{
  "version": "18.5.10",
  "sheets": [
    {
      "id": "Sheet1",
      "name": "Dashboard",
      "colNumber": 9,
      "rowNumber": 56,
      "rows": {
        "6": { "size": 40 },
        "23": { "size": 36 },
        "24": { "size": 30 },
        "25": { "size": 30 },
        "26": { "size": 30 },
        "27": { "size": 30 },
        "28": { "size": 30 },
        "30": { "size": 36 },
        "31": { "size": 30 },
        "32": { "size": 30 },
        "33": { "size": 30 },
        "34": { "size": 30 },
        "36": { "size": 36 },
        "37": { "size": 30 },
        "38": { "size": 30 },
        "39": { "size": 30 },
        "40": { "size": 30 },
        "41": { "size": 36 },
        "42": { "size": 30 },
        "43": { "size": 30 },
        "44": { "size": 30 },
        "45": { "size": 30 }
      },
      "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": "[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})",
        "A24": "=_t(\"Cash\")",
        "A25": "=_t(\"Cash received\")",
        "A26": "=_t(\"Cash spent\")",
        "A27": "=_t(\"Cash surplus\")",
        "A28": "=_t(\"Closing bank balance\")",
        "A31": "=_t(\"Performance\")",
        "A32": "=_t(\"Gross profit margin\")",
        "A33": "=_t(\"Net profit margin\")",
        "A34": "=_t(\"Return on investments\")",
        "A35": "=_t(\"Financial independence\")",
        "A37": "=_t(\"Position\")",
        "A38": "=_t(\"Average debtors days\")",
        "A39": "=_t(\"Average creditors days\")",
        "A40": "=_t(\"Short term cash forecast\")",
        "A42": "=_t(\"Liquidity\")",
        "A43": "=_t(\"Cash asset ratio\")",
        "A44": "=_t(\"Quick ratio\")",
        "A45": "=_t(\"Current assets to liabilities\")",
        "A46": "=_t(\"Working capital\")",
        "B24": "=YEAR(Data!E1)",
        "B25": "=Data!C11",
        "B26": "=Data!C12",
        "B27": "=Data!C13",
        "B28": "=Data!C14",
        "B31": "=YEAR(Data!E1)",
        "B32": "=Data!C16",
        "B33": "=Data!C17",
        "B34": "=Data!C18",
        "B35": "=Data!C19",
        "B37": "=YEAR(Data!E1)",
        "B38": "=Data!C21",
        "B39": "=Data!C22",
        "B40": "=Data!C23",
        "B42": "=YEAR(Data!E1)",
        "B43": "=Data!C35",
        "B44": "=Data!C36",
        "B45": "=Data!C37",
        "B46": "=Data!C38",
        "C24": "=IF(LEN(B$24)=4,B$24-1,LEFT(B$24,3)&RIGHT(B$24,4)-1)",
        "C25": "=Data!D11",
        "C26": "=Data!D12",
        "C27": "=Data!D13",
        "C28": "=Data!D14",
        "C31": "=IF(LEN(B$31)=4,B$31-1,LEFT(B$31,3)&RIGHT(B$31,4)-1)",
        "C32": "=Data!D16",
        "C33": "=Data!D17",
        "C34": "=Data!D18",
        "C35": "=Data!D19",
        "C37": "=IF(LEN(B$37)=4,B$37-1,LEFT(B$37,3)&RIGHT(B$37,4)-1)",
        "C38": "=Data!D21",
        "C39": "=Data!D22",
        "C40": "=Data!D23",
        "C42": "=IF(LEN(B$42)=4,B$42-1,LEFT(B$42,3)&RIGHT(B$42,4)-1)",
        "C43": "=Data!D35",
        "C44": "=Data!D36",
        "C45": "=Data!D37",
        "C46": "=Data!D38",
        "D24": "Δ",
        "D25": "=iferror(B25/C25,0)",
        "D26": "=iferror(B26/C26,0)",
        "D27": "=iferror(B27/C27,0)",
        "D28": "=iferror(B28/C28,0)",
        "D31": "Δ",
        "D32": "=B32-C32",
        "D33": "=B33-C33",
        "D34": "=B34-C34",
        "D35": "=B35-C35",
        "D37": "Δ",
        "D38": "=iferror(B38/C38,0)",
        "D39": "=iferror(B39/C39,0)",
        "D40": "=iferror(B40/C40,0)",
        "D42": "Δ",
        "D43": "=iferror(B43/C43,0)",
        "D44": "=B44-C44",
        "D45": "=iferror(B45/C45,0)",
        "D46": "=B46-C46",
        "F24": "=_t(\"Profitability\")",
        "F25": "=_t(\"Income\")",
        "F26": "=_t(\"Cost of revenue\")",
        "F27": "=_t(\"Gross profit\")",
        "F28": "=_t(\"Expenses\")",
        "F29": "=_t(\"Net profit\")",
        "F31": "=_t(\"Balance sheet\")",
        "F32": "=_t(\"Receivable\")",
        "F33": "=_t(\"Payables\")",
        "F34": "=_t(\"Net assets\")",
        "F37": "=_t(\"Solvency\")",
        "F38": "=_t(\"Debt to Equity\")",
        "F39": "=_t(\"Solvency\")",
        "F40": "=_t(\"Debt ratio\")",
        "F41": "=_t(\"Permanence\")",
        "F42": "=_t(\"Financial balance\")",
        "F43": "=_t(\"Long term working capital\")",
        "F44": "=_t(\"Return on equity\")",
        "G24": "=YEAR(Data!E1)",
        "G25": "=Data!C25",
        "G26": "=Data!C26",
        "G27": "=Data!C27",
        "G28": "=Data!C28",
        "G29": "=Data!C29",
        "G31": "=YEAR(Data!E1)",
        "G32": "=Data!C31",
        "G33": "=Data!C32",
        "G34": "=Data!C33",
        "G37": "=YEAR(Data!E1)",
        "G38": "=Data!C40",
        "G39": "=Data!C41",
        "G40": "=Data!C42",
        "G41": "=Data!C43",
        "G42": "=Data!C44",
        "G43": "=Data!C45",
        "G44": "=Data!C46",
        "H24": "=IF(LEN(G$24)=4,G$24-1,LEFT(G$24,3)&RIGHT(G$24,4)-1)",
        "H25": "=Data!D25",
        "H26": "=Data!D26",
        "H27": "=Data!D27",
        "H28": "=Data!D28",
        "H29": "=Data!D29",
        "H31": "=IF(LEN(G$31)=4,G$31-1,LEFT(G$31,3)&RIGHT(G$31,4)-1)",
        "H32": "=Data!D31",
        "H33": "=Data!D32",
        "H34": "=Data!D33",
        "H37": "=IF(LEN(G$37)=4,G$37-1,LEFT(G$37,3)&RIGHT(G$37,4)-1)",
        "H38": "=Data!D40",
        "H39": "=Data!D41",
        "H40": "=Data!D42",
        "H41": "=Data!D43",
        "H42": "=Data!D44",
        "H43": "=Data!D45",
        "H44": "=Data!D46",
        "I24": "Δ",
        "I25": "=iferror(G25/H25,0)",
        "I26": "=iferror(G26/H26,0)",
        "I27": "=iferror(G27/H27,0)",
        "I28": "=iferror(G28/H28,0)",
        "I29": "=iferror(G29/H29,0)",
        "I31": "Δ",
        "I32": "=iferror(G32/H32,0)",
        "I33": "=iferror(G33/H33,0)",
        "I34": "=iferror(G34/H34,0)",
        "I37": "Δ",
        "I38": "=iferror(G38/H38,0)",
        "I39": "=iferror(G39/H39,0)",
        "I40": "=iferror(G40/H40,0)",
        "I41": "=iferror(G41/H41,0)",
        "I42": "=iferror(G42/H42,0)",
        "I43": "=iferror(G43/H43,0)",
        "I44": "=iferror(G44/H44,0)"
      },
      "styles": {
        "A7": 1,
        "A24": 2,
        "A31": 2,
        "A37": 2,
        "A42": 2,
        "F24": 2,
        "F31": 2,
        "F37": 2,
        "A25:D28": 3,
        "A32:D35": 3,
        "A38:D40": 3,
        "A43:D46": 3,
        "F25:I29": 3,
        "F32:I34": 3,
        "F38:I44": 3,
        "B24:D24": 4,
        "B31:D31": 4,
        "B37:D37": 4,
        "B42:D42": 4,
        "G24:I24": 4,
        "G31:I31": 4,
        "G37:I37": 4
      },
      "formats": {
        "D25:D28": 1,
        "D32:D35": 1,
        "D38:D40": 1,
        "D43:D46": 1,
        "I25:I29": 1,
        "I32:I34": 1,
        "I38:I44": 1
      },
      "borders": {
        "A8:I8": 1,
        "A25:D25": 2,
        "A32:D32": 2,
        "A38:D38": 2,
        "A43:D43": 2,
        "F25:I25": 2,
        "F32:I32": 2,
        "F38:I38": 2
      },
      "conditionalFormats": [
        {
          "rule": {
            "type": "CellIsRule",
            "operator": "isGreaterThan",
            "values": ["0"],
            "style": { "fillColor": "", "textColor": "#10B981", "bold": true }
          },
          "id": "f7897e41-2b0a-49ca-9e07-420aa940dbf9",
          "ranges": ["I44", "D35", "D40", "I27", "I29", "D25", "D27", "D28"]
        },
        {
          "rule": {
            "type": "CellIsRule",
            "operator": "isLessThan",
            "values": ["0"],
            "style": { "fillColor": "", "textColor": "#FF0000", "bold": true }
          },
          "id": "67edfa12-1fda-4ab4-8ccc-5976ea59ac89",
          "ranges": ["D25", "D27", "D28", "I27", "I29", "D35", "D40", "I44"]
        }
      ],
      "dataValidationRules": [],
      "figures": [
        {
          "id": "151b0f60-aa89-457e-9456-9807ab779be6",
          "width": 1000,
          "height": 361,
          "tag": "chart",
          "data": {
            "title": { "text": "" },
            "background": "",
            "legendPosition": "none",
            "metaData": {
              "groupBy": ["invoice_date:month"],
              "measure": "price_subtotal",
              "order": null,
              "resModel": "account.invoice.report",
              "mode": "line",
              "cumulatedStart": false
            },
            "searchParams": {
              "comparison": null,
              "context": {
                "group_by": ["invoice_date"]
              },
              "domain": [
                "&",
                [
                  "state",
                  "not in",
                  ["draft", "cancel"]
                ],
                "|",
                ["move_type", "=", "out_invoice"],
                ["move_type", "=", "out_refund"]
              ],
              "groupBy": ["invoice_date:month"],
              "orderBy": []
            },
            "type": "odoo_line",
            "dataSets": [],
            "humanize": true,
            "verticalAxisPosition": "left",
            "stacked": false,
            "cumulatedStart": false,
            "fillArea": true,
            "chartId": "151b0f60-aa89-457e-9456-9807ab779be6",
            "fieldMatching": {
              "7785b753-917c-4640-a937-4b6226222ca8": { "chain": "invoice_date", "type": "date", "offset": 0 }
            }
          },
          "offset": { "x": 0, "y": 177 },
          "col": 0,
          "row": 0
        },
        {
          "id": "86aac7b2-f3a5-46e1-a097-916aa4b8f8d0",
          "width": 200,
          "height": 106,
          "tag": "chart",
          "data": {
            "baselineColorDown": "#DC6965",
            "baselineColorUp": "#00A04A",
            "baselineMode": "difference",
            "title": { "text": "Current income", "bold": true, "color": "#434343" },
            "type": "scorecard",
            "background": "#FFF7ED",
            "baseline": "Data!C3",
            "baselineDescr": { "text": "last period" },
            "keyValue": "Data!C2",
            "humanize": false,
            "chartId": "86aac7b2-f3a5-46e1-a097-916aa4b8f8d0"
          },
          "offset": { "x": 0, "y": 10 },
          "col": 0,
          "row": 0
        },
        {
          "id": "3586cbc4-6ca3-46af-951f-94d4773f94dc",
          "width": 200,
          "height": 106,
          "tag": "chart",
          "data": {
            "baselineColorDown": "#DC6965",
            "baselineColorUp": "#00A04A",
            "baselineMode": "difference",
            "title": { "text": "Receivables", "bold": true, "color": "#434343" },
            "type": "scorecard",
            "background": "#FFF7ED",
            "baselineDescr": { "text": "to receive" },
            "keyValue": "Data!C4",
            "humanize": false,
            "chartId": "3586cbc4-6ca3-46af-951f-94d4773f94dc"
          },
          "offset": { "x": 212, "y": 10 },
          "col": 0,
          "row": 0
        },
        {
          "id": "57f18f9a-55b7-4b84-b927-480c4c56c026",
          "width": 200,
          "height": 106,
          "tag": "chart",
          "data": {
            "baselineColorDown": "#DC6965",
            "baselineColorUp": "#00A04A",
            "baselineMode": "difference",
            "title": { "text": "Current expense", "bold": true, "color": "#434343" },
            "type": "scorecard",
            "background": "#FFF7ED",
            "baseline": "Data!C6",
            "baselineDescr": { "text": "last period" },
            "keyValue": "Data!C5",
            "humanize": false,
            "chartId": "57f18f9a-55b7-4b84-b927-480c4c56c026"
          },
          "offset": { "x": 423, "y": 10 },
          "col": 0,
          "row": 0
        },
        {
          "id": "8f1fb053-5700-4bb3-b93d-55ceb2083d31",
          "width": 200,
          "height": 106,
          "tag": "chart",
          "data": {
            "baselineColorDown": "#DC6965",
            "baselineColorUp": "#00A04A",
            "baselineMode": "difference",
            "title": { "text": "Payables", "bold": true, "color": "#434343" },
            "type": "scorecard",
            "background": "#FFF7ED",
            "baselineDescr": { "text": "to pay" },
            "keyValue": "Data!C7",
            "humanize": false,
            "chartId": "8f1fb053-5700-4bb3-b93d-55ceb2083d31"
          },
          "offset": { "x": 635, "y": 10 },
          "col": 0,
          "row": 0
        }
      ],
      "tables": [
        {
          "range": "A24:D28",
          "type": "static",
          "config": {
            "hasFilters": false,
            "totalRow": false,
            "firstColumn": false,
            "lastColumn": false,
            "numberOfHeaders": 1,
            "bandedRows": true,
            "bandedColumns": false,
            "automaticAutofill": true,
            "styleId": "None"
          }
        },
        {
          "range": "A31:D35",
          "type": "static",
          "config": {
            "hasFilters": false,
            "totalRow": false,
            "firstColumn": false,
            "lastColumn": false,
            "numberOfHeaders": 1,
            "bandedRows": true,
            "bandedColumns": false,
            "automaticAutofill": true,
            "styleId": "None"
          }
        },
        {
          "range": "A37:D40",
          "type": "static",
          "config": {
            "hasFilters": false,
            "totalRow": false,
            "firstColumn": false,
            "lastColumn": false,
            "numberOfHeaders": 1,
            "bandedRows": true,
            "bandedColumns": false,
            "automaticAutofill": true,
            "styleId": "None"
          }
        },
        {
          "range": "A42:D46",
          "type": "static",
          "config": {
            "hasFilters": false,
            "totalRow": false,
            "firstColumn": false,
            "lastColumn": false,
            "numberOfHeaders": 1,
            "bandedRows": true,
            "bandedColumns": false,
            "automaticAutofill": true,
            "styleId": "None"
          }
        },
        {
          "range": "F24:I29",
          "type": "static",
          "config": {
            "hasFilters": false,
            "totalRow": false,
            "firstColumn": false,
            "lastColumn": false,
            "numberOfHeaders": 1,
            "bandedRows": true,
            "bandedColumns": false,
            "automaticAutofill": true,
            "styleId": "None"
          }
        },
        {
          "range": "F31:I34",
          "type": "static",
          "config": {
            "hasFilters": false,
            "totalRow": false,
            "firstColumn": false,
            "lastColumn": false,
            "numberOfHeaders": 1,
            "bandedRows": true,
            "bandedColumns": false,
            "automaticAutofill": true,
            "styleId": "None"
          }
        },
        {
          "range": "F37:I44",
          "type": "static",
          "config": {
            "hasFilters": false,
            "totalRow": false,
            "firstColumn": false,
            "lastColumn": false,
            "numberOfHeaders": 1,
            "bandedRows": true,
            "bandedColumns": false,
            "automaticAutofill": true,
            "styleId": "None"
          }
        }
      ],
      "areGridLinesVisible": false,
      "isVisible": true,
      "headerGroups": {
        "ROW": [],
        "COL": []
      },
      "comments": {}
    },
    {
      "id": "08b80fa9-158a-44a6-ad6c-c29245a6e31a",
      "name": "Data",
      "colNumber": 32,
      "rowNumber": 168,
      "rows": {
        "50": { "size": 23 }
      },
      "cols": {
        "0": { "size": 239 },
        "1": { "size": 347 },
        "2": { "size": 234 },
        "3": { "size": 234 },
        "4": { "size": 234 },
        "5": { "isHidden": true, "size": 234 },
        "6": { "size": 515 },
        "7": { "size": 101 }
      },
      "merges": ["A1:C1"],
      "cells": {
        "A1": "=_t(\"KPIS\")",
        "A2": "=_t(\"Current income\")",
        "A3": "=_t(\"Previous income\")",
        "A4": "=_t(\"Receivables\")",
        "A5": "=_t(\"Current expense\")",
        "A6": "=_t(\"Previous expense\")",
        "A7": "=_t(\"Payables\")",
        "A9": "=_t(\"Year\")",
        "A10": "=_t(\"Cash\")",
        "A11": "=_t(\"Cash received\")",
        "A12": "=_t(\"Cash spent\")",
        "A13": "=_t(\"Cash surplus\")",
        "A14": "=_t(\"Closing bank balance\")",
        "A15": "=_t(\"Performance\")",
        "A16": "=_t(\"Gross profit margin\")",
        "A17": "=_t(\"Net profit margin\")",
        "A18": "=_t(\"Return on investments\")",
        "A19": "=_t(\"Financial independence\")",
        "A20": "=_t(\"Position\")",
        "A21": "=_t(\"Average debtors days\")",
        "A22": "=_t(\"Average creditors days\")",
        "A23": "=_t(\"Short term cash forecast\")",
        "A24": "=_t(\"Profitability\")",
        "A25": "=_t(\"Income\")",
        "A26": "=_t(\"Cost of revenue\")",
        "A27": "=_t(\"Gross profit\")",
        "A28": "=_t(\"Expenses\")",
        "A29": "=_t(\"Net profit\")",
        "A30": "=_t(\"Balance sheet\")",
        "A31": "=_t(\"Receivable\")",
        "A32": "=_t(\"Payables\")",
        "A33": "=_t(\"Net assets\")",
        "A34": "=_t(\"Liquidity\")",
        "A35": "=_t(\"Cash asset ratio\")",
        "A36": "=_t(\"Quick ratio\")",
        "A37": "=_t(\"Current assets to liabilities\")",
        "A38": "=_t(\"Working capital\")",
        "A39": "=_t(\"Solvency\")",
        "A40": "=_t(\"Debt to Equity\")",
        "A41": "=_t(\"Solvency\")",
        "A42": "=_t(\"Debt ratio\")",
        "A43": "=_t(\"Permanence\")",
        "A44": "=_t(\"Financial balance\")",
        "A45": "=_t(\"Long term working capital\")",
        "A46": "=_t(\"Return on equity\")",
        "A47": "=_t(\"Other variables\")",
        "A48": "OPINC",
        "A49": "OIN",
        "A50": "TA",
        "A51": "CA",
        "A52": "BA",
        "A53": "REC",
        "A54": "CAS",
        "A55": "PRE",
        "A56": "FA",
        "A57": "PNCA",
        "A58": "L",
        "A59": "CL",
        "A60": "CL+CC",
        "A61": "CL1",
        "A62": "CL2",
        "A63": "NL",
        "A64": "DEP",
        "A65": "CC",
        "A66": "EQ",
        "A67": "EQ1",
        "A68": "UNALLOCATED_EARNINGS",
        "A69": "CURR_YEAR_EARNINGS",
        "A70": "CURR_YEAR_EARNINGS_PNL",
        "A71": "CURR_YEAR_EARNINGS_ALLOC",
        "A72": "PREV_YEAR_EARNINGS",
        "A73": "RETAINED_EARNINGS",
        "A74": "CY_EARN",
        "B2": "=C48",
        "B3": "=D48",
        "B4": "=C31",
        "B5": "=C28",
        "B6": "=D28",
        "B7": "=C32",
        "B9": "=_t(\"Code\")",
        "B11": "CR",
        "B12": "CS",
        "B13": "CR + CS",
        "B16": "GRP/OPINC",
        "B17": "NEP/INC",
        "B18": "NEP/TA",
        "B19": "EQ1/CL",
        "B21": "DEB/OPINC*365",
        "B22": "CRE/(COS+EXP)*365",
        "B23": "DEB-CRE",
        "B25": "INC = OPINC + OIN",
        "B26": "COS",
        "B27": "GRP = OPINC - COS",
        "B28": "EXP",
        "B29": "NEP = OPINC + OIN - COS - EXP - DEP",
        "B31": "DEB",
        "B32": "CRE",
        "B33": "NA = TA - L",
        "B35": "BA / (CL + CC)",
        "B36": "(BA + REC +CAS+PRE)/CL",
        "B37": "CA/CL",
        "B38": "CAS+REC-(CL-CC)",
        "B40": "L/EQ1",
        "B41": "[(EQ1 + CY_EARN) / TA]",
        "B42": "(CL + NL + CC) / TA",
        "B43": "(EQ1 + NL) / TA",
        "B44": "(EQ1+NL)/(FA+PNCA)",
        "B45": "EQ1 + NL - FA - PNCA",
        "B46": "CURR_YEAR_EARNINGS_PNL/ EQ1",
        "B50": "CA + FA + PNCA",
        "B51": "BA + REC + CAS + PRE",
        "B58": "CL + NL",
        "B59": "CL1 + CL2",
        "B60": "CL+CC",
        "B66": "UNALLOCATED EARNINGS + RETAINED EARNINGS",
        "B67": "Equity",
        "B68": "CURR_YEAR_EARNINGS + PREV_YEAR_EARNINGS",
        "B69": "CURR_YEAR_EARNINGS_PNL + CURR_YEAR_EARNINGS_ALLOC",
        "C2": "=FORMAT.LARGE.NUMBER(B2)",
        "C3": "=FORMAT.LARGE.NUMBER(B3)",
        "C4": "=FORMAT.LARGE.NUMBER(B4)",
        "C5": "=FORMAT.LARGE.NUMBER(B5)",
        "C6": "=FORMAT.LARGE.NUMBER(B6)",
        "C7": "=FORMAT.LARGE.NUMBER(B7)",
        "C9": "=YEAR(E1)",
        "C11": "=ODOO.DEBIT($G11,C$9)-ODOO.DEBIT($G11,D$9)",
        "C12": "=-ODOO.CREDIT($G12,C$9)+ODOO.CREDIT($G12,D$9)",
        "C13": "=C11+C12",
        "C14": "=ODOO.BALANCE($G14,C$9)",
        "C16": "=iferror(C27/C48,0)",
        "C17": "=iferror(C29/C25,0)",
        "C18": "=iferror(C29/C50,0)",
        "C19": "=iferror(C67/C59,0)",
        "C21": "=iferror(C31/C48*365,0)",
        "C22": "=iferror(C32/(C26+C28)*365,0)",
        "C23": "=C31-C32",
        "C25": "=C48+C49",
        "C26": "=ODOO.BALANCE($G26,C$9)",
        "C27": "=C48-C26",
        "C28": "=ODOO.BALANCE($G28,C$9)",
        "C29": "=C48+C49-C26-C28-C64",
        "C31": "=ODOO.BALANCE($G31,C$9)",
        "C32": "=-ODOO.BALANCE($G32,C$9)",
        "C33": "=C50-C58",
        "C35": "=IFERROR(C52/(C59+C65),0)",
        "C36": "=iferror((C52+C53+C54+C55)/C59,0)",
        "C37": "=iferror(C51/C59,0)",
        "C38": "=C54+C53-C60",
        "C40": "=IFERROR((C58)/C67,0)",
        "C41": "=IFERROR(((C67+C74)/C50),0)",
        "C42": "=IFERROR((C59+C63+C65)/C50,0)",
        "C43": "=IFERROR((C67+C63)/C50,0)",
        "C44": "=IFERROR((C67+C63)/(C56+C57),0)",
        "C45": "=C67+C63-C56-C57",
        "C46": "=IFERROR(C70/C67,0)",
        "C48": "=-ODOO.BALANCE($G48,C$9)",
        "C49": "=-ODOO.BALANCE($G49,C$9)",
        "C50": "=C51+C56+C57",
        "C51": "=C52+C53+C54+C55",
        "C52": "=ODOO.BALANCE($G52,C$9)",
        "C53": "=ODOO.BALANCE($G53,C$9)",
        "C54": "=ODOO.BALANCE($G54,C$9)",
        "C55": "=ODOO.BALANCE($G55,C$9)",
        "C56": "=ODOO.BALANCE($G56,C$9)",
        "C57": "=ODOO.BALANCE($G57,C$9)",
        "C58": "=C59+C63",
        "C59": "=C61+C62",
        "C60": "=C59+C65",
        "C61": "=-ODOO.BALANCE($G61,C$9)",
        "C62": "=-ODOO.BALANCE($G62,C$9)",
        "C63": "=-ODOO.BALANCE($G63,C$9)",
        "C64": "=ODOO.BALANCE($G64,C$9)",
        "C65": "=-ODOO.BALANCE($G65,C$9)",
        "C66": "=C68+C73",
        "C67": "=-ODOO.BALANCE($G67,C$9)",
        "C68": "=C69+C72",
        "C69": "=C70+C71",
        "C70": "=-ODOO.BALANCE($G70,C$9)",
        "C71": "=-ODOO.BALANCE($G71,C$9)+ODOO.BALANCE($G71,D$9)",
        "C72": "=D68",
        "C73": "=-ODOO.BALANCE($G73,C$9)",
        "C74": "=-ODOO.BALANCE($G71,C$9)",
        "D1": "=_t(\"Year Filter\")",
        "D9": "=IF(LEN(C$9)=4,C$9-1,LEFT(C$9,3)&RIGHT(C$9,4)-1)",
        "D11": "=ODOO.DEBIT($G11,D$9)-ODOO.DEBIT($G11,E$9)",
        "D12": "=-ODOO.CREDIT($G12,D$9)+ODOO.CREDIT($G12,E$9)",
        "D13": "=D11+D12",
        "D14": "=ODOO.BALANCE($G14,D$9)",
        "D16": "=iferror(D27/D48,0)",
        "D17": "=iferror(D29/D25,0)",
        "D18": "=iferror(D29/D50,0)",
        "D19": "=iferror(D67/D59,0)",
        "D21": "=iferror(D31/D48*365,0)",
        "D22": "=iferror(D32/(D26+D28)*365,0)",
        "D23": "=D31-D32",
        "D25": "=D48+D49",
        "D26": "=ODOO.BALANCE($G26,D$9)",
        "D27": "=D48-D26",
        "D28": "=ODOO.BALANCE($G28,D$9)",
        "D29": "=D48+D49-D26-D28-D64",
        "D31": "=ODOO.BALANCE($G31,D$9)",
        "D32": "=-ODOO.BALANCE($G32,D$9)",
        "D33": "=D50-D58",
        "D35": "=IFERROR(D52/(D59+D65),0)",
        "D36": "=iferror((D52+D53+D54+D55)/D59,0)",
        "D37": "=iferror(D51/D59,0)",
        "D38": "=D54+D53-D60",
        "D40": "=IFERROR((D58)/D67,0)",
        "D41": "=IFERROR(((D67+D74)/D50),0)",
        "D42": "=IFERROR((D59+D63+D65)/D50,0)",
        "D43": "=IFERROR((D67+D63)/D50,0)",
        "D44": "=IFERROR((D67+D63)/(D56+D57),0)",
        "D45": "=D67+D63-D56-D57",
        "D46": "=IFERROR(D70/D67,0)",
        "D48": "=-ODOO.BALANCE($G48,D$9)",
        "D49": "=-ODOO.BALANCE($G49,D$9)",
        "D50": "=D51+D56+D57",
        "D51": "=D52+D53+D54+D55",
        "D52": "=ODOO.BALANCE($G52,D$9)",
        "D53": "=ODOO.BALANCE($G53,D$9)",
        "D54": "=ODOO.BALANCE($G54,D$9)",
        "D55": "=ODOO.BALANCE($G55,D$9)",
        "D56": "=ODOO.BALANCE($G56,D$9)",
        "D57": "=ODOO.BALANCE($G57,D$9)",
        "D58": "=D59+D63",
        "D59": "=D61+D62",
        "D60": "=D59+D65",
        "D61": "=-ODOO.BALANCE($G61,D$9)",
        "D62": "=-ODOO.BALANCE($G62,D$9)",
        "D63": "=-ODOO.BALANCE($G63,D$9)",
        "D64": "=ODOO.BALANCE($G64,D$9)",
        "D65": "=-ODOO.BALANCE($G65,D$9)",
        "D66": "=D68+D73",
        "D67": "=-ODOO.BALANCE($G67,D$9)",
        "D68": "=D69+D72",
        "D69": "=D70+D71",
        "D70": "=-ODOO.BALANCE($G70,D$9)",
        "D71": "=-ODOO.BALANCE($G71,D$9)+ODOO.BALANCE($G71,E$9)",
        "D72": "=E68",
        "D73": "=-ODOO.BALANCE($G73,D$9)",
        "D74": "=-ODOO.BALANCE($G71,D$9)",
        "E1": "=ODOO.FILTER.VALUE(\"Year\")",
        "E9": "=IF(LEN(D9)=4,D9-1,LEFT(D9,3)&RIGHT(D9,4)-1)",
        "E11": "=ODOO.DEBIT($G11,E$9)-ODOO.DEBIT($G11,F$9)",
        "E12": "=-ODOO.CREDIT($G12,E$9)+ODOO.CREDIT($G12,F$9)",
        "E13": "=E11+E12",
        "E14": "=ODOO.BALANCE($G14,E$9)",
        "E16": "=iferror(E27/E48,0)",
        "E17": "=iferror(E29/E25,0)",
        "E18": "=iferror(E29/E50,0)",
        "E19": "=iferror(E67/E59,0)",
        "E21": "=iferror(E31/E48*365,0)",
        "E22": "=iferror(E32/(E26+E28)*365,0)",
        "E23": "=E31-E32",
        "E25": "=E48+E49",
        "E26": "=ODOO.BALANCE($G26,E$9)",
        "E27": "=E48-E26",
        "E28": "=ODOO.BALANCE($G28,E$9)",
        "E29": "=E48+E49-E26-E28-E64",
        "E31": "=ODOO.BALANCE($G31,E$9)",
        "E32": "=-ODOO.BALANCE($G32,E$9)",
        "E33": "=E50-E58",
        "E35": "=IFERROR(E52/(E59+E65),0)",
        "E36": "=iferror((E52+E53+E54+E55)/E59,0)",
        "E37": "=iferror(E51/E59,0)",
        "E38": "=E54+E53-E60",
        "E40": "=IFERROR((E58)/E67,0)",
        "E41": "=IFERROR(((E67+E74)/E50),0)",
        "E42": "=IFERROR((E59+E63+E65)/E50,0)",
        "E43": "=IFERROR((E67+E63)/E50,0)",
        "E44": "=IFERROR((E67+E63)/(E56+E57),0)",
        "E45": "=E67+E63-E56-E57",
        "E46": "=IFERROR(E70/E67,0)",
        "E48": "=-ODOO.BALANCE($G48,E$9)",
        "E49": "=-ODOO.BALANCE($G49,E$9)",
        "E50": "=E51+E56+E57",
        "E51": "=E52+E53+E54+E55",
        "E52": "=ODOO.BALANCE($G52,E$9)",
        "E53": "=ODOO.BALANCE($G53,E$9)",
        "E54": "=ODOO.BALANCE($G54,E$9)",
        "E55": "=ODOO.BALANCE($G55,E$9)",
        "E56": "=ODOO.BALANCE($G56,E$9)",
        "E57": "=ODOO.BALANCE($G57,E$9)",
        "E58": "=E59+E63",
        "E59": "=E61+E62",
        "E60": "=E59+E65",
        "E61": "=-ODOO.BALANCE($G61,E$9)",
        "E62": "=-ODOO.BALANCE($G62,E$9)",
        "E63": "=-ODOO.BALANCE($G63,E$9)",
        "E64": "=ODOO.BALANCE($G64,E$9)",
        "E65": "=-ODOO.BALANCE($G65,E$9)",
        "E66": "=E68+E73",
        "E67": "=-ODOO.BALANCE($G67,E$9)",
        "E68": "=E69+E72",
        "E69": "=E70+E71",
        "E70": "=-ODOO.BALANCE($G70,E$9)",
        "E71": "=-ODOO.BALANCE($G71,E$9)+ODOO.BALANCE($G71,F$9)",
        "E72": "=-ODOO.BALANCE($G71,E$9, -1)-ODOO.BALANCE($G72,E9, -1)-ODOO.BALANCE($G72,E9, -2)-ODOO.BALANCE($G72,E9, -3)-ODOO.BALANCE($G72,E9, -4)-ODOO.BALANCE($G72,E9, -5)",
        "E73": "=-ODOO.BALANCE($G73,E$9)",
        "E74": "=-ODOO.BALANCE($G71,E$9)",
        "F9": "=IF(LEN(E9)=4,E9-1,LEFT(E9,3)&RIGHT(E9,4)-1)",
        "G9": "=_t(\"Accounts\")",
        "G11": "=CONCATENATE(ODOO.ACCOUNT.GROUP(\"asset_cash\"),\", \",ODOO.ACCOUNT.GROUP(\"liability_credit_card\"))",
        "G12": "=CONCATENATE(ODOO.ACCOUNT.GROUP(\"asset_cash\"),\", \",ODOO.ACCOUNT.GROUP(\"liability_credit_card\"))",
        "G14": "=CONCATENATE(ODOO.ACCOUNT.GROUP(\"asset_cash\"),\", \",ODOO.ACCOUNT.GROUP(\"liability_credit_card\"))",
        "G26": "=ODOO.ACCOUNT.GROUP(\"expense_direct_cost\")",
        "G28": "=ODOO.ACCOUNT.GROUP(\"expense\")",
        "G31": "=ODOO.ACCOUNT.GROUP(\"asset_receivable\")",
        "G32": "=ODOO.ACCOUNT.GROUP(\"liability_payable\")",
        "G48": "=ODOO.ACCOUNT.GROUP(\"income\")",
        "G49": "=ODOO.ACCOUNT.GROUP(\"income_other\")",
        "G52": "=ODOO.ACCOUNT.GROUP(\"asset_cash\")",
        "G53": "=ODOO.ACCOUNT.GROUP(\"asset_receivable\")",
        "G54": "=ODOO.ACCOUNT.GROUP(\"asset_current\")",
        "G55": "=ODOO.ACCOUNT.GROUP(\"asset_prepayments\")",
        "G56": "=ODOO.ACCOUNT.GROUP(\"asset_fixed\")",
        "G57": "=ODOO.ACCOUNT.GROUP(\"asset_non_current\")",
        "G61": "=CONCATENATE(ODOO.ACCOUNT.GROUP(\"liability_current\"),\", \",ODOO.ACCOUNT.GROUP(\"liability_credit_card\"))",
        "G62": "=ODOO.ACCOUNT.GROUP(\"liability_payable\")",
        "G63": "=ODOO.ACCOUNT.GROUP(\"liability_non_current\")",
        "G64": "=ODOO.ACCOUNT.GROUP(\"expense_depreciation\")",
        "G65": "=ODOO.ACCOUNT.GROUP(\"liability_credit_card\")",
        "G67": "=ODOO.ACCOUNT.GROUP(\"equity\")",
        "G70": "=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\"))",
        "G71": "=ODOO.ACCOUNT.GROUP(\"equity_unaffected\")",
        "G72": "=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\"))",
        "G73": "=ODOO.ACCOUNT.GROUP(\"equity\")"
      },
      "styles": {
        "A10": 5,
        "A15": 5,
        "A20": 5,
        "A24": 5,
        "A30": 5,
        "A34": 5,
        "A39": 5,
        "A47": 5,
        "A1:C1": 5,
        "A9:B9": 6,
        "G9": 6,
        "C2:C7": 7,
        "C9": 8,
        "D9:F9": 9
      },
      "formats": {
        "C16:F18": 2,
        "C19:F19": 3,
        "C36:F36": 3,
        "C21:F22": 4,
        "C37:F37": 4,
        "C35:F35": 5,
        "C40:F40": 5,
        "C42:F44": 5,
        "C46:F46": 5,
        "C41:F41": 6
      },
      "borders": {},
      "conditionalFormats": [],
      "dataValidationRules": [],
      "figures": [],
      "tables": [
        {
          "range": "A9:G90",
          "type": "static",
          "config": {
            "hasFilters": false,
            "totalRow": false,
            "firstColumn": false,
            "lastColumn": false,
            "numberOfHeaders": 1,
            "bandedRows": false,
            "bandedColumns": false,
            "automaticAutofill": true,
            "styleId": "TableStyleLight11"
          }
        }
      ],
      "areGridLinesVisible": true,
      "isVisible": true,
      "headerGroups": {
        "ROW": [],
        "COL": []
      },
      "comments": {}
    }
  ],
  "styles": {
    "1": { "textColor": "#01666b", "fontSize": 16, "bold": true },
    "2": { "textColor": "#434343", "bold": true, "fontSize": 11 },
    "3": { "textColor": "#434343", "verticalAlign": "middle" },
    "4": {
      "textColor": "#434343",
      "bold": true,
      "fontSize": 11,
      "align": "center"
    },
    "5": { "bold": true },
    "6": { "italic": true, "bold": true },
    "7": { "fillColor": "#f8f9fa" },
    "8": { "italic": true, "bold": true, "align": "right" },
    "9": { "italic": true }
  },
  "formats": {
    "1": "0%",
    "2": "0.0%",
    "3": "0.0",
    "4": "0.00",
    "5": "#,##0.00",
    "6": "0.00%"
  },
  "borders": {
    "1": {
      "top": { "style": "thin", "color": "#000" }
    },
    "2": {
      "top": { "style": "thin", "color": "#CCCCCC" }
    }
  },
  "revisionId": "ba089b85-2ed5-49f0-bd59-4334993cfbb6",
  "uniqueFigureIds": true,
  "settings": {
    "locale": {
      "name": "English (US)",
      "code": "en_US",
      "thousandsSeparator": ",",
      "decimalSeparator": ".",
      "dateFormat": "mm/dd/yyyy",
      "timeFormat": "hh:mm:ss",
      "formulaArgSeparator": ",",
      "weekStart": 7
    }
  },
  "pivots": {},
  "pivotNextId": 1,
  "customTableStyles": {},
  "globalFilters": [
    {
      "id": "7785b753-917c-4640-a937-4b6226222ca8",
      "type": "date",
      "label": "Year",
      "defaultValue": "this_year"
    }
  ],
  "lists": {},
  "listNextId": 1,
  "chartOdooMenusReferences": {
    "cb548cd5-6798-46c9-ade5-3b497efbfc4a": "accountant.menu_accounting",
    "151b0f60-aa89-457e-9456-9807ab779be6": "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"
  }
}