{
  "version": "18.4.14",
  "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\")",
        "A31": "=_t(\"Performance\")",
        "A37": "=_t(\"Position\")",
        "A42": "=_t(\"Liquidity\")",
        "B24": "=YEAR(EDATE(TODAY(),-12))",
        "B31": "=YEAR(EDATE(TODAY(),-12))",
        "B37": "=YEAR(EDATE(TODAY(),-12))",
        "B42": "=YEAR(EDATE(TODAY(),-12))",
        "C24": "=YEAR(EDATE(TODAY(),0))",
        "C31": "=YEAR(EDATE(TODAY(),0))",
        "C37": "=YEAR(EDATE(TODAY(),0))",
        "C42": "=YEAR(EDATE(TODAY(),0))",
        "D24": "Δ",
        "D31": "Δ",
        "D37": "Δ",
        "D42": "Δ",
        "F24": "=_t(\"Profitability\")",
        "F31": "=_t(\"Balance sheet\")",
        "F37": "=_t(\"Solvency\")",
        "G24": "=YEAR(EDATE(TODAY(),-12))",
        "G31": "=YEAR(EDATE(TODAY(),-12))",
        "G37": "=YEAR(EDATE(TODAY(),-12))",
        "H24": "=YEAR(EDATE(TODAY(),0))",
        "H31": "=YEAR(EDATE(TODAY(),0))",
        "H37": "=YEAR(EDATE(TODAY(),0))",
        "I24": "Δ",
        "I31": "Δ",
        "I37": "Δ"
      },
      "styles": {
        "A7": 1,
        "A24": 2,
        "A31": 2,
        "A37": 2,
        "A42": 2,
        "F24": 2,
        "F31": 2,
        "F37": 2,
        "B24:D24": 3,
        "B31:D31": 3,
        "B37:D37": 3,
        "B42:D42": 3,
        "G24:I24": 3,
        "G31:I31": 3,
        "G37:I37": 3
      },
      "formats": {},
      "borders": {},
      "conditionalFormats": [],
      "dataValidationRules": [],
      "figures": [
        {
          "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
          },
          "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
          },
          "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
          },
          "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
          },
          "offset": { "x": 635, "y": 10 },
          "col": 0,
          "row": 0
        },
        {
          "id": "f7d625f5-dbe1-4324-82c1-df5ec35698f6",
          "width": 998,
          "height": 363,
          "tag": "chart",
          "data": {
            "type": "line",
            "dataSetsHaveTitle": false,
            "dataSets": [
              { "dataRange": "Data!C10:C17", "yAxisId": "y" }
            ],
            "legendPosition": "none",
            "title": {},
            "labelsAsText": false,
            "stacked": false,
            "aggregated": false,
            "cumulative": true,
            "fillArea": true
          },
          "offset": { "x": 0, "y": 177 },
          "col": 0,
          "row": 0
        }
      ],
      "tables": [],
      "areGridLinesVisible": true,
      "isVisible": true,
      "headerGroups": {
        "ROW": [],
        "COL": []
      },
      "comments": {}
    },
    {
      "id": "08b80fa9-158a-44a6-ad6c-c29245a6e31a",
      "name": "Data",
      "colNumber": 31,
      "rowNumber": 168,
      "rows": {},
      "cols": {},
      "merges": ["A37:F37"],
      "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\")",
        "A10": "=EDATE(TODAY(),-B10)",
        "A11": "=EDATE(TODAY(),-B11)",
        "A12": "=EDATE(TODAY(),-B12)",
        "A13": "=EDATE(TODAY(),-B13)",
        "A14": "=EDATE(TODAY(),-B14)",
        "A15": "=EDATE(TODAY(),-B15)",
        "A16": "=EDATE(TODAY(),-B16)",
        "A17": "=EDATE(TODAY(),-B17)",
        "B2": "6489.2699999999895",
        "B3": "1425",
        "B4": "7463.5",
        "B5": "12500",
        "B6": "0",
        "B7": "129500",
        "B10": "7",
        "B11": "6",
        "B12": "5",
        "B13": "2",
        "B14": "3",
        "B15": "2",
        "B16": "1",
        "B17": "0",
        "C2": "6489.2699999999895",
        "C3": "1425",
        "C4": "7463.5",
        "C5": "12500",
        "C6": "0",
        "C7": "129500",
        "C10": "98933",
        "C11": "91695",
        "C12": "27473",
        "C13": "63463",
        "C14": "16272",
        "C15": "5159",
        "C16": "8327",
        "C17": "58080"
      },
      "styles": { "A1": 4, "C2:C6": 5 },
      "formats": { "A10:A17": 1, "B2:C7": 2, "C10:C17": 2 },
      "borders": {},
      "conditionalFormats": [],
      "dataValidationRules": [],
      "figures": [],
      "tables": [],
      "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",
      "bold": true,
      "fontSize": 11,
      "align": "center"
    },
    "4": { "bold": true },
    "5": { "fillColor": "#f8f9fa" }
  },
  "formats": { "1": "mmmm yyyy", "2": "[$$]#,##0" },
  "borders": {},
  "revisionId": "START_REVISION",
  "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": [],
  "lists": {},
  "listNextId": 1,
  "chartOdooMenusReferences": {}
}