{"text_format":"1","workbook":"xls","n_sheets":1,"sheets":["regnskab (5)"],"not_rendered":{"charts":0,"images":0,"macros":0,"external_links":0,"defined_names":0,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900","formulas":"cached_only"}

{"sheet":"regnskab (5)","index":0,"n_rows":103,"n_cols":3,"rows_kept":103,"cut":false,"hidden":false,"merged":[],"flags":["formulas_cached_only"]}
[null,"Resultatopgørelse"]
[null,"Indtægter"]
[1001,"Kontingent Ungdom",-88805]
[1002,"Kontingent Senior",-52470]
[1003,"Kontingent andre",0]
[1007,"Aktivitetsstøtte",-10752.75]
[1012,"Frivillig arbejde",-48232.59]
[1013,"Entreindtægter (kassen i hallen)",0]
[1049,"Renteindtægter",-25.23]
[1050,"Ekstraordinære indtægter",-2844]
[null,"Indtægter i alt",-203129.57]
[null,"Klubaktiviteter"]
[1101,"Fester indtægt",-4680]
[1102,"Fester udgift",2700]
[null,"Klubaktiviteter i alt",-1980]
[null,"Halleje"]
[1111,"Haltilskud (indtægt)",0]
[1112,"Vejlby Risskov Hallen",46373.5]
[1113,"Idrætshøjskolen",28829]
[1114,"Kommunale haller",664]
[1115,"Pædagogseminaret VIA",0]
[1116,"Andre haller",0]
[null,"Halleje i alt",75866.5]
[null,"Elite Herre"]
[1121,"Indtægt",0]
[1122,"Træner",0]
[1123,"Transport",0]
[1124,"Turneringsgebyr",0]
[1125,"Dommer",0]
[1126,"Andre udgifter",0]
[null,"Elite Herre i alt",0]
[null,"Elite Damer"]
[1131,"Indtægt - mellemregning AAV",0]
[1132,"Træner",0]
[1133,"Transport",0]
[1134,"Turneringsgebyr",0]
[1135,"Dommer",0]
[1136,"Andre udgifter - mellemregning AAV",0]
[null,"Elite Damer i alt",0]
[null,"Materialer"]
[1141,"Køb (udgift)",2690]
[1142,"Salg til medlemmer mv. (indtægt)",0]
[null,"Materialer i alt",2690]
[null,"Kontingent til andre"]
[1147,"Skovbakken hovedforening",1875]
[1148,"Dansk Volleyball Forbund - DVBF",2700]
[1149,"Midtjydk Volleyball kreds",50]
[1150,"ESAA",0]
[1151,"Aarhus Volley",0]
[null,"Kontingenter i alt",4625]
[null,"Andre udgifter"]
[1155,"Transport udligning ",-4166.9]
[1156,"Trænerudgifter",0]
[1157,"Dommerudgifter",27743.06]
[1158,"Bøder",6055.42]
[1159,"Turneringsgebyrer",36973.11]
[1160,"Dommeruddannelse",0]
[1162,"Bank gebyr",6979.5]
[1163,"Kontorhold (porto, kuverter, kopier mv.)",0]
[1168,"Kassedifference",0]
[1169,"Ekstraordinære udgifter",6775]
[null,"Andre udgifter ialt",80359.19]
[null,"Aktivitetsudgifter",161560.69]
[1194,"Overfør resultat til balance",41568.88]
[null,"Periodens resultalt",0]
[null,"Balance"]
[null,"Aktiver"]
[null,"Likvidebeholdninger"]
[2101,"Kasse",0]
[2102,"Sponcorkonto 93640001299484",12.28]
[2103,"Betalingskonto 93643645637347",1408.63]
[2104,"Kontingentkonto 93643645637355",35.53]
[2105,"\\\"Elite damer\\\" diverse  93640005322812",0]
[null,"Likvider ialt",1456.44]
[null,"Tilgodehavender"]
[2201,"Debitor samlekonto",0]
[2210,"Forudbetalte omkostninger",2025]
[2211,"Udlæg",0]
[null,"Tilgodekavender ialt",2025]
[null,"Anlægsaktiver"]
[2301,"Inventar",0]
[2302,"Varelager",0]
[null,"Anlægsaktiver ialt",0]
[null,"Aktiver ialt",3481.44]
[null,"Passiver"]
[null,"Gæld"]
[3110,"Dansk Volleyball Forbund",0]
[3111,"Store",-48590]
[3112,"Ib",0]
[3113,"Thorkild",-44734.98]
[3114,"Skovbakken",-327765.35]
[3120,"Handelsselskabet Målet",0]
[3150,"Idrætshøjskolen",-29086]
[3151,"Gæld andre",0]
[3160,"Skyldige omkostninger ny",-5043.5]
[null,"Gæld ialt",-455219.83]
[null,"Egenkapital"]
[3601,"Periodens resultat",-41568.88]
[3602,"Egenkapital - primo",493307.27]
[3610,"Skyldige omkostninger (gammel-bruges ikke)",0]
[null,"Egenkapital i alt",451738.39]
[null,"Passiver i alt",-3481.44]
[null,"Balancekontrol",0]