{ "version": 14, "sheets": [ { "id": "Sheet1", "name": "Dashboard", "colNumber": 9, "rowNumber": 38, "rows": { "6": { "size": 40 } }, "cols": { "0": { "size": 175 }, "1": { "size": 100 }, "2": { "size": 100 }, "3": { "size": 100 }, "4": { "size": 50 }, "5": { "size": 175 }, "6": { "size": 100 }, "7": { "size": 100 }, "8": { "size": 100 } }, "merges": [], "cells": { "A7": { "style": 1, "content": "[Invoiced](odoo://view/{\"viewType\":\"graph\",\"action\":{\"domain\":[\"&\",[\"state\",\"not in\",[\"draft\",\"cancel\"]],\"|\",[\"move_type\",\"=\",\"out_invoice\"],[\"move_type\",\"=\",\"out_refund\"]],\"context\":{\"group_by\":[\"invoice_date\"],\"graph_measure\":\"price_subtotal\",\"graph_mode\":\"line\",\"graph_groupbys\":[\"invoice_date:month\"]},\"modelName\":\"account.invoice.report\",\"views\":[[false,\"graph\"],[false,\"pivot\"],[false,\"search\"]]},\"threshold\":0,\"name\":\"Invoices Analysis\",\"positional\":true})", "border": 1 }, "A19": { "style": 2, "content": "=_t(\"Cash\")", "border": 1 }, "A20": { "style": 3, "content": "=_t(\"Cash received\")", "border": 2 }, "A21": { "content": "=_t(\"Cash spent\")" }, "A22": { "style": 3, "content": "=_t(\"Cash surplus\")" }, "A23": { "content": "=_t(\"Closing bank balance\")" }, "A25": { "style": 2, "content": "=_t(\"Performance\")", "border": 1 }, "A26": { "style": 3, "content": "=_t(\"Gross profit margin\")", "border": 2 }, "A27": { "content": "=_t(\"Net profit margin\")" }, "A28": { "style": 3, "content": "=_t(\"Return on investments\")" }, "A29": { "content": "=_t(\"Working capital\")" }, "A30": { "style": 3, "content": "=_t(\"Financial independence\")" }, "A31": { "content": "=_t(\"Quick ratio\")" }, "A33": { "style": 2, "content": "=_t(\"Position\")", "border": 1 }, "A34": { "style": 3, "content": "=_t(\"Average debtors days\")", "border": 2 }, "A35": { "content": "=_t(\"Average creditors days\")" }, "A36": { "style": 3, "content": "=_t(\"Short term cash forecast\")" }, "A37": { "content": "=_t(\"Current assets to liabilities\")" }, "B1": { "style": 4 }, "B2": { "style": 4 }, "B3": { "style": 4 }, "B4": { "style": 4 }, "B5": { "style": 4 }, "B6": { "style": 4 }, "B7": { "style": 4, "border": 1 }, "B9": { "style": 4 }, "B10": { "style": 4 }, "B11": { "style": 4 }, "B12": { "style": 4 }, "B13": { "style": 4 }, "B14": { "style": 4 }, "B15": { "style": 4 }, "B16": { "style": 4 }, "B17": { "style": 4 }, "B18": { "style": 4 }, "B19": { "style": 4, "content": "=ODOO.FILTER.VALUE(\"Year\")", "border": 1 }, "B20": { "style": 3, "content": "=Data!C11", "border": 2 }, "B21": { "content": "=Data!C12" }, "B22": { "style": 3, "content": "=Data!C13" }, "B23": { "content": "=Data!C14" }, "B24": { "style": 4 }, "B25": { "style": 4, "content": "=ODOO.FILTER.VALUE(\"Year\")", "border": 1 }, "B26": { "style": 3, "content": "=Data!C16", "border": 2 }, "B27": { "content": "=Data!C17" }, "B28": { "style": 3, "content": "=Data!C18" }, "B29": { "content": "=Data!C19" }, "B30": { "style": 3, "content": "=Data!C20" }, "B31": { "content": "=Data!C21" }, "B33": { "style": 4, "content": "=ODOO.FILTER.VALUE(\"Year\")", "border": 1 }, "B34": { "style": 3, "format": 1, "content": "=Data!C23", "border": 2 }, "B35": { "format": 1, "content": "=Data!C24" }, "B36": { "style": 3, "content": "=Data!C25" }, "B37": { "content": "=Data!C26" }, "C1": { "style": 4 }, "C2": { "style": 4 }, "C3": { "style": 4 }, "C4": { "style": 4 }, "C5": { "style": 4 }, "C6": { "style": 4 }, "C7": { "style": 4, "border": 1 }, "C9": { "style": 4 }, "C10": { "style": 4 }, "C11": { "style": 4 }, "C12": { "style": 4 }, "C13": { "style": 4 }, "C14": { "style": 4 }, "C15": { "style": 4 }, "C16": { "style": 4 }, "C17": { "style": 4 }, "C18": { "style": 4 }, "C19": { "style": 4, "content": "=IF(LEN(B$19)=4,B$19-1,LEFT(B$19,3)&RIGHT(B$19,4)-1)", "border": 1 }, "C20": { "style": 3, "content": "=Data!D11", "border": 2 }, "C21": { "content": "=Data!D12" }, "C22": { "style": 3, "content": "=Data!D13" }, "C23": { "content": "=Data!D14" }, "C24": { "style": 4 }, "C25": { "style": 4, "content": "=IF(LEN(B$19)=4,B$19-1,LEFT(B$19,3)&RIGHT(B$19,4)-1)", "border": 1 }, "C26": { "style": 3, "content": "=Data!D16", "border": 2 }, "C27": { "content": "=Data!D17" }, "C28": { "style": 3, "content": "=Data!D18" }, "C29": { "content": "=Data!D19" }, "C30": { "style": 3, "content": "=Data!D20" }, "C31": { "content": "=Data!D21" }, "C33": { "style": 4, "content": "=IF(LEN(B$19)=4,B$19-1,LEFT(B$19,3)&RIGHT(B$19,4)-1)", "border": 1 }, "C34": { "style": 3, "format": 1, "content": "=Data!D23", "border": 2 }, "C35": { "format": 1, "content": "=Data!D24" }, "C36": { "style": 3, "content": "=Data!D25" }, "C37": { "content": "=Data!D26" }, "D1": { "style": 4 }, "D2": { "style": 4 }, "D3": { "style": 4 }, "D4": { "style": 4 }, "D5": { "style": 4 }, "D6": { "style": 4 }, "D7": { "style": 4, "border": 1 }, "D9": { "style": 4 }, "D10": { "style": 4 }, "D11": { "style": 4 }, "D12": { "style": 4 }, "D13": { "style": 4 }, "D14": { "style": 4 }, "D15": { "style": 4 }, "D16": { "style": 4 }, "D17": { "style": 4 }, "D18": { "style": 4 }, "D19": { "style": 4, "content": "Δ", "border": 1 }, "D20": { "style": 3, "format": 2, "content": "=iferror(B20/C20,0)", "border": 2 }, "D21": { "format": 2, "content": "=iferror(B21/C21,0)" }, "D22": { "style": 3, "format": 2, "content": "=iferror(B22/C22,0)" }, "D23": { "format": 2, "content": "=iferror(B23/C23,0)" }, "D24": { "style": 4 }, "D25": { "style": 4, "content": "Δ", "border": 1 }, "D26": { "style": 3, "format": 2, "content": "=B26-C26", "border": 2 }, "D27": { "format": 2, "content": "=B27-C27" }, "D28": { "style": 3, "format": 2, "content": "=B28-C28" }, "D29": { "content": "=B29-C29" }, "D30": { "style": 3, "content": "=B30-C30" }, "D31": { "content": "=B31-C31" }, "D33": { "style": 4, "content": "Δ", "border": 1 }, "D34": { "style": 3, "format": 3, "content": "=iferror(B34/C34,0)", "border": 2 }, "D35": { "format": 3, "content": "=iferror(B35/C35,0)" }, "D36": { "style": 3, "format": 3, "content": "=iferror(B36/C36,0)" }, "D37": { "format": 3, "content": "=iferror(B37/C37,0)" }, "F19": { "style": 2, "content": "=_t(\"Profitability\")", "border": 1 }, "F20": { "style": 3, "content": "=_t(\"Income\")", "border": 2 }, "F21": { "content": "=_t(\"Cost of revenue\")" }, "F22": { "style": 3, "content": "=_t(\"Gross profit\")" }, "F23": { "content": "=_t(\"Expenses\")" }, "F24": { "style": 3, "content": "=_t(\"Net profit\")" }, "F26": { "style": 2, "content": "=_t(\"Balance sheet\")", "border": 1 }, "F27": { "style": 3, "content": "=_t(\"Receivable\")", "border": 2 }, "F28": { "content": "=_t(\"Payables\")" }, "F29": { "style": 3, "content": "=_t(\"Net assets\")" }, "G19": { "style": 4, "content": "=ODOO.FILTER.VALUE(\"Year\")", "border": 1 }, "G20": { "style": 3, "content": "=Data!C28", "border": 2 }, "G21": { "content": "=Data!C29" }, "G22": { "style": 3, "content": "=Data!C30" }, "G23": { "content": "=Data!C31" }, "G24": { "style": 3, "content": "=Data!C32" }, "G26": { "style": 4, "content": "=ODOO.FILTER.VALUE(\"Year\")", "border": 1 }, "G27": { "style": 3, "content": "=Data!C34", "border": 2 }, "G28": { "content": "=Data!C35" }, "G29": { "style": 3, "content": "=Data!C36" }, "H19": { "style": 4, "content": "=IF(LEN(G$19)=4,G$19-1,LEFT(G$19,3)&RIGHT(G$19,4)-1)", "border": 1 }, "H20": { "style": 3, "content": "=Data!D28", "border": 2 }, "H21": { "content": "=Data!D29" }, "H22": { "style": 3, "content": "=Data!D30" }, "H23": { "content": "=Data!D31" }, "H24": { "style": 3, "content": "=Data!D32" }, "H26": { "style": 4, "content": "=IF(LEN(G$19)=4,G$19-1,LEFT(G$19,3)&RIGHT(G$19,4)-1)", "border": 1 }, "H27": { "style": 3, "content": "=Data!D34", "border": 2 }, "H28": { "content": "=Data!D35" }, "H29": { "style": 3, "content": "=Data!D36" }, "I19": { "style": 4, "content": "Δ", "border": 1 }, "I20": { "style": 3, "format": 2, "content": "=iferror(G20/H20,0)", "border": 2 }, "I21": { "format": 2, "content": "=iferror(G21/H21,0)" }, "I22": { "style": 3, "format": 2, "content": "=iferror(G22/H22,0)" }, "I23": { "format": 2, "content": "=iferror(G23/H23,0)" }, "I24": { "style": 3, "format": 2, "content": "=iferror(G24/H24,0)" }, "I26": { "style": 4, "content": "Δ", "border": 1 }, "I27": { "style": 3, "format": 2, "content": "=iferror(G27/H27,0)", "border": 2 }, "I28": { "format": 2, "content": "=iferror(G28/H28,0)" }, "I29": { "style": 3, "format": 2, "content": "=iferror(G29/H29,0)" }, "A8": { "border": 2 }, "B8": { "border": 2 }, "C8": { "border": 2 }, "D8": { "border": 2 }, "E7": { "border": 1 }, "E8": { "border": 2 }, "F7": { "border": 1 }, "F8": { "border": 2 }, "G7": { "border": 1 }, "G8": { "border": 2 }, "H7": { "border": 1 }, "H8": { "border": 2 }, "I7": { "border": 1 }, "I8": { "border": 2 } }, "conditionalFormats": [], "figures": [ { "id": "151b0f60-aa89-457e-9456-9807ab779be6", "x": 0, "y": 178, "width": 1000, "height": 230, "tag": "chart", "data": { "title": "", "background": "#FFFFFF", "legendPosition": "none", "metaData": { "groupBy": ["invoice_date:month"], "measure": "price_subtotal", "order": null, "resModel": "account.invoice.report", "mode": "line" }, "searchParams": { "comparison": null, "context": { "group_by": ["invoice_date"], "group_by_no_leaf": 1 }, "domain": [ "&", ["state", "not in", ["draft", "cancel"]], "|", ["move_type", "=", "out_invoice"], ["move_type", "=", "out_refund"] ], "groupBy": ["invoice_date:month"], "orderBy": [] }, "type": "odoo_line", "verticalAxisPosition": "left", "fieldMatching": { "7785b753-917c-4640-a937-4b6226222ca8": { "chain": "invoice_date", "type": "date", "offset": 0 } } } }, { "id": "86aac7b2-f3a5-46e1-a097-916aa4b8f8d0", "x": 0, "y": 0, "width": 200, "height": 120, "tag": "chart", "data": { "baselineColorDown": "#DC6965", "baselineColorUp": "#00A04A", "baselineMode": "difference", "title": "Current income", "type": "scorecard", "baseline": "Data!C3", "baselineDescr": "last period", "keyValue": "Data!C2" } }, { "id": "3586cbc4-6ca3-46af-951f-94d4773f94dc", "x": 210, "y": 0, "width": 200, "height": 120, "tag": "chart", "data": { "baselineColorDown": "#DC6965", "baselineColorUp": "#00A04A", "baselineMode": "difference", "title": "Receivables", "type": "scorecard", "baselineDescr": "to receive", "keyValue": "Data!C4" } }, { "id": "57f18f9a-55b7-4b84-b927-480c4c56c026", "x": 420, "y": 0, "width": 200, "height": 120, "tag": "chart", "data": { "baselineColorDown": "#DC6965", "baselineColorUp": "#00A04A", "baselineMode": "difference", "title": "Current expense", "type": "scorecard", "baseline": "Data!C6", "baselineDescr": "last period", "keyValue": "Data!C5" } }, { "id": "8f1fb053-5700-4bb3-b93d-55ceb2083d31", "x": 630, "y": 0, "width": 200, "height": 120, "tag": "chart", "data": { "baselineColorDown": "#DC6965", "baselineColorUp": "#00A04A", "baselineMode": "difference", "title": "Payables", "type": "scorecard", "baselineDescr": "to pay", "keyValue": "Data!C7" } } ], "filterTables": [], "areGridLinesVisible": true, "isVisible": true, "headerGroups": { "ROW": [], "COL": [] }, "dataValidationRules": [] }, { "id": "08b80fa9-158a-44a6-ad6c-c29245a6e31a", "name": "Data", "colNumber": 32, "rowNumber": 149, "rows": { "40": { "size": 23 } }, "cols": { "0": { "size": 239 }, "1": { "size": 214 }, "2": { "size": 234 }, "3": { "size": 234 }, "4": { "size": 234 }, "5": { "isHidden": true, "size": 234 }, "6": { "size": 515 }, "7": { "size": 101 } }, "merges": [ "A10:G10", "A15:G15", "A22:G22", "A27:G27", "A33:G33", "A37:G37", "A1:C1" ], "cells": { "A1": { "style": 2, "content": "=_t(\"KPIS\")" }, "A2": { "content": "=_t(\"Current income\")" }, "A3": { "content": "=_t(\"Previous income\")" }, "A4": { "content": "=_t(\"Receivables\")" }, "A5": { "content": "=_t(\"Current expense\")" }, "A6": { "content": "=_t(\"Previous expense\")" }, "A7": { "content": "=_t(\"Payables\")" }, "A9": { "style": 5, "content": "=_t(\"Year\")" }, "A10": { "style": 2, "content": "=_t(\"Cash\")" }, "A11": { "content": "=_t(\"Cash received\")" }, "A12": { "content": "=_t(\"Cash spent\")" }, "A13": { "content": "=_t(\"Cash surplus\")" }, "A14": { "content": "=_t(\"Closing bank balance\")" }, "A15": { "style": 2, "content": "=_t(\"Performance\")" }, "A16": { "content": "=_t(\"Gross profit margin\")" }, "A17": { "content": "=_t(\"Net profit margin\")" }, "A18": { "content": "=_t(\"Return on investments\")" }, "A19": { "content": "=_t(\"Working capital\")" }, "A20": { "content": "=_t(\"Financial independence\")" }, "A21": { "content": "=_t(\"Quick ratio\")" }, "A22": { "style": 2, "content": "=_t(\"Position\")" }, "A23": { "content": "=_t(\"Average debtors days\")" }, "A24": { "content": "=_t(\"Average creditors days\")" }, "A25": { "content": "=_t(\"Short term cash forecast\")" }, "A26": { "content": "=_t(\"Current assets to liabilities\")" }, "A27": { "style": 2, "content": "=_t(\"Profitability\")" }, "A28": { "content": "=_t(\"Income\")" }, "A29": { "content": "=_t(\"Cost of revenue\")" }, "A30": { "content": "=_t(\"Gross profit\")" }, "A31": { "content": "=_t(\"Expenses\")" }, "A32": { "content": "=_t(\"Net profit\")" }, "A33": { "style": 2, "content": "=_t(\"Balance sheet\")" }, "A34": { "content": "=_t(\"Receivable\")" }, "A35": { "content": "=_t(\"Payables\")" }, "A36": { "content": "=_t(\"Net assets\")" }, "A37": { "style": 2, "content": "=_t(\"Other variables\")" }, "A38": { "content": "OPINC" }, "A39": { "content": "OIN" }, "A40": { "content": "TA" }, "A41": { "content": "CA" }, "A42": { "content": "BA" }, "A43": { "content": "REC" }, "A44": { "content": "CAS" }, "A45": { "content": "PRE" }, "A46": { "content": "FA" }, "A47": { "content": "PNCA" }, "A48": { "content": "L" }, "A49": { "content": "CL" }, "A50": { "content": "CL1" }, "A51": { "content": "CL2" }, "A52": { "content": "NL" }, "A53": { "content": "DEP" }, "A54": { "content": "EQ" }, "A55": { "content": "UNALLOCATED_EARNINGS" }, "A56": { "content": "CURR_YEAR_EARNINGS" }, "A57": { "content": "CURR_YEAR_EARNINGS_PNL" }, "A58": { "content": "CURR_YEAR_EARNINGS_ALLOC" }, "A59": { "content": "PREV_YEAR_EARNINGS" }, "A60": { "content": "RETAINED_EARNINGS" }, "B1": { "style": 2 }, "B2": { "content": "=C38" }, "B3": { "content": "=D38" }, "B4": { "content": "=C34" }, "B5": { "content": "=C31" }, "B6": { "content": "=D31" }, "B7": { "content": "=C35" }, "B9": { "style": 5, "content": "=_t(\"Code\")" }, "B10": { "style": 2 }, "B11": { "content": "CR" }, "B12": { "content": "CS" }, "B13": { "content": "CR + CS" }, "B15": { "style": 2 }, "B16": { "content": "GRP/OPINC" }, "B17": { "content": "NEP/INC" }, "B18": { "content": "NEP/TA" }, "B19": { "content": "CA-CL" }, "B20": { "content": "EQ/CL" }, "B21": { "content": "(BA + REC +CA)/CL" }, "B22": { "style": 2 }, "B23": { "content": "DEB/OPINC*365" }, "B24": { "content": "CRE/(COS+EXP)*365" }, "B25": { "content": "DEB-CRE" }, "B26": { "content": "CA/CL" }, "B27": { "style": 2 }, "B28": { "content": "INC = OPINC + OIN" }, "B29": { "content": "COS" }, "B30": { "content": "GRP = OPINC - COS" }, "B31": { "content": "EXP" }, "B32": { "content": "NEP = OPINC + OIN - COS - EXP - DEP" }, "B33": { "style": 2 }, "B34": { "content": "DEB" }, "B35": { "content": "CRE" }, "B36": { "content": "NA = TA - L" }, "B37": { "style": 2 }, "B40": { "content": "CA + FA + PNCA" }, "B41": { "content": "BA + REC + CAS + PRE" }, "B48": { "content": "CL + NL" }, "B49": { "content": "CL1 + CL2" }, "B53": { "style": 2 }, "B54": { "content": "UNALLOCATED EARNINGS + RETAINED EARNINGS" }, "B55": { "content": "CURR_YEAR_EARNINGS + PREV_YEAR_EARNINGS" }, "B56": { "content": "CURR_YEAR_EARNINGS_PNL + CURR_YEAR_EARNINGS_ALLOC" }, "C1": { "style": 2 }, "C2": { "style": 3, "content": "=FORMAT.LARGE.NUMBER(B2)" }, "C3": { "style": 3, "content": "=FORMAT.LARGE.NUMBER(B3)" }, "C4": { "style": 3, "content": "=FORMAT.LARGE.NUMBER(B4)" }, "C5": { "style": 3, "content": "=FORMAT.LARGE.NUMBER(B5)" }, "C6": { "style": 3, "content": "=FORMAT.LARGE.NUMBER(B6)" }, "C7": { "style": 3, "content": "=FORMAT.LARGE.NUMBER(B7)" }, "C9": { "style": 6, "content": "=ODOO.FILTER.VALUE(\"Year\")" }, "C10": { "style": 2 }, "C11": { "content": "=ODOO.DEBIT($G11,C$9)-ODOO.DEBIT($G11,D$9)" }, "C12": { "content": "=-ODOO.CREDIT($G12,C$9)+ODOO.CREDIT($G12,D$9)" }, "C13": { "content": "=C11+C12" }, "C14": { "content": "=ODOO.BALANCE($G14,C$9)" }, "C15": { "style": 2 }, "C16": { "format": 3, "content": "=iferror(C30/C38,0)" }, "C17": { "format": 3, "content": "=iferror(C32/C28,0)" }, "C18": { "format": 3, "content": "=iferror(C32/C40,0)" }, "C19": { "content": "=C41-C49" }, "C20": { "format": 1, "content": "=iferror(C54/C49,0)" }, "C21": { "format": 1, "content": "=iferror((C42+C43+C41)/C49,0)" }, "C22": { "style": 2 }, "C23": { "format": 4, "content": "=iferror(C34/C38*365,0)" }, "C24": { "format": 4, "content": "=iferror(C35/(C29+C31)*365,0)" }, "C25": { "content": "=C34-C35" }, "C26": { "format": 4, "content": "=iferror(C41/C49,0)" }, "C27": { "style": 2 }, "C28": { "content": "=C38+C39" }, "C29": { "content": "=ODOO.BALANCE($G29,C$9)" }, "C30": { "content": "=C38-C29" }, "C31": { "content": "=ODOO.BALANCE($G31,C$9)" }, "C32": { "content": "=C38+C39-C29-C31-C53" }, "C33": { "style": 2 }, "C34": { "content": "=ODOO.BALANCE($G34,C$9)" }, "C35": { "content": "=-ODOO.BALANCE($G35,C$9)" }, "C36": { "content": "=C40-C48" }, "C37": { "style": 2 }, "C38": { "content": "=-ODOO.BALANCE($G38,C$9)" }, "C39": { "content": "=-ODOO.BALANCE($G39,C$9)" }, "C40": { "content": "=C41+C46+C47" }, "C41": { "content": "=C42+C43+C44+C45" }, "C42": { "content": "=ODOO.BALANCE($G42,C$9)" }, "C43": { "content": "=ODOO.BALANCE($G43,C$9)" }, "C44": { "content": "=ODOO.BALANCE($G44,C$9)" }, "C45": { "content": "=ODOO.BALANCE($G45,C$9)" }, "C46": { "content": "=ODOO.BALANCE($G46,C$9)" }, "C47": { "content": "=ODOO.BALANCE($G47,C$9)" }, "C48": { "content": "=C49+C52" }, "C49": { "content": "=C50+C51" }, "C50": { "content": "=-ODOO.BALANCE($G50,C$9)" }, "C51": { "content": "=-ODOO.BALANCE($G51,C$9)" }, "C52": { "content": "=-ODOO.BALANCE($G52,C$9)" }, "C53": { "content": "=ODOO.BALANCE($G53,C$9)" }, "C54": { "content": "=C55+C60" }, "C55": { "content": "=C56+C59" }, "C56": { "content": "=C57+C58" }, "C57": { "content": "=-ODOO.BALANCE($G57,C$9)" }, "C58": { "content": "=-ODOO.BALANCE($G58,C$9)+ODOO.BALANCE($G58,D$9)" }, "C59": { "content": "=D55" }, "C60": { "content": "=-ODOO.BALANCE($G60,C$9)" }, "D9": { "style": 6, "content": "=IF(LEN(C$9)=4,C$9-1,LEFT(C$9,3)&RIGHT(C$9,4)-1)" }, "D10": { "style": 2 }, "D11": { "content": "=ODOO.DEBIT($G11,D$9)-ODOO.DEBIT($G11,E$9)" }, "D12": { "content": "=-ODOO.CREDIT($G12,D$9)+ODOO.CREDIT($G12,E$9)" }, "D13": { "content": "=D11+D12" }, "D14": { "content": "=ODOO.BALANCE($G14,D$9)" }, "D15": { "style": 2 }, "D16": { "format": 3, "content": "=iferror(D30/D38,0)" }, "D17": { "format": 3, "content": "=iferror(D32/D28,0)" }, "D18": { "format": 3, "content": "=iferror(D32/D40,0)" }, "D19": { "content": "=D41-D49" }, "D20": { "format": 1, "content": "=iferror(D54/D49,0)" }, "D21": { "format": 1, "content": "=iferror((D42+D43+D41)/D49,0)" }, "D22": { "style": 2 }, "D23": { "format": 4, "content": "=iferror(D34/D38*365,0)" }, "D24": { "format": 4, "content": "=iferror(D35/(D29+D31)*365,0)" }, "D25": { "content": "=D34-D35" }, "D26": { "format": 4, "content": "=iferror(D41/D49,0)" }, "D27": { "style": 2 }, "D28": { "content": "=D38+D39" }, "D29": { "content": "=ODOO.BALANCE($G29,D$9)" }, "D30": { "content": "=D38-D29" }, "D31": { "content": "=ODOO.BALANCE($G31,D$9)" }, "D32": { "content": "=D38+D39-D29-D31-D53" }, "D33": { "style": 2 }, "D34": { "content": "=ODOO.BALANCE($G34,D$9)" }, "D35": { "content": "=-ODOO.BALANCE($G35,D$9)" }, "D36": { "content": "=D40-D48" }, "D37": { "style": 2 }, "D38": { "content": "=-ODOO.BALANCE($G38,D$9)" }, "D39": { "content": "=-ODOO.BALANCE($G39,D$9)" }, "D40": { "content": "=D41+D46+D47" }, "D41": { "content": "=D42+D43+D44+D45" }, "D42": { "content": "=ODOO.BALANCE($G42,D$9)" }, "D43": { "content": "=ODOO.BALANCE($G43,D$9)" }, "D44": { "content": "=ODOO.BALANCE($G44,D$9)" }, "D45": { "content": "=ODOO.BALANCE($G45,D$9)" }, "D46": { "content": "=ODOO.BALANCE($G46,D$9)" }, "D47": { "content": "=ODOO.BALANCE($G47,D$9)" }, "D48": { "content": "=D49+D52" }, "D49": { "content": "=D50+D51" }, "D50": { "content": "=-ODOO.BALANCE($G50,D$9)" }, "D51": { "content": "=-ODOO.BALANCE($G51,D$9)" }, "D52": { "content": "=-ODOO.BALANCE($G52,D$9)" }, "D53": { "content": "=ODOO.BALANCE($G53,D$9)" }, "D54": { "content": "=D55+D60" }, "D55": { "content": "=D56+D59" }, "D56": { "content": "=D57+D58" }, "D57": { "content": "=-ODOO.BALANCE($G57,D$9)" }, "D58": { "content": "=-ODOO.BALANCE($G58,D$9)+ODOO.BALANCE($G58,E$9)" }, "D59": { "content": "=E55" }, "D60": { "content": "=-ODOO.BALANCE($G60,D$9)" }, "E9": { "style": 6, "content": "=IF(LEN(D9)=4,D9-1,LEFT(D9,3)&RIGHT(D9,4)-1)" }, "E10": { "style": 2 }, "E11": { "content": "=ODOO.DEBIT($G11,E$9)-ODOO.DEBIT($G11,F$9)" }, "E12": { "content": "=-ODOO.CREDIT($G12,E$9)+ODOO.CREDIT($G12,F$9)" }, "E13": { "content": "=E11+E12" }, "E14": { "content": "=ODOO.BALANCE($G14,E$9)" }, "E15": { "style": 2 }, "E16": { "format": 3, "content": "=iferror(E30/E38,0)" }, "E17": { "format": 3, "content": "=iferror(E32/E28,0)" }, "E18": { "format": 3, "content": "=iferror(E32/E40,0)" }, "E19": { "content": "=E41-E49" }, "E20": { "format": 1, "content": "=iferror(E54/E49,0)" }, "E21": { "format": 1, "content": "=iferror((E42+E43+E41)/E49,0)" }, "E22": { "style": 2 }, "E23": { "format": 4, "content": "=iferror(E34/E38*365,0)" }, "E24": { "format": 4, "content": "=iferror(E35/(E29+E31)*365,0)" }, "E25": { "content": "=E34-E35" }, "E26": { "format": 4, "content": "=iferror(E41/E49,0)" }, "E27": { "style": 2 }, "E28": { "content": "=E38+E39" }, "E29": { "content": "=ODOO.BALANCE($G29,E$9)" }, "E30": { "content": "=E38-E29" }, "E31": { "content": "=ODOO.BALANCE($G31,E$9)" }, "E32": { "content": "=E38+E39-E29-E31-E53" }, "E33": { "style": 2 }, "E34": { "content": "=ODOO.BALANCE($G34,E$9)" }, "E35": { "content": "=-ODOO.BALANCE($G35,E$9)" }, "E36": { "content": "=E40-E48" }, "E37": { "style": 2 }, "E38": { "content": "=-ODOO.BALANCE($G38,E$9)" }, "E39": { "content": "=-ODOO.BALANCE($G39,E$9)" }, "E40": { "content": "=E41+E46+E47" }, "E41": { "content": "=E42+E43+E44+E45" }, "E42": { "content": "=ODOO.BALANCE($G42,E$9)" }, "E43": { "content": "=ODOO.BALANCE($G43,E$9)" }, "E44": { "content": "=ODOO.BALANCE($G44,E$9)" }, "E45": { "content": "=ODOO.BALANCE($G45,E$9)" }, "E46": { "content": "=ODOO.BALANCE($G46,E$9)" }, "E47": { "content": "=ODOO.BALANCE($G47,E$9)" }, "E48": { "content": "=E49+E52" }, "E49": { "content": "=E50+E51" }, "E50": { "content": "=-ODOO.BALANCE($G50,E$9)" }, "E51": { "content": "=-ODOO.BALANCE($G51,E$9)" }, "E52": { "content": "=-ODOO.BALANCE($G52,E$9)" }, "E53": { "content": "=ODOO.BALANCE($G53,E$9)" }, "E54": { "content": "=E55+E60" }, "E55": { "content": "=E56+E59" }, "E56": { "content": "=E57+E58" }, "E57": { "content": "=-ODOO.BALANCE($G57,E$9)" }, "E58": { "content": "=-ODOO.BALANCE($G58,E$9)+ODOO.BALANCE($G58,F$9)" }, "E59": { "content": "=-ODOO.BALANCE($G58,E9, -1)-ODOO.BALANCE($G59,E9, -1)-ODOO.BALANCE($G59,E9, -2)-ODOO.BALANCE($G59,E9, -3)-ODOO.BALANCE($G59,E9, -4)-ODOO.BALANCE($G59,E9, -5)" }, "E60": { "content": "=-ODOO.BALANCE($G60,E$9)" }, "F9": { "style": 5, "content": "=IF(LEN(E9)=4,E9-1,LEFT(E9,3)&RIGHT(E9,4)-1)" }, "F10": { "style": 2 }, "F15": { "style": 2 }, "F16": { "format": 3 }, "F17": { "format": 3 }, "F18": { "format": 3 }, "F20": { "format": 1 }, "F21": { "format": 1 }, "F22": { "style": 2 }, "F23": { "format": 4 }, "F24": { "format": 4 }, "F26": { "format": 4 }, "F27": { "style": 2 }, "F33": { "style": 2 }, "F37": { "style": 2 }, "G9": { "style": 5, "content": "=_t(\"Accounts\")" }, "G10": { "style": 2 }, "G11": { "content": "=CONCATENATE(ODOO.ACCOUNT.GROUP(\"asset_cash\"),\", \",ODOO.ACCOUNT.GROUP(\"liability_credit_card\"))" }, "G12": { "content": "=CONCATENATE(ODOO.ACCOUNT.GROUP(\"asset_cash\"),\", \",ODOO.ACCOUNT.GROUP(\"liability_credit_card\"))" }, "G14": { "content": "=CONCATENATE(ODOO.ACCOUNT.GROUP(\"asset_cash\"),\", \",ODOO.ACCOUNT.GROUP(\"liability_credit_card\"))" }, "G15": { "style": 2 }, "G22": { "style": 2 }, "G27": { "style": 2 }, "G29": { "content": "=ODOO.ACCOUNT.GROUP(\"expense_direct_cost\")" }, "G31": { "content": "=ODOO.ACCOUNT.GROUP(\"expense\")" }, "G33": { "style": 2 }, "G34": { "content": "=ODOO.ACCOUNT.GROUP(\"asset_receivable\")" }, "G35": { "content": "=ODOO.ACCOUNT.GROUP(\"liability_payable\")" }, "G37": { "style": 2 }, "G38": { "content": "=ODOO.ACCOUNT.GROUP(\"income\")" }, "G39": { "content": "=ODOO.ACCOUNT.GROUP(\"income_other\")" }, "G42": { "content": "=ODOO.ACCOUNT.GROUP(\"asset_cash\")" }, "G43": { "content": "=ODOO.ACCOUNT.GROUP(\"asset_receivable\")" }, "G44": { "content": "=ODOO.ACCOUNT.GROUP(\"asset_current\")" }, "G45": { "content": "=ODOO.ACCOUNT.GROUP(\"asset_prepayments\")" }, "G46": { "content": "=ODOO.ACCOUNT.GROUP(\"asset_fixed\")" }, "G47": { "content": "=ODOO.ACCOUNT.GROUP(\"asset_non_current\")" }, "G50": { "content": "=CONCATENATE(ODOO.ACCOUNT.GROUP(\"liability_current\"),\", \",ODOO.ACCOUNT.GROUP(\"liability_credit_card\"))" }, "G51": { "content": "=ODOO.ACCOUNT.GROUP(\"liability_payable\")" }, "G52": { "content": "=ODOO.ACCOUNT.GROUP(\"liability_non_current\")" }, "G53": { "content": "=ODOO.ACCOUNT.GROUP(\"expense_depreciation\")" }, "G57": { "content": "=CONCATENATE(ODOO.ACCOUNT.GROUP(\"income\"),\",\",ODOO.ACCOUNT.GROUP(\"income_other\"),\",\",ODOO.ACCOUNT.GROUP(\"expense_direct_cost\"),\",\",ODOO.ACCOUNT.GROUP(\"expense\"),\",\",ODOO.ACCOUNT.GROUP(\"expense_depreciation\"))" }, "G58": { "content": "=ODOO.ACCOUNT.GROUP(\"equity_unaffected\")" }, "G59": { "content": "=CONCATENATE(ODOO.ACCOUNT.GROUP(\"income\"),\",\",ODOO.ACCOUNT.GROUP(\"income_other\"),\",\",ODOO.ACCOUNT.GROUP(\"expense_direct_cost\"),\",\",ODOO.ACCOUNT.GROUP(\"expense\"),\",\",ODOO.ACCOUNT.GROUP(\"expense_depreciation\"))" }, "G60": { "content": "=ODOO.ACCOUNT.GROUP(\"equity\")" }, "H53": { "style": 2 }, "H54": { "style": 2 }, "I8": { "style": 7 }, "I9": { "style": 7 }, "I10": { "style": 7 }, "I11": { "style": 7 }, "I12": { "style": 7 }, "I13": { "style": 7 }, "I14": { "style": 7 }, "I15": { "style": 7 }, "I16": { "style": 8 }, "I53": { "style": 2 }, "I54": { "style": 2 }, "J8": { "style": 7 }, "J9": { "style": 7 }, "J10": { "style": 7 }, "J11": { "style": 7 }, "J12": { "style": 7 }, "J13": { "style": 7 }, "J14": { "style": 7 }, "J15": { "style": 7 }, "J16": { "style": 7 }, "J17": { "style": 2 }, "J18": { "style": 2 }, "J19": { "style": 2 }, "J20": { "style": 2 }, "J21": { "style": 2 }, "J22": { "style": 2 }, "J23": { "style": 2 }, "J24": { "style": 2 }, "J25": { "style": 2 }, "J26": { "style": 2 }, "J27": { "style": 2 }, "J28": { "style": 2 }, "J29": { "style": 2 }, "J30": { "style": 2 }, "J31": { "style": 2 }, "J32": { "style": 2 }, "J33": { "style": 2 }, "J34": { "style": 2 }, "J35": { "style": 2 }, "J36": { "style": 2 }, "J37": { "style": 2 }, "J38": { "style": 2 }, "J39": { "style": 2 }, "J40": { "style": 2 }, "J41": { "style": 2 }, "J42": { "style": 2 }, "J43": { "style": 2 }, "J44": { "style": 2 }, "J45": { "style": 2 }, "J46": { "style": 2 }, "J47": { "style": 2 }, "J48": { "style": 2 }, "J49": { "style": 2 }, "J50": { "style": 2 }, "J51": { "style": 2 }, "J52": { "style": 2 }, "J53": { "style": 2 }, "J54": { "style": 2 }, "K8": { "style": 7 }, "K9": { "style": 7 }, "K10": { "style": 7 }, "K11": { "style": 7 }, "K12": { "style": 7 }, "K13": { "style": 7 }, "K14": { "style": 7 }, "K15": { "style": 7 }, "K16": { "style": 7 }, "K17": { "style": 2 }, "K18": { "style": 2 }, "K19": { "style": 2 }, "K20": { "style": 2 }, "K21": { "style": 2 }, "K22": { "style": 2 }, "K23": { "style": 2 }, "K24": { "style": 2 }, "K25": { "style": 2 }, "K26": { "style": 2 }, "K27": { "style": 2 }, "K28": { "style": 2 }, "K29": { "style": 2 }, "K30": { "style": 2 }, "K31": { "style": 2 }, "K32": { "style": 2 }, "K33": { "style": 2 }, "K34": { "style": 2 }, "K35": { "style": 2 }, "K36": { "style": 2 }, "K37": { "style": 2 }, "K38": { "style": 2 }, "K39": { "style": 2 }, "K40": { "style": 2 }, "K41": { "style": 2 }, "K42": { "style": 2 }, "K43": { "style": 2 }, "K44": { "style": 2 }, "K45": { "style": 2 }, "K46": { "style": 2 }, "K47": { "style": 2 }, "K48": { "style": 2 }, "K49": { "style": 2 }, "K50": { "style": 2 }, "K51": { "style": 2 }, "K52": { "style": 2 }, "K53": { "style": 2 }, "K54": { "style": 2 }, "L8": { "style": 7 }, "L9": { "style": 7 }, "L10": { "style": 7 }, "L11": { "style": 7 }, "L12": { "style": 7 }, "L13": { "style": 7 }, "L14": { "style": 7 }, "L15": { "style": 7 }, "L16": { "style": 7 }, "L17": { "style": 2 }, "L18": { "style": 2 }, "L19": { "style": 2 }, "L20": { "style": 2 }, "L21": { "style": 2 }, "L22": { "style": 2 }, "L23": { "style": 2 }, "L24": { "style": 2 }, "L25": { "style": 2 }, "L26": { "style": 2 }, "L27": { "style": 2 }, "L28": { "style": 2 }, "L29": { "style": 2 }, "L30": { "style": 2 }, "L31": { "style": 2 }, "L32": { "style": 2 }, "L33": { "style": 2 }, "L34": { "style": 2 }, "L35": { "style": 2 }, "L36": { "style": 2 }, "L37": { "style": 2 }, "L38": { "style": 2 }, "L39": { "style": 2 }, "L40": { "style": 2 }, "L41": { "style": 2 }, "L42": { "style": 2 }, "L43": { "style": 2 }, "L44": { "style": 2 }, "L45": { "style": 2 }, "L46": { "style": 2 }, "L47": { "style": 2 }, "L48": { "style": 2 }, "L49": { "style": 2 }, "L50": { "style": 2 }, "L51": { "style": 2 }, "L52": { "style": 2 }, "L53": { "style": 2 }, "L54": { "style": 2 }, "M8": { "style": 7 }, "M9": { "style": 7 }, "M10": { "style": 7 }, "M11": { "style": 7 }, "M12": { "style": 7 }, "M13": { "style": 7 }, "M14": { "style": 7 }, "M15": { "style": 7 }, "M16": { "style": 7 }, "M17": { "style": 2 }, "M18": { "style": 2 }, "M19": { "style": 2 }, "M20": { "style": 2 }, "M21": { "style": 2 }, "M22": { "style": 2 }, "M23": { "style": 2 }, "M24": { "style": 2 }, "M25": { "style": 2 }, "M26": { "style": 2 }, "M27": { "style": 2 }, "M28": { "style": 2 }, "M29": { "style": 2 }, "M30": { "style": 2 }, "M31": { "style": 2 }, "M32": { "style": 2 }, "M33": { "style": 2 }, "M34": { "style": 2 }, "M35": { "style": 2 }, "M36": { "style": 2 }, "M37": { "style": 2 }, "M38": { "style": 2 }, "M39": { "style": 2 }, "M40": { "style": 2 }, "M41": { "style": 2 }, "M42": { "style": 2 }, "M43": { "style": 2 }, "M44": { "style": 2 }, "M45": { "style": 2 }, "M46": { "style": 2 }, "M47": { "style": 2 }, "M48": { "style": 2 }, "M49": { "style": 2 }, "M50": { "style": 2 }, "M51": { "style": 2 }, "M52": { "style": 2 }, "M53": { "style": 2 }, "M54": { "style": 2 }, "N8": { "style": 7 }, "N9": { "style": 7 }, "N10": { "style": 7 }, "N11": { "style": 7 }, "N12": { "style": 7 }, "N13": { "style": 7 }, "N14": { "style": 7 }, "N15": { "style": 7 }, "N16": { "style": 7 }, "N17": { "style": 2 }, "N18": { "style": 2 }, "N19": { "style": 2 }, "N20": { "style": 2 }, "N21": { "style": 2 }, "N22": { "style": 2 }, "N23": { "style": 2 }, "N24": { "style": 2 }, "N25": { "style": 2 }, "N26": { "style": 2 }, "N27": { "style": 2 }, "N28": { "style": 2 }, "N29": { "style": 2 }, "N30": { "style": 2 }, "N31": { "style": 2 }, "N32": { "style": 2 }, "N33": { "style": 2 }, "N34": { "style": 2 }, "N35": { "style": 2 }, "N36": { "style": 2 }, "N37": { "style": 2 }, "N38": { "style": 2 }, "N39": { "style": 2 }, "N40": { "style": 2 }, "N41": { "style": 2 }, "N42": { "style": 2 }, "N43": { "style": 2 }, "N44": { "style": 2 }, "N45": { "style": 2 }, "N46": { "style": 2 }, "N47": { "style": 2 }, "N48": { "style": 2 }, "N49": { "style": 2 }, "N50": { "style": 2 }, "N51": { "style": 2 }, "N52": { "style": 2 }, "N53": { "style": 2 }, "N54": { "style": 2 } }, "conditionalFormats": [], "figures": [], "filterTables": [], "areGridLinesVisible": true, "isVisible": true, "headerGroups": { "ROW": [], "COL": [] }, "dataValidationRules": [] } ], "entities": {}, "styles": { "1": { "textColor": "#01666b", "fontSize": 16, "bold": true }, "2": { "bold": true }, "3": { "fillColor": "#f8f9fa" }, "4": { "align": "right", "bold": true }, "5": { "italic": true, "bold": true }, "6": { "italic": true, "bold": true, "align": "right" }, "7": { "wrapping": "wrap" }, "8": { "align": "center" } }, "formats": { "1": "0.0", "2": "0%", "3": "0.0%", "4": "0.00" }, "borders": { "1": { "bottom": { "style": "thin", "color": "#000" } }, "2": { "top": { "style": "thin", "color": "#000" } } }, "revisionId": "24784fcf-a309-4804-9894-e843121193e5", "uniqueFigureIds": true, "settings": { "locale": { "name": "English (US)", "code": "en_US", "thousandsSeparator": ",", "decimalSeparator": ".", "dateFormat": "mm/dd/yyyy", "timeFormat": "hh:mm:ss", "formulaArgSeparator": "," } }, "odooVersion": 6, "globalFilters": [ { "id": "7785b753-917c-4640-a937-4b6226222ca8", "type": "date", "label": "Year", "defaultValue": "this_year", "rangeType": "fixedPeriod" } ], "pivots": {}, "pivotNextId": 1, "lists": {}, "listNextId": 1, "chartOdooMenusReferences": { "cb548cd5-6798-46c9-ade5-3b497efbfc4a": "account_accountant.menu_accounting", "151b0f60-aa89-457e-9456-9807ab779be6": "account_accountant.menu_accounting", "86aac7b2-f3a5-46e1-a097-916aa4b8f8d0": "account_reports.menu_action_account_report_profit_and_loss", "3586cbc4-6ca3-46af-951f-94d4773f94dc": "account_reports.menu_action_account_report_aged_receivable", "57f18f9a-55b7-4b84-b927-480c4c56c026": "account_reports.menu_action_account_report_profit_and_loss", "8f1fb053-5700-4bb3-b93d-55ceb2083d31": "account_reports.menu_action_account_report_aged_payable" } }