"IFERROR(VLOOKUP(B275,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B275,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B275,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B275,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P275,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0}]
[null,1680,{"$f":"+VLOOKUP(B276,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ændring i tilkn.virk/kap.int ikke resultatført (kun selskaber)"},{"$f":"IFERROR(VLOOKUP(B276,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B276,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B276,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B276,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden langfristet gæld PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P276,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P276,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":-31},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P276,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":-31},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P276,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":-31},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P276,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P276,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Anden langfristet gæld"]
[null,1685,{"$f":"+VLOOKUP(B277,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Øvrige egenkapitalbevægelser (kun selskaber)"},{"$f":"IFERROR(VLOOKUP(B277,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B277,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B277,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B277,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Anden gæld PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P277,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P277,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":2083},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P277,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":-1814},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P277,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P277,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P277,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Anden gæld"]
[null,3810,{"$f":"+VLOOKUP(B278,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Foderroer, ha"},{"$f":"IFERROR(VLOOKUP(B278,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B278,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B278,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B278,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Moms og afgifter",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P278,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P278,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":106},{"$f":"IFERROR(VLOOKUP(P278,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":-182},{"$f":"IFERROR(VLOOKUP(P278,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":-258},{"$f":"IFERROR(VLOOKUP(P278,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P278,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Moms og afgifter"]
[null,5110,{"$f":"+VLOOKUP(B279,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Årskøer, Stk."},{"$f":"IFERROR(VLOOKUP(B279,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B279,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B279,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B279,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Gæld uden for landbrug PB",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P279,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P279,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P279,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P279,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P279,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P279,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Gæld uden for landbrug"]
[null,5130,{"$f":"+VLOOKUP(B280,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Årsopdræt, Stk."},{"$f":"IFERROR(VLOOKUP(B280,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B280,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B280,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B280,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5120,{"$f":"+VLOOKUP(B281,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fedtprocent, Pct.  "},{"$f":"IFERROR(VLOOKUP(B281,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B281,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B281,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B281,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Hensættelser",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P281,INDIRECT(\"'\"&$J$4&\"'!E\"&J$257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J$258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P281,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P281,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P281,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P281,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P281,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Hensættelser"]
[null,5121,{"$f":"+VLOOKUP(B282,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Proteinprocent, Pct.  "},{"$f":"IFERROR(VLOOKUP(B282,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B282,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B282,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B282,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5100,{"$f":"+VLOOKUP(B283,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Race: 1=RDM, 2=SDM, 3=Jersey, 4=Blandet/andet"},{"$f":"IFERROR(VLOOKUP(B283,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B283,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B283,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B283,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5210,{"$f":"+VLOOKUP(B284,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Årssøer incl. gylte, Stk."},{"$f":"IFERROR(VLOOKUP(B284,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B284,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B284,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B284,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5250,{"$f":"+VLOOKUP(B285,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal producerede slagtesvin, stk."},{"$f":"IFERROR(VLOOKUP(B285,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B285,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B285,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B285,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Ændring i kapitalandele ikke resultatført",{"$f":"IFERROR(VLOOKUP(P285,Budget!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P285,'Budget n'!$E$1:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P285,'Budget n+1'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P285,'Budget n+2'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P285,'Budget n+3'!$E$10:$AE$3000,27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(P285,'Budget n+4'!$E$10:$AE$3000,27,FALSE),0)","v":0},"Ændring i kapitalandele ikke resultatført"]
[null,5256,{"$f":"+VLOOKUP(B286,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pct. Døde slagtesvin, pct."},{"$f":"IFERROR(VLOOKUP(B286,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B286,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B286,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B286,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Øvrige egenkapitalbevægelser",{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P286,INDIRECT(\"'\"&$J$4&\"'!E\"&J257):INDIRECT(\"'\"&$J$4&\"'!AE\"&J258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P286,INDIRECT(\"'Budget n'!E\"&K257):INDIRECT(\"'Budget n'!AE\"&K258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P286,INDIRECT(\"'Budget n+1'!E\"&L257):INDIRECT(\"'Budget n+1'!AE\"&L258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P286,INDIRECT(\"'Budget n+2'!E\"&M257):INDIRECT(\"'Budget n+2'!AE\"&M258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P286,INDIRECT(\"'Budget n+3'!E\"&N257):INDIRECT(\"'Budget n+3'!AE\"&N258),27,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP('Skjul Anvendte refnr_formler'!P286,INDIRECT(\"'Budget n+4'!E\"&O257):INDIRECT(\"'Budget n+4'!AE\"&O258),27,FALSE),0)","v":0},"Øvrige egenkapitalbevægelser"]
[null,5320,{"$f":"+VLOOKUP(B287,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal slagtekyllinger produceret, stk."},{"$f":"IFERROR(VLOOKUP(B287,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B287,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B287,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B287,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5310,{"$f":"+VLOOKUP(B288,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal årshøns, Stk."},{"$f":"IFERROR(VLOOKUP(B288,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B288,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B288,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B288,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,null,{"$f":"SMALL(IF('Budget n'!D1:D1000=\"Primo\",ROW('Budget n'!D1:D1000)),1)","v":105},{"$f":"SMALL(IF('Budget n+1'!D1:D1000=\"Primo\",ROW('Budget n+1'!D1:D1000)),1)","v":104},{"$f":"SMALL(IF('Budget n+2'!D1:D1000=\"Primo\",ROW('Budget n+2'!D1:D1000)),1)","v":101},{"$f":"SMALL(IF('Budget n+3'!D1:D1000=\"Primo\",ROW('Budget n+3'!D1:D1000)),1)","v":{"$error":"#NUM!"}},{"$f":"SMALL(IF('Budget n+4'!D1:D1000=\"Primo\",ROW('Budget n+4'!D1:D1000)),1)","v":{"$error":"#NUM!"}}]
[null,5410,{"$f":"+VLOOKUP(B289,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal minktæver 1. april, Stk, "},{"$f":"IFERROR(VLOOKUP(B289,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B289,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B289,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B289,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,null,null,{"$f":"IFERROR(INDIRECT(\"'Budget n'!E\"&K288)+INDIRECT(\"'Budget n'!I\"&K288)-(INDIRECT(\"'Budget n'!E\"&K288+12)+INDIRECT(\"'Budget n'!I\"&K288+12)),0)","v":-1829},{"$f":"IFERROR(INDIRECT(\"'Budget n+1'!E\"&L288)+INDIRECT(\"'Budget n+1'!I\"&L288)-(INDIRECT(\"'Budget n+1'!E\"&L288+12)+INDIRECT(\"'Budget n+1'!I\"&L288+12)),0)","v":2588},{"$f":"IFERROR(INDIRECT(\"'Budget n+2'!E\"&M288)+INDIRECT(\"'Budget n+2'!I\"&M288)-(INDIRECT(\"'Budget n+2'!E\"&M288+12)+INDIRECT(\"'Budget n+2'!I\"&M288+12)),0)","v":2645},{"$f":"IFERROR(INDIRECT(\"'Budget n+3'!E\"&N288)+INDIRECT(\"'Budget n+3'!I\"&N288)-(INDIRECT(\"'Budget n+3'!E\"&N288+12)+INDIRECT(\"'Budget n+3'!I\"&N288+12)),0)","v":0},{"$f":"IFERROR(INDIRECT(\"'Budget n+4'!E\"&O288)+INDIRECT(\"'Budget n+4'!I\"&O288)-(INDIRECT(\"'Budget n+4'!E\"&O288+12)+INDIRECT(\"'Budget n+4'!I\"&O288+12)),0)","v":0}]
[null,6312,{"$f":"+VLOOKUP(B290,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Resultat efter finansiering"},{"$f":"IFERROR(VLOOKUP(B290,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B290,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B290,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B290,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Andre ting der hentes i budget og med andre formler"]
[null,6315,{"$f":"+VLOOKUP(B291,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Tilbageførte særlige poster"},{"$f":"IFERROR(VLOOKUP(B291,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B291,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B291,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B291,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,6318,{"$f":"+VLOOKUP(B292,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Private indtægter/omkostninger"},{"$f":"IFERROR(VLOOKUP(B292,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B292,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B292,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B292,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,6319,{"$f":"+VLOOKUP(B293,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Tilbf. værdiændringer stambesætning og foder"},{"$f":"IFERROR(VLOOKUP(B293,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B293,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B293,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B293,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Grise beløb:"]
[null,6333,{"$f":"+VLOOKUP(B294,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Beregnet skat"},{"$f":"IFERROR(VLOOKUP(B294,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B294,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B294,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B294,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Sopolte salg  1",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P294&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P294&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P294&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P294&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P294&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P294&\"*\")","v":0},3411]
[null,6339,{"$f":"+VLOOKUP(B295,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Privat udtræk"},{"$f":"IFERROR(VLOOKUP(B295,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B295,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B295,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B295,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Sopolte salg  2",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P295&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P295&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P295&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P295&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P295&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P295&\"*\")","v":0},3413]
[null,6342,{"$f":"+VLOOKUP(B296,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Pensionsindbetaling"},{"$f":"IFERROR(VLOOKUP(B296,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B296,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B296,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B296,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,6345,{"$f":"+VLOOKUP(B297,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Konsolidering"},{"$f":"IFERROR(VLOOKUP(B297,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B297,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B297,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B297,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Summen af de to nedenunder",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P297&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P297&\"*\")","v":17190525},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P297&\"*\")","v":13684000},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P297&\"*\")","v":7568000},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P297&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P297&\"*\")","v":0},3417]
[null,6354,{"$f":"+VLOOKUP(B298,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Ændring i resultat for nulkonsolidering"},{"$f":"IFERROR(VLOOKUP(B298,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B298,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B298,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B298,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Smågrise salg 1",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P298&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P298&\"*\")","v":17190525},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P298&\"*\")","v":13684000},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P298&\"*\")","v":7568000},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P298&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P298&\"*\")","v":0},"3417 0"]
[null,6360,{"$f":"+VLOOKUP(B299,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Nulpunktsmælkepris pr. kg. EKM"},{"$f":"IFERROR(VLOOKUP(B299,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B299,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B299,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B299,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"7-kg's grise til salg",{"$f":"J297-J298","v":0},{"$f":"K297-K298","v":0},{"$f":"L297-L298","v":0},0,0,0,"Formel 3417 10-99"]
[null,6363,{"$f":"+VLOOKUP(B300,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Nulpunktsnotering slagtesvin"},{"$f":"IFERROR(VLOOKUP(B300,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B300,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B300,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B300,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,6366,{"$f":"+VLOOKUP(B301,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Nulpunktsnotering smågrise"},{"$f":"IFERROR(VLOOKUP(B301,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B301,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B301,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B301,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Smågrise salg 2",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P301&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P301&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P301&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P301&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P301&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P301&\"*\")","v":0},3419]
[null,6369,{"$f":"+VLOOKUP(B302,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Nulpunktsnotering fravænnede grise"},{"$f":"IFERROR(VLOOKUP(B302,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B302,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B302,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B302,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,6372,{"$f":"+VLOOKUP(B303,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Nulpunktsskindpris"},{"$f":"IFERROR(VLOOKUP(B303,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B303,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B303,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B303,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"slagtesvin salg 1",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P303&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P303&\"*\")","v":1258950},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P303&\"*\")","v":985600},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P303&\"*\")","v":564480},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P303&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P303&\"*\")","v":0},3461]
[null,6375,{"$f":"+VLOOKUP(B304,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Nulpunktsrente (2 dec.)"},{"$f":"IFERROR(VLOOKUP(B304,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B304,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B304,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B304,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"slagtesvin salg 2",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P304&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P304&\"*\")","v":123200},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P304&\"*\")","v":123200},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P304&\"*\")","v":70560},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P304&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P304&\"*\")","v":0},3463]
[null,6416,{"$f":"+VLOOKUP(B305,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ejendomsnummer"},{"$f":"IFERROR(VLOOKUP(B305,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B305,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B305,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B305,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,6424,{"$f":"+VLOOKUP(B306,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Regnskabsperiode (ååååmmdd)"},{"$f":"IFERROR(VLOOKUP(B306,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B306,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B306,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B306,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7210,{"$f":"+VLOOKUP(B307,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Eget grovfoder, kr. (mark til stald) (indeholder også primo i 2016)  "},{"$f":"IFERROR(VLOOKUP(B307,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B307,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B307,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B307,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"summen af nedenstående",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P307&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P307&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P307&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P307&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P307&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P307&\"*\")","v":0},4217]
[null,7212,{"$f":"+VLOOKUP(B308,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Eget grovfoder, kv1 (mark til stald) (indeholder også primo i 2016)"},{"$f":"IFERROR(VLOOKUP(B308,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B308,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B308,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B308,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"30 kg's grise køb",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P308&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P308&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P308&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P308&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P308&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P308&\"*\")","v":0},"4217 0"]
[null,7301,{"$f":"+VLOOKUP(B309,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælk kvalitetstillæg"},{"$f":"IFERROR(VLOOKUP(B309,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B309,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B309,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B309,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"7-kg's grise køb",{"$f":"J307-J308","v":0},{"$f":"K307-K308","v":0},{"$f":"L307-L308","v":0},0,0,0,"formel 4217 10-99"]
[null,7303,{"$f":"+VLOOKUP(B310,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælk markeds-/økologitillæg"},{"$f":"IFERROR(VLOOKUP(B310,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B310,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B310,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B310,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7304,{"$f":"+VLOOKUP(B311,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælk Non-GM tillæg"},{"$f":"IFERROR(VLOOKUP(B311,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B311,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B311,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B311,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Søer og gylte, salg 1",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P311&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P311&\"*\")","v":860220},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P311&\"*\")","v":637200},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P311&\"*\")","v":360000},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P311&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P311&\"*\")","v":0},3404]
[null,7306,{"$f":"+VLOOKUP(B312,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælk kvalitetsprogramtillæg (Arlagården plus)"},{"$f":"IFERROR(VLOOKUP(B312,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B312,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B312,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B312,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Søer og gylte, salg 2",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P312&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P312&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P312&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P312&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P312&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P312&\"*\")","v":0},3406]
[null,7307,{"$f":"+VLOOKUP(B313,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælk sæsonregulering"},{"$f":"IFERROR(VLOOKUP(B313,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B313,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B313,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B313,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7310,{"$f":"+VLOOKUP(B314,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg, køer salg"},{"$f":"IFERROR(VLOOKUP(B314,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B314,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B314,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B314,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Sopolte køb",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P314&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P314&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P314&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P314&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P314&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P314&\"*\")","v":0},4211]
[null,7312,{"$f":"+VLOOKUP(B315,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg, slagtekalve, salg"},{"$f":"IFERROR(VLOOKUP(B315,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B315,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B315,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B315,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7322,{"$f":"+VLOOKUP(B316,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg, spædkalve salg"},{"$f":"IFERROR(VLOOKUP(B316,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B316,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B316,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B316,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilvækst slagtesvin  1",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P316&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P316&\"*\")","v":231400},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P316&\"*\")","v":231400},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P316&\"*\")","v":231400},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P316&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P316&\"*\")","v":0},1480]
[null,7324,{"$f":"+VLOOKUP(B317,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg, kvier levebrug, salg"},{"$f":"IFERROR(VLOOKUP(B317,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B317,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B317,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B317,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilvækst slagtesvin  2",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P317&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P317&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P317&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P317&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P317&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P317&\"*\")","v":0},1481]
[null,7328,{"$f":"+VLOOKUP(B318,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg, kvier køb"},{"$f":"IFERROR(VLOOKUP(B318,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B318,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B318,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B318,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilvækst smågrise",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P318&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P318&\"*\")","v":1573045},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P318&\"*\")","v":1573045},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P318&\"*\")","v":1158000},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P318&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P318&\"*\")","v":0},147]
[null,7330,{"$f":"+VLOOKUP(B319,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg, tilvækst køer"},{"$f":"IFERROR(VLOOKUP(B319,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B319,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B319,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B319,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilvækst øvrige svin",{"$f":"SUMIFS(Budget!$AE$11:$AE$2265,Budget!$E$10:$E$2264,$P319&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$11:$AE$2265,'Budget n'!$E$10:$E$2264,$P319&\"*\")","v":2893000},{"$f":"SUMIFS('Budget n+1'!$AE$11:$AE$2265,'Budget n+1'!$E$10:$E$2264,$P319&\"*\")","v":2893000},{"$f":"SUMIFS('Budget n+2'!$AE$11:$AE$2265,'Budget n+2'!$E$10:$E$2264,$P319&\"*\")","v":2399000},{"$f":"SUMIFS('Budget n+3'!$AE$11:$AE$2265,'Budget n+3'!$E$10:$E$2264,$P319&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$11:$AE$2265,'Budget n+4'!$E$10:$E$2264,$P319&\"*\")","v":0},146]
[null,7332,{"$f":"+VLOOKUP(B320,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg, tilvækst kalve"},{"$f":"IFERROR(VLOOKUP(B320,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B320,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B320,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B320,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7334,{"$f":"+VLOOKUP(B321,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg tilskud"},{"$f":"IFERROR(VLOOKUP(B321,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B321,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B321,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B321,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Grise stk:"]
[null,7350,{"$f":"+VLOOKUP(B322,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælk salg kv 1 "},{"$f":"IFERROR(VLOOKUP(B322,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B322,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B322,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B322,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Sopolte salg  1, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P322&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P322&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P322&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P322&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P322&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P322&\"*\")","v":0},3411]
[null,7501,{"$f":"+VLOOKUP(B323,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Sopolte salg  "},{"$f":"IFERROR(VLOOKUP(B323,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B323,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B323,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B323,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Sopolte salg  2, stk",0,0,0,0,0,0,3413,null,"ej med da efterbetaling ej er med i stk"]
[null,7505,{"$f":"+VLOOKUP(B324,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"7-kg's grise til salg"},{"$f":"IFERROR(VLOOKUP(B324,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B324,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B324,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B324,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7507,{"$f":"+VLOOKUP(B325,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Smågrise salg  "},{"$f":"IFERROR(VLOOKUP(B325,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B325,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B325,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B325,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Summen af de to nedenunder, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P325&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P325&\"*\")","v":31100},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P325&\"*\")","v":31100},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P325&\"*\")","v":17200},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P325&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P325&\"*\")","v":0},3417]
[null,7509,{"$f":"+VLOOKUP(B326,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Slagtesvin salg  "},{"$f":"IFERROR(VLOOKUP(B326,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B326,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B326,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B326,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Smågrise salg 1, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P326&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P326&\"*\")","v":31100},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P326&\"*\")","v":31100},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P326&\"*\")","v":17200},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P326&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P326&\"*\")","v":0},"3417 0"]
[null,7511,{"$f":"+VLOOKUP(B327,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"7-kg's grise køb  "},{"$f":"IFERROR(VLOOKUP(B327,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B327,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B327,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B327,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"7-kg's grise til salg, stk",{"$f":"J325-J326","v":0},{"$f":"K325-K326","v":0},{"$f":"L325-L326","v":0},0,0,0,"Formel 3417 10-99"]
[null,7512,{"$f":"+VLOOKUP(B328,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Søer og gylte, salg"},{"$f":"IFERROR(VLOOKUP(B328,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B328,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B328,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B328,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7513,{"$f":"+VLOOKUP(B329,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"30 kg's grise køb  "},{"$f":"IFERROR(VLOOKUP(B329,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B329,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B329,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B329,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Smågrise salg 2, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P329&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P329&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P329&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P329&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P329&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P329&\"*\")","v":0},3419]
[null,7515,{"$f":"+VLOOKUP(B330,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Sopolte køb  "},{"$f":"IFERROR(VLOOKUP(B330,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B330,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B330,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B330,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7519,{"$f":"+VLOOKUP(B331,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilvækst slagtesvin  "},{"$f":"IFERROR(VLOOKUP(B331,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B331,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B331,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B331,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"slagtesvin salg 1, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P331&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P331&\"*\")","v":1100},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P331&\"*\")","v":1100},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P331&\"*\")","v":630},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P331&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P331&\"*\")","v":0},3461]
[null,7521,{"$f":"+VLOOKUP(B332,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilvækst smågrise  "},{"$f":"IFERROR(VLOOKUP(B332,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B332,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B332,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B332,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"slagtesvin salg 2, stk",0,0,0,0,0,0,3463,null,"ej med da efterbetaling ej er med i stk"]
[null,7523,{"$f":"+VLOOKUP(B333,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilvækst øvrige svin  "},{"$f":"IFERROR(VLOOKUP(B333,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B333,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B333,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B333,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7532,{"$f":"+VLOOKUP(B334,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Søer og gylte, kv1  "},{"$f":"IFERROR(VLOOKUP(B334,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B334,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B334,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B334,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7544,{"$f":"+VLOOKUP(B335,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Sopolte køb kv 1  "},{"$f":"IFERROR(VLOOKUP(B335,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B335,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B335,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B335,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"summen af nedenstående, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P335&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P335&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P335&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P335&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P335&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P335&\"*\")","v":0},4217]
[null,7534,{"$f":"+VLOOKUP(B336,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"7-kg's grise salg kv 1  "},{"$f":"IFERROR(VLOOKUP(B336,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B336,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B336,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B336,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"30 kg's grise køb, stk  ",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P336&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P336&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P336&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P336&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P336&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P336&\"*\")","v":0},"4217 0"]
[null,7536,{"$f":"+VLOOKUP(B337,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Smågrise salg kv 1  "},{"$f":"IFERROR(VLOOKUP(B337,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B337,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B337,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B337,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"7-kg's grise køb, stk",{"$f":"J335-J336","v":0},{"$f":"K335-K336","v":0},{"$f":"L335-L336","v":0},{"$f":"M335-M336","v":0},{"$f":"N335-N336","v":0},{"$f":"O335-O336","v":0},"formel 4217 10-99"]
[null,7537,{"$f":"+VLOOKUP(B338,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Smågrise overført, kv1"},{"$f":"IFERROR(VLOOKUP(B338,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B338,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B338,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B338,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7542,{"$f":"+VLOOKUP(B339,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"30 kg's grise køb kv 1  "},{"$f":"IFERROR(VLOOKUP(B339,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B339,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B339,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B339,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Søer og gylte, salg 1, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P339&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P339&\"*\")","v":531},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P339&\"*\")","v":531},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P339&\"*\")","v":300},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P339&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P339&\"*\")","v":0},3404]
[null,7650,{"$f":"+VLOOKUP(B340,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Æg salg, kr  "},{"$f":"IFERROR(VLOOKUP(B340,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B340,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B340,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B340,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Søer og gylte, salg 2, stk",0,0,0,0,0,0,3406,null,"ej med da efterbetaling ej er med i stk"]
[null,7656,{"$f":"+VLOOKUP(B341,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Høns  indkøb, kr  "},{"$f":"IFERROR(VLOOKUP(B341,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B341,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B341,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B341,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7658,{"$f":"+VLOOKUP(B342,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Slagtekyllinger salg, kr  "},{"$f":"IFERROR(VLOOKUP(B342,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B342,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B342,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B342,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Sopolte køb, stk  ",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P342&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P342&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P342&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P342&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P342&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P342&\"*\")","v":0},4211]
[null,7711,{"$f":"+VLOOKUP(B343,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Minkskind salg, kr   "},{"$f":"IFERROR(VLOOKUP(B343,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B343,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B343,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B343,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7713,{"$f":"+VLOOKUP(B344,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mink i øvrigt salg (avlsdyr), kr  "},{"$f":"IFERROR(VLOOKUP(B344,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B344,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B344,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B344,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilvækst slagtesvin  1, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P344&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P344&\"*\")","v":356},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P344&\"*\")","v":356},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P344&\"*\")","v":356},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P344&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P344&\"*\")","v":0},1480]
[null,7801,{"$f":"+VLOOKUP(B345,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kraftfoder (omkostning)  "},{"$f":"IFERROR(VLOOKUP(B345,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B345,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B345,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B345,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilvækst slagtesvin  2, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P345&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P345&\"*\")","v":0},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P345&\"*\")","v":0},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P345&\"*\")","v":0},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P345&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P345&\"*\")","v":0},1481]
[null,7803,{"$f":"+VLOOKUP(B346,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilskudsfoder (omkostning)  "},{"$f":"IFERROR(VLOOKUP(B346,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B346,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B346,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B346,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilvækst smågrise, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P346&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P346&\"*\")","v":7341},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P346&\"*\")","v":7341},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P346&\"*\")","v":5400},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P346&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P346&\"*\")","v":0},147]
[null,7805,{"$f":"+VLOOKUP(B347,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Smågrise blanding (omkostning)  "},{"$f":"IFERROR(VLOOKUP(B347,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B347,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B347,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B347,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0},null,"Tilvækst øvrige svin, stk",{"$f":"SUMIFS(Budget!$AE$12:$AE$2266,Budget!$E$10:$E$2264,$P347&\"*\")","v":0},{"$f":"SUMIFS('Budget n'!$AE$12:$AE$2266,'Budget n'!$E$10:$E$2264,$P347&\"*\")","v":1123},{"$f":"SUMIFS('Budget n+1'!$AE$12:$AE$2266,'Budget n+1'!$E$10:$E$2264,$P347&\"*\")","v":1123},{"$f":"SUMIFS('Budget n+2'!$AE$12:$AE$2266,'Budget n+2'!$E$10:$E$2264,$P347&\"*\")","v":933},{"$f":"SUMIFS('Budget n+3'!$AE$12:$AE$2266,'Budget n+3'!$E$10:$E$2264,$P347&\"*\")","v":0},{"$f":"SUMIFS('Budget n+4'!$AE$12:$AE$2266,'Budget n+4'!$E$10:$E$2264,$P347&\"*\")","v":0},146]
[null,7807,{"$f":"+VLOOKUP(B348,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Færdigblanding (omkostning)  "},{"$f":"IFERROR(VLOOKUP(B348,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B348,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B348,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B348,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7809,{"$f":"+VLOOKUP(B349,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fjerkræfoder (omkostning)  "},{"$f":"IFERROR(VLOOKUP(B349,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B349,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B349,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B349,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7811,{"$f":"+VLOOKUP(B350,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pelsdyrfoder (omkostning)  "},{"$f":"IFERROR(VLOOKUP(B350,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B350,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B350,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B350,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7812,{"$f":"+VLOOKUP(B351,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Div. omkostninger, planteavl"},{"$f":"IFERROR(VLOOKUP(B351,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B351,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B351,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B351,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7817,{"$f":"+VLOOKUP(B352,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælkeprodukter (omkostning)  "},{"$f":"IFERROR(VLOOKUP(B352,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B352,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B352,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B352,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7819,{"$f":"+VLOOKUP(B353,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Hjælpeprodukter (omkostning)  "},{"$f":"IFERROR(VLOOKUP(B353,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B353,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B353,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B353,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7821,{"$f":"+VLOOKUP(B354,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indkøbt grovfoder (omkostning)  "},{"$f":"IFERROR(VLOOKUP(B354,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B354,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B354,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B354,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7870,{"$f":"+VLOOKUP(B355,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diesel, kv1"},{"$f":"IFERROR(VLOOKUP(B355,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B355,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B355,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B355,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,7871,{"$f":"+VLOOKUP(B356,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"El, kv1"},{"$f":"IFERROR(VLOOKUP(B356,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B356,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B356,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B356,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8032,{"$f":"+VLOOKUP(B357,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilgodehavende, primo  "},{"$f":"IFERROR(VLOOKUP(B357,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B357,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B357,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B357,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8033,{"$f":"+VLOOKUP(B358,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mellemregning I/S-interessenter, kr, primo  "},{"$f":"IFERROR(VLOOKUP(B358,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B358,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B358,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B358,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8034,{"$f":"+VLOOKUP(B359,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andel i I/S, kr, primo"},{"$f":"IFERROR(VLOOKUP(B359,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B359,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B359,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B359,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8051,{"$f":"+VLOOKUP(B360,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Leveringsrettigheder, kr, primo"},{"$f":"IFERROR(VLOOKUP(B360,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B360,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B360,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B360,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8053,{"$f":"+VLOOKUP(B361,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pantebreve, kr, primo  "},{"$f":"IFERROR(VLOOKUP(B361,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B361,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B361,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B361,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8054,{"$f":"+VLOOKUP(B362,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andelskapital, kr, primo  "},{"$f":"IFERROR(VLOOKUP(B362,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B362,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B362,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B362,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8055,{"$f":"+VLOOKUP(B363,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indlån, kr, primo  "},{"$f":"IFERROR(VLOOKUP(B363,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B363,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B363,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B363,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8056,{"$f":"+VLOOKUP(B364,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kasse, kr, primo  "},{"$f":"IFERROR(VLOOKUP(B364,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B364,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B364,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B364,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8057,{"$f":"+VLOOKUP(B365,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kassekredit, kr, primo  "},{"$f":"IFERROR(VLOOKUP(B365,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B365,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B365,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B365,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8100,{"$f":"+VLOOKUP(B366,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Hensættelser Beboelse (Offentlig vurdering), kr, ultimo"},{"$f":"IFERROR(VLOOKUP(B366,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B366,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B366,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B366,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8104,{"$f":"+VLOOKUP(B367,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Hensættelser Jord (del af grunde og bygninger), kr, ultimo (slettet 2017)"},{"$f":"IFERROR(VLOOKUP(B367,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B367,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B367,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B367,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,8110,{"$f":"+VLOOKUP(B368,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Hensættelser Driftsbygninger - del af grunde og bygninger, kr, ultimo (slettet 2017)"},{"$f":"IFERROR(VLOOKUP(B368,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B368,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B368,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B368,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"aendr_bio_akt",{"$f":"+VLOOKUP(B369,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ændring biologiske aktiver i alt"},{"$f":"IFERROR(VLOOKUP(B369,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B369,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B369,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B369,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"aendr_ej_drift_privat_skat",{"$f":"+VLOOKUP(B370,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ændring af EK fra drift, privat og skat"},{"$f":"IFERROR(VLOOKUP(B370,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B370,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B370,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B370,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"aendr_ek_kap",{"$f":"+VLOOKUP(B371,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ændring af Egenkapital"},{"$f":"IFERROR(VLOOKUP(B371,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B371,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B371,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B371,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"aendring_anden_gaeld",{"$f":"+VLOOKUP(B372,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ændring anden gæld"},{"$f":"IFERROR(VLOOKUP(B372,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B372,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B372,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B372,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"afk_stotte_mv",{"$f":"+VLOOKUP(B373,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afkoblet støtte, inkl. randzone tilskud"},{"$f":"IFERROR(VLOOKUP(B373,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B373,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B373,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B373,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"afkastningsgrad",{"$f":"+VLOOKUP(B374,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Virksomhedens afkast, pct"},{"$f":"IFERROR(VLOOKUP(B374,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B374,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B374,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B374,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"afsk",{"$f":"+VLOOKUP(B375,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivninger i alt"},{"$f":"IFERROR(VLOOKUP(B375,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B375,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B375,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B375,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"afsk_nedsk_mv",{"$f":"+VLOOKUP(B376,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Af- og nedskrivning mv. til pengebinding"},{"$f":"IFERROR(VLOOKUP(B376,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B376,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B376,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B376,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"aktier_p",{"$f":"+VLOOKUP(B377,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Aktier, primo"},{"$f":"IFERROR(VLOOKUP(B377,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B377,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B377,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B377,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"aktier_u",{"$f":"+VLOOKUP(B378,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Aktier mv, ultimo"},{"$f":"IFERROR(VLOOKUP(B378,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B378,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B378,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B378,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"aktiver_i_alt_du",{"$f":"+VLOOKUP(B379,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Aktiver i alt, ultimo"},{"$f":"IFERROR(VLOOKUP(B379,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B379,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B379,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B379,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,{"$f":"+VLOOKUP(B380,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B380,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B380,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B380,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B380,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"anden_gaeld",{"$f":"+VLOOKUP(B381,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anden gæld"},{"$f":"IFERROR(VLOOKUP(B381,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B381,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B381,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B381,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"anden_indt",{"$f":"+VLOOKUP(B382,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anden indtjening (kapitalindkomst, anden virksomhed og udlejning)"},{"$f":"IFERROR(VLOOKUP(B382,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B382,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B382,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B382,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"andet_indkoebt_kraftfoder",{"$f":"+VLOOKUP(B383,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andet inkøbt kraftfoder, restbeløb"},{"$f":"IFERROR(VLOOKUP(B383,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B383,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B383,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B383,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"andre_landbrugsindt",{"$f":"+VLOOKUP(B384,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Andre landrugsindtægter "},{"$f":"IFERROR(VLOOKUP(B384,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B384,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B384,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B384,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"beh_u",{"$f":"+VLOOKUP(B385,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Beholdninger i alt ultimo"},{"$f":"IFERROR(VLOOKUP(B385,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B385,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B385,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B385,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"besaetning_u",{"$f":"+VLOOKUP(B386,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Besætning, ultimo"},{"$f":"IFERROR(VLOOKUP(B386,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B386,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B386,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B386,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"bru_a_dyr",{"$f":"+VLOOKUP(B387,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte andre husdyr (fjerkræ, pelsdyr, får, heste, mm.)"},{"$f":"IFERROR(VLOOKUP(B387,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B387,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B387,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B387,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"bru_a_dyr",{"$f":"+VLOOKUP(B388,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte andre husdyr (fjerkræ, pelsdyr, får, heste, mm.)"},{"$f":"IFERROR(VLOOKUP(B388,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B388,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B388,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B388,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"bru_i_alt",{"$f":"+VLOOKUP(B389,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte i alt "},{"$f":"IFERROR(VLOOKUP(B389,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B389,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B389,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B389,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"bru_kvæg",{"$f":"+VLOOKUP(B390,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte kvæg"},{"$f":"IFERROR(VLOOKUP(B390,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B390,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B390,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B390,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"bru_kvæg",{"$f":"+VLOOKUP(B391,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte kvæg"},{"$f":"IFERROR(VLOOKUP(B391,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B391,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B391,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B391,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"bru_mark",{"$f":"+VLOOKUP(B392,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte mark"},{"$f":"IFERROR(VLOOKUP(B392,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B392,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B392,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B392,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"bru_svin",{"$f":"+VLOOKUP(B393,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Bruttoudbytte svin"},{"$f":"IFERROR(VLOOKUP(B393,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B393,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B393,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B393,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"DB",{"$f":"+VLOOKUP(B394,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Dækningsbidrag"},{"$f":"IFERROR(VLOOKUP(B394,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B394,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B394,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B394,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"de_ejendom",{"$f":"+VLOOKUP(B395,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Dyreenheder i alt "},{"$f":"IFERROR(VLOOKUP(B395,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B395,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B395,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B395,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"div_vedr_hus",{"$f":"+VLOOKUP(B396,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Diverse omkostninger vedrørende husdyrbrug"},{"$f":"IFERROR(VLOOKUP(B396,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B396,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B396,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B396,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"dyrk_areal",{"$f":"+VLOOKUP(B397,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Eget og forpagtetet dyrketareal i alt"},{"$f":"IFERROR(VLOOKUP(B397,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B397,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B397,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B397,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"dyrkbart_areal_ialt",{"$f":"+VLOOKUP(B398,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"samlede areal der indgår i areal afstemning og som er dyrkbart"},{"$f":"IFERROR(VLOOKUP(B398,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B398,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B398,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B398,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"ebitda_u_privat",{"$f":"+VLOOKUP(B399,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B399,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B399,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B399,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B399,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"egen_kap_u",{"$f":"+VLOOKUP(B400,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Egenkapital, ultimo"},{"$f":"IFERROR(VLOOKUP(B400,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B400,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B400,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B400,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,{"$f":"+VLOOKUP(B401,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B401,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B401,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B401,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B401,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"egen_kap_p",{"$f":"+VLOOKUP(B402,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Egenkapital, primo"},{"$f":"IFERROR(VLOOKUP(B402,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B402,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B402,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B402,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"ek_pensionsindbetaling",{"$f":"+VLOOKUP(B403,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pensionindbetalinger til brug i EK"},{"$f":"IFERROR(VLOOKUP(B403,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B403,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B403,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B403,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"Engangsposter",{"$f":"+VLOOKUP(B404,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Sum af engangsposter"},{"$f":"IFERROR(VLOOKUP(B404,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B404,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B404,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B404,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"fast_ejendom_oevr_ult",{"$f":"+VLOOKUP(B405,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fast ejendom iøvrigt, ultimo"},{"$f":"IFERROR(VLOOKUP(B405,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B405,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B405,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B405,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"fast_ejendom_ultimo",{"$f":"+VLOOKUP(B406,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fast ejendom, ultimo excl. stuehus."},{"$f":"IFERROR(VLOOKUP(B406,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B406,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B406,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B406,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"fin_a_u_ex_pos_hens",{"$f":"+VLOOKUP(B407,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansaktiver ultimo (eksl. positive hensættelser)"},{"$f":"IFERROR(VLOOKUP(B407,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B407,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B407,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B407,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"fin_a_ænd",{"$f":"+VLOOKUP(B408,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditet ændring af finansaktiver"},{"$f":"IFERROR(VLOOKUP(B408,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B408,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B408,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B408,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"finans_kontr_neg_u",{"$f":"+VLOOKUP(B409,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansielle kontrakter (negativ) ultimo"},{"$f":"IFERROR(VLOOKUP(B409,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B409,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B409,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B409,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"finans_kontr_p",{"$f":"+VLOOKUP(B410,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansilee kontrakter, primo"},{"$f":"IFERROR(VLOOKUP(B410,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B410,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B410,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B410,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"finans_kontr_u",{"$f":"+VLOOKUP(B411,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansilee kontrakter, ultimo"},{"$f":"IFERROR(VLOOKUP(B411,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B411,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B411,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B411,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"finansomk",{"$f":"+VLOOKUP(B412,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Finansieringsomkostninger i alt"},{"$f":"IFERROR(VLOOKUP(B412,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B412,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B412,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B412,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"fjerkrae_andet",{"$f":"+VLOOKUP(B413,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fjerkræ andet, restbeløb"},{"$f":"IFERROR(VLOOKUP(B413,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B413,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B413,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B413,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"foder",{"$f":"+VLOOKUP(B414,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Foderomkostninger i alt"},{"$f":"IFERROR(VLOOKUP(B414,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B414,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B414,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B414,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"fremst_pris_grovf_1",{"$f":"+VLOOKUP(B415,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fremstillingspris, grovfoder, øre pr. FEN"},{"$f":"IFERROR(VLOOKUP(B415,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B415,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B415,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B415,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"fremst_pris_maelk_1",{"$f":"+VLOOKUP(B416,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fremstillingspris pr kg leveret EKM"},{"$f":"IFERROR(VLOOKUP(B416,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B416,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B416,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B416,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"Fremstillingspris_korn",{"$f":"+VLOOKUP(B417,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fremstillingspris korn"},{"$f":"IFERROR(VLOOKUP(B417,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B417,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B417,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B417,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"fremst_pris_slsvin",{"$f":"+VLOOKUP(B418,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fremstillingspris, kr. pr kg slagtesvin"},{"$f":"IFERROR(VLOOKUP(B418,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B418,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B418,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B418,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"fremst_pris_smaagris",{"$f":"+VLOOKUP(B419,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Fremstillingspris, kr. pr smågris"},{"$f":"IFERROR(VLOOKUP(B419,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B419,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B419,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B419,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"gaeld_i_alt_u",{"$f":"+VLOOKUP(B420,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gæld i alt, ultimo"},{"$f":"IFERROR(VLOOKUP(B420,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B420,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B420,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B420,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"grovf_areal",{"$f":"+VLOOKUP(B421,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Samlet grovfoder areal"},{"$f":"IFERROR(VLOOKUP(B421,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B421,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B421,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B421,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"gtype",{"$f":"+VLOOKUP(B422,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Beregnng af generel type"},{"$f":"IFERROR(VLOOKUP(B422,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B422,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B422,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B422,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"hensaettelser",{"$f":"+VLOOKUP(B423,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Hensættelser"},{"$f":"IFERROR(VLOOKUP(B423,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B423,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B423,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B423,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"Indskud_udlodning_i_s",{"$f":"+VLOOKUP(B424,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Indskud/udlodning interessentskaber/selskaber"},{"$f":"IFERROR(VLOOKUP(B424,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B424,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B424,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B424,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"interessent_ind_ud",{"$f":"+VLOOKUP(B425,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"indskud/udtrukket samt udlodning fra interessenter"},{"$f":"IFERROR(VLOOKUP(B425,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B425,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B425,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B425,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[]
[]
[null,"Intern_oms_korn_kr",{"$f":"+VLOOKUP(B428,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"samlet IO for korn i kr"},{"$f":"IFERROR(VLOOKUP(B428,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B428,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B428,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B428,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"inv_u",{"$f":"+VLOOKUP(B429,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Inventarværdi ultimo"},{"$f":"IFERROR(VLOOKUP(B429,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B429,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B429,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B429,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"invest_i_alt",{"$f":"+VLOOKUP(B430,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Investeringer i alt"},{"$f":"IFERROR(VLOOKUP(B430,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B430,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B430,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B430,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"kap_omk_i_alt",{"$f":"+VLOOKUP(B431,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Samlede kapacitetsomkostninger"},{"$f":"IFERROR(VLOOKUP(B431,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B431,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B431,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B431,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"kartofler_areal",{"$f":"+VLOOKUP(B432,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Samlet areal med kartofler"},{"$f":"IFERROR(VLOOKUP(B432,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B432,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B432,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B432,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"kont_kap_omk",{"$f":"+VLOOKUP(B433,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kontante kapacitetsomkostninger"},{"$f":"IFERROR(VLOOKUP(B433,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B433,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B433,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B433,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"kvaeg_andet",{"$f":"+VLOOKUP(B434,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kvæg andet, restbeløb"},{"$f":"IFERROR(VLOOKUP(B434,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B434,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B434,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B434,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"landbrugsaktiver_du",{"$f":"+VLOOKUP(B435,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Landbrugsaktiver, ultimo"},{"$f":"IFERROR(VLOOKUP(B435,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B435,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B435,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B435,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"likv_anv_fremsk",{"$f":"+VLOOKUP(B436,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsanvendelse/fremskaffelse"},{"$f":"IFERROR(VLOOKUP(B436,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B436,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B436,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B436,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"likv_efter_re_priv",{"$f":"+VLOOKUP(B437,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditet efter reguleringer og privat udtræk"},{"$f":"IFERROR(VLOOKUP(B437,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B437,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B437,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B437,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"likv_oversk_behov",{"$f":"+VLOOKUP(B438,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Likviditetsoverskud/behov"},{"$f":"IFERROR(VLOOKUP(B438,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B438,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B438,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B438,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,null,null,null,null,null,null,"slut",null,null,null,null,null,null,"slut"]
[null,null,null,null,null,null,null,null,null,"Må IKKE SLETTES","Må IKKE SLETTES"]
[]
[]
[]
[]
[null,"lån_æ_bank",{"$f":"+VLOOKUP(B445,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Ændring af låneoptagelse i pengeinstitutlån, finanslån og kassekredit"},{"$f":"IFERROR(VLOOKUP(B445,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B445,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B445,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B445,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"lån_æ_real",{"$f":"+VLOOKUP(B446,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Låneoptagelse netto realkreditlån"},{"$f":"IFERROR(VLOOKUP(B446,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B446,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B446,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B446,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"maelkesalg_generelt",{"$f":"+VLOOKUP(B447,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Mælkesalg generelt"},{"$f":"IFERROR(VLOOKUP(B447,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B447,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B447,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B447,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"mark_omk",{"$f":"+VLOOKUP(B448,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udsæd, gødning, planteværn, mv."},{"$f":"IFERROR(VLOOKUP(B448,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B448,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B448,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B448,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"maskst_omk",{"$f":"+VLOOKUP(B449,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Maskinstationsomkostninger i alt"},{"$f":"IFERROR(VLOOKUP(B449,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B449,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B449,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B449,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"nedsk",{"$f":"+VLOOKUP(B450,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nedskrivninger"},{"$f":"IFERROR(VLOOKUP(B450,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B450,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B450,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B450,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"netto_rbg_divmed_ebitda",{"$f":"+VLOOKUP(B451,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nettorentebærende gæld/res før renter skat og afskrivninger"},{"$f":"IFERROR(VLOOKUP(B451,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B451,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B451,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B451,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"norm_t_ejendom",{"$f":"+VLOOKUP(B452,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Normtimer ejendom"},{"$f":"IFERROR(VLOOKUP(B452,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B452,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B452,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B452,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"npk_maelk",{"$f":"+VLOOKUP(B453,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nulpunktskonsolidering mælk, kr. pr. kg. EKM"},{"$f":"IFERROR(VLOOKUP(B453,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B453,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B453,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B453,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"npk_slsvin",{"$f":"+VLOOKUP(B454,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nulpunkskonsolidering slagtesvin, kr. pr. kg."},{"$f":"IFERROR(VLOOKUP(B454,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B454,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B454,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B454,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"npk_smaagrise",{"$f":"+VLOOKUP(B455,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nulpunkskonsolidering smågrise, kr. pr. gris"},{"$f":"IFERROR(VLOOKUP(B455,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B455,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B455,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B455,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"npk_frav_gris",{"$f":"+VLOOKUP(B456,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nulpunktskonsolidering fravænnede grise, kr. pr. gris"},{"$f":"IFERROR(VLOOKUP(B456,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B456,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B456,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B456,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"npk_mink",{"$f":"+VLOOKUP(B457,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nulpunktskonsolidering mink, kr. pr. skind"},{"$f":"IFERROR(VLOOKUP(B457,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B457,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B457,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B457,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"npk_korn",{"$f":"+VLOOKUP(B458,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Nulpunktskonsolidering korn, kr. pr. hkg"},{"$f":"IFERROR(VLOOKUP(B458,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B458,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B458,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B458,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"oblig_p",{"$f":"+VLOOKUP(B459,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Obligationer, primo"},{"$f":"IFERROR(VLOOKUP(B459,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B459,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B459,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B459,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"oblig_u",{"$f":"+VLOOKUP(B460,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Obligationer, ultimo"},{"$f":"IFERROR(VLOOKUP(B460,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B460,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B460,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B460,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"oevrig_gaeld_u",{"$f":"+VLOOKUP(B461,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Øvrig gæld, ultimo"},{"$f":"IFERROR(VLOOKUP(B461,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B461,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B461,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B461,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"oevrige_akt_udenf_landb",{"$f":"+VLOOKUP(B462,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Øvrige aktiver udenfor landbruget"},{"$f":"IFERROR(VLOOKUP(B462,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B462,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B462,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B462,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"oevrige_ekbevaegelser",{"$f":"+VLOOKUP(B463,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Øvrige egenkapitalbevægelser"},{"$f":"IFERROR(VLOOKUP(B463,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B463,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B463,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B463,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"pelsdyr_andet",{"$f":"+VLOOKUP(B464,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pelsdyr andet, restbeløb"},{"$f":"IFERROR(VLOOKUP(B464,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B464,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B464,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B464,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"pengeinst_u",{"$f":"+VLOOKUP(B465,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pengeinstitutter, gæld, ultimo"},{"$f":"IFERROR(VLOOKUP(B465,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B465,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B465,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B465,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"Positiv_001270",{"$f":"+VLOOKUP(B466,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilgodehavender, positive"},{"$f":"IFERROR(VLOOKUP(B466,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B466,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B466,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B466,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"prim_afsk_im_akt",{"$f":"+VLOOKUP(B467,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Primær afskrivning immaterielle afskrivninger"},{"$f":"IFERROR(VLOOKUP(B467,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B467,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B467,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B467,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"prim_gev_tab_im_akt_jord_bebo",{"$f":"+VLOOKUP(B468,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Primær gevinst/tab immaterielle aktiver, jord og beboelse"},{"$f":"IFERROR(VLOOKUP(B468,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B468,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B468,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B468,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"prim_nedsk_im_ak_jord_bebo",{"$f":"+VLOOKUP(B469,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Primær nedskrivning immaterielle aktiver, jord og beboelse"},{"$f":"IFERROR(VLOOKUP(B469,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B469,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B469,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B469,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"pris_EKM",{"$f":"+VLOOKUP(B470,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Prisen pr. kg EKM leveret til supplerende pgrensfordeling"},{"$f":"IFERROR(VLOOKUP(B470,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B470,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B470,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B470,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"priv_indt",{"$f":"+VLOOKUP(B471,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Private indtægter"},{"$f":"IFERROR(VLOOKUP(B471,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B471,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B471,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B471,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"priv_udtr",{"$f":"+VLOOKUP(B472,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Privat udtræk i alt"},{"$f":"IFERROR(VLOOKUP(B472,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B472,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B472,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B472,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"privat_ek_forklaring",{"$f":"+VLOOKUP(B473,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Egenkapitalforklaring, privat"},{"$f":"IFERROR(VLOOKUP(B473,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B473,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B473,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B473,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"privat_kontant_bolig_ekstra",{"$f":"+VLOOKUP(B474,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"samlet privatforbrug inkl. bil og bolig og ekstraordinært"},{"$f":"IFERROR(VLOOKUP(B474,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B474,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B474,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B474,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"prodraadgiv",{"$f":"+VLOOKUP(B475,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Produktionsrådgivning"},{"$f":"IFERROR(VLOOKUP(B475,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B475,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B475,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B475,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"r_gev_tab_gaeld",{"$f":"+VLOOKUP(B476,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Realiseret gevinst og tab gæld"},{"$f":"IFERROR(VLOOKUP(B476,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B476,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B476,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B476,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"r_gev_tab_vaerdip",{"$f":"+VLOOKUP(B477,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Realiseret gevinst/tab værdipapirer"},{"$f":"IFERROR(VLOOKUP(B477,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B477,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B477,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B477,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"realkredit_u",{"$f":"+VLOOKUP(B478,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Realkreditinstitutter, gæld, ultimo"},{"$f":"IFERROR(VLOOKUP(B478,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B478,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B478,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B478,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"regulering_i_alt",{"$f":"+VLOOKUP(B479,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Afskrivning, nedskrivning og tab/gevinst på immaterielle aktiver, jord og beboelse samt urealiseret regulering af finansaktiver og gæld"},{"$f":"IFERROR(VLOOKUP(B479,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B479,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B479,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B479,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"rentebaerende_gaeld",{"$f":"+VLOOKUP(B480,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B480,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B480,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B480,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B480,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"Rentedaekningsgrad",{"$f":"+VLOOKUP(B481,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Rentedækningsgrad"},{"$f":"IFERROR(VLOOKUP(B481,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B481,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B481,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B481,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"renteudg_i_alt",{"$f":"+VLOOKUP(B482,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Renteudgifter og bidrag"},{"$f":"IFERROR(VLOOKUP(B482,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B482,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B482,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B482,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"res_e_finans",{"$f":"+VLOOKUP(B483,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Årets resultat efter finansering"},{"$f":"IFERROR(VLOOKUP(B483,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B483,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B483,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B483,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"res_f_fin",{"$f":"+VLOOKUP(B484,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Resultat før finaniering inkl. eu-støtte og anden indtjening"},{"$f":"IFERROR(VLOOKUP(B484,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B484,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B484,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B484,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"res_f_r",{"$f":"+VLOOKUP(B485,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Resultat af primær drift"},{"$f":"IFERROR(VLOOKUP(B485,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B485,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B485,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B485,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"res_f_s",{"$f":"+VLOOKUP(B486,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Årets resultat før skat"},{"$f":"IFERROR(VLOOKUP(B486,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B486,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B486,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B486,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"res_f_urea_reg",{"$f":"+VLOOKUP(B487,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Resultat før urealiseret regulering"},{"$f":"IFERROR(VLOOKUP(B487,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B487,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B487,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B487,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,{"$f":"+VLOOKUP(B488,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B488,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B488,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B488,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B488,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"salgsafg_areal",{"$f":"+VLOOKUP(B489,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Summen af korn, frø, raps, ærter m.v. areal"},{"$f":"IFERROR(VLOOKUP(B489,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B489,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B489,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B489,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"stykomk_i_alt",{"$f":"+VLOOKUP(B490,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Samlede stykomkostninger"},{"$f":"IFERROR(VLOOKUP(B490,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B490,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B490,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B490,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"svin_andet",{"$f":"+VLOOKUP(B491,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Svin andet, restbeløb"},{"$f":"IFERROR(VLOOKUP(B491,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B491,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B491,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B491,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,{"$f":"+VLOOKUP(B492,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B492,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B492,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B492,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B492,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"tab_gevinst",{"$f":"+VLOOKUP(B493,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tab og gevinst"},{"$f":"IFERROR(VLOOKUP(B493,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B493,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B493,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B493,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"til_invest_afdrag",{"$f":"+VLOOKUP(B494,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Til investering og afdrag"},{"$f":"IFERROR(VLOOKUP(B494,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B494,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B494,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B494,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"tilbf_ikke_likv",{"$f":"+VLOOKUP(B495,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Tilbageførsel af ikke likvide poster"},{"$f":"IFERROR(VLOOKUP(B495,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B495,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B495,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B495,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"udb_ialt_korn",{"$f":"+VLOOKUP(B496,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Udbytte i alt, korn til supplerende fordeling"},{"$f":"IFERROR(VLOOKUP(B496,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B496,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B496,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B496,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"urea_reg_i_alt",{"$f":"+VLOOKUP(B497,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Urealiseret værdi- og kursregulering i alt"},{"$f":"IFERROR(VLOOKUP(B497,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B497,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B497,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B497,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"vaerdiaendr_bes_beh",{"$f":"+VLOOKUP(B498,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Værdiændring besætning/beholdning"},{"$f":"IFERROR(VLOOKUP(B498,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B498,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B498,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B498,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"vaerdiaendr_invejendom",{"$f":"+VLOOKUP(B499,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"værdiændringer mht investeringsejendomme"},{"$f":"IFERROR(VLOOKUP(B499,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B499,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B499,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B499,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"vaerdipapirer",{"$f":"+VLOOKUP(B500,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Værdipapirer i alt"},{"$f":"IFERROR(VLOOKUP(B500,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B500,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B500,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B500,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"vaerdireguleringer",{"$f":"+VLOOKUP(B501,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"formel til egenkapitalforklaring"},{"$f":"IFERROR(VLOOKUP(B501,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B501,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B501,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B501,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"vedl",{"$f":"+VLOOKUP(B502,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Vedligeholdelse i alt - ændret med større spec "},{"$f":"IFERROR(VLOOKUP(B502,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B502,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B502,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B502,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"aarets_res",{"$f":"+VLOOKUP(B503,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Årets resultat efter skat"},{"$f":"IFERROR(VLOOKUP(B503,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B503,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B503,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B503,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5110,{"$f":"+VLOOKUP(B504,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Årskøer, Stk."},{"$f":"IFERROR(VLOOKUP(B504,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B504,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B504,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B504,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5118,{"$f":"+VLOOKUP(B505,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kg EKM produceret"},{"$f":"IFERROR(VLOOKUP(B505,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B505,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B505,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B505,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5119,{"$f":"+VLOOKUP(B506,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Kg EKM leveret"},{"$f":"IFERROR(VLOOKUP(B506,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B506,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B506,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B506,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5150,{"$f":"+VLOOKUP(B507,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal slagtekalve produceret, stk."},{"$f":"IFERROR(VLOOKUP(B507,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B507,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B507,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B507,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5160,{"$f":"+VLOOKUP(B508,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gens. slagtevægt solgte kalve (tyre), Kg.  "},{"$f":"IFERROR(VLOOKUP(B508,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B508,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B508,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B508,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5210,{"$f":"+VLOOKUP(B509,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Årssøer incl. gylte, Stk."},{"$f":"IFERROR(VLOOKUP(B509,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B509,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B509,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B509,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5219,{"$f":"+VLOOKUP(B510,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal fravænnede grise i alt (7-15 kg),  stk. "},{"$f":"IFERROR(VLOOKUP(B510,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B510,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B510,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B510,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5220,{"$f":"+VLOOKUP(B511,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal smågrise produceret (15-35 kg), stk."},{"$f":"IFERROR(VLOOKUP(B511,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B511,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B511,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B511,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5250,{"$f":"+VLOOKUP(B512,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal producerede slagtesvin, stk."},{"$f":"IFERROR(VLOOKUP(B512,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B512,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B512,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B512,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5239,{"$f":"+VLOOKUP(B513,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pris pr. solgt smågris 16-30 kg"},{"$f":"IFERROR(VLOOKUP(B513,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B513,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B513,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B513,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5241,{"$f":"+VLOOKUP(B514,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pris pr. solgt smågris 7-15 kg"},{"$f":"IFERROR(VLOOKUP(B514,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B514,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B514,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B514,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5249,{"$f":"+VLOOKUP(B515,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Solgte slagtesvin, stk"},{"$f":"IFERROR(VLOOKUP(B515,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B515,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B515,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B515,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5253,{"$f":"+VLOOKUP(B516,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Pris pr. solgt slagtesvin"},{"$f":"IFERROR(VLOOKUP(B516,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B516,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B516,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B516,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5251,{"$f":"+VLOOKUP(B517,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Gens. slagtevægt solgte sl.svin, Kg, "},{"$f":"IFERROR(VLOOKUP(B517,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B517,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B517,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B517,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5410,{"$f":"+VLOOKUP(B518,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal minktæver 1. april, Stk, "},{"$f":"IFERROR(VLOOKUP(B518,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B518,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B518,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B518,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5421,{"$f":"+VLOOKUP(B519,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal producerede skind, stk."},{"$f":"IFERROR(VLOOKUP(B519,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B519,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B519,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B519,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5310,{"$f":"+VLOOKUP(B520,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal årshøns, Stk."},{"$f":"IFERROR(VLOOKUP(B520,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B520,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B520,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B520,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5317,{"$f":"+VLOOKUP(B521,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":{"$error":"#N/A"}},{"$f":"IFERROR(VLOOKUP(B521,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B521,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B521,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B521,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5320,{"$f":"+VLOOKUP(B522,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal slagtekyllinger produceret, stk."},{"$f":"IFERROR(VLOOKUP(B522,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B522,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B522,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B522,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,5325,{"$f":"+VLOOKUP(B523,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Antal solgte slagtekyllinger"},{"$f":"IFERROR(VLOOKUP(B523,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B523,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B523,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B523,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"norm_ejerlon",{"$f":"+VLOOKUP(B524,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Norm ejeraflønning på baggrund af indtjening udefra."},{"$f":"IFERROR(VLOOKUP(B524,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B524,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B524,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B524,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"soliditetsgrad",{"$f":"+VLOOKUP(B525,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Soliditetsgrad, pct"},{"$f":"IFERROR(VLOOKUP(B525,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B525,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B525,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B525,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Fra driftsgrensanalyser:"]
[]
[null,"Drift_db59109999",null,{"$f":"IFERROR(VLOOKUP(B551,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B551,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B551,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B551,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db33009999",null,{"$f":"IFERROR(VLOOKUP(B552,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B552,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B552,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B552,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db34009999",null,{"$f":"IFERROR(VLOOKUP(B553,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B553,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B553,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B553,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db59509999",null,{"$f":"IFERROR(VLOOKUP(B554,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B554,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B554,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B554,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db60009987",null,{"$f":"IFERROR(VLOOKUP(B555,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B555,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B555,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B555,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db60009995",null,{"$f":"IFERROR(VLOOKUP(B556,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B556,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B556,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B556,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db63009991",null,{"$f":"IFERROR(VLOOKUP(B557,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B557,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B557,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B557,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db70009986",null,{"$f":"IFERROR(VLOOKUP(B558,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B558,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B558,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B558,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db79109986",null,{"$f":"IFERROR(VLOOKUP(B559,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B559,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B559,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B559,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db79109985",null,{"$f":"IFERROR(VLOOKUP(B560,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B560,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B560,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B560,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db72009983",null,{"$f":"IFERROR(VLOOKUP(B561,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B561,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B561,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B561,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db81009979",null,{"$f":"IFERROR(VLOOKUP(B562,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B562,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B562,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B562,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"Drift_db80009981",null,{"$f":"IFERROR(VLOOKUP(B563,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B563,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B563,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B563,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}," formelberegning da den ikke fandtes før 2021"]
[]
[]
[]
[]
[]
[null,6324,{"$f":"+VLOOKUP(B569,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Personfradrag i alt"},{"$f":"IFERROR(VLOOKUP(B569,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B569,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B569,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B569,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,6303,{"$f":"+VLOOKUP(B570,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Konsolideringsanalyse Skatteprocent (2 dec.)"},{"$f":"IFERROR(VLOOKUP(B570,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B570,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B570,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B570,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,null,null,{"$f":"IFERROR(VLOOKUP(B571,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B571,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B571,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B571,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"intern_pris_grovf",{"$f":"+VLOOKUP(B572,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Anvendt intern overførselspris grovfoder"},{"$f":"IFERROR(VLOOKUP(B572,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(E307/E308,0)","v":0},{"$f":"IFERROR(F307/F308,0)","v":0},0]
[null,"Intern_oms_korn_kr",{"$f":"+VLOOKUP(B573,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"samlet IO for korn i kr"},{"$f":"IFERROR(VLOOKUP(B573,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B573,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B573,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B573,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[null,"Intern_oms_korn_kv1",{"$f":"+VLOOKUP(B574,'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"IO af korn i hkg"},{"$f":"IFERROR(VLOOKUP(B574,'Årsrapport 3 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B574,'Årsrapport 2 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B574,'Årsrapport 1 år før'!$B$1:$G$1504,6,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B574,Årsrapport!$B$1:$G$1504,6,FALSE),0)","v":0}]
[]
[]
[null,"til fremstillingspris","Andre formler end ovenstående"]
[null,"Mælk (6000)"]
[null,"dg_foderomk6000",{"$f":"+VLOOKUP(LEFT(B579,LEN(B579)-4),'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"summen af foderomkostninger i driftsgrensanalysen"},{"$f":"IFERROR(VLOOKUP(B579,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B579,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B579,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B579,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_dyrl_div6000",{"$f":"+VLOOKUP(LEFT(B580,LEN(B580)-4),'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Sum af dyrlæge, medicin, avl rådgivning og kontrol, diverse vedr. husdyr og andet"},{"$f":"IFERROR(VLOOKUP(B580,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B580,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B580,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B580,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_energi_vedl_ialt6000",{"$f":"+VLOOKUP(LEFT(B581,LEN(B581)-4),'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Energi, brændstof, vedligehold, driftsgren ialt "},{"$f":"IFERROR(VLOOKUP(B581,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B581,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B581,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B581,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_arbejdsomkostninger6000",{"$f":"+VLOOKUP(LEFT(B582,LEN(B582)-4),'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Summen af arbejdsomkostninger i driftsgrensanalysen"},{"$f":"IFERROR(VLOOKUP(B582,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B582,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B582,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B582,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_ejdskat_fors_div_ialt6000",{"$f":"+VLOOKUP(LEFT(B583,LEN(B583)-4),'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"ejendomsskat, forsikringer, diverse kap.omk. driftsgren ialt "},{"$f":"IFERROR(VLOOKUP(B583,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B583,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B583,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B583,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_afskrivninger_ialt6000",{"$f":"+VLOOKUP(LEFT(B584,LEN(B584)-4),'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Summen af alle afskrivninger  til driftgren "},{"$f":"IFERROR(VLOOKUP(B584,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B584,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B584,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B584,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"dg_oevr_kapiomk_6000_ialt6000",{"$f":"+VLOOKUP(LEFT(B585,LEN(B585)-4),'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"leje, renter og forpagtning for 6000, driftsgren, ialt "},{"$f":"IFERROR(VLOOKUP(B585,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B585,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B585,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B585,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[]
[null,"dg_dyreoms_oevr_indt_ialt_60006000",{"$f":"+VLOOKUP(LEFT(B587,LEN(B587)-4),'Skjul Specifikationer'!$A$2:$B$5000,2,FALSE)","v":"Dyreomsætning og øvrige indtægter ved malkekvæg 6000"},{"$f":"IFERROR(VLOOKUP(B587,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B587,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B587,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B587,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]
[null,"ekm_ej",null,{"$f":"IFERROR(VLOOKUP(B588,'Årsrapport 3 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B588,'Årsrapport 2 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B588,'Årsrapport 1 år før'!$A$1:$G$1504,7,FALSE),0)","v":0},{"$f":"IFERROR(VLOOKUP(B588,Årsrapport!$A$1:$G$1504,7,FALSE),0)","v":0}]

{"sheet":"Skjul Specifikationer","index":24,"n_rows":2320,"n_cols":8,"rows_kept":2320,"cut":false,"hidden":true,"merged":[]}
["VariabelNavn","Beskrivelse",null,null,null,null,null,"Opdater Specifikationer når der skal nye numre med i regnearket:"]
[1,"Dato for dannelse",null,null,null,null,null,"Studio management SQL"]
[2,"Kørselstidspunkt",null,null,null,null,null,"Kør koden"]
[3,"Bestillingsnummer",null,null,null,null,null,"SELECT * FROM [OEDB].[dbo].[qryUdtraeksDataSpecReferenceNr]"]
[11,"Uden ekstra indberetning (J=1,N=-1), (Ingen supl. opl.)"]
[12,"Produktionsgrundlag (J=1,N=-1), (kun supl. opl. til prod.gr.)",null,null,null,null,null,"evt sorter efter VariabelNavn (ej vigtigt for regnearket)"]
[13,"Med ekstra indberetning (J=1,N=-1), (sup. opl. ”alle” analyser)",null,null,null,null,null,"og udelad kolonnerne fra EnhedID og frem"]
[14,"P-grens opgørelse (J=1,N=-1), (samme konto / sup.opl. kan forekomme på mere end 1 prod. gren)  "]
[15,"I/S regnskab (J=1, N=-1)"]
[16,"Selskab (J=1, N=-1)"]
[100,"Bruttoudbytte Korn"]
[105,"Bruttoudbytte Frøafgrøder"]
[110,"Bruttoudbytte Sukkerroer"]
[115,"Bruttoudbytte Kartofler"]
[120,"Bruttoudbytte Raps"]
[125,"Bruttoudbytte Ærter mv."]
[130,"Bruttoudbytte Andre industriafgrøder mv."]
[135,"Bruttoudbytte Gartneriafgrøder"]
[140,"Bruttoudbytte Grovfoder"]
[145,"Bruttoudbytte Energiafgrøder mv."]
[170,"Bruttoudbytte Mælk"]
[171,"Bruttoudbytte Mælk (IO)"]
[172,"Bruttoudbytte Mælk, udlodning og tilskud"]
[175,"Bruttoudbytte Kvæg"]
[180,"Bruttoudbytte Svin"]
[185,"Bruttoudbytte Fjerkræ"]
[190,"Bruttoudbytte Pelsdyr"]
[195,"Bruttoudbytte Får"]
[200,"Bruttoudbytte Husdyr i øvrigt"]
[203,"Bruttoudbytte Skov"]
[205,"Bruttoudbytte Maskinstation"]
[210,"Bruttoudbytte Andre landbrugsindtægter - del 1"]
[212,"Bruttoudbytte Andre landbrugsindtægter - del 2, (Flerårige afgrøder)"]
[230,"Omkostninger Udsæd"]
[235,"Omkostninger Gødning"]
[240,"Omkostninger Planteværn"]
[245,"Omkostninger diverse vedrørende markbrug"]
[250,"Omkostninger Korn"]
[255,"Omkostninger Færdigblanding mv."]
[260,"Omkostninger Andet indkøbt foder  "]
[265,"Omkostninger Eget grovfoder"]
[267,"Omkostninger Andet eget foder"]
[270,"Omkostninger Dyrlæge og medicin"]
[275,"Omkostninger Diverse vedrørende husdyrbrug"]
[278,"Omkostninger Skov"]
[280,"Omkostninger Diverse vedrørende andet"]
[300,"Omkostninger Energi excl. brændstof"]
[305,"Omkostninger Brændstof"]
[310,"Omkostninger Høst af korn og frøafgrøder"]
[315,"Omkostninger Optagning"]
[320,"Omkostninger Høst af grovfoder"]
[325,"Omkostninger Udbringning af husdyrgødning"]
[330,"Omkostninger Maskinstation diverse"]
[335,"Vedligehold fast ejendom"]
[340,"Vedligehold Grundforbedring"]
[342,"Vedligehold Stamplanter"]
[343,"Vedligehold Skov"]
[345,"Vedligehold Markredskaber"]
[350,"Vedligehold Staldinventar"]
[355,"Vedligehold Andet inventar"]
[357,"Omkostninger Investeringer over driften"]
[360,"Omkostninger Lønomkostninger"]
[370,"Omkostninger Ejendomsskat"]
[375,"Omkostninger Forsikringer"]
[380,"Omkostninger Diverse"]
[400,"Afskrivninger Immaterielle aktiver (øvrige)"]
[402,"Afskrivninger Mælkekvote"]
[410,"Afskrivning Driftsbygninger"]
[417,"Afskrivning Beboelse landbrug"]
[420,"Afskrivninger Grundforbedringer"]
[423,"Afskrivning Stamplanter"]
[430,"Afskrivninger Markredskaber"]
[440,"Afskrivninger Staldinventar"]
[450,"Afskrivninger Andet inventar"]
[460,"Afskrivninger Blandede driftsmidler mv."]
[500,"Nedskrivninger Immaterielle aktiver (øvrige)"]
[502,"Nedskrivninger Mælkekvote"]
[510,"Nedskrivninger Driftsbygninger"]
[515,"Nedskrivninger Jord"]
[517,"Nedskrivninger Beboelse"]
[520,"Nedskrivninger Grundforbedringer"]
[523,"Nedskrivning Stamplanter"]
[530,"Nedskrivninger Markredskaber"]
[540,"Nedskrivninger Staldinventar"]
[550,"Nedskrivninger Andet inventar"]
[560,"Nedskrivninger Blandede driftsmidler mv."]
[600,"Tab/gevinst Immaterielle aktiver (øvrige)"]
[602,"Tab/gevinst Mælkekvote"]
[610,"Tab/gevinst Driftsbygninger"]
[615,"Tab/gevinst Jord"]
[617,"Tab/gevinst Beboelse"]
[620,"Tab/gevinst Grundforbedringer"]
[623,"Tab/Gevinst Stamplanter"]
[630,"Tab/gevinst Markredskaber"]
[640,"Tab/gevinst Staldinventar"]
[650,"Tab/gevinst Andet inventar"]
[660,"Tab/gevinst Blandede driftsmidler mv."]
[700,"Anden indtjening"]
[701,"Indtægter af kapitalinteresser fra driftsfonde"]
[702,"Resultatandele I/S (Andel i I/S resultat)"]
[703,"Indtægter tilknyttede virksomheder"]
[704,"Indtægter af kapitalinteresser"]
[705,"Indtjening Anden virksomhed 9"]
[710,"Indtjening Anden virksomhed 10"]
[715,"Indtjening Anden virksomhed 1"]
[720,"Indtjening Anden virksomhed 2"]
[725,"Indtjening Anden virksomhed 3"]
[730,"Indtjening Anden virksomhed 4"]
[735,"Indtjening Anden virksomhed 5"]
[740,"Indtjening Anden virksomhed 6"]
[745,"Indtjening Anden virksomhed 7"]
[750,"Indtjening Udlejning"]
[760,"Afkoblet EU-støtte mv."]
[761,"Randzoner"]
[800,"Finansiering Finansieringstilskud"]
[810,"Finansiering Forpagtningsindtægt"]
[815,"Finansiering Forpagtningsudgift"]
[820,"Finansiering Renteindtægter"]
[830,"Finansiering Aktieudbytte"]
[840,"Finansiering Realiseret gevinst finansaktiver (1)"]
[841,"Finansiering Realiseret gevinst finansaktiver (2)"]
[844,"Finansiering Realiseret tab finansaktiver (1)"]
[845,"Finansiering Realiseret tab finansaktiver (2)"]
[850,"Finansiering Renteudgifter mv."]
[851,"Finansiering Bidrag"]
[852,"Finansiering Amortisering"]
[860,"Finansiering Prioritetsomkostninger"]
[870,"Finansiering Realiseret gevinst gæld - ilikvid"]
[871,"Finansiering Realiseret gevinst gæld - likvid"]
[874,"Finansiering Realiseret tab gæld - likvid"]
[875,"Finansiering Realiseret tab gæld - ilikvid"]
[880,"Engangsposter - likvid"]
[881,"Engangsposter - ikke likvid"]
[882,"Engangsposter - akkordering gæld"]
[890,"Urealiseret regulering finansaktiver"]
[891,"Urealiseret regulering finansaktiver, som ikke tilbageføres i PB"]
[895,"Urealiseret regulering gæld"]
[896,"Nedskrivning tilknyttede virksomheder"]
[897,"Nedskrivning kapitalinteresser"]
[898,"Opskrivning investeringsejendomme "]
[899,"Nedskrivning investeringsejendomme"]
[900,"Private indtægter – del 1"]
[902,"Private indtægter – del 2"]
[903,"Private indtægter - del 3 "]
[904,"Private indtægter - del 4"]
[905,"Private indtægter - del 5"]
[906,"Private omkostninger del 1"]
[907,"Private omkostninger del 2"]
[908,"Private omkostninger del 3"]
[910,"Skat af årets resultat"]
[920,"Udlodning til interessenter"]
[935,"interessentskab"]
[940,"Formueintægter/udgifter"]
[1000,"Fast ejendom iflg. offentlig vurdering,"]
[1001,"Landbrugsaktiver Jord, ultimo"]
[1002,"Landbrugsaktiver Grundforbedring, ultimo"]
[1003,"Landbrugsaktiver Driftsbygninger, ultimo"]
[1004,"Landbrugsaktiver Beboelse landbrug, ultimo"]
[1005,"Landbrugsaktiver Stamplanter, ultimo"]
[1006,"Landbrugsaktiver Flerårige afgrøder, ultimo"]
[1008,"Landbrugsaktiver Betalingsrettigheder EU, ultimo"]
[1010,"Landbrugsaktiver Mælkekvote, ultimo"]
[1012,"Leveringsrettigheder"]
[1016,"Landbrugsaktiver Andre immaterielle aktiver, ultimo"]
[1018,"Landbrugsaktiver Inventar markbrug, ultimo"]
[1020,"Landbrugsaktiver Inventar husdyrbrug, ultimo"]
[1024,"Landbrugsaktiver Inventar andet, ultimo"]
[1026,"Landbrugsaktiver Kvæg, ultimo"]
[1028,"Landbrugsaktiver Svin, ultimo"]
[1030,"Landbrugsaktiver Fjerkræ, ultimo"]
[1032,"Landbrugsaktiver Pelsdyr, ultimo"]
[1034,"Landbrugsaktiver Får, ultimo"]
[1038,"Landbrugsaktiver Andre husdyr, ultimo"]
[1040,"Landbrugsaktiver Beholdninger egen avl, ultimo"]
[1042,"Landbrugsaktiver Beholdninger indkøbt foder, ultimo"]
[1044,"Landbrugsaktiver Jordbeholdninger, ultimo"]
[1048,"Landbrugsaktiver Andre beholdninger, ultimo"]
[1050,"Landbrugsaktiver Igangværende arbejde, ultimo"]
[1054,"Private aktiver, ultimo"]
[1060,"Aktiver udenfor landbrug, ultimo"]
[1064,"Aktiver udenfor landbrug (Imaterielle anlægsaktiver), ultimo"]
[1066,"Aktiver udenfor landbrug (Påbegyndte investeringer), ultimo"]
[1070,"Aktiver udenfor landbrug (Øvrige materielle anlægsaktiver), ultimo"]
[1072,"Aktiver udenfor landbrug (Øvrige aktiver udenfor landbrug), ultimo"]
[1100,"Finansaktiver Tilgodehavende, ultimo"]
[1104,"Finansaktiver Mellemregning I/S-interessenter, ultimo"]
[1106,"Finansaktiver Andel i I/S, ultimo"]
[1110,"Finansaktiver Erhvervsmæssige finansielle kontrakter (pos), ultimo"]
[1111,"Finansaktiver Erhvervsmæssige finansielle kontrakter (neg), ultimo"]
[1114,"Finansaktiver Ikke-erhvervsmæssige finansielle kontrakter (pos), ultimo"]
[1115,"Finansaktiver Ikke-erhvervsmæssige finansielle kontrakter (neg), ultimo"]
[1118,"Finansaktiver Strukturerede fordringer (pos), ultimo"]
[1119,"Finansaktiver Strukturerede fordringer (neg), ultimo"]
[1122,"Finansaktiver Aktier, børsnoterede, ultimo"]
[1126,"Finansaktiver Aktier, unoterede, ultimo"]
[1130,"Finansaktiver Hovedaktionæraktier, ultimo"]
[1134,"Finansaktiver Akkumulerende investeringsforeninger, der er investeringsselskaber, hedgefonde mv., ultimo"]
[1138,"Udloddende investeringsforeninger, 100 % aktier"]
[1142,"Udloddende investeringsforeninger, 100 % obligationer"]
[1146,"Finansaktiver Udloddende investeringsforeninger, aktier + obligationer, ultimo"]
[1150,"Finansaktiver DK blåstemplede obligationer/fordringer, børsnoterede, ultimo"]
[1151,"Finansaktiver Obligationsanlægsaktiver, ultimo"]
[1154,"DK blåstemplede obligationer/fordringer, unoterede"]
[1158,"DK sortstemplede obligationer/fordringer, børsnoterede"]
[1162,"DK sortstemplede obligationer/fordringer, unoterede"]
[1166,"Finansaktiver Udenlandske obligationer/fordringer, ultimo"]
[1170,"Finansaktiver Pantebreve, ultimo"]
[1174,"Finansaktiver Andelskapital, ultimo"]
[1175,"Finansaktiver Leveringsrettigheder, ultimo"]
[1178,"Finansaktiver Indlån, ultimo"]
[1182,"Finansaktiver Likvide beholdninger, ultimo"]
[1186,"Finansaktiver Kassekredit, ultimo"]
[1195,"Ansvarlig lånekapital"]
[1196,"Ansvarlig lånekapital 0-1 år, ultimo"]
[1200,"Gæld Fast forrentet Dkr (Realkreditinstitutter), ultimo"]
[1205,"Gæld Variabelt forrentet Dkr (Realkreditinstitutter), ultimo"]
[1210,"Gæld Fast forrentet fremmed valuta (Realkreditinstitutter), ultimo"]
[1215,"Gæld Variabelt forrentet fremmed valuta (Realkreditinstitutter), ultimo"]
[1217,"Gæld Diverserealkreditlån (Realkreditinstitutter), ultimo"]
[1218,"Gæld Diverserealkreditlån 0-1 år (Realkreditinstitutter), ultimo"]
[1220,"Gæld Variabelt forrentet Dkr (Pengeinstitutter), ultimo"]
[1225,"Gæld Fast forrentet fremmed valuta (Pengeinstitutter), ultimo"]
[1230,"Gæld Variabelt forrentet fremmed valuta (Pengeinstitutter), ultimo"]
[1231,"Gæld Variabelt forrentet Dkr 0-1 år (Pengeinstitutter), ultimo"]
[1234,"Sælgerpantebreve"]
[1235,"Gæld Pante- og gældsbreve, ultimo"]
[1236,"Gæld Pante- og gældsbreve 0-1 år, ultimo"]
[1237,"Gæld Erhvervsmæssige finansielle kontrakter (neg), ultimo"]
[1238,"Gæld Ikke-erhvervsmæssige finansielle kontrakter (neg), ultimo"]
[1239,"Gæld Strukturerede fordringer (neg), ultimo"]
[1240,"Gæld Anden langfristet gæld i øvrigt > 1 år, ultimo"]
[1241,"Gæld Indkøbsforeninger, ultimo"]
[1242,"Gæld Maskingæld, ultimo"]
[1243,"Gæld Kontrakter, ultimo"]
[1244,"Gæld Anden langfristet gæld i øvrigt 0-1 år, ultimo"]
[1245,"Gæld Leasingforpligtigelser, ultimo"]
[1246,"Gæld Leasingforpligtelser 0-1 år, ultimo"]
[1250,"Gæld Mellemregning I/S-interessenter (Mellemregning selskabdsdeltager), ultimo"]
[1252,"Gæld Anden gæld 0-1 år, ultimo"]
[1253,"Gæld Anden gæld - del 1 (Moms og afgifter), ultimo"]
[1255,"Gæld Anden gæld i øvrigt - del 2 (Leverandører af vare og tjenesteydelser), ultimo"]
[1256,"Gæld Anden gæld - del 3 (Kontrakter - kortfristet), ultimo"]
[1260,"Gæld Kassekredit, ultimo"]
[1265,"Gæld uden for landbrug, ultimo"]
[1268,"Hensættelser (pensioner og lign.), ultimo"]
[1270,"Hensættelser (udskudt skat), ultimo"]
[1275,"Hensættelser (andre hensatte forpligtelser), ultimo"]
[1305,"Privat"]
[1310,"Formueindtægter/-udgifter"]
[1315,"Ekstraordinære private indtægter/-udgifter"]
[1353,"Betalt skat - ikke likvid reg. selskab"]
[1354,"Betalt skat - ikke likvid reg. personlig"]
[1356,"Privat udtræk, Privat kontant mv. (drop hvis I/S eller selskab)"]
[1357,"Privat udtræk, Bolig og transport mv. (drop hvis I/S eller selskab)"]
[1358,"Privat udtræk, Privat ekstraordinært (drop hvis I/S eller selskab)"]
[1359,"Privat udtræk, Formueindtægter / udgifter (drop hvis I/S eller selskab)"]
[1360,"Pensionsindbetalinger (drop hvis I/S og selskab) (del af den samlede post \"pensionsindbetaling\")"]
[1362,"Indskud fra interessenter (kun hvis I/S)"]
[1364,"Udtrukket af interessenter (kun hvis I/S)"]
[1365,"Udlodning til interessenterne (kun hvis I/S)"]
[1366,"Værdireguleringer, Opskrivning anlæg - excl modregnet nedskr."]
[1368,"Værdireguleringer, Opskrivning anlæg - modregnet nedskr."]
[1370,"Ændring skat af opskrivning"]
[1372,"Opskrivning andet (del af posten \"Øvrige egenkapitalbevægelser\" for selskaber)"]
[1374,"Værdireguleringer, Øvrige reserver - excl. gevinst / tab anlæg."]
[1376,"Værdireguleringer, Øvrige reserver - gevinst / tab anlæg"]
[1378,"Værdireguleringer, Kontrakter / swaps overført til EK"]
[1380,"Ændring i pensionsværdier (drop hvis I/S og selskab) (del af den samlede post \"pensionsindbetaling\")"]
[1381,"Udbetalt udbytte Foreslået udbytte"]
[1382,"Øvrige Egenkapitalbevægelser, Overkurs ved emission (Kun hvis selskab)"]
[1384,"Øvrige Egenkapitalbevægelser, Reserve efter indre værdi's metode (kun hvis selskab)"]
[1386,"Øvrige Egenkapitalbevægelser, Øvrige lovpligtige reserver (kun hvis selskab)"]
[1388,"Øvrige Egenkapitalbevægelser, Vedtægtsmæssige reserver (kun hvis selskab)"]
[1389,"Øvrige Egenkapitalbevægelser, Akkumuleret overskud til/fra øvrige EK-konti (kun hvis selskab)"]
[1394,"Udbetalt udbytte (kun hvis selskab)"]
[1395,"Egenkapital primo"]
[1396,"Egenkapital ultimo"]
[1397,"Korrektion primo"]
[1400,"Afskrivninger andre erhverv"]
[1403,"Investeringsreguleringer"]
[1405,"Afskrivninger privat tlbf."]
[1406,"Værdiændring bes/beh, Stambesætning"]
[1407,"Værdiændring bes/beh, Handelsbesætning"]
[1408,"Værdiændring bes/beh, Beholdninger til foder"]
[1409,"Værdiændring bes/beh, Beholdninger til salg"]
[1410,"Tab / gevinst anlægsaktiver"]
[1414,"Betalt skat (kun selskaber)"]
[1415,"Betalt skat"]
[1416,"Privat"]
[1417,"Formueindtægter/-udgifter, privat"]
[1418,"Ekstraordinære private poster"]
[1420,"Pensionsindbetaling - fradrag"]
[1421,"Pensionsindbetaling - ikke fradrag"]
[1425,"Indskud / udtræk (Ændring i virksomhedskapital)  "]
[1426,"Udlodning til interessenterne"]
[1430,"Ændring Besætning (realforsk.)"]
[1435,"Ændring Beholdninger (realforsk.)"]
[1440,"Ændring Flerårige afgrøder"]
[1500,"Anlægsinvesteringer Jord"]
[1510,"Anlægsinvesteringer Immaterielle aktiver"]
[1520,"Anlægsinvesteringer Grundforbedring"]
[1525,"Anlægsinvesteringer Stamplanter"]
[1530,"Anlægsinvesteringer Driftsbygninger"]
[1540,"Anlægsinvesteringer Inventar markbrug"]
[1550,"Anlægsinvesteringer Inventar husdyrbrug"]
[1560,"Anlægsinvesteringer Inventar andet"]
[1570,"Anlægsinvesteringer Beboelse landbrug"]
[1580,"Anlægsinvesteringer Private aktiver"]
[1590,"Anlægsinvesteringer Aktiver udenfor landbrug"]
[1600,"Likviditetsanvendelse/fremskaffelse Tilgodehavende forøgelse"]
[1601,"Likviditetsanvendelse/fremskaffelse Tilgodehavende formindsket"]
[1605,"Likviditetsanvendelse/fremskaffelse Mellemregning I/S interessenter (forøget)"]
[1606,"Likviditetsanvendelse/fremskaffelse Mellemregning I/S interessenter (reduceret)"]
[1610,"Likviditetsanvendelse/fremskaffelse Andel i I/S (forøget)"]
[1611,"Likviditetsanvendelse/fremskaffelse Andel i I/S (reduceret)"]
[1615,"Likviditetsanvendelse/fremskaffelse Værdipapirer - 1 - eksl. Lev. ret (Køb)"]
[1616,"Likviditetsanvendelse/fremskaffelse Værdipapirer - 1 - eksl. Lev. ret (Salg)"]
[1617,"Likviditetsanvendelse/fremskaffelse Værdipapirer - 2 - Lev. ret (Køb)"]
[1618,"Likviditetsanvendelse/fremskaffelse Værdipapirer - 2 - Lev. ret (Salg)"]
[1620,"Likviditetsanvendelse/fremskaffelse Likvider, indlån og KK pos (indskud)"]
[1621,"Likviditetsanvendelse/fremskaffelse Likvider, indlån og KK pos (udtræk)"]
[1623,"Likviditetsanvendelse/fremskaffelse Ansvarlig lånekapital (låneoptagelse)"]
[1624,"Likviditetsanvendelse/fremskaffelse Ansvarlig lånekapital (afdrag)"]
[1625,"Likviditetsanvendelse/fremskaffelse Realkreditinstitutter (låneoptagelse)"]
[1626,"Likviditetsanvendelse/fremskaffelse Realkreditinstitutter (afdrag)"]
[1630,"Likviditetsanvendelse/fremskaffelse Pengeinstitutter (låneoptagelse)"]
[1631,"Likviditetsanvendelse/fremskaffelse Pengeinstitutter (afdrag)"]
[1635,"Likviditetsanvendelse/fremskaffelse Pante- og gældsbreve (låneoptagelse)"]
[1636,"Likviditetsanvendelse/fremskaffelse Pante- og gældsbreve (afdrag)"]
[1638,"Sælgerpantebreve, låneoptagelse"]
[1639,"Sælgerpantebreve, afdrag"]
[1640,"Likviditetsanvendelse/fremskaffelse Anden langfristet gæld (låneoptagelse)"]
[1641,"Likviditetsanvendelse/fremskaffelse Anden langfristet gæld (afdrag)"]
[1642,"Likviditetsanvendelse/fremskaffelse Anden langfristet gæld (forøget)"]
[1643,"Likviditetsanvendelse/fremskaffelse Anden langfristet gæld (reduceret)"]
[1645,"Likviditetsanvendelse/fremskaffelse Leasingforpligtigelser (forøget)"]
[1646,"Likviditetsanvendelse/fremskaffelse Leasingforpligtigelser (reduceret)"]
[1648,"Likviditetsanvendelse/fremskaffelse Mellemregning I/S interessenter (forøget)"]
[1649,"Likviditetsanvendelse/fremskaffelse Mellemregning I/S interessenter (reduceret)"]
[1650,"Likviditetsanvendelse/fremskaffelse Anden gæld (forøget)"]
[1651,"Likviditetsanvendelse/fremskaffelse Anden gæld (reduceret)"]
[1655,"Likviditetsanvendelse/fremskaffelse Kassekredit (forøget)"]
[1656,"Likviditetsanvendelse/fremskaffelse Kassekredit (reduceret)"]
[1660,"Likviditetsanvendelse/fremskaffelse Gæld uden for landbrug (forøget)"]
[1661,"Likviditetsanvendelse/fremskaffelse Gæld uden for landbrug (reduceret)"]
[1665,"Likviditetsanvendelse/fremskaffelse Hensættelser (forøget)"]
[1666,"Likviditetsanvendelse/fremskaffelse Hensættelser (reduceret)"]
[1675,"Udbetalt udbytte (kun selskaber)"]
[1680,"Ændring i tilkn.virk/kap.int ikke resultatført (kun selskaber)"]
[1685,"Øvrige egenkapitalbevægelser (kun selskaber)"]
[3120,"Vårbyg, ha"]
[3130,"Vinterbyg, ha"]
[3136,"Vårhvede, ha"]
[3140,"Vinterhvede, ha"]
[3145,"Triticale, ha"]
[3150,"Rug, ha"]
[3160,"Havre, ha"]
[3170,"Kernemajs/majs til modenhed, ha"]
[3190,"Blandsæd (og andet korn), ha"]
[3210,"Græsfrø (og andre græsfrøafgrøder), ha"]
[3220,"Almindelig rajgræs, ha"]
[3230,"Italiensk rajgræs, ha"]
[3240,"Hundegræs, ha"]
[3250,"Engrapgræs, ha"]
[3255,"Rødsvingelfrø, ha"]
[3260,"Bakkesvingel, ha"]
[3265,"Strand- og engsvingel, ha"]
[3270,"Rødkløver, ha"]
[3280,"Hvidkløver, ha"]
[3285,"Spinatfrø, ha"]
[3290,"Roefrø og andre grøntsagsfrø, ha"]
[3410,"Sukkerroer, ha"]
[3450,"Spisekartofler, ha"]
[3452,"Tidlige spisekartofler, ha"]
[3454,"Læggekartofler, ha"]
[3456,"Proceskartofler, ha"]
[3460,"Stivelseskartofler, ha"]
[3500,"Raps, ha"]
[3520,"Andre olieprodukter, ha"]
[3524,"Lupiner, ha"]
[3525,"Hestebønner, ha"]
[3530,"Ærter til konsum, ha"]
[3540,"Ærter og andre bælgsæd, ha"]
[3570,"Græs/lucerne tørreri, ha"]
[3590,"Andre industriafgrøder, ha"]
[3640,"Grønsager, ha"]
[3650,"Frugt og bær, ha"]
[3690,"Andre gartneriafgrøder, ha"]
[3700,"Energiafgrøder (andre), ha"]
[3730,"Pil til energi, ha"]
[3740,"Majs til energi, ha"]
[3810,"Foderroer, ha"]
[3820,"Sædskiftegræs, ha"]
[3830,"Helsæd, ha"]
[3835,"Grønkorn, ha"]
[3860,"Vedvarende græs, ha"]
[3870,"Majs til helsæd, ha"]
[3872,"Kolbemajs, ha"]
[3875,"Andet grovfoder, ha"]
[3877,"Grøngødning økologisk, ha"]
[3880,"20 årig udtagning (skov mv.), ha"]
[3881,"Efterafgrøder miljø, ha (-arealafst.)"]
[3882,"Brak og bræmmer, ha"]
[3885,"Juletræer/pyntegrønt i mark, ha"]
[3887,"Permanent miljøgræs, ha"]
[3901,"Landbrugsarealer dyrkbart, ha"]
[3911,"Landbrugsareal dyrkbart, ha (forpagtet) (inkl. andel af 310880,882,885)"]
[3932,"JB 7-9 lerjord, ha"]
[3934,"JB 5-6 lerjord, ha"]
[3936,"JB 2 og 4 finsand, ha"]
[3938,"JB 1 og 3 grovsand, ha"]
[3939,"Særlige jordtyper, humus mv., ha"]
[3946,"Areal, der kan vandes, ha"]
[3960,"Økologisk areal blandet konv.økologisk, ha"]
[4120,"Vårbyg nettoavl, hkg"]
[4130,"Vinterbyg, nettoavl, hkg"]
[4136,"Vårhvede nettoavl, hkg"]
[4140,"Vinterhvede nettoavl, hkg"]
[4145,"Triticale nettoavl, hkg"]
[4150,"Rug nettoavl, hkg"]
[4160,"Havre nettoavl, hkg"]
[4170,"Kernemajs/Majs til modenhed, nettoavl, hkg"]
[4190,"Blandsæd (og andet korn), nettoavl, hkg"]
[4210,"Græsfrø (andre græsfrøafgrøder), nettoavl, hkg"]
[4220,"Almindelig rajmajs, nettoavl, hkg"]
[4230,"Italiensk rajgræs, nettoavl, hkg"]
[4240,"Hundegræs, nettoavl, hkg"]
[4250,"Engrapgræs, nettoavl, hkg"]
[4255,"Rødsvingelfrø, nettoavl, hkg"]
[4260,"Bakkesvingel, nettoavl, hkg "]
[4265,"Strand- og engsvingel, nettoavl, hkg"]
[4270,"Rødkløver, nettoavl, hkg"]
[4280,"Hvidkløver, nettoavl, hkg"]
[4285,"Spinatfrø, nettoavl, hkg"]
[4290,"Roefrø og andre grøntsagsfrø, nettoavl, hkg"]
[4410,"Sukkerroer, nettoavl, hkg"]
[4450,"Spisekartofler, nettoavl, hkg"]
[4452,"Tidlige spisekartofler, nettoavl, hkg"]
[4454,"Læggekartofler, nettoavl, hkg"]
[4456,"Proceskartofler, (chips, pulver mv.), nettoavl, hkg"]
[4460,"Stivelseskartofler, nettoavl, hkg"]
[4500,"Raps, nettoavl, hkg"]
[4520,"Andre olieprodukter, nettoavl, hkg"]
[4524,"Lupiner, nettoavl, Hkg"]
[4525,"Hestebønner, nettoavl, hkg"]
[4530,"Ærter til konsum, nettoavl, hkg"]
[4540,"Ærter og andre bælgsæd, Nettoavl, hkg"]
[4570,"Græs/Lucerne tørreri, nettoavl, hkg"]
[4590,"Andre industriafgrøder, Nettoavl, hkg"]
[4640,"Grønsager, nettoavl , hkg"]
[4650,"Frugt og bær, Nettoavl, hkg"]
[4690,"Andre gartneriafgrøder, Nettoavl, hkg"]
[4700,"Energiafgrøder(andre), nettoavl, hkg"]
[4730,"Pil til energi, nettoavl, hkg"]
[4740,"Majs til energi, nettoavl, hkg"]
[4810,"Foderroer, Nettoavl, fen"]
[4820,"Sædskiftegræs, nettoavl, fen"]
[4830,"Helsæd, Nettoavl, fen   "]
[4835,"Grønkorn, nettoavl, FEN"]
[4860,"Vedvarende græs, Nettoavl, fen"]
[4870,"Majs til helsæd, nettoavl, fen"]
[4872,"Kolbemajs, nettoavl, fen"]
[4875,"Andet grovfoder, Nettoavl, fen"]
[4877,"Grøngødning økologisk, nettoavl, fen"]
[4936,"Leveringsrettigehder proceskartofler"]
[4938,"Leveringsrettigheder, stivelseskartofler, Hkg"]
[4942,"Aftager virksomhed - salg korn"]
[4944,"Aftager virksomhed - salg frø"]
[4946,"Aftager virksomhed - salg kartofler"]
[5100,"Race: 1=RDM, 2=SDM, 3=Jersey, 4=Blandet/andet"]
[5101,"Malkesystem: 1=Rørmalkeanlæg, 2=Karrusel, 3=Robotter (AMS), 4=Malkestald, 6=Andet"]
[5102,"Mejeri: Arla = 1, Thise = 2, Mammen = 3, Naturmælk = 4, Bornholm = 5, Andre = 6"]
[5110,"Årskøer, Stk."]
[5118,"Kg EKM produceret"]
[5119,"Kg EKM leveret"]
[5120,"Fedtprocent, Pct.  "]
[5121,"Proteinprocent, Pct.  "]
[5122,"Gennemsnitlig celletal(1,000 enh) "]
[5125,"Mælkekvote i alt ultimo, Kg, "]
[5128,"Udlicitering af kvier, J/N"]
[5129,"Antal årsopdræt, slagtekvier, stk."]
[5130,"Årsopdræt, Stk."]
[5131,"Antal fødte kalve i perioden, stk."]
[5133,"Kælvningsalder, mdr."]
[5136,"Udskiftningsprocent"]
[5150,"Antal slagtekalve produceret, stk."]
[5157,"Dage fra indgang til slagt, ungdyr"]
[5158,"Gns. slagtevægt solgte slagtekvier, kg"]
[5159,"Gens. slagtevægt solgte stude, kg"]
[5160,"Gens. slagtevægt solgte kalve (tyre), Kg.  "]
[5161,"Gens. vægt overførte kalve, Kg.  "]
[5163,"Gennemsnitsvægt købte kalve "]
[5164,"Besætningsforskydning, kg. lev.vægt"]
[5180,"Slagteri kvæg"]
[5210,"Årssøer incl. gylte, Stk."]
[5214,"Besætningstype: Prod = 1, Opform = 2, Avl = 3"]
[5216,"Specialproduktion, Tradi=1, UK=2, Andre sp. grise=3"]
[5217,"Andel til eksport, <1/3 = 1, 1/3-2/3 = 2, >2/3 = 3"]
[5218,"Spildfoderdage pr. kuld, Dage, "]
[5219,"Antal fravænnede grise i alt (7-15 kg),  stk. "]
[5220,"Antal smågrise produceret (15-35 kg), stk."]
[5221,"Gens.vægt solgte smågrise (15-35 kg), kg"]
[5222,"Gens.vægt solgte 7 kg's grise (7-15 kg), kg"]
[5223,"Gens.vægt overførte smågrise, kg"]
[5224,"Gens.vægt købte 7 kg's grise (7-15 kg), kg "]
[5225,"Levende fødte pr.kuld, Stk, "]
[5226,"Fravænnede pr. kuld, Stk, "]
[5231,"Antal egne producerede polte, stk."]
[5238,"Antal solgte fravænnede grise"]
[5239,"Pris pr. solgt smågris 16-30 kg"]
[5241,"Pris pr. solgt smågris 7-15 kg"]
[5249,"Solgte slagtesvin, stk"]
[5250,"Antal producerede slagtesvin, stk."]
[5251,"Gens. slagtevægt solgte sl.svin, Kg, "]
[5253,"Pris pr. solgt slagtesvin"]
[5256,"Pct. Døde slagtesvin, pct."]
[5257,"Indsatte smågrise"]
[5258,"Pris pr. indsat smågris"]
[5260,"Gens.vægt indkøbte smågrise (15-35 kg), kg"]
[5261,"Gens.vægt overførte smågrise Kg. "]
[5270,"Slagteri, DC = 1, Tônnies/Tican = 2, Andet = 3"]
[5300,"Fjerkræ.prod: 1=Æg, 2=Slagtekyllinger, 3=Blandet/andet "]
[5301,"Konsumæg: 1=Ja, -1=Nej"]
[5302,"Ægsystem: 1=Bur, 2=Skrabe, 3=Friland, 4=Økolog"]
[5310,"Antal årshøns, Stk."]
[5311,"Antal indsatte høner"]
[5313,"Pris pr. indsat hønnike"]
[5314,"Antal hønepladser"]
[5315,"Døde høns i pct. af indsatte"]
[5318,"Kg æg i alt"]
[5320,"Antal slagtekyllinger produceret, stk."]
[5321,"Alder slagtekyl. ved slagtning, Dage, "]
[5322,"Gens. vægt pr. leveret sl. kylling, gram"]
[5324,"Antal slagtekyllingehold pr. år"]
[5325,"Antal solgte slagtekyllinger"]
[5327,"Døde sl.kyllinger i pct. af indsatte"]
[5329,"Areal kyllingehus, kvm"]
[5340,"Slagteri fjerkræ"]
[5341,"Produktionssystem"]
[5409,"Avlsnummer for pelsdyr, "]
[5410,"Antal minktæver 1. april, Stk, "]
[5421,"Antal producerede skind, stk."]
[5426,"Antal solgte skind"]
[5445,"Antal burrum til mink"]
[5447,"Antal pelsninger, egne"]
[5448,"Antal pelsninger, andre"]
[5451,"Antal lam solgt"]
[6300,"Konsolideringsanalyse Personfradrag"]
[6301,"Konsolideringsanalyse Beskæftigelsesfradrag"]
[6303,"Konsolideringsanalyse Skatteprocent (2 dec.)"]
[6312,"Konsolideringsanalyse Resultat efter finansiering"]
[6315,"Konsolideringsanalyse Tilbageførte særlige poster"]
[6318,"Konsolideringsanalyse Private indtægter/omkostninger"]
[6319,"Konsolideringsanalyse Tilbf. værdiændringer stambesætning og foder"]
[6321,"Konsolideringsanalyse Fradragsberettiget pensionsindbetaling"]
[6324,"Konsolideringsanalyse Personfradrag i alt"]
[6327,"Konsolideringsanalyse Beregningsgrundlag for beregnet skat"]
[6330,"Konsolideringsanalyse Fremført underskud"]
[6333,"Konsolideringsanalyse Beregnet skat"]
[6336,"Konsolideringsanalyse Beregnet skat excl. fremført underskud"]
[6339,"Konsolideringsanalyse Privat udtræk"]
[6342,"Konsolideringsanalyse Pensionsindbetaling"]
[6345,"Konsolideringsanalyse Konsolidering"]
[6348,"Konsolideringsanalyse Konsolidering excl. fremført underskud"]
[6354,"Konsolideringsanalyse Ændring i resultat for nulkonsolidering"]
[6357,"Konsolideringsanalyse Nulpunktsdækningsbidrag"]
[6360,"Konsolideringsanalyse Nulpunktsmælkepris pr. kg. EKM"]
[6363,"Konsolideringsanalyse Nulpunktsnotering slagtesvin"]
[6366,"Konsolideringsanalyse Nulpunktsnotering smågrise"]
[6369,"Konsolideringsanalyse Nulpunktsnotering fravænnede grise"]
[6372,"Konsolideringsanalyse Nulpunktsskindpris"]
[6375,"Konsolideringsanalyse Nulpunktsrente (2 dec.)"]
[6400,"Etableringsår                                  "]
[6404,"Ejerform: (0,1) En ejer, (2) I/S, (3) I/S Prod. Selskab, (4) anpart-eller aktieselskab, (5) særlige forhold (bl.a. forpagter) "]
[6410,"Økologisk jordbrug - driftsform: (0,1) Konventionel, (2) Økolog, (3) Blandet"]
[6411,"Primært foderstoffirme - indkøb"]
[6412,"Primært realkreditinstitut (4 cifre)"]
[6413,"Primært pengeinstitut (4 cifre)"]
[6414,"Kredsnummer"]
[6416,"Ejendomsnummer"]
[6418,"Kommunenummer"]
[6422,"Alder driftsleder"]
[6424,"Regnskabsperiode (ååååmmdd)"]
[6425,"Cvr-nummer driftsleder"]
[6905,"Salg af korn    "]
[6906,"Salg af grovfoder"]
[7001,"Byg, kr. (til salg)"]
[7003,"Byg, kv1 (til salg)"]
[7005,"Hvede, kr. (til salg)"]
[7007,"Hvede, kv1 (til salg)"]
[7008,"Havre, kr (salg)"]
[7009,"Havre kv1 (salg)"]
[7010,"Triticale, kr (salg)"]
[7011,"Triticale, kv1 (tilsalg)"]
[7012,"Maltbyg, kr. (salg)"]
[7014,"Maltbyg kv 1 (salg)"]
[7016,"Byg, kr. (salg)"]
[7018,"Byg kv1 (salg)                          "]
[7020,"Hvede salg, kr."]
[7022,"Hvede salg, kv1"]
[7023,"Vinterhvede, brød, kr. (salg)"]
[7024,"Vinterhvede brød, kv1 (salg)"]
[7025,"Byg intern kr"]
[7027,"Byg intern kv 1"]
[7029,"Hvede intern, kr."]
[7031,"Hvede intern, kv1"]
[7033,"Øvrig korn intern, kr."]
[7035,"Øvrig korn intern, kv1"]
[7036,"Havre, kr - io"]
[7037,"Havre, kv 1, io"]
[7038,"Triticale, kr, io"]
[7039,"Triticale, kv1, io"]
[7040,"Halm, kr. (salg)"]
[7042,"Halm, kv 1 (salg)"]
[7045,"Rug, kr., intern omsætning"]
[7046,"Rug, kv1, Intern omsætning"]
[7047,"Majs til modenhed, kr., intern omsætning"]
[7048,"Majs til modenhed, kv1, intern omsætning"]
[7049,"Udbytte ærter, kr."]
[7053,"Byg Beholdning, primo, kv 1"]
[7055,"Byg beholdning, ultimo, kr."]
[7057,"Byg beholdning, ultimo, kv 1"]
[7061,"Hvede beholdning, primo, kv1"]
[7063,"Hvede beholdning, ultimo, kr."]
[7065,"Hvede beholdning, ultimo, kv 1"]
[7069,"Øvrig korn, primo, kv 1"]
[7071,"Øvrig korn, ultimo, kr."]
[7073,"Øvrig korn, ultimo, kv 1  "]
[7076,"Havre, primo kv 1"]
[7078,"Havre, ultimo kv 1"]
[7080,"Rug, primo"]
[7081,"Rug, primo, kv1"]
[7082,"Rug, ultimo"]
[7083,"Rug, ultimo, kv1"]
[7085,"Majs til modenhed, primo"]
[7086,"Majs til modenhed, primo, kv1"]
[7087,"Majs til modenhed, ultimo"]
[7088,"Majs til modenhed, ultimo, kv1"]
[7090,"Rug, omsætning, kr."]
[7091,"Rug, omsætning, kv1"]
[7092,"Majs til modenhed, omsætning, kr."]
[7093,"Majs til modenhed, omsætning, kv1"]
[7095,"Triticale, primo"]
[7096,"Triticale, primo, kv1"]
[7097,"Triticale, ultimo"]
[7098,"Triticale, ultiomo, kv1"]
[7101,"Alm rajgræs til frø, kr. (salg)"]
[7103,"Alm rajgræs til frø, kv1 (salg)"]
[7105,"Italiensk rajgræs, kr. (salg)"]
[7107,"Italiensk rajgræs, kv1 (salg)"]
[7109,"Svingel, kr. (salg)"]
[7111,"Svingel, kv1 (salg)"]
[7113,"Rødsvingel, kr. (salg)"]
[7114,"Bakkesvingel, kr. (salg)"]
[7115,"Rødsvingel, kv1 (salg)"]
[7116,"Bakkesvingel, kv1 (salg)"]
[7117,"Engsvingel, kr. (salg)"]
[7118,"Strandsvingel, kr. (salg)"]
[7119,"Engsvingel kv1 (salg)"]
[7120,"Strandsvingel, kv1 (salg)"]
[7121,"Engrapgræs, kr. (salg)"]
[7123,"Engrapgræs kv1 (salg)"]
[7125,"Hundegræs, kr. (salg)"]
[7127,"Hundegræs kv1 (salg)"]
[7129,"Hvidkløver, kr. (salg)"]
[7131,"Hvidkløver kv1 (salg)"]
[7133,"Rødkløver, kr. (salg)"]
[7135,"Rødkløver kv1 (salg)"]
[7150,"Sukkerroer, kr. (salg)"]
[7152,"Sukkerroer kv1 (salg)"]
[7160,"Spisekartofler, kr (salg)"]
[7162,"Spisekartofler, kv1 (salg)"]
[7164,"Læggekartofler, kr (salg)"]
[7166,"Læggekartofler, kv1 (salg)"]
[7168,"Stivelseskartofler, kr. (salg)"]
[7170,"Stivelsseskartofler kv1 (salg)"]
[7172,"Pulver/proceskartofler (chips etc), kr. (salg)"]
[7174,"Pulver/proceskartofler (chips etc), kv1 (salg)"]
[7176,"Kartofler (inkl. lægge) intern, kr."]
[7178,"Industrikartofler intern, kr."]
[7179,"Kartofler efterbetaling, kr."]
[7180,"Raps salg, kr."]
[7182,"Raps salg, kv1"]
[7184,"Raps beholdning primo kr.  "]
[7186,"Raps beholdning primo, kv 1  "]
[7188,"Raps beholdning ultimo kr.  "]
[7190,"Raps beholdning, ultimo kv1"]
[7194,"Raps intern, kv 1"]
[7201,"Eget grovfoder, primo, kr. (mark)"]
[7202,"Eget grovfoder, primo, kr. (stald)"]
[7203,"Eget grovfoder, primo kv 1 (mark)"]
[7204,"Eget grovfoder, primo kv1 (stald)"]
[7205,"Eget grovfoder, ultimo, kr. (mark)"]
[7206,"Eget grovfoder, ultimo, kr. (stald)"]
[7207,"Eget grovfoder, ultimo kv 1 (mark)"]
[7208,"Eget grovfoder, ultimo kv1, (stald)"]
[7210,"Eget grovfoder, kr. (mark til stald) (indeholder også primo i 2016)  "]
[7212,"Eget grovfoder, kv1 (mark til stald) (indeholder også primo i 2016)"]
[7214,"Kr. udbytte foderroer  "]
[7216,"Kr. udbytte sædskiftegræs  "]
[7218,"Kr. udbytte helsæd  "]
[7219,"Kr. udbytte vedv. græs  "]
[7220,"Kr. udbytte majs til helsæd  "]
[7221,"Kr. udbytte kolbemajs  "]
[7232,"FEN foderroer  "]
[7233,"FEN græsensilage  "]
[7234,"FEN Helsædsensilage"]
[7235,"FEN majsensilage  "]
[7236,"FEN kolbeensilage  "]
[7238,"FEN foderroer, indkøb  "]
[7239,"FEN græs mv., indkøb  "]
[7240,"FEN græsensilage, indkøb  "]
[7241,"FEN majsensilage, indkøb  "]
[7243,"FEN salg af sædskiftegræs"]
[7244,"FEN salg af majsensilage"]
[7245,"FEN salg af helsædsensilage"]
[7246,"FEN salg af grønkorn"]
[7301,"Mælk kvalitetstillæg"]
[7303,"Mælk markeds-/økologitillæg"]
[7304,"Mælk Non-GM tillæg"]
[7305,"Mælk superafgift (slettet 2017)"]
[7306,"Mælk kvalitetsprogramtillæg (Arlagården plus)"]
[7307,"Mælk sæsonregulering"]
[7308,"Mælk klimatjek"]
[7309,"Mælk andre tillæg"]
[7310,"Kvæg, køer salg"]
[7312,"Kvæg, slagtekalve, salg"]
[7314,"Kvæg, kvier over 2 år, salg"]
[7316,"kvæg, kvier, salg "]
[7320,"Kvæg, køer levebrug, salg"]
[7322,"Kvæg, spædkalve salg"]
[7324,"Kvæg, kvier levebrug, salg"]
[7326,"Kvæg, køer køb"]
[7328,"Kvæg, kvier køb"]
[7329,"Slagtekalve, køb"]
[7330,"Kvæg, tilvækst køer"]
[7332,"Kvæg, tilvækst kalve"]
[7334,"Kvæg tilskud"]
[7350,"Mælk salg kv 1 "]
[7352,"Køer, salg kv 1"]
[7354,"Slagtekalve salg kv 1"]
[7356,"Kvier > 2 år salg, kv 1"]
[7358,"Kvier salg kv 1"]
[7362,"Køer levebrug, salg kv 1"]
[7364,"Spædkalve salg kv 1"]
[7366,"Kvier levebrug salg kv 1"]
[7368,"Køer køb kv 1"]
[7370,"Kvier køb kv 1"]
[7371,"Slagtekalve køb, kv 1"]
[7374,"Døde køer kv 1"]
[7376,"Døde kalve < ½ år kv 1"]
[7378,"Døde slagtekalve kv 1"]
[7380,"Køer stor race, kr, primo "]
[7381,"Køer stor race kv1, primo"]
[7382,"Køer stor race, kr, ultimo "]
[7383,"Køer stor race kv1, ultimo"]
[7384,"Køer jersey, kr, primo "]
[7385,"Køer jersey kv1, primo"]
[7386,"Køer jersey, kr, ultimo "]
[7387,"Køer jersey kv1, ultimo"]
[7388,"Kvier stor race > 2 år, kr, primo "]
[7389,"Kvier stor race > 2 år kv1, primo"]
[7390,"Kvier stor race > 2 år, kr, ultimo "]
[7391,"Kvier stor race > 2 år kv1, ultimo"]
[7392,"Kvier jersey > 2 år, kr, primo "]
[7393,"Kvier jersey > 2 år kv1, primo"]
[7394,"Kvier jersey > 2 år, kr, ultimo  "]
[7395,"Kvier jersey > 2 år, kv1, ultimo"]
[7396,"Kvier stor race 1½ - 2 år, kr, primo "]
[7397,"Kvier stor race 1½ - 2 år kv1, primo"]
[7398,"Kvier stor race 1½ - 2 år, kr, ultimo  "]
[7399,"Kvier stor race 1½ - 2 år kv1, ultimo"]
[7400,"Kvier stor race 1 - 1½ år, kr, primo "]
[7401,"Kvier stor race 1 - 1½ år kv1, primo"]
[7402,"Kvier stor race 1 -1½ år, kr, ultimo  "]
[7403,"Kvier stor race 1 - 1½ år  kv1, ultimo"]
[7404,"Kviekalve < 1 år, kr, primo "]
[7405,"Kviekalve < 1 år kv1, primo"]
[7406,"Kviekalve < 1 år, kr, ultimo  "]
[7407,"Kviekalve < 1 år kv1, ultimo"]
[7408,"Kviekalve jersey < 1 år, kr, primo  "]
[7409,"Kviekalve jersey < 1 år kv1, primo  "]
[7410,"Kviekalve jersey < 1 år, kr, ultimo   "]
[7411,"Kviekalve jersey < 1 år kv1, ultimo  "]
[7412,"Kvier jersey 1½ - 2 år, kr., primo"]
[7413,"Kvier jersey 1½ - 2 år, kv1, primo"]
[7414,"Kvier, jersey 1½ - 2 år, kr, ultimo  "]
[7415,"Kvier jersey, 1½ - 2 år, kv1, ultimo"]
[7416,"Kvier jersey 1 - 1½ år, kr., primo"]
[7417,"Kvier jersey 1 - 1½ år, kv1, primo"]
[7418,"Kvier jersey, 1 - 1½  år , kr, ultimo "]
[7419,"Kvier jersey 1 - 1½  år, kv1, ultimo"]
[7420,"Tyre 1 - 2 år, kr, primo   "]
[7421,"Tyre 1 - 2 år kv1, primo  "]
[7422,"Tyre 1 - 2 år, kr, ultimo    "]
[7423,"Tyre 1 -2 år kv1, ultimo  "]
[7425,"Tyre jersey 1 - 2 år, kr, primo   "]
[7426,"Tyre jersey 1 - 2 år kv1, primo  "]
[7427,"Tyre jersey 1 - 2 år, kr, ultimo    "]
[7428,"Tyre jersey 1 -2 år kv1, ultimo  "]
[7430,"Tyre 1/2 - 1 år, kr, primo  "]
[7431,"Tyre 1/2 - 1 år, kv1, primo"]
[7432,"Tyre 1/2 - 1 år, kr, ultimo    "]
[7433,"Tyre 1/2 - 1 år, kv1, ultimo"]
[7435,"Tyre jersey 1/2 - 1 år, kr, primo   "]
[7436,"Tyre jersey 1/2 - 1 år,  kv1, primo"]
[7437,"Tyre jersey 1/2 - 1 år, kr, ultimo    "]
[7438,"Tyre jersey 1/2 - 1 år, kv1, ultimo  "]
[7440,"Avlstyre og tyre over 2 år, kr, primo"]
[7442,"Avlstyre og tyre over 2 år, kv1, primo"]
[7444,"Avlstyre og tyre over 2 år, kr, ultimo "]
[7446,"Avlstyre og tyre over 2 år  kv1, ultimo"]
[7470,"Tyre 0 - 1/2 år, kr, primo"]
[7471,"Tyre 0 - 1/2 år, kv1, primo"]
[7472,"Tyre 0 - 1/2 år, kr, ultimo "]
[7473,"Tyre 0 - 1/2 år, kv1, ultimo"]
[7476,"Tyre jersey 0 - 1/2 år, kv1, primo"]
[7478,"Tyre jersey 0 - 1/2 år, kv1, ultimo"]
[7490,"Stambesætning kvæg, kr, primo"]
[7492,"Stambesætning kvæg, kr, ultimo"]
[7500,"Orner salg, kr."]
[7501,"Sopolte salg  "]
[7502,"Sopolte overført (indtægt søer)"]
[7504,"Orner, døde, kr."]
[7505,"7-kg's grise til salg"]
[7506,"7-kg's grise overført"]
[7507,"Smågrise salg  "]
[7508,"Smågrise overført"]
[7509,"Slagtesvin salg  "]
[7511,"7-kg's grise køb  "]
[7512,"Søer og gylte, salg"]
[7513,"30 kg's grise køb  "]
[7514,"Søer og gylte, døde"]
[7515,"Sopolte køb  "]
[7516,"Sopolte, døde  "]
[7517,"Gylte køb  "]
[7518,"Orner køb  "]
[7519,"Tilvækst slagtesvin  "]
[7521,"Tilvækst smågrise  "]
[7523,"Tilvækst øvrige svin  "]
[7525,"Orner salg, kv1  "]
[7526,"Orner døde, kv1"]
[7527,"Søer og gylte døde, kv1  "]
[7528,"30 kg's grise, døde, kv1"]
[7529,"Orner, køb, kv1"]
[7530,"Sopolte salg kv1  "]
[7531,"Sopolte overført (indtægt søer), kv1"]
[7532,"Søer og gylte, kv1  "]
[7534,"7-kg's grise salg kv 1  "]
[7535,"7 kg's grise overført, kv1"]
[7536,"Smågrise salg kv 1  "]
[7537,"Smågrise overført, kv1"]
[7538,"Slagtesvin salg kv 1  "]
[7539,"Sopolte overført (indtægt sl.sv.) kv 1"]
[7540,"7-kg's grise køb kv 1  "]
[7542,"30 kg's grise køb kv 1  "]
[7544,"Sopolte køb kv 1  "]
[7546,"Gylte køb kv 1  "]
[7548,"Døde slagtesvin kv 1  "]
[7550,"Døde 7-30 dages grise, kv1  "]
[7556,"Orner, primo, kr"]
[7557,"Orner, primo, kv 1"]
[7558,"Orner, ultimo, kr"]
[7559,"Orner, ultimo, kv 1"]
[7560,"Søer, primo, kr"]
[7561,"Søer, primo, kv 1 "]
[7562,"Søer, ultimo, kr"]
[7563,"Søer, ultimo, kv 1 "]
[7565,"Gylte, primo, kr  "]
[7566,"Gylte, primo, kv 1  "]
[7567,"Gylte, ultimo, kr  "]
[7568,"Gylte, ultimo, kv 1  "]
[7570,"Søer ikke drægtige, primo, kr"]
[7571,"Søer ikke drægtige, primo, kv 1"]
[7572,"Søer ikke drægtige, ultimo, kr"]
[7573,"Søer ikke drægtige, ultimo, kv 1"]
[7575,"Sopolte, primo, kr  "]
[7576,"Sopolte, primo, kv 1  "]
[7577,"Sopolte, ultimo, kr  "]
[7578,"Sopolte, ultimo, kv 1  "]
[7580,"smågrise indtil 30 kg, primo, kr  "]
[7581,"smågrise indtil 30 kg, primo, kv 1  "]
[7582,"smågrise indtil 30 kg, ultimo, kr  "]
[7583,"smågrise indtil 30 kg, ultimo, kv 1  "]
[7585,"Slagtesvin 60-90 kg, primo, kr"]
[7586,"Slagtesvin 60-90 kg, primo, kv 1 "]
[7587,"Slagtesvin 60-90 kg, ultimo, kr"]
[7588,"Slagtesvin 60-90 kg, ultimo, kv 1 "]
[7590,"Slagtesvin 30 - 60 kg, primo, kr  "]
[7591,"Slagtesvin 30 - 60 kg, primo, kv 1  "]
[7592,"Slagtesvin 30 - 60 kg, ultimo, kr  "]
[7593,"Slagtesvin 30 - 60 kg, ultimo, kv 1  "]
[7595,"7 kg's grise, primo, kr"]
[7596,"7 kg's grise, primo, kv 1"]
[7597,"7 kg's grise, ultimo, kr"]
[7598,"7 kg's grise, ultimo, kv 1"]
[7600,"Sopolte over 60 kg opformeret, primo"]
[7601,"Sopolte over 60 kg opformeret, kv1, primo"]
[7602,"Sopolte over 60 kg opformeret, ultimo"]
[7603,"Sopolte over 60 kg opformeret, kv1, ultimo"]
[7604,"Sopolte over 60 kg egne, primo"]
[7605,"Sopolte over 60 kg egne, kv1, primo"]
[7606,"Sopolte over 60 kg egne, ultimo"]
[7607,"Sopolte over 60 kg egne, kv1, ultimo"]
[7608,"Sopolte under 60 kg opformeret, primo"]
[7609,"Sopolte under 60 kg opformeret, kv1, primo"]
[7610,"Sopolte under 60 kg opformeret, ultimo"]
[7611,"Sopolte under 60 kg opformeret, kv1, ultimo"]
[7612,"Sopolte under 60 kg egne, primo"]
[7613,"Sopolte under 60 kg egne, kv1, primo"]
[7614,"Sopolte under 60 kg egne, ultimo"]
[7615,"Sopolte under 60 kg egne, kv1, ultimo"]
[7616,"Slagtesvin over 90 kg, primo"]
[7617,"Slagtesvin over 90 kg, kv1, primo"]
[7618,"Slagtesvin over 90 kg, ultimo"]
[7619,"Slagtesvin over 90 kg, kv1, ultimo"]
[7630,"Stambesætning svin, kr, primo"]
[7632,"Stambesætning svin, kr, ultimo"]
[7640,"Grundbetaling, kr."]
[7641,"Orner, avl, kr."]
[7642,"Orner, avl, kv1"]
[7643,"Sopolte, avl, kr."]
[7644,"Sopolte, avl, kv1"]
[7645,"Sopolte, opf., kr."]
[7646,"Sopolte, opf., kv1"]
[7647,"Sæd, kr."]
[7650,"Æg salg, kr  "]
[7652,"Høns salg, kr   "]
[7654,"Høns tilvækst, kr  "]
[7656,"Høns  indkøb, kr  "]
[7658,"Slagtekyllinger salg, kr  "]
[7660,"Slagtekyllinger tilvækst, kr  "]
[7666,"Kalkuner tilvækst, kr  "]
[7673,"Æg salg kv 1  "]
[7678,"Slagtekyllinger køb, kv1"]
[7679,"Slagtekyllinger salg kv 1 stk  "]
[7680,"Slagtekyllinger tilvækst, kr."]
[7681,"Slagtekyllinger salg kv 2 kg  "]
[7685,"Høns, kr, primo  "]
[7686,"Høns kv1, primo  "]
[7687,"Høns, kr, ultimo  "]
[7688,"Høns kv1, ultimo  "]
[7690,"slagtekyllinger, kr, primo  "]
[7691,"slagtekyllinger kv1, primo  "]
[7692,"slagtekyllinger, kr, ultimo  "]
[7693,"slagtekyllinger kv1, ultimo  "]
[7700,"Mink avlsdyr, hanner, sanering, primo"]
[7701,"Mink avlsdyr, hanner, sanering, primo, kv1"]
[7702,"Mink, avlsdyr, hanner, sanering, ultimo"]
[7703,"Mink, avlsdyr, hanner, sanering, ultimo, kv1"]
[7705,"Mink, avlsdyr, tæver, sanering, primo"]
[7706,"Mink, avlsdyr, tæver, sanering, primo, kv1"]
[7707,"Mink, avlsdyr, tæver, sanering, ultimo"]
[7708,"Mink, avlsdyr, tæver, sanering, ultimo, kv1"]
[7711,"Minkskind salg, kr   "]
[7713,"Mink i øvrigt salg (avlsdyr), kr  "]
[7717,"Mink køb, kr  "]
[7721,"Minkskind salg kv 1  "]
[7723,"Mink i øvrigt salg kv 1  "]
[7727,"Mink køb kv 1  "]
[7731,"Mink avlsdyr, tæver, kr., primo"]
[7732,"Mink avlsdyr, tæver, kv1, primo"]
[7733,"Mink avlsdyr, tæver, kr., ultimo"]
[7734,"Mink avlsdyr, tæver, kv1, ultimo"]
[7736,"Mink hvalpe, kr, primo  "]
[7737,"Mink hvalpe kv1, primo  "]
[7738,"Mink hvalpe, kr, ultimo  "]
[7739,"Mink hvalpe kv1, ultimo  "]
[7741,"Mink skind, kr, primo  "]
[7742,"Mink skind kv1, primo  "]
[7743,"Mink skind, kr, ultimo  "]
[7744,"Mink skind kv1, ultimo  "]
[7745,"Mink avlsdyr, hanner, kr., primo"]
[7746,"Mink avlsdyr, hanner, kv1, primo"]
[7747,"Mink avlsdyr, hanner, kr., ultimo"]
[7748,"Mink avlsdyr, hanner, kv1, ultimo"]
[7752,"Andre landbrugsindtægter, Pasningsaftale, mark"]
[7754,"Andre landbrugsindtægter, Pasningsaftale, husdyr"]
[7756,"Andre landbrugsindtægter, Pasningsaftale, kvier"]
[7766,"Andre landbrugsindtægter, Overskud slagteri (2017 salg plumrose)"]
[7771,"Tilskud økologisk jordbrug"]
[7773,"Tilskud miljøforanstaltninger/MVJ"]
[7774,"Indtægter planteavl tidligere år"]
[7775,"Kompensation omsætningstab COVID19"]
[7776,"Kompensation faste omkostninger COVID19"]
[7777,"Lønkompensation COVID19"]
[7779,"Erstatning COVID-19 pelsdyr"]
[7801,"Kraftfoder (omkostning)  "]
[7803,"Tilskudsfoder (omkostning)  "]
[7805,"Smågrise blanding (omkostning)  "]
[7807,"Færdigblanding (omkostning)  "]
[7809,"Fjerkræfoder (omkostning)  "]
[7811,"Pelsdyrfoder (omkostning)  "]
[7812,"Div. omkostninger, planteavl"]
[7814,"Tørring og lagerleje (omkostning)"]
[7815,"Sortering kartofler  (omkostning)  "]
[7816,"Plastik (omkostning)  "]
[7817,"Mælkeprodukter (omkostning)  "]
[7819,"Hjælpeprodukter (omkostning)  "]
[7821,"Indkøbt grovfoder (omkostning)  "]
[7826,"Produktionsrådgivning - kvæg (omkostning)"]
[7828,"Avl og inseminering (omkostning)"]
[7829,"Pelsningsomkostninger, mink (omkostning)"]
[7831,"Saneringsomkostninger pelsdyr"]
[7832,"Pasningsaftale kvier (omkostning)"]
[7838,"Vedligehold vanding (omkostning)"]
[7841,"Økonomirådgivning (omkostning)"]
[7842,"Regnskab (omkostning)"]
[7843,"Forbrugsafgift vand (omkostning)  "]
[7844,"Vandafgift (grøn afgift)"]
[7845,"Fyringsolie (omkostning)"]
[7846,"Gas (omkostning)"]
[7847,"El (omkostning)"]
[7848,"Fast brændsel (omkostning)"]
[7849,"Elafgift"]
[7850,"Leasing (omkostning)"]
[7870,"Diesel, kv1"]
[7871,"El, kv1"]
[7872,"Fyringsolie, kv1"]
[7873,"Gas, kv1"]
[7880,"Løn, kost og logi, kr."]
[7881,"Personaleomk., kr."]
[7882,"ATP medarbejdere, kr."]
[7883,"Tilskud personale, kr."]
[7884,"Vikarordning, kr."]
[7894,"Støtte til unge landbrugere"]
[7895,"Grøn støtte"]
[7900,"Bygningsleje, kr"]
[7901,"Maskinleje"]
[7904,"Rente realkredit dkr, fast  "]
[7905,"Bidrag realkredit dk, fast"]
[7906,"Rente realkredit dkr, variabel  "]
[7907,"Bidrag realkredit dkr, variabel"]
[7908,"Rente realkredit fr. valuta, fast  "]
[7909,"Bidrag realkredit fr.valuta, fast"]
[7910,"Rente realkredit fr.valuta, variabel  "]
[7911,"Bidrag realkredit fr. valuta, variabel"]
[7916,"Rente pengeinstitut dkr, (prioritetsgæld)  "]
[7919,"Rente ansvarlige lån"]
[7920,"Rente finansiel leasing"]
[7922,"Rente kassekredit  "]
[7924,"Rente udlandslån fast  rente  "]
[7926,"Rente udlandslån, variabel rente  "]
[7927,"Rente udlandslån i øvrigt  "]
[7962,"Personlig indtjening, ægtefælle  "]
[7964,"Børne og ungeydelse"]
[7970,"Realkr., afdrag, fast forr. kr."]
[7971,"Realkr, afdrag, var.forr,kr."]
[7972,"Realkr., afdrag, fast forr., frem. valuta"]
[7973,"Realkr., afdrag, var.forr., frem. valuta"]
[7974,"Realkr., afdrag, resten"]
[7975,"Pengeinstitutter, afdrag, kr."]
[7976,"Pengeinstitutter, afdrag, frem. valuta"]
[8032,"Tilgodehavende, primo  "]
[8033,"Mellemregning I/S-interessenter, kr, primo  "]
[8034,"Andel i I/S, kr, primo"]
[8051,"Leveringsrettigheder, kr, primo"]
[8053,"Pantebreve, kr, primo  "]
[8054,"Andelskapital, kr, primo  "]
[8055,"Indlån, kr, primo  "]
[8056,"Kasse, kr, primo  "]
[8057,"Kassekredit, kr, primo  "]
[8058,"Ansvarlig lånekapital, primo"]
[8059,"Ansvarlig lånekapital 0-1 år, kr, primo"]
[8060,"Fast forrentet Dkr, primo  "]
[8061,"Variabelt forrentet Dkr, primo"]
[8062,"Fast forrentet fremmed valuta, primo  "]
[8063,"Variabelt forrentet fremmed valuta, primo  "]
[8064,"Diverse realkreditlån, primo "]
[8065,"Pengeinstitutter 0-1 år, primo"]
[8066,"Variabelt forrentede Dkr > 1 år, primo"]
[8067,"Fast forrentet Fremmed valuta, primo  "]
[8068,"Variabelt forrentet Fremmed valuta, primo"]
[8069,"Pante- og gældsbreve, primo"]
[8070,"Anden langfristet gæld, primo"]
[8071,"Leasingforpligtelser, primo"]
[8072,"Mellemregning I/S-interessenter, primo"]
[8073,"Anden gæld - del 1 (Moms og afgifter), primo  "]
[8074,"Anden gæld - del 2 (Øvrig gæld) > 1 år, primo"]
[8075,"Kassekredit, primo  "]
[8076,"Gæld uden for landbrug, primo"]
[8079,"Hensættelser (pension og lign), primo"]
[8082,"Hensættelser Strukturerede fordringer, primo"]
[8088,"Sælgerpantebreve"]
[8092,"Realkreditinstitutter 0-1 år, primo"]
[8093,"Pante- og gældsbreve 0-1 år, primo"]
[8094,"Anden langfristet gæld 0-1 år, primo"]
[8095,"Leasingforpligtelser 0-1 år, primo"]
[8096,"Anden gæld 0-1 år, primo"]
[8100,"Hensættelser Beboelse (Offentlig vurdering), kr, ultimo"]
[8104,"Hensættelser Jord (del af grunde og bygninger), kr, ultimo (slettet 2017)"]
[8106,"Hensættelser Grundforbedring  - del af grunde og bygninger, kr, ultimo (slettet 20179"]
[8107,"Hensættelser Beboelse – del af grunde og bygninger (erhvervsmæssige), kr, ultimo (slettet 2017)"]
[8108,"Hensættelser Beboelse - del af grunde og bygninger (ikke erhvervsmæssige), kr, ultimo"]
[8110,"Hensættelser Driftsbygninger - del af grunde og bygninger, kr, ultimo (slettet 2017)"]
[8112,"Hensættelser Installationer - del af prod.anl., driftmat., inventar, kr, ultimo"]
[8115,"Hensættelser Indkøbt beholdning korn, kg kv1, ultimo"]
[8117,"Momslån COVID-19"]
[8181,"Afskrivning stuehus, kr  "]
[8200,"Combiblanding kv1 forbrug  "]
[8201,"Korn købt, kv1"]
[8202,"Grønpiller kv1 forbrug  "]
[8203,"C-blanding, kv1 forbrug"]
[8204,"Sødmælkserstatning kv1 forbrug  "]
[8205,"A-blanding kv1 forbrug"]
[8206,"Kalveblanding, kv1 forbrug"]
[8207,"Soyaskrå, mv., kv1 forbrug"]
[8208,"Rapsskrå, kv1 forbrug"]
[8209,"Tilskudsfoder sohold/slagtesvin, kv1 forbrug"]
[8210,"Øvrige råvarer, kv1 forbrug"]
[8211,"Tilskudsfoder, smågrise kv1 forbrug"]
[8212,"Startpiller kv1 forbrug  "]
[8213,"Proteinblanding/råvare, kv1 forbrug"]
[8214,"Fiskemel, kv1 forbrug  "]
[8215,"Smågriseblanding, kv1 forbrug"]
[8216,"Soyaolie kv1 forbrug  "]
[8217,"Færdigblanding, søer, kv1 forbrug"]
[8218,"Solsikkeskrå kv1 forbrug  "]
[8219,"Færdigblanding, smågrise, kv1 forbrug"]
[8220,"Kartoffelprodukter kv1 forbrug"]
[8221,"Færdigblanding, slagtesvin, kv1 forbrug"]
[8222,"Valle kv1 forbrug  "]
[8223,"Minkfoder, kv1 forbrug"]
[8224,"Rapskager, kv1"]
[8225,"Fjerkræfoder, kv1 forbrug"]
[8226,"Roeaffald kv1 forbrug  "]
[8227,"Roepiller kv1 forbrug  "]
[8228,"Melasse kv1 forbrug  "]
[8229,"Soyaskaller kv1 forbrug  "]
[8230,"Fedt kv1 forbrug  "]
[8231,"Mask kv1 forbrug"]
[8232,"Majsbærme, kv1"]
[8233,"C-blanding, kr. forbrug"]
[8234,"Rapskager, kr"]
[8235,"A-blanding, kr. forbrug"]
[8236,"Kalveblanding, kr. forbrug"]
[8237,"Sojaskrå, mv., kr. forbrug"]
[8238,"Rapsskrå, kr. forbrug"]
[8239,"Tilskudsfoder, kr. (sohold/sl.svin) forbrug"]
[8240,"Øvrige råvarer, kr. forbrug"]
[8241,"Tilskudsfoder, kr. (smågrise) forbrug"]
[8242,"Startpiller kr. forbrug  "]
[8243,"Proteinblanding / råverer, kr. forbrug"]
[8244,"Fiskemel kr. forbrug  "]
[8245,"Smågriseblanding, kr. forbrug"]
[8247,"Færdigblanding, søer, kr. forbrug"]
[8249,"Færdigblanding, smågrise, kr. forbrug"]
[8251,"Færdigblanding, slagtesvin, kr. forbrug"]
[8253,"Minkfoder, kr. forbrug"]
[8254,"Ydelseskontrol, kr  forbrug  "]
[8255,"Fjerkræfoder, kr. forbrug"]
[8256,"Strøelse, kr forbrug"]
[8257,"Rengøringsmidler, kr. forbrug  "]
[8258,"Klovbeskæring , kr.  forbrug  "]
[8259,"Daka, kr. forbrug"]
[8260,"Byg, kr."]
[8261,"Hvede, kr."]
[8262,"Rug, kr."]
[8263,"Havre, kr."]
[8264,"Majs, kr.  "]
[8265,"Øvrig korn, kr."]
[8266,"Combiblanding, kr."]
[8267,"Grønpiller, kr."]
[8268,"Sødmælkserstatning, kr."]
[8270,"Foderroer, egne, kr."]
[8271,"Græsensilage, eget, kr.  "]
[8273,"Majsensilage, eget, kr.  "]
[8274,"Kolbemajs, eget, kr.  "]
[8275,"Foderroer, købte, kr."]
[8276,"Græs mv., købt, kr.  "]
[8277,"Græsensilage, købt, kr.  "]
[8278,"Majsensilage, købt, kr.  "]
[8280,"Soyaolie, kr.  "]
[8281,"Solsikkeskrå, kr."]
[8282,"Mælkeprodukter, kr."]
[8283,"Kartoffelprodukter, kr."]
[8284,"Valle, kr.  "]
[8290,"Roeaffald, kr.  "]
[8291,"Roepiller, kr.  "]
[8292,"Melasse, kr."]
[8293,"Soyaskaller, kr."]
[8294,"Fedt, kr.  "]
[8295,"Mask, kr."]
[8296,"Helsædsensilage primo, kr."]
[8297,"Helsædsensilage primo, FEN"]
[8298,"Grønkorn primo, kr."]
[8299,"Grønkorn primo, FEN"]
[8300,"Foderroer, primo FEN  "]
[8301,"Græsensilage, primo, FEN"]
[8302,"Majsensilage primo, FEN  "]
[8303,"Kolbemajs primo, FEN  "]
[8304,"Foderroer primo, kr.  "]
[8305,"Græsensilage, primo, kr."]
[8306,"Majsensilage primo, Kr.   "]
[8307,"Kolbemajs primo, kr.   "]
[8308,"Foderroer ultimo, FEN  "]
[8309,"Græsensilage, ultimo, FEN"]
[8310,"Majsensilage ultimo, FEN  "]
[8311,"Kolbemajs ultimo, FEN  "]
[8312,"Græs/helsædsensilage, ultimo, kr.  "]
[8313,"Græsensilage ultimo, kr."]
[8314,"Majsensilage ultimo, kr.  "]
[8315,"Kolbemajs, ultimo, kr.  "]
[8316,"Helsædsensilage ultimo, kr,"]
[8317,"Helsædsensilage ultimo, FEN"]
[8318,"Grønkorn ulrimo, kr."]
[8319,"Grønkorn ultimo, FEN"]
[8320,"Byg indkøbt, kg"]
[8321,"Hvede indkøbt, kg"]
[8322,"Rug indkøbt, kg"]
[8323,"Havre indkøbt, kg"]
[8324,"Majs indkøbt, kg"]
[8325,"Øvrig korn indkøbt, kg"]
[8330,"Byg, kr. til korrektion 2016, primo (slettet 2017)"]
[8331,"Byg, kg til korrektion 2016, primo (slettet 2017)"]
[8332,"Hvede, kr. til korrektion 2016, primo (slettet 2017)"]
[8333,"Hvede, kg til korrektion 2016, primo (slettet 2017)"]
[8334,"Havre, kr. til korrektion 2016, primo (slettet 2017)"]
[8335,"Havre, kg til korrektion 2016, primo (slettet 2017)"]
[8336,"Øvrig korn, kr. til korrektion 2016, primo (slettet 2017)"]
[8337,"Øvrig korn, kg til korrektion 2016, primo (slettet 2017)"]
[8338,"Halm, kr. til korrektion 2016, primo (slettet 2017)"]
[8339,"Halm, kg til korrektion 2016, primo (slettet 2017)"]
[8340,"Byg, kr"]
[8341,"Hvede, kr"]
[8342,"Rug, kr"]
[8343,"Havre, kr"]
[8344,"Majs, kr"]
[8345,"Øvrig korn, kr"]
[8346,"Triticale, kr"]
[8350,"Byg, kg"]
[8351,"Hvede, kg"]
[8352,"Rug, kg"]
[8353,"Havre, kg"]
[8354,"Majs, kg"]
[8355,"Øvrig korn, kg"]
[8356,"Triticale, kg"]
[8360,"Byg, kr., ultimo"]
[8361,"Hvede, kr., ultimo"]
[8362,"Rug, kr., ultimo"]
[8363,"Havre, kr., ultimo"]
[8364,"Majs, kr., ultimo"]
[8365,"Øvrig korn, kr., ultimo"]
[8366,"Halm, kr, (beregnet til salg), ultimo"]
[8367,"Triticale, kr., ultimo"]
[8370,"Byg, kg, ultimo"]
[8371,"Hvede, kg, ultimo"]
[8372,"Rug, kg, ultimo"]
[8373,"Havre, kg, ultimo"]
[8374,"Majs, kg, ultimo"]
[8375,"Øvrig korn, kg, ultimo"]
[8376,"Halm, kg (beregnet til salg), ultimo"]
[8377,"Triticale, kg, ultimo"]
[8380,"Byg, kr., primo"]
[8381,"Hvede, kr., primo"]
[8382,"Rug, kr., primo"]
[8383,"Havre, kr., primo"]
[8384,"Majs, kr., primo"]
[8385,"Øvrig korn, kr., primo"]
[8386,"Halm, kr (beregnet til salg), primo"]
[8387,"Triticale, kr., primo"]
[8390,"Byg, kg, primo"]
[8391,"Hvede, kg, primo"]
[8392,"Rug, kg, primo"]
[8393,"Havre, kg, primo"]
[8394,"Majs, kg, primo"]
[8395,"Øvrig korn, kg, primo"]
[8396,"Halm, kg (Beregnet til salg), primo"]
[8397,"Triticale, kg, primo"]
[8500,"Hestebønner, kr. (salg)"]
[8501,"Hestebønner, kv1 (salg)"]
[8502,"Hestebønner, kr, io"]
[8503,"Hestebønner, kv1, io"]
[8504,"Hestebønner primo"]
[8505,"Hestebønner primo, kv1"]
[8506,"Hestebønner ultimo"]
[8507,"Hestebønner ultimo, kv1"]
[8510,"Lupiner, kr. (salg)"]
[8511,"Lupiner, kv1 (salg)"]
[8512,"Lupiner, kr., io"]
[8513,"Lupiner, kv1, io"]
[8514,"Lupiner primo"]
[8515,"Lupiner primo, kv1"]
[8516,"Lupiner ultimo"]
[8517,"Lupiner ultimo, kv1"]
[20100,"Salgsafgrøder "]
[20155,"Grovfoder"]
[21000,"Udsæd"]
[21500,"Korn"]
[21510,"Tilskudsfoder"]
[21520,"Råvarer"]
[21530,"Færdigblanding"]
[21540,"Kraftfoder mv."]
[21560,"Mineraler/vitaminer"]
[21565,"Biprodukter "]
[21570,"Grovfoder, indkøbt"]
[21575,"Grovfoder, eget"]
[21580,"Andet eget foder"]
[21600,"Dyrlæge og medicin"]
[21605,"Avl, rådgivning og kontrol"]
[21620,"Pelsning"]
[21625,"Diverse vedr. husdyrbrug"]
[22000,"Energi excl. brændstof"]
[22030,"Vedligeholdelse, fast ejendom"]
[22060,"Vedligehold, staldinventar"]
[22070,"Vedligeholdelse, andet inventar"]
[22080,"Lønomkostninger"]
[22090,"Ejendomsskat og forsikringer"]
[22110,"Diverse omkostninger"]
[22130,"Afskrivning, fast ejendom"]
[22160,"Afskrivninger, staldinventar"]
[23100,"Salgsafgrøder, kv 1"]
[23155,"Grovfoder, kv 2"]
[23160,"Grovfoder salg, kr.  "]
[23165,"Grovfoder salg, FEN  "]
[23500,"Korn, kv 1"]
[23510,"Tilskudsfoder, kv 1"]
[23520,"Råvarer, kv 1"]
[23530,"Færdigblanding, kv 1"]
[23575,"Grovfoder, eget, kv 1"]
[24070,"Tilskud"]
[25016,"Kapacitet - standard kolonne nr 1"]
[25017,"Kapacitet - standard kolonne nr 2"]
[25018,"Kapacitet - standard kolonne nr 3"]
[25019,"Kapacitet - standard kolonne nr 4"]
[25026,"Kapacitet - enhedstype på standard kolonne nr 1"]
[25027,"Kapacitet - enhedstype på standard kolonne nr 2"]
[25028,"Kapacitet - enhedstype på standard kolonne nr 3"]
[25029,"Kapacitet - enhedstype på standard kolonne nr 4"]
[25031,"Driftsgren - standard kolonne nr 1"]
[25032,"Driftsgren - standard kolonne nr 2"]
[25033,"Driftsgren - standard kolonne nr 3"]
[25034,"Driftsgren - standard kolonne nr 4"]
[25041,"Driftsgren - enhedstype på standard kolonne nr 1"]
[25042,"Driftsgren - enhedstype på standard kolonne nr 2"]
[25043,"Driftsgren - enhedstype på standard kolonne nr 3"]
[25044,"Driftsgren - enhedstype på standard kolonne nr 4"]
[25765,"Ejeraflønning  "]
[29191,"Malkesystem"]
[29200,"Årskøer"]
[29206,"Kg ekm leveret"]
[29304,"Besætningstype"]
[29319,"Gns vægt indsat smågrise (15-35)"]
[29320,"Gns. vægt solgte smågrise (15-35)"]
[29321,"Gns. vægt solgte 7 kg's grise"]
[29322,"Gns vægt overførte smågrise (indgang)"]
[29323,"Gns. vægt overførte smågrise (afgang)"]
[29324,"Gns. vægt købte 7 kg’s grise"]
[29338,"Foderforbrug i alt "]
[29351,"Gns. slagtevægt solgte sl.svin"]
[29363,"Kr. pr. kg slagtet vægt"]
[29710,"Grovfoder, indkøbt"]
[29712,"Grovfoder, eget"]
[29826,"Korn intern, husdyr, kr."]
[29827,"Korn intern, husdyr, kv1"]
[40100,"Varesalg"]
[40102,"Varesalg 2"]
[40104,"Varesalg 3"]
[40110,"Engrossalg "]
[40112,"Engrossalg 2"]
[40114,"Engrossalg 3"]
[40120,"Arbejde efter regning "]
[40122,"Arbejde efter regning 2"]
[40130,"Entreprise"]
[40132,"Entreprise 2"]
[40140,"Tilbudsarbejde"]
[40142,"Tilbudsarbejde 2"]
[40150,"Arbejde i øvrigt"]
[40160,"Kørsel"]
[40162,"Kørsel 2"]
[40170,"Honorar, salær, provision mv."]
[40175,"Maskinstationsindtægter"]
[40180,"Skov, råstoffer mm."]
[40185,"Andet hovedområde"]
[40190,"Lejeindtægter"]
[40200,"Diverse indtægter"]
[40202,"Flerårige afgrøder"]
[40230,"Vare -og materiealekøb"]
[40235,"Råvarekøb"]
[40240,"Køb af halvfabrikata"]
[40245,"Hjælpematerialer"]
[40250,"Øvrige råvarer og hjælpematerialer"]
[40255,"Maskinstation , skov og råstoffer"]
[40260,"Tjenesteydelser til videresalg"]
[40270,"Underentreprenører"]
[40280,"Garanti- og serviceomkostninger"]
[40290,"Div. Vedr. varekøb og materialer"]
[40300,"Energi"]
[40305,"Brændstof"]
[40310,"Salgsomkostninger og produktudv."]
[40315,"Tab på debitorer"]
[40320,"Lejeudgifter"]
[40335,"Vedligeholdelse, Bygninger"]
[40340,"Vedligeholdelse, grundforbedringer"]
[40345,"Vedligeholdelse, produktionsinventar"]
[40350,"Vedligeholdelse, Bygningsinventar"]
[40355,"Vedligeholdelse, andet inventar"]
[40357,"Investeringer over driften"]
[40360,"Personaleomkostninger"]
[40370,"Skatter mv."]
[40375,"Forsikringer"]
[40380,"Kontor, administation mv."]
[40390,"Diverse omkostninger"]
[40400,"Afskrivninger immaterielle aktiver (øvrige)"]
[40402,"Afskrivninger, mælkekvote"]
[40410,"Afskrivninger bygninger"]
[40417,"Afskrivninger beboelse"]
[40420,"Afskrivninger grundforbedringer"]
[40423,"Afskrivninger stamplanter"]
[40430,"Afskrivninger produktionsinventar"]
[40440,"Afskrivninger bygningsinventar"]
[40450,"Afskrivninger andet inventar"]
[40460,"Afskrivninger bl. driftsmidler mv."]
[40499,"Nedskrivninger"]
[40500,"Nedskrivninger immaterielle aktiver (øvrige)"]
[40502,"Nedskrivninger mælkekvote"]
[40510,"Nedskrivninger bygninger"]
[40515,"Nedskrivninger grunde"]
[40517,"Nedskrivninger beboelse"]
[40520,"Nedskrivninger grundforbedringer"]
[40523,"Neskrivninger stamplanter"]
[40530,"Nedskrivninger produktionsinventar"]
[40540,"Nedskrivninger bygningsinventar"]
[40550,"Nedskrivninger andet inventar"]
[40560,"Nedskrivninger bl. driftsmidler mv."]
[40599,"Tab/Gevinst"]
[40600,"Tab/gevinst immaterielle aktiver (øvrige)"]
[40602,"Tab/gevinst mælkekvote"]
[40610,"Tab/gevinst bygninger"]
[40615,"Tab/gevinst grunde"]
[40617,"Tab/gevinst beboelse"]
[40620,"Tab/gevinst grundforbedringer"]
[40623,"Tab/gevinst stamplanter"]
[40630,"Tab/gevinst produktionsinventar"]
[40640,"Tab/gevinst bygningsinventar"]
[40650,"Tab/gevinst andet inventar"]
[40660,"Tab/gevinst bl. driftsmidler mv."]
[40699,"Anden indtjening mv."]
[40700,"Anden indtjening"]
[40702,"Resultatandele I/S"]
[40703,"Indtægter tilknyttede virksomheder"]
[40704,"Indtægter af kapitalinteresser"]
[40705,"Anden virksomhed fri"]
[40710,"Anden virksomhed fri"]
[40715,"Anden virksomhed 1"]
[40720,"Anden virksomhed 2"]
[40725,"Anden virksomhed 3"]
[40730,"Anden virksomhed 4"]
[40735,"Anden virksomhed 5"]
[40740,"Anden virksomhed 6"]
[40745,"Anden virksomhed 7"]
[40750,"Udlejning"]
[40800,"Tilskud"]
[40820,"Renteindtægter"]
[40830,"Aktieudbytter"]
[40840,"Realiseret gevinst værdipapirer (1)"]
[40841,"Realiseret gevinst værdipapirer (2)"]
[40844,"Realiseret tab værdipapirer (1)"]
[40845,"Realiseret tab værdipapirer (2)"]
[40850,"Renteudgifter mv."]
[40851,"Bidrag"]
[40852,"Amortisering"]
[40860,"Prioritetsomkostninger"]
[40870,"Realiseret gevinst gæld, ilikvid"]
[40871,"Realiseret gevinst gæld, likvid"]
[40874,"Realiseret tab gæld, likvid"]
[40880,"Ekstraordinære poster"]
[40881,"Engangsposter - ikke likvid"]
[40882,"Engangsposter - akkordering af gæld"]
[40890,"Urealiseret regulering værdipapirer"]
[40891,"Urealiseret regulering værdipapirer - ikke tilbf. i PB"]
[40895,"Urealiseret regulering gæld"]
[40896,"Nedskrivning tilknyttet virksomhed"]
[40897,"Nedskrivning assoicieret virksomhed"]
[40898,"Opskrivning investeringsejendomme"]
[40899,"Nedskrivning investeringsejendomme"]
[40900,"Personlig indtjening"]
[40902,"Private indtægter andet"]
[40903,"Udlejning værelser"]
[40904,"Ejendomsavance"]
[40906,"Faglig kontigent"]
[40907,"Kontingent - A-kasse, faglig forening"]
[40908,"Private formueudgifter"]
[40910,"Skat af årets resultat"]
[41000,"Goodwill"]
[41005,"Rettigheder, udvikling mv."]
[41010,"Andre immateriale aktiver"]
[41015,"Grunde og bygninger"]
[41020,"Produktionsanlæg"]
[41025,"Erhvervsbiler"]
[41030,"Driftsmidler og inventar, primær"]
[41035,"Installationer, primær"]
[41036,"Projekter under udførelse, primær"]
[41037,"Fremstillede varebeholdninger"]
[41039,"Varebeholdninger indkøbt"]
[41041,"Varebeholdninger under fremstilling"]
[41045,"Igangværende arbejde"]
[41055,"Privat beboelse, ultimo"]
[41060,"Aktiver udenfor primær virksomheder"]
[41100,"Tilgodehavende"]
[41104,"Mellemregning I/S-interessenter"]
[41106,"Andel i I/S"]
[41110,"Erhvervsmæssige finansielle kontrakter"]
[41114,"Ikke erhvervsmæssige finansielle kontrakter"]
[41118,"Strukturerede fordringer"]
[41122,"Aktier, børsnoterede"]
[41126,"Aktier, unoterede"]
[41130,"Hovedaktionæraktier"]
[41134,"Investeringsforeninger"]
[41146,"Udloddende investeringsforeninger, aktier + obligationer"]
[41150,"Obligationer, dkr"]
[41151,"Obligationsanlægsaktiver"]
[41166,"Udenlandske obligationer/fordringer"]
[41170,"Pantebreve"]
[41174,"Andelskapital"]
[41178,"Indlån"]
[41182,"Kasse"]
[41186,"Kassekredit"]
[41200,"Realkredit, fast forrentet dkr."]
[41205,"Realkredit, variabelt forrentet dkr."]
[41210,"Realkredit, fast forrentet fremmed valuta"]
[41215,"Realkredit, variabelt forrentet fremmed valuta"]
[41217,"Øvrige realkredit"]
[41220,"Pengeinstitur, variabelt forrentet dkr."]
[41225,"Pengeinstitut, fast forrentet fremmed valuta"]
[41230,"Pengeinstitut, variabelt forrentet fremmed valuta"]
[41237,"Erhvervsmæssige finansielle kontrakter, anden langfristet gæld, ultimo"]
[41238,"Ikke-erhvervsmæssige finansielle kontrakter, anden langfristet gæld, ultimo"]
[41239,"Strukturerede fordringer, anden langfristet gæld, ultimo"]
[41240,"Anden langfristet gæld"]
[41241,"Indkøbsforeninger, anden langfristet gæld, ultimo"]
[41243,"Kontrakter, anden langfristet gæld, ultimo"]
[41245,"Leasingforpligtigelser"]
[41250,"Mellemregning I/S-interessenter"]
[41253,"Moms og afgifter "]
[41255,"Leverandører af varer og tjenesteydelser"]
[41256,"Kontrakter, kortfristet"]
[41257,"Erhvervsmæssige finansielle kontrakter"]
[41258,"Ikke-erhvervsmæssige finansielle kontrakter"]
[41259,"Strukturede fordringer"]
[41260,"Kassekredit"]
[41265,"Gæld udenfor primær virksomhed"]
[41270,"Hensættelser til udskudt skat"]
[41275,"Andre hensatte forpligtelser"]
[41353,"Betalt skat"]
[41354,"Betalt skat"]
[41356,"Privat kontant mv."]
[41357,"Bolig og transport mv."]
[41358,"Privat ekstraordinært"]
[41359,"Formueindtægter/-udgifter"]
[41360,"Pensionsindbetalinger"]
[41362,"Indskud"]
[41364,"Udtræk"]
[41365,"Udlodning til interessenterne"]
[41366,"Opskrivning anlæg ekskl. modregnet nedskrivninger"]
[41368,"Opskrivning anlæg - modreget nedskrivninger"]
[41370,"Skat af opskrivning"]
[41372,"Opskrivning andet"]
[41374,"Øvrige reserver - ekskl. gevinst/tab anlæg"]
[41376,"Øvrige reserver - gevinst/tab anlæg"]
[41378,"Kontrakter/swaps overført til EK"]
[41380,"Ændring i pensionsværdier"]
[41381,"Udbetalt udbytte"]
[41382,"Overkurs ved emission"]
[41384,"Reserve efter indre værdis metode"]
[41386,"Øvrige lovpligtige reserver"]
[41389,"Overført overskud - selskaber"]
[41394,"Forslag til årets udbytte"]
[41395,"Egenkapital primo"]
[41414,"Betalt skat (selskaber)"]
[41415,"Betalt skat"]
[43000,"Antal ansatte"]
[43010,"Branchekode"]
["025824beregn","Rentesats egenkapital"]
["7_kg_prod_kredsana","Antal prod fravænnede grise kredsana"]
["ae_aendret_ek_drift_priv_skat","ae_ aendring af egenkapital fra drift privat og skat"]
["ae_aendret_udskudt_skat","Ændringen i udskudt skat"]
["ae_aendring_ek","ae_ aendringen af egenkapital"]
["ae_afsk_nedsk","ae_ af- og nedskrivninger mv."]
["ae_aktiver_i_alt","ae_ finansaktiver i alt"]
["ae_aktiver_prim_virk","ae_Aktiver primær virksomhed"]
["ae_and_virk","ae_ anden virksomhed"]
["ae_andel_IS","ae_Andel og mellemregning i/med IS"]
["ae_arbejde","ae_arbejde efter regning, Entreprise, tilbudsarbejde, arbejde iøvrigt, kørsel."]
["ae_betalt_skat","ae_Betalt skat "]
["ae_DB","ae_dækningsbidrag"]
["ae_egenkap_u","Egenkapital"]
["ae_fin_i_alt","ae_'finansiering i alt"]
["ae_finans_kontrakter_aktiver","ae_erhvervsmæssige og ikke erhvervsmæssige finansielle kontrakter amst strukturede fordringer "]
["ae_finans_kontrakter_passiv","ae_ erhvervs og ikke erhvervsmæssige kontrakter samt strukturede fordringer"]
["ae_finansaktiver","sum af finans aktiver"]
["ae_gaeld_i_alt","ae_ gæld ialt"]
["ae_hensaettelser","ae_ summen af hensættelser til udskudt skat samt forpligtigelser"]
["ae_imm_akt","ae_Immatrielle aktiver"]
["ae_imm_jord_beboelse_tab_gev","ae_ primæer gevinst/tab på immatrielleaktiiver, jord samt beboelse"]
["ae_kap_i_alt","ae_ kapacitetsomkostninger ialt"]
["ae_kont_kap_omk","ae_ kontante kapacitetsomkostninger"]
["ae_materiel_akt","ae_materielle aktiver (rullende og fast matriel)"]
["ae_Negativ_041270","ae_ hvis tilgodehavende er negativ"]
["ae_oevrig_ek_bev","ae_oevrige egenkapitalbevægelser"]
["ae_penge_inst","ae_ penteinstitut lån, passiver"]
["ae_pension","ae_pensions indbetaling "]
["ae_Positiv_041270","ae_Tilgodehavende, positiv"]
["ae_privat_udt","AE_ samlet privat udtraek + formue indtægter/udgifter"]
["ae_rea_gev_tab_ae_gaeld","ae_realiseret gevints/tab ved gæld på anden virksomhed"]
["ae_rea_gev_tab_finansaktiver","ae_ realiseret gevinst/tab finansaktiver "]
["ae_real_inst","ae_ realkredit lån passiver"]
["ae_res_efter_finans","ae_resultat efter finansiering "]
["ae_res_f_ekstra_poster","ae_ resultat før ekstraordinære poster"]
["ae_res_f_fin","ae_ resultat før finansiering"]
["ae_res_f_reg_skat","ae_ resultat før regulering og skat"]
["ae_res_primaer_drift","ae_ resultat af primær drift"]
["ae_salg","ae_Varesalg 1-3 og engrosalg 1-3 "]
["ae_salg_arbejde","ae_salg, ae_arbejde, honorar salær provision mv."]
["ae_salg_produ","ae_salg_arbejde+maskinstation+skov og råstoffer+andet hoved områsde+lejeindtægter+ diverse indtægter + flerårige afgrøder"]
["ae_ud_ind_interes","ud og indbetaling interessenter (I/S)"]
["ae_ureal_reg_i_alt","ae_ urealiseret regulering i alt"]
["ae_vaerdipapir_aktie","ae_Aktier, noterede, unoterede, hovedáktionær, investeringsforeninger, udloddende "]
["ae_vaerdipapir_obligation","ae_Obligationer, anlægs obligationer udlandske obligationer"]
["ae_vaerdireg","ae_vaerdiregulering"]
["ae_vare_behold","ae_ varebeholdninger"]
["ae_vareforbrug","ae_vareindkoeb+maskinstation+tjenesteydelser og videresalg+ underentreprenører + garanti serviceomk + diverse vedr. varekoebog materialer"]
["ae_varekoeb","ae_vare-materialekøb + råvrekøv+ halvfabrika + hjælpematerialer + øvrige råvarer og hjælpematerialer "]
["ae_vedl","ae_Vedligehold + investeringer over driften"]
["ae_aarets_res","ae_Åretsresultat"]
["ae_aarets_res_f_skat","ae_Årets resultat før skat"]
["aendr_bio_akt","Ændring biologiske aktiver i alt"]
["aendr_ej_drift_privat_skat","Ændring af EK fra drift, privat og skat"]
["aendr_ek_kap","Ændring af Egenkapital"]
["aendring_anden_gaeld","Ændring anden gæld"]
["afk_stotte_mv","Afkoblet støtte, inkl. randzone tilskud"]
["afkastningsgrad","Virksomhedens afkast, pct"]
["afkastningsgrad_driftsgren","Afkastningsgrad pr. driftsgren"]
["Afkastningsgrad_landbrug","beregnet afkastningsgrad inkl. ejeraflønning"]
["afkastningsgrad_u_ejerloen","Virksomhedens afkast u. ejeraflønning, pct"]
["afsk","Afskrivninger i alt"]
["afsk_fordelt_driftsgren","Sum af fordelte afskrivninger i driftsgrensanalysen"]
["afsk_konteret","Afskrivninger konteret med prodgren"]
["afsk_nedsk_mv","Af- og nedskrivning mv. til pengebinding"]
["afskrivninger_landbrug","Afskrivninger landbrug som i analysegrundlag"]
["aktier_p","Aktier, primo"]
["aktier_u","Aktier mv, ultimo"]
["aktiver_i_alt_du","Aktiver i alt, ultimo"]
["Aktiver_oms_hastighed","Aktivernes omsætningshastighed"]
["andel_forpagtet_pct","Andel af den dyrkede jord som er forpagtet."]
["Andel_lerjord","Andel af lerjord"]
["andel_sandjord","Andel af sandjord"]
["andel_stivelseskartofler","Andel stivelseskartofler af hele kartoffelarealet"]
["Andel_vanding","Andel vanding"]
["anden_gaeld","Anden gæld"]
["anden_indt","Anden indtjening (kapitalindkomst, anden virksomhed og udlejning)"]
["andet_indkoebt_kraftfoder","Andet inkøbt kraftfoder, restbeløb"]
["andre_landbrugsindt","Andre landrugsindtægter "]
["ansv_laanekap_p","Ansvarlig lånekapital, primo"]
["ansv_laanekap_u","Ansvarlig lånekapital, ultimo"]
["beh_u","Beholdninger i alt ultimo"]
["besaetning_u","Besætning, ultimo"]
["bidragssats_alle","bidragssats på alle lånetyper"]
["bidragssats_fast","bidragssats, lån med fast rente"]
["bidragssats_var","bidragssats for lån med variabel rente"]
["bmp_covid_komp","Kompensation vedr. covid-19 ekskl. mink på driftsgren"]
["bmp_foder_kg_kyl","Filterformel til brug i produktionsanalyser i BM"]
["bmp_foderpris_sl_kyl","Filterformel til brug i produktionsanalyser i BM"]
["bmp_frav_grise_so","Filterformel til brug i produktionsanalyser i BM"]
["bmp_ha_froafg","Hektar med frøafgrøder"]
["bmp_ha_froer","Hektar med fabriksroer"]
["bmp_ha_havre","Areal med havre; suppl pgren"]
["bmp_ha_kolbemajs","Hektar med kolbemajs"]
["bmp_ha_lkart","Supplerende pgrensfordeling resultatvariabel med ha læggekartofler"]
["bmp_ha_majs","Hektar med majs"]
["bmp_ha_oevr_grovf","Hektar øvrige grovfoderafgrøder"]
["bmp_ha_prkart","Supplerende pgrensfordeling resultatvariabel med ha pulver/proceskartofler"]
["bmp_ha_saedsk_graes","Hektar med sædskiftegræs"]
["bmp_ha_stikart","Supplerende prgrensfordeling resultatvariabel med ha stivelseskartofler"]
["bmp_ha_vinterbyg","Hektar med vinterbyg"]
["bmp_ha_vinterhvede","Hektar med vinterhvede"]
["bmp_ha_vinterraps","Hektar med vinterraps"]
["bmp_ha_vaarbyg","Hektar med vårbyg"]
["bmp_ha_vaarhvede","Hektar med vårhvede"]
["bmp_halmsalg_kr","Indeholder halmværdien af samlet bruttoudbytte i driftsgrenen"]
["bmp_intern_pris_kolbemajs","intern overførselspris for kolbemajs kr./FEN"]
["bmp_intern_pris_majs","Intern pris pr FE majs"]
["bmp_intern_pris_saedsk_graes","Intern pris pr FE sædskiftegræs"]
["bmp_pris_dagg_kyl","Filterformel til brug i produktionsanalyser i BM"]
["bmp_pris_EKM_lev","Filterformel til brug i produktionsanalyser i BM"]
["bmp_pris_froafg","Pris pr. hkg frøafgrøder"]
["bmp_pris_froer","Pris pr. kg polsukker, fabriksroer"]
["bmp_pris_IO_grovfoder_kvæg","Intern pris på overført grovfoder fra mark til kvæg"]
["bmp_pris_kg_solgt_kyl","Filterformel til brug i produktionsanalyser i BM"]
["bmp_pris_købt_smågris","Filterformel til brug i produktionsanalyser i BM"]
["bmp_pris_majs","Pris pr. FE majs"]
["bmp_pris_maltbyg","Pris pr. hkg maltbyg "]
["bmp_pris_oevr_grovf","Pris pr. FE øvrige grovfoderafgrøder"]
["bmp_pris_saedsk_graes","Pris pr. FE sædskiftegræs"]
["bmp_pris_sl_kalv","Filterformel til brug i produktionsanalyser i BM"]
["bmp_pris_sl_svin","Filterformel til brug i produktionsanalyser i BM"]
["bmp_pris_solgt_frav","Filterformel til brug i produktionsanalyser i BM"]
["bmp_pris_solgt_smågris","Filterformel til brug i produktionsanalyser i BM"]
["bmp_pris_spkart","Supplerende pgrensfordeling resultatvariabel med pris for spisekartofler (EO)"]
["bmp_pris_stikart","Supplerende pgrensfordeling resultatvariabel med aconto pris for stivelseskartofler"]
["bmp_pris_udsæt_ko","Filterformel til brug i produktionsanalyse i BM"]
["bmp_pris_vinterbyg","Pris pr. hkg vinterbyg "]
["bmp_pris_vaarhvede","Pris pr. hkg vårhvede"]
["bmp_pris_øvr_korn","Udbytte for øvrige kornafgrøder (udover byg, hvede og havre). Suppl pgren"]
["bmp_prod_grise_so","Filterformel til brug i produktionsanalyser i BM"]
["bmp_sl_vægt_kalve","Filterformel til brug i produktionsanalyser i BM"]
["bmp_sl_vægt_svin","Filterformel til brug i produktionsanalyser i BM"]
["bmp_udb_froafg","Udbytte pr ha frøafgrøder, hkg"]
["bmp_udb_froer","Udbytte pr. ha fabriksroer, tons polsukker"]
["bmp_udb_ovr_grovf","Udbytte pr ha øvrige grovfoderafgrøder, FE"]
["bmp_udb_vaarraps","Udbytte pr. ha vårraps hkg"]
["bmp_udbytte_grovf","Filterformel til brug i produktionsanalyser i BM"]
["bmp_udskiftningsprocent","Filterformel til brug i produktionsanalyser i BM"]
["bmp_vægt_indsat_smågris","Filterformel til brug i produktionsanalyser i BM"]
["bmp_vægt_lev_kyl","Filterformel til brug i produktionsanalyser i BM"]
["bmp_vægt_solgte_overf_smågrise","Filterformel til brug i produktionsanalyser i BM"]
["bru_a_dyr","Bruttoudbytte andre husdyr (fjerkræ, pelsdyr, får, heste, mm.)"]
["bru_fordelt_driftsgren","Bruttoudbytte fordelt pr. prodgren i driftsgrensanalyse"]
["bru_i_alt","Bruttoudbytte i alt "]
["bru_kvæg","Bruttoudbytte kvæg"]
["bru_mark","Bruttoudbytte mark"]
["bru_mælk","Bruttoudbytte mælk"]
["bru_svin","Bruttoudbytte svin"]
["daekningsgrad","Dækningsgrad, pct"]
["DB","Dækningsbidrag"]
["DB_driftsgren","Dækningsbidrag pr prodgren i driftsgrensanalysen"]
["de_ejendom","Dyreenheder i alt "]
["dg_afskriv_enh_6000","Afskrivninger i alt, driftsgren"]
["dg_afskriv_enh_7910","Afskrivninger i alt, driftsgren"]
["dg_afskriv_enh_svin","Afskrivninger i alt, driftsgren"]
["dg_afskrivninger_ialt","Summen af alle afskrivninger  til driftgren "]
["DG_anvendt_rente","den rentesats der afstemmer renteomkostninger og den bundne kapital i drifsgrensanalysen"]
["dg_arbejdsomk_enh_svin","Arbejdsomkostninger"]
["dg_arbejdsomkostninger","Summen af arbejdsomkostninger i driftsgrensanalysen"]
["dg_br_andet_36_pl","bruttoudbytte andet driftsgren planteavl"]
["dg_br_andet_37_husdyr","Bruttoudbytte i driftsgrensopgørelser for husdyr fra planteavl"]
["dg_br_andet_37_kvag","Bruttoudbytte af anden driftsgrenopgørelser end kvæg"]
["dg_br_andet_37_mink","Bruttoudbytte af anden driftsgrenopgørelser end mink"]
["dg_br_andet_37_svin","Bruttoudbytte af anden driftsgrenopgørelser end svin"]
["DG_bundet_kap","Bundet kapital i alt for driftsgrenen"]
["dg_bundet_kapital","Summen af bundet kapital i driftsgrenen"]
["DG_bygningsomk_husdyr","Samlede omk. til bygninger i driftsgrenen"]
["dg_dyreoms_oevr_indt_enh_svin","Dyreomsætning og andre landbrugsindtægter pr enhed"]
["dg_dyreoms_oevr_indt_ialt_6000","Dyreomsætning og øvrige indtægter ved malkekvæg 6000"]
["dg_dyreoms_oevr_indt_ialt_7000","Dyreomsætning og øvrige indtægter ved sohold med fravænnede grise 7000"]
["dg_dyreoms_oevr_indt_ialt_7910","Dyreomsætning og øvrige indtægter ved sohold 7910"]
["dg_dyreoms_oevr_indt_ialt_svin","dyreomsætning og øvrige indtægter ved 7200 og frats"]
["dg_dyreoms_og_oevr_indt","Dyreomsætning og øvrige indtægter "]
["dg_dyrl_div","Sum af dyrlæge, medicin, avl rådgivning og kontrol, diverse vedr. husdyr og andet"]
["dg_dyrl_div_enh_svin","Dyrlæge og diverse stykomkostninger"]
["dg_ejdskat_fors_div_enh_6000","Ejendomskat, forsikringer og diverse, driftsgren"]
["dg_ejdskat_fors_div_enh_7910","Ejendomskat, forsikringer og diverse, driftsgren"]
["dg_ejdskat_fors_div_enh_svin","Ejendomskat, forsikringer og diverse, driftsgren"]
["dg_ejdskat_fors_div_ialt","ejendomsskat, forsikringer, diverse kap.omk. driftsgren ialt "]
["dg_energi_vedl_enh_7910","Energi, brændstof, vedligehold, driftsgren"]
["dg_energi_vedl_enh_svin","Energi, brændstof, vedligehold, driftsgren"]
["dg_energi_vedl_ialt","Energi, brændstof, vedligehold, driftsgren ialt "]
["dg_foderomk","summen af foderomkostninger i driftsgrensanalysen"]
["DG_forr_driftskap_husdyr","DG-forrentning af driftskapital vedr. husdyr"]
["DG_forrent_andelskapital","omkostninger til forrentning af andelskapital/driftsmæssige værdipapirer "]
["DG_forrent_beboelse","omkostninger til forrentning af egen beboelse"]
["DG_forrent_besaetning","omkostninger til forrentning af besætning"]
["DG_forrent_bundetkap_ialt","omkostninger til forrentning af bundet kapital i alt"]
["DG_forrent_bygninger","omkostninger til forrentning af egne bygninger"]
["DG_forrent_inventar","omkostninger til forrentning af inventar"]
["DG_forrent_jord","omkostninger til forrentning af jord i driftsgrensanalysen"]
["DG_forrent_maelkekvote","omkostninger til forrentning af mælkekvote"]
["DG_forrent_oevrig_aktiver","omkostninger til forrentning af øvrige aktiver"]
["dg_frem_pris_fjer","Fremstillingspris driftgren slagtekyllinger pr. kylling"]
["dg_frem_pris_mink","Fremstillingspris for mink"]
["DG_inventar_husdyr","DG_Inventar og energi omk. husdyr - der er ikke divisor på denne da den først sættes på i ProdAna-specifikationen"]
["DG_Jordleje","omkostninger til forrentning af eget jord + forpagtninsafgift"]
["dg_koeb_gris_ialt","køb af smågrise ved driftsgren 7200"]
["dg_krav_DB_enhed_dg","krav til dækningsbidrag, bruges til ProdAna specifikationen"]
["dg_krav_maelkeindtaegt","Krav til mælkeindtægt i driftsgrensanalysen. Anvendes både til at beregne kravet pr. årsko og fremstillingsprisen alt efter hvilken divisor der tilføjes i ProdAna"]
["DG_krav_udb_hovedprod_mark","Krav til udbytte hovedprodukt er hektar-modstykket til fremstillingsprisen pr. FEN eller hkg, "]
["DG_mask_omk","Maskinomkostninger til brug i ProdAna, dvs. uden divisor, formlen er derudover identisk med \"Drift_mask_omk\" der anvendes i Ø90 benchmarking"]
["DG_oerig_husdyr","Øvrige omkostninger ved husdyr"]
["dg_oevr_kapa_omk","Sum af energi, maskinstation, vedligehold, forsikring og diverse kapacitetsomkostninger fra driftsgrensanalysen på kvæg og svin.Samlet omtales det som \"øvrige kapaictetsomkostninger\""]
["dg_oevr_kapiomk_6000_ialt","leje, renter og forpagtning for 6000, driftsgren, ialt "]
["dg_oevr_kapiomk_7910_ialt","leje, forrentning og forpagtning"]
["dg_oevr_kapiomk_enh_6000","Leje, forpagtning og renteomk, driftsgren"]
["dg_oevr_kapiomk_enh_7000","Leje, forpagtning og renteomk, driftsgren"]
["dg_oevr_kapiomk_enh_7910","Leje, forpagtning og renteomk, driftsgren"]
["dg_oevr_kapiomk_svin_ialt","leje, forrentning og forpagtning"]
["DG_oevrig_omk_mark","øvrige omkostninger ved dg mark"]
["DG_rest_til_jordleje_ex_EU","Rest til jordleje excl. EU-støtte - i alt, dvs. til ProdAna, hvor der sættes divisor på"]
["DG_samlet_vaegt_slsvin","antal produceret slsvin gang kg pr slsvin"]
["dg_stykomk_andet_hus_37","Stykomkostninger planteavl med i driftsgren husdyr"]
["dg_stykomk_andet_pl_36","stykomkostninger ved driftsgren planteavl omkostninger vedr. husdyr "]
["dg_vaerdiaendr_grovf_stald","Værdiændring af grovfoder på lager i 442x-gruppen - den del der påvirker DB-husdyr"]
["dg_vaerdiaendr_kvag","værdiændring på malkekvægsbesætning inkl. opdræt, til brug for driftsgrensanalysen"]
["dg_vedligehold_ialt","Summen af vedligeholdelsesomkostninger i driftsgrenen"]
["div_vedr_hus","Diverse omkostninger vedrørende husdyrbrug"]
["DivisorDriftsgren","divisor driftsgren"]
["Drift_arbejds_omk","Beregnet arbejdsomkostninger i alt"]
["Drift_brutto_i_alt","Bruttoudbytte i alt på driftsgrenen pr. enhed"]
["Drift_db","Dækningsbidrag på driftsgrenen pr. enhed"]
["Drift_dyrlaege_styk","Dyrlæge og medicin på driftsgrenen pr. enhed"]
["Drift_foder_i_alt","Beregnet foder omkostninger i alt pr. enhed"]
["Drift_maelk_brut","Bruttoudbutte Mælk"]
["Drift_mask_omk","Maskinomkostninger pr. hajanuar 2014 fjernet \"energi excl. brændstof\" så det fremover kun er diesel og øvrigt brændstof der regnes med i maskinomk."]
["Drift_Renteomk_EK","Den andel af renteomkostningen som kommer fra egenkapitalen. Den anden del udgøres af renteomkostningerne af gælden"]
["drift_res_kor_husdyr_dg","Resultatkorrektion ved 4 % rente - anvendes i ProdAna-specifikationen"]
["Drift_rest_jordleje","Beregnet rest til jordleje"]
["Drift_tilvækst_kvæg","Beregnet tilvækst kvæg"]
["dyrk_areal","Eget og forpagtetet dyrketareal i alt"]
["dyrkbart_areal_ialt","samlede areal der indgår i areal afstemning og som er dyrkbart"]
["dyrket_mark","Sammenlægning af samtlige dyrkede marker til kontrol af dyrket areal"]
["egen_kap_p","Egenkapital, primo"]
["egen_kap_u","Egenkapital, ultimo"]
["ejendomsskat_forsikring"]
["ejerform","1 = Personligt eje, 2 = I/S og 3 = selskab"]
["ek_pensionsindbetaling","Pensionindbetalinger til brug i EK"]
["ekm_ej","EKM på ejendom"]
["ekm_ko","Kg ekm pr. årsko"]
["EKM_pgren","Kg EKM pr. ko  leveret på ejendommen til brug i supplerende pgrensanalyser i produktionsanalyser"]
["energi"]
["Engangsposter","Sum af engangsposter"]
["fast_ejendom_oevr_ult","Fast ejendom iøvrigt, ultimo"]
["fast_ejendom_ultimo","Fast ejendom, ultimo excl. stuehus."]
["fin_a_u","Finansaktiver ultimo"]
["fin_a_u_ex_pos_hens","Finansaktiver ultimo (eksl. positive hensættelser)"]
["fin_a_ænd","Likviditet ændring af finansaktiver"]
["finans_kontr_neg_u","Finansielle kontrakter (negativ) ultimo"]
["finans_kontr_p","Finansilee kontrakter, primo"]
["finans_kontr_u","Finansilee kontrakter, ultimo"]
["finansomk","Finansieringsomkostninger i alt"]
["fjerkrae_andet","Fjerkræ andet, restbeløb"]
["foder","Foderomkostninger i alt"]
["forpagtningsafgift"]
["fremst_pris_frav_gris","Fremstillingspris, kr. pr fravænnet gris"]
["fremst_pris_grovf_1","Fremstillingspris, grovfoder, øre pr. FEN"]
["fremst_pris_korn_1","Fremstillingspris, kr. pr. hkg korn"]
["fremst_pris_maelk_1","Fremstillingspris pr kg leveret EKM"]
["fremst_pris_slkalve","Fremstillingspris, kr. pr. kg slagtekalv"]
["fremst_pris_slsvin","Fremstillingspris, kr. pr kg slagtesvin"]
["fremst_pris_smaagris","Fremstillingspris, kr. pr smågris"]
["Fremstillingspris_korn","Fremstillingspris korn"]
["fro_areal","Areal med frøafgrøder"]
["gaeld_i_alt_p","Gæld i alt, primo"]
["gaeld_i_alt_u","Gæld i alt, ultimo"]
["gaeld_kort_i_alt_u","Gæld 0-1 år, ultimo"]
["gaelds_prc","Gældsprocent på ejendom gens. primo og ultimo"]
["gns_betalt_rente","Gennemsnitslig betalt rente som beregnet betalte renter, realisert gevinst og tab for værdipapirer pg realiseret gev_tab gæld"]
["grovf_areal","Samlet grovfoder areal"]
["grovf_io_ber_kr","Beregnet IO grovfoder"]
["Gtype","Beregnng af generel type"]
["hensaettelser","Hensættelser"]
["indlaan_mv_u","Indlån mv. ultimo"]
["Indskud_udlodning_i_s","Indskud/udlodning interessentskaber/selskaber"]
["interessent_ind_ud","indskud/udtrukket samt udlodning fra interessenter"]
["Intern_oms_korn_kr","samlet IO for korn i kr"]
["Intern_oms_korn_kv1","IO af korn i hkg"]
["intern_pris_grovf","Anvendt intern overførselspris grovfoder"]
["inv_u","Inventarværdi ultimo"]
["invest_i_alt","Investeringer i alt"]
["io_korn_ialt_kg","beregnet io korn"]
["io_korn_ialt_kr","io korn ialt i kr"]
["JB_1_3","Jordbonitet 1 og 3"]
["JB_2_4","Jordbonitet 2 og 4"]
["JB_5_6","Jordbonitet 5 og 6"]
["JB_7-9","JOrdbonitet 7 til 9"]
["JB_saerlig_bonitet","JB særlige jordtyper"]
["JB_type","1=JB_1_3 og JB_2_4 med vanding, 2=JB_1_3 og JB_2_4 uden vanding, , 5=JB_5_6 og JB_7-9, 7=JB_særlige, 8=øvrige"]
["jordpris_ha","jordpris pr ha (excl bygning)"]
["kap_omk_i_alt","Samlede kapacitetsomkostninger"]
["Kapacitetsgrad","Kapacitetsgrad"]
["Kapacitetsgrad_u_ejerloen","Kapacitetsgrad u. ejerløn"]
["kapit_omk_konteret_dg","Kapitalomkostninger konteret - til driftsgren"]
["kapomk_fordelt_driftsgren","Kapitalomkostninger fordelt pr prodgren i driftsgrensanalysen"]
["kartofler_areal","Samlet areal med kartofler"]
["kob_smgris_kg","Køb af smågrise, kr. pr. kg"]
["kon_bedrift","Normtimer  konstant pr. bedrift"]
["konj_gylte_polte","Konjunktur, gylte og polte"]
["konj_handel","Værdiændring handelsbesætning"]
["konj_koer","konjunktur på køer"]
["konj_koer_jers","konjunktur køer jersey"]
["konj_kvaeg","Konjuktur kvæg ialt"]
["konj_kvier","Beregning af konjunktur opdræt"]
["konj_kvier_jers","konjunktur kvier jersey"]
["konj_slkalve","Konjunktur slagtekalve"]
["konj_slkalve_jers","konjunktur slagtekalve jersey"]
["konj_slsvin","Konjunktur, slagtesvin"]
["konj_smgrise","Konjunktur, smågrise"]
["konj_soer","Konjunktur, søer"]
["konj_stam","Værdiændring stambesætning"]
["konj_svin","Konjunktur, svin i alt"]
["konsolidering","Beregning af nøgletallet konsolidering"]
["kont_kap_omk","Kontante kapacitetsomkostninger"]
["kont_kap_omk_konteret","Kapacitetsomkostninger konteret"]
["kont_kapomk_fordelt_driftsgren","Kontante kapacitetsomkostninger fordelt pr prodgren i driftsgrensanalysen"]
["korn_areal","Areal med kornafgrøder"]
["korn_beh_stald_pri","Kornbeholdning stald primo, kg"]
["korn_beh_stald_ult","Kornbeholdning stad primo, kg"]
["korn_udb_hkg_ialt","Udbytte fra alle arealer med korn i hkg"]
["kornavler_dg","kornavler = 1, ellers 2"]
["kvaeg_andet","Kvæg andet, restbeløb"]
["landb_inve","Landbrugsinvesteringer i alt 2005 tilf eu-støtteret"]
["landbrugsaktiver_du","Landbrugsaktiver, ultimo"]
["leasingforpligtigelser_u","Leasingforpligtelser"]
["lik_f_anlaegsinv","Likviditet før anlægsinvesteringer"]
["likv_anv_fremsk","Likviditetsanvendelse/fremskaffelse"]
["likv_efter_re_priv","Likviditet efter reguleringer og privat udtræk"]
["likv_oversk_behov","Likviditetsoverskud/behov"]
["laan_til_vaerdi","Lån til værdi (LTV)"]
["lån_æ_bank","Ændring af låneoptagelse i pengeinstitutlån, finanslån og kassekredit"]
["lån_æ_real","Låneoptagelse netto realkreditlån"]
["maelkesalg_generelt","Mælkesalg generelt"]
["mark_omk","Udsæd, gødning, planteværn, mv."]
["maskst_omk","Maskinstationsomkostninger i alt"]
["nedsk","Nedskrivninger"]
["netto_rbg_divmed_ebitda","Nettorentebærende gæld/res før renter skat og afskrivninger"]
["nettorentebaer_ebitda","Nettorentebærende gæld ift. ebitda"]
["nettorentebaerende_gaeld","Nettorentebærende gæld"]
["norm_ejerlon","Norm ejeraflønning på baggrund af indtjening udefra."]
["norm_t_7910","Normtimer for søer og grise til DG 7910"]
["norm_t_am_slk_6300","Normtimer for ammekobesætninger"]
["norm_t_byg_hvede_anden_korn","Normtimer for byg, hvede, havre, rug, triticale"]
["norm_t_ejendom","Normtimer ejendom"]
["norm_t_ejerfam","Normtimer ejerfamilien"]
["norm_t_fabriksroer","Normtimer fabriksroer"]
["norm_t_fjer","Normtimer fjerkræ"]
["norm_t_frats_7960","Normtimer til frats bedrifter."]
["norm_t_fro","Normtimer ved frøafgrøder"]
["norm_t_får","Normtimer får"]
["norm_t_graes","Normtimer for sædskiftegræs"]
["norm_t_grovf","Normtimer grovfoder"]
["norm_t_kart","Normtimer kartofler"]
["norm_t_korn","Normtimer salgsafgrøder excl kartofler, sukkkerroer og gartneriafgrøder mv:"]
["norm_t_kvæg","Normtimer i alt kvæg"]
["norm_t_majs","Normtimer til majs m.v."]
["norm_t_malk_6000","Normtimer til DG 6000"]
["norm_t_mark","Normtimer mark i alt"]
["norm_t_maskin","Normtimer maskinstations nettoindtægt"]
["norm_t_pels","Normtimer pelsdyr (tillagt en konstant på 500 timer)"]
["norm_t_svin","Norntimer svin i alt "]
["npk_frav_gris","Nulpunktskonsolidering fravænnede grise, kr. pr. gris"]
["npk_korn","Nulpunktskonsolidering korn, kr. pr. hkg"]
["npk_maelk","Nulpunktskonsolidering mælk, kr. pr. kg. EKM"]
["npk_mink","Nulpunktskonsolidering mink, kr. pr. skind"]
["npk_slsvin","Nulpunkskonsolidering slagtesvin, kr. pr. kg."]
["npk_smaagrise","Nulpunkskonsolidering smågrise, kr. pr. gris"]
["oblig_p","Obligationer, primo"]
["oblig_u","Obligationer, ultimo"]
["oevrig_gaeld_u","Øvrig gæld, ultimo"]
["oevrige_akt_udenf_landb","Øvrige aktiver udenfor landbruget"]
["oevrige_ekbevaegelser","Øvrige egenkapitalbevægelser"]
["oms_korn","Omsætning af korn til den supplerende fordeling"]
["Overskudsgrad","Andel af bruttoudbytte incl IO der er tilbage til aflønning af kapitalen"]
["pante_gaeldsbreve_u","Pante og gældsbreve"]
["pelsdyr_andet","Pelsdyr andet, restbeløb"]
["pengeinst_u","Pengeinstitutter, gæld, ultimo"]
["Positiv_001270","Tilgodehavender, positive"]
["prim_afsk_im_akt","Primær afskrivning immaterielle afskrivninger"]
["prim_gev_tab_im_akt_jord_bebo","Primær gevinst/tab immaterielle aktiver, jord og beboelse"]
["prim_nedsk_im_ak_jord_bebo","Primær nedskrivning immaterielle aktiver, jord og beboelse"]
["pris_EKM","Prisen pr. kg EKM leveret til supplerende pgrensfordeling"]
["priv_indt","Private indtægter"]
["priv_udtr","Privat udtræk i alt"]
["privat_ek_forklaring","Egenkapitalforklaring, privat"]
["privat_kontant_bolig_ekstra","samlet privatforbrug inkl. bil og bolig og ekstraordinært"]
["prod_skind_ialt_kredsana","tager enten det indberettede antal produceret skind eller det beregnede"]
["prod_smaagris_ialt","antal producerede 30 kg's grise"]
["prodraadgiv","Produktionsrådgivning"]
["r_gev_tab_gaeld","Realiseret gevinst og tab gæld"]
["r_gev_tab_vaerdip","Realiseret gevinst/tab værdipapirer"]
["raps_areal","Raps og andre bælgplanter"]
["real_gaeldspct","Gældsprocent, realkredit, ultimo"]
["realkredit_p","Realkreditinstitutter, gæld, primo"]
["realkredit_u","Realkreditinstitutter, gæld, ultimo"]
["regulering_i_alt","Afskrivning, nedskrivning og tab/gevinst på immaterielle aktiver, jord og beboelse samt urealiseret regulering af finansaktiver og gæld"]
["rente_anden_realkreditgaeld","Bilag 6, rente anden realkreditgæld, restbeløb"]
["rente_oevr_gaeld_ex_bidrag","Renteudgifter øvrig gæld eksklusiv bidrag"]
["rente_u","Samlede renteudgifter "]
["rente_udlandslaan","Bilag 6, rente udlandslån, restbeløb"]
["Rentedaekningsgrad","Rentedækningsgrad"]
["renteomk_bundet_kap","Renteomkostning af bundet kapital i fordeling"]
["renteudg_i_alt","Renteudgifter og bidrag"]
["res_e_finans","Årets resultat efter finansering"]
["res_f_fin","Resultat før finaniering inkl. eu-støtte og anden indtjening"]
["res_f_r","Resultat af primær drift"]
["res_f_s","Årets resultat før skat"]
["res_f_urea_og_skat","Resultat før urealiseret regulering og skat"]
["res_f_urea_reg","Resultat før urealiseret regulering"]
["resultat_f_renter_skat_afsk","Resultat før renter, skat og afskrivninger"]
["salgsafg_areal","Summen af korn, frø, raps, ærter m.v. areal"]
["slagtevaegt_ialt","slagtevægt pr kalv gange antal solgte kalve"]
["soliditetsgrad","Soliditetsgrad, pct"]
["sta_bru_i_alt","bruttoudbytte i alt inkl io"]
["sta_bru_mark","bruttoudbytte mark inkl. io"]
["stykomk_fordelt_driftsgren","Stykomkostninger fordelt pr prodgren i driftsgrensanalysen"]
["stykomk_i_alt","Samlede stykomkostninger"]
["SUM020100","Salgsafgrøder "]
["SUM020110","Gartneriafgrøder"]
["SUM020155","Grovfoder"]
["SUM020170","Energiafgrøder m.v."]
["SUM020175","Tilskud"]
["SUM020180","Andre indtægter mark"]
["SUM020200","Mælk"]
["SUM020300","Salg af dyr, kvæg"]
["SUM020310","Køb af dyr, kvæg"]
["SUM020320","Kvæg andet"]
["SUM020360","Salg/overførsel smågrise"]
["SUM020385","Salg, slagtesvin"]
["SUM020390","Salg, andre svin"]
["SUM020392","Køb, avlsdyr, svin"]
["SUM020395","Køb, fravænnede grise (7 kg)"]
["SUM020397","Køb, smågrise"]
["SUM020400","Salg, æg"]
["SUM020415","Salg af slagtekyllinger"]
["SUM020420","Køb, hønniker"]
["SUM020425","Salg, minkskind"]
["SUM020430","Køb, daggamle kyllinger"]
["SUM020435","Køb, fjerkræ"]
["SUM020440","Pelsningsindtægter"]
["SUM020445","Salg af avlsdyr, pelsdyr"]
["SUM020450","Salg i øvrigt, pelsdyr"]
["SUM020590","Køb andre husdyr"]
["SUM020600","Besætningsforskydning"]
["SUM020610","Husdyrgødning"]
["SUM020620","Maskinstationsindtægter"]
["SUM020740","Andre landbrugsindtægter"]
["SUM021000","Udsæd"]
["SUM021100","Gødning"]
["SUM021150","Husdyrgødning"]
["SUM021200","Planteværn"]
["SUM021250","Diverse vedrørende markbrug"]
["SUM021500","Korn"]
["SUM021510","Tilskudsfoder"]
["SUM021520","Råvarer"]
["SUM021530","Færdigblanding"]
["SUM021540","Kraftfoder mv."]
["SUM021560","Mineraler/vitaminer"]
["SUM021565","Biprodukter "]
["SUM021570","Grovfoder, indkøbt"]
["SUM021575","Grovfoder, eget"]
["SUM021580","Andet eget foder"]
["SUM021600","Dyrlæge og medicin"]
["SUM021605","Avl, rådgivning og kontrol"]
["SUM021620","Pelsning"]
["SUM021623","Pasningsaftale husdyr"]
["SUM021625","Diverse vedr. husdyrbrug"]
["SUM021630","Diverse vedrørende andet"]
["SUM021700","Bruttoudbytte"]
["SUM021710","Stykomkostninger"]
["SUM022000","Energi excl. brændstof"]
["SUM022002","Brændstof  "]
["SUM022020","Maskinstation"]
["SUM022030","Vedligeholdelse, fast ejendom"]
["SUM022040","Vedligehold, grundforbedring"]
["SUM022050","Vedligehold, markinventar"]
["SUM022060","Vedligehold, staldinventar"]
["SUM022070","Vedligeholdelse, andet inventar"]
["SUM022075","Investeringer over driften"]
["SUM022080","Lønomkostninger"]
["SUM022082","Ejeraflønning"]
["SUM022090","Ejendomsskat og forsikringer"]
["SUM022110","Diverse omkostninger"]
["SUM022120","Afskrivning, immaterielle aktiver"]
["SUM022130","Afskrivning, fast ejendom"]
["SUM022140","Afskrivning, grundforbedring"]
["SUM022150","Afskrivning, markredskaber"]
["SUM022160","Afskrivninger, staldinventar"]
["SUM022170","Afskrivning, andet inventar"]
["SUM022180","Afskrivning, øvrige aktiver"]
["SUM022190","Tab og fortjeneste"]
["SUM022500","Leje driftsbygninger"]
["SUM022510","Forpagtning"]
["SUM022520","Afkoblet EU-støtte"]
["SUM022541","Bundet kapital - Immaterielle aktiver"]
["SUM022542","Bundet kapital - Jord"]
["SUM022543","Bundet kapital - Driftsb./installationer"]
["SUM022544","Bundet kapital - Beboelse"]
["SUM022545","Bundet kapital - Inventar"]
["SUM022546","Bundet kapital - Besætning"]
["SUM022547","Bundet kapital - Beholdninger"]
["SUM022548","Bundet kapital - Igangv. arbejde"]
["SUM022549","Bundet kapital - Driftsm. værdipap."]
["SUM022550","Øvrige aktiver indenfor et produktionsregnsinterval"]
["SUM022551","Bundet kapital - momstilgodehavende"]
["SUM022552","Bundet kapital skatteaktiv"]
["SUM022553beregn","Egenkapital ialt - anvendes til driftsgrene"]
["SUM023155","Grovfoder, kv 2"]
["SUM023160","Grovfoder salg"]
["SUM023165","Grovfoder FEN"]
["SUM023200","Mælk, kv 1"]
["SUM023211","Spædkalve salg"]
["SUM023212","Spædkalve salg, kv 1"]
["SUM023213","Kvier salg"]
["SUM023214","Kvier, salg kv 1"]
["SUM023215","Slagtekalve, salg"]
["SUM023216","Slagtekalve, kv 1"]
["SUM023350","Søer og gylte"]
["SUM023359","Smågrise salg"]
["SUM023360","Salg smågrise, kv 1"]
["SUM023362","Smågrise overført"]
["SUM023363","Smågrise overført kv 1"]
["SUM023364","Fravænnede smågrise, salg "]
["SUM023365","Fravænnede smågrise, salg kv 1"]
["SUM023366","Fravænnede smågrise, overførte"]
["SUM023367","Fravænnede smågrise overførte kv 1"]
["SUM023385","Salg, slagtesvin, kv 1"]
["SUM023395","Køb, fravænnede grise (7 kg), kv 1"]
["SUM023397","Køb, smågrise, kv 1"]
["SUM023500","Korn, kv 1"]
["SUM023510","Tilskudsfoder, kv 1"]
["SUM023520","Råvarer, kv 1"]
["SUM023530","Færdigblanding, kv 1"]
["SUM023575","Grovfoder, eget, kv 1"]
["SUM023600","Værdiændringer stam, køer"]
["SUM023602","Værdiændring stam, kvier"]
["SUM023604","Værdiændring handel, kvæg"]
["SUM023606","Værdiændring stam, sohold"]
["SUM023608","Værdiændring handel, smågrise"]
["SUM023610","Værdiændring handel, slagtesvin"]
["SUM023622","Værdiændring grovfoder"]
["SUM024010","Produktionsværdi"]
["SUM025294","Diverse vedr. andet"]
["SUM025550","Salgsafgrøder"]
["SUM025560","Gartneriafgrøder"]
["SUM025570","Grovfoder"]
["SUM025580","Energiafgrøder m.v."]
["SUM025586","Tilskud"]
["SUM025588","Andre indtægter, Mark"]
["SUM025590","Mælk  "]
["SUM025592","Salg af dyr, kvæg"]
["SUM025594","Køb af dyr, kvæg  "]
["SUM025596","Kvæg, andet  "]
["SUM025598","Salg/overførsel smågrise"]
["SUM025600","Salg, slagtesvin"]
["SUM025601","Salg af andre svin"]
["SUM025602","Køb af avlsdyr, svin"]
["SUM025604","Køb, 7 kg’s grise"]
["SUM025606","Køb, smågrise"]
["SUM025632","Salg i øvrigt pelsdyr         "]
["SUM025636","Køb andre husdyr"]
["SUM025638","Besætningsforskydning"]
["SUM025640","Husdyrgødning"]
["SUM025642","Pasning af dyr"]
["SUM025644","Andre indtægter"]
["SUM025646","Maskinstationsindtægter"]
["SUM025700","Udsæd"]
["SUM025702","Gødning"]
["SUM025704","Husdyrgødning"]
["SUM025706","Planteværn"]
["SUM025708","Diverse omkostninger"]
["SUM025710","Korn"]
["SUM025712","Tilskudsfoder"]
["SUM025713","Råvarer"]
["SUM025714","Færdigblanding"]
["SUM025716","Kraftfoder mv."]
["SUM025718","Mineraler/vitaminer"]
["SUM025720","Biprodukter mv."]
["SUM025722","Grovfoder, indkøbt"]
["SUM025724","Grovfoder, eget"]
["SUM025725","Andet eget foder"]
["SUM025726","Dyrlæge og medicin"]
["SUM025728","Avl, rådgivning og kontrol"]
["SUM025730","Pasning af dyr, stykomk."]
["SUM025732","Pelsning    "]
["SUM025734","Diverse omk. vedr. husdyr"]
["SUM025736","Diverse om. vedr. andet"]
["SUM025750","Energi excl. brændstof  "]
["SUM025751","Brændstof"]
["SUM025752","Maskinstation"]
["SUM025754","Vedligeholdelse, fast ejendom"]
["SUM025756","Vedligeholdelse, grundforbedringer"]
["SUM025758","Vedligeholdelse, markredskaber"]
["SUM025760","Vedligeholdelse, staldinventar"]
["SUM025762","Vedligeholdelse, andet inventar  "]
["SUM025763","Investeringer over driften"]
["SUM025764","Lønomkostninger"]
["SUM025765","Ejeraflønning"]
["SUM025766","Ejendomsskat og forsikringer"]
["SUM025768","Diverse omkostninger  "]
["SUM025770","Afskrivninger, fast ejendom"]
["SUM025772","Afskrivninger, grundforbedringer"]
["SUM025774","Afskrivninger, markinventar"]
["SUM025776","Afskrivninger, staldinventar"]
["SUM025778","Afskrivninger, andet inventar"]
["SUM025780","Afskrivninger, øvrige aktiver"]
["SUM025782","Afskrivninger, immaterielle aktiver (slettet 2017)"]
["SUM025800","Leje driftsbygninger"]
["SUM025805","Afkoblet støtte"]
["SUM025808","Leasing"]
["SUM025810","Pasning af dyr, kap.omk."]
["SUM025824beregn","Rentesats til fordeling af Egenkapital ved driftsgrensanalyse"]
["SUM025825beregn","Renteudgifter ift aktiver fordelt"]
["SUM025830","Forpagtning"]
["SUM025841","Bundet kap. - Immaterielle aktiver"]
["SUM025842","Bundet kap. - Jord"]
["SUM025843","Bundet kap. - Driftsb./installation"]
["SUM025844","Bundet kap. - Beboelse"]
["SUM025845","Bundet kap. - Inventar"]
["SUM025846","Bundet kap. - Besætning"]
["SUM025847","Bundet kap. - Beholdninger"]
["SUM025848","Bundet kap. - Ivangv. arbejde"]
["SUM025849","Bundet kap. - Driftsm. værdipap."]
["SUM029110","Markafgrøder"]
["SUM029111","Udbytte, grovfoderafgrøder, FEN"]
["SUM029184","Antal årsopdræt"]
["SUM029186","Producerede fravænnede grise (7-15 kg)"]
["SUM029188","Producerede smågrise (16-35 kg)"]
["SUM029190","Kvægrace"]
["SUM029191","Malkesystem"]
["SUM029200","Årskøer"]
["SUM029203","Producerede slagtekalve"]
["SUM029206","Kg ekm leveret"]
["SUM029220","Fedtprocent"]
["SUM029221","Proteinprocent"]
["SUM029222","Gennemsnitlig celletal (1000 enh)"]
["SUM029258","Antal årsdyr (tyre)"]
["SUM029260","Gens. slagtevægt solgte slagtekalve (tyre)"]
["SUM029280","Kr. pr. kg EKM (leveret)"]
["SUM029281","Kr. pr. solgt udsætterko"]
["SUM029282","Kr. pr. solgt kvie"]
["SUM029283","Kr. pr. solgt spædkalv"]
["SUM029286","Kr. pr. foderenhed"]
["SUM029300","Årssøer"]
["SUM029319","Gns vægt indsat smågrise (15-35)"]
["SUM029320","Gns. vægt solgte smågrise (15-35)"]
["SUM029321","Gns. vægt solgte 7 kg's grise"]
["SUM029322","Gns vægt overførte smågrise (indgang)"]
["SUM029323","Gns. vægt overførte smågrise (afgang)"]
["SUM029324","Gns. vægt købte 7 kg’s grise"]
["SUM029325","Gns. vægt overførte 7 kg's grise"]
["SUM029338","Foderforbrug i alt"]
["SUM029344","Pct. døde efter fravænning"]
["SUM029346","Antal indsatte smågrise"]
["SUM029347","Antal solgte fravænnede grise"]
["SUM029348","Antal solgte smågrise"]
["SUM029349","Antal solgte sopolte"]
["SUM029350","Antal solgte slagtesvin"]
["SUM029351","Gns. slagtevægt solgte sl.svin"]
["SUM029352","Daglig tilvækst"]
["SUM029355","Producerede slagtesvin"]
["SUM029356","Pct. døde sl.svin"]
["SUM029360","Kr. pr. fravænnet gris"]
["SUM029361","Kr. pr. solgt smågris"]
["SUM029362","Kr. pr. solgt slagtesvin"]
["SUM029363","Kr. pr. kg slagtet vægt"]
["SUM029365","Kr. pr. indsat/overført smågris/fravænnet"]
["SUM029372","Kr. pr. foderenhed"]
["SUM029422","Årshøns"]
["SUM029426","Antal høner indsatte"]
["SUM029429","Kg æg pr. indsat høne"]
["SUM029433","Kg foder pr. indsat høne"]
["SUM029436","Producerede slagtekyllinger"]
["SUM029441","Slagtekyllinger, alder ved slagtning"]
["SUM029442","Gns. vægt leverede slagtekyllinger"]
["SUM029444","Vægt ved 34 dage"]
["SUM029445","Areal kyllingehus, kvm"]
["SUM029446","Kg foder pr. kg kylling"]
["SUM029450","Kr pr indsat hønnike"]
["SUM029456","Kr. pr. kg foder (høns)"]
["SUM029458","Kr. foder pr. kg. kylling"]
["SUM029459","Kr. pr. daggammel kylling"]
["SUM029460","Kr. pr. kg solgt kylling"]
["SUM029462","Kr. pr. foderenhed"]
["SUM029515","Antal producerede skind"]
["SUM029520","Antal prod. skind pr. tæve"]
["SUM029525","Antal solgte skind"]
["SUM029530","Kg foder pr. prod. skind"]
["SUM029542","Pris pr. solgt skind"]
["SUM029544","Kr. foder pr. prod. skind"]
["SUM029558","Minktæver"]
["SUM029700","Korn"]
["SUM029702","Tilskudsfoder"]
["SUM029704","Færdigblanding"]
["SUM029706","Kraftfoder"]
["SUM029708","Biprodukter mv."]
["SUM029710","Grovfoder, indkøbt"]
["SUM029712","Grovfoder, eget"]
["SUM029811","Grovfoder intern, husdyr, kr."]
["SUM029812","Grovfoder intern, husdyr, kv 1"]
["SUM029824","Halm"]
["SUM029826","Korn intern, husdyr, kr."]
["SUM029827","Korn intern, husdyr, kv1"]
["SUM029831","Slagtesvin o 60 kg, kr. primo"]
["SUM029832","Slagtesvin o 60 kg, kv primo"]
["SUM029833","Slagtesvin, o 60 kg, kr. ultimo"]
["SUM029834","Slagtesvin o 60 kg, kv ultimo"]
["SUM029835","Slagtesvin 30-60 kg, kr. primo"]
["SUM029836","Slagtesvin 30-60 kg, kv primo"]
["SUM029837","Slagtesvin 30-60 kg, kr. ultimo"]
["SUM029838","Slagtesvin 30-60 kg, kv ultimo"]
["svin_andet","Svin andet, restbeløb"]
["t_7_30","Normtimer 7-30 kg`s grise"]
["t_am","Normtimer ammekøer"]
["t_høns","Normtimer høns"]
["t_malkkøer","Normtimer malkekøer"]
["t_opd","Normtimer opdræt"]
["t_sl_k","Normtimer slagtekalve"]
["t_sl_kyl","Normtimer slagtekyllinger"]
["t_sl_svin","Normtimer slagtesvin"]
["t_stu","Normtimer stude"]
["t_søer","Normtimer søer"]
["tab_gevinst","Tab og gevinst"]
["til_invest_afdrag","Til investering og afdrag"]
["tilbf_ikke_likv","Tilbageførsel af ikke likvide poster"]
["tilgodehavende","Tilgodehavender"]
["tilstand","Angivelse af om regnskab er foreløbig eller endelig"]
["udb_hvede"]
["udb_ialt_korn","Udbytte i alt, korn til supplerende fordeling"]
["udbytte_grovf","Gns. udbytte majshelsæd og græs, FEN"]
["urea_reg_i_alt","Urealiseret værdi- og kursregulering i alt"]
["vaerdiaendr_bes_beh","Værdiændring besætning/beholdning"]
["vaerdiaendr_invejendom","værdiændringer mht investeringsejendomme"]
["vaerdipapirer","Værdipapirer i alt"]
["vaerdireguleringer","formel til egenkapitalforklaring"]
["vedl","Vedligeholdelse i alt - ændret med større spec "]
["virk_afkast_til_EK","Virksomhedens afkast til egenkapital, pct"]
["virk_afkast_til_EK_u_ejerloen","Virksomhedens afkast til egenkapital u ejerløn, pct"]
["Virk_overskudsmargin","Virksomhedens overskudsmargin, pct"]
["virk_overskudsmargin_u_ejerlon","Virksomhedens overskudsmargin f. ejeraflønning, pct"]
["aarets_res","Årets resultat efter skat"]
["aarets_res_driftsgren","Årets resultat i driftsgren pr. prodgren"]
["aarets_res_driftsgren_enh","Årets resultat driftsgren enhed"]
["aarsopdraet_pr_aarsko","Årsopdræt pr. årsko"]