{"text_format":"2","workbook":"xlsx","n_sheets":1,"sheets":["Blad1"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"run_cost":"one","rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Blad1","index":0,"n_rows":35,"n_cols":8,"rows_kept":35,"cut":false,"hidden":false,"merged":[[0,0,0,4],[1,0,1,4],[2,0,2,4],[3,0,3,4],[17,0,17,4],[18,0,18,4],[32,0,32,4],[33,0,33,4]]}
["Vännäs discgolfförening"]
[]
["Resultaträkning 2019"]
[]
["Intäkter","2019-01-01",null,"2018-01-01",null,"2017-01-01",null,"2016-01-01"]
[null,"2019-12-31",null,"2018-12-31",null,"2017-12-31",null,"2016-12-31"]
[]
["Ingående saldo",20121.24,null,"31 522,81 kr",null,9248.0]
["Medlemsavgifter",2000.0,null,"1200 kr",null,2150.0,null,300.0]
["Anslag och bidrag",29000.0,null,"0 kr",null,180152.0,null,5000.0]
["Arrangemangsintäkter",36834.2,null,"37 670 kr",null,26551.0,null,3948.0]
["Sponsorer","0 kr",null,"0 kr",null,33000.0,null,0.0]
["Licenser",200.0,null,"1290 kr",null,400.0,null,0.0]
["Gåvor",2847.4,null,"50 kr",null,500.0,null,0.0]
["Tillgodo/korrigering",0.0,null,"2659 kr",null,-2625.0,null,0.0]
[]
["Totalt",91002.44,null,"74391,81 kr",null,249376.0,null,{"$f":"SUM(H7:H16)","v":9248}]
[]
[]
["Kostnader","2019-01-01",null,"2018-01-01",null,"2017-01-01",null,"2016-01-01"]
[null,"2019-12-31",null,"2018-12-31",null,"12/31/2017",null,"2016-12-31"]
[]
["Administrativt",-1619.0,null,"-845 kr",null,-562.49,null,0.0]
["Licenser",-200.0,null,-1290.0,null,-400.0,null,0.0]
["Reseersättning",-6527.25,null,"-7513,85 kr",null,-3786.0,null,0.0]
["Medlemsavgifter riksorg.","-600 kr",null,"-600 kr",null,0.0,null,0.0]
["Lokalkostnader","0 kr",null,"0 kr",null,-23574.0,null,0.0]
["Banbygge",-48469.11,null,"-31911,54 kr",null,-167506.0,null,0.0]
["Verksamhetskostnader",0.0,null,0.0,null,-218.0,null,0.0]
["Arrangemangskostnader",-23282.98,null,"-12111,18 kr",null,-21807.0,null,0.0]
[]
["Totalt",-80698.34,null,"-54271,57 kr",null,{"$f":"SUM(F22:F31)","v":-217853.49},null,{"$f":"SUM(H22:H31)","v":0}]
[]
[]
["Resultat",10304.1,null,"20120,24 kr",null,{"$f":"SUM(F17,F32)","v":31522.51},null,{"$f":"SUM(H17,H32)","v":9248}]